Mortgage Parameters

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

Mortgage Summary

Property Total:	$153,000
Down Payment	$45,900
Mortgage Amount:	$107,100
Mortgage Payment:	$625.01 / month
Estimated Tax:	+ $85.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $710.01 / month
Total Interest Paid:	$117,903.60 over 30 years
Total Tax Paid:	$30,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	513.19	111.82	106988.18
Jan, 2026	512.65	112.36	106875.82
Feb, 2026	512.11	112.90	106762.92
Mar, 2026	511.57	113.44	106649.48
Apr, 2026	511.03	113.98	106535.50
May, 2026	510.48	114.53	106420.98
Jun, 2026	509.93	115.08	106305.90
Jul, 2026	509.38	115.63	106190.27
Aug, 2026	508.83	116.18	106074.09
Sep, 2026	508.27	116.74	105957.35
Oct, 2026	507.71	117.30	105840.05
Nov, 2026	507.15	117.86	105722.20
Dec, 2026	506.59	118.42	105603.77
Jan, 2027	506.02	118.99	105484.78
Feb, 2027	505.45	119.56	105365.22
Mar, 2027	504.87	120.14	105245.08
Apr, 2027	504.30	120.71	105124.37
May, 2027	503.72	121.29	105003.08
Jun, 2027	503.14	121.87	104881.21
Jul, 2027	502.56	122.45	104758.76
Aug, 2027	501.97	123.04	104635.72
Sep, 2027	501.38	123.63	104512.09
Oct, 2027	500.79	124.22	104387.86
Nov, 2027	500.19	124.82	104263.04
Dec, 2027	499.59	125.42	104137.63
Jan, 2028	498.99	126.02	104011.61
Feb, 2028	498.39	126.62	103884.99
Mar, 2028	497.78	127.23	103757.76
Apr, 2028	497.17	127.84	103629.93
May, 2028	496.56	128.45	103501.48
Jun, 2028	495.94	129.07	103372.41
Jul, 2028	495.33	129.68	103242.73
Aug, 2028	494.70	130.31	103112.42
Sep, 2028	494.08	130.93	102981.49
Oct, 2028	493.45	131.56	102849.93
Nov, 2028	492.82	132.19	102717.75
Dec, 2028	492.19	132.82	102584.93
Jan, 2029	491.55	133.46	102451.47
Feb, 2029	490.91	134.10	102317.37
Mar, 2029	490.27	134.74	102182.63
Apr, 2029	489.63	135.38	102047.25
May, 2029	488.98	136.03	101911.21
Jun, 2029	488.32	136.69	101774.53
Jul, 2029	487.67	137.34	101637.19
Aug, 2029	487.01	138.00	101499.19
Sep, 2029	486.35	138.66	101360.53
Oct, 2029	485.69	139.32	101221.21
Nov, 2029	485.02	139.99	101081.21
Dec, 2029	484.35	140.66	100940.55
Jan, 2030	483.67	141.34	100799.22
Feb, 2030	483.00	142.01	100657.20
Mar, 2030	482.32	142.69	100514.51
Apr, 2030	481.63	143.38	100371.13
May, 2030	480.94	144.07	100227.06
Jun, 2030	480.25	144.76	100082.31
Jul, 2030	479.56	145.45	99936.86
Aug, 2030	478.86	146.15	99790.71
Sep, 2030	478.16	146.85	99643.87
Oct, 2030	477.46	147.55	99496.32
Nov, 2030	476.75	148.26	99348.06
Dec, 2030	476.04	148.97	99199.09
Jan, 2031	475.33	149.68	99049.41
Feb, 2031	474.61	150.40	98899.02
Mar, 2031	473.89	151.12	98747.90
Apr, 2031	473.17	151.84	98596.05
May, 2031	472.44	152.57	98443.48
Jun, 2031	471.71	153.30	98290.18
Jul, 2031	470.97	154.04	98136.14
Aug, 2031	470.24	154.77	97981.37
Sep, 2031	469.49	155.52	97825.85
Oct, 2031	468.75	156.26	97669.59
Nov, 2031	468.00	157.01	97512.58
Dec, 2031	467.25	157.76	97354.82
Jan, 2032	466.49	158.52	97196.30
Feb, 2032	465.73	159.28	97037.03
Mar, 2032	464.97	160.04	96876.98
Apr, 2032	464.20	160.81	96716.18
May, 2032	463.43	161.58	96554.60
Jun, 2032	462.66	162.35	96392.25
