Mortgage Parameters

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

Mortgage Summary

Property Total:	$104,000
Down Payment	$31,200
Mortgage Amount:	$72,800
Mortgage Payment:	$424.84 / month
Estimated Tax:	+ $57.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $482.62 / month
Total Interest Paid:	$80,143.20 over 30 years
Total Tax Paid:	$20,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	348.83	76.01	72723.99
Jan, 2026	348.47	76.37	72647.62
Feb, 2026	348.10	76.74	72570.89
Mar, 2026	347.74	77.10	72493.78
Apr, 2026	347.37	77.47	72416.31
May, 2026	346.99	77.85	72338.46
Jun, 2026	346.62	78.22	72260.24
Jul, 2026	346.25	78.59	72181.65
Aug, 2026	345.87	78.97	72102.68
Sep, 2026	345.49	79.35	72023.33
Oct, 2026	345.11	79.73	71943.61
Nov, 2026	344.73	80.11	71863.49
Dec, 2026	344.35	80.49	71783.00
Jan, 2027	343.96	80.88	71702.12
Feb, 2027	343.57	81.27	71620.85
Mar, 2027	343.18	81.66	71539.20
Apr, 2027	342.79	82.05	71457.15
May, 2027	342.40	82.44	71374.71
Jun, 2027	342.00	82.84	71291.87
Jul, 2027	341.61	83.23	71208.64
Aug, 2027	341.21	83.63	71125.01
Sep, 2027	340.81	84.03	71040.97
Oct, 2027	340.40	84.44	70956.54
Nov, 2027	340.00	84.84	70871.70
Dec, 2027	339.59	85.25	70786.45
Jan, 2028	339.19	85.65	70700.80
Feb, 2028	338.77	86.07	70614.73
Mar, 2028	338.36	86.48	70528.25
Apr, 2028	337.95	86.89	70441.36
May, 2028	337.53	87.31	70354.05
Jun, 2028	337.11	87.73	70266.33
Jul, 2028	336.69	88.15	70178.18
Aug, 2028	336.27	88.57	70089.61
Sep, 2028	335.85	88.99	70000.62
Oct, 2028	335.42	89.42	69911.20
Nov, 2028	334.99	89.85	69821.35
Dec, 2028	334.56	90.28	69731.07
Jan, 2029	334.13	90.71	69640.36
Feb, 2029	333.69	91.15	69549.21
Mar, 2029	333.26	91.58	69457.63
Apr, 2029	332.82	92.02	69365.60
May, 2029	332.38	92.46	69273.14
Jun, 2029	331.93	92.91	69180.23
Jul, 2029	331.49	93.35	69086.88
Aug, 2029	331.04	93.80	68993.08
Sep, 2029	330.59	94.25	68898.84
Oct, 2029	330.14	94.70	68804.14
Nov, 2029	329.69	95.15	68708.98
Dec, 2029	329.23	95.61	68613.37
Jan, 2030	328.77	96.07	68517.31
Feb, 2030	328.31	96.53	68420.78
Mar, 2030	327.85	96.99	68323.79
Apr, 2030	327.38	97.46	68226.33
May, 2030	326.92	97.92	68128.41
Jun, 2030	326.45	98.39	68030.02
Jul, 2030	325.98	98.86	67931.16
Aug, 2030	325.50	99.34	67831.82
Sep, 2030	325.03	99.81	67732.01
Oct, 2030	324.55	100.29	67631.72
Nov, 2030	324.07	100.77	67530.94
Dec, 2030	323.59	101.25	67429.69
Jan, 2031	323.10	101.74	67327.95
Feb, 2031	322.61	102.23	67225.72
Mar, 2031	322.12	102.72	67123.01
Apr, 2031	321.63	103.21	67019.80
May, 2031	321.14	103.70	66916.09
Jun, 2031	320.64	104.20	66811.89
Jul, 2031	320.14	104.70	66707.19
Aug, 2031	319.64	105.20	66601.99
Sep, 2031	319.13	105.71	66496.29
Oct, 2031	318.63	106.21	66390.08
Nov, 2031	318.12	106.72	66283.35
Dec, 2031	317.61	107.23	66176.12
Jan, 2032	317.09	107.75	66068.38
Feb, 2032	316.58	108.26	65960.11
Mar, 2032	316.06	108.78	65851.33
Apr, 2032	315.54	109.30	65742.03
May, 2032	315.01	109.83	65632.20
Jun, 2032	314.49	110.35	65521.85
Jul, 2032	313.96	110.88	65410.97
Aug, 2032	313.43	111.41	65299.56
Sep, 2032	312.89	111.95	65187.61
