Mortgage Parameters

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

Mortgage Summary

Property Total:	$344,000
Down Payment	$103,200
Mortgage Amount:	$240,800
Mortgage Payment:	$1,405.24 / month
Estimated Tax:	+ $191.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,596.35 / month
Total Interest Paid:	$265,086.00 over 30 years
Total Tax Paid:	$68,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1153.83	251.41	240548.59
Jan, 2026	1152.63	252.61	240295.98
Feb, 2026	1151.42	253.82	240042.16
Mar, 2026	1150.20	255.04	239787.12
Apr, 2026	1148.98	256.26	239530.86
May, 2026	1147.75	257.49	239273.37
Jun, 2026	1146.52	258.72	239014.65
Jul, 2026	1145.28	259.96	238754.69
Aug, 2026	1144.03	261.21	238493.48
Sep, 2026	1142.78	262.46	238231.03
Oct, 2026	1141.52	263.72	237967.31
Nov, 2026	1140.26	264.98	237702.33
Dec, 2026	1138.99	266.25	237436.08
Jan, 2027	1137.71	267.53	237168.55
Feb, 2027	1136.43	268.81	236899.75
Mar, 2027	1135.14	270.10	236629.65
Apr, 2027	1133.85	271.39	236358.26
May, 2027	1132.55	272.69	236085.57
Jun, 2027	1131.24	274.00	235811.57
Jul, 2027	1129.93	275.31	235536.27
Aug, 2027	1128.61	276.63	235259.64
Sep, 2027	1127.29	277.95	234981.68
Oct, 2027	1125.95	279.29	234702.40
Nov, 2027	1124.62	280.62	234421.77
Dec, 2027	1123.27	281.97	234139.80
Jan, 2028	1121.92	283.32	233856.48
Feb, 2028	1120.56	284.68	233571.81
Mar, 2028	1119.20	286.04	233285.76
Apr, 2028	1117.83	287.41	232998.35
May, 2028	1116.45	288.79	232709.56
Jun, 2028	1115.07	290.17	232419.39
Jul, 2028	1113.68	291.56	232127.82
Aug, 2028	1112.28	292.96	231834.86
Sep, 2028	1110.88	294.36	231540.50
Oct, 2028	1109.46	295.78	231244.72
Nov, 2028	1108.05	297.19	230947.53
Dec, 2028	1106.62	298.62	230648.91
Jan, 2029	1105.19	300.05	230348.87
Feb, 2029	1103.75	301.49	230047.38
Mar, 2029	1102.31	302.93	229744.45
Apr, 2029	1100.86	304.38	229440.07
May, 2029	1099.40	305.84	229134.23
Jun, 2029	1097.93	307.31	228826.93
Jul, 2029	1096.46	308.78	228518.15
Aug, 2029	1094.98	310.26	228207.89
Sep, 2029	1093.50	311.74	227896.15
Oct, 2029	1092.00	313.24	227582.91
Nov, 2029	1090.50	314.74	227268.17
Dec, 2029	1088.99	316.25	226951.93
Jan, 2030	1087.48	317.76	226634.16
Feb, 2030	1085.96	319.28	226314.88
Mar, 2030	1084.43	320.81	225994.06
Apr, 2030	1082.89	322.35	225671.71
May, 2030	1081.34	323.90	225347.82
Jun, 2030	1079.79	325.45	225022.37
Jul, 2030	1078.23	327.01	224695.36
Aug, 2030	1076.67	328.57	224366.79
Sep, 2030	1075.09	330.15	224036.64
Oct, 2030	1073.51	331.73	223704.90
Nov, 2030	1071.92	333.32	223371.58
Dec, 2030	1070.32	334.92	223036.67
