Mortgage Parameters

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

Mortgage Summary

Property Total:	$95,950
Down Payment	$28,785
Mortgage Amount:	$67,165
Mortgage Payment:	$391.96 / month
Estimated Tax:	+ $53.31 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $445.27 / month
Total Interest Paid:	$73,942.20 over 30 years
Total Tax Paid:	$19,190.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	321.83	70.13	67094.87
Jan, 2026	321.50	70.46	67024.41
Feb, 2026	321.16	70.80	66953.61
Mar, 2026	320.82	71.14	66882.47
Apr, 2026	320.48	71.48	66810.99
May, 2026	320.14	71.82	66739.16
Jun, 2026	319.79	72.17	66666.99
Jul, 2026	319.45	72.51	66594.48
Aug, 2026	319.10	72.86	66521.62
Sep, 2026	318.75	73.21	66448.41
Oct, 2026	318.40	73.56	66374.85
Nov, 2026	318.05	73.91	66300.93
Dec, 2026	317.69	74.27	66226.66
Jan, 2027	317.34	74.62	66152.04
Feb, 2027	316.98	74.98	66077.06
Mar, 2027	316.62	75.34	66001.72
Apr, 2027	316.26	75.70	65926.02
May, 2027	315.90	76.06	65849.95
Jun, 2027	315.53	76.43	65773.52
Jul, 2027	315.16	76.80	65696.73
Aug, 2027	314.80	77.16	65619.56
Sep, 2027	314.43	77.53	65542.03
Oct, 2027	314.06	77.90	65464.13
Nov, 2027	313.68	78.28	65385.85
Dec, 2027	313.31	78.65	65307.20
Jan, 2028	312.93	79.03	65228.17
Feb, 2028	312.55	79.41	65148.76
Mar, 2028	312.17	79.79	65068.97
Apr, 2028	311.79	80.17	64988.80
May, 2028	311.40	80.56	64908.24
Jun, 2028	311.02	80.94	64827.30
Jul, 2028	310.63	81.33	64745.97
Aug, 2028	310.24	81.72	64664.25
Sep, 2028	309.85	82.11	64582.14
Oct, 2028	309.46	82.50	64499.64
Nov, 2028	309.06	82.90	64416.74
Dec, 2028	308.66	83.30	64333.44
Jan, 2029	308.26	83.70	64249.75
Feb, 2029	307.86	84.10	64165.65
Mar, 2029	307.46	84.50	64081.15
Apr, 2029	307.06	84.90	63996.25
May, 2029	306.65	85.31	63910.94
Jun, 2029	306.24	85.72	63825.22
Jul, 2029	305.83	86.13	63739.08
Aug, 2029	305.42	86.54	63652.54
Sep, 2029	305.00	86.96	63565.58
Oct, 2029	304.59	87.37	63478.21
Nov, 2029	304.17	87.79	63390.41
Dec, 2029	303.75	88.21	63302.20
Jan, 2030	303.32	88.64	63213.56
Feb, 2030	302.90	89.06	63124.50
Mar, 2030	302.47	89.49	63035.01
Apr, 2030	302.04	89.92	62945.10
May, 2030	301.61	90.35	62854.75
Jun, 2030	301.18	90.78	62763.97
Jul, 2030	300.74	91.22	62672.75
Aug, 2030	300.31	91.65	62581.10
Sep, 2030	299.87	92.09	62489.01
Oct, 2030	299.43	92.53	62396.47
Nov, 2030	298.98	92.98	62303.49
Dec, 2030	298.54	93.42	62210.07
Jan, 2031	298.09	93.87	62116.20
Feb, 2031	297.64	94.32	62021.88
Mar, 2031	297.19	94.77	61927.11
Apr, 2031	296.73	95.23	61831.88
May, 2031	296.28	95.68	61736.20
Jun, 2031	295.82	96.14	61640.06
Jul, 2031	295.36	96.60	61543.46
Aug, 2031	294.90	97.06	61446.40
Sep, 2031	294.43	97.53	61348.87
Oct, 2031	293.96	98.00	61250.87
Nov, 2031	293.49	98.47	61152.40
Dec, 2031	293.02	98.94	61053.47
Jan, 2032	292.55	99.41	60954.05
Feb, 2032	292.07	99.89	60854.17
Mar, 2032	291.59	100.37	60753.80
Apr, 2032	291.11	100.85	60652.95
May, 2032	290.63	101.33	60551.62
Jun, 2032	290.14	101.82	60449.80
Jul, 2032	289.66	102.30	60347.50
Aug, 2032	289.17	102.79	60244.70
Sep, 2032	288.67	103.29	60141.41
