Mortgage Parameters

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

Mortgage Summary

Property Total:	$233,550
Down Payment	$70,065
Mortgage Amount:	$163,485
Mortgage Payment:	$954.05 / month
Estimated Tax:	+ $129.75 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,083.80 / month
Total Interest Paid:	$179,973.00 over 30 years
Total Tax Paid:	$46,710.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	783.37	170.68	163314.32
Mar, 2026	782.55	171.50	163142.81
Mar, 2026	1564.28	343.82	162970.49
May, 2026	780.90	173.15	162797.34
May, 2026	1560.97	347.13	162623.36
Jul, 2026	779.24	174.81	162448.55
Jul, 2026	1557.64	350.46	162272.90
Aug, 2026	777.56	176.49	162096.40
Oct, 2026	776.71	177.34	161919.07
Oct, 2026	1552.57	355.53	161740.88
Dec, 2026	775.01	179.04	161561.84
Dec, 2026	1549.16	358.94	161381.94
Jan, 2027	773.29	180.76	161201.18
Mar, 2027	772.42	181.63	161019.55
Mar, 2027	1543.97	364.13	160837.05
May, 2027	770.68	183.37	160653.68
May, 2027	1540.48	367.62	160469.43
Jul, 2027	768.92	185.13	160284.29
Jul, 2027	1536.95	371.15	160098.27
Aug, 2027	767.14	186.91	159911.36
Oct, 2027	766.24	187.81	159723.55
Oct, 2027	1531.58	376.52	159534.84
Dec, 2027	764.44	189.61	159345.23
Dec, 2027	1527.97	380.13	159154.71
Jan, 2028	762.62	191.43	158963.28
Mar, 2028	761.70	192.35	158770.92
Mar, 2028	1522.48	385.62	158577.65
May, 2028	759.85	194.20	158383.45
May, 2028	1518.77	389.33	158188.32
Jul, 2028	757.99	196.06	157992.26
Jul, 2028	1515.04	393.06	157795.26
Aug, 2028	756.10	197.95	157597.31
Oct, 2028	755.15	198.90	157398.41
Oct, 2028	1509.35	398.75	157198.56
Dec, 2028	753.24	200.81	156997.76
Dec, 2028	1505.52	402.58	156795.99
Jan, 2029	751.31	202.74	156593.25
Mar, 2029	750.34	203.71	156389.54
Mar, 2029	1499.71	408.39	156184.86
May, 2029	748.39	205.66	155979.20
May, 2029	1495.79	412.31	155772.55
Jul, 2029	746.41	207.64	155564.91
Jul, 2029	1491.83	416.27	155356.27
Aug, 2029	744.42	209.63	155146.64
Oct, 2029	743.41	210.64	154936.00
Oct, 2029	1485.81	422.29	154724.35
Dec, 2029	741.39	212.66	154511.69
Dec, 2029	1481.76	426.34	154298.01
Jan, 2030	739.34	214.71	154083.30
Mar, 2030	738.32	215.73	153867.57
Mar, 2030	1475.60	432.50	153650.80
May, 2030	736.24	217.81	153432.99
May, 2030	1471.44	436.66	153214.14
Jul, 2030	734.15	219.90	152994.24
Jul, 2030	1467.25	440.85	152773.29
Aug, 2030	732.04	222.01	152551.28
Oct, 2030	730.97	223.08	152328.20
Oct, 2030	1460.88	447.22	152104.06
Dec, 2030	728.83	225.22	151878.84
Dec, 2030	1456.58	451.52	151652.54
Jan, 2031	726.67	227.38	151425.16
