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
Dec, 2025	783.37	170.68	163314.32
Jan, 2026	782.55	171.50	163142.81
Feb, 2026	781.73	172.32	162970.49
Mar, 2026	780.90	173.15	162797.34
Apr, 2026	780.07	173.98	162623.36
May, 2026	779.24	174.81	162448.55
Jun, 2026	778.40	175.65	162272.90
Jul, 2026	777.56	176.49	162096.40
Aug, 2026	776.71	177.34	161919.07
Sep, 2026	775.86	178.19	161740.88
Oct, 2026	775.01	179.04	161561.84
Nov, 2026	774.15	179.90	161381.94
Dec, 2026	773.29	180.76	161201.18
Jan, 2027	772.42	181.63	161019.55
Feb, 2027	771.55	182.50	160837.05
Mar, 2027	770.68	183.37	160653.68
Apr, 2027	769.80	184.25	160469.43
May, 2027	768.92	185.13	160284.29
Jun, 2027	768.03	186.02	160098.27
Jul, 2027	767.14	186.91	159911.36
Aug, 2027	766.24	187.81	159723.55
Sep, 2027	765.34	188.71	159534.84
Oct, 2027	764.44	189.61	159345.23
Nov, 2027	763.53	190.52	159154.71
Dec, 2027	762.62	191.43	158963.28
Jan, 2028	761.70	192.35	158770.92
Feb, 2028	760.78	193.27	158577.65
Mar, 2028	759.85	194.20	158383.45
Apr, 2028	758.92	195.13	158188.32
May, 2028	757.99	196.06	157992.26
Jun, 2028	757.05	197.00	157795.26
Jul, 2028	756.10	197.95	157597.31
Aug, 2028	755.15	198.90	157398.41
Sep, 2028	754.20	199.85	157198.56
Oct, 2028	753.24	200.81	156997.76
Nov, 2028	752.28	201.77	156795.99
Dec, 2028	751.31	202.74	156593.25
Jan, 2029	750.34	203.71	156389.54
Feb, 2029	749.37	204.68	156184.86
Mar, 2029	748.39	205.66	155979.20
Apr, 2029	747.40	206.65	155772.55
May, 2029	746.41	207.64	155564.91
Jun, 2029	745.42	208.63	155356.27
Jul, 2029	744.42	209.63	155146.64
Aug, 2029	743.41	210.64	154936.00
Sep, 2029	742.40	211.65	154724.35
Oct, 2029	741.39	212.66	154511.69
Nov, 2029	740.37	213.68	154298.01
Dec, 2029	739.34	214.71	154083.30
Jan, 2030	738.32	215.73	153867.57
Feb, 2030	737.28	216.77	153650.80
Mar, 2030	736.24	217.81	153432.99
Apr, 2030	735.20	218.85	153214.14
May, 2030	734.15	219.90	152994.24
Jun, 2030	733.10	220.95	152773.29
Jul, 2030	732.04	222.01	152551.28
Aug, 2030	730.97	223.08	152328.20
Sep, 2030	729.91	224.14	152104.06
Oct, 2030	728.83	225.22	151878.84
Nov, 2030	727.75	226.30	151652.54
Dec, 2030	726.67	227.38	151425.16
Jan, 2031	725.58	228.47	151196.69
Feb, 2031	724.48	229.57	150967.13
Mar, 2031	723.38	230.67	150736.46
Apr, 2031	722.28	231.77	150504.69
May, 2031	721.17	232.88	150271.81
Jun, 2031	720.05	234.00	150037.81
Jul, 2031	718.93	235.12	149802.69
Aug, 2031	717.80	236.25	149566.45
Sep, 2031	716.67	237.38	149329.07
Oct, 2031	715.54	238.51	149090.55
Nov, 2031	714.39	239.66	148850.90
Dec, 2031	713.24	240.81	148610.09
Jan, 2032	712.09	241.96	148368.13
Feb, 2032	710.93	243.12	148125.01
Mar, 2032	709.77	244.28	147880.73
Apr, 2032	708.60	245.45	147635.27
May, 2032	707.42	246.63	147388.64
Jun, 2032	706.24	247.81	147140.83
Jul, 2032	705.05	249.00	146891.83
Aug, 2032	703.86	250.19	146641.63
Sep, 2032	702.66	251.39	146390.24
Oct, 2032	701.45	252.60	146137.64
Nov, 2032	700.24	253.81	145883.84
Dec, 2032	699.03	255.02	145628.81
Jan, 2033	697.80	256.25	145372.57
Feb, 2033	696.58	257.47	145115.10
