Mortgage Parameters

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

Mortgage Summary

Property Total:	$237,500
Down Payment	$71,250
Mortgage Amount:	$166,250
Mortgage Payment:	$970.19 / month
Estimated Tax:	+ $131.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,102.13 / month
Total Interest Paid:	$183,016.80 over 30 years
Total Tax Paid:	$47,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	796.61	173.58	166076.42
Jan, 2026	795.78	174.41	165902.02
Feb, 2026	794.95	175.24	165726.77
Mar, 2026	794.11	176.08	165550.69
Apr, 2026	793.26	176.93	165373.77
May, 2026	792.42	177.77	165195.99
Jun, 2026	791.56	178.63	165017.37
Jul, 2026	790.71	179.48	164837.88
Aug, 2026	789.85	180.34	164657.54
Sep, 2026	788.98	181.21	164476.34
Oct, 2026	788.12	182.07	164294.26
Nov, 2026	787.24	182.95	164111.32
Dec, 2026	786.37	183.82	163927.49
Jan, 2027	785.49	184.70	163742.79
Feb, 2027	784.60	185.59	163557.20
Mar, 2027	783.71	186.48	163370.72
Apr, 2027	782.82	187.37	163183.35
May, 2027	781.92	188.27	162995.08
Jun, 2027	781.02	189.17	162805.91
Jul, 2027	780.11	190.08	162615.83
Aug, 2027	779.20	190.99	162424.84
Sep, 2027	778.29	191.90	162232.94
Oct, 2027	777.37	192.82	162040.11
Nov, 2027	776.44	193.75	161846.36
Dec, 2027	775.51	194.68	161651.69
Jan, 2028	774.58	195.61	161456.08
Feb, 2028	773.64	196.55	161259.53
Mar, 2028	772.70	197.49	161062.04
Apr, 2028	771.76	198.43	160863.61
May, 2028	770.80	199.39	160664.22
Jun, 2028	769.85	200.34	160463.88
Jul, 2028	768.89	201.30	160262.58
Aug, 2028	767.92	202.27	160060.32
Sep, 2028	766.96	203.23	159857.08
Oct, 2028	765.98	204.21	159652.88
Nov, 2028	765.00	205.19	159447.69
Dec, 2028	764.02	206.17	159241.52
Jan, 2029	763.03	207.16	159034.36
Feb, 2029	762.04	208.15	158826.21
Mar, 2029	761.04	209.15	158617.06
Apr, 2029	760.04	210.15	158406.91
May, 2029	759.03	211.16	158195.76
Jun, 2029	758.02	212.17	157983.59
Jul, 2029	757.00	213.19	157770.40
Aug, 2029	755.98	214.21	157556.20
Sep, 2029	754.96	215.23	157340.96
Oct, 2029	753.93	216.26	157124.70
Nov, 2029	752.89	217.30	156907.40
Dec, 2029	751.85	218.34	156689.06
Jan, 2030	750.80	219.39	156469.67
Feb, 2030	749.75	220.44	156249.23
Mar, 2030	748.69	221.50	156027.73
Apr, 2030	747.63	222.56	155805.17
May, 2030	746.57	223.62	155581.55
Jun, 2030	745.49	224.70	155356.86
Jul, 2030	744.42	225.77	155131.08
Aug, 2030	743.34	226.85	154904.23
Sep, 2030	742.25	227.94	154676.29
Oct, 2030	741.16	229.03	154447.26
Nov, 2030	740.06	230.13	154217.13
Dec, 2030	738.96	231.23	153985.89
Jan, 2031	737.85	232.34	153753.55
Feb, 2031	736.74	233.45	153520.10
Mar, 2031	735.62	234.57	153285.53
Apr, 2031	734.49	235.70	153049.83
May, 2031	733.36	236.83	152813.00
Jun, 2031	732.23	237.96	152575.04
Jul, 2031	731.09	239.10	152335.94
Aug, 2031	729.94	240.25	152095.69
Sep, 2031	728.79	241.40	151854.30
Oct, 2031	727.64	242.55	151611.74
Nov, 2031	726.47	243.72	151368.02
Dec, 2031	725.31	244.88	151123.14
Jan, 2032	724.13	246.06	150877.08
Feb, 2032	722.95	247.24	150629.84
Mar, 2032	721.77	248.42	150381.42
Apr, 2032	720.58	249.61	150131.81
May, 2032	719.38	250.81	149881.00
Jun, 2032	718.18	252.01	149628.99
Jul, 2032	716.97	253.22	149375.77
