Mortgage Parameters

Term:	15 yrs 30 yrs
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Tax Rate:

Mortgage Summary

Property Total:	$160,999
Down Payment	$48,300
Mortgage Amount:	$112,699
Mortgage Payment:	$657.68 / month
Estimated Tax:	+ $89.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $747.12 / month
Total Interest Paid:	$124,064.10 over 30 years
Total Tax Paid:	$32,199.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	540.02	117.66	112581.34
Mar, 2026	539.45	118.23	112463.11
Mar, 2026	1078.34	237.02	112344.31
Apr, 2026	538.32	119.36	112224.95
May, 2026	537.74	119.94	112105.02
Jun, 2026	537.17	120.51	111984.50
Jul, 2026	536.59	121.09	111863.42
Aug, 2026	536.01	121.67	111741.75
Sep, 2026	535.43	122.25	111619.50
Oct, 2026	534.84	122.84	111496.66
Nov, 2026	534.25	123.43	111373.24
Dec, 2026	533.66	124.02	111249.22
Jan, 2027	533.07	124.61	111124.61
Mar, 2027	532.47	125.21	110999.40
Mar, 2027	1064.34	251.02	110873.59
Apr, 2027	531.27	126.41	110747.18
May, 2027	530.66	127.02	110620.17
Jun, 2027	530.05	127.63	110492.54
Jul, 2027	529.44	128.24	110364.31
Aug, 2027	528.83	128.85	110235.45
Sep, 2027	528.21	129.47	110105.99
Oct, 2027	527.59	130.09	109975.90
Nov, 2027	526.97	130.71	109845.18
Dec, 2027	526.34	131.34	109713.85
Jan, 2028	525.71	131.97	109581.88
Mar, 2028	525.08	132.60	109449.28
Mar, 2028	1049.52	265.84	109316.04
Apr, 2028	523.81	133.87	109182.17
May, 2028	523.16	134.52	109047.65
Jun, 2028	522.52	135.16	108912.49
Jul, 2028	521.87	135.81	108776.69
Aug, 2028	521.22	136.46	108640.23
Sep, 2028	520.57	137.11	108503.12
Oct, 2028	519.91	137.77	108365.35
Nov, 2028	519.25	138.43	108226.92
Dec, 2028	518.59	139.09	108087.82
Jan, 2029	517.92	139.76	107948.06
Mar, 2029	517.25	140.43	107807.64
Mar, 2029	1033.83	281.53	107666.53
Apr, 2029	515.90	141.78	107524.76
May, 2029	515.22	142.46	107382.30
Jun, 2029	514.54	143.14	107239.16
Jul, 2029	513.85	143.83	107095.33
Aug, 2029	513.17	144.51	106950.82
Sep, 2029	512.47	145.21	106805.61
Oct, 2029	511.78	145.90	106659.71
Nov, 2029	511.08	146.60	106513.11
Dec, 2029	510.38	147.30	106365.80
Jan, 2030	509.67	148.01	106217.79
Mar, 2030	508.96	148.72	106069.07
Mar, 2030	1017.21	298.15	105919.64
Apr, 2030	507.53	150.15	105769.49
May, 2030	506.81	150.87	105618.62
Jun, 2030	506.09	151.59	105467.03
Jul, 2030	505.36	152.32	105314.71
Aug, 2030	504.63	153.05	105161.67
Sep, 2030	503.90	153.78	105007.89
Oct, 2030	503.16	154.52	104853.37
Nov, 2030	502.42	155.26	104698.11
Dec, 2030	501.68	156.00	104542.11
Jan, 2031	500.93	156.75	104385.36
Mar, 2031	500.18	157.50	104227.86
Mar, 2031	999.61	315.75	104069.61
Apr, 2031	498.67	159.01	103910.59
May, 2031	497.90	159.78	103750.82
Jun, 2031	497.14	160.54	103590.28
Jul, 2031	496.37	161.31	103428.97
Aug, 2031	495.60	162.08	103266.88
Sep, 2031	494.82	162.86	103104.03
Oct, 2031	494.04	163.64	102940.39
Nov, 2031	493.26	164.42	102775.96
Dec, 2031	492.47	165.21	102610.75
Jan, 2032	491.68	166.00	102444.75
Mar, 2032	490.88	166.80	102277.95
Mar, 2032	980.96	334.40	102110.35
Apr, 2032	489.28	168.40	101941.95
May, 2032	488.47	169.21	101772.74
Jun, 2032	487.66	170.02	101602.72
