Mortgage Parameters

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

Mortgage Summary

Property Total:	$103,000
Down Payment	$30,900
Mortgage Amount:	$72,100
Mortgage Payment:	$420.76 / month
Estimated Tax:	+ $57.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $477.98 / month
Total Interest Paid:	$79,372.80 over 30 years
Total Tax Paid:	$20,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	345.48	75.28	72024.72
Jan, 2026	345.12	75.64	71949.08
Feb, 2026	344.76	76.00	71873.07
Mar, 2026	344.39	76.37	71796.71
Apr, 2026	344.03	76.73	71719.97
May, 2026	343.66	77.10	71642.87
Jun, 2026	343.29	77.47	71565.40
Jul, 2026	342.92	77.84	71487.56
Aug, 2026	342.54	78.22	71409.34
Sep, 2026	342.17	78.59	71330.75
Oct, 2026	341.79	78.97	71251.78
Nov, 2026	341.41	79.35	71172.44
Dec, 2026	341.03	79.73	71092.71
Jan, 2027	340.65	80.11	71012.61
Feb, 2027	340.27	80.49	70932.11
Mar, 2027	339.88	80.88	70851.24
Apr, 2027	339.50	81.26	70769.97
May, 2027	339.11	81.65	70688.32
Jun, 2027	338.71	82.05	70606.27
Jul, 2027	338.32	82.44	70523.84
Aug, 2027	337.93	82.83	70441.00
Sep, 2027	337.53	83.23	70357.77
Oct, 2027	337.13	83.63	70274.14
Nov, 2027	336.73	84.03	70190.11
Dec, 2027	336.33	84.43	70105.68
Jan, 2028	335.92	84.84	70020.84
Feb, 2028	335.52	85.24	69935.60
Mar, 2028	335.11	85.65	69849.95
Apr, 2028	334.70	86.06	69763.89
May, 2028	334.29	86.47	69677.41
Jun, 2028	333.87	86.89	69590.52
Jul, 2028	333.45	87.31	69503.22
Aug, 2028	333.04	87.72	69415.49
Sep, 2028	332.62	88.14	69327.35
Oct, 2028	332.19	88.57	69238.78
Nov, 2028	331.77	88.99	69149.79
Dec, 2028	331.34	89.42	69060.37
Jan, 2029	330.91	89.85	68970.53
Feb, 2029	330.48	90.28	68880.25
Mar, 2029	330.05	90.71	68789.54
Apr, 2029	329.62	91.14	68698.40
May, 2029	329.18	91.58	68606.82
Jun, 2029	328.74	92.02	68514.80
Jul, 2029	328.30	92.46	68422.34
Aug, 2029	327.86	92.90	68329.44
Sep, 2029	327.41	93.35	68236.09
Oct, 2029	326.96	93.80	68142.29
Nov, 2029	326.52	94.24	68048.05
Dec, 2029	326.06	94.70	67953.35
Jan, 2030	325.61	95.15	67858.20
Feb, 2030	325.15	95.61	67762.60
Mar, 2030	324.70	96.06	67666.53
Apr, 2030	324.24	96.52	67570.01
May, 2030	323.77	96.99	67473.02
Jun, 2030	323.31	97.45	67375.57
Jul, 2030	322.84	97.92	67277.65
Aug, 2030	322.37	98.39	67179.26
Sep, 2030	321.90	98.86	67080.40
Oct, 2030	321.43	99.33	66981.07
Nov, 2030	320.95	99.81	66881.26
Dec, 2030	320.47	100.29	66780.97
Jan, 2031	319.99	100.77	66680.21
Feb, 2031	319.51	101.25	66578.96
Mar, 2031	319.02	101.74	66477.22
Apr, 2031	318.54	102.22	66375.00
May, 2031	318.05	102.71	66272.28
Jun, 2031	317.55	103.21	66169.08
Jul, 2031	317.06	103.70	66065.38
Aug, 2031	316.56	104.20	65961.18
Sep, 2031	316.06	104.70	65856.49
Oct, 2031	315.56	105.20	65751.29
Nov, 2031	315.06	105.70	65645.59
Dec, 2031	314.55	106.21	65539.38
Jan, 2032	314.04	106.72	65432.66
Feb, 2032	313.53	107.23	65325.43
Mar, 2032	313.02	107.74	65217.69
Apr, 2032	312.50	108.26	65109.43
May, 2032	311.98	108.78	65000.65
Jun, 2032	311.46	109.30	64891.36
Jul, 2032	310.94	109.82	64781.53
Aug, 2032	310.41	110.35	64671.18
Sep, 2032	309.88	110.88	64560.31
