Mortgage Parameters

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

Mortgage Summary

Property Total:	$318,000
Down Payment	$95,400
Mortgage Amount:	$222,600
Mortgage Payment:	$1,299.03 / month
Estimated Tax:	+ $176.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,475.70 / month
Total Interest Paid:	$245,052.00 over 30 years
Total Tax Paid:	$63,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1066.62	232.40	222367.60
Jan, 2026	1065.51	233.52	222134.08
Feb, 2026	1064.39	234.64	221899.44
Mar, 2026	1063.27	235.76	221663.68
Apr, 2026	1062.14	236.89	221426.79
May, 2026	1061.00	238.03	221188.76
Jun, 2026	1059.86	239.17	220949.59
Jul, 2026	1058.72	240.31	220709.28
Aug, 2026	1057.57	241.46	220467.81
Sep, 2026	1056.41	242.62	220225.19
Oct, 2026	1055.25	243.78	219981.41
Nov, 2026	1054.08	244.95	219736.46
Dec, 2026	1052.90	246.13	219490.33
Jan, 2027	1051.72	247.31	219243.02
Feb, 2027	1050.54	248.49	218994.53
Mar, 2027	1049.35	249.68	218744.85
Apr, 2027	1048.15	250.88	218493.97
May, 2027	1046.95	252.08	218241.89
Jun, 2027	1045.74	253.29	217988.61
Jul, 2027	1044.53	254.50	217734.11
Aug, 2027	1043.31	255.72	217478.38
Sep, 2027	1042.08	256.95	217221.44
Oct, 2027	1040.85	258.18	216963.26
Nov, 2027	1039.62	259.41	216703.85
Dec, 2027	1038.37	260.66	216443.19
Jan, 2028	1037.12	261.91	216181.28
Feb, 2028	1035.87	263.16	215918.12
Mar, 2028	1034.61	264.42	215653.70
Apr, 2028	1033.34	265.69	215388.01
May, 2028	1032.07	266.96	215121.05
Jun, 2028	1030.79	268.24	214852.81
Jul, 2028	1029.50	269.53	214583.28
Aug, 2028	1028.21	270.82	214312.46
Sep, 2028	1026.91	272.12	214040.34
Oct, 2028	1025.61	273.42	213766.92
Nov, 2028	1024.30	274.73	213492.19
Dec, 2028	1022.98	276.05	213216.15
Jan, 2029	1021.66	277.37	212938.78
Feb, 2029	1020.33	278.70	212660.08
Mar, 2029	1019.00	280.03	212380.05
Apr, 2029	1017.65	281.38	212098.67
May, 2029	1016.31	282.72	211815.95
Jun, 2029	1014.95	284.08	211531.87
Jul, 2029	1013.59	285.44	211246.43
Aug, 2029	1012.22	286.81	210959.62
Sep, 2029	1010.85	288.18	210671.44
Oct, 2029	1009.47	289.56	210381.88
Nov, 2029	1008.08	290.95	210090.93
Dec, 2029	1006.69	292.34	209798.58
Jan, 2030	1005.28	293.75	209504.84
Feb, 2030	1003.88	295.15	209209.68
Mar, 2030	1002.46	296.57	208913.12
Apr, 2030	1001.04	297.99	208615.13
May, 2030	999.61	299.42	208315.71
Jun, 2030	998.18	300.85	208014.86
Jul, 2030	996.74	302.29	207712.57
Aug, 2030	995.29	303.74	207408.83
Sep, 2030	993.83	305.20	207103.63
Oct, 2030	992.37	306.66	206796.98
Nov, 2030	990.90	308.13	206488.85
Dec, 2030	989.43	309.60	206179.24