Jan, 2031	1068.72	336.52	222700.14
Feb, 2031	1067.10	338.14	222362.01
Mar, 2031	1065.48	339.76	222022.25
Apr, 2031	1063.86	341.38	221680.87
May, 2031	1062.22	343.02	221337.85
Jun, 2031	1060.58	344.66	220993.19
Jul, 2031	1058.93	346.31	220646.87
Aug, 2031	1057.27	347.97	220298.90
Sep, 2031	1055.60	349.64	219949.26
Oct, 2031	1053.92	351.32	219597.94
Nov, 2031	1052.24	353.00	219244.94
Dec, 2031	1050.55	354.69	218890.25
Jan, 2032	1048.85	356.39	218533.86
Feb, 2032	1047.14	358.10	218175.76
Mar, 2032	1045.43	359.81	217815.95
Apr, 2032	1043.70	361.54	217454.41
May, 2032	1041.97	363.27	217091.14
Jun, 2032	1040.23	365.01	216726.13
Jul, 2032	1038.48	366.76	216359.37
Aug, 2032	1036.72	368.52	215990.85
Sep, 2032	1034.96	370.28	215620.56
Oct, 2032	1033.18	372.06	215248.51
Nov, 2032	1031.40	373.84	214874.66
Dec, 2032	1029.61	375.63	214499.03
Jan, 2033	1027.81	377.43	214121.60
Feb, 2033	1026.00	379.24	213742.36
Mar, 2033	1024.18	381.06	213361.30
Apr, 2033	1022.36	382.88	212978.42
May, 2033	1020.52	384.72	212593.70
Jun, 2033	1018.68	386.56	212207.14
Jul, 2033	1016.83	388.41	211818.72
Aug, 2033	1014.96	390.28	211428.45
Sep, 2033	1013.09	392.15	211036.30
Oct, 2033	1011.22	394.02	210642.28
Nov, 2033	1009.33	395.91	210246.37
Dec, 2033	1007.43	397.81	209848.56
Jan, 2034	1005.52	399.72	209448.84
Feb, 2034	1003.61	401.63	209047.21
Mar, 2034	1001.68	403.56	208643.65
Apr, 2034	999.75	405.49	208238.17
May, 2034	997.81	407.43	207830.73
Jun, 2034	995.86	409.38	207421.35
Jul, 2034	993.89	411.35	207010.00
Aug, 2034	991.92	413.32	206596.69
Sep, 2034	989.94	415.30	206181.39
Oct, 2034	987.95	417.29	205764.10
Nov, 2034	985.95	419.29	205344.81
Dec, 2034	983.94	421.30	204923.52
Jan, 2035	981.93	423.31	204500.20
Feb, 2035	979.90	425.34	204074.86
Mar, 2035	977.86	427.38	203647.48
Apr, 2035	975.81	429.43	203218.05
May, 2035	973.75	431.49	202786.56
Jun, 2035	971.69	433.55	202353.01
Jul, 2035	969.61	435.63	201917.38
Aug, 2035	967.52	437.72	201479.66
Sep, 2035	965.42	439.82	201039.84
Oct, 2035	963.32	441.92	200597.92
Nov, 2035	961.20	444.04	200153.87
Dec, 2035	959.07	446.17	199707.70
Jan, 2036	956.93	448.31	199259.40
Feb, 2036	954.78	450.46	198808.94
Mar, 2036	952.63	452.61	198356.33
Apr, 2036	950.46	454.78	197901.55
May, 2036	948.28	456.96	197444.58
Jun, 2036	946.09	459.15	196985.43
Jul, 2036	943.89	461.35	196524.08
Aug, 2036	941.68	463.56	196060.52
Sep, 2036	939.46	465.78	195594.74
Oct, 2036	937.22	468.02	195126.72
Nov, 2036	934.98	470.26	194656.46
Dec, 2036	932.73	472.51	194183.95
Jan, 2037	930.46	474.78	193709.18
Feb, 2037	928.19	477.05	193232.13
