Mortgage Parameters

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

Mortgage Summary

Property Total:	$249,750
Down Payment	$74,925
Mortgage Amount:	$174,825
Mortgage Payment:	$1,020.23 / month
Estimated Tax:	+ $138.75 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,158.98 / month
Total Interest Paid:	$192,457.80 over 30 years
Total Tax Paid:	$49,950.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	837.70	182.53	174642.47
Jan, 2026	836.83	183.40	174459.07
Feb, 2026	835.95	184.28	174274.79
Mar, 2026	835.07	185.16	174089.63
Apr, 2026	834.18	186.05	173903.58
May, 2026	833.29	186.94	173716.64
Jun, 2026	832.39	187.84	173528.80
Jul, 2026	831.49	188.74	173340.06
Aug, 2026	830.59	189.64	173150.42
Sep, 2026	829.68	190.55	172959.87
Oct, 2026	828.77	191.46	172768.40
Nov, 2026	827.85	192.38	172576.02
Dec, 2026	826.93	193.30	172382.72
Jan, 2027	826.00	194.23	172188.49
Feb, 2027	825.07	195.16	171993.33
Mar, 2027	824.13	196.10	171797.23
Apr, 2027	823.20	197.03	171600.20
May, 2027	822.25	197.98	171402.22
Jun, 2027	821.30	198.93	171203.29
Jul, 2027	820.35	199.88	171003.41
Aug, 2027	819.39	200.84	170802.57
Sep, 2027	818.43	201.80	170600.77
Oct, 2027	817.46	202.77	170398.00
Nov, 2027	816.49	203.74	170194.26
Dec, 2027	815.51	204.72	169989.55
Jan, 2028	814.53	205.70	169783.85
Feb, 2028	813.55	206.68	169577.17
Mar, 2028	812.56	207.67	169369.50
Apr, 2028	811.56	208.67	169160.83
May, 2028	810.56	209.67	168951.16
Jun, 2028	809.56	210.67	168740.49
Jul, 2028	808.55	211.68	168528.81
Aug, 2028	807.53	212.70	168316.11
Sep, 2028	806.51	213.72	168102.39
Oct, 2028	805.49	214.74	167887.66
Nov, 2028	804.46	215.77	167671.89
Dec, 2028	803.43	216.80	167455.08
Jan, 2029	802.39	217.84	167237.24
Feb, 2029	801.35	218.88	167018.36
Mar, 2029	800.30	219.93	166798.43
Apr, 2029	799.24	220.99	166577.44
May, 2029	798.18	222.05	166355.39
Jun, 2029	797.12	223.11	166132.28
Jul, 2029	796.05	224.18	165908.10
Aug, 2029	794.98	225.25	165682.85
Sep, 2029	793.90	226.33	165456.51
Oct, 2029	792.81	227.42	165229.10
Nov, 2029	791.72	228.51	165000.59
Dec, 2029	790.63	229.60	164770.99
Jan, 2030	789.53	230.70	164540.29
Feb, 2030	788.42	231.81	164308.48
Mar, 2030	787.31	232.92	164075.56
Apr, 2030	786.20	234.03	163841.52
May, 2030	785.07	235.16	163606.37
Jun, 2030	783.95	236.28	163370.09
Jul, 2030	782.81	237.42	163132.67
Aug, 2030	781.68	238.55	162894.12
Sep, 2030	780.53	239.70	162654.42
Oct, 2030	779.39	240.84	162413.58
Nov, 2030	778.23	242.00	162171.58
Dec, 2030	777.07	243.16	161928.42
Jan, 2031	775.91	244.32	161684.10
Feb, 2031	774.74	245.49	161438.61
Mar, 2031	773.56	246.67	161191.94
Apr, 2031	772.38	247.85	160944.08
May, 2031	771.19	249.04	160695.04
Jun, 2031	770.00	250.23	160444.81
Jul, 2031	768.80	251.43	160193.38
Aug, 2031	767.59	252.64	159940.74
Sep, 2031	766.38	253.85	159686.89
Oct, 2031	765.17	255.06	159431.83
Nov, 2031	763.94	256.29	159175.55
Dec, 2031	762.72	257.51	158918.03
Jan, 2032	761.48	258.75	158659.28
Feb, 2032	760.24	259.99	158399.30
Mar, 2032	759.00	261.23	158138.06
Apr, 2032	757.74	262.49	157875.58
May, 2032	756.49	263.74	157611.83
Jun, 2032	755.22	265.01	157346.83
Jul, 2032	753.95	266.28	157080.55