Oct, 2032	312.36	112.48	65075.13
Nov, 2032	311.82	113.02	64962.11
Dec, 2032	311.28	113.56	64848.54
Jan, 2033	310.73	114.11	64734.44
Feb, 2033	310.19	114.65	64619.78
Mar, 2033	309.64	115.20	64504.58
Apr, 2033	309.08	115.76	64388.82
May, 2033	308.53	116.31	64272.51
Jun, 2033	307.97	116.87	64155.65
Jul, 2033	307.41	117.43	64038.22
Aug, 2033	306.85	117.99	63920.23
Sep, 2033	306.28	118.56	63801.67
Oct, 2033	305.72	119.12	63682.55
Nov, 2033	305.15	119.69	63562.85
Dec, 2033	304.57	120.27	63442.59
Jan, 2034	304.00	120.84	63321.74
Feb, 2034	303.42	121.42	63200.32
Mar, 2034	302.83	122.01	63078.31
Apr, 2034	302.25	122.59	62955.72
May, 2034	301.66	123.18	62832.55
Jun, 2034	301.07	123.77	62708.78
Jul, 2034	300.48	124.36	62584.42
Aug, 2034	299.88	124.96	62459.46
Sep, 2034	299.28	125.56	62333.91
Oct, 2034	298.68	126.16	62207.75
Nov, 2034	298.08	126.76	62080.99
Dec, 2034	297.47	127.37	61953.62
Jan, 2035	296.86	127.98	61825.64
Feb, 2035	296.25	128.59	61697.05
Mar, 2035	295.63	129.21	61567.84
Apr, 2035	295.01	129.83	61438.01
May, 2035	294.39	130.45	61307.57
Jun, 2035	293.77	131.07	61176.49
Jul, 2035	293.14	131.70	61044.79
Aug, 2035	292.51	132.33	60912.45
Sep, 2035	291.87	132.97	60779.49
Oct, 2035	291.24	133.60	60645.88
Nov, 2035	290.59	134.25	60511.64
Dec, 2035	289.95	134.89	60376.75
Jan, 2036	289.31	135.53	60241.21
Feb, 2036	288.66	136.18	60105.03
Mar, 2036	288.00	136.84	59968.19
Apr, 2036	287.35	137.49	59830.70
May, 2036	286.69	138.15	59692.55
Jun, 2036	286.03	138.81	59553.74
Jul, 2036	285.36	139.48	59414.26
Aug, 2036	284.69	140.15	59274.11
Sep, 2036	284.02	140.82	59133.29
Oct, 2036	283.35	141.49	58991.80
Nov, 2036	282.67	142.17	58849.63
Dec, 2036	281.99	142.85	58706.78
Jan, 2037	281.30	143.54	58563.24
Feb, 2037	280.62	144.22	58419.01
Mar, 2037	279.92	144.92	58274.10
Apr, 2037	279.23	145.61	58128.49
May, 2037	278.53	146.31	57982.18
Jun, 2037	277.83	147.01	57835.17
Jul, 2037	277.13	147.71	57687.46
Aug, 2037	276.42	148.42	57539.04
Sep, 2037	275.71	149.13	57389.91
Oct, 2037	274.99	149.85	57240.06
Nov, 2037	274.28	150.56	57089.50
Dec, 2037	273.55	151.29	56938.21
Jan, 2038	272.83	152.01	56786.20
Feb, 2038	272.10	152.74	56633.46
Mar, 2038	271.37	153.47	56479.99
Apr, 2038	270.63	154.21	56325.78
May, 2038	269.89	154.95	56170.84
Jun, 2038	269.15	155.69	56015.15
Jul, 2038	268.41	156.43	55858.71
Aug, 2038	267.66	157.18	55701.53
Sep, 2038	266.90	157.94	55543.59
Oct, 2038	266.15	158.69	55384.90
Nov, 2038	265.39	159.45	55225.44
Dec, 2038	264.62	160.22	55065.23
Jan, 2039	263.85	160.99	54904.24
Feb, 2039	263.08	161.76	54742.48
Mar, 2039	262.31	162.53	54579.95
Apr, 2039	261.53	163.31	54416.64
May, 2039	260.75	164.09	54252.55
Jun, 2039	259.96	164.88	54087.67
Jul, 2039	259.17	165.67	53922.00
Aug, 2039	258.38	166.46	53755.53
Sep, 2039	257.58	167.26	53588.27
Oct, 2039	256.78	168.06	53420.21
Nov, 2039	255.97	168.87	53251.34
Dec, 2039	255.16	169.68	53081.66
Jan, 2040	254.35	170.49	52911.17
Feb, 2040	253.53	171.31	52739.87
Mar, 2040	252.71	172.13	52567.74
Apr, 2040	251.89	172.95	52394.78