Jan, 2031	987.94	311.09	205868.16
Feb, 2031	986.45	312.58	205555.58
Mar, 2031	984.95	314.08	205241.50
Apr, 2031	983.45	315.58	204925.92
May, 2031	981.94	317.09	204608.83
Jun, 2031	980.42	318.61	204290.21
Jul, 2031	978.89	320.14	203970.08
Aug, 2031	977.36	321.67	203648.40
Sep, 2031	975.82	323.21	203325.19
Oct, 2031	974.27	324.76	203000.42
Nov, 2031	972.71	326.32	202674.10
Dec, 2031	971.15	327.88	202346.22
Jan, 2032	969.58	329.45	202016.77
Feb, 2032	968.00	331.03	201685.73
Mar, 2032	966.41	332.62	201353.11
Apr, 2032	964.82	334.21	201018.90
May, 2032	963.22	335.81	200683.09
Jun, 2032	961.61	337.42	200345.66
Jul, 2032	959.99	339.04	200006.62
Aug, 2032	958.37	340.66	199665.96
Sep, 2032	956.73	342.30	199323.66
Oct, 2032	955.09	343.94	198979.72
Nov, 2032	953.44	345.59	198634.14
Dec, 2032	951.79	347.24	198286.90
Jan, 2033	950.12	348.91	197937.99
Feb, 2033	948.45	350.58	197587.41
Mar, 2033	946.77	352.26	197235.16
Apr, 2033	945.09	353.94	196881.21
May, 2033	943.39	355.64	196525.57
Jun, 2033	941.69	357.34	196168.23
Jul, 2033	939.97	359.06	195809.17
Aug, 2033	938.25	360.78	195448.39
Sep, 2033	936.52	362.51	195085.88
Oct, 2033	934.79	364.24	194721.64
Nov, 2033	933.04	365.99	194355.65
Dec, 2033	931.29	367.74	193987.91
Jan, 2034	929.53	369.50	193618.41
Feb, 2034	927.75	371.28	193247.13
Mar, 2034	925.98	373.05	192874.08
Apr, 2034	924.19	374.84	192499.23
May, 2034	922.39	376.64	192122.60
Jun, 2034	920.59	378.44	191744.15
Jul, 2034	918.77	380.26	191363.90
Aug, 2034	916.95	382.08	190981.82
Sep, 2034	915.12	383.91	190597.91
Oct, 2034	913.28	385.75	190212.16
Nov, 2034	911.43	387.60	189824.57
Dec, 2034	909.58	389.45	189435.11
Jan, 2035	907.71	391.32	189043.79
Feb, 2035	905.83	393.20	188650.60
Mar, 2035	903.95	395.08	188255.52
Apr, 2035	902.06	396.97	187858.55
May, 2035	900.16	398.87	187459.67
Jun, 2035	898.24	400.79	187058.89
Jul, 2035	896.32	402.71	186656.18
Aug, 2035	894.39	404.64	186251.54
Sep, 2035	892.46	406.57	185844.97
Oct, 2035	890.51	408.52	185436.45
Nov, 2035	888.55	410.48	185025.97
Dec, 2035	886.58	412.45	184613.52
Jan, 2036	884.61	414.42	184199.09
Feb, 2036	882.62	416.41	183782.68
Mar, 2036	880.63	418.40	183364.28
Apr, 2036	878.62	420.41	182943.87
May, 2036	876.61	422.42	182521.45
Jun, 2036	874.58	424.45	182097.00
Jul, 2036	872.55	426.48	181670.52
Aug, 2036	870.50	428.53	181241.99
Sep, 2036	868.45	430.58	180811.41
Oct, 2036	866.39	432.64	180378.77
Nov, 2036	864.31	434.72	179944.06
Dec, 2036	862.23	436.80	179507.26
Jan, 2037	860.14	438.89	179068.37
Feb, 2037	858.04	440.99	178627.37