Mar, 2037	925.90	479.34	192752.79
Apr, 2037	923.61	481.63	192271.16
May, 2037	921.30	483.94	191787.22
Jun, 2037	918.98	486.26	191300.96
Jul, 2037	916.65	488.59	190812.37
Aug, 2037	914.31	490.93	190321.44
Sep, 2037	911.96	493.28	189828.15
Oct, 2037	909.59	495.65	189332.51
Nov, 2037	907.22	498.02	188834.49
Dec, 2037	904.83	500.41	188334.08
Jan, 2038	902.43	502.81	187831.27
Feb, 2038	900.02	505.22	187326.06
Mar, 2038	897.60	507.64	186818.42
Apr, 2038	895.17	510.07	186308.35
May, 2038	892.73	512.51	185795.84
Jun, 2038	890.27	514.97	185280.87
Jul, 2038	887.80	517.44	184763.43
Aug, 2038	885.32	519.92	184243.52
Sep, 2038	882.83	522.41	183721.11
Oct, 2038	880.33	524.91	183196.20
Nov, 2038	877.82	527.42	182668.78
Dec, 2038	875.29	529.95	182138.83
Jan, 2039	872.75	532.49	181606.34
Feb, 2039	870.20	535.04	181071.29
Mar, 2039	867.63	537.61	180533.69
Apr, 2039	865.06	540.18	179993.50
May, 2039	862.47	542.77	179450.73
Jun, 2039	859.87	545.37	178905.36
Jul, 2039	857.25	547.99	178357.37
Aug, 2039	854.63	550.61	177806.76
Sep, 2039	851.99	553.25	177253.51
Oct, 2039	849.34	555.90	176697.61
Nov, 2039	846.68	558.56	176139.05
Dec, 2039	844.00	561.24	175577.81
Jan, 2040	841.31	563.93	175013.88
Feb, 2040	838.61	566.63	174447.25
Mar, 2040	835.89	569.35	173877.90
Apr, 2040	833.16	572.08	173305.83
May, 2040	830.42	574.82	172731.01
Jun, 2040	827.67	577.57	172153.44
Jul, 2040	824.90	580.34	171573.10
Aug, 2040	822.12	583.12	170989.98
Sep, 2040	819.33	585.91	170404.07
Oct, 2040	816.52	588.72	169815.35
Nov, 2040	813.70	591.54	169223.81
Dec, 2040	810.86	594.38	168629.43
Jan, 2041	808.02	597.22	168032.21
Feb, 2041	805.15	600.09	167432.12
Mar, 2041	802.28	602.96	166829.16
Apr, 2041	799.39	605.85	166223.31
May, 2041	796.49	608.75	165614.56
Jun, 2041	793.57	611.67	165002.89
Jul, 2041	790.64	614.60	164388.29
Aug, 2041	787.69	617.55	163770.74
Sep, 2041	784.73	620.51	163150.23
Oct, 2041	781.76	623.48	162526.76
Nov, 2041	778.77	626.47	161900.29
Dec, 2041	775.77	629.47	161270.82
Jan, 2042	772.76	632.48	160638.34
Feb, 2042	769.73	635.51	160002.82
Mar, 2042	766.68	638.56	159364.26
Apr, 2042	763.62	641.62	158722.64
May, 2042	760.55	644.69	158077.95
Jun, 2042	757.46	647.78	157430.17
Jul, 2042	754.35	650.89	156779.28
Aug, 2042	751.23	654.01	156125.27
Sep, 2042	748.10	657.14	155468.13
Oct, 2042	744.95	660.29	154807.85
Nov, 2042	741.79	663.45	154144.39
Dec, 2042	738.61	666.63	153477.76
Jan, 2043	735.41	669.83	152807.94
Feb, 2043	732.20	673.04	152134.90
Mar, 2043	728.98	676.26	151458.64
Apr, 2043	725.74	679.50	150779.14