Aug, 2032	715.76	254.43	149121.34
Sep, 2032	714.54	255.65	148865.69
Oct, 2032	713.31	256.88	148608.82
Nov, 2032	712.08	258.11	148350.71
Dec, 2032	710.85	259.34	148091.37
Jan, 2033	709.60	260.59	147830.78
Feb, 2033	708.36	261.83	147568.95
Mar, 2033	707.10	263.09	147305.86
Apr, 2033	705.84	264.35	147041.51
May, 2033	704.57	265.62	146775.89
Jun, 2033	703.30	266.89	146509.00
Jul, 2033	702.02	268.17	146240.84
Aug, 2033	700.74	269.45	145971.38
Sep, 2033	699.45	270.74	145700.64
Oct, 2033	698.15	272.04	145428.60
Nov, 2033	696.85	273.34	145155.25
Dec, 2033	695.54	274.65	144880.60
Jan, 2034	694.22	275.97	144604.63
Feb, 2034	692.90	277.29	144327.34
Mar, 2034	691.57	278.62	144048.71
Apr, 2034	690.23	279.96	143768.76
May, 2034	688.89	281.30	143487.46
Jun, 2034	687.54	282.65	143204.81
Jul, 2034	686.19	284.00	142920.81
Aug, 2034	684.83	285.36	142635.45
Sep, 2034	683.46	286.73	142348.72
Oct, 2034	682.09	288.10	142060.62
Nov, 2034	680.71	289.48	141771.14
Dec, 2034	679.32	290.87	141480.27
Jan, 2035	677.93	292.26	141188.01
Feb, 2035	676.53	293.66	140894.34
Mar, 2035	675.12	295.07	140599.27
Apr, 2035	673.70	296.49	140302.79
May, 2035	672.28	297.91	140004.88
Jun, 2035	670.86	299.33	139705.55
Jul, 2035	669.42	300.77	139404.78
Aug, 2035	667.98	302.21	139102.57
Sep, 2035	666.53	303.66	138798.91
Oct, 2035	665.08	305.11	138493.80
Nov, 2035	663.62	306.57	138187.23
Dec, 2035	662.15	308.04	137879.18
Jan, 2036	660.67	309.52	137569.67
Feb, 2036	659.19	311.00	137258.66
Mar, 2036	657.70	312.49	136946.17
Apr, 2036	656.20	313.99	136632.18
May, 2036	654.70	315.49	136316.69
Jun, 2036	653.18	317.01	135999.68
Jul, 2036	651.67	318.52	135681.16
Aug, 2036	650.14	320.05	135361.11
Sep, 2036	648.61	321.58	135039.52
Oct, 2036	647.06	323.13	134716.40
Nov, 2036	645.52	324.67	134391.72
Dec, 2036	643.96	326.23	134065.49
Jan, 2037	642.40	327.79	133737.70
Feb, 2037	640.83	329.36	133408.34
Mar, 2037	639.25	330.94	133077.39
Apr, 2037	637.66	332.53	132744.87
May, 2037	636.07	334.12	132410.74
Jun, 2037	634.47	335.72	132075.02
Jul, 2037	632.86	337.33	131737.69
Aug, 2037	631.24	338.95	131398.75
Sep, 2037	629.62	340.57	131058.17
Oct, 2037	627.99	342.20	130715.97
Nov, 2037	626.35	343.84	130372.13
Dec, 2037	624.70	345.49	130026.64
Jan, 2038	623.04	347.15	129679.49
Feb, 2038	621.38	348.81	129330.68
Mar, 2038	619.71	350.48	128980.20
Apr, 2038	618.03	352.16	128628.04
May, 2038	616.34	353.85	128274.20
Jun, 2038	614.65	355.54	127918.65
Jul, 2038	612.94	357.25	127561.41
Aug, 2038	611.23	358.96	127202.45
Sep, 2038	609.51	360.68	126841.77
Oct, 2038	607.78	362.41	126479.36
Nov, 2038	606.05	364.14	126115.22
Dec, 2038	604.30	365.89	125749.33
Jan, 2039	602.55	367.64	125381.69
Feb, 2039	600.79	369.40	125012.29
Mar, 2039	599.02	371.17	124641.12
Apr, 2039	597.24	372.95	124268.17
May, 2039	595.45	374.74	123893.43
Jun, 2039	593.66	376.53	123516.89
Jul, 2039	591.85	378.34	123138.55
Aug, 2039	590.04	380.15	122758.40
Sep, 2039	588.22	381.97	122376.43
Oct, 2039	586.39	383.80	121992.63
Nov, 2039	584.55	385.64	121606.99
Dec, 2039	582.70	387.49	121219.50
Jan, 2040	580.84	389.35	120830.15
Feb, 2040	578.98	391.21	120438.94