Oct, 2032	288.18	103.78	60037.63
Nov, 2032	287.68	104.28	59933.35
Dec, 2032	287.18	104.78	59828.57
Jan, 2033	286.68	105.28	59723.29
Feb, 2033	286.17	105.79	59617.51
Mar, 2033	285.67	106.29	59511.21
Apr, 2033	285.16	106.80	59404.41
May, 2033	284.65	107.31	59297.10
Jun, 2033	284.13	107.83	59189.27
Jul, 2033	283.62	108.34	59080.92
Aug, 2033	283.10	108.86	58972.06
Sep, 2033	282.57	109.39	58862.67
Oct, 2033	282.05	109.91	58752.77
Nov, 2033	281.52	110.44	58642.33
Dec, 2033	280.99	110.97	58531.36
Jan, 2034	280.46	111.50	58419.87
Feb, 2034	279.93	112.03	58307.83
Mar, 2034	279.39	112.57	58195.27
Apr, 2034	278.85	113.11	58082.16
May, 2034	278.31	113.65	57968.51
Jun, 2034	277.77	114.19	57854.31
Jul, 2034	277.22	114.74	57739.57
Aug, 2034	276.67	115.29	57624.28
Sep, 2034	276.12	115.84	57508.44
Oct, 2034	275.56	116.40	57392.04
Nov, 2034	275.00	116.96	57275.08
Dec, 2034	274.44	117.52	57157.57
Jan, 2035	273.88	118.08	57039.49
Feb, 2035	273.31	118.65	56920.84
Mar, 2035	272.75	119.21	56801.63
Apr, 2035	272.17	119.79	56681.84
May, 2035	271.60	120.36	56561.48
Jun, 2035	271.02	120.94	56440.55
Jul, 2035	270.44	121.52	56319.03
Aug, 2035	269.86	122.10	56196.93
Sep, 2035	269.28	122.68	56074.25
Oct, 2035	268.69	123.27	55950.98
Nov, 2035	268.10	123.86	55827.12
Dec, 2035	267.50	124.46	55702.66
Jan, 2036	266.91	125.05	55577.61
Feb, 2036	266.31	125.65	55451.96
Mar, 2036	265.71	126.25	55325.71
Apr, 2036	265.10	126.86	55198.85
May, 2036	264.49	127.47	55071.38
Jun, 2036	263.88	128.08	54943.31
Jul, 2036	263.27	128.69	54814.62
Aug, 2036	262.65	129.31	54685.31
Sep, 2036	262.03	129.93	54555.38
Oct, 2036	261.41	130.55	54424.83
Nov, 2036	260.79	131.17	54293.66
Dec, 2036	260.16	131.80	54161.86
Jan, 2037	259.53	132.43	54029.42
Feb, 2037	258.89	133.07	53896.35
Mar, 2037	258.25	133.71	53762.65
Apr, 2037	257.61	134.35	53628.30
May, 2037	256.97	134.99	53493.31
Jun, 2037	256.32	135.64	53357.67
Jul, 2037	255.67	136.29	53221.38
Aug, 2037	255.02	136.94	53084.44
Sep, 2037	254.36	137.60	52946.85
Oct, 2037	253.70	138.26	52808.59
Nov, 2037	253.04	138.92	52669.67
Dec, 2037	252.38	139.58	52530.09
Jan, 2038	251.71	140.25	52389.83
Feb, 2038	251.03	140.93	52248.91
Mar, 2038	250.36	141.60	52107.31
Apr, 2038	249.68	142.28	51965.03
May, 2038	249.00	142.96	51822.07
Jun, 2038	248.31	143.65	51678.42
Jul, 2038	247.63	144.33	51534.09
Aug, 2038	246.93	145.03	51389.06
Sep, 2038	246.24	145.72	51243.34
Oct, 2038	245.54	146.42	51096.92
Nov, 2038	244.84	147.12	50949.80
Dec, 2038	244.13	147.83	50801.97
Jan, 2039	243.43	148.53	50653.44
Feb, 2039	242.71	149.25	50504.20
Mar, 2039	242.00	149.96	50354.23
Apr, 2039	241.28	150.68	50203.56
May, 2039	240.56	151.40	50052.15
Jun, 2039	239.83	152.13	49900.03
Jul, 2039	239.10	152.86	49747.17
Aug, 2039	238.37	153.59	49593.58
Sep, 2039	237.64	154.32	49439.26
Oct, 2039	236.90	155.06	49284.20
Nov, 2039	236.15	155.81	49128.39
Dec, 2039	235.41	156.55	48971.84
Jan, 2040	234.66	157.30	48814.53
Feb, 2040	233.90	158.06	48656.48
Mar, 2040	233.15	158.81	48497.66
Apr, 2040	232.38	159.58	48338.09