May, 2043	722.48	682.76	150096.38
Jun, 2043	719.21	686.03	149410.36
Jul, 2043	715.92	689.32	148721.04
Aug, 2043	712.62	692.62	148028.42
Sep, 2043	709.30	695.94	147332.48
Oct, 2043	705.97	699.27	146633.21
Nov, 2043	702.62	702.62	145930.59
Dec, 2043	699.25	705.99	145224.60
Jan, 2044	695.87	709.37	144515.23
Feb, 2044	692.47	712.77	143802.46
Mar, 2044	689.05	716.19	143086.27
Apr, 2044	685.62	719.62	142366.65
May, 2044	682.17	723.07	141643.59
Jun, 2044	678.71	726.53	140917.06
Jul, 2044	675.23	730.01	140187.04
Aug, 2044	671.73	733.51	139453.53
Sep, 2044	668.21	737.03	138716.51
Oct, 2044	664.68	740.56	137975.95
Nov, 2044	661.13	744.11	137231.85
Dec, 2044	657.57	747.67	136484.17
Jan, 2045	653.99	751.25	135732.92
Feb, 2045	650.39	754.85	134978.07
Mar, 2045	646.77	758.47	134219.60
Apr, 2045	643.14	762.10	133457.49
May, 2045	639.48	765.76	132691.74
Jun, 2045	635.81	769.43	131922.31
Jul, 2045	632.13	773.11	131149.20
Aug, 2045	628.42	776.82	130372.38
Sep, 2045	624.70	780.54	129591.84
Oct, 2045	620.96	784.28	128807.56
Nov, 2045	617.20	788.04	128019.53
Dec, 2045	613.43	791.81	127227.71
Jan, 2046	609.63	795.61	126432.11
Feb, 2046	605.82	799.42	125632.69
Mar, 2046	601.99	803.25	124829.44
Apr, 2046	598.14	807.10	124022.34
May, 2046	594.27	810.97	123211.37
Jun, 2046	590.39	814.85	122396.52
Jul, 2046	586.48	818.76	121577.76
Aug, 2046	582.56	822.68	120755.08
Sep, 2046	578.62	826.62	119928.46
Oct, 2046	574.66	830.58	119097.88
Nov, 2046	570.68	834.56	118263.32
Dec, 2046	566.68	838.56	117424.75
Jan, 2047	562.66	842.58	116582.18
Feb, 2047	558.62	846.62	115735.56
Mar, 2047	554.57	850.67	114884.88
Apr, 2047	550.49	854.75	114030.13
May, 2047	546.39	858.85	113171.29
Jun, 2047	542.28	862.96	112308.33
Jul, 2047	538.14	867.10	111441.23
Aug, 2047	533.99	871.25	110569.98
Sep, 2047	529.81	875.43	109694.56
Oct, 2047	525.62	879.62	108814.94
Nov, 2047	521.40	883.84	107931.10
Dec, 2047	517.17	888.07	107043.03
Jan, 2048	512.91	892.33	106150.70
Feb, 2048	508.64	896.60	105254.10
Mar, 2048	504.34	900.90	104353.21
Apr, 2048	500.03	905.21	103447.99
May, 2048	495.69	909.55	102538.44
Jun, 2048	491.33	913.91	101624.53
Jul, 2048	486.95	918.29	100706.24
Aug, 2048	482.55	922.69	99783.55
Sep, 2048	478.13	927.11	98856.44
Oct, 2048	473.69	931.55	97924.89
Nov, 2048	469.22	936.02	96988.87
Dec, 2048	464.74	940.50	96048.37
Jan, 2049	460.23	945.01	95103.36
Feb, 2049	455.70	949.54	94153.83
Mar, 2049	451.15	954.09	93199.74
Apr, 2049	446.58	958.66	92241.08
May, 2049	441.99	963.25	91277.83
Jun, 2049	437.37	967.87	90309.96
Jul, 2049	432.74	972.50	89337.46