Mar, 2040	577.10	393.09	120045.85
Apr, 2040	575.22	394.97	119650.88
May, 2040	573.33	396.86	119254.02
Jun, 2040	571.43	398.76	118855.25
Jul, 2040	569.51	400.68	118454.58
Aug, 2040	567.59	402.60	118051.98
Sep, 2040	565.67	404.52	117647.46
Oct, 2040	563.73	406.46	117241.00
Nov, 2040	561.78	408.41	116832.59
Dec, 2040	559.82	410.37	116422.22
Jan, 2041	557.86	412.33	116009.88
Feb, 2041	555.88	414.31	115595.58
Mar, 2041	553.90	416.29	115179.28
Apr, 2041	551.90	418.29	114760.99
May, 2041	549.90	420.29	114340.70
Jun, 2041	547.88	422.31	113918.39
Jul, 2041	545.86	424.33	113494.06
Aug, 2041	543.83	426.36	113067.70
Sep, 2041	541.78	428.41	112639.29
Oct, 2041	539.73	430.46	112208.83
Nov, 2041	537.67	432.52	111776.31
Dec, 2041	535.59	434.60	111341.71
Jan, 2042	533.51	436.68	110905.03
Feb, 2042	531.42	438.77	110466.26
Mar, 2042	529.32	440.87	110025.39
Apr, 2042	527.20	442.99	109582.40
May, 2042	525.08	445.11	109137.30
Jun, 2042	522.95	447.24	108690.06
Jul, 2042	520.81	449.38	108240.67
Aug, 2042	518.65	451.54	107789.14
Sep, 2042	516.49	453.70	107335.44
Oct, 2042	514.32	455.87	106879.56
Nov, 2042	512.13	458.06	106421.50
Dec, 2042	509.94	460.25	105961.25
Jan, 2043	507.73	462.46	105498.79
Feb, 2043	505.52	464.67	105034.12
Mar, 2043	503.29	466.90	104567.21
Apr, 2043	501.05	469.14	104098.08
May, 2043	498.80	471.39	103626.69
Jun, 2043	496.54	473.65	103153.04
Jul, 2043	494.27	475.92	102677.13
Aug, 2043	491.99	478.20	102198.93
Sep, 2043	489.70	480.49	101718.45
Oct, 2043	487.40	482.79	101235.66
Nov, 2043	485.09	485.10	100750.55
Dec, 2043	482.76	487.43	100263.13
Jan, 2044	480.43	489.76	99773.36
Feb, 2044	478.08	492.11	99281.26
Mar, 2044	475.72	494.47	98786.79
Apr, 2044	473.35	496.84	98289.95
May, 2044	470.97	499.22	97790.73
Jun, 2044	468.58	501.61	97289.12
Jul, 2044	466.18	504.01	96785.11
Aug, 2044	463.76	506.43	96278.68
Sep, 2044	461.34	508.85	95769.83
Oct, 2044	458.90	511.29	95258.54
Nov, 2044	456.45	513.74	94744.79
Dec, 2044	453.99	516.20	94228.59
Jan, 2045	451.51	518.68	93709.91
Feb, 2045	449.03	521.16	93188.75
Mar, 2045	446.53	523.66	92665.09
Apr, 2045	444.02	526.17	92138.92
May, 2045	441.50	528.69	91610.23
Jun, 2045	438.97	531.22	91079.00
Jul, 2045	436.42	533.77	90545.23
Aug, 2045	433.86	536.33	90008.90
Sep, 2045	431.29	538.90	89470.01
Oct, 2045	428.71	541.48	88928.53
Nov, 2045	426.12	544.07	88384.45
Dec, 2045	423.51	546.68	87837.77
Jan, 2046	420.89	549.30	87288.47
Feb, 2046	418.26	551.93	86736.54
Mar, 2046	415.61	554.58	86181.96
Apr, 2046	412.96	557.23	85624.73
May, 2046	410.29	559.90	85064.82
Jun, 2046	407.60	562.59	84502.23
Jul, 2046	404.91	565.28	83936.95
Aug, 2046	402.20	567.99	83368.96
Sep, 2046	399.48	570.71	82798.24
Oct, 2046	396.74	573.45	82224.80
Nov, 2046	393.99	576.20	81648.60
Dec, 2046	391.23	578.96	81069.64
Jan, 2047	388.46	581.73	80487.91
Feb, 2047	385.67	584.52	79903.39
Mar, 2047	382.87	587.32	79316.07
Apr, 2047	380.06	590.13	78725.94
May, 2047	377.23	592.96	78132.98
Jun, 2047	374.39	595.80	77537.18
Jul, 2047	371.53	598.66	76938.52
Aug, 2047	368.66	601.53	76336.99
Sep, 2047	365.78	604.41	75732.58
Oct, 2047	362.89	607.30	75125.28
Nov, 2047	359.98	610.21	74515.06