Mar, 2031	725.58	228.47	151196.69
Mar, 2031	1450.06	458.04	150967.13
May, 2031	723.38	230.67	150736.46
May, 2031	1445.66	462.44	150504.69
Jul, 2031	721.17	232.88	150271.81
Jul, 2031	1441.22	466.88	150037.81
Aug, 2031	718.93	235.12	149802.69
Oct, 2031	717.80	236.25	149566.45
Oct, 2031	1434.47	473.63	149329.07
Dec, 2031	715.54	238.51	149090.55
Dec, 2031	1429.93	478.17	148850.90
Jan, 2032	713.24	240.81	148610.09
Mar, 2032	712.09	241.96	148368.13
Mar, 2032	1423.02	485.08	148125.01
May, 2032	709.77	244.28	147880.73
May, 2032	1418.37	489.73	147635.27
Jul, 2032	707.42	246.63	147388.64
Jul, 2032	1413.66	494.44	147140.83
Aug, 2032	705.05	249.00	146891.83
Oct, 2032	703.86	250.19	146641.63
Oct, 2032	1406.52	501.58	146390.24
Dec, 2032	701.45	252.60	146137.64
Dec, 2032	1401.69	506.41	145883.84
Jan, 2033	699.03	255.02	145628.81
Mar, 2033	697.80	256.25	145372.57
Mar, 2033	1394.38	513.72	145115.10
May, 2033	695.34	258.71	144856.39
May, 2033	1389.44	518.66	144596.44
Jul, 2033	692.86	261.19	144335.25
Jul, 2033	1384.47	523.63	144072.81
Aug, 2033	690.35	263.70	143809.11
Oct, 2033	689.09	264.96	143544.14
Oct, 2033	1376.91	531.19	143277.91
Dec, 2033	686.54	267.51	143010.40
Dec, 2033	1371.80	536.30	142741.60
Jan, 2034	683.97	270.08	142471.52
Mar, 2034	682.68	271.37	142200.15
Mar, 2034	1364.06	544.04	141927.48
May, 2034	680.07	273.98	141653.50
May, 2034	1358.83	549.27	141378.20
Jul, 2034	677.44	276.61	141101.59
Jul, 2034	1353.55	554.55	140823.65
Aug, 2034	674.78	279.27	140544.38
Oct, 2034	673.44	280.61	140263.77
Oct, 2034	1345.54	562.56	139981.82
Dec, 2034	670.75	283.30	139698.52
Dec, 2034	1340.14	567.96	139413.85
Jan, 2035	668.02	286.03	139127.83
Mar, 2035	666.65	287.40	138840.43
Mar, 2035	1331.93	576.17	138551.66
May, 2035	663.89	290.16	138261.50
May, 2035	1326.39	581.71	137969.96
Jul, 2035	661.11	292.94	137677.01
Jul, 2035	1320.81	587.29	137382.67
Aug, 2035	658.29	295.76	137086.91
Oct, 2035	656.87	297.18	136789.73
Oct, 2035	1312.32	595.78	136491.13
Dec, 2035	654.02	300.03	136191.10
Dec, 2035	1306.60	601.50	135889.64
Jan, 2036	651.14	302.91	135586.72
Mar, 2036	649.69	304.36	135282.36
Mar, 2036	1297.92	610.18	134976.54
May, 2036	646.76	307.29	134669.25
May, 2036	1292.05	616.05	134360.49
Jul, 2036	643.81	310.24	134050.25
Jul, 2036	1286.13	621.97	133738.53
Aug, 2036	640.83	313.22	133425.31
Oct, 2036	639.33	314.72	133110.59
Oct, 2036	1277.15	630.95	132794.36
Dec, 2036	636.31	317.74	132476.61
Dec, 2036	1271.09	637.01	132157.35
Jan, 2037	633.25	320.80	131836.55
Mar, 2037	631.72	322.33	131514.22
Mar, 2037	1261.89	646.21	131190.34