Aug, 2032	752.68	267.55	156813.00
Sep, 2032	751.40	268.83	156544.16
Oct, 2032	750.11	270.12	156274.04
Nov, 2032	748.81	271.42	156002.63
Dec, 2032	747.51	272.72	155729.91
Jan, 2033	746.21	274.02	155455.88
Feb, 2033	744.89	275.34	155180.55
Mar, 2033	743.57	276.66	154903.89
Apr, 2033	742.25	277.98	154625.91
May, 2033	740.92	279.31	154346.59
Jun, 2033	739.58	280.65	154065.94
Jul, 2033	738.23	282.00	153783.94
Aug, 2033	736.88	283.35	153500.59
Sep, 2033	735.52	284.71	153215.89
Oct, 2033	734.16	286.07	152929.82
Nov, 2033	732.79	287.44	152642.38
Dec, 2033	731.41	288.82	152353.56
Jan, 2034	730.03	290.20	152063.36
Feb, 2034	728.64	291.59	151771.76
Mar, 2034	727.24	292.99	151478.77
Apr, 2034	725.84	294.39	151184.38
May, 2034	724.43	295.80	150888.57
Jun, 2034	723.01	297.22	150591.35
Jul, 2034	721.58	298.65	150292.70
Aug, 2034	720.15	300.08	149992.63
Sep, 2034	718.71	301.52	149691.11
Oct, 2034	717.27	302.96	149388.15
Nov, 2034	715.82	304.41	149083.74
Dec, 2034	714.36	305.87	148777.87
Jan, 2035	712.89	307.34	148470.53
Feb, 2035	711.42	308.81	148161.72
Mar, 2035	709.94	310.29	147851.44
Apr, 2035	708.45	311.78	147539.66
May, 2035	706.96	313.27	147226.39
Jun, 2035	705.46	314.77	146911.62
Jul, 2035	703.95	316.28	146595.34
Aug, 2035	702.44	317.79	146277.55
Sep, 2035	700.91	319.32	145958.23
Oct, 2035	699.38	320.85	145637.39
Nov, 2035	697.85	322.38	145315.00
Dec, 2035	696.30	323.93	144991.07
Jan, 2036	694.75	325.48	144665.59
Feb, 2036	693.19	327.04	144338.55
Mar, 2036	691.62	328.61	144009.94
Apr, 2036	690.05	330.18	143679.76
May, 2036	688.47	331.76	143348.00
Jun, 2036	686.88	333.35	143014.64
Jul, 2036	685.28	334.95	142679.69
Aug, 2036	683.67	336.56	142343.13
Sep, 2036	682.06	338.17	142004.96
Oct, 2036	680.44	339.79	141665.18
Nov, 2036	678.81	341.42	141323.76
Dec, 2036	677.18	343.05	140980.70
Jan, 2037	675.53	344.70	140636.01
Feb, 2037	673.88	346.35	140289.66
Mar, 2037	672.22	348.01	139941.65
Apr, 2037	670.55	349.68	139591.97
May, 2037	668.88	351.35	139240.62
Jun, 2037	667.19	353.04	138887.59
Jul, 2037	665.50	354.73	138532.86
Aug, 2037	663.80	356.43	138176.43
Sep, 2037	662.10	358.13	137818.30
Oct, 2037	660.38	359.85	137458.45
Nov, 2037	658.66	361.57	137096.87
Dec, 2037	656.92	363.31	136733.56
Jan, 2038	655.18	365.05	136368.52
Feb, 2038	653.43	366.80	136001.72
Mar, 2038	651.67	368.56	135633.16
Apr, 2038	649.91	370.32	135262.84
May, 2038	648.13	372.10	134890.75
Jun, 2038	646.35	373.88	134516.87
Jul, 2038	644.56	375.67	134141.20
Aug, 2038	642.76	377.47	133763.73
Sep, 2038	640.95	379.28	133384.45
Oct, 2038	639.13	381.10	133003.35
Nov, 2038	637.31	382.92	132620.43
Dec, 2038	635.47	384.76	132235.67
Jan, 2039	633.63	386.60	131849.07
Feb, 2039	631.78	388.45	131460.62
Mar, 2039	629.92	390.31	131070.30
Apr, 2039	628.05	392.18	130678.12
May, 2039	626.17	394.06	130284.06
Jun, 2039	624.28	395.95	129888.10
Jul, 2039	622.38	397.85	129490.25
Aug, 2039	620.47	399.76	129090.50
Sep, 2039	618.56	401.67	128688.83
Oct, 2039	616.63	403.60	128285.23
Nov, 2039	614.70	405.53	127879.70
Dec, 2039	612.76	407.47	127472.23
Jan, 2040	610.80	409.43	127062.80
Feb, 2040	608.84	411.39	126651.42
