Mortgage Parameters

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

Mortgage Summary

Property Total:	$350,000
Down Payment	$105,000
Mortgage Amount:	$245,000
Mortgage Payment:	$1,429.75 / month
Estimated Tax:	+ $194.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,624.19 / month
Total Interest Paid:	$269,708.40 over 30 years
Total Tax Paid:	$70,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	1173.96	255.79	244744.21
Mar, 2026	1172.73	257.02	244487.19
Mar, 2026	2344.23	515.27	244228.94
May, 2026	1170.26	259.49	243969.46
May, 2026	2339.28	520.22	243708.73
Jul, 2026	1167.77	261.98	243446.75
Jul, 2026	2334.29	525.21	243183.51
Aug, 2026	1165.25	264.50	242919.02
Oct, 2026	1163.99	265.76	242653.25
Oct, 2026	2326.70	532.80	242386.22
Dec, 2026	1161.43	268.32	242117.90
Dec, 2026	2321.58	537.92	241848.30
Jan, 2027	1158.86	270.89	241577.41
Mar, 2027	1157.56	272.19	241305.21
Mar, 2027	2313.81	545.69	241031.72
May, 2027	1154.94	274.81	240756.91
May, 2027	2308.57	550.93	240480.79
Jul, 2027	1152.30	277.45	240203.34
Jul, 2027	2303.27	556.23	239924.57
Aug, 2027	1149.64	280.11	239644.46
Oct, 2027	1148.30	281.45	239363.00
Oct, 2027	2295.25	564.25	239080.20
Dec, 2027	1145.59	284.16	238796.04
Dec, 2027	2289.82	569.68	238510.52
Jan, 2028	1142.86	286.89	238223.64
Mar, 2028	1141.49	288.26	237935.37
Mar, 2028	2281.60	577.90	237645.73
May, 2028	1138.72	291.03	237354.70
May, 2028	2276.04	583.46	237062.28
Jul, 2028	1135.92	293.83	236768.45
Jul, 2028	2270.44	589.06	236473.21
Aug, 2028	1133.10	296.65	236176.57
Oct, 2028	1131.68	298.07	235878.49
Oct, 2028	2261.93	597.57	235579.00
Dec, 2028	1128.82	300.93	235278.06
Dec, 2028	2256.19	603.31	234975.69
Jan, 2029	1125.93	303.82	234671.86
Mar, 2029	1124.47	305.28	234366.58
Mar, 2029	2247.48	612.02	234059.84
May, 2029	1121.54	308.21	233751.62
May, 2029	2241.60	617.90	233441.93
Jul, 2029	1118.58	311.17	233130.76
Jul, 2029	2235.66	623.84	232818.09
Aug, 2029	1115.59	314.16	232503.93
Oct, 2029	1114.08	315.67	232188.26
Oct, 2029	2226.65	632.85	231871.08
Dec, 2029	1111.05	318.70	231552.38
Dec, 2029	2220.57	638.93	231232.15
Jan, 2030	1107.99	321.76	230910.39
Mar, 2030	1106.45	323.30	230587.08
Mar, 2030	2211.35	648.15	230262.23
May, 2030	1103.34	326.41	229935.82
May, 2030	2205.12	654.38	229607.85
Jul, 2030	1100.20	329.55	229278.30
Jul, 2030	2198.83	660.67	228947.18
Aug, 2030	1097.04	332.71	228614.47
Oct, 2030	1095.44	334.31	228280.16
Oct, 2030	2189.28	670.22	227944.25
Dec, 2030	1092.23	337.52	227606.73
Dec, 2030	2182.85	676.65	227267.60
Jan, 2031	1088.99	340.76	226926.84
Mar, 2031	1087.36	342.39	226584.45
Mar, 2031	2173.08	686.42	226240.42
May, 2031	1084.07	345.68	225894.73
May, 2031	2166.48	693.02	225547.40
Jul, 2031	1080.75	349.00	225198.39
Jul, 2031	2159.83	699.67	224847.72
Aug, 2031	1077.40	352.35	224495.37
Oct, 2031	1075.71	354.04	224141.32
Oct, 2031	2149.72	709.78	223785.58
Dec, 2031	1072.31	357.44	223428.14
Dec, 2031	2142.90	716.60	223068.98
Jan, 2032	1068.87	360.88	222708.10
Mar, 2032	1067.14	362.61	222345.50
Mar, 2032	2132.55	726.95	221981.15
May, 2032	1063.66	366.09	221615.06
