Mortgage Parameters

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

Mortgage Summary

Property Total:	$225,000
Down Payment	$67,500
Mortgage Amount:	$157,500
Mortgage Payment:	$919.13 / month
Estimated Tax:	+ $125.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,044.13 / month
Total Interest Paid:	$173,386.80 over 30 years
Total Tax Paid:	$45,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	754.69	164.44	157335.56
Mar, 2026	753.90	165.23	157170.33
Mar, 2026	1507.01	331.25	157004.30
May, 2026	752.31	166.82	156837.49
May, 2026	1503.82	334.44	156669.87
Jul, 2026	750.71	168.42	156501.45
Jul, 2026	1500.61	337.65	156332.22
Aug, 2026	749.09	170.04	156162.18
Oct, 2026	748.28	170.85	155991.33
Oct, 2026	1495.74	342.52	155819.66
Dec, 2026	746.64	172.49	155647.17
Dec, 2026	1492.45	345.81	155473.85
Jan, 2027	744.98	174.15	155299.69
Mar, 2027	744.14	174.99	155124.71
Mar, 2027	1487.45	350.81	154948.88
May, 2027	742.46	176.67	154772.22
May, 2027	1484.08	354.18	154594.70
Jul, 2027	740.77	178.36	154416.34
Jul, 2027	1480.68	357.58	154237.12
Aug, 2027	739.05	180.08	154057.05
Oct, 2027	738.19	180.94	153876.11
Oct, 2027	1475.51	362.75	153694.30
Dec, 2027	736.45	182.68	153511.62
Dec, 2027	1472.03	366.23	153328.07
Jan, 2028	734.70	184.43	153143.63
Mar, 2028	733.81	185.32	152958.32
Mar, 2028	1466.74	371.52	152772.11
May, 2028	732.03	187.10	152585.02
May, 2028	1463.17	375.09	152397.02
Jul, 2028	730.24	188.89	152208.13
Jul, 2028	1459.57	378.69	152018.33
Aug, 2028	728.42	190.71	151827.62
Oct, 2028	727.51	191.62	151636.00
Oct, 2028	1454.10	384.16	151443.46
Dec, 2028	725.67	193.46	151249.99
Dec, 2028	1450.41	387.85	151055.60
Jan, 2029	723.81	195.32	150860.28
Mar, 2029	722.87	196.26	150664.02
Mar, 2029	1444.80	393.46	150466.82
May, 2029	720.99	198.14	150268.68
May, 2029	1441.03	397.23	150069.59
Jul, 2029	719.08	200.05	149869.54
Jul, 2029	1437.20	401.06	149668.54
Aug, 2029	717.16	201.97	149466.57
Oct, 2029	716.19	202.94	149263.63
Oct, 2029	1431.41	406.85	149059.72
Dec, 2029	714.24	204.89	148854.84
Dec, 2029	1427.50	410.76	148648.97
Jan, 2030	712.28	206.85	148442.12
Mar, 2030	711.29	207.84	148234.27
Mar, 2030	1421.58	416.68	148025.43
May, 2030	709.29	209.84	147815.59
May, 2030	1417.57	420.69	147604.74
Jul, 2030	707.27	211.86	147392.89
Jul, 2030	1413.53	424.73	147180.01
Aug, 2030	705.24	213.89	146966.12
Oct, 2030	704.21	214.92	146751.20
Oct, 2030	1407.39	430.87	146535.26
Dec, 2030	702.15	216.98	146318.28
Dec, 2030	1403.26	435.00	146100.25
Jan, 2031	700.06	219.07	145881.19
