Mortgage Parameters

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

Mortgage Summary

Property Total:	$162,000
Down Payment	$48,600
Mortgage Amount:	$113,400
Mortgage Payment:	$661.77 / month
Estimated Tax:	+ $90.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $751.77 / month
Total Interest Paid:	$124,837.20 over 30 years
Total Tax Paid:	$32,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	543.38	118.39	113281.60
Jan, 2026	542.81	118.96	113162.64
Feb, 2026	542.24	119.53	113043.11
Mar, 2026	541.66	120.11	112923.01
Apr, 2026	541.09	120.68	112802.32
May, 2026	540.51	121.26	112681.07
Jun, 2026	539.93	121.84	112559.23
Jul, 2026	539.35	122.42	112436.80
Aug, 2026	538.76	123.01	112313.79
Sep, 2026	538.17	123.60	112190.19
Oct, 2026	537.58	124.19	112066.00
Nov, 2026	536.98	124.79	111941.21
Dec, 2026	536.38	125.39	111815.83
Jan, 2027	535.78	125.99	111689.84
Feb, 2027	535.18	126.59	111563.25
Mar, 2027	534.57	127.20	111436.06
Apr, 2027	533.96	127.81	111308.25
May, 2027	533.35	128.42	111179.83
Jun, 2027	532.74	129.03	111050.80
Jul, 2027	532.12	129.65	110921.15
Aug, 2027	531.50	130.27	110790.88
Sep, 2027	530.87	130.90	110659.98
Oct, 2027	530.25	131.52	110528.45
Nov, 2027	529.62	132.15	110396.30
Dec, 2027	528.98	132.79	110263.51
Jan, 2028	528.35	133.42	110130.09
Feb, 2028	527.71	134.06	109996.02
Mar, 2028	527.06	134.71	109861.32
Apr, 2028	526.42	135.35	109725.97
May, 2028	525.77	136.00	109589.97
Jun, 2028	525.12	136.65	109453.32
Jul, 2028	524.46	137.31	109316.01
Aug, 2028	523.81	137.96	109178.05
Sep, 2028	523.14	138.63	109039.42
Oct, 2028	522.48	139.29	108900.13
Nov, 2028	521.81	139.96	108760.17
Dec, 2028	521.14	140.63	108619.55
Jan, 2029	520.47	141.30	108478.25
Feb, 2029	519.79	141.98	108336.27
Mar, 2029	519.11	142.66	108193.61
Apr, 2029	518.43	143.34	108050.27
May, 2029	517.74	144.03	107906.24
Jun, 2029	517.05	144.72	107761.52
Jul, 2029	516.36	145.41	107616.11
Aug, 2029	515.66	146.11	107470.00
Sep, 2029	514.96	146.81	107323.19
Oct, 2029	514.26	147.51	107175.67
Nov, 2029	513.55	148.22	107027.45
Dec, 2029	512.84	148.93	106878.52
Jan, 2030	512.13	149.64	106728.88
Feb, 2030	511.41	150.36	106578.52
Mar, 2030	510.69	151.08	106427.44
Apr, 2030	509.96	151.81	106275.63
May, 2030	509.24	152.53	106123.10
Jun, 2030	508.51	153.26	105969.84
Jul, 2030	507.77	154.00	105815.84
Aug, 2030	507.03	154.74	105661.10
Sep, 2030	506.29	155.48	105505.63
Oct, 2030	505.55	156.22	105349.40
Nov, 2030	504.80	156.97	105192.43
Dec, 2030	504.05	157.72	105034.71
Jan, 2031	503.29	158.48	104876.23
Feb, 2031	502.53	159.24	104716.99
Mar, 2031	501.77	160.00	104556.99
Apr, 2031	501.00	160.77	104396.22
May, 2031	500.23	161.54	104234.69
Jun, 2031	499.46	162.31	104072.37
Jul, 2031	498.68	163.09	103909.28
Aug, 2031	497.90	163.87	103745.41
Sep, 2031	497.11	164.66	103580.76
Oct, 2031	496.32	165.45	103415.31
Nov, 2031	495.53	166.24	103249.07
Dec, 2031	494.74	167.03	103082.04
Jan, 2032	493.93	167.84	102914.20
Feb, 2032	493.13	168.64	102745.56
Mar, 2032	492.32	169.45	102576.11
Apr, 2032	491.51	170.26	102405.86
May, 2032	490.69	171.08	102234.78
Jun, 2032	489.87	171.90	102062.88