May, 2037	628.62	325.43	130864.91
May, 2037	1255.68	652.42	130537.92
Jul, 2037	625.49	328.56	130209.37
Jul, 2037	1249.41	658.69	129879.24
Aug, 2037	622.34	331.71	129547.52
Oct, 2037	620.75	333.30	129214.22
Oct, 2037	1239.90	668.20	128879.32
Dec, 2037	617.55	336.50	128542.82
Dec, 2037	1233.48	674.62	128204.70
Jan, 2038	614.31	339.74	127864.97
Mar, 2038	612.69	341.36	127523.61
Mar, 2038	1223.74	684.36	127180.61
May, 2038	609.41	344.64	126835.96
May, 2038	1217.17	690.93	126489.67
Jul, 2038	606.10	347.95	126141.71
Jul, 2038	1210.53	697.57	125792.09
Aug, 2038	602.75	351.30	125440.80
Oct, 2038	601.07	352.98	125087.82
Oct, 2038	1200.45	707.65	124733.15
Dec, 2038	597.68	356.37	124376.78
Dec, 2038	1193.65	714.45	124018.70
Jan, 2039	594.26	359.79	123658.91
Mar, 2039	592.53	361.52	123297.39
Mar, 2039	1183.33	724.77	122934.14
May, 2039	589.06	364.99	122569.15
May, 2039	1176.37	731.73	122202.41
Jul, 2039	585.55	368.50	121833.91
Jul, 2039	1169.34	738.76	121463.65
Aug, 2039	582.01	372.04	121091.61
Oct, 2039	580.23	373.82	120717.79
Oct, 2039	1158.67	749.43	120342.18
Dec, 2039	576.64	377.41	119964.77
Dec, 2039	1151.47	756.63	119585.55
Jan, 2040	573.01	381.04	119204.52
Mar, 2040	571.19	382.86	118821.65
Mar, 2040	1140.54	767.56	118436.96
May, 2040	567.51	386.54	118050.42
May, 2040	1133.17	774.93	117662.03
Jul, 2040	563.80	390.25	117271.77
Jul, 2040	1125.73	782.37	116879.65
Aug, 2040	560.05	394.00	116485.65
Oct, 2040	558.16	395.89	116089.76
Oct, 2040	1114.42	793.68	115691.97
Dec, 2040	554.36	399.69	115292.28
Dec, 2040	1106.80	801.30	114890.67
Jan, 2041	550.52	403.53	114487.14
Mar, 2041	548.58	405.47	114081.68
Mar, 2041	1095.22	812.88	113674.27
May, 2041	544.69	409.36	113264.91
May, 2041	1087.42	820.68	112853.58
Jul, 2041	540.76	413.29	112440.29
Jul, 2041	1079.54	828.56	112025.02
Aug, 2041	536.79	417.26	111607.75
Oct, 2041	534.79	419.26	111188.49
Oct, 2041	1067.57	840.53	110767.22
Dec, 2041	530.76	423.29	110343.93
Dec, 2041	1059.49	848.61	109918.61
Jan, 2042	526.69	427.36	109491.25
Mar, 2042	524.65	429.40	109061.85
Mar, 2042	1047.24	860.86	108630.39
May, 2042	520.52	433.53	108196.86
May, 2042	1038.96	869.14	107761.25
Jul, 2042	516.36	437.69	107323.56
Jul, 2042	1030.62	877.48	106883.77
Aug, 2042	512.15	441.90	106441.87
Oct, 2042	510.03	444.02	105997.85
Oct, 2042	1017.94	890.16	105551.71
Dec, 2042	505.77	448.28	105103.43
Dec, 2042	1009.39	898.71	104653.00
Jan, 2043	501.46	452.59	104200.41
Mar, 2043	499.29	454.76	103745.65
Mar, 2043	996.40	911.70	103288.72
May, 2043	494.93	459.12	102829.59
