Mortgage Parameters

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

Mortgage Summary

Property Total:	$14,250,000
Down Payment	$4,275,000
Mortgage Amount:	$9,975,000
Mortgage Payment:	$58,211.39 / month
Estimated Tax:	+ $7,916.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $66,128.06 / month
Total Interest Paid:	$10,981,101.60 over 30 years
Total Tax Paid:	$2,850,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	47796.88	10414.51	9964585.48
Jan, 2026	47746.97	10464.42	9954121.07
Feb, 2026	47696.83	10514.56	9943606.51
Mar, 2026	47646.45	10564.94	9933041.57
Apr, 2026	47595.82	10615.57	9922426.00
May, 2026	47544.96	10666.43	9911759.57
Jun, 2026	47493.85	10717.54	9901042.03
Jul, 2026	47442.49	10768.90	9890273.13
Aug, 2026	47390.89	10820.50	9879452.63
Sep, 2026	47339.04	10872.35	9868580.28
Oct, 2026	47286.95	10924.44	9857655.84
Nov, 2026	47234.60	10976.79	9846679.05
Dec, 2026	47182.00	11029.39	9835649.67
Jan, 2027	47129.15	11082.24	9824567.43
Feb, 2027	47076.05	11135.34	9813432.09
Mar, 2027	47022.70	11188.69	9802243.40
Apr, 2027	46969.08	11242.31	9791001.09
May, 2027	46915.21	11296.18	9779704.91
Jun, 2027	46861.09	11350.30	9768354.61
Jul, 2027	46806.70	11404.69	9756949.92
Aug, 2027	46752.05	11459.34	9745490.58
Sep, 2027	46697.14	11514.25	9733976.33
Oct, 2027	46641.97	11569.42	9722406.91
Nov, 2027	46586.53	11624.86	9710782.06
Dec, 2027	46530.83	11680.56	9699101.50
Jan, 2028	46474.86	11736.53	9687364.97
Feb, 2028	46418.62	11792.77	9675572.20
Mar, 2028	46362.12	11849.27	9663722.93
Apr, 2028	46305.34	11906.05	9651816.88
May, 2028	46248.29	11963.10	9639853.78
Jun, 2028	46190.97	12020.42	9627833.35
Jul, 2028	46133.37	12078.02	9615755.33
Aug, 2028	46075.49	12135.90	9603619.44
Sep, 2028	46017.34	12194.05	9591425.39
Oct, 2028	45958.91	12252.48	9579172.91
Nov, 2028	45900.20	12311.19	9566861.73
Dec, 2028	45841.21	12370.18	9554491.55
Jan, 2029	45781.94	12429.45	9542062.10
Feb, 2029	45722.38	12489.01	9529573.09
Mar, 2029	45662.54	12548.85	9517024.24
Apr, 2029	45602.41	12608.98	9504415.25
May, 2029	45541.99	12669.40	9491745.85
Jun, 2029	45481.28	12730.11	9479015.75
Jul, 2029	45420.28	12791.11	9466224.64
Aug, 2029	45358.99	12852.40	9453372.24
Sep, 2029	45297.41	12913.98	9440458.26
Oct, 2029	45235.53	12975.86	9427482.40
Nov, 2029	45173.35	13038.04	9414444.36
Dec, 2029	45110.88	13100.51	9401343.85
Jan, 2030	45048.11	13163.28	9388180.57
Feb, 2030	44985.03	13226.36	9374954.21
Mar, 2030	44921.66	13289.73	9361664.48
Apr, 2030	44857.98	13353.41	9348311.06
May, 2030	44793.99	13417.40	9334893.66
Jun, 2030	44729.70	13481.69	9321411.97
Jul, 2030	44665.10	13546.29	9307865.68
Aug, 2030	44600.19	13611.20	9294254.48
Sep, 2030	44534.97	13676.42	9280578.06
Oct, 2030	44469.44	13741.95	9266836.11
Nov, 2030	44403.59	13807.80	9253028.31
Dec, 2030	44337.43	13873.96	9239154.34
Jan, 2031	44270.95	13940.44	9225213.90
Feb, 2031	44204.15	14007.24	9211206.66