Aug, 2049	428.08	977.16	88360.29
Sep, 2049	423.39	981.85	87378.45
Oct, 2049	418.69	986.55	86391.89
Nov, 2049	413.96	991.28	85400.62
Dec, 2049	409.21	996.03	84404.59
Jan, 2050	404.44	1000.80	83403.79
Feb, 2050	399.64	1005.60	82398.19
Mar, 2050	394.82	1010.42	81387.77
Apr, 2050	389.98	1015.26	80372.52
May, 2050	385.12	1020.12	79352.40
Jun, 2050	380.23	1025.01	78327.39
Jul, 2050	375.32	1029.92	77297.46
Aug, 2050	370.38	1034.86	76262.61
Sep, 2050	365.42	1039.82	75222.79
Oct, 2050	360.44	1044.80	74178.00
Nov, 2050	355.44	1049.80	73128.19
Dec, 2050	350.41	1054.83	72073.36
Jan, 2051	345.35	1059.89	71013.47
Feb, 2051	340.27	1064.97	69948.50
Mar, 2051	335.17	1070.07	68878.43
Apr, 2051	330.04	1075.20	67803.23
May, 2051	324.89	1080.35	66722.88
Jun, 2051	319.71	1085.53	65637.36
Jul, 2051	314.51	1090.73	64546.63
Aug, 2051	309.29	1095.95	63450.68
Sep, 2051	304.03	1101.21	62349.47
Oct, 2051	298.76	1106.48	61242.99
Nov, 2051	293.46	1111.78	60131.21
Dec, 2051	288.13	1117.11	59014.09
Jan, 2052	282.78	1122.46	57891.63
Feb, 2052	277.40	1127.84	56763.79
Mar, 2052	271.99	1133.25	55630.54
Apr, 2052	266.56	1138.68	54491.86
May, 2052	261.11	1144.13	53347.73
Jun, 2052	255.62	1149.62	52198.11
Jul, 2052	250.12	1155.12	51042.99
Aug, 2052	244.58	1160.66	49882.33
Sep, 2052	239.02	1166.22	48716.11
Oct, 2052	233.43	1171.81	47544.30
Nov, 2052	227.82	1177.42	46366.88
Dec, 2052	222.17	1183.07	45183.81
Jan, 2053	216.51	1188.73	43995.08
Feb, 2053	210.81	1194.43	42800.65
Mar, 2053	205.09	1200.15	41600.50
Apr, 2053	199.34	1205.90	40394.59
May, 2053	193.56	1211.68	39182.91
Jun, 2053	187.75	1217.49	37965.42
Jul, 2053	181.92	1223.32	36742.10
Aug, 2053	176.06	1229.18	35512.91
Sep, 2053	170.17	1235.07	34277.84
Oct, 2053	164.25	1240.99	33036.85
Nov, 2053	158.30	1246.94	31789.91
Dec, 2053	152.33	1252.91	30537.00
Jan, 2054	146.32	1258.92	29278.08
Feb, 2054	140.29	1264.95	28013.13
Mar, 2054	134.23	1271.01	26742.12
Apr, 2054	128.14	1277.10	25465.02
May, 2054	122.02	1283.22	24181.80
Jun, 2054	115.87	1289.37	22892.43
Jul, 2054	109.69	1295.55	21596.88
Aug, 2054	103.49	1301.75	20295.13
Sep, 2054	97.25	1307.99	18987.14
Oct, 2054	90.98	1314.26	17672.88
Nov, 2054	84.68	1320.56	16352.32
Dec, 2054	78.35	1326.89	15025.43
Jan, 2055	72.00	1333.24	13692.19
Feb, 2055	65.61	1339.63	12352.56
Mar, 2055	59.19	1346.05	11006.51
Apr, 2055	52.74	1352.50	9654.01
May, 2055	46.26	1358.98	8295.03
Jun, 2055	39.75	1365.49	6929.53
Jul, 2055	33.20	1372.04	5557.50
Aug, 2055	26.63	1378.61	4178.89
Sep, 2055	20.02	1385.22	2793.67
Oct, 2055	13.39	1391.85	1401.82
Nov, 2055	6.72	1398.52	3.29