Jul, 2032	461.88	163.13	96229.12
Aug, 2032	461.10	163.91	96065.20
Sep, 2032	460.31	164.70	95900.51
Oct, 2032	459.52	165.49	95735.02
Nov, 2032	458.73	166.28	95568.74
Dec, 2032	457.93	167.08	95401.66
Jan, 2033	457.13	167.88	95233.79
Feb, 2033	456.33	168.68	95065.10
Mar, 2033	455.52	169.49	94895.61
Apr, 2033	454.71	170.30	94725.31
May, 2033	453.89	171.12	94554.19
Jun, 2033	453.07	171.94	94382.26
Jul, 2033	452.25	172.76	94209.50
Aug, 2033	451.42	173.59	94035.91
Sep, 2033	450.59	174.42	93861.48
Oct, 2033	449.75	175.26	93686.23
Nov, 2033	448.91	176.10	93510.13
Dec, 2033	448.07	176.94	93333.19
Jan, 2034	447.22	177.79	93155.40
Feb, 2034	446.37	178.64	92976.76
Mar, 2034	445.51	179.50	92797.26
Apr, 2034	444.65	180.36	92616.91
May, 2034	443.79	181.22	92435.69
Jun, 2034	442.92	182.09	92253.60
Jul, 2034	442.05	182.96	92070.64
Aug, 2034	441.17	183.84	91886.80
Sep, 2034	440.29	184.72	91702.08
Oct, 2034	439.41	185.60	91516.48
Nov, 2034	438.52	186.49	91329.98
Dec, 2034	437.62	187.39	91142.60
Jan, 2035	436.72	188.29	90954.31
Feb, 2035	435.82	189.19	90765.12
Mar, 2035	434.92	190.09	90575.03
Apr, 2035	434.01	191.00	90384.02
May, 2035	433.09	191.92	90192.10
Jun, 2035	432.17	192.84	89999.26
Jul, 2035	431.25	193.76	89805.50
Aug, 2035	430.32	194.69	89610.81
Sep, 2035	429.39	195.62	89415.18
Oct, 2035	428.45	196.56	89218.62
Nov, 2035	427.51	197.50	89021.12
Dec, 2035	426.56	198.45	88822.67
Jan, 2036	425.61	199.40	88623.27
Feb, 2036	424.65	200.36	88422.91
Mar, 2036	423.69	201.32	88221.59
Apr, 2036	422.73	202.28	88019.31
May, 2036	421.76	203.25	87816.06
Jun, 2036	420.79	204.22	87611.84
Jul, 2036	419.81	205.20	87406.63
Aug, 2036	418.82	206.19	87200.45
Sep, 2036	417.84	207.17	86993.27
Oct, 2036	416.84	208.17	86785.10
Nov, 2036	415.85	209.16	86575.94
Dec, 2036	414.84	210.17	86365.77
Jan, 2037	413.84	211.17	86154.60
Feb, 2037	412.82	212.19	85942.41
Mar, 2037	411.81	213.20	85729.21
Apr, 2037	410.79	214.22	85514.99
May, 2037	409.76	215.25	85299.73
Jun, 2037	408.73	216.28	85083.45
Jul, 2037	407.69	217.32	84866.13
Aug, 2037	406.65	218.36	84647.77
Sep, 2037	405.60	219.41	84428.37
Oct, 2037	404.55	220.46	84207.91
Nov, 2037	403.50	221.51	83986.40
Dec, 2037	402.43	222.58	83763.82
Jan, 2038	401.37	223.64	83540.18
Feb, 2038	400.30	224.71	83315.47
Mar, 2038	399.22	225.79	83089.68
Apr, 2038	398.14	226.87	82862.81
May, 2038	397.05	227.96	82634.85
Jun, 2038	395.96	229.05	82405.79
Jul, 2038	394.86	230.15	82175.65
Aug, 2038	393.76	231.25	81944.39
Sep, 2038	392.65	232.36	81712.03
Oct, 2038	391.54	233.47	81478.56
Nov, 2038	390.42	234.59	81243.97
Dec, 2038	389.29	235.72	81008.25
Jan, 2039	388.16	236.85	80771.41
Feb, 2039	387.03	237.98	80533.43
Mar, 2039	385.89	239.12	80294.31
Apr, 2039	384.74	240.27	80054.04
May, 2039	383.59	241.42	79812.62
Jun, 2039	382.44	242.57	79570.05
Jul, 2039	381.27	243.74	79326.31
Aug, 2039	380.11	244.90	79081.41
Sep, 2039	378.93	246.08	78835.33
Oct, 2039	377.75	247.26	78588.07
Nov, 2039	376.57	248.44	78339.63
Dec, 2039	375.38	249.63	78090.00
Jan, 2040	374.18	250.83	77839.17
Feb, 2040	372.98	252.03	77587.14
Mar, 2040	371.77	253.24	77333.90
