Mortgage Parameters

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

Mortgage Summary

Property Total:	$161,500
Down Payment	$48,450
Mortgage Amount:	$113,050
Mortgage Payment:	$659.73 / month
Estimated Tax:	+ $89.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $749.45 / month
Total Interest Paid:	$124,452.00 over 30 years
Total Tax Paid:	$32,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	541.70	118.03	112931.97
Jan, 2026	541.13	118.60	112813.37
Feb, 2026	540.56	119.17	112694.20
Mar, 2026	539.99	119.74	112574.47
Apr, 2026	539.42	120.31	112454.16
May, 2026	538.84	120.89	112333.27
Jun, 2026	538.26	121.47	112211.80
Jul, 2026	537.68	122.05	112089.75
Aug, 2026	537.10	122.63	111967.12
Sep, 2026	536.51	123.22	111843.90
Oct, 2026	535.92	123.81	111720.09
Nov, 2026	535.33	124.40	111595.68
Dec, 2026	534.73	125.00	111470.68
Jan, 2027	534.13	125.60	111345.08
Feb, 2027	533.53	126.20	111218.88
Mar, 2027	532.92	126.81	111092.08
Apr, 2027	532.32	127.41	110964.66
May, 2027	531.71	128.02	110836.64
Jun, 2027	531.09	128.64	110708.00
Jul, 2027	530.48	129.25	110578.75
Aug, 2027	529.86	129.87	110448.87
Sep, 2027	529.23	130.50	110318.38
Oct, 2027	528.61	131.12	110187.26
Nov, 2027	527.98	131.75	110055.51
Dec, 2027	527.35	132.38	109923.13
Jan, 2028	526.71	133.02	109790.11
Feb, 2028	526.08	133.65	109656.46
Mar, 2028	525.44	134.29	109522.17
Apr, 2028	524.79	134.94	109387.23
May, 2028	524.15	135.58	109251.65
Jun, 2028	523.50	136.23	109115.41
Jul, 2028	522.84	136.89	108978.53
Aug, 2028	522.19	137.54	108840.99
Sep, 2028	521.53	138.20	108702.79
Oct, 2028	520.87	138.86	108563.92
Nov, 2028	520.20	139.53	108424.40
Dec, 2028	519.53	140.20	108284.20
Jan, 2029	518.86	140.87	108143.33
Feb, 2029	518.19	141.54	108001.79
Mar, 2029	517.51	142.22	107859.57
Apr, 2029	516.83	142.90	107716.66
May, 2029	516.14	143.59	107573.08
Jun, 2029	515.45	144.28	107428.80
Jul, 2029	514.76	144.97	107283.83
Aug, 2029	514.07	145.66	107138.17
Sep, 2029	513.37	146.36	106991.81
Oct, 2029	512.67	147.06	106844.75
Nov, 2029	511.96	147.77	106696.99
Dec, 2029	511.26	148.47	106548.51
Jan, 2030	510.54	149.19	106399.33
Feb, 2030	509.83	149.90	106249.43
Mar, 2030	509.11	150.62	106098.81
Apr, 2030	508.39	151.34	105947.47
May, 2030	507.66	152.07	105795.41
Jun, 2030	506.94	152.79	105642.61
Jul, 2030	506.20	153.53	105489.09
Aug, 2030	505.47	154.26	105334.82
Sep, 2030	504.73	155.00	105179.82
Oct, 2030	503.99	155.74	105024.08
Nov, 2030	503.24	156.49	104867.59
Dec, 2030	502.49	157.24	104710.35
Jan, 2031	501.74	157.99	104552.36
Feb, 2031	500.98	158.75	104393.61
Mar, 2031	500.22	159.51	104234.10
Apr, 2031	499.46	160.27	104073.82
May, 2031	498.69	161.04	103912.78
Jun, 2031	497.92	161.81	103750.97
Jul, 2031	497.14	162.59	103588.38
Aug, 2031	496.36	163.37	103425.01
Sep, 2031	495.58	164.15	103260.85
Oct, 2031	494.79	164.94	103095.92
Nov, 2031	494.00	165.73	102930.19
Dec, 2031	493.21	166.52	102763.66
Jan, 2032	492.41	167.32	102596.34
Feb, 2032	491.61	168.12	102428.22
Mar, 2032	490.80	168.93	102259.29
Apr, 2032	489.99	169.74	102089.56
May, 2032	489.18	170.55	101919.00
Jun, 2032	488.36	171.37	101747.64