Jul, 2032	489.05	172.72	101890.17
Aug, 2032	488.22	173.55	101716.62
Sep, 2032	487.39	174.38	101542.24
Oct, 2032	486.56	175.21	101367.03
Nov, 2032	485.72	176.05	101190.98
Dec, 2032	484.87	176.90	101014.08
Jan, 2033	484.03	177.74	100836.33
Feb, 2033	483.17	178.60	100657.74
Mar, 2033	482.32	179.45	100478.29
Apr, 2033	481.46	180.31	100297.98
May, 2033	480.59	181.18	100116.80
Jun, 2033	479.73	182.04	99934.76
Jul, 2033	478.85	182.92	99751.84
Aug, 2033	477.98	183.79	99568.05
Sep, 2033	477.10	184.67	99383.38
Oct, 2033	476.21	185.56	99197.82
Nov, 2033	475.32	186.45	99011.37
Dec, 2033	474.43	187.34	98824.03
Jan, 2034	473.53	188.24	98635.79
Feb, 2034	472.63	189.14	98446.65
Mar, 2034	471.72	190.05	98256.60
Apr, 2034	470.81	190.96	98065.65
May, 2034	469.90	191.87	97873.78
Jun, 2034	468.98	192.79	97680.98
Jul, 2034	468.05	193.72	97487.27
Aug, 2034	467.13	194.64	97292.63
Sep, 2034	466.19	195.58	97097.05
Oct, 2034	465.26	196.51	96900.54
Nov, 2034	464.32	197.45	96703.08
Dec, 2034	463.37	198.40	96504.68
Jan, 2035	462.42	199.35	96305.33
Feb, 2035	461.46	200.31	96105.02
Mar, 2035	460.50	201.27	95903.75
Apr, 2035	459.54	202.23	95701.52
May, 2035	458.57	203.20	95498.32
Jun, 2035	457.60	204.17	95294.15
Jul, 2035	456.62	205.15	95089.00
Aug, 2035	455.63	206.14	94882.86
Sep, 2035	454.65	207.12	94675.74
Oct, 2035	453.65	208.12	94467.62
Nov, 2035	452.66	209.11	94258.51
Dec, 2035	451.66	210.11	94048.40
Jan, 2036	450.65	211.12	93837.27
Feb, 2036	449.64	212.13	93625.14
Mar, 2036	448.62	213.15	93411.99
Apr, 2036	447.60	214.17	93197.82
May, 2036	446.57	215.20	92982.62
Jun, 2036	445.54	216.23	92766.40
Jul, 2036	444.51	217.26	92549.13
Aug, 2036	443.46	218.31	92330.83
Sep, 2036	442.42	219.35	92111.47
Oct, 2036	441.37	220.40	91891.07
Nov, 2036	440.31	221.46	91669.61
Dec, 2036	439.25	222.52	91447.09
Jan, 2037	438.18	223.59	91223.51
Feb, 2037	437.11	224.66	90998.85
Mar, 2037	436.04	225.73	90773.12
Apr, 2037	434.95	226.82	90546.30
May, 2037	433.87	227.90	90318.40
Jun, 2037	432.78	228.99	90089.40
Jul, 2037	431.68	230.09	89859.31
Aug, 2037	430.58	231.19	89628.12
Sep, 2037	429.47	232.30	89395.82
Oct, 2037	428.35	233.42	89162.40
Nov, 2037	427.24	234.53	88927.87
Dec, 2037	426.11	235.66	88692.21
Jan, 2038	424.98	236.79	88455.42
Feb, 2038	423.85	237.92	88217.50
Mar, 2038	422.71	239.06	87978.44
Apr, 2038	421.56	240.21	87738.24
May, 2038	420.41	241.36	87496.88
Jun, 2038	419.26	242.51	87254.36
Jul, 2038	418.09	243.68	87010.69
Aug, 2038	416.93	244.84	86765.84
Sep, 2038	415.75	246.02	86519.83
Oct, 2038	414.57	247.20	86272.63
Nov, 2038	413.39	248.38	86024.25
Dec, 2038	412.20	249.57	85774.68
Jan, 2039	411.00	250.77	85523.91
Feb, 2039	409.80	251.97	85271.95
Mar, 2039	408.59	253.18	85018.77
Apr, 2039	407.38	254.39	84764.38
May, 2039	406.16	255.61	84508.77
Jun, 2039	404.94	256.83	84251.94
Jul, 2039	403.71	258.06	83993.88
Aug, 2039	402.47	259.30	83734.58
Sep, 2039	401.23	260.54	83474.04
Oct, 2039	399.98	261.79	83212.25
Nov, 2039	398.73	263.04	82949.20
Dec, 2039	397.46	264.31	82684.90
Jan, 2040	396.20	265.57	82419.33
Feb, 2040	394.93	266.84	82152.48
Mar, 2040	393.65	268.12	81884.36