Mar, 2031	699.01	220.12	145661.07
Mar, 2031	1396.97	441.29	145439.90
May, 2031	696.90	222.23	145217.67
May, 2031	1392.73	445.53	144994.37
Jul, 2031	694.76	224.37	144770.01
Jul, 2031	1388.45	449.81	144544.57
Aug, 2031	692.61	226.52	144318.05
Oct, 2031	691.52	227.61	144090.44
Oct, 2031	1381.95	456.31	143861.75
Dec, 2031	689.34	229.79	143631.95
Dec, 2031	1377.58	460.68	143401.06
Jan, 2032	687.13	232.00	143169.06
Mar, 2032	686.02	233.11	142935.95
Mar, 2032	1370.92	467.34	142701.72
May, 2032	683.78	235.35	142466.37
May, 2032	1366.43	471.83	142229.89
Jul, 2032	681.52	237.61	141992.28
Jul, 2032	1361.90	476.36	141753.53
Aug, 2032	679.24	239.89	141513.63
Oct, 2032	678.09	241.04	141272.59
Oct, 2032	1355.02	483.24	141030.39
Dec, 2032	675.77	243.36	140787.03
Dec, 2032	1350.37	487.89	140542.51
Jan, 2033	673.43	245.70	140296.81
Mar, 2033	672.26	246.87	140049.93
Mar, 2033	1343.33	494.93	139801.88
May, 2033	669.88	249.25	139552.63
May, 2033	1338.57	499.69	139302.19
Jul, 2033	667.49	251.64	139050.55
Jul, 2033	1333.77	504.49	138797.70
Aug, 2033	665.07	254.06	138543.65
Oct, 2033	663.85	255.28	138288.37
Oct, 2033	1326.48	511.78	138031.87
Dec, 2033	661.40	257.73	137774.15
Dec, 2033	1321.57	516.69	137515.18
Jan, 2034	658.93	260.20	137254.98
Mar, 2034	657.68	261.45	136993.53
Mar, 2034	1314.11	524.15	136730.83
May, 2034	655.17	263.96	136466.87
May, 2034	1309.07	529.19	136201.64
Jul, 2034	652.63	266.50	135935.14
Jul, 2034	1303.99	534.27	135667.37
Aug, 2034	650.07	269.06	135398.31
Oct, 2034	648.78	270.35	135127.97
Oct, 2034	1296.27	541.99	134856.32
Dec, 2034	646.19	272.94	134583.38
Dec, 2034	1291.07	547.19	134309.13
Jan, 2035	643.56	275.57	134033.56
Mar, 2035	642.24	276.89	133756.68
Mar, 2035	1283.16	555.10	133478.47
May, 2035	639.58	279.55	133198.92
May, 2035	1277.82	560.44	132918.03
Jul, 2035	636.90	282.23	132635.80
Jul, 2035	1272.45	565.81	132352.22
Aug, 2035	634.19	284.94	132067.28
Oct, 2035	632.82	286.31	131780.97
Oct, 2035	1264.27	573.99	131493.29
Dec, 2035	630.07	289.06	131204.23
Dec, 2035	1258.76	579.50	130913.79
Jan, 2036	627.30	291.83	130621.95
Mar, 2036	625.90	293.23	130328.72
Mar, 2036	1250.39	587.87	130034.08
May, 2036	623.08	296.05	129738.03
May, 2036	1244.74	593.52	129440.56
Jul, 2036	620.24	298.89	129141.67
Jul, 2036	1239.04	599.22	128841.34
Aug, 2036	617.36	301.77	128539.58
Oct, 2036	615.92	303.21	128236.37
Oct, 2036	1230.39	607.87	127931.70
Dec, 2036	613.01	306.12	127625.58
Dec, 2036	1224.55	613.71	127317.99
Jan, 2037	610.07	309.06	127008.92
Mar, 2037	608.58	310.55	126698.38
Mar, 2037	1215.68	622.58	126386.35
