Mortgage Parameters

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

Mortgage Summary

Property Total:	$142,500
Down Payment	$42,750
Mortgage Amount:	$99,750
Mortgage Payment:	$582.11 / month
Estimated Tax:	+ $79.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $661.28 / month
Total Interest Paid:	$109,810.80 over 30 years
Total Tax Paid:	$28,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	477.97	104.14	99645.86
Jan, 2026	477.47	104.64	99541.22
Feb, 2026	476.97	105.14	99436.08
Mar, 2026	476.46	105.65	99330.43
Apr, 2026	475.96	106.15	99224.28
May, 2026	475.45	106.66	99117.62
Jun, 2026	474.94	107.17	99010.45
Jul, 2026	474.43	107.68	98902.76
Aug, 2026	473.91	108.20	98794.56
Sep, 2026	473.39	108.72	98685.84
Oct, 2026	472.87	109.24	98576.60
Nov, 2026	472.35	109.76	98466.84
Dec, 2026	471.82	110.29	98356.55
Jan, 2027	471.29	110.82	98245.73
Feb, 2027	470.76	111.35	98134.38
Mar, 2027	470.23	111.88	98022.50
Apr, 2027	469.69	112.42	97910.08
May, 2027	469.15	112.96	97797.12
Jun, 2027	468.61	113.50	97683.62
Jul, 2027	468.07	114.04	97569.58
Aug, 2027	467.52	114.59	97454.99
Sep, 2027	466.97	115.14	97339.85
Oct, 2027	466.42	115.69	97224.16
Nov, 2027	465.87	116.24	97107.92
Dec, 2027	465.31	116.80	96991.12
Jan, 2028	464.75	117.36	96873.76
Feb, 2028	464.19	117.92	96755.83
Mar, 2028	463.62	118.49	96637.35
Apr, 2028	463.05	119.06	96518.29
May, 2028	462.48	119.63	96398.66
Jun, 2028	461.91	120.20	96278.46
Jul, 2028	461.33	120.78	96157.69
Aug, 2028	460.76	121.35	96036.33
Sep, 2028	460.17	121.94	95914.40
Oct, 2028	459.59	122.52	95791.88
Nov, 2028	459.00	123.11	95668.77
Dec, 2028	458.41	123.70	95545.07
Jan, 2029	457.82	124.29	95420.78
Feb, 2029	457.22	124.89	95295.90
Mar, 2029	456.63	125.48	95170.41
Apr, 2029	456.02	126.09	95044.33
May, 2029	455.42	126.69	94917.64
Jun, 2029	454.81	127.30	94790.34
Jul, 2029	454.20	127.91	94662.44
Aug, 2029	453.59	128.52	94533.92
Sep, 2029	452.98	129.13	94404.78
Oct, 2029	452.36	129.75	94275.03
Nov, 2029	451.73	130.38	94144.65
Dec, 2029	451.11	131.00	94013.65
Jan, 2030	450.48	131.63	93882.03
Feb, 2030	449.85	132.26	93749.77
Mar, 2030	449.22	132.89	93616.87
Apr, 2030	448.58	133.53	93483.35
May, 2030	447.94	134.17	93349.18
Jun, 2030	447.30	134.81	93214.36
Jul, 2030	446.65	135.46	93078.91
Aug, 2030	446.00	136.11	92942.80
Sep, 2030	445.35	136.76	92806.04
Oct, 2030	444.70	137.41	92668.63
Nov, 2030	444.04	138.07	92530.55
Dec, 2030	443.38	138.73	92391.82
Jan, 2031	442.71	139.40	92252.42
Feb, 2031	442.04	140.07	92112.35
Mar, 2031	441.37	140.74	91971.61
Apr, 2031	440.70	141.41	91830.20
May, 2031	440.02	142.09	91688.11
Jun, 2031	439.34	142.77	91545.34
Jul, 2031	438.65	143.46	91401.88
Aug, 2031	437.97	144.14	91257.74
Sep, 2031	437.28	144.83	91112.91
Oct, 2031	436.58	145.53	90967.38
Nov, 2031	435.89	146.22	90821.16
Dec, 2031	435.18	146.93	90674.23
Jan, 2032	434.48	147.63	90526.60
Feb, 2032	433.77	148.34	90378.27
Mar, 2032	433.06	149.05	90229.22
Apr, 2032	432.35	149.76	90079.46
May, 2032	431.63	150.48	89928.98
Jun, 2032	430.91	151.20	89777.78
Jul, 2032	430.19	151.92	89625.85