Mar, 2031	44137.03	14074.36	9197132.30
Apr, 2031	44069.59	14141.80	9182990.51
May, 2031	44001.83	14209.56	9168780.94
Jun, 2031	43933.74	14277.65	9154503.30
Jul, 2031	43865.33	14346.06	9140157.24
Aug, 2031	43796.59	14414.80	9125742.43
Sep, 2031	43727.52	14483.87	9111258.56
Oct, 2031	43658.11	14553.28	9096705.28
Nov, 2031	43588.38	14623.01	9082082.27
Dec, 2031	43518.31	14693.08	9067389.19
Jan, 2032	43447.91	14763.48	9052625.71
Feb, 2032	43377.16	14834.23	9037791.48
Mar, 2032	43306.08	14905.31	9022886.18
Apr, 2032	43234.66	14976.73	9007909.45
May, 2032	43162.90	15048.49	8992860.96
Jun, 2032	43090.79	15120.60	8977740.36
Jul, 2032	43018.34	15193.05	8962547.31
Aug, 2032	42945.54	15265.85	8947281.46
Sep, 2032	42872.39	15339.00	8931942.46
Oct, 2032	42798.89	15412.50	8916529.96
Nov, 2032	42725.04	15486.35	8901043.61
Dec, 2032	42650.83	15560.56	8885483.06
Jan, 2033	42576.27	15635.12	8869847.94
Feb, 2033	42501.35	15710.04	8854137.90
Mar, 2033	42426.08	15785.31	8838352.59
Apr, 2033	42350.44	15860.95	8822491.64
May, 2033	42274.44	15936.95	8806554.69
Jun, 2033	42198.07	16013.32	8790541.37
Jul, 2033	42121.34	16090.05	8774451.33
Aug, 2033	42044.25	16167.14	8758284.18
Sep, 2033	41966.78	16244.61	8742039.57
Oct, 2033	41888.94	16322.45	8725717.12
Nov, 2033	41810.73	16400.66	8709316.46
Dec, 2033	41732.14	16479.25	8692837.21
Jan, 2034	41653.18	16558.21	8676279.00
Feb, 2034	41573.84	16637.55	8659641.45
Mar, 2034	41494.12	16717.27	8642924.17
Apr, 2034	41414.01	16797.38	8626126.79
May, 2034	41333.52	16877.87	8609248.93
Jun, 2034	41252.65	16958.74	8592290.19
Jul, 2034	41171.39	17040.00	8575250.19
Aug, 2034	41089.74	17121.65	8558128.54
Sep, 2034	41007.70	17203.69	8540924.85
Oct, 2034	40925.26	17286.13	8523638.72
Nov, 2034	40842.44	17368.95	8506269.77
Dec, 2034	40759.21	17452.18	8488817.59
Jan, 2035	40675.58	17535.81	8471281.78
Feb, 2035	40591.56	17619.83	8453661.95
Mar, 2035	40507.13	17704.26	8435957.69
Apr, 2035	40422.30	17789.09	8418168.60
May, 2035	40337.06	17874.33	8400294.27
Jun, 2035	40251.41	17959.98	8382334.29
Jul, 2035	40165.35	18046.04	8364288.25
Aug, 2035	40078.88	18132.51	8346155.74
Sep, 2035	39992.00	18219.39	8327936.35
Oct, 2035	39904.69	18306.70	8309629.65
Nov, 2035	39816.98	18394.41	8291235.24
Dec, 2035	39728.84	18482.55	8272752.68
Jan, 2036	39640.27	18571.12	8254181.56
Feb, 2036	39551.29	18660.10	8235521.46
Mar, 2036	39461.87	18749.52	8216771.94
Apr, 2036	39372.03	18839.36	8197932.59
May, 2036	39281.76	18929.63	8179002.96
Jun, 2036	39191.06	19020.33	8159982.62
Jul, 2036	39099.92	19111.47	8140871.15
Aug, 2036	39008.34	19203.05	8121668.10
Sep, 2036	38916.33	19295.06	8102373.04
Oct, 2036	38823.87	19387.52	8082985.52
Nov, 2036	38730.97	19480.42	8063505.10
Dec, 2036	38637.63	19573.76	8043931.34
Jan, 2037	38543.84	19667.55	8024263.79
Feb, 2037	38449.60	19761.79	8004501.99
Mar, 2037	38354.91	19856.48	7984645.51
Apr, 2037	38259.76	19951.63	7964693.88