May, 2043	987.66	920.44	102368.27
Jul, 2043	490.51	463.54	101904.73
Jul, 2043	978.80	929.30	101438.97
Aug, 2043	486.06	467.99	100970.99
Oct, 2043	483.82	470.23	100500.76
Oct, 2043	965.39	942.71	100028.27
Dec, 2043	479.30	474.75	99553.52
Dec, 2043	956.33	951.77	99076.50
Jan, 2044	474.74	479.31	98597.19
Mar, 2044	472.44	481.61	98115.59
Mar, 2044	942.58	965.52	97631.68
May, 2044	467.82	486.23	97145.44
May, 2044	933.31	974.79	96656.88
Jul, 2044	463.15	490.90	96165.98
Jul, 2044	923.95	984.15	95672.72
Aug, 2044	458.43	495.62	95177.11
Oct, 2044	456.06	497.99	94679.11
Oct, 2044	909.73	998.37	94178.73
Dec, 2044	451.27	502.78	93675.96
Dec, 2044	900.13	1007.97	93170.77
Jan, 2045	446.44	507.61	92663.16
Mar, 2045	444.01	510.04	92153.13
Mar, 2045	885.58	1022.52	91640.64
May, 2045	439.11	514.94	91125.70
May, 2045	875.75	1032.35	90608.30
Jul, 2045	434.16	519.89	90088.41
Jul, 2045	865.83	1042.27	89566.04
Aug, 2045	429.17	524.88	89041.16
Oct, 2045	426.66	527.39	88513.76
Oct, 2045	850.79	1057.31	87983.84
Dec, 2045	421.59	532.46	87451.38
Dec, 2045	840.63	1067.47	86916.37
Jan, 2046	416.47	537.58	86378.79
Mar, 2046	413.90	540.15	85838.64
Mar, 2046	825.21	1082.89	85295.90
May, 2046	408.71	545.34	84750.56
May, 2046	814.81	1093.29	84202.61
Jul, 2046	403.47	550.58	83652.03
Jul, 2046	804.30	1103.80	83098.81
Aug, 2046	398.18	555.87	82542.94
Oct, 2046	395.52	558.53	81984.41
Oct, 2046	788.36	1119.74	81423.20
Dec, 2046	390.15	563.90	80859.31
Dec, 2046	777.60	1130.50	80292.71
Jan, 2047	384.74	569.31	79723.39
Mar, 2047	382.01	572.04	79151.35
Mar, 2047	761.28	1146.82	78576.57
May, 2047	376.51	577.54	77999.03
May, 2047	750.26	1157.84	77418.73
Jul, 2047	370.96	583.09	76835.64
Jul, 2047	739.13	1168.97	76249.76
Aug, 2047	365.36	588.69	75661.07
Oct, 2047	362.54	591.51	75069.57
Oct, 2047	722.25	1185.85	74475.22
Dec, 2047	356.86	597.19	73878.04
Dec, 2047	710.86	1197.24	73277.98
Jan, 2048	351.12	602.93	72675.06
Mar, 2048	348.23	605.82	72069.24
Mar, 2048	693.56	1214.54	71460.52
May, 2048	342.42	611.63	70848.89
May, 2048	681.90	1226.20	70234.32
Jul, 2048	336.54	617.51	69616.81
Jul, 2048	670.12	1237.98	68996.34
Aug, 2048	330.61	623.44	68372.90
Oct, 2048	327.62	626.43	67746.47
Oct, 2048	652.24	1255.86	67117.04
Dec, 2048	321.60	632.45	66484.59
Dec, 2048	640.17	1267.93	65849.11
Jan, 2049	315.53	638.52	65210.59
Mar, 2049	312.47	641.58	64569.01
Mar, 2049	621.86	1286.24	63924.35
May, 2049	306.30	647.75	63276.61
May, 2049	609.50	1298.60	62625.76
Jul, 2049	300.08	653.97	61971.79
Jul, 2049	597.03	1311.07	61314.69