Dec, 2047	357.05	613.14	73901.92
Jan, 2048	354.11	616.08	73285.85
Feb, 2048	351.16	619.03	72666.82
Mar, 2048	348.20	621.99	72044.82
Apr, 2048	345.21	624.98	71419.85
May, 2048	342.22	627.97	70791.88
Jun, 2048	339.21	630.98	70160.90
Jul, 2048	336.19	634.00	69526.90
Aug, 2048	333.15	637.04	68889.86
Sep, 2048	330.10	640.09	68249.77
Oct, 2048	327.03	643.16	67606.61
Nov, 2048	323.95	646.24	66960.36
Dec, 2048	320.85	649.34	66311.03
Jan, 2049	317.74	652.45	65658.58
Feb, 2049	314.61	655.58	65003.00
Mar, 2049	311.47	658.72	64344.28
Apr, 2049	308.32	661.87	63682.41
May, 2049	305.14	665.05	63017.36
Jun, 2049	301.96	668.23	62349.13
Jul, 2049	298.76	671.43	61677.70
Aug, 2049	295.54	674.65	61003.05
Sep, 2049	292.31	677.88	60325.16
Oct, 2049	289.06	681.13	59644.03
Nov, 2049	285.79	684.40	58959.64
Dec, 2049	282.51	687.68	58271.96
Jan, 2050	279.22	690.97	57580.99
Feb, 2050	275.91	694.28	56886.71
Mar, 2050	272.58	697.61	56189.10
Apr, 2050	269.24	700.95	55488.15
May, 2050	265.88	704.31	54783.84
Jun, 2050	262.51	707.68	54076.16
Jul, 2050	259.11	711.08	53365.08
Aug, 2050	255.71	714.48	52650.60
Sep, 2050	252.28	717.91	51932.69
Oct, 2050	248.84	721.35	51211.35
Nov, 2050	245.39	724.80	50486.55
Dec, 2050	241.91	728.28	49758.27
Jan, 2051	238.43	731.76	49026.51
Feb, 2051	234.92	735.27	48291.23
Mar, 2051	231.40	738.79	47552.44
Apr, 2051	227.86	742.33	46810.11
May, 2051	224.30	745.89	46064.21
Jun, 2051	220.72	749.47	45314.75
Jul, 2051	217.13	753.06	44561.69
Aug, 2051	213.52	756.67	43805.03
Sep, 2051	209.90	760.29	43044.74
Oct, 2051	206.26	763.93	42280.80
Nov, 2051	202.60	767.59	41513.21
Dec, 2051	198.92	771.27	40741.93
Jan, 2052	195.22	774.97	39966.97
Feb, 2052	191.51	778.68	39188.28
Mar, 2052	187.78	782.41	38405.87
Apr, 2052	184.03	786.16	37619.71
May, 2052	180.26	789.93	36829.78
Jun, 2052	176.48	793.71	36036.07
Jul, 2052	172.67	797.52	35238.55
Aug, 2052	168.85	801.34	34437.21
Sep, 2052	165.01	805.18	33632.03
Oct, 2052	161.15	809.04	32823.00
Nov, 2052	157.28	812.91	32010.08
Dec, 2052	153.38	816.81	31193.27
Jan, 2053	149.47	820.72	30372.55
Feb, 2053	145.54	824.65	29547.90
Mar, 2053	141.58	828.61	28719.29
Apr, 2053	137.61	832.58	27886.71
May, 2053	133.62	836.57	27050.15
Jun, 2053	129.62	840.57	26209.57
Jul, 2053	125.59	844.60	25364.97
Aug, 2053	121.54	848.65	24516.32
Sep, 2053	117.47	852.72	23663.61
Oct, 2053	113.39	856.80	22806.80
Nov, 2053	109.28	860.91	21945.90
Dec, 2053	105.16	865.03	21080.86
Jan, 2054	101.01	869.18	20211.69
Feb, 2054	96.85	873.34	19338.34
Mar, 2054	92.66	877.53	18460.82
Apr, 2054	88.46	881.73	17579.09
May, 2054	84.23	885.96	16693.13
Jun, 2054	79.99	890.20	15802.93
Jul, 2054	75.72	894.47	14908.46
Aug, 2054	71.44	898.75	14009.70
Sep, 2054	67.13	903.06	13106.64
Oct, 2054	62.80	907.39	12199.26
Nov, 2054	58.45	911.74	11287.52
Dec, 2054	54.09	916.10	10371.42
Jan, 2055	49.70	920.49	9450.92
Feb, 2055	45.29	924.90	8526.02
Mar, 2055	40.85	929.34	7596.68
Apr, 2055	36.40	933.79	6662.89
May, 2055	31.93	938.26	5724.63
Jun, 2055	27.43	942.76	4781.87
Jul, 2055	22.91	947.28	3834.59
Aug, 2055	18.37	951.82	2882.78
Sep, 2055	13.81	956.38	1926.40
Oct, 2055	9.23	960.96	965.44
Nov, 2055	4.63	965.56	0