Mar, 2040	606.87	413.36	126238.06
Apr, 2040	604.89	415.34	125822.72
May, 2040	602.90	417.33	125405.39
Jun, 2040	600.90	419.33	124986.06
Jul, 2040	598.89	421.34	124564.72
Aug, 2040	596.87	423.36	124141.36
Sep, 2040	594.84	425.39	123715.98
Oct, 2040	592.81	427.42	123288.55
Nov, 2040	590.76	429.47	122859.08
Dec, 2040	588.70	431.53	122427.55
Jan, 2041	586.63	433.60	121993.95
Feb, 2041	584.55	435.68	121558.28
Mar, 2041	582.47	437.76	121120.51
Apr, 2041	580.37	439.86	120680.65
May, 2041	578.26	441.97	120238.68
Jun, 2041	576.14	444.09	119794.60
Jul, 2041	574.02	446.21	119348.38
Aug, 2041	571.88	448.35	118900.03
Sep, 2041	569.73	450.50	118449.53
Oct, 2041	567.57	452.66	117996.87
Nov, 2041	565.40	454.83	117542.04
Dec, 2041	563.22	457.01	117085.03
Jan, 2042	561.03	459.20	116625.84
Feb, 2042	558.83	461.40	116164.44
Mar, 2042	556.62	463.61	115700.83
Apr, 2042	554.40	465.83	115235.00
May, 2042	552.17	468.06	114766.94
Jun, 2042	549.92	470.31	114296.63
Jul, 2042	547.67	472.56	113824.07
Aug, 2042	545.41	474.82	113349.25
Sep, 2042	543.13	477.10	112872.15
Oct, 2042	540.85	479.38	112392.77
Nov, 2042	538.55	481.68	111911.09
Dec, 2042	536.24	483.99	111427.10
Jan, 2043	533.92	486.31	110940.79
Feb, 2043	531.59	488.64	110452.15
Mar, 2043	529.25	490.98	109961.17
Apr, 2043	526.90	493.33	109467.84
May, 2043	524.53	495.70	108972.14
Jun, 2043	522.16	498.07	108474.07
Jul, 2043	519.77	500.46	107973.61
Aug, 2043	517.37	502.86	107470.75
Sep, 2043	514.96	505.27	106965.49
Oct, 2043	512.54	507.69	106457.80
Nov, 2043	510.11	510.12	105947.68
Dec, 2043	507.67	512.56	105435.12
Jan, 2044	505.21	515.02	104920.10
Feb, 2044	502.74	517.49	104402.61
Mar, 2044	500.26	519.97	103882.64
Apr, 2044	497.77	522.46	103360.18
May, 2044	495.27	524.96	102835.22
Jun, 2044	492.75	527.48	102307.74
Jul, 2044	490.22	530.01	101777.74
Aug, 2044	487.68	532.55	101245.19
Sep, 2044	485.13	535.10	100710.10
Oct, 2044	482.57	537.66	100172.44
Nov, 2044	479.99	540.24	99632.20
Dec, 2044	477.40	542.83	99089.37
Jan, 2045	474.80	545.43	98543.95
Feb, 2045	472.19	548.04	97995.91
Mar, 2045	469.56	550.67	97445.24
Apr, 2045	466.93	553.30	96891.93
May, 2045	464.27	555.96	96335.98
Jun, 2045	461.61	558.62	95777.36
Jul, 2045	458.93	561.30	95216.06
Aug, 2045	456.24	563.99	94652.07
Sep, 2045	453.54	566.69	94085.39
Oct, 2045	450.83	569.40	93515.98
Nov, 2045	448.10	572.13	92943.85
Dec, 2045	445.36	574.87	92368.98
Jan, 2046	442.60	577.63	91791.35
Feb, 2046	439.83	580.40	91210.95
Mar, 2046	437.05	583.18	90627.77
Apr, 2046	434.26	585.97	90041.80
May, 2046	431.45	588.78	89453.02
Jun, 2046	428.63	591.60	88861.42
Jul, 2046	425.79	594.44	88266.98
Aug, 2046	422.95	597.28	87669.70
Sep, 2046	420.08	600.15	87069.55
Oct, 2046	417.21	603.02	86466.53
Nov, 2046	414.32	605.91	85860.62
Dec, 2046	411.42	608.81	85251.81
Jan, 2047	408.50	611.73	84640.07
Feb, 2047	405.57	614.66	84025.41
Mar, 2047	402.62	617.61	83407.80
Apr, 2047	399.66	620.57	82787.24
May, 2047	396.69	623.54	82163.69
Jun, 2047	393.70	626.53	81537.17
Jul, 2047	390.70	629.53	80907.63
Aug, 2047	387.68	632.55	80275.09
Sep, 2047	384.65	635.58	79639.51
Oct, 2047	381.61	638.62	79000.88
Nov, 2047	378.55	641.68	78359.20