Mar, 2033	695.34	258.71	144856.39
Apr, 2033	694.10	259.95	144596.44
May, 2033	692.86	261.19	144335.25
Jun, 2033	691.61	262.44	144072.81
Jul, 2033	690.35	263.70	143809.11
Aug, 2033	689.09	264.96	143544.14
Sep, 2033	687.82	266.23	143277.91
Oct, 2033	686.54	267.51	143010.40
Nov, 2033	685.26	268.79	142741.60
Dec, 2033	683.97	270.08	142471.52
Jan, 2034	682.68	271.37	142200.15
Feb, 2034	681.38	272.67	141927.48
Mar, 2034	680.07	273.98	141653.50
Apr, 2034	678.76	275.29	141378.20
May, 2034	677.44	276.61	141101.59
Jun, 2034	676.11	277.94	140823.65
Jul, 2034	674.78	279.27	140544.38
Aug, 2034	673.44	280.61	140263.77
Sep, 2034	672.10	281.95	139981.82
Oct, 2034	670.75	283.30	139698.52
Nov, 2034	669.39	284.66	139413.85
Dec, 2034	668.02	286.03	139127.83
Jan, 2035	666.65	287.40	138840.43
Feb, 2035	665.28	288.77	138551.66
Mar, 2035	663.89	290.16	138261.50
Apr, 2035	662.50	291.55	137969.96
May, 2035	661.11	292.94	137677.01
Jun, 2035	659.70	294.35	137382.67
Jul, 2035	658.29	295.76	137086.91
Aug, 2035	656.87	297.18	136789.73
Sep, 2035	655.45	298.60	136491.13
Oct, 2035	654.02	300.03	136191.10
Nov, 2035	652.58	301.47	135889.64
Dec, 2035	651.14	302.91	135586.72
Jan, 2036	649.69	304.36	135282.36
Feb, 2036	648.23	305.82	134976.54
Mar, 2036	646.76	307.29	134669.25
Apr, 2036	645.29	308.76	134360.49
May, 2036	643.81	310.24	134050.25
Jun, 2036	642.32	311.73	133738.53
Jul, 2036	640.83	313.22	133425.31
Aug, 2036	639.33	314.72	133110.59
Sep, 2036	637.82	316.23	132794.36
Oct, 2036	636.31	317.74	132476.61
Nov, 2036	634.78	319.27	132157.35
Dec, 2036	633.25	320.80	131836.55
Jan, 2037	631.72	322.33	131514.22
Feb, 2037	630.17	323.88	131190.34
Mar, 2037	628.62	325.43	130864.91
Apr, 2037	627.06	326.99	130537.92
May, 2037	625.49	328.56	130209.37
Jun, 2037	623.92	330.13	129879.24
Jul, 2037	622.34	331.71	129547.52
Aug, 2037	620.75	333.30	129214.22
Sep, 2037	619.15	334.90	128879.32
Oct, 2037	617.55	336.50	128542.82
Nov, 2037	615.93	338.12	128204.70
Dec, 2037	614.31	339.74	127864.97
Jan, 2038	612.69	341.36	127523.61
Feb, 2038	611.05	343.00	127180.61
Mar, 2038	609.41	344.64	126835.96
Apr, 2038	607.76	346.29	126489.67
May, 2038	606.10	347.95	126141.71
Jun, 2038	604.43	349.62	125792.09
Jul, 2038	602.75	351.30	125440.80
Aug, 2038	601.07	352.98	125087.82
Sep, 2038	599.38	354.67	124733.15
Oct, 2038	597.68	356.37	124376.78
Nov, 2038	595.97	358.08	124018.70
Dec, 2038	594.26	359.79	123658.91
Jan, 2039	592.53	361.52	123297.39
Feb, 2039	590.80	363.25	122934.14
Mar, 2039	589.06	364.99	122569.15
Apr, 2039	587.31	366.74	122202.41
May, 2039	585.55	368.50	121833.91
Jun, 2039	583.79	370.26	121463.65
Jul, 2039	582.01	372.04	121091.61
Aug, 2039	580.23	373.82	120717.79
Sep, 2039	578.44	375.61	120342.18
Oct, 2039	576.64	377.41	119964.77
Nov, 2039	574.83	379.22	119585.55
Dec, 2039	573.01	381.04	119204.52
Jan, 2040	571.19	382.86	118821.65
Feb, 2040	569.35	384.70	118436.96
Mar, 2040	567.51	386.54	118050.42
Apr, 2040	565.66	388.39	117662.03
May, 2040	563.80	390.25	117271.77
Jun, 2040	561.93	392.12	116879.65
Jul, 2040	560.05	394.00	116485.65