Jul, 2032	487.54	172.19	101575.45
Aug, 2032	486.72	173.01	101402.43
Sep, 2032	485.89	173.84	101228.59
Oct, 2032	485.05	174.68	101053.91
Nov, 2032	484.22	175.51	100878.40
Dec, 2032	483.38	176.35	100702.05
Jan, 2033	482.53	177.20	100524.85
Feb, 2033	481.68	178.05	100346.80
Mar, 2033	480.83	178.90	100167.90
Apr, 2033	479.97	179.76	99988.14
May, 2033	479.11	180.62	99807.52
Jun, 2033	478.24	181.49	99626.03
Jul, 2033	477.37	182.36	99443.68
Aug, 2033	476.50	183.23	99260.45
Sep, 2033	475.62	184.11	99076.34
Oct, 2033	474.74	184.99	98891.35
Nov, 2033	473.85	185.88	98705.48
Dec, 2033	472.96	186.77	98518.71
Jan, 2034	472.07	187.66	98331.05
Feb, 2034	471.17	188.56	98142.49
Mar, 2034	470.27	189.46	97953.02
Apr, 2034	469.36	190.37	97762.65
May, 2034	468.45	191.28	97571.37
Jun, 2034	467.53	192.20	97379.17
Jul, 2034	466.61	193.12	97186.05
Aug, 2034	465.68	194.05	96992.00
Sep, 2034	464.75	194.98	96797.02
Oct, 2034	463.82	195.91	96601.11
Nov, 2034	462.88	196.85	96404.26
Dec, 2034	461.94	197.79	96206.47
Jan, 2035	460.99	198.74	96007.73
Feb, 2035	460.04	199.69	95808.04
Mar, 2035	459.08	200.65	95607.39
Apr, 2035	458.12	201.61	95405.77
May, 2035	457.15	202.58	95203.20
Jun, 2035	456.18	203.55	94999.65
Jul, 2035	455.21	204.52	94795.13
Aug, 2035	454.23	205.50	94589.62
Sep, 2035	453.24	206.49	94383.13
Oct, 2035	452.25	207.48	94175.66
Nov, 2035	451.26	208.47	93967.19
Dec, 2035	450.26	209.47	93757.71
Jan, 2036	449.26	210.47	93547.24
Feb, 2036	448.25	211.48	93335.76
Mar, 2036	447.23	212.50	93123.26
Apr, 2036	446.22	213.51	92909.75
May, 2036	445.19	214.54	92695.21
Jun, 2036	444.16	215.57	92479.64
Jul, 2036	443.13	216.60	92263.05
Aug, 2036	442.09	217.64	92045.41
Sep, 2036	441.05	218.68	91826.73
Oct, 2036	440.00	219.73	91607.00
Nov, 2036	438.95	220.78	91386.22
Dec, 2036	437.89	221.84	91164.39
Jan, 2037	436.83	222.90	90941.49
Feb, 2037	435.76	223.97	90717.52
Mar, 2037	434.69	225.04	90492.47
Apr, 2037	433.61	226.12	90266.35
May, 2037	432.53	227.20	90039.15
Jun, 2037	431.44	228.29	89810.86
Jul, 2037	430.34	229.39	89581.47
Aug, 2037	429.24	230.49	89350.99
Sep, 2037	428.14	231.59	89119.40
Oct, 2037	427.03	232.70	88886.70
Nov, 2037	425.92	233.81	88652.88
Dec, 2037	424.80	234.93	88417.95
Jan, 2038	423.67	236.06	88181.89
Feb, 2038	422.54	237.19	87944.70
Mar, 2038	421.40	238.33	87706.37
Apr, 2038	420.26	239.47	87466.90
May, 2038	419.11	240.62	87226.28
Jun, 2038	417.96	241.77	86984.51
Jul, 2038	416.80	242.93	86741.58
Aug, 2038	415.64	244.09	86497.49
Sep, 2038	414.47	245.26	86252.22
Oct, 2038	413.29	246.44	86005.78
Nov, 2038	412.11	247.62	85758.17
Dec, 2038	410.92	248.81	85509.36
Jan, 2039	409.73	250.00	85259.36
Feb, 2039	408.53	251.20	85008.17
Mar, 2039	407.33	252.40	84755.77
Apr, 2039	406.12	253.61	84502.16
May, 2039	404.91	254.82	84247.34
Jun, 2039	403.69	256.04	83991.29
Jul, 2039	402.46	257.27	83734.02
Aug, 2039	401.23	258.50	83475.51
Sep, 2039	399.99	259.74	83215.77
Oct, 2039	398.74	260.99	82954.78
Nov, 2039	397.49	262.24	82692.54
Dec, 2039	396.24	263.49	82429.05
Jan, 2040	394.97	264.76	82164.29
Feb, 2040	393.70	266.03	81898.27
Mar, 2040	392.43	267.30	81630.97