Mar, 2037	855.92	443.11	178184.27
Apr, 2037	853.80	445.23	177739.03
May, 2037	851.67	447.36	177291.67
Jun, 2037	849.52	449.51	176842.16
Jul, 2037	847.37	451.66	176390.50
Aug, 2037	845.20	453.83	175936.68
Sep, 2037	843.03	456.00	175480.68
Oct, 2037	840.84	458.19	175022.49
Nov, 2037	838.65	460.38	174562.11
Dec, 2037	836.44	462.59	174099.52
Jan, 2038	834.23	464.80	173634.72
Feb, 2038	832.00	467.03	173167.69
Mar, 2038	829.76	469.27	172698.42
Apr, 2038	827.51	471.52	172226.91
May, 2038	825.25	473.78	171753.13
Jun, 2038	822.98	476.05	171277.08
Jul, 2038	820.70	478.33	170798.76
Aug, 2038	818.41	480.62	170318.14
Sep, 2038	816.11	482.92	169835.22
Oct, 2038	813.79	485.24	169349.98
Nov, 2038	811.47	487.56	168862.42
Dec, 2038	809.13	489.90	168372.52
Jan, 2039	806.78	492.25	167880.27
Feb, 2039	804.43	494.60	167385.67
Mar, 2039	802.06	496.97	166888.70
Apr, 2039	799.68	499.35	166389.34
May, 2039	797.28	501.75	165887.59
Jun, 2039	794.88	504.15	165383.44
Jul, 2039	792.46	506.57	164876.88
Aug, 2039	790.04	508.99	164367.88
Sep, 2039	787.60	511.43	163856.45
Oct, 2039	785.15	513.88	163342.56
Nov, 2039	782.68	516.35	162826.21
Dec, 2039	780.21	518.82	162307.39
Jan, 2040	777.72	521.31	161786.09
Feb, 2040	775.22	523.81	161262.28
Mar, 2040	772.72	526.31	160735.97
Apr, 2040	770.19	528.84	160207.13
May, 2040	767.66	531.37	159675.76
Jun, 2040	765.11	533.92	159141.84
Jul, 2040	762.55	536.48	158605.37
Aug, 2040	759.98	539.05	158066.32
Sep, 2040	757.40	541.63	157524.69
Oct, 2040	754.81	544.22	156980.47
Nov, 2040	752.20	546.83	156433.64
Dec, 2040	749.58	549.45	155884.18
Jan, 2041	746.95	552.08	155332.10
Feb, 2041	744.30	554.73	154777.37
Mar, 2041	741.64	557.39	154219.98
Apr, 2041	738.97	560.06	153659.92
May, 2041	736.29	562.74	153097.18
Jun, 2041	733.59	565.44	152531.74
Jul, 2041	730.88	568.15	151963.59
Aug, 2041	728.16	570.87	151392.72
Sep, 2041	725.42	573.61	150819.11
Oct, 2041	722.67	576.36	150242.76
Nov, 2041	719.91	579.12	149663.64
Dec, 2041	717.14	581.89	149081.75
Jan, 2042	714.35	584.68	148497.07
Feb, 2042	711.55	587.48	147909.59
Mar, 2042	708.73	590.30	147319.29
Apr, 2042	705.90	593.13	146726.17
May, 2042	703.06	595.97	146130.20
Jun, 2042	700.21	598.82	145531.38
Jul, 2042	697.34	601.69	144929.68
Aug, 2042	694.45	604.58	144325.11
Sep, 2042	691.56	607.47	143717.64
Oct, 2042	688.65	610.38	143107.25
Nov, 2042	685.72	613.31	142493.95
Dec, 2042	682.78	616.25	141877.70
Jan, 2043	679.83	619.20	141258.50
Feb, 2043	676.86	622.17	140636.33
Mar, 2043	673.88	625.15	140011.19
Apr, 2043	670.89	628.14	139383.04