Jul, 2032	486.85	170.83	101431.89
Aug, 2032	486.03	171.65	101260.23
Sep, 2032	485.21	172.47	101087.76
Oct, 2032	484.38	173.30	100914.46
Nov, 2032	483.55	174.13	100740.33
Dec, 2032	482.71	174.97	100565.36
Jan, 2033	481.88	175.80	100389.56
Mar, 2033	481.03	176.65	100212.91
Mar, 2033	961.22	354.14	100035.42
Apr, 2033	479.34	178.34	99857.07
May, 2033	478.48	179.20	99677.88
Jun, 2033	477.62	180.06	99497.82
Jul, 2033	476.76	180.92	99316.90
Aug, 2033	475.89	181.79	99135.11
Sep, 2033	475.02	182.66	98952.45
Oct, 2033	474.15	183.53	98768.92
Nov, 2033	473.27	184.41	98584.51
Dec, 2033	472.38	185.30	98399.21
Jan, 2034	471.50	186.18	98213.03
Mar, 2034	470.60	187.08	98025.95
Mar, 2034	940.31	375.05	97837.98
Apr, 2034	468.81	188.87	97649.11
May, 2034	467.90	189.78	97459.33
Jun, 2034	466.99	190.69	97268.64
Jul, 2034	466.08	191.60	97077.04
Aug, 2034	465.16	192.52	96884.52
Sep, 2034	464.24	193.44	96691.08
Oct, 2034	463.31	194.37	96496.71
Nov, 2034	462.38	195.30	96301.41
Dec, 2034	461.44	196.24	96105.18
Jan, 2035	460.50	197.18	95908.00
Mar, 2035	459.56	198.12	95709.88
Mar, 2035	918.17	397.19	95510.81
Apr, 2035	457.66	200.02	95310.79
May, 2035	456.70	200.98	95109.80
Jun, 2035	455.73	201.95	94907.86
Jul, 2035	454.77	202.91	94704.95
Aug, 2035	453.79	203.89	94501.06
Sep, 2035	452.82	204.86	94296.20
Oct, 2035	451.84	205.84	94090.35
Nov, 2035	450.85	206.83	93883.52
Dec, 2035	449.86	207.82	93675.70
Jan, 2036	448.86	208.82	93466.88
Mar, 2036	447.86	209.82	93257.07
Mar, 2036	894.72	420.64	93046.24
Apr, 2036	445.85	211.83	92834.41
May, 2036	444.83	212.85	92621.56
Jun, 2036	443.81	213.87	92407.69
Jul, 2036	442.79	214.89	92192.80
Aug, 2036	441.76	215.92	91976.88
Sep, 2036	440.72	216.96	91759.92
Oct, 2036	439.68	218.00	91541.92
Nov, 2036	438.64	219.04	91322.88
Dec, 2036	437.59	220.09	91102.79
Jan, 2037	436.53	221.15	90881.64
Mar, 2037	435.47	222.21	90659.44
Mar, 2037	869.88	445.48	90436.17
Apr, 2037	433.34	224.34	90211.83
May, 2037	432.27	225.41	89986.41
Jun, 2037	431.18	226.50	89759.92
Jul, 2037	430.10	227.58	89532.34
Aug, 2037	429.01	228.67	89303.67
Sep, 2037	427.91	229.77	89073.90
Oct, 2037	426.81	230.87	88843.03
Nov, 2037	425.71	231.97	88611.06
Dec, 2037	424.59	233.09	88377.97
Jan, 2038	423.48	234.20	88143.77
Mar, 2038	422.36	235.32	87908.45
Mar, 2038	843.59	471.77	87671.99
Apr, 2038	420.09	237.59	87434.41
May, 2038	418.96	238.72	87195.69
Jun, 2038	417.81	239.87	86955.82
Jul, 2038	416.66	241.02	86714.80
Aug, 2038	415.51	242.17	86472.63
Sep, 2038	414.35	243.33	86229.30
Oct, 2038	413.18	244.50	85984.80
Nov, 2038	412.01	245.67	85739.13
Dec, 2038	410.83	246.85	85492.28
Jan, 2039	409.65	248.03	85244.26
Mar, 2039	408.46	249.22	84995.04
Mar, 2039	815.73	499.63	84744.63
Apr, 2039	406.07	251.61	84493.01
May, 2039	404.86	252.82	84240.20
Jun, 2039	403.65	254.03	83986.17
Jul, 2039	402.43	255.25	83730.92
Aug, 2039	401.21	256.47	83474.45
Sep, 2039	399.98	257.70	83216.75
Oct, 2039	398.75	258.93	82957.82
Nov, 2039	397.51	260.17	82697.65
Dec, 2039	396.26	261.42	82436.23
Jan, 2040	395.01	262.67	82173.55
Mar, 2040	393.75	263.93	81909.62
Mar, 2040	786.23	529.13	81644.42