Apr, 2040	370.56	254.45	77079.45
May, 2040	369.34	255.67	76823.78
Jun, 2040	368.11	256.90	76566.88
Jul, 2040	366.88	258.13	76308.75
Aug, 2040	365.65	259.36	76049.39
Sep, 2040	364.40	260.61	75788.78
Oct, 2040	363.15	261.86	75526.93
Nov, 2040	361.90	263.11	75263.82
Dec, 2040	360.64	264.37	74999.45
Jan, 2041	359.37	265.64	74733.81
Feb, 2041	358.10	266.91	74466.90
Mar, 2041	356.82	268.19	74198.71
Apr, 2041	355.54	269.47	73929.23
May, 2041	354.24	270.77	73658.47
Jun, 2041	352.95	272.06	73386.40
Jul, 2041	351.64	273.37	73113.04
Aug, 2041	350.33	274.68	72838.36
Sep, 2041	349.02	275.99	72562.37
Oct, 2041	347.69	277.32	72285.05
Nov, 2041	346.37	278.64	72006.41
Dec, 2041	345.03	279.98	71726.43
Jan, 2042	343.69	281.32	71445.11
Feb, 2042	342.34	282.67	71162.44
Mar, 2042	340.99	284.02	70878.42
Apr, 2042	339.63	285.38	70593.03
May, 2042	338.26	286.75	70306.28
Jun, 2042	336.88	288.13	70018.15
Jul, 2042	335.50	289.51	69728.65
Aug, 2042	334.12	290.89	69437.75
Sep, 2042	332.72	292.29	69145.47
Oct, 2042	331.32	293.69	68851.78
Nov, 2042	329.91	295.10	68556.68
Dec, 2042	328.50	296.51	68260.17
Jan, 2043	327.08	297.93	67962.24
Feb, 2043	325.65	299.36	67662.89
Mar, 2043	324.22	300.79	67362.10
Apr, 2043	322.78	302.23	67059.86
May, 2043	321.33	303.68	66756.18
Jun, 2043	319.87	305.14	66451.04
Jul, 2043	318.41	306.60	66144.45
Aug, 2043	316.94	308.07	65836.38
Sep, 2043	315.47	309.54	65526.83
Oct, 2043	313.98	311.03	65215.81
Nov, 2043	312.49	312.52	64903.29
Dec, 2043	310.99	314.02	64589.27
Jan, 2044	309.49	315.52	64273.75
Feb, 2044	307.98	317.03	63956.72
Mar, 2044	306.46	318.55	63638.17
Apr, 2044	304.93	320.08	63318.09
May, 2044	303.40	321.61	62996.48
Jun, 2044	301.86	323.15	62673.33
Jul, 2044	300.31	324.70	62348.63
Aug, 2044	298.75	326.26	62022.38
Sep, 2044	297.19	327.82	61694.56
Oct, 2044	295.62	329.39	61365.17
Nov, 2044	294.04	330.97	61034.20
Dec, 2044	292.46	332.55	60701.64
Jan, 2045	290.86	334.15	60367.49
Feb, 2045	289.26	335.75	60031.75
Mar, 2045	287.65	337.36	59694.39
Apr, 2045	286.04	338.97	59355.41
May, 2045	284.41	340.60	59014.81
Jun, 2045	282.78	342.23	58672.58
Jul, 2045	281.14	343.87	58328.71
Aug, 2045	279.49	345.52	57983.19
Sep, 2045	277.84	347.17	57636.02
Oct, 2045	276.17	348.84	57287.18
Nov, 2045	274.50	350.51	56936.67
Dec, 2045	272.82	352.19	56584.49
Jan, 2046	271.13	353.88	56230.61
Feb, 2046	269.44	355.57	55875.04
Mar, 2046	267.73	357.28	55517.76
Apr, 2046	266.02	358.99	55158.78
May, 2046	264.30	360.71	54798.07
Jun, 2046	262.57	362.44	54435.63
Jul, 2046	260.84	364.17	54071.46
Aug, 2046	259.09	365.92	53705.54
Sep, 2046	257.34	367.67	53337.87
Oct, 2046	255.58	369.43	52968.44
Nov, 2046	253.81	371.20	52597.24
Dec, 2046	252.03	372.98	52224.25
Jan, 2047	250.24	374.77	51849.49
Feb, 2047	248.45	376.56	51472.92
Mar, 2047	246.64	378.37	51094.55
Apr, 2047	244.83	380.18	50714.37
May, 2047	243.01	382.00	50332.37
Jun, 2047	241.18	383.83	49948.53
Jul, 2047	239.34	385.67	49562.86
Aug, 2047	237.49	387.52	49175.34
Sep, 2047	235.63	389.38	48785.96
Oct, 2047	233.77	391.24	48394.72
Nov, 2047	231.89	393.12	48001.60
Dec, 2047	230.01	395.00	47606.59