May, 2043	667.88	631.15	138751.89
Jun, 2043	664.85	634.18	138117.71
Jul, 2043	661.81	637.22	137480.50
Aug, 2043	658.76	640.27	136840.23
Sep, 2043	655.69	643.34	136196.89
Oct, 2043	652.61	646.42	135550.47
Nov, 2043	649.51	649.52	134900.95
Dec, 2043	646.40	652.63	134248.32
Jan, 2044	643.27	655.76	133592.57
Feb, 2044	640.13	658.90	132933.67
Mar, 2044	636.97	662.06	132271.61
Apr, 2044	633.80	665.23	131606.38
May, 2044	630.61	668.42	130937.97
Jun, 2044	627.41	671.62	130266.35
Jul, 2044	624.19	674.84	129591.51
Aug, 2044	620.96	678.07	128913.44
Sep, 2044	617.71	681.32	128232.12
Oct, 2044	614.45	684.58	127547.54
Nov, 2044	611.17	687.86	126859.67
Dec, 2044	607.87	691.16	126168.51
Jan, 2045	604.56	694.47	125474.04
Feb, 2045	601.23	697.80	124776.24
Mar, 2045	597.89	701.14	124075.09
Apr, 2045	594.53	704.50	123370.59
May, 2045	591.15	707.88	122662.71
Jun, 2045	587.76	711.27	121951.44
Jul, 2045	584.35	714.68	121236.76
Aug, 2045	580.93	718.10	120518.66
Sep, 2045	577.49	721.54	119797.11
Oct, 2045	574.03	725.00	119072.11
Nov, 2045	570.55	728.48	118343.63
Dec, 2045	567.06	731.97	117611.67
Jan, 2046	563.56	735.47	116876.19
Feb, 2046	560.03	739.00	116137.19
Mar, 2046	556.49	742.54	115394.65
Apr, 2046	552.93	746.10	114648.56
May, 2046	549.36	749.67	113898.89
Jun, 2046	545.77	753.26	113145.62
Jul, 2046	542.16	756.87	112388.75
Aug, 2046	538.53	760.50	111628.25
Sep, 2046	534.89	764.14	110864.10
Oct, 2046	531.22	767.81	110096.30
Nov, 2046	527.54	771.49	109324.81
Dec, 2046	523.85	775.18	108549.63
Jan, 2047	520.13	778.90	107770.73
Feb, 2047	516.40	782.63	106988.10
Mar, 2047	512.65	786.38	106201.72
Apr, 2047	508.88	790.15	105411.58
May, 2047	505.10	793.93	104617.64
Jun, 2047	501.29	797.74	103819.91
Jul, 2047	497.47	801.56	103018.35
Aug, 2047	493.63	805.40	102212.95
Sep, 2047	489.77	809.26	101403.69
Oct, 2047	485.89	813.14	100590.55
Nov, 2047	482.00	817.03	99773.52
Dec, 2047	478.08	820.95	98952.57
Jan, 2048	474.15	824.88	98127.69
Feb, 2048	470.20	828.83	97298.85
Mar, 2048	466.22	832.81	96466.05
Apr, 2048	462.23	836.80	95629.25
May, 2048	458.22	840.81	94788.44
Jun, 2048	454.19	844.84	93943.61
Jul, 2048	450.15	848.88	93094.72
Aug, 2048	446.08	852.95	92241.77
Sep, 2048	441.99	857.04	91384.73
Oct, 2048	437.89	861.14	90523.59
Nov, 2048	433.76	865.27	89658.32
Dec, 2048	429.61	869.42	88788.90
Jan, 2049	425.45	873.58	87915.32
Feb, 2049	421.26	877.77	87037.55
Mar, 2049	417.05	881.98	86155.57
Apr, 2049	412.83	886.20	85269.37
May, 2049	408.58	890.45	84378.92
Jun, 2049	404.32	894.71	83484.21
Jul, 2049	400.03	899.00	82585.21