May, 2037	605.60	313.53	126072.82
May, 2037	1209.70	628.56	125757.79
Jul, 2037	602.59	316.54	125441.25
Jul, 2037	1203.66	634.60	125123.19
Aug, 2037	599.55	319.58	124803.61
Oct, 2037	598.02	321.11	124482.49
Oct, 2037	1194.50	643.76	124159.84
Dec, 2037	594.93	324.20	123835.65
Dec, 2037	1188.31	649.95	123509.89
Jan, 2038	591.82	327.31	123182.58
Mar, 2038	590.25	328.88	122853.70
Mar, 2038	1178.92	659.34	122523.25
May, 2038	587.09	332.04	122191.21
May, 2038	1172.59	665.67	121857.58
Jul, 2038	583.90	335.23	121522.35
Jul, 2038	1166.19	672.07	121185.51
Aug, 2038	580.68	338.45	120847.06
Oct, 2038	579.06	340.07	120506.99
Oct, 2038	1156.49	681.77	120165.29
Dec, 2038	575.79	343.34	119821.95
Dec, 2038	1149.94	688.32	119476.97
Jan, 2039	572.49	346.64	119130.33
Mar, 2039	570.83	348.30	118782.04
Mar, 2039	1139.99	698.27	118432.07
May, 2039	567.49	351.64	118080.43
May, 2039	1133.29	704.97	117727.10
Jul, 2039	564.11	355.02	117372.08
Jul, 2039	1126.52	711.74	117015.36
Aug, 2039	560.70	358.43	116656.92
Oct, 2039	558.98	360.15	116296.78
Oct, 2039	1116.24	722.02	115934.90
Dec, 2039	555.52	363.61	115571.29
Dec, 2039	1109.30	728.96	115205.94
Jan, 2040	552.03	367.10	114838.84
Mar, 2040	550.27	368.86	114469.98
Mar, 2040	1098.77	739.49	114099.35
May, 2040	546.73	372.40	113726.95
May, 2040	1091.67	746.59	113352.76
Jul, 2040	543.15	375.98	112976.78
Jul, 2040	1084.50	753.76	112598.99
Aug, 2040	539.54	379.59	112219.40
Oct, 2040	537.72	381.41	111837.99
Oct, 2040	1073.61	764.65	111454.75
Dec, 2040	534.05	385.08	111069.67
Dec, 2040	1066.26	772.00	110682.75
Jan, 2041	530.35	388.78	110293.98
Mar, 2041	528.49	390.64	109903.34
Mar, 2041	1055.11	783.15	109510.83
May, 2041	524.74	394.39	109116.44
May, 2041	1047.59	790.67	108720.16
Jul, 2041	520.95	398.18	108321.98
Jul, 2041	1039.99	798.27	107921.89
Aug, 2041	517.13	402.00	107519.89
Oct, 2041	515.20	403.93	107115.96
Oct, 2041	1028.46	809.80	106710.09
Dec, 2041	511.32	407.81	106302.28
Dec, 2041	1020.69	817.57	105892.52
Jan, 2042	507.40	411.73	105480.79
Mar, 2042	505.43	413.70	105067.09
Mar, 2042	1008.88	829.38	104651.40
May, 2042	501.45	417.68	104233.73
May, 2042	1000.90	837.36	103814.05
Jul, 2042	497.44	421.69	103392.36
Jul, 2042	992.86	845.40	102968.65
Aug, 2042	493.39	425.74	102542.92
Oct, 2042	491.35	427.78	102115.14
Oct, 2042	980.65	857.61	101685.31
Dec, 2042	487.24	431.89	101253.42
Dec, 2042	972.41	865.85	100819.46
Jan, 2043	483.09	436.04	100383.43
Mar, 2043	481.00	438.13	99945.30
Mar, 2043	959.90	878.36	99505.08
May, 2043	476.80	442.33	99062.74