Apr, 2040	392.36	269.41	81614.95
May, 2040	391.07	270.70	81344.25
Jun, 2040	389.77	272.00	81072.26
Jul, 2040	388.47	273.30	80798.96
Aug, 2040	387.16	274.61	80524.35
Sep, 2040	385.85	275.92	80248.43
Oct, 2040	384.52	277.25	79971.18
Nov, 2040	383.20	278.57	79692.61
Dec, 2040	381.86	279.91	79412.70
Jan, 2041	380.52	281.25	79131.45
Feb, 2041	379.17	282.60	78848.85
Mar, 2041	377.82	283.95	78564.90
Apr, 2041	376.46	285.31	78279.58
May, 2041	375.09	286.68	77992.90
Jun, 2041	373.72	288.05	77704.85
Jul, 2041	372.34	289.43	77415.41
Aug, 2041	370.95	290.82	77124.59
Sep, 2041	369.56	292.21	76832.38
Oct, 2041	368.16	293.61	76538.76
Nov, 2041	366.75	295.02	76243.74
Dec, 2041	365.33	296.44	75947.31
Jan, 2042	363.91	297.86	75649.45
Feb, 2042	362.49	299.28	75350.17
Mar, 2042	361.05	300.72	75049.45
Apr, 2042	359.61	302.16	74747.29
May, 2042	358.16	303.61	74443.69
Jun, 2042	356.71	305.06	74138.63
Jul, 2042	355.25	306.52	73832.10
Aug, 2042	353.78	307.99	73524.11
Sep, 2042	352.30	309.47	73214.64
Oct, 2042	350.82	310.95	72903.69
Nov, 2042	349.33	312.44	72591.26
Dec, 2042	347.83	313.94	72277.32
Jan, 2043	346.33	315.44	71961.88
Feb, 2043	344.82	316.95	71644.92
Mar, 2043	343.30	318.47	71326.45
Apr, 2043	341.77	320.00	71006.46
May, 2043	340.24	321.53	70684.92
Jun, 2043	338.70	323.07	70361.85
Jul, 2043	337.15	324.62	70037.23
Aug, 2043	335.60	326.17	69711.06
Sep, 2043	334.03	327.74	69383.32
Oct, 2043	332.46	329.31	69054.01
Nov, 2043	330.88	330.89	68723.13
Dec, 2043	329.30	332.47	68390.66
Jan, 2044	327.71	334.06	68056.59
Feb, 2044	326.10	335.67	67720.92
Mar, 2044	324.50	337.27	67383.65
Apr, 2044	322.88	338.89	67044.76
May, 2044	321.26	340.51	66704.25
Jun, 2044	319.62	342.15	66362.10
Jul, 2044	317.99	343.78	66018.32
Aug, 2044	316.34	345.43	65672.88
Sep, 2044	314.68	347.09	65325.80
Oct, 2044	313.02	348.75	64977.05
Nov, 2044	311.35	350.42	64626.62
Dec, 2044	309.67	352.10	64274.52
Jan, 2045	307.98	353.79	63920.74
Feb, 2045	306.29	355.48	63565.25
Mar, 2045	304.58	357.19	63208.07
Apr, 2045	302.87	358.90	62849.17
May, 2045	301.15	360.62	62488.55
Jun, 2045	299.42	362.35	62126.20
Jul, 2045	297.69	364.08	61762.12
Aug, 2045	295.94	365.83	61396.30
Sep, 2045	294.19	367.58	61028.72
Oct, 2045	292.43	369.34	60659.38
Nov, 2045	290.66	371.11	60288.27
Dec, 2045	288.88	372.89	59915.38
Jan, 2046	287.09	374.68	59540.70
Feb, 2046	285.30	376.47	59164.23
Mar, 2046	283.50	378.27	58785.96
Apr, 2046	281.68	380.09	58405.87
May, 2046	279.86	381.91	58023.96
Jun, 2046	278.03	383.74	57640.22
Jul, 2046	276.19	385.58	57254.64
Aug, 2046	274.35	387.42	56867.22
Sep, 2046	272.49	389.28	56477.94
Oct, 2046	270.62	391.15	56086.79
Nov, 2046	268.75	393.02	55693.77
Dec, 2046	266.87	394.90	55298.87
Jan, 2047	264.97	396.80	54902.07
Feb, 2047	263.07	398.70	54503.37
Mar, 2047	261.16	400.61	54102.77
Apr, 2047	259.24	402.53	53700.24
May, 2047	257.31	404.46	53295.78
Jun, 2047	255.38	406.39	52889.39
Jul, 2047	253.43	408.34	52481.05
Aug, 2047	251.47	410.30	52070.75
Sep, 2047	249.51	412.26	51658.48
Oct, 2047	247.53	414.24	51244.24
Nov, 2047	245.55	416.22	50828.02
Dec, 2047	243.55	418.22	50409.80
