Mortgage Parameters

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

Mortgage Summary

Property Total:	$235,000
Down Payment	$70,500
Mortgage Amount:	$164,500
Mortgage Payment:	$959.98 / month
Estimated Tax:	+ $130.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,090.54 / month
Total Interest Paid:	$181,094.40 over 30 years
Total Tax Paid:	$47,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	788.23	171.75	164328.25
Mar, 2026	787.41	172.57	164155.68
Mar, 2026	1573.99	345.97	163982.27
May, 2026	785.75	174.23	163808.04
May, 2026	1570.66	349.30	163632.98
Jul, 2026	784.07	175.91	163457.07
Jul, 2026	1567.30	352.66	163280.32
Aug, 2026	782.38	177.60	163102.73
Oct, 2026	781.53	178.45	162924.28
Oct, 2026	1562.21	357.75	162744.98
Dec, 2026	779.82	180.16	162564.82
Dec, 2026	1558.78	361.18	162383.80
Jan, 2027	778.09	181.89	162201.91
Mar, 2027	777.22	182.76	162019.14
Mar, 2027	1553.56	366.40	161835.51
May, 2027	775.46	184.52	161650.99
May, 2027	1550.04	369.92	161465.58
Jul, 2027	773.69	186.29	161279.29
Jul, 2027	1546.49	373.47	161092.11
Aug, 2027	771.90	188.08	160904.03
Oct, 2027	771.00	188.98	160715.05
Oct, 2027	1541.09	378.87	160525.16
Dec, 2027	769.18	190.80	160334.36
Dec, 2027	1537.45	382.51	160142.65
Jan, 2028	767.35	192.63	159950.02
Mar, 2028	766.43	193.55	159756.47
Mar, 2028	1531.93	388.03	159561.99
May, 2028	764.57	195.41	159366.58
May, 2028	1528.20	391.76	159170.23
Jul, 2028	762.69	197.29	158972.94
Jul, 2028	1524.44	395.52	158774.71
Aug, 2028	760.80	199.18	158575.52
Oct, 2028	759.84	200.14	158375.38
Oct, 2028	1518.72	401.24	158174.28
Dec, 2028	757.92	202.06	157972.22
Dec, 2028	1514.87	405.09	157769.19
Jan, 2029	755.98	204.00	157565.19
Mar, 2029	755.00	204.98	157360.21
Mar, 2029	1509.02	410.94	157154.25
May, 2029	753.03	206.95	156947.30
May, 2029	1505.07	414.89	156739.36
Jul, 2029	751.04	208.94	156530.42
Jul, 2029	1501.08	418.88	156320.48
Aug, 2029	749.04	210.94	156109.54
Oct, 2029	748.02	211.96	155897.58
Oct, 2029	1495.03	424.93	155684.61
Dec, 2029	745.99	213.99	155470.62
Dec, 2029	1490.95	429.01	155255.60
Jan, 2030	743.93	216.05	155039.56
Mar, 2030	742.90	217.08	154822.48
Mar, 2030	1484.76	435.20	154604.35
May, 2030	740.81	219.17	154385.19
May, 2030	1480.57	439.39	154164.97
Jul, 2030	738.71	221.27	153943.69
Jul, 2030	1476.36	443.60	153721.36
Aug, 2030	736.58	223.40	153497.96
Oct, 2030	735.51	224.47	153273.49
Oct, 2030	1469.95	450.01	153047.95
Dec, 2030	733.35	226.63	152821.32
Dec, 2030	1465.62	454.34	152593.61
Jan, 2031	731.18	228.80	152364.81
Mar, 2031	730.08	229.90	152134.91