Aug, 2032	429.46	152.65	89473.20
Sep, 2032	428.73	153.38	89319.82
Oct, 2032	427.99	154.12	89165.70
Nov, 2032	427.25	154.86	89010.84
Dec, 2032	426.51	155.60	88855.24
Jan, 2033	425.76	156.35	88698.89
Feb, 2033	425.02	157.09	88541.80
Mar, 2033	424.26	157.85	88383.95
Apr, 2033	423.51	158.60	88225.35
May, 2033	422.75	159.36	88065.98
Jun, 2033	421.98	160.13	87905.86
Jul, 2033	421.22	160.89	87744.96
Aug, 2033	420.44	161.67	87583.30
Sep, 2033	419.67	162.44	87420.86
Oct, 2033	418.89	163.22	87257.64
Nov, 2033	418.11	164.00	87093.64
Dec, 2033	417.32	164.79	86928.85
Jan, 2034	416.53	165.58	86763.28
Feb, 2034	415.74	166.37	86596.91
Mar, 2034	414.94	167.17	86429.74
Apr, 2034	414.14	167.97	86261.77
May, 2034	413.34	168.77	86093.00
Jun, 2034	412.53	169.58	85923.42
Jul, 2034	411.72	170.39	85753.03
Aug, 2034	410.90	171.21	85581.82
Sep, 2034	410.08	172.03	85409.79
Oct, 2034	409.26	172.85	85236.93
Nov, 2034	408.43	173.68	85063.25
Dec, 2034	407.59	174.52	84888.73
Jan, 2035	406.76	175.35	84713.38
Feb, 2035	405.92	176.19	84537.19
Mar, 2035	405.07	177.04	84360.15
Apr, 2035	404.23	177.88	84182.27
May, 2035	403.37	178.74	84003.53
Jun, 2035	402.52	179.59	83823.94
Jul, 2035	401.66	180.45	83643.49
Aug, 2035	400.79	181.32	83462.17
Sep, 2035	399.92	182.19	83279.98
Oct, 2035	399.05	183.06	83096.92
Nov, 2035	398.17	183.94	82912.98
Dec, 2035	397.29	184.82	82728.16
Jan, 2036	396.41	185.70	82542.46
Feb, 2036	395.52	186.59	82355.87
Mar, 2036	394.62	187.49	82168.38
Apr, 2036	393.72	188.39	81979.99
May, 2036	392.82	189.29	81790.70
Jun, 2036	391.91	190.20	81600.51
Jul, 2036	391.00	191.11	81409.40
Aug, 2036	390.09	192.02	81217.38
Sep, 2036	389.17	192.94	81024.43
Oct, 2036	388.24	193.87	80830.56
Nov, 2036	387.31	194.80	80635.77
Dec, 2036	386.38	195.73	80440.04
Jan, 2037	385.44	196.67	80243.37
Feb, 2037	384.50	197.61	80045.76
Mar, 2037	383.55	198.56	79847.20
Apr, 2037	382.60	199.51	79647.69
May, 2037	381.65	200.46	79447.23
Jun, 2037	380.68	201.43	79245.80
Jul, 2037	379.72	202.39	79043.41
Aug, 2037	378.75	203.36	78840.05
Sep, 2037	377.78	204.33	78635.72
Oct, 2037	376.80	205.31	78430.40
Nov, 2037	375.81	206.30	78224.10
Dec, 2037	374.82	207.29	78016.82
Jan, 2038	373.83	208.28	77808.54
Feb, 2038	372.83	209.28	77599.26
Mar, 2038	371.83	210.28	77388.98
Apr, 2038	370.82	211.29	77177.69
May, 2038	369.81	212.30	76965.39
Jun, 2038	368.79	213.32	76752.08
Jul, 2038	367.77	214.34	76537.74
Aug, 2038	366.74	215.37	76322.37
Sep, 2038	365.71	216.40	76105.97
Oct, 2038	364.67	217.44	75888.54
Nov, 2038	363.63	218.48	75670.06
Dec, 2038	362.59	219.52	75450.53
Jan, 2039	361.53	220.58	75229.96
Feb, 2039	360.48	221.63	75008.32
Mar, 2039	359.41	222.70	74785.63
Apr, 2039	358.35	223.76	74561.87
May, 2039	357.28	224.83	74337.03
Jun, 2039	356.20	225.91	74111.12
Jul, 2039	355.12	226.99	73884.13
Aug, 2039	354.03	228.08	73656.04
Sep, 2039	352.94	229.17	73426.87
Oct, 2039	351.84	230.27	73196.60
Nov, 2039	350.73	231.38	72965.22
Dec, 2039	349.63	232.48	72732.74
Jan, 2040	348.51	233.60	72499.14
Feb, 2040	347.39	234.72	72264.42
Mar, 2040	346.27	235.84	72028.58
Apr, 2040	345.14	236.97	71791.60