Dec, 2047	375.47	644.76	77714.44
Jan, 2048	372.38	647.85	77066.59
Feb, 2048	369.28	650.95	76415.64
Mar, 2048	366.16	654.07	75761.57
Apr, 2048	363.02	657.21	75104.36
May, 2048	359.88	660.35	74444.01
Jun, 2048	356.71	663.52	73780.49
Jul, 2048	353.53	666.70	73113.79
Aug, 2048	350.34	669.89	72443.90
Sep, 2048	347.13	673.10	71770.79
Oct, 2048	343.90	676.33	71094.47
Nov, 2048	340.66	679.57	70414.90
Dec, 2048	337.40	682.83	69732.07
Jan, 2049	334.13	686.10	69045.98
Feb, 2049	330.85	689.38	68356.59
Mar, 2049	327.54	692.69	67663.90
Apr, 2049	324.22	696.01	66967.90
May, 2049	320.89	699.34	66268.55
Jun, 2049	317.54	702.69	65565.86
Jul, 2049	314.17	706.06	64859.80
Aug, 2049	310.79	709.44	64150.36
Sep, 2049	307.39	712.84	63437.51
Oct, 2049	303.97	716.26	62721.25
Nov, 2049	300.54	719.69	62001.56
Dec, 2049	297.09	723.14	61278.42
Jan, 2050	293.63	726.60	60551.82
Feb, 2050	290.14	730.09	59821.73
Mar, 2050	286.65	733.58	59088.15
Apr, 2050	283.13	737.10	58351.05
May, 2050	279.60	740.63	57610.42
Jun, 2050	276.05	744.18	56866.24
Jul, 2050	272.48	747.75	56118.49
Aug, 2050	268.90	751.33	55367.17
Sep, 2050	265.30	754.93	54612.24
Oct, 2050	261.68	758.55	53853.69
Nov, 2050	258.05	762.18	53091.51
Dec, 2050	254.40	765.83	52325.68
Jan, 2051	250.73	769.50	51556.17
Feb, 2051	247.04	773.19	50782.98
Mar, 2051	243.34	776.89	50006.09
Apr, 2051	239.61	780.62	49225.47
May, 2051	235.87	784.36	48441.11
Jun, 2051	232.11	788.12	47653.00
Jul, 2051	228.34	791.89	46861.10
Aug, 2051	224.54	795.69	46065.42
Sep, 2051	220.73	799.50	45265.92
Oct, 2051	216.90	803.33	44462.59
Nov, 2051	213.05	807.18	43655.41
Dec, 2051	209.18	811.05	42844.36
Jan, 2052	205.30	814.93	42029.42
Feb, 2052	201.39	818.84	41210.58
Mar, 2052	197.47	822.76	40387.82
Apr, 2052	193.52	826.71	39561.12
May, 2052	189.56	830.67	38730.45
Jun, 2052	185.58	834.65	37895.80
Jul, 2052	181.58	838.65	37057.16
Aug, 2052	177.57	842.66	36214.49
Sep, 2052	173.53	846.70	35367.79
Oct, 2052	169.47	850.76	34517.03
Nov, 2052	165.39	854.84	33662.20
Dec, 2052	161.30	858.93	32803.26
Jan, 2053	157.18	863.05	31940.22
Feb, 2053	153.05	867.18	31073.03
Mar, 2053	148.89	871.34	30201.69
Apr, 2053	144.72	875.51	29326.18
May, 2053	140.52	879.71	28446.47
Jun, 2053	136.31	883.92	27562.55
Jul, 2053	132.07	888.16	26674.39
Aug, 2053	127.81	892.42	25781.97
Sep, 2053	123.54	896.69	24885.28
Oct, 2053	119.24	900.99	23984.29
Nov, 2053	114.92	905.31	23078.99
Dec, 2053	110.59	909.64	22169.35
Jan, 2054	106.23	914.00	21255.34
Feb, 2054	101.85	918.38	20336.96
Mar, 2054	97.45	922.78	19414.18
Apr, 2054	93.03	927.20	18486.98
May, 2054	88.58	931.65	17555.33
Jun, 2054	84.12	936.11	16619.22
Jul, 2054	79.63	940.60	15678.62
Aug, 2054	75.13	945.10	14733.52
Sep, 2054	70.60	949.63	13783.89
Oct, 2054	66.05	954.18	12829.71
Nov, 2054	61.48	958.75	11870.95
Dec, 2054	56.88	963.35	10907.60
Jan, 2055	52.27	967.96	9939.64
Feb, 2055	47.63	972.60	8967.04
Mar, 2055	42.97	977.26	7989.77
Apr, 2055	38.28	981.95	7007.83
May, 2055	33.58	986.65	6021.18
Jun, 2055	28.85	991.38	5029.80
Jul, 2055	24.10	996.13	4033.67
Aug, 2055	19.33	1000.90	3032.77
Sep, 2055	14.53	1005.70	2027.07
Oct, 2055	9.71	1010.52	1016.55
Nov, 2055	4.87	1015.36	1.19