Aug, 2040	558.16	395.89	116089.76
Sep, 2040	556.26	397.79	115691.97
Oct, 2040	554.36	399.69	115292.28
Nov, 2040	552.44	401.61	114890.67
Dec, 2040	550.52	403.53	114487.14
Jan, 2041	548.58	405.47	114081.68
Feb, 2041	546.64	407.41	113674.27
Mar, 2041	544.69	409.36	113264.91
Apr, 2041	542.73	411.32	112853.58
May, 2041	540.76	413.29	112440.29
Jun, 2041	538.78	415.27	112025.02
Jul, 2041	536.79	417.26	111607.75
Aug, 2041	534.79	419.26	111188.49
Sep, 2041	532.78	421.27	110767.22
Oct, 2041	530.76	423.29	110343.93
Nov, 2041	528.73	425.32	109918.61
Dec, 2041	526.69	427.36	109491.25
Jan, 2042	524.65	429.40	109061.85
Feb, 2042	522.59	431.46	108630.39
Mar, 2042	520.52	433.53	108196.86
Apr, 2042	518.44	435.61	107761.25
May, 2042	516.36	437.69	107323.56
Jun, 2042	514.26	439.79	106883.77
Jul, 2042	512.15	441.90	106441.87
Aug, 2042	510.03	444.02	105997.85
Sep, 2042	507.91	446.14	105551.71
Oct, 2042	505.77	448.28	105103.43
Nov, 2042	503.62	450.43	104653.00
Dec, 2042	501.46	452.59	104200.41
Jan, 2043	499.29	454.76	103745.65
Feb, 2043	497.11	456.94	103288.72
Mar, 2043	494.93	459.12	102829.59
Apr, 2043	492.73	461.32	102368.27
May, 2043	490.51	463.54	101904.73
Jun, 2043	488.29	465.76	101438.97
Jul, 2043	486.06	467.99	100970.99
Aug, 2043	483.82	470.23	100500.76
Sep, 2043	481.57	472.48	100028.27
Oct, 2043	479.30	474.75	99553.52
Nov, 2043	477.03	477.02	99076.50
Dec, 2043	474.74	479.31	98597.19
Jan, 2044	472.44	481.61	98115.59
Feb, 2044	470.14	483.91	97631.68
Mar, 2044	467.82	486.23	97145.44
Apr, 2044	465.49	488.56	96656.88
May, 2044	463.15	490.90	96165.98
Jun, 2044	460.80	493.25	95672.72
Jul, 2044	458.43	495.62	95177.11
Aug, 2044	456.06	497.99	94679.11
Sep, 2044	453.67	500.38	94178.73
Oct, 2044	451.27	502.78	93675.96
Nov, 2044	448.86	505.19	93170.77
Dec, 2044	446.44	507.61	92663.16
Jan, 2045	444.01	510.04	92153.13
Feb, 2045	441.57	512.48	91640.64
Mar, 2045	439.11	514.94	91125.70
Apr, 2045	436.64	517.41	90608.30
May, 2045	434.16	519.89	90088.41
Jun, 2045	431.67	522.38	89566.04
Jul, 2045	429.17	524.88	89041.16
Aug, 2045	426.66	527.39	88513.76
Sep, 2045	424.13	529.92	87983.84
Oct, 2045	421.59	532.46	87451.38
Nov, 2045	419.04	535.01	86916.37
Dec, 2045	416.47	537.58	86378.79
Jan, 2046	413.90	540.15	85838.64
Feb, 2046	411.31	542.74	85295.90
Mar, 2046	408.71	545.34	84750.56
Apr, 2046	406.10	547.95	84202.61
May, 2046	403.47	550.58	83652.03
Jun, 2046	400.83	553.22	83098.81
Jul, 2046	398.18	555.87	82542.94
Aug, 2046	395.52	558.53	81984.41
Sep, 2046	392.84	561.21	81423.20
Oct, 2046	390.15	563.90	80859.31
Nov, 2046	387.45	566.60	80292.71
Dec, 2046	384.74	569.31	79723.39
Jan, 2047	382.01	572.04	79151.35
Feb, 2047	379.27	574.78	78576.57
Mar, 2047	376.51	577.54	77999.03
Apr, 2047	373.75	580.30	77418.73
May, 2047	370.96	583.09	76835.64
Jun, 2047	368.17	585.88	76249.76
Jul, 2047	365.36	588.69	75661.07
Aug, 2047	362.54	591.51	75069.57
Sep, 2047	359.71	594.34	74475.22
Oct, 2047	356.86	597.19	73878.04
Nov, 2047	354.00	600.05	73277.98
Dec, 2047	351.12	602.93	72675.06
Jan, 2048	348.23	605.82	72069.24
Feb, 2048	345.33	608.72	71460.52