Oct, 2032	309.35	111.41	64448.90
Nov, 2032	308.82	111.94	64336.96
Dec, 2032	308.28	112.48	64224.48
Jan, 2033	307.74	113.02	64111.46
Feb, 2033	307.20	113.56	63997.90
Mar, 2033	306.66	114.10	63883.80
Apr, 2033	306.11	114.65	63769.15
May, 2033	305.56	115.20	63653.95
Jun, 2033	305.01	115.75	63538.20
Jul, 2033	304.45	116.31	63421.89
Aug, 2033	303.90	116.86	63305.03
Sep, 2033	303.34	117.42	63187.60
Oct, 2033	302.77	117.99	63069.62
Nov, 2033	302.21	118.55	62951.07
Dec, 2033	301.64	119.12	62831.95
Jan, 2034	301.07	119.69	62712.26
Feb, 2034	300.50	120.26	62591.99
Mar, 2034	299.92	120.84	62471.15
Apr, 2034	299.34	121.42	62349.73
May, 2034	298.76	122.00	62227.73
Jun, 2034	298.17	122.59	62105.15
Jul, 2034	297.59	123.17	61981.97
Aug, 2034	297.00	123.76	61858.21
Sep, 2034	296.40	124.36	61733.86
Oct, 2034	295.81	124.95	61608.90
Nov, 2034	295.21	125.55	61483.35
Dec, 2034	294.61	126.15	61357.20
Jan, 2035	294.00	126.76	61230.44
Feb, 2035	293.40	127.36	61103.08
Mar, 2035	292.79	127.97	60975.10
Apr, 2035	292.17	128.59	60846.52
May, 2035	291.56	129.20	60717.31
Jun, 2035	290.94	129.82	60587.49
Jul, 2035	290.32	130.44	60457.05
Aug, 2035	289.69	131.07	60325.98
Sep, 2035	289.06	131.70	60194.28
Oct, 2035	288.43	132.33	60061.95
Nov, 2035	287.80	132.96	59928.99
Dec, 2035	287.16	133.60	59795.39
Jan, 2036	286.52	134.24	59661.14
Feb, 2036	285.88	134.88	59526.26
Mar, 2036	285.23	135.53	59390.73
Apr, 2036	284.58	136.18	59254.55
May, 2036	283.93	136.83	59117.72
Jun, 2036	283.27	137.49	58980.23
Jul, 2036	282.61	138.15	58842.09
Aug, 2036	281.95	138.81	58703.28
Sep, 2036	281.29	139.47	58563.80
Oct, 2036	280.62	140.14	58423.66
Nov, 2036	279.95	140.81	58282.85
Dec, 2036	279.27	141.49	58141.36
Jan, 2037	278.59	142.17	57999.19
Feb, 2037	277.91	142.85	57856.35
Mar, 2037	277.23	143.53	57712.82
Apr, 2037	276.54	144.22	57568.60
May, 2037	275.85	144.91	57423.69
Jun, 2037	275.16	145.60	57278.08
Jul, 2037	274.46	146.30	57131.78
Aug, 2037	273.76	147.00	56984.78
Sep, 2037	273.05	147.71	56837.07
Oct, 2037	272.34	148.42	56688.65
Nov, 2037	271.63	149.13	56539.52
Dec, 2037	270.92	149.84	56389.68
Jan, 2038	270.20	150.56	56239.12
Feb, 2038	269.48	151.28	56087.84
Mar, 2038	268.75	152.01	55935.84
Apr, 2038	268.03	152.73	55783.10
May, 2038	267.29	153.47	55629.64
Jun, 2038	266.56	154.20	55475.44
Jul, 2038	265.82	154.94	55320.50
Aug, 2038	265.08	155.68	55164.81
Sep, 2038	264.33	156.43	55008.38
Oct, 2038	263.58	157.18	54851.21
Nov, 2038	262.83	157.93	54693.27
Dec, 2038	262.07	158.69	54534.59
Jan, 2039	261.31	159.45	54375.14
Feb, 2039	260.55	160.21	54214.93
Mar, 2039	259.78	160.98	54053.95
Apr, 2039	259.01	161.75	53892.19
May, 2039	258.23	162.53	53729.67
Jun, 2039	257.45	163.31	53566.36
Jul, 2039	256.67	164.09	53402.27
Aug, 2039	255.89	164.87	53237.40
Sep, 2039	255.10	165.66	53071.74
Oct, 2039	254.30	166.46	52905.28
Nov, 2039	253.50	167.26	52738.02
Dec, 2039	252.70	168.06	52569.97
Jan, 2040	251.90	168.86	52401.10
Feb, 2040	251.09	169.67	52231.43
Mar, 2040	250.28	170.48	52060.95
Apr, 2040	249.46	171.30	51889.65