Mar, 2031	1459.06	460.90	151903.91
May, 2031	727.87	232.11	151671.81
May, 2031	1454.63	465.33	151438.59
Jul, 2031	725.64	234.34	151204.25
Jul, 2031	1450.16	469.80	150968.79
Aug, 2031	723.39	236.59	150732.20
Oct, 2031	722.26	237.72	150494.48
Oct, 2031	1443.38	476.58	150255.62
Dec, 2031	719.97	240.01	150015.61
Dec, 2031	1438.79	481.17	149774.46
Jan, 2032	717.67	242.31	149532.15
Mar, 2032	716.51	243.47	149288.68
Mar, 2032	1431.85	488.11	149044.04
May, 2032	714.17	245.81	148798.23
May, 2032	1427.16	492.80	148551.24
Jul, 2032	711.81	248.17	148303.07
Jul, 2032	1422.43	497.53	148053.71
Aug, 2032	709.42	250.56	147803.15
Oct, 2032	708.22	251.76	147551.39
Oct, 2032	1415.24	504.72	147298.43
Dec, 2032	705.80	254.18	147044.26
Dec, 2032	1410.39	509.57	146788.86
Jan, 2033	703.36	256.62	146532.25
Mar, 2033	702.13	257.85	146274.40
Mar, 2033	1403.03	516.93	146015.32
May, 2033	699.66	260.32	145754.99
May, 2033	1398.07	521.89	145493.42
Jul, 2033	697.16	262.82	145230.60
Jul, 2033	1393.06	526.90	144966.52
Aug, 2033	694.63	265.35	144701.17
Oct, 2033	693.36	266.62	144434.55
Oct, 2033	1385.44	534.52	144166.65
Dec, 2033	690.80	269.18	143897.47
Dec, 2033	1380.31	539.65	143627.00
Jan, 2034	688.21	271.77	143355.23
Mar, 2034	686.91	273.07	143082.16
Mar, 2034	1372.51	547.45	142807.78
May, 2034	684.29	275.69	142532.09
May, 2034	1367.26	552.70	142255.08
Jul, 2034	681.64	278.34	141976.73
Jul, 2034	1361.95	558.01	141697.06
Aug, 2034	678.97	281.01	141416.04
Oct, 2034	677.62	282.36	141133.68
Oct, 2034	1353.89	566.07	140849.97
Dec, 2034	674.91	285.07	140564.90
Dec, 2034	1348.45	571.51	140278.46
Jan, 2035	672.17	287.81	139990.64
Mar, 2035	670.79	289.19	139701.45
Mar, 2035	1340.19	579.77	139410.87
May, 2035	668.01	291.97	139118.90
May, 2035	1334.62	585.34	138825.54
Jul, 2035	665.21	294.77	138530.76
Jul, 2035	1329.00	590.96	138234.57
Aug, 2035	662.37	297.61	137936.97
Oct, 2035	660.95	299.03	137637.94
Oct, 2035	1320.47	599.49	137337.47
Dec, 2035	658.08	301.90	137035.57
Dec, 2035	1314.71	605.25	136732.22
Jan, 2036	655.18	304.80	136427.41
Mar, 2036	653.71	306.27	136121.15
Mar, 2036	1305.96	614.00	135813.41
May, 2036	650.77	309.21	135504.21
May, 2036	1300.06	619.90	135193.52
Jul, 2036	647.80	312.18	134881.34
Jul, 2036	1294.11	625.85	134567.67
Aug, 2036	644.80	315.18	134252.49
Oct, 2036	643.29	316.69	133935.80
Oct, 2036	1285.07	634.89	133617.60
Dec, 2036	640.25	319.73	133297.87
Dec, 2036	1278.97	640.99	132976.61
Jan, 2037	637.18	322.80	132653.81
Mar, 2037	635.63	324.35	132329.46
Mar, 2037	1269.71	650.25	132003.56