May, 2040	231.62	160.34	48177.75
Jun, 2040	230.85	161.11	48016.64
Jul, 2040	230.08	161.88	47854.76
Aug, 2040	229.30	162.66	47692.10
Sep, 2040	228.52	163.44	47528.67
Oct, 2040	227.74	164.22	47364.45
Nov, 2040	226.95	165.01	47199.44
Dec, 2040	226.16	165.80	47033.65
Jan, 2041	225.37	166.59	46867.06
Feb, 2041	224.57	167.39	46699.67
Mar, 2041	223.77	168.19	46531.48
Apr, 2041	222.96	169.00	46362.48
May, 2041	222.15	169.81	46192.67
Jun, 2041	221.34	170.62	46022.05
Jul, 2041	220.52	171.44	45850.62
Aug, 2041	219.70	172.26	45678.36
Sep, 2041	218.88	173.08	45505.27
Oct, 2041	218.05	173.91	45331.36
Nov, 2041	217.21	174.75	45156.61
Dec, 2041	216.38	175.58	44981.03
Jan, 2042	215.53	176.43	44804.60
Feb, 2042	214.69	177.27	44627.33
Mar, 2042	213.84	178.12	44449.21
Apr, 2042	212.99	178.97	44270.23
May, 2042	212.13	179.83	44090.40
Jun, 2042	211.27	180.69	43909.71
Jul, 2042	210.40	181.56	43728.15
Aug, 2042	209.53	182.43	43545.72
Sep, 2042	208.66	183.30	43362.42
Oct, 2042	207.78	184.18	43178.23
Nov, 2042	206.90	185.06	42993.17
Dec, 2042	206.01	185.95	42807.22
Jan, 2043	205.12	186.84	42620.38
Feb, 2043	204.22	187.74	42432.64
Mar, 2043	203.32	188.64	42244.00
Apr, 2043	202.42	189.54	42054.46
May, 2043	201.51	190.45	41864.01
Jun, 2043	200.60	191.36	41672.65
Jul, 2043	199.68	192.28	41480.37
Aug, 2043	198.76	193.20	41287.17
Sep, 2043	197.83	194.13	41093.05
Oct, 2043	196.90	195.06	40897.99
Nov, 2043	195.97	195.99	40702.00
Dec, 2043	195.03	196.93	40505.07
Jan, 2044	194.09	197.87	40307.20
Feb, 2044	193.14	198.82	40108.38
Mar, 2044	192.19	199.77	39908.60
Apr, 2044	191.23	200.73	39707.87
May, 2044	190.27	201.69	39506.18
Jun, 2044	189.30	202.66	39303.52
Jul, 2044	188.33	203.63	39099.89
Aug, 2044	187.35	204.61	38895.28
Sep, 2044	186.37	205.59	38689.70
Oct, 2044	185.39	206.57	38483.12
Nov, 2044	184.40	207.56	38275.56
Dec, 2044	183.40	208.56	38067.01
Jan, 2045	182.40	209.56	37857.45
Feb, 2045	181.40	210.56	37646.89
Mar, 2045	180.39	211.57	37435.32
Apr, 2045	179.38	212.58	37222.74
May, 2045	178.36	213.60	37009.14
Jun, 2045	177.34	214.62	36794.51
Jul, 2045	176.31	215.65	36578.86
Aug, 2045	175.27	216.69	36362.17
Sep, 2045	174.24	217.72	36144.45
Oct, 2045	173.19	218.77	35925.68
Nov, 2045	172.14	219.82	35705.87
Dec, 2045	171.09	220.87	35485.00
Jan, 2046	170.03	221.93	35263.07
Feb, 2046	168.97	222.99	35040.08
Mar, 2046	167.90	224.06	34816.02
Apr, 2046	166.83	225.13	34590.88
May, 2046	165.75	226.21	34364.67
Jun, 2046	164.66	227.30	34137.38
Jul, 2046	163.57	228.39	33908.99
Aug, 2046	162.48	229.48	33679.51
Sep, 2046	161.38	230.58	33448.93
Oct, 2046	160.28	231.68	33217.25
Nov, 2046	159.17	232.79	32984.46
Dec, 2046	158.05	233.91	32750.55
Jan, 2047	156.93	235.03	32515.52
Feb, 2047	155.80	236.16	32279.36
Mar, 2047	154.67	237.29	32042.07
Apr, 2047	153.53	238.43	31803.65
May, 2047	152.39	239.57	31564.08
Jun, 2047	151.24	240.72	31323.36
Jul, 2047	150.09	241.87	31081.49
Aug, 2047	148.93	243.03	30838.47
Sep, 2047	147.77	244.19	30594.27
Oct, 2047	146.60	245.36	30348.91
Nov, 2047	145.42	246.54	30102.37
Dec, 2047	144.24	247.72	29854.65