May, 2040	344.00	238.11	71553.49
Jun, 2040	342.86	239.25	71314.24
Jul, 2040	341.71	240.40	71073.85
Aug, 2040	340.56	241.55	70832.30
Sep, 2040	339.40	242.71	70589.60
Oct, 2040	338.24	243.87	70345.73
Nov, 2040	337.07	245.04	70100.69
Dec, 2040	335.90	246.21	69854.48
Jan, 2041	334.72	247.39	69607.09
Feb, 2041	333.53	248.58	69358.51
Mar, 2041	332.34	249.77	69108.75
Apr, 2041	331.15	250.96	68857.78
May, 2041	329.94	252.17	68605.62
Jun, 2041	328.74	253.37	68352.24
Jul, 2041	327.52	254.59	68097.65
Aug, 2041	326.30	255.81	67841.84
Sep, 2041	325.08	257.03	67584.81
Oct, 2041	323.84	258.27	67326.54
Nov, 2041	322.61	259.50	67067.04
Dec, 2041	321.36	260.75	66806.29
Jan, 2042	320.11	262.00	66544.29
Feb, 2042	318.86	263.25	66281.04
Mar, 2042	317.60	264.51	66016.53
Apr, 2042	316.33	265.78	65750.75
May, 2042	315.06	267.05	65483.69
Jun, 2042	313.78	268.33	65215.36
Jul, 2042	312.49	269.62	64945.74
Aug, 2042	311.20	270.91	64674.83
Sep, 2042	309.90	272.21	64402.62
Oct, 2042	308.60	273.51	64129.11
Nov, 2042	307.29	274.82	63854.28
Dec, 2042	305.97	276.14	63578.14
Jan, 2043	304.65	277.46	63300.67
Feb, 2043	303.32	278.79	63021.88
Mar, 2043	301.98	280.13	62741.75
Apr, 2043	300.64	281.47	62460.28
May, 2043	299.29	282.82	62177.46
Jun, 2043	297.93	284.18	61893.28
Jul, 2043	296.57	285.54	61607.74
Aug, 2043	295.20	286.91	61320.84
Sep, 2043	293.83	288.28	61032.55
Oct, 2043	292.45	289.66	60742.89
Nov, 2043	291.06	291.05	60451.84
Dec, 2043	289.67	292.44	60159.40
Jan, 2044	288.26	293.85	59865.55
Feb, 2044	286.86	295.25	59570.30
Mar, 2044	285.44	296.67	59273.63
Apr, 2044	284.02	298.09	58975.54
May, 2044	282.59	299.52	58676.02
Jun, 2044	281.16	300.95	58375.06
Jul, 2044	279.71	302.40	58072.67
Aug, 2044	278.26	303.85	57768.82
Sep, 2044	276.81	305.30	57463.52
Oct, 2044	275.35	306.76	57156.76
Nov, 2044	273.88	308.23	56848.52
Dec, 2044	272.40	309.71	56538.81
Jan, 2045	270.92	311.19	56227.62
Feb, 2045	269.42	312.69	55914.93
Mar, 2045	267.93	314.18	55600.75
Apr, 2045	266.42	315.69	55285.06
May, 2045	264.91	317.20	54967.86
Jun, 2045	263.39	318.72	54649.13
Jul, 2045	261.86	320.25	54328.88
Aug, 2045	260.33	321.78	54007.10
Sep, 2045	258.78	323.33	53683.77
Oct, 2045	257.23	324.88	53358.90
Nov, 2045	255.68	326.43	53032.47
Dec, 2045	254.11	328.00	52704.47
Jan, 2046	252.54	329.57	52374.90
Feb, 2046	250.96	331.15	52043.76
Mar, 2046	249.38	332.73	51711.02
Apr, 2046	247.78	334.33	51376.69
May, 2046	246.18	335.93	51040.76
Jun, 2046	244.57	337.54	50703.22
Jul, 2046	242.95	339.16	50364.07
Aug, 2046	241.33	340.78	50023.29
Sep, 2046	239.69	342.42	49680.87
Oct, 2046	238.05	344.06	49336.81
Nov, 2046	236.41	345.70	48991.11
Dec, 2046	234.75	347.36	48643.75
Jan, 2047	233.08	349.03	48294.72
Feb, 2047	231.41	350.70	47944.03
Mar, 2047	229.73	352.38	47591.65
Apr, 2047	228.04	354.07	47237.58
May, 2047	226.35	355.76	46881.82
Jun, 2047	224.64	357.47	46524.35
Jul, 2047	222.93	359.18	46165.17
Aug, 2047	221.21	360.90	45804.27
Sep, 2047	219.48	362.63	45441.64
Oct, 2047	217.74	364.37	45077.27
Nov, 2047	216.00	366.11	44711.15
Dec, 2047	214.24	367.87	44343.28