May, 2037	38164.16	20047.23	7944646.65
Jun, 2037	38068.10	20143.29	7924503.36
Jul, 2037	37971.58	20239.81	7904263.54
Aug, 2037	37874.60	20336.79	7883926.75
Sep, 2037	37777.15	20434.24	7863492.51
Oct, 2037	37679.23	20532.16	7842960.35
Nov, 2037	37580.85	20630.54	7822329.82
Dec, 2037	37482.00	20729.39	7801600.42
Jan, 2038	37382.67	20828.72	7780771.70
Feb, 2038	37282.86	20928.53	7759843.18
Mar, 2038	37182.58	21028.81	7738814.37
Apr, 2038	37081.82	21129.57	7717684.80
May, 2038	36980.57	21230.82	7696453.98
Jun, 2038	36878.84	21332.55	7675121.43
Jul, 2038	36776.62	21434.77	7653686.67
Aug, 2038	36673.92	21537.47	7632149.19
Sep, 2038	36570.71	21640.68	7610508.52
Oct, 2038	36467.02	21744.37	7588764.15
Nov, 2038	36362.83	21848.56	7566915.58
Dec, 2038	36258.14	21953.25	7544962.33
Jan, 2039	36152.94	22058.45	7522903.89
Feb, 2039	36047.25	22164.14	7500739.74
Mar, 2039	35941.04	22270.35	7478469.40
Apr, 2039	35834.33	22377.06	7456092.34
May, 2039	35727.11	22484.28	7433608.06
Jun, 2039	35619.37	22592.02	7411016.04
Jul, 2039	35511.12	22700.27	7388315.77
Aug, 2039	35402.35	22809.04	7365506.73
Sep, 2039	35293.05	22918.34	7342588.39
Oct, 2039	35183.24	23028.15	7319560.24
Nov, 2039	35072.89	23138.50	7296421.74
Dec, 2039	34962.02	23249.37	7273172.37
Jan, 2040	34850.62	23360.77	7249811.60
Feb, 2040	34738.68	23472.71	7226338.89
Mar, 2040	34626.21	23585.18	7202753.70
Apr, 2040	34513.19	23698.20	7179055.51
May, 2040	34399.64	23811.75	7155243.76
Jun, 2040	34285.54	23925.85	7131317.91
Jul, 2040	34170.90	24040.49	7107277.42
Aug, 2040	34055.70	24155.69	7083121.74
Sep, 2040	33939.96	24271.43	7058850.30
Oct, 2040	33823.66	24387.73	7034462.57
Nov, 2040	33706.80	24504.59	7009957.98
Dec, 2040	33589.38	24622.01	6985335.97
Jan, 2041	33471.40	24739.99	6960595.99
Feb, 2041	33352.86	24858.53	6935737.45
Mar, 2041	33233.74	24977.65	6910759.80
Apr, 2041	33114.06	25097.33	6885662.47
May, 2041	32993.80	25217.59	6860444.88
Jun, 2041	32872.97	25338.42	6835106.45
Jul, 2041	32751.55	25459.84	6809646.62
Aug, 2041	32629.56	25581.83	6784064.78
Sep, 2041	32506.98	25704.41	6758360.37
Oct, 2041	32383.81	25827.58	6732532.79
Nov, 2041	32260.05	25951.34	6706581.45
Dec, 2041	32135.70	26075.69	6680505.77
Jan, 2042	32010.76	26200.63	6654305.13
Feb, 2042	31885.21	26326.18	6627978.96
Mar, 2042	31759.07	26452.32	6601526.63
Apr, 2042	31632.32	26579.07	6574947.56
May, 2042	31504.96	26706.43	6548241.12
Jun, 2042	31376.99	26834.40	6521406.72
Jul, 2042	31248.41	26962.98	6494443.74
Aug, 2042	31119.21	27092.18	6467351.56
Sep, 2042	30989.39	27222.00	6440129.56
Oct, 2042	30858.95	27352.44	6412777.13
Nov, 2042	30727.89	27483.50	6385293.63
Dec, 2042	30596.20	27615.19	6357678.43
Jan, 2043	30463.88	27747.51	6329930.92
Feb, 2043	30330.92	27880.47	6302050.45
Mar, 2043	30197.33	28014.06	6274036.38
Apr, 2043	30063.09	28148.30	6245888.09
May, 2043	29928.21	28283.18	6217604.91
Jun, 2043	29792.69	28418.70	6189186.21