May, 2037	632.52	327.46	131676.10
May, 2037	1263.47	656.49	131347.06
Jul, 2037	629.37	330.61	131016.46
Jul, 2037	1257.16	662.80	130684.26
Aug, 2037	626.20	333.78	130350.48
Oct, 2037	624.60	335.38	130015.09
Oct, 2037	1247.59	672.37	129678.10
Dec, 2037	621.37	338.61	129339.50
Dec, 2037	1241.12	678.84	128999.27
Jan, 2038	618.12	341.86	128657.41
Mar, 2038	616.48	343.50	128313.91
Mar, 2038	1231.32	688.64	127968.77
May, 2038	613.18	346.80	127621.97
May, 2038	1224.70	695.26	127273.52
Jul, 2038	609.85	350.13	126923.39
Jul, 2038	1218.02	701.94	126571.58
Aug, 2038	606.49	353.49	126218.09
Oct, 2038	604.80	355.18	125862.91
Oct, 2038	1207.89	712.07	125506.02
Dec, 2038	601.38	358.60	125147.42
Dec, 2038	1201.04	718.92	124787.11
Jan, 2039	597.94	362.04	124425.07
Mar, 2039	596.20	363.78	124061.29
Mar, 2039	1190.66	729.30	123695.77
May, 2039	592.71	367.27	123328.50
May, 2039	1183.66	736.30	122959.47
Jul, 2039	589.18	370.80	122588.67
Jul, 2039	1176.58	743.38	122216.09
Aug, 2039	585.62	374.36	121841.73
Oct, 2039	583.82	376.16	121465.58
Oct, 2039	1165.84	754.12	121087.62
Dec, 2039	580.21	379.77	120707.85
Dec, 2039	1158.60	761.36	120326.26
Jan, 2040	576.56	383.42	119942.85
Mar, 2040	574.73	385.25	119557.59
Mar, 2040	1147.61	772.35	119170.49
May, 2040	571.03	388.95	118781.54
May, 2040	1140.19	779.77	118390.72
Jul, 2040	567.29	392.69	117998.03
Jul, 2040	1132.70	787.26	117603.46
Aug, 2040	563.52	396.46	117206.99
Oct, 2040	561.62	398.36	116808.63
Oct, 2040	1121.33	798.63	116408.36
Dec, 2040	557.79	402.19	116006.17
Dec, 2040	1113.65	806.31	115602.05
Jan, 2041	553.93	406.05	115196.00
Mar, 2041	551.98	408.00	114788.00
Mar, 2041	1102.01	817.95	114378.04
May, 2041	548.06	411.92	113966.12
May, 2041	1094.15	825.81	113552.23
Jul, 2041	544.10	415.88	113136.36
Jul, 2041	1086.21	833.75	112718.49
Aug, 2041	540.11	419.87	112298.62
Oct, 2041	538.10	421.88	111876.74
Oct, 2041	1074.18	845.78	111452.83
Dec, 2041	534.04	425.94	111026.90
Dec, 2041	1066.04	853.92	110598.92
Jan, 2042	529.95	430.03	110168.89
Mar, 2042	527.89	432.09	109736.81
Mar, 2042	1053.71	866.25	109302.65
May, 2042	523.74	436.24	108866.41
May, 2042	1045.39	874.57	108428.08
Jul, 2042	519.55	440.43	107987.65
Jul, 2042	1036.99	882.97	107545.11
Aug, 2042	515.32	444.66	107100.45
Oct, 2042	513.19	446.79	106653.66
Oct, 2042	1024.24	895.72	106204.73
Dec, 2042	508.90	451.08	105753.65
Dec, 2042	1015.64	904.32	105300.41
Jan, 2043	504.56	455.42	104844.99
Mar, 2043	502.38	457.60	104387.39
Mar, 2043	1002.57	917.39	103927.60
May, 2043	497.99	461.99	103465.61