Jan, 2048	228.11	396.90	47209.70
Feb, 2048	226.21	398.80	46810.90
Mar, 2048	224.30	400.71	46410.19
Apr, 2048	222.38	402.63	46007.57
May, 2048	220.45	404.56	45603.01
Jun, 2048	218.51	406.50	45196.51
Jul, 2048	216.57	408.44	44788.07
Aug, 2048	214.61	410.40	44377.67
Sep, 2048	212.64	412.37	43965.30
Oct, 2048	210.67	414.34	43550.96
Nov, 2048	208.68	416.33	43134.63
Dec, 2048	206.69	418.32	42716.31
Jan, 2049	204.68	420.33	42295.98
Feb, 2049	202.67	422.34	41873.64
Mar, 2049	200.64	424.37	41449.27
Apr, 2049	198.61	426.40	41022.88
May, 2049	196.57	428.44	40594.43
Jun, 2049	194.51	430.50	40163.94
Jul, 2049	192.45	432.56	39731.38
Aug, 2049	190.38	434.63	39296.75
Sep, 2049	188.30	436.71	38860.04
Oct, 2049	186.20	438.81	38421.23
Nov, 2049	184.10	440.91	37980.32
Dec, 2049	181.99	443.02	37537.30
Jan, 2050	179.87	445.14	37092.16
Feb, 2050	177.73	447.28	36644.88
Mar, 2050	175.59	449.42	36195.46
Apr, 2050	173.44	451.57	35743.89
May, 2050	171.27	453.74	35290.15
Jun, 2050	169.10	455.91	34834.24
Jul, 2050	166.91	458.10	34376.14
Aug, 2050	164.72	460.29	33915.85
Sep, 2050	162.51	462.50	33453.36
Oct, 2050	160.30	464.71	32988.64
Nov, 2050	158.07	466.94	32521.70
Dec, 2050	155.83	469.18	32052.53
Jan, 2051	153.59	471.42	31581.10
Feb, 2051	151.33	473.68	31107.42
Mar, 2051	149.06	475.95	30631.46
Apr, 2051	146.78	478.23	30153.23
May, 2051	144.48	480.53	29672.70
Jun, 2051	142.18	482.83	29189.88
Jul, 2051	139.87	485.14	28704.73
Aug, 2051	137.54	487.47	28217.27
Sep, 2051	135.21	489.80	27727.47
Oct, 2051	132.86	492.15	27235.32
Nov, 2051	130.50	494.51	26740.81
Dec, 2051	128.13	496.88	26243.93
Jan, 2052	125.75	499.26	25744.67
Feb, 2052	123.36	501.65	25243.02
Mar, 2052	120.96	504.05	24738.97
Apr, 2052	118.54	506.47	24232.50
May, 2052	116.11	508.90	23723.61
Jun, 2052	113.68	511.33	23212.27
Jul, 2052	111.23	513.78	22698.49
Aug, 2052	108.76	516.25	22182.24
Sep, 2052	106.29	518.72	21663.52
Oct, 2052	103.80	521.21	21142.31
Nov, 2052	101.31	523.70	20618.61
Dec, 2052	98.80	526.21	20092.40
Jan, 2053	96.28	528.73	19563.66
Feb, 2053	93.74	531.27	19032.40
Mar, 2053	91.20	533.81	18498.58
Apr, 2053	88.64	536.37	17962.21
May, 2053	86.07	538.94	17423.27
Jun, 2053	83.49	541.52	16881.75
Jul, 2053	80.89	544.12	16337.63
Aug, 2053	78.28	546.73	15790.90
Sep, 2053	75.66	549.35	15241.56
Oct, 2053	73.03	551.98	14689.58
Nov, 2053	70.39	554.62	14134.96
Dec, 2053	67.73	557.28	13577.68
Jan, 2054	65.06	559.95	13017.73
Feb, 2054	62.38	562.63	12455.10
Mar, 2054	59.68	565.33	11889.77
Apr, 2054	56.97	568.04	11321.73
May, 2054	54.25	570.76	10750.97
Jun, 2054	51.52	573.49	10177.47
Jul, 2054	48.77	576.24	9601.23
Aug, 2054	46.01	579.00	9022.23
Sep, 2054	43.23	581.78	8440.45
Oct, 2054	40.44	584.57	7855.88
Nov, 2054	37.64	587.37	7268.51
Dec, 2054	34.83	590.18	6678.33
Jan, 2055	32.00	593.01	6085.32
Feb, 2055	29.16	595.85	5489.47
Mar, 2055	26.30	598.71	4890.77
Apr, 2055	23.43	601.58	4289.19
May, 2055	20.55	604.46	3684.73
Jun, 2055	17.66	607.35	3077.38
Jul, 2055	14.75	610.26	2467.11
Aug, 2055	11.82	613.19	1853.93
Sep, 2055	8.88	616.13	1237.80
Oct, 2055	5.93	619.08	618.72
Nov, 2055	2.96	622.05	0