May, 2040	251.06	173.78	52221.00
Jun, 2040	250.23	174.61	52046.39
Jul, 2040	249.39	175.45	51870.94
Aug, 2040	248.55	176.29	51694.65
Sep, 2040	247.70	177.14	51517.51
Oct, 2040	246.85	177.99	51339.52
Nov, 2040	246.00	178.84	51160.69
Dec, 2040	245.14	179.70	50980.99
Jan, 2041	244.28	180.56	50800.43
Feb, 2041	243.42	181.42	50619.01
Mar, 2041	242.55	182.29	50436.72
Apr, 2041	241.68	183.16	50253.56
May, 2041	240.80	184.04	50069.52
Jun, 2041	239.92	184.92	49884.59
Jul, 2041	239.03	185.81	49698.78
Aug, 2041	238.14	186.70	49512.08
Sep, 2041	237.25	187.59	49324.49
Oct, 2041	236.35	188.49	49136.00
Nov, 2041	235.44	189.40	48946.60
Dec, 2041	234.54	190.30	48756.30
Jan, 2042	233.62	191.22	48565.08
Feb, 2042	232.71	192.13	48372.95
Mar, 2042	231.79	193.05	48179.89
Apr, 2042	230.86	193.98	47985.92
May, 2042	229.93	194.91	47791.01
Jun, 2042	229.00	195.84	47595.17
Jul, 2042	228.06	196.78	47398.39
Aug, 2042	227.12	197.72	47200.66
Sep, 2042	226.17	198.67	47001.99
Oct, 2042	225.22	199.62	46802.37
Nov, 2042	224.26	200.58	46601.79
Dec, 2042	223.30	201.54	46400.25
Jan, 2043	222.33	202.51	46197.75
Feb, 2043	221.36	203.48	45994.27
Mar, 2043	220.39	204.45	45789.82
Apr, 2043	219.41	205.43	45584.39
May, 2043	218.43	206.41	45377.98
Jun, 2043	217.44	207.40	45170.57
Jul, 2043	216.44	208.40	44962.17
Aug, 2043	215.44	209.40	44752.78
Sep, 2043	214.44	210.40	44542.38
Oct, 2043	213.43	211.41	44330.97
Nov, 2043	212.42	212.42	44118.55
Dec, 2043	211.40	213.44	43905.11
Jan, 2044	210.38	214.46	43690.65
Feb, 2044	209.35	215.49	43475.16
Mar, 2044	208.32	216.52	43258.64
Apr, 2044	207.28	217.56	43041.08
May, 2044	206.24	218.60	42822.48
Jun, 2044	205.19	219.65	42602.83
Jul, 2044	204.14	220.70	42382.13
Aug, 2044	203.08	221.76	42160.37
Sep, 2044	202.02	222.82	41937.55
Oct, 2044	200.95	223.89	41713.66
Nov, 2044	199.88	224.96	41488.70
Dec, 2044	198.80	226.04	41262.66
Jan, 2045	197.72	227.12	41035.53
Feb, 2045	196.63	228.21	40807.32
Mar, 2045	195.54	229.30	40578.02
Apr, 2045	194.44	230.40	40347.61
May, 2045	193.33	231.51	40116.11
Jun, 2045	192.22	232.62	39883.49
Jul, 2045	191.11	233.73	39649.76
Aug, 2045	189.99	234.85	39414.91
Sep, 2045	188.86	235.98	39178.93
Oct, 2045	187.73	237.11	38941.82
Nov, 2045	186.60	238.24	38703.58
Dec, 2045	185.45	239.39	38464.19
Jan, 2046	184.31	240.53	38223.66
Feb, 2046	183.16	241.68	37981.98
Mar, 2046	182.00	242.84	37739.13
Apr, 2046	180.83	244.01	37495.13
May, 2046	179.66	245.18	37249.95
Jun, 2046	178.49	246.35	37003.60
Jul, 2046	177.31	247.53	36756.07
Aug, 2046	176.12	248.72	36507.35
Sep, 2046	174.93	249.91	36257.44
Oct, 2046	173.73	251.11	36006.34
Nov, 2046	172.53	252.31	35754.03
Dec, 2046	171.32	253.52	35500.51
Jan, 2047	170.11	254.73	35245.77
Feb, 2047	168.89	255.95	34989.82
Mar, 2047	167.66	257.18	34732.64
Apr, 2047	166.43	258.41	34474.23
May, 2047	165.19	259.65	34214.58
Jun, 2047	163.94	260.90	33953.68
Jul, 2047	162.69	262.15	33691.54
Aug, 2047	161.44	263.40	33428.13
Sep, 2047	160.18	264.66	33163.47
Oct, 2047	158.91	265.93	32897.54
Nov, 2047	157.63	267.21	32630.33
Dec, 2047	156.35	268.49	32361.85