Apr, 2040	391.15	268.58	81362.38
May, 2040	389.86	269.87	81092.52
Jun, 2040	388.57	271.16	80821.35
Jul, 2040	387.27	272.46	80548.89
Aug, 2040	385.96	273.77	80275.13
Sep, 2040	384.65	275.08	80000.05
Oct, 2040	383.33	276.40	79723.65
Nov, 2040	382.01	277.72	79445.93
Dec, 2040	380.68	279.05	79166.88
Jan, 2041	379.34	280.39	78886.49
Feb, 2041	378.00	281.73	78604.76
Mar, 2041	376.65	283.08	78321.68
Apr, 2041	375.29	284.44	78037.24
May, 2041	373.93	285.80	77751.44
Jun, 2041	372.56	287.17	77464.26
Jul, 2041	371.18	288.55	77175.72
Aug, 2041	369.80	289.93	76885.79
Sep, 2041	368.41	291.32	76594.47
Oct, 2041	367.02	292.71	76301.75
Nov, 2041	365.61	294.12	76007.64
Dec, 2041	364.20	295.53	75712.11
Jan, 2042	362.79	296.94	75415.17
Feb, 2042	361.36	298.37	75116.80
Mar, 2042	359.93	299.80	74817.01
Apr, 2042	358.50	301.23	74515.77
May, 2042	357.05	302.68	74213.10
Jun, 2042	355.60	304.13	73908.97
Jul, 2042	354.15	305.58	73603.39
Aug, 2042	352.68	307.05	73296.34
Sep, 2042	351.21	308.52	72987.83
Oct, 2042	349.73	310.00	72677.83
Nov, 2042	348.25	311.48	72366.35
Dec, 2042	346.76	312.97	72053.37
Jan, 2043	345.26	314.47	71738.90
Feb, 2043	343.75	315.98	71422.92
Mar, 2043	342.23	317.50	71105.42
Apr, 2043	340.71	319.02	70786.40
May, 2043	339.18	320.55	70465.86
Jun, 2043	337.65	322.08	70143.78
Jul, 2043	336.11	323.62	69820.15
Aug, 2043	334.55	325.18	69494.98
Sep, 2043	333.00	326.73	69168.25
Oct, 2043	331.43	328.30	68839.95
Nov, 2043	329.86	329.87	68510.07
Dec, 2043	328.28	331.45	68178.62
Jan, 2044	326.69	333.04	67845.58
Feb, 2044	325.09	334.64	67510.94
Mar, 2044	323.49	336.24	67174.70
Apr, 2044	321.88	337.85	66836.85
May, 2044	320.26	339.47	66497.38
Jun, 2044	318.63	341.10	66156.29
Jul, 2044	317.00	342.73	65813.56
Aug, 2044	315.36	344.37	65469.18
Sep, 2044	313.71	346.02	65123.16
Oct, 2044	312.05	347.68	64775.48
Nov, 2044	310.38	349.35	64426.13
Dec, 2044	308.71	351.02	64075.11
Jan, 2045	307.03	352.70	63722.41
Feb, 2045	305.34	354.39	63368.01
Mar, 2045	303.64	356.09	63011.92
Apr, 2045	301.93	357.80	62654.12
May, 2045	300.22	359.51	62294.61
Jun, 2045	298.50	361.23	61933.37
Jul, 2045	296.76	362.97	61570.41
Aug, 2045	295.02	364.71	61205.70
Sep, 2045	293.28	366.45	60839.25
Oct, 2045	291.52	368.21	60471.04
Nov, 2045	289.76	369.97	60101.07
Dec, 2045	287.98	371.75	59729.32
Jan, 2046	286.20	373.53	59355.80
Feb, 2046	284.41	375.32	58980.48
Mar, 2046	282.61	377.12	58603.36
Apr, 2046	280.81	378.92	58224.44
May, 2046	278.99	380.74	57843.70
Jun, 2046	277.17	382.56	57461.14
Jul, 2046	275.33	384.40	57076.75
Aug, 2046	273.49	386.24	56690.51
Sep, 2046	271.64	388.09	56302.42
Oct, 2046	269.78	389.95	55912.47
Nov, 2046	267.91	391.82	55520.66
Dec, 2046	266.04	393.69	55126.96
Jan, 2047	264.15	395.58	54731.38
Feb, 2047	262.25	397.48	54333.91
Mar, 2047	260.35	399.38	53934.53
Apr, 2047	258.44	401.29	53533.24
May, 2047	256.51	403.22	53130.02
Jun, 2047	254.58	405.15	52724.87
Jul, 2047	252.64	407.09	52317.78
Aug, 2047	250.69	409.04	51908.74
Sep, 2047	248.73	411.00	51497.74
Oct, 2047	246.76	412.97	51084.77
Nov, 2047	244.78	414.95	50669.82
Dec, 2047	242.79	416.94	50252.88