Apr, 2040	391.21	266.47	81377.96
May, 2040	389.94	267.74	81110.21
Jun, 2040	388.65	269.03	80841.19
Jul, 2040	387.36	270.32	80570.87
Aug, 2040	386.07	271.61	80299.26
Sep, 2040	384.77	272.91	80026.35
Oct, 2040	383.46	274.22	79752.13
Nov, 2040	382.15	275.53	79476.59
Dec, 2040	380.83	276.85	79199.74
Jan, 2041	379.50	278.18	78921.56
Mar, 2041	378.17	279.51	78642.04
Mar, 2041	755.00	560.36	78361.19
Apr, 2041	375.48	282.20	78078.99
May, 2041	374.13	283.55	77795.44
Jun, 2041	372.77	284.91	77510.53
Jul, 2041	371.40	286.28	77224.25
Aug, 2041	370.03	287.65	76936.60
Sep, 2041	368.65	289.03	76647.58
Oct, 2041	367.27	290.41	76357.17
Nov, 2041	365.88	291.80	76065.37
Dec, 2041	364.48	293.20	75772.17
Jan, 2042	363.07	294.61	75477.56
Mar, 2042	361.66	296.02	75181.54
Mar, 2042	721.90	593.46	74884.11
Apr, 2042	358.82	298.86	74585.25
May, 2042	357.39	300.29	74284.96
Jun, 2042	355.95	301.73	73983.23
Jul, 2042	354.50	303.18	73680.05
Aug, 2042	353.05	304.63	73375.42
Sep, 2042	351.59	306.09	73069.33
Oct, 2042	350.12	307.56	72761.77
Nov, 2042	348.65	309.03	72452.74
Dec, 2042	347.17	310.51	72142.23
Jan, 2043	345.68	312.00	71830.23
Mar, 2043	344.19	313.49	71516.74
Mar, 2043	686.87	628.49	71201.75
Apr, 2043	341.18	316.50	70885.24
May, 2043	339.66	318.02	70567.22
Jun, 2043	338.13	319.55	70247.67
Jul, 2043	336.60	321.08	69926.60
Aug, 2043	335.06	322.62	69603.98
Sep, 2043	333.52	324.16	69279.82
Oct, 2043	331.97	325.71	68954.11
Nov, 2043	330.41	327.27	68626.83
Dec, 2043	328.84	328.84	68297.99
Jan, 2044	327.26	330.42	67967.57
Mar, 2044	325.68	332.00	67635.57
Mar, 2044	649.77	665.59	67301.97
Apr, 2044	322.49	335.19	66966.78
May, 2044	320.88	336.80	66629.99
Jun, 2044	319.27	338.41	66291.57
Jul, 2044	317.65	340.03	65951.54
Aug, 2044	316.02	341.66	65609.88
Sep, 2044	314.38	343.30	65266.58
Oct, 2044	312.74	344.94	64921.64
Nov, 2044	311.08	346.60	64575.04
Dec, 2044	309.42	348.26	64226.78
Jan, 2045	307.75	349.93	63876.85
Mar, 2045	306.08	351.60	63525.25
Mar, 2045	610.47	704.89	63171.96
Apr, 2045	302.70	354.98	62816.98
May, 2045	301.00	356.68	62460.30
Jun, 2045	299.29	358.39	62101.91
Jul, 2045	297.57	360.11	61741.80
Aug, 2045	295.85	361.83	61379.97
Sep, 2045	294.11	363.57	61016.40
Oct, 2045	292.37	365.31	60651.09
Nov, 2045	290.62	367.06	60284.03
Dec, 2045	288.86	368.82	59915.21
Jan, 2046	287.09	370.59	59544.62
Mar, 2046	285.32	372.36	59172.26
Mar, 2046	568.85	746.51	58798.12
Apr, 2046	281.74	375.94	58422.18
May, 2046	279.94	377.74	58044.44
Jun, 2046	278.13	379.55	57664.89
Jul, 2046	276.31	381.37	57283.52
Aug, 2046	274.48	383.20	56900.32
Sep, 2046	272.65	385.03	56515.29
Oct, 2046	270.80	386.88	56128.41
Nov, 2046	268.95	388.73	55739.68
Dec, 2046	267.09	390.59	55349.08
Jan, 2047	265.21	392.47	54956.62
Mar, 2047	263.33	394.35	54562.27
Mar, 2047	524.77	790.59	54166.04
Apr, 2047	259.55	398.13	53767.90
May, 2047	257.64	400.04	53367.86
Jun, 2047	255.72	401.96	52965.90
Jul, 2047	253.79	403.89	52562.02
Aug, 2047	251.86	405.82	52156.20
Sep, 2047	249.92	407.76	51748.43
Oct, 2047	247.96	409.72	51338.71
Nov, 2047	246.00	411.68	50927.03
Dec, 2047	244.03	413.65	50513.38
Jan, 2048	242.04	415.64	50097.74