Mar, 2048	342.42	611.63	70848.89
Apr, 2048	339.48	614.57	70234.32
May, 2048	336.54	617.51	69616.81
Jun, 2048	333.58	620.47	68996.34
Jul, 2048	330.61	623.44	68372.90
Aug, 2048	327.62	626.43	67746.47
Sep, 2048	324.62	629.43	67117.04
Oct, 2048	321.60	632.45	66484.59
Nov, 2048	318.57	635.48	65849.11
Dec, 2048	315.53	638.52	65210.59
Jan, 2049	312.47	641.58	64569.01
Feb, 2049	309.39	644.66	63924.35
Mar, 2049	306.30	647.75	63276.61
Apr, 2049	303.20	650.85	62625.76
May, 2049	300.08	653.97	61971.79
Jun, 2049	296.95	657.10	61314.69
Jul, 2049	293.80	660.25	60654.44
Aug, 2049	290.64	663.41	59991.02
Sep, 2049	287.46	666.59	59324.43
Oct, 2049	284.26	669.79	58654.64
Nov, 2049	281.05	673.00	57981.65
Dec, 2049	277.83	676.22	57305.42
Jan, 2050	274.59	679.46	56625.96
Feb, 2050	271.33	682.72	55943.25
Mar, 2050	268.06	685.99	55257.26
Apr, 2050	264.77	689.28	54567.98
May, 2050	261.47	692.58	53875.40
Jun, 2050	258.15	695.90	53179.51
Jul, 2050	254.82	699.23	52480.27
Aug, 2050	251.47	702.58	51777.69
Sep, 2050	248.10	705.95	51071.74
Oct, 2050	244.72	709.33	50362.41
Nov, 2050	241.32	712.73	49649.68
Dec, 2050	237.90	716.15	48933.54
Jan, 2051	234.47	719.58	48213.96
Feb, 2051	231.03	723.02	47490.94
Mar, 2051	227.56	726.49	46764.45
Apr, 2051	224.08	729.97	46034.48
May, 2051	220.58	733.47	45301.01
Jun, 2051	217.07	736.98	44564.02
Jul, 2051	213.54	740.51	43823.51
Aug, 2051	209.99	744.06	43079.45
Sep, 2051	206.42	747.63	42331.82
Oct, 2051	202.84	751.21	41580.61
Nov, 2051	199.24	754.81	40825.80
Dec, 2051	195.62	758.43	40067.37
Jan, 2052	191.99	762.06	39305.31
Feb, 2052	188.34	765.71	38539.60
Mar, 2052	184.67	769.38	37770.22
Apr, 2052	180.98	773.07	36997.15
May, 2052	177.28	776.77	36220.38
Jun, 2052	173.56	780.49	35439.89
Jul, 2052	169.82	784.23	34655.65
Aug, 2052	166.06	787.99	33867.66
Sep, 2052	162.28	791.77	33075.89
Oct, 2052	158.49	795.56	32280.33
Nov, 2052	154.68	799.37	31480.96
Dec, 2052	150.85	803.20	30677.76
Jan, 2053	147.00	807.05	29870.70
Feb, 2053	143.13	810.92	29059.78
Mar, 2053	139.24	814.81	28244.98
Apr, 2053	135.34	818.71	27426.27
May, 2053	131.42	822.63	26603.64
Jun, 2053	127.48	826.57	25777.06
Jul, 2053	123.52	830.53	24946.53
Aug, 2053	119.54	834.51	24112.01
Sep, 2053	115.54	838.51	23273.50
Oct, 2053	111.52	842.53	22430.97
Nov, 2053	107.48	846.57	21584.40
Dec, 2053	103.43	850.62	20733.78
Jan, 2054	99.35	854.70	19879.08
Feb, 2054	95.25	858.80	19020.28
Mar, 2054	91.14	862.91	18157.37
Apr, 2054	87.00	867.05	17290.32
May, 2054	82.85	871.20	16419.12
Jun, 2054	78.67	875.38	15543.75
Jul, 2054	74.48	879.57	14664.18
Aug, 2054	70.27	883.78	13780.39
Sep, 2054	66.03	888.02	12892.37
Oct, 2054	61.78	892.27	12000.10
Nov, 2054	57.50	896.55	11103.55
Dec, 2054	53.20	900.85	10202.70
Jan, 2055	48.89	905.16	9297.54
Feb, 2055	44.55	909.50	8388.04
Mar, 2055	40.19	913.86	7474.19
Apr, 2055	35.81	918.24	6555.95
May, 2055	31.41	922.64	5633.31
Jun, 2055	26.99	927.06	4706.26
Jul, 2055	22.55	931.50	3774.76
Aug, 2055	18.09	935.96	2838.79
Sep, 2055	13.60	940.45	1898.35
Oct, 2055	9.10	944.95	953.39
Nov, 2055	4.57	949.48	3.91