Jan, 2048	212.48	369.63	43973.65
Feb, 2048	210.71	371.40	43602.25
Mar, 2048	208.93	373.18	43229.07
Apr, 2048	207.14	374.97	42854.09
May, 2048	205.34	376.77	42477.33
Jun, 2048	203.54	378.57	42098.75
Jul, 2048	201.72	380.39	41718.37
Aug, 2048	199.90	382.21	41336.16
Sep, 2048	198.07	384.04	40952.12
Oct, 2048	196.23	385.88	40566.24
Nov, 2048	194.38	387.73	40178.51
Dec, 2048	192.52	389.59	39788.92
Jan, 2049	190.66	391.45	39397.46
Feb, 2049	188.78	393.33	39004.13
Mar, 2049	186.89	395.22	38608.92
Apr, 2049	185.00	397.11	38211.81
May, 2049	183.10	399.01	37812.80
Jun, 2049	181.19	400.92	37411.87
Jul, 2049	179.27	402.84	37009.03
Aug, 2049	177.33	404.78	36604.25
Sep, 2049	175.40	406.71	36197.54
Oct, 2049	173.45	408.66	35788.88
Nov, 2049	171.49	410.62	35378.25
Dec, 2049	169.52	412.59	34965.66
Jan, 2050	167.54	414.57	34551.10
Feb, 2050	165.56	416.55	34134.55
Mar, 2050	163.56	418.55	33716.00
Apr, 2050	161.56	420.55	33295.44
May, 2050	159.54	422.57	32872.87
Jun, 2050	157.52	424.59	32448.28
Jul, 2050	155.48	426.63	32021.65
Aug, 2050	153.44	428.67	31592.98
Sep, 2050	151.38	430.73	31162.25
Oct, 2050	149.32	432.79	30729.46
Nov, 2050	147.25	434.86	30294.60
Dec, 2050	145.16	436.95	29857.65
Jan, 2051	143.07	439.04	29418.60
Feb, 2051	140.96	441.15	28977.46
Mar, 2051	138.85	443.26	28534.20
Apr, 2051	136.73	445.38	28088.82
May, 2051	134.59	447.52	27641.30
Jun, 2051	132.45	449.66	27191.64
Jul, 2051	130.29	451.82	26739.82
Aug, 2051	128.13	453.98	26285.84
Sep, 2051	125.95	456.16	25829.68
Oct, 2051	123.77	458.34	25371.34
Nov, 2051	121.57	460.54	24910.80
Dec, 2051	119.36	462.75	24448.05
Jan, 2052	117.15	464.96	23983.09
Feb, 2052	114.92	467.19	23515.90
Mar, 2052	112.68	469.43	23046.47
Apr, 2052	110.43	471.68	22574.79
May, 2052	108.17	473.94	22100.85
Jun, 2052	105.90	476.21	21624.64
Jul, 2052	103.62	478.49	21146.15
Aug, 2052	101.33	480.78	20665.36
Sep, 2052	99.02	483.09	20182.28
Oct, 2052	96.71	485.40	19696.87
Nov, 2052	94.38	487.73	19209.14
Dec, 2052	92.04	490.07	18719.08
Jan, 2053	89.70	492.41	18226.66
Feb, 2053	87.34	494.77	17731.89
Mar, 2053	84.97	497.14	17234.74
Apr, 2053	82.58	499.53	16735.22
May, 2053	80.19	501.92	16233.30
Jun, 2053	77.78	504.33	15728.97
Jul, 2053	75.37	506.74	15222.23
Aug, 2053	72.94	509.17	14713.06
Sep, 2053	70.50	511.61	14201.45
Oct, 2053	68.05	514.06	13687.39
Nov, 2053	65.59	516.52	13170.86
Dec, 2053	63.11	519.00	12651.86
Jan, 2054	60.62	521.49	12130.38
Feb, 2054	58.12	523.99	11606.39
Mar, 2054	55.61	526.50	11079.90
Apr, 2054	53.09	529.02	10550.88
May, 2054	50.56	531.55	10019.32
Jun, 2054	48.01	534.10	9485.22
Jul, 2054	45.45	536.66	8948.56
Aug, 2054	42.88	539.23	8409.33
Sep, 2054	40.29	541.82	7867.52
Oct, 2054	37.70	544.41	7323.10
Nov, 2054	35.09	547.02	6776.08
Dec, 2054	32.47	549.64	6226.44
Jan, 2055	29.84	552.27	5674.17
Feb, 2055	27.19	554.92	5119.25
Mar, 2055	24.53	557.58	4561.67
Apr, 2055	21.86	560.25	4001.41
May, 2055	19.17	562.94	3438.48
Jun, 2055	16.48	565.63	2872.84
Jul, 2055	13.77	568.34	2304.50
Aug, 2055	11.04	571.07	1733.43
Sep, 2055	8.31	573.80	1159.63
Oct, 2055	5.56	576.55	583.07
Nov, 2055	2.79	579.32	3.76