May, 2043	951.48	886.78	98618.29
Jul, 2043	472.55	446.58	98171.70
Jul, 2043	942.96	895.30	97722.98
Aug, 2043	468.26	450.87	97272.10
Oct, 2043	466.10	453.03	96819.07
Oct, 2043	930.02	908.24	96363.86
Dec, 2043	461.74	457.39	95906.48
Dec, 2043	921.29	916.97	95446.90
Jan, 2044	457.35	461.78	94985.12
Mar, 2044	455.14	463.99	94521.13
Mar, 2044	908.05	930.21	94054.91
May, 2044	450.68	468.45	93586.46
May, 2044	899.12	939.14	93115.77
Jul, 2044	446.18	472.95	92642.82
Jul, 2044	890.09	948.17	92167.60
Aug, 2044	441.64	477.49	91690.11
Oct, 2044	439.35	479.78	91210.32
Oct, 2044	876.40	961.86	90728.24
Dec, 2044	434.74	484.39	90243.85
Dec, 2044	867.16	971.10	89757.14
Jan, 2045	430.09	489.04	89268.10
Mar, 2045	427.74	491.39	88776.71
Mar, 2045	853.13	985.13	88282.97
May, 2045	423.02	496.11	87786.86
May, 2045	843.67	994.59	87288.38
Jul, 2045	418.26	500.87	86787.50
Jul, 2045	834.12	1004.14	86284.23
Aug, 2045	413.45	505.68	85778.55
Oct, 2045	411.02	508.11	85270.44
Oct, 2045	819.61	1018.65	84759.90
Dec, 2045	406.14	512.99	84246.91
Dec, 2045	809.82	1028.44	83731.46
Jan, 2046	401.21	517.92	83213.54
Mar, 2046	398.73	520.40	82693.14
Mar, 2046	794.97	1043.29	82170.25
May, 2046	393.73	525.40	81644.85
May, 2046	784.94	1053.32	81116.94
Jul, 2046	388.69	530.44	80586.50
Jul, 2046	774.83	1063.43	80053.51
Aug, 2046	383.59	535.54	79517.97
Oct, 2046	381.02	538.11	78979.86
Oct, 2046	759.47	1078.79	78439.18
Dec, 2046	375.85	543.28	77895.90
Dec, 2046	749.10	1089.16	77350.02
Jan, 2047	370.64	548.49	76801.53
Mar, 2047	368.01	551.12	76250.41
Mar, 2047	733.38	1104.88	75696.64
May, 2047	362.71	556.42	75140.23
May, 2047	722.76	1115.50	74581.14
Jul, 2047	357.37	561.76	74019.38
Jul, 2047	712.05	1126.21	73454.93
Aug, 2047	351.97	567.16	72887.77
Oct, 2047	349.25	569.88	72317.89
Oct, 2047	695.77	1142.49	71745.29
Dec, 2047	343.78	575.35	71169.93
Dec, 2047	684.80	1153.46	70591.83
Jan, 2048	338.25	580.88	70010.95
Mar, 2048	335.47	583.66	69427.29
Mar, 2048	668.14	1170.12	68840.83
May, 2048	329.86	589.27	68251.56
May, 2048	656.90	1181.36	67659.47
Jul, 2048	324.20	594.93	67064.54
Jul, 2048	645.55	1192.71	66466.76
Aug, 2048	318.49	600.64	65866.12
Oct, 2048	315.61	603.52	65262.60
Oct, 2048	628.33	1209.93	64656.19
Dec, 2048	309.81	609.32	64046.87
Dec, 2048	616.70	1221.56	63434.63
Jan, 2049	303.96	615.17	62819.46
Mar, 2049	301.01	618.12	62201.34
Mar, 2049	599.06	1239.20	61580.25
May, 2049	295.07	624.06	60956.20
May, 2049	587.15	1251.11	60329.15
Jul, 2049	289.08	630.05	59699.10
Jul, 2049	575.14	1263.12	59066.02
Aug, 2049	283.02	636.11	58429.92