May, 2040	248.64	172.12	51717.52
Jun, 2040	247.81	172.95	51544.58
Jul, 2040	246.98	173.78	51370.80
Aug, 2040	246.15	174.61	51196.19
Sep, 2040	245.32	175.44	51020.75
Oct, 2040	244.47	176.29	50844.46
Nov, 2040	243.63	177.13	50667.33
Dec, 2040	242.78	177.98	50489.35
Jan, 2041	241.93	178.83	50310.52
Feb, 2041	241.07	179.69	50130.83
Mar, 2041	240.21	180.55	49950.28
Apr, 2041	239.35	181.41	49768.87
May, 2041	238.48	182.28	49586.58
Jun, 2041	237.60	183.16	49403.43
Jul, 2041	236.72	184.04	49219.39
Aug, 2041	235.84	184.92	49034.47
Sep, 2041	234.96	185.80	48848.67
Oct, 2041	234.07	186.69	48661.98
Nov, 2041	233.17	187.59	48474.39
Dec, 2041	232.27	188.49	48285.90
Jan, 2042	231.37	189.39	48096.51
Feb, 2042	230.46	190.30	47906.22
Mar, 2042	229.55	191.21	47715.01
Apr, 2042	228.63	192.13	47522.88
May, 2042	227.71	193.05	47329.83
Jun, 2042	226.79	193.97	47135.86
Jul, 2042	225.86	194.90	46940.96
Aug, 2042	224.93	195.83	46745.13
Sep, 2042	223.99	196.77	46548.35
Oct, 2042	223.04	197.72	46350.64
Nov, 2042	222.10	198.66	46151.98
Dec, 2042	221.14	199.62	45952.36
Jan, 2043	220.19	200.57	45751.79
Feb, 2043	219.23	201.53	45550.26
Mar, 2043	218.26	202.50	45347.76
Apr, 2043	217.29	203.47	45144.29
May, 2043	216.32	204.44	44939.85
Jun, 2043	215.34	205.42	44734.42
Jul, 2043	214.35	206.41	44528.01
Aug, 2043	213.36	207.40	44320.62
Sep, 2043	212.37	208.39	44112.23
Oct, 2043	211.37	209.39	43902.84
Nov, 2043	210.37	210.39	43692.45
Dec, 2043	209.36	211.40	43481.05
Jan, 2044	208.35	212.41	43268.63
Feb, 2044	207.33	213.43	43055.20
Mar, 2044	206.31	214.45	42840.75
Apr, 2044	205.28	215.48	42625.27
May, 2044	204.25	216.51	42408.75
Jun, 2044	203.21	217.55	42191.20
Jul, 2044	202.17	218.59	41972.61
Aug, 2044	201.12	219.64	41752.97
Sep, 2044	200.07	220.69	41532.27
Oct, 2044	199.01	221.75	41310.52
Nov, 2044	197.95	222.81	41087.71
Dec, 2044	196.88	223.88	40863.83
Jan, 2045	195.81	224.95	40638.87
Feb, 2045	194.73	226.03	40412.84
Mar, 2045	193.64	227.12	40185.72
Apr, 2045	192.56	228.20	39957.52
May, 2045	191.46	229.30	39728.22
Jun, 2045	190.36	230.40	39497.83
Jul, 2045	189.26	231.50	39266.33
Aug, 2045	188.15	232.61	39033.72
Sep, 2045	187.04	233.72	38800.00
Oct, 2045	185.92	234.84	38565.15
Nov, 2045	184.79	235.97	38329.19
Dec, 2045	183.66	237.10	38092.09
Jan, 2046	182.52	238.24	37853.85
Feb, 2046	181.38	239.38	37614.47
Mar, 2046	180.24	240.52	37373.95
Apr, 2046	179.08	241.68	37132.27
May, 2046	177.93	242.83	36889.44
Jun, 2046	176.76	244.00	36645.44
Jul, 2046	175.59	245.17	36400.27
Aug, 2046	174.42	246.34	36153.93
Sep, 2046	173.24	247.52	35906.41
Oct, 2046	172.05	248.71	35657.70
Nov, 2046	170.86	249.90	35407.80
Dec, 2046	169.66	251.10	35156.70
Jan, 2047	168.46	252.30	34904.40
Feb, 2047	167.25	253.51	34650.89
Mar, 2047	166.04	254.72	34396.17
Apr, 2047	164.81	255.95	34140.22
May, 2047	163.59	257.17	33883.05
Jun, 2047	162.36	258.40	33624.65
Jul, 2047	161.12	259.64	33365.01
Aug, 2047	159.87	260.89	33104.12
Sep, 2047	158.62	262.14	32841.98
Oct, 2047	157.37	263.39	32578.59
Nov, 2047	156.11	264.65	32313.94
Dec, 2047	154.84	265.92	32048.01