May, 2043	993.76	926.20	103001.40
Jul, 2043	493.55	466.43	102534.97
Jul, 2043	984.86	935.10	102066.30
Aug, 2043	489.07	470.91	101595.39
Oct, 2043	486.81	473.17	101122.22
Oct, 2043	971.35	948.61	100646.79
Dec, 2043	482.27	477.71	100169.07
Dec, 2043	962.25	957.71	99689.07
Jan, 2044	477.68	482.30	99206.77
Mar, 2044	475.37	484.61	98722.15
Mar, 2044	948.41	971.55	98235.21
May, 2044	470.71	489.27	97745.95
May, 2044	939.08	980.88	97254.33
Jul, 2044	466.01	493.97	96760.36
Jul, 2044	929.65	990.31	96264.02
Aug, 2044	461.27	498.71	95765.31
Oct, 2044	458.88	501.10	95264.21
Oct, 2044	915.35	1004.61	94760.70
Dec, 2044	454.06	505.92	94254.78
Dec, 2044	905.70	1014.26	93746.44
Jan, 2045	449.20	510.78	93235.66
Mar, 2045	446.75	513.23	92722.43
Mar, 2045	891.05	1028.91	92206.75
May, 2045	441.82	518.16	91688.59
May, 2045	881.16	1038.80	91167.96
Jul, 2045	436.85	523.13	90644.82
Jul, 2045	871.19	1048.77	90119.18
Aug, 2045	431.82	528.16	89591.02
Oct, 2045	429.29	530.69	89060.33
Oct, 2045	856.04	1063.92	88527.10
Dec, 2045	424.19	535.79	87991.31
Dec, 2045	845.82	1074.14	87452.96
Jan, 2046	419.05	540.93	86912.02
Mar, 2046	416.45	543.53	86368.50
Mar, 2046	830.30	1089.66	85822.37
May, 2046	411.23	548.75	85273.62
May, 2046	819.83	1100.13	84722.24
Jul, 2046	405.96	554.02	84168.22
Jul, 2046	809.27	1110.69	83611.55
Aug, 2046	400.64	559.34	83052.21
Oct, 2046	397.96	562.02	82490.18
Oct, 2046	793.23	1126.73	81925.47
Dec, 2046	392.56	567.42	81358.05
Dec, 2046	782.40	1137.56	80787.91
Jan, 2047	387.11	572.87	80215.04
Mar, 2047	384.36	575.62	79639.42
Mar, 2047	765.97	1153.99	79061.05
May, 2047	378.83	581.15	78479.90
May, 2047	754.88	1165.08	77895.97
Jul, 2047	373.25	586.73	77309.24
Jul, 2047	743.69	1176.27	76719.70
Aug, 2047	367.62	592.36	76127.34
Oct, 2047	364.78	595.20	75532.14
Oct, 2047	726.70	1193.26	74934.08
Dec, 2047	359.06	600.92	74333.16
Dec, 2047	715.24	1204.72	73729.36
Jan, 2048	353.29	606.69	73122.67
Mar, 2048	350.38	609.60	72513.07
Mar, 2048	697.84	1222.12	71900.54
May, 2048	344.52	615.46	71285.09
May, 2048	686.09	1233.87	70666.68
Jul, 2048	338.61	621.37	70045.31
Jul, 2048	674.24	1245.72	69420.97
Aug, 2048	332.64	627.34	68793.63
Oct, 2048	329.64	630.34	68163.28
Oct, 2048	656.26	1263.70	67529.92
Dec, 2048	323.58	636.40	66893.52
Dec, 2048	644.11	1275.85	66254.07
Jan, 2049	317.47	642.51	65611.56
Mar, 2049	314.39	645.59	64965.97
Mar, 2049	625.69	1294.27	64317.28
May, 2049	308.19	651.79	63665.49
May, 2049	613.25	1306.71	63010.57
Jul, 2049	301.93	658.05	62352.52
Jul, 2049	600.70	1319.26	61691.31