Aug, 2049	293.80	660.25	60654.44
Oct, 2049	290.64	663.41	59991.02
Oct, 2049	578.10	1330.00	59324.43
Dec, 2049	284.26	669.79	58654.64
Dec, 2049	565.31	1342.79	57981.65
Jan, 2050	277.83	676.22	57305.42
Mar, 2050	274.59	679.46	56625.96
Mar, 2050	545.92	1362.18	55943.25
May, 2050	268.06	685.99	55257.26
May, 2050	532.83	1375.27	54567.98
Jul, 2050	261.47	692.58	53875.40
Jul, 2050	519.62	1388.48	53179.51
Aug, 2050	254.82	699.23	52480.27
Oct, 2050	251.47	702.58	51777.69
Oct, 2050	499.57	1408.53	51071.74
Dec, 2050	244.72	709.33	50362.41
Dec, 2050	486.04	1422.06	49649.68
Jan, 2051	237.90	716.15	48933.54
Mar, 2051	234.47	719.58	48213.96
Mar, 2051	465.50	1442.60	47490.94
May, 2051	227.56	726.49	46764.45
May, 2051	451.64	1456.46	46034.48
Jul, 2051	220.58	733.47	45301.01
Jul, 2051	437.65	1470.45	44564.02
Aug, 2051	213.54	740.51	43823.51
Oct, 2051	209.99	744.06	43079.45
Oct, 2051	416.41	1491.69	42331.82
Dec, 2051	202.84	751.21	41580.61
Dec, 2051	402.08	1506.02	40825.80
Jan, 2052	195.62	758.43	40067.37
Mar, 2052	191.99	762.06	39305.31
Mar, 2052	380.33	1527.77	38539.60
May, 2052	184.67	769.38	37770.22
May, 2052	365.65	1542.45	36997.15
Jul, 2052	177.28	776.77	36220.38
Jul, 2052	350.84	1557.26	35439.89
Aug, 2052	169.82	784.23	34655.65
Oct, 2052	166.06	787.99	33867.66
Oct, 2052	328.34	1579.76	33075.89
Dec, 2052	158.49	795.56	32280.33
Dec, 2052	313.17	1594.93	31480.96
Jan, 2053	150.85	803.20	30677.76
Mar, 2053	147.00	807.05	29870.70
Mar, 2053	290.13	1617.97	29059.78
May, 2053	139.24	814.81	28244.98
May, 2053	274.58	1633.52	27426.27
Jul, 2053	131.42	822.63	26603.64
Jul, 2053	258.90	1649.20	25777.06
Aug, 2053	123.52	830.53	24946.53
Oct, 2053	119.54	834.51	24112.01
Oct, 2053	235.08	1673.02	23273.50
Dec, 2053	111.52	842.53	22430.97
Dec, 2053	219.00	1689.10	21584.40
Jan, 2054	103.43	850.62	20733.78
Mar, 2054	99.35	854.70	19879.08
Mar, 2054	194.60	1713.50	19020.28
May, 2054	91.14	862.91	18157.37
May, 2054	178.14	1729.96	17290.32
Jul, 2054	82.85	871.20	16419.12
Jul, 2054	161.52	1746.58	15543.75
Aug, 2054	74.48	879.57	14664.18
Oct, 2054	70.27	883.78	13780.39
Oct, 2054	136.30	1771.80	12892.37
Dec, 2054	61.78	892.27	12000.10
Dec, 2054	119.28	1788.82	11103.55
Jan, 2055	53.20	900.85	10202.70
Mar, 2055	48.89	905.16	9297.54
Mar, 2055	93.44	1814.66	8388.04
May, 2055	40.19	913.86	7474.19
May, 2055	76.00	1832.10	6555.95
Jul, 2055	31.41	922.64	5633.31
Jul, 2055	58.40	1849.70	4706.26
Aug, 2055	22.55	931.50	3774.76
Oct, 2055	18.09	935.96	2838.79
Oct, 2055	31.69	1876.41	1898.35
Dec, 2055	9.10	944.95	953.39
Dec, 2055	13.67	1894.43	3.91