Jan, 2048	153.56	267.20	31780.82
Feb, 2048	152.28	268.48	31512.34
Mar, 2048	151.00	269.76	31242.58
Apr, 2048	149.70	271.06	30971.52
May, 2048	148.41	272.35	30699.17
Jun, 2048	147.10	273.66	30425.51
Jul, 2048	145.79	274.97	30150.54
Aug, 2048	144.47	276.29	29874.25
Sep, 2048	143.15	277.61	29596.63
Oct, 2048	141.82	278.94	29317.69
Nov, 2048	140.48	280.28	29037.41
Dec, 2048	139.14	281.62	28755.79
Jan, 2049	137.79	282.97	28472.82
Feb, 2049	136.43	284.33	28188.49
Mar, 2049	135.07	285.69	27902.80
Apr, 2049	133.70	287.06	27615.74
May, 2049	132.33	288.43	27327.31
Jun, 2049	130.94	289.82	27037.49
Jul, 2049	129.55	291.21	26746.28
Aug, 2049	128.16	292.60	26453.68
Sep, 2049	126.76	294.00	26159.68
Oct, 2049	125.35	295.41	25864.27
Nov, 2049	123.93	296.83	25567.44
Dec, 2049	122.51	298.25	25269.19
Jan, 2050	121.08	299.68	24969.51
Feb, 2050	119.65	301.11	24668.40
Mar, 2050	118.20	302.56	24365.84
Apr, 2050	116.75	304.01	24061.84
May, 2050	115.30	305.46	23756.37
Jun, 2050	113.83	306.93	23449.45
Jul, 2050	112.36	308.40	23141.05
Aug, 2050	110.88	309.88	22831.17
Sep, 2050	109.40	311.36	22519.81
Oct, 2050	107.91	312.85	22206.96
Nov, 2050	106.41	314.35	21892.61
Dec, 2050	104.90	315.86	21576.75
Jan, 2051	103.39	317.37	21259.38
Feb, 2051	101.87	318.89	20940.48
Mar, 2051	100.34	320.42	20620.06
Apr, 2051	98.80	321.96	20298.11
May, 2051	97.26	323.50	19974.61
Jun, 2051	95.71	325.05	19649.56
Jul, 2051	94.15	326.61	19322.96
Aug, 2051	92.59	328.17	18994.79
Sep, 2051	91.02	329.74	18665.04
Oct, 2051	89.44	331.32	18333.72
Nov, 2051	87.85	332.91	18000.81
Dec, 2051	86.25	334.51	17666.30
Jan, 2052	84.65	336.11	17330.19
Feb, 2052	83.04	337.72	16992.47
Mar, 2052	81.42	339.34	16653.14
Apr, 2052	79.80	340.96	16312.17
May, 2052	78.16	342.60	15969.57
Jun, 2052	76.52	344.24	15625.34
Jul, 2052	74.87	345.89	15279.45
Aug, 2052	73.21	347.55	14931.90
Sep, 2052	71.55	349.21	14582.69
Oct, 2052	69.88	350.88	14231.81
Nov, 2052	68.19	352.57	13879.24
Dec, 2052	66.50	354.26	13524.98
Jan, 2053	64.81	355.95	13169.03
Feb, 2053	63.10	357.66	12811.37
Mar, 2053	61.39	359.37	12452.00
Apr, 2053	59.67	361.09	12090.91
May, 2053	57.94	362.82	11728.08
Jun, 2053	56.20	364.56	11363.52
Jul, 2053	54.45	366.31	10997.21
Aug, 2053	52.69	368.07	10629.14
Sep, 2053	50.93	369.83	10259.32
Oct, 2053	49.16	371.60	9887.71
Nov, 2053	47.38	373.38	9514.33
Dec, 2053	45.59	375.17	9139.16
Jan, 2054	43.79	376.97	8762.19
Feb, 2054	41.99	378.77	8383.42
Mar, 2054	40.17	380.59	8002.83
Apr, 2054	38.35	382.41	7620.42
May, 2054	36.51	384.25	7236.17
Jun, 2054	34.67	386.09	6850.09
Jul, 2054	32.82	387.94	6462.15
Aug, 2054	30.96	389.80	6072.35
Sep, 2054	29.10	391.66	5680.69
Oct, 2054	27.22	393.54	5287.15
Nov, 2054	25.33	395.43	4891.72
Dec, 2054	23.44	397.32	4494.40
Jan, 2055	21.54	399.22	4095.18
Feb, 2055	19.62	401.14	3694.04
Mar, 2055	17.70	403.06	3290.98
Apr, 2055	15.77	404.99	2885.99
May, 2055	13.83	406.93	2479.06
Jun, 2055	11.88	408.88	2070.18
Jul, 2055	9.92	410.84	1659.34
Aug, 2055	7.95	412.81	1246.53
Sep, 2055	5.97	414.79	831.74
Oct, 2055	3.99	416.77	414.97
Nov, 2055	1.99	418.77	0