Jul, 2043	29656.52	28554.87	6160631.34
Aug, 2043	29519.69	28691.70	6131939.64
Sep, 2043	29382.21	28829.18	6103110.46
Oct, 2043	29244.07	28967.32	6074143.14
Nov, 2043	29105.27	29106.12	6045037.02
Dec, 2043	28965.80	29245.59	6015791.43
Jan, 2044	28825.67	29385.72	5986405.71
Feb, 2044	28684.86	29526.53	5956879.18
Mar, 2044	28543.38	29668.01	5927211.17
Apr, 2044	28401.22	29810.17	5897401.00
May, 2044	28258.38	29953.01	5867447.99
Jun, 2044	28114.85	30096.54	5837351.45
Jul, 2044	27970.64	30240.75	5807110.71
Aug, 2044	27825.74	30385.65	5776725.06
Sep, 2044	27680.14	30531.25	5746193.81
Oct, 2044	27533.85	30677.54	5715516.26
Nov, 2044	27386.85	30824.54	5684691.72
Dec, 2044	27239.15	30972.24	5653719.48
Jan, 2045	27090.74	31120.65	5622598.83
Feb, 2045	26941.62	31269.77	5591329.06
Mar, 2045	26791.79	31419.60	5559909.45
Apr, 2045	26641.23	31570.16	5528339.29
May, 2045	26489.96	31721.43	5496617.86
Jun, 2045	26337.96	31873.43	5464744.43
Jul, 2045	26185.23	32026.16	5432718.28
Aug, 2045	26031.78	32179.61	5400538.66
Sep, 2045	25877.58	32333.81	5368204.85
Oct, 2045	25722.65	32488.74	5335716.11
Nov, 2045	25566.97	32644.42	5303071.70
Dec, 2045	25410.55	32800.84	5270270.86
Jan, 2046	25253.38	32958.01	5237312.85
Feb, 2046	25095.46	33115.93	5204196.92
Mar, 2046	24936.78	33274.61	5170922.30
Apr, 2046	24777.34	33434.05	5137488.25
May, 2046	24617.13	33594.26	5103893.99
Jun, 2046	24456.16	33755.23	5070138.76
Jul, 2046	24294.41	33916.98	5036221.78
Aug, 2046	24131.90	34079.49	5002142.29
Sep, 2046	23968.60	34242.79	4967899.50
Oct, 2046	23804.52	34406.87	4933492.63
Nov, 2046	23639.65	34571.74	4898920.89
Dec, 2046	23474.00	34737.39	4864183.49
Jan, 2047	23307.55	34903.84	4829279.65
Feb, 2047	23140.30	35071.09	4794208.56
Mar, 2047	22972.25	35239.14	4758969.42
Apr, 2047	22803.40	35407.99	4723561.42
May, 2047	22633.73	35577.66	4687983.77
Jun, 2047	22463.26	35748.13	4652235.63
Jul, 2047	22291.96	35919.43	4616316.20
Aug, 2047	22119.85	36091.54	4580224.66
Sep, 2047	21946.91	36264.48	4543960.18
Oct, 2047	21773.14	36438.25	4507521.93
Nov, 2047	21598.54	36612.85	4470909.09
Dec, 2047	21423.11	36788.28	4434120.80
Jan, 2048	21246.83	36964.56	4397156.24
Feb, 2048	21069.71	37141.68	4360014.56
Mar, 2048	20891.74	37319.65	4322694.90
Apr, 2048	20712.91	37498.48	4285196.43
May, 2048	20533.23	37678.16	4247518.27
Jun, 2048	20352.69	37858.70	4209659.57
Jul, 2048	20171.29	38040.10	4171619.47
Aug, 2048	19989.01	38222.38	4133397.09
Sep, 2048	19805.86	38405.53	4094991.56
Oct, 2048	19621.83	38589.56	4056402.00
Nov, 2048	19436.93	38774.46	4017627.54
Dec, 2048	19251.13	38960.26	3978667.28
Jan, 2049	19064.45	39146.94	3939520.34
Feb, 2049	18876.87	39334.52	3900185.82
Mar, 2049	18688.39	39523.00	3860662.82
Apr, 2049	18499.01	39712.38	3820950.44
May, 2049	18308.72	39902.67	3781047.77
Jun, 2049	18117.52	40093.87	3740953.90
Jul, 2049	17925.40	40285.99	3700667.91