Mar, 2048	240.05	417.63	49680.11
Mar, 2048	478.10	837.26	49260.48
Apr, 2048	236.04	421.64	48838.84
May, 2048	234.02	423.66	48415.18
Jun, 2048	231.99	425.69	47989.49
Jul, 2048	229.95	427.73	47561.76
Aug, 2048	227.90	429.78	47131.98
Sep, 2048	225.84	431.84	46700.14
Oct, 2048	223.77	433.91	46266.23
Nov, 2048	221.69	435.99	45830.24
Dec, 2048	219.60	438.08	45392.17
Jan, 2049	217.50	440.18	44951.99
Mar, 2049	215.39	442.29	44509.71
Mar, 2049	428.67	886.69	44065.30
Apr, 2049	211.15	446.53	43618.77
May, 2049	209.01	448.67	43170.09
Jun, 2049	206.86	450.82	42719.27
Jul, 2049	204.70	452.98	42266.29
Aug, 2049	202.53	455.15	41811.13
Sep, 2049	200.35	457.33	41353.80
Oct, 2049	198.15	459.53	40894.27
Nov, 2049	195.95	461.73	40432.54
Dec, 2049	193.74	463.94	39968.60
Jan, 2050	191.52	466.16	39502.44
Mar, 2050	189.28	468.40	39034.04
Mar, 2050	376.32	939.04	38563.40
Apr, 2050	184.78	472.90	38090.50
May, 2050	182.52	475.16	37615.34
Jun, 2050	180.24	477.44	37137.90
Jul, 2050	177.95	479.73	36658.17
Aug, 2050	175.65	482.03	36176.15
Sep, 2050	173.34	484.34	35691.81
Oct, 2050	171.02	486.66	35205.15
Nov, 2050	168.69	488.99	34716.16
Dec, 2050	166.35	491.33	34224.83
Jan, 2051	163.99	493.69	33731.15
Mar, 2051	161.63	496.05	33235.10
Mar, 2051	320.88	994.48	32736.67
Apr, 2051	156.86	500.82	32235.85
May, 2051	154.46	503.22	31732.63
Jun, 2051	152.05	505.63	31227.01
Jul, 2051	149.63	508.05	30718.96
Aug, 2051	147.19	510.49	30208.47
Sep, 2051	144.75	512.93	29695.54
Oct, 2051	142.29	515.39	29180.15
Nov, 2051	139.82	517.86	28662.29
Dec, 2051	137.34	520.34	28141.95
Jan, 2052	134.85	522.83	27619.12
Mar, 2052	132.34	525.34	27093.78
Mar, 2052	262.16	1053.20	26565.92
Apr, 2052	127.30	530.38	26035.54
May, 2052	124.75	532.93	25502.61
Jun, 2052	122.20	535.48	24967.13
Jul, 2052	119.63	538.05	24429.09
Aug, 2052	117.06	540.62	23888.46
Sep, 2052	114.47	543.21	23345.25
Oct, 2052	111.86	545.82	22799.43
Nov, 2052	109.25	548.43	22251.00
Dec, 2052	106.62	551.06	21699.94
Jan, 2053	103.98	553.70	21146.24
Mar, 2053	101.33	556.35	20589.88
Mar, 2053	199.99	1115.37	20030.86
Apr, 2053	95.98	561.70	19469.16
May, 2053	93.29	564.39	18904.77
Jun, 2053	90.59	567.09	18337.68
Jul, 2053	87.87	569.81	17767.87
Aug, 2053	85.14	572.54	17195.33
Sep, 2053	82.39	575.29	16620.04
Oct, 2053	79.64	578.04	16042.00
Nov, 2053	76.87	580.81	15461.19
Dec, 2053	74.08	583.60	14877.59
Jan, 2054	71.29	586.39	14291.20
Mar, 2054	68.48	589.20	13702.00
Mar, 2054	134.14	1181.22	13109.97
Apr, 2054	62.82	594.86	12515.11
May, 2054	59.97	597.71	11917.40
Jun, 2054	57.10	600.58	11316.82
Jul, 2054	54.23	603.45	10713.37
Aug, 2054	51.33	606.35	10107.02
Sep, 2054	48.43	609.25	9497.77
Oct, 2054	45.51	612.17	8885.60
Nov, 2054	42.58	615.10	8270.50
Dec, 2054	39.63	618.05	7652.45
Jan, 2055	36.67	621.01	7031.44
Mar, 2055	33.69	623.99	6407.45
Mar, 2055	64.39	1250.97	5780.47
Apr, 2055	27.70	629.98	5150.49
May, 2055	24.68	633.00	4517.49
Jun, 2055	21.65	636.03	3881.46
Jul, 2055	18.60	639.08	3242.38
Aug, 2055	15.54	642.14	2600.23
Sep, 2055	12.46	645.22	1955.01
Oct, 2055	9.37	648.31	1306.70
Nov, 2055	6.26	651.42	655.28
Dec, 2055	3.14	654.54	0.74