Aug, 2049	295.60	664.38	61026.94
Oct, 2049	292.42	667.56	60359.38
Oct, 2049	581.64	1338.32	59688.62
Dec, 2049	286.01	673.97	59014.65
Dec, 2049	568.79	1351.17	58337.45
Jan, 2050	279.53	680.45	57657.00
Mar, 2050	276.27	683.71	56973.29
Mar, 2050	549.27	1370.69	56286.31
May, 2050	269.71	690.27	55596.04
May, 2050	536.11	1383.85	54902.45
Jul, 2050	263.07	696.91	54205.55
Jul, 2050	522.80	1397.16	53505.30
Aug, 2050	256.38	703.60	52801.70
Oct, 2050	253.01	706.97	52094.73
Oct, 2050	502.63	1417.33	51384.37
Dec, 2050	246.22	713.76	50670.61
Dec, 2050	489.02	1430.94	49953.42
Jan, 2051	239.36	720.62	49232.80
Mar, 2051	235.91	724.07	48508.73
Mar, 2051	468.35	1451.61	47781.19
May, 2051	228.95	731.03	47050.16
May, 2051	454.40	1465.56	46315.63
Jul, 2051	221.93	738.05	45577.58
Jul, 2051	440.32	1479.64	44835.99
Aug, 2051	214.84	745.14	44090.85
Oct, 2051	211.27	748.71	43342.14
Oct, 2051	418.95	1501.01	42589.84
Dec, 2051	204.08	755.90	41833.94
Dec, 2051	404.53	1515.43	41074.41
Jan, 2052	196.81	763.17	40311.25
Mar, 2052	193.16	766.82	39544.42
Mar, 2052	382.64	1537.32	38773.93
May, 2052	185.79	774.19	37999.74
May, 2052	367.87	1552.09	37221.84
Jul, 2052	178.35	781.63	36440.22
Jul, 2052	352.96	1567.00	35654.84
Aug, 2052	170.85	789.13	34865.71
Oct, 2052	167.06	792.92	34072.80
Oct, 2052	330.33	1589.63	33276.08
Dec, 2052	159.45	800.53	32475.55
Dec, 2052	315.06	1604.90	31671.18
Jan, 2053	151.76	808.22	30862.96
Mar, 2053	147.89	812.09	30050.86
Mar, 2053	291.88	1628.08	29234.88
May, 2053	140.08	819.90	28414.98
May, 2053	276.24	1643.72	27591.16
Jul, 2053	132.21	827.77	26763.38
Jul, 2053	260.45	1659.51	25931.65
Aug, 2053	124.26	835.72	25095.92
Oct, 2053	120.25	839.73	24256.19
Oct, 2053	236.48	1683.48	23412.44
Dec, 2053	112.18	847.80	22564.64
Dec, 2053	220.30	1699.66	21712.79
Jan, 2054	104.04	855.94	20856.85
Mar, 2054	99.94	860.04	19996.81
Mar, 2054	195.76	1724.20	19132.64
May, 2054	91.68	868.30	18264.34
May, 2054	179.20	1740.76	17391.88
Jul, 2054	83.34	876.64	16515.23
Jul, 2054	162.48	1757.48	15634.39
Aug, 2054	74.91	885.07	14749.32
Oct, 2054	70.67	889.31	13860.02
Oct, 2054	137.08	1782.88	12966.45
Dec, 2054	62.13	897.85	12068.60
Dec, 2054	119.96	1800.00	11166.45
Jan, 2055	53.51	906.47	10259.98
Mar, 2055	49.16	910.82	9349.16
Mar, 2055	93.96	1826.00	8433.98
May, 2055	40.41	919.57	7514.41
May, 2055	76.42	1843.54	6590.44
Jul, 2055	31.58	928.40	5662.04
Jul, 2055	58.71	1861.25	4729.19
Aug, 2055	22.66	937.32	3791.87
Oct, 2055	18.17	941.81	2850.06
Oct, 2055	31.83	1888.13	1903.73
Dec, 2055	9.12	950.86	952.87
Dec, 2055	13.69	1906.27	0