Oct, 2049	279.98	639.15	57790.76
Oct, 2049	556.89	1281.37	57148.55
Dec, 2049	273.84	645.29	56503.26
Dec, 2049	544.58	1293.68	55854.87
Jan, 2050	267.64	651.49	55203.38
Mar, 2050	264.52	654.61	54548.76
Mar, 2050	525.90	1312.36	53891.01
May, 2050	258.23	660.90	53230.11
May, 2050	513.29	1324.97	52566.04
Jul, 2050	251.88	667.25	51898.79
Jul, 2050	500.56	1337.70	51228.34
Aug, 2050	245.47	673.66	50554.68
Oct, 2050	242.24	676.89	49877.79
Oct, 2050	481.24	1357.02	49197.66
Dec, 2050	235.74	683.39	48514.27
Dec, 2050	468.20	1370.06	47827.60
Jan, 2051	229.17	689.96	47137.65
Mar, 2051	225.87	693.26	46444.39
Mar, 2051	448.42	1389.84	45747.80
May, 2051	219.21	699.92	45047.88
May, 2051	435.06	1403.20	44344.61
Jul, 2051	212.48	706.65	43637.96
Jul, 2051	421.58	1416.68	42927.93
Aug, 2051	205.70	713.43	42214.49
Oct, 2051	202.28	716.85	41497.64
Oct, 2051	401.12	1437.14	40777.36
Dec, 2051	195.39	723.74	40053.62
Dec, 2051	387.31	1450.95	39326.41
Jan, 2052	188.44	730.69	38595.72
Mar, 2052	184.94	734.19	37861.53
Mar, 2052	366.36	1471.90	37123.82
May, 2052	177.88	741.25	36382.57
May, 2052	352.21	1486.05	35637.77
Jul, 2052	170.76	748.37	34889.41
Jul, 2052	337.94	1500.32	34137.46
Aug, 2052	163.58	755.55	33381.90
Oct, 2052	159.95	759.18	32622.73
Oct, 2052	316.27	1521.99	31859.92
Dec, 2052	152.66	766.47	31093.45
Dec, 2052	301.65	1536.61	30323.31
Jan, 2053	145.30	773.83	29549.48
Mar, 2053	141.59	777.54	28771.94
Mar, 2053	279.46	1558.80	27990.67
May, 2053	134.12	785.01	27205.66
May, 2053	264.48	1573.78	26416.90
Jul, 2053	126.58	792.55	25624.35
Jul, 2053	249.36	1588.90	24828.00
Aug, 2053	118.97	800.16	24027.84
Oct, 2053	115.13	804.00	23223.84
Oct, 2053	226.41	1611.85	22415.99
Dec, 2053	107.41	811.72	21604.27
Dec, 2053	210.93	1627.33	20788.66
Jan, 2054	99.61	819.52	19969.14
Mar, 2054	95.69	823.44	19145.70
Mar, 2054	187.43	1650.83	18318.31
May, 2054	87.78	831.35	17486.95
May, 2054	171.57	1666.69	16651.62
Jul, 2054	79.79	839.34	15812.28
Jul, 2054	155.56	1682.70	14968.91
Aug, 2054	71.73	847.40	14121.51
Oct, 2054	67.67	851.46	13270.04
Oct, 2054	131.26	1707.00	12414.50
Dec, 2054	59.49	859.64	11554.86
Dec, 2054	114.86	1723.40	10691.09
Jan, 2055	51.23	867.90	9823.19
Mar, 2055	47.07	872.06	8951.13
Mar, 2055	89.96	1748.30	8074.89
May, 2055	38.69	880.44	7194.45
May, 2055	73.16	1765.10	6309.80
Jul, 2055	30.23	888.90	5420.90
Jul, 2055	56.21	1782.05	4527.75
Aug, 2055	21.70	897.43	3630.31
Oct, 2055	17.40	901.73	2728.58
Oct, 2055	30.47	1807.79	1822.52
Dec, 2055	8.73	910.40	912.12
Dec, 2055	13.10	1825.16	0