Jan, 2048	241.55	420.22	49989.58
Feb, 2048	239.53	422.24	49567.34
Mar, 2048	237.51	424.26	49143.08
Apr, 2048	235.48	426.29	48716.79
May, 2048	233.43	428.34	48288.45
Jun, 2048	231.38	430.39	47858.06
Jul, 2048	229.32	432.45	47425.61
Aug, 2048	227.25	434.52	46991.09
Sep, 2048	225.17	436.60	46554.49
Oct, 2048	223.07	438.70	46115.79
Nov, 2048	220.97	440.80	45674.99
Dec, 2048	218.86	442.91	45232.08
Jan, 2049	216.74	445.03	44787.05
Feb, 2049	214.60	447.17	44339.88
Mar, 2049	212.46	449.31	43890.57
Apr, 2049	210.31	451.46	43439.11
May, 2049	208.15	453.62	42985.49
Jun, 2049	205.97	455.80	42529.69
Jul, 2049	203.79	457.98	42071.71
Aug, 2049	201.59	460.18	41611.53
Sep, 2049	199.39	462.38	41149.15
Oct, 2049	197.17	464.60	40684.56
Nov, 2049	194.95	466.82	40217.73
Dec, 2049	192.71	469.06	39748.67
Jan, 2050	190.46	471.31	39277.36
Feb, 2050	188.20	473.57	38803.80
Mar, 2050	185.93	475.84	38327.96
Apr, 2050	183.65	478.12	37849.85
May, 2050	181.36	480.41	37369.44
Jun, 2050	179.06	482.71	36886.73
Jul, 2050	176.75	485.02	36401.71
Aug, 2050	174.42	487.35	35914.37
Sep, 2050	172.09	489.68	35424.69
Oct, 2050	169.74	492.03	34932.66
Nov, 2050	167.39	494.38	34438.28
Dec, 2050	165.02	496.75	33941.52
Jan, 2051	162.64	499.13	33442.39
Feb, 2051	160.24	501.53	32940.86
Mar, 2051	157.84	503.93	32436.94
Apr, 2051	155.43	506.34	31930.59
May, 2051	153.00	508.77	31421.82
Jun, 2051	150.56	511.21	30910.62
Jul, 2051	148.11	513.66	30396.96
Aug, 2051	145.65	516.12	29880.84
Sep, 2051	143.18	518.59	29362.25
Oct, 2051	140.69	521.08	28841.18
Nov, 2051	138.20	523.57	28317.60
Dec, 2051	135.69	526.08	27791.52
Jan, 2052	133.17	528.60	27262.92
Feb, 2052	130.63	531.14	26731.78
Mar, 2052	128.09	533.68	26198.10
Apr, 2052	125.53	536.24	25661.87
May, 2052	122.96	538.81	25123.06
Jun, 2052	120.38	541.39	24581.67
Jul, 2052	117.79	543.98	24037.69
Aug, 2052	115.18	546.59	23491.10
Sep, 2052	112.56	549.21	22941.89
Oct, 2052	109.93	551.84	22390.05
Nov, 2052	107.29	554.48	21835.57
Dec, 2052	104.63	557.14	21278.42
Jan, 2053	101.96	559.81	20718.61
Feb, 2053	99.28	562.49	20156.12
Mar, 2053	96.58	565.19	19590.93
Apr, 2053	93.87	567.90	19023.03
May, 2053	91.15	570.62	18452.42
Jun, 2053	88.42	573.35	17879.06
Jul, 2053	85.67	576.10	17302.96
Aug, 2053	82.91	578.86	16724.10
Sep, 2053	80.14	581.63	16142.47
Oct, 2053	77.35	584.42	15558.05
Nov, 2053	74.55	587.22	14970.83
Dec, 2053	71.74	590.03	14380.79
Jan, 2054	68.91	592.86	13787.93
Feb, 2054	66.07	595.70	13192.23
Mar, 2054	63.21	598.56	12593.67
Apr, 2054	60.34	601.43	11992.25
May, 2054	57.46	604.31	11387.94
Jun, 2054	54.57	607.20	10780.74
Jul, 2054	51.66	610.11	10170.62
Aug, 2054	48.73	613.04	9557.59
Sep, 2054	45.80	615.97	8941.62
Oct, 2054	42.85	618.92	8322.69
Nov, 2054	39.88	621.89	7700.80
Dec, 2054	36.90	624.87	7075.93
Jan, 2055	33.91	627.86	6448.07
Feb, 2055	30.90	630.87	5817.19
Mar, 2055	27.87	633.90	5183.30
Apr, 2055	24.84	636.93	4546.36
May, 2055	21.78	639.99	3906.38
Jun, 2055	18.72	643.05	3263.33
Jul, 2055	15.64	646.13	2617.19
Aug, 2055	12.54	649.23	1967.96
Sep, 2055	9.43	652.34	1315.62
Oct, 2055	6.30	655.47	660.16
Nov, 2055	3.16	658.61	1.55