Aug, 2049	17732.37	40479.02	3660188.89
Sep, 2049	17538.41	40672.98	3619515.90
Oct, 2049	17343.51	40867.88	3578648.03
Nov, 2049	17147.69	41063.70	3537584.33
Dec, 2049	16950.92	41260.47	3496323.86
Jan, 2050	16753.22	41458.17	3454865.69
Feb, 2050	16554.56	41656.83	3413208.87
Mar, 2050	16354.96	41856.43	3371352.43
Apr, 2050	16154.40	42056.99	3329295.44
May, 2050	15952.87	42258.52	3287036.93
Jun, 2050	15750.39	42461.00	3244575.92
Jul, 2050	15546.93	42664.46	3201911.46
Aug, 2050	15342.49	42868.90	3159042.56
Sep, 2050	15137.08	43074.31	3115968.25
Oct, 2050	14930.68	43280.71	3072687.54
Nov, 2050	14723.29	43488.10	3029199.44
Dec, 2050	14514.91	43696.48	2985502.97
Jan, 2051	14305.54	43905.85	2941597.11
Feb, 2051	14095.15	44116.24	2897480.88
Mar, 2051	13883.76	44327.63	2853153.25
Apr, 2051	13671.36	44540.03	2808613.22
May, 2051	13457.94	44753.45	2763859.77
Jun, 2051	13243.49	44967.90	2718891.87
Jul, 2051	13028.02	45183.37	2673708.50
Aug, 2051	12811.52	45399.87	2628308.63
Sep, 2051	12593.98	45617.41	2582691.22
Oct, 2051	12375.40	45835.99	2536855.23
Nov, 2051	12155.76	46055.63	2490799.60
Dec, 2051	11935.08	46276.31	2444523.29
Jan, 2052	11713.34	46498.05	2398025.25
Feb, 2052	11490.54	46720.85	2351304.39
Mar, 2052	11266.67	46944.72	2304359.67
Apr, 2052	11041.72	47169.67	2257190.00
May, 2052	10815.70	47395.69	2209794.32
Jun, 2052	10588.60	47622.79	2162171.52
Jul, 2052	10360.41	47850.98	2114320.54
Aug, 2052	10131.12	48080.27	2066240.27
Sep, 2052	9900.73	48310.66	2017929.61
Oct, 2052	9669.25	48542.14	1969387.47
Nov, 2052	9436.65	48774.74	1920612.73
Dec, 2052	9202.94	49008.45	1871604.27
Jan, 2053	8968.10	49243.29	1822360.99
Feb, 2053	8732.15	49479.24	1772881.74
Mar, 2053	8495.06	49716.33	1723165.41
Apr, 2053	8256.83	49954.56	1673210.86
May, 2053	8017.47	50193.92	1623016.93
Jun, 2053	7776.96	50434.43	1572582.50
Jul, 2053	7535.29	50676.10	1521906.40
Aug, 2053	7292.47	50918.92	1470987.48
Sep, 2053	7048.48	51162.91	1419824.57
Oct, 2053	6803.33	51408.06	1368416.51
Nov, 2053	6557.00	51654.39	1316762.11
Dec, 2053	6309.49	51901.90	1264860.21
Jan, 2054	6060.79	52150.60	1212709.61
Feb, 2054	5810.90	52400.49	1160309.12
Mar, 2054	5559.81	52651.58	1107657.54
Apr, 2054	5307.53	52903.86	1054753.68
May, 2054	5054.03	53157.36	1001596.32
Jun, 2054	4799.32	53412.07	948184.24
Jul, 2054	4543.38	53668.01	894516.23
Aug, 2054	4286.22	53925.17	840591.07
Sep, 2054	4027.83	54183.56	786407.51
Oct, 2054	3768.20	54443.19	731964.32
Nov, 2054	3507.33	54704.06	677260.26
Dec, 2054	3245.21	54966.18	622294.08
Jan, 2055	2981.83	55229.56	567064.51
Feb, 2055	2717.18	55494.21	511570.31
Mar, 2055	2451.27	55760.12	455810.19
Apr, 2055	2184.09	56027.30	399782.89
May, 2055	1915.63	56295.76	343487.13
Jun, 2055	1645.88	56565.51	286921.61
Jul, 2055	1374.83	56836.56	230085.06
Aug, 2055	1102.49	57108.90	172976.16
Sep, 2055	828.84	57382.55	115593.61
Oct, 2055	553.89	57657.50	57936.11
Nov, 2055	277.61	57933.78	2.33