Jan, 2048	240.80	418.93	49833.95
Feb, 2048	238.79	420.94	49413.01
Mar, 2048	236.77	422.96	48990.05
Apr, 2048	234.74	424.99	48565.06
May, 2048	232.71	427.02	48138.04
Jun, 2048	230.66	429.07	47708.97
Jul, 2048	228.61	431.12	47277.85
Aug, 2048	226.54	433.19	46844.65
Sep, 2048	224.46	435.27	46409.39
Oct, 2048	222.38	437.35	45972.04
Nov, 2048	220.28	439.45	45532.59
Dec, 2048	218.18	441.55	45091.04
Jan, 2049	216.06	443.67	44647.37
Feb, 2049	213.94	445.79	44201.57
Mar, 2049	211.80	447.93	43753.64
Apr, 2049	209.65	450.08	43303.57
May, 2049	207.50	452.23	42851.33
Jun, 2049	205.33	454.40	42396.93
Jul, 2049	203.15	456.58	41940.35
Aug, 2049	200.96	458.77	41481.59
Sep, 2049	198.77	460.96	41020.62
Oct, 2049	196.56	463.17	40557.45
Nov, 2049	194.34	465.39	40092.06
Dec, 2049	192.11	467.62	39624.44
Jan, 2050	189.87	469.86	39154.57
Feb, 2050	187.62	472.11	38682.46
Mar, 2050	185.35	474.38	38208.08
Apr, 2050	183.08	476.65	37731.43
May, 2050	180.80	478.93	37252.50
Jun, 2050	178.50	481.23	36771.27
Jul, 2050	176.20	483.53	36287.74
Aug, 2050	173.88	485.85	35801.88
Sep, 2050	171.55	488.18	35313.71
Oct, 2050	169.21	490.52	34823.19
Nov, 2050	166.86	492.87	34330.32
Dec, 2050	164.50	495.23	33835.09
Jan, 2051	162.13	497.60	33337.48
Feb, 2051	159.74	499.99	32837.50
Mar, 2051	157.35	502.38	32335.11
Apr, 2051	154.94	504.79	31830.32
May, 2051	152.52	507.21	31323.11
Jun, 2051	150.09	509.64	30813.47
Jul, 2051	147.65	512.08	30301.39
Aug, 2051	145.19	514.54	29786.85
Sep, 2051	142.73	517.00	29269.85
Oct, 2051	140.25	519.48	28750.37
Nov, 2051	137.76	521.97	28228.41
Dec, 2051	135.26	524.47	27703.94
Jan, 2052	132.75	526.98	27176.95
Feb, 2052	130.22	529.51	26647.45
Mar, 2052	127.69	532.04	26115.40
Apr, 2052	125.14	534.59	25580.81
May, 2052	122.57	537.16	25043.65
Jun, 2052	120.00	539.73	24503.93
Jul, 2052	117.41	542.32	23961.61
Aug, 2052	114.82	544.91	23416.70
Sep, 2052	112.21	547.52	22869.17
Oct, 2052	109.58	550.15	22319.02
Nov, 2052	106.95	552.78	21766.24
Dec, 2052	104.30	555.43	21210.80
Jan, 2053	101.64	558.09	20652.71
Feb, 2053	98.96	560.77	20091.94
Mar, 2053	96.27	563.46	19528.48
Apr, 2053	93.57	566.16	18962.33
May, 2053	90.86	568.87	18393.46
Jun, 2053	88.14	571.59	17821.86
Jul, 2053	85.40	574.33	17247.53
Aug, 2053	82.64	577.09	16670.45
Sep, 2053	79.88	579.85	16090.59
Oct, 2053	77.10	582.63	15507.97
Nov, 2053	74.31	585.42	14922.54
Dec, 2053	71.50	588.23	14334.32
Jan, 2054	68.69	591.04	13743.27
Feb, 2054	65.85	593.88	13149.40
Mar, 2054	63.01	596.72	12552.67
Apr, 2054	60.15	599.58	11953.09
May, 2054	57.28	602.45	11350.64
Jun, 2054	54.39	605.34	10745.30
Jul, 2054	51.49	608.24	10137.05
Aug, 2054	48.57	611.16	9525.90
Sep, 2054	45.64	614.09	8911.81
Oct, 2054	42.70	617.03	8294.79
Nov, 2054	39.75	619.98	7674.80
Dec, 2054	36.78	622.95	7051.85
Jan, 2055	33.79	625.94	6425.91
Feb, 2055	30.79	628.94	5796.97
Mar, 2055	27.78	631.95	5165.01
Apr, 2055	24.75	634.98	4530.03
May, 2055	21.71	638.02	3892.01
Jun, 2055	18.65	641.08	3250.93
Jul, 2055	15.58	644.15	2606.78
Aug, 2055	12.49	647.24	1959.54
Sep, 2055	9.39	650.34	1309.20
Oct, 2055	6.27	653.46	655.74
Nov, 2055	3.14	656.59	0