Jan, 2048	155.07	269.77	32092.07
Feb, 2048	153.77	271.07	31821.01
Mar, 2048	152.48	272.36	31548.64
Apr, 2048	151.17	273.67	31274.97
May, 2048	149.86	274.98	30999.99
Jun, 2048	148.54	276.30	30723.70
Jul, 2048	147.22	277.62	30446.07
Aug, 2048	145.89	278.95	30167.12
Sep, 2048	144.55	280.29	29886.83
Oct, 2048	143.21	281.63	29605.20
Nov, 2048	141.86	282.98	29322.22
Dec, 2048	140.50	284.34	29037.88
Jan, 2049	139.14	285.70	28752.18
Feb, 2049	137.77	287.07	28465.11
Mar, 2049	136.40	288.44	28176.67
Apr, 2049	135.01	289.83	27886.84
May, 2049	133.62	291.22	27595.62
Jun, 2049	132.23	292.61	27303.01
Jul, 2049	130.83	294.01	27009.00
Aug, 2049	129.42	295.42	26713.58
Sep, 2049	128.00	296.84	26416.74
Oct, 2049	126.58	298.26	26118.48
Nov, 2049	125.15	299.69	25818.79
Dec, 2049	123.72	301.12	25517.67
Jan, 2050	122.27	302.57	25215.10
Feb, 2050	120.82	304.02	24911.08
Mar, 2050	119.37	305.47	24605.61
Apr, 2050	117.90	306.94	24298.67
May, 2050	116.43	308.41	23990.26
Jun, 2050	114.95	309.89	23680.37
Jul, 2050	113.47	311.37	23369.00
Aug, 2050	111.98	312.86	23056.14
Sep, 2050	110.48	314.36	22741.77
Oct, 2050	108.97	315.87	22425.91
Nov, 2050	107.46	317.38	22108.52
Dec, 2050	105.94	318.90	21789.62
Jan, 2051	104.41	320.43	21469.19
Feb, 2051	102.87	321.97	21147.22
Mar, 2051	101.33	323.51	20823.71
Apr, 2051	99.78	325.06	20498.65
May, 2051	98.22	326.62	20172.03
Jun, 2051	96.66	328.18	19843.85
Jul, 2051	95.09	329.75	19514.10
Aug, 2051	93.51	331.33	19182.76
Sep, 2051	91.92	332.92	18849.84
Oct, 2051	90.32	334.52	18515.32
Nov, 2051	88.72	336.12	18179.20
Dec, 2051	87.11	337.73	17841.47
Jan, 2052	85.49	339.35	17502.12
Feb, 2052	83.86	340.98	17161.14
Mar, 2052	82.23	342.61	16818.54
Apr, 2052	80.59	344.25	16474.28
May, 2052	78.94	345.90	16128.38
Jun, 2052	77.28	347.56	15780.83
Jul, 2052	75.62	349.22	15431.60
Aug, 2052	73.94	350.90	15080.70
Sep, 2052	72.26	352.58	14728.13
Oct, 2052	70.57	354.27	14373.86
Nov, 2052	68.87	355.97	14017.89
Dec, 2052	67.17	357.67	13660.22
Jan, 2053	65.46	359.38	13300.84
Feb, 2053	63.73	361.11	12939.73
Mar, 2053	62.00	362.84	12576.89
Apr, 2053	60.26	364.58	12212.32
May, 2053	58.52	366.32	11846.00
Jun, 2053	56.76	368.08	11477.92
Jul, 2053	55.00	369.84	11108.08
Aug, 2053	53.23	371.61	10736.46
Sep, 2053	51.45	373.39	10363.07
Oct, 2053	49.66	375.18	9987.88
Nov, 2053	47.86	376.98	9610.90
Dec, 2053	46.05	378.79	9232.12
Jan, 2054	44.24	380.60	8851.51
Feb, 2054	42.41	382.43	8469.09
Mar, 2054	40.58	384.26	8084.83
Apr, 2054	38.74	386.10	7698.73
May, 2054	36.89	387.95	7310.78
Jun, 2054	35.03	389.81	6920.97
Jul, 2054	33.16	391.68	6529.29
Aug, 2054	31.29	393.55	6135.74
Sep, 2054	29.40	395.44	5740.30
Oct, 2054	27.51	397.33	5342.96
Nov, 2054	25.60	399.24	4943.72
Dec, 2054	23.69	401.15	4542.57
Jan, 2055	21.77	403.07	4139.50
Feb, 2055	19.84	405.00	3734.49
Mar, 2055	17.89	406.95	3327.55
Apr, 2055	15.94	408.90	2918.65
May, 2055	13.99	410.85	2507.80
Jun, 2055	12.02	412.82	2094.97
Jul, 2055	10.04	414.80	1680.17
Aug, 2055	8.05	416.79	1263.38
Sep, 2055	6.05	418.79	844.60
Oct, 2055	4.05	420.79	423.80
Nov, 2055	2.03	422.81	1.00