Jan, 2048	143.05	248.91	29605.75
Feb, 2048	141.86	250.10	29355.65
Mar, 2048	140.66	251.30	29104.35
Apr, 2048	139.46	252.50	28851.85
May, 2048	138.25	253.71	28598.14
Jun, 2048	137.03	254.93	28343.21
Jul, 2048	135.81	256.15	28087.06
Aug, 2048	134.58	257.38	27829.69
Sep, 2048	133.35	258.61	27571.08
Oct, 2048	132.11	259.85	27311.23
Nov, 2048	130.87	261.09	27050.13
Dec, 2048	129.62	262.34	26787.79
Jan, 2049	128.36	263.60	26524.19
Feb, 2049	127.10	264.86	26259.32
Mar, 2049	125.83	266.13	25993.19
Apr, 2049	124.55	267.41	25725.78
May, 2049	123.27	268.69	25457.09
Jun, 2049	121.98	269.98	25187.11
Jul, 2049	120.69	271.27	24915.84
Aug, 2049	119.39	272.57	24643.27
Sep, 2049	118.08	273.88	24369.39
Oct, 2049	116.77	275.19	24094.20
Nov, 2049	115.45	276.51	23817.69
Dec, 2049	114.13	277.83	23539.86
Jan, 2050	112.80	279.16	23260.69
Feb, 2050	111.46	280.50	22980.19
Mar, 2050	110.11	281.85	22698.34
Apr, 2050	108.76	283.20	22415.15
May, 2050	107.41	284.55	22130.59
Jun, 2050	106.04	285.92	21844.67
Jul, 2050	104.67	287.29	21557.39
Aug, 2050	103.30	288.66	21268.72
Sep, 2050	101.91	290.05	20978.67
Oct, 2050	100.52	291.44	20687.24
Nov, 2050	99.13	292.83	20394.40
Dec, 2050	97.72	294.24	20100.17
Jan, 2051	96.31	295.65	19804.52
Feb, 2051	94.90	297.06	19507.46
Mar, 2051	93.47	298.49	19208.97
Apr, 2051	92.04	299.92	18909.05
May, 2051	90.61	301.35	18607.70
Jun, 2051	89.16	302.80	18304.90
Jul, 2051	87.71	304.25	18000.65
Aug, 2051	86.25	305.71	17694.95
Sep, 2051	84.79	307.17	17387.77
Oct, 2051	83.32	308.64	17079.13
Nov, 2051	81.84	310.12	16769.01
Dec, 2051	80.35	311.61	16457.40
Jan, 2052	78.86	313.10	16144.30
Feb, 2052	77.36	314.60	15829.70
Mar, 2052	75.85	316.11	15513.59
Apr, 2052	74.34	317.62	15195.96
May, 2052	72.81	319.15	14876.82
Jun, 2052	71.28	320.68	14556.14
Jul, 2052	69.75	322.21	14233.93
Aug, 2052	68.20	323.76	13910.17
Sep, 2052	66.65	325.31	13584.87
Oct, 2052	65.09	326.87	13258.00
Nov, 2052	63.53	328.43	12929.57
Dec, 2052	61.95	330.01	12599.56
Jan, 2053	60.37	331.59	12267.97
Feb, 2053	58.78	333.18	11934.80
Mar, 2053	57.19	334.77	11600.03
Apr, 2053	55.58	336.38	11263.65
May, 2053	53.97	337.99	10925.66
Jun, 2053	52.35	339.61	10586.05
Jul, 2053	50.72	341.24	10244.82
Aug, 2053	49.09	342.87	9901.95
Sep, 2053	47.45	344.51	9557.44
Oct, 2053	45.80	346.16	9211.27
Nov, 2053	44.14	347.82	8863.45
Dec, 2053	42.47	349.49	8513.96
Jan, 2054	40.80	351.16	8162.80
Feb, 2054	39.11	352.85	7809.95
Mar, 2054	37.42	354.54	7455.41
Apr, 2054	35.72	356.24	7099.18
May, 2054	34.02	357.94	6741.23
Jun, 2054	32.30	359.66	6381.57
Jul, 2054	30.58	361.38	6020.19
Aug, 2054	28.85	363.11	5657.08
Sep, 2054	27.11	364.85	5292.23
Oct, 2054	25.36	366.60	4925.62
Nov, 2054	23.60	368.36	4557.27
Dec, 2054	21.84	370.12	4187.14
Jan, 2055	20.06	371.90	3815.25
Feb, 2055	18.28	373.68	3441.57
Mar, 2055	16.49	375.47	3066.10
Apr, 2055	14.69	377.27	2688.83
May, 2055	12.88	379.08	2309.75
Jun, 2055	11.07	380.89	1928.86
Jul, 2055	9.24	382.72	1546.14
Aug, 2055	7.41	384.55	1161.59
Sep, 2055	5.57	386.39	775.20
Oct, 2055	3.71	388.25	386.95
Nov, 2055	1.85	390.11	0