Aug, 2049	395.72	903.31	81681.90
Sep, 2049	391.39	907.64	80774.26
Oct, 2049	387.04	911.99	79862.27
Nov, 2049	382.67	916.36	78945.92
Dec, 2049	378.28	920.75	78025.17
Jan, 2050	373.87	925.16	77100.01
Feb, 2050	369.44	929.59	76170.42
Mar, 2050	364.98	934.05	75236.37
Apr, 2050	360.51	938.52	74297.85
May, 2050	356.01	943.02	73354.83
Jun, 2050	351.49	947.54	72407.29
Jul, 2050	346.95	952.08	71455.21
Aug, 2050	342.39	956.64	70498.57
Sep, 2050	337.81	961.22	69537.35
Oct, 2050	333.20	965.83	68571.52
Nov, 2050	328.57	970.46	67601.06
Dec, 2050	323.92	975.11	66625.95
Jan, 2051	319.25	979.78	65646.17
Feb, 2051	314.55	984.48	64661.70
Mar, 2051	309.84	989.19	63672.50
Apr, 2051	305.10	993.93	62678.57
May, 2051	300.33	998.70	61679.88
Jun, 2051	295.55	1003.48	60676.40
Jul, 2051	290.74	1008.29	59668.11
Aug, 2051	285.91	1013.12	58654.99
Sep, 2051	281.06	1017.97	57637.01
Oct, 2051	276.18	1022.85	56614.16
Nov, 2051	271.28	1027.75	55586.40
Dec, 2051	266.35	1032.68	54553.73
Jan, 2052	261.40	1037.63	53516.10
Feb, 2052	256.43	1042.60	52473.50
Mar, 2052	251.44	1047.59	51425.91
Apr, 2052	246.42	1052.61	50373.29
May, 2052	241.37	1057.66	49315.63
Jun, 2052	236.30	1062.73	48252.91
Jul, 2052	231.21	1067.82	47185.09
Aug, 2052	226.10	1072.93	46112.16
Sep, 2052	220.95	1078.08	45034.08
Oct, 2052	215.79	1083.24	43950.84
Nov, 2052	210.60	1088.43	42862.41
Dec, 2052	205.38	1093.65	41768.76
Jan, 2053	200.14	1098.89	40669.87
Feb, 2053	194.88	1104.15	39565.72
Mar, 2053	189.59	1109.44	38456.27
Apr, 2053	184.27	1114.76	37341.51
May, 2053	178.93	1120.10	36221.41
Jun, 2053	173.56	1125.47	35095.94
Jul, 2053	168.17	1130.86	33965.08
Aug, 2053	162.75	1136.28	32828.80
Sep, 2053	157.30	1141.73	31687.07
Oct, 2053	151.83	1147.20	30539.88
Nov, 2053	146.34	1152.69	29387.18
Dec, 2053	140.81	1158.22	28228.97
Jan, 2054	135.26	1163.77	27065.20
Feb, 2054	129.69	1169.34	25895.86
Mar, 2054	124.08	1174.95	24720.91
Apr, 2054	118.45	1180.58	23540.34
May, 2054	112.80	1186.23	22354.10
Jun, 2054	107.11	1191.92	21162.19
Jul, 2054	101.40	1197.63	19964.56
Aug, 2054	95.66	1203.37	18761.19
Sep, 2054	89.90	1209.13	17552.06
Oct, 2054	84.10	1214.93	16337.13
Nov, 2054	78.28	1220.75	15116.39
Dec, 2054	72.43	1226.60	13889.79
Jan, 2055	66.56	1232.47	12657.31
Feb, 2055	60.65	1238.38	11418.93
Mar, 2055	54.72	1244.31	10174.62
Apr, 2055	48.75	1250.28	8924.34
May, 2055	42.76	1256.27	7668.08
Jun, 2055	36.74	1262.29	6405.79
Jul, 2055	30.69	1268.34	5137.45
Aug, 2055	24.62	1274.41	3863.04
Sep, 2055	18.51	1280.52	2582.52
Oct, 2055	12.37	1286.66	1295.86
Nov, 2055	6.21	1292.82	3.04