May, 2032	2125.57	733.93	221247.22
Jul, 2032	1060.14	369.61	220877.61
Jul, 2032	2118.51	740.99	220506.23
Aug, 2032	1056.59	373.16	220133.08
Oct, 2032	1054.80	374.95	219758.13
Oct, 2032	2107.81	751.69	219381.39
Dec, 2032	1051.20	378.55	219002.84
Dec, 2032	2100.59	758.91	218622.48
Jan, 2033	1047.57	382.18	218240.29
Mar, 2033	1045.73	384.02	217856.28
Mar, 2033	2089.62	769.88	217470.42
May, 2033	1042.05	387.70	217082.72
May, 2033	2082.24	777.26	216693.16
Jul, 2033	1038.32	391.43	216301.73
Jul, 2033	2074.77	784.73	215908.42
Aug, 2033	1034.56	395.19	215513.24
Oct, 2033	1032.67	397.08	215116.15
Oct, 2033	2063.43	796.07	214717.17
Dec, 2033	1028.85	400.90	214316.27
Dec, 2033	2055.78	803.72	213913.45
Jan, 2034	1025.00	404.75	213508.71
Mar, 2034	1023.06	406.69	213102.02
Mar, 2034	2044.17	815.33	212693.38
May, 2034	1019.16	410.59	212282.79
May, 2034	2036.35	823.15	211870.23
Jul, 2034	1015.21	414.54	211455.69
Jul, 2034	2028.44	831.06	211039.16
Aug, 2034	1011.23	418.52	210620.64
Oct, 2034	1009.22	420.53	210200.12
Oct, 2034	2016.43	843.07	209777.58
Dec, 2034	1005.18	424.57	209353.01
Dec, 2034	2008.33	851.17	208926.41
Jan, 2035	1001.11	428.64	208497.76
Mar, 2035	999.05	430.70	208067.07
Mar, 2035	1996.04	863.46	207634.30
May, 2035	994.91	434.84	207199.47
May, 2035	1987.74	871.76	206762.55
Jul, 2035	990.74	439.01	206323.54
Jul, 2035	1979.37	880.13	205882.42
Aug, 2035	986.52	443.23	205439.19
Oct, 2035	984.40	445.35	204993.84
Oct, 2035	1966.66	892.84	204546.35
Dec, 2035	980.12	449.63	204096.72
Dec, 2035	1958.08	901.42	203644.93
Jan, 2036	975.80	453.95	203190.98
Mar, 2036	973.62	456.13	202734.85
Mar, 2036	1945.06	914.44	202276.54
May, 2036	969.24	460.51	201816.03
May, 2036	1936.28	923.22	201353.32
Jul, 2036	964.82	464.93	200888.38
Jul, 2036	1927.41	932.09	200421.23
Aug, 2036	960.35	469.40	199951.83
Oct, 2036	958.10	471.65	199480.18
Oct, 2036	1913.94	945.56	199006.27
Dec, 2036	953.57	476.18	198530.09
Dec, 2036	1904.86	954.64	198051.63
Jan, 2037	949.00	480.75	197570.88
Mar, 2037	946.69	483.06	197087.82
Mar, 2037	1891.07	968.43	196602.45
May, 2037	942.05	487.70	196114.76
May, 2037	1881.77	977.73	195624.72
Jul, 2037	937.37	492.38	195132.34
Jul, 2037	1872.38	987.12	194637.60
Aug, 2037	932.64	497.11	194140.49
Oct, 2037	930.26	499.49	193641.00
Oct, 2037	1858.12	1001.38	193139.11
Dec, 2037	925.46	504.29	192634.82
Dec, 2037	1848.50	1011.00	192128.11
Jan, 2038	920.61	509.14	191618.97
Mar, 2038	918.17	511.58	191107.40
Mar, 2038	1833.89	1025.61	190593.37
May, 2038	913.26	516.49	190076.88
May, 2038	1824.05	1035.45	189557.92
Jul, 2038	908.30	521.45	189036.46
Jul, 2038	1814.10	1045.40	188512.51
Aug, 2038	903.29	526.46	187986.05
Oct, 2038	900.77	528.98	187457.07
Oct, 2038	1799.00	1060.50	186925.55
Dec, 2038	895.68	534.07	186391.49
Dec, 2038	1788.81	1070.69	185854.86
Jan, 2039	890.55	539.20	185315.67
Mar, 2039	887.97	541.78	184773.89
Mar, 2039	1773.34	1086.16	184229.51
May, 2039	882.77	546.98	183682.53
May, 2039	1762.92	1096.58	183132.92
Jul, 2039	877.51	552.24	182580.69
Jul, 2039	1752.38	1107.12	182025.80
Aug, 2039	872.21	557.54	181468.26
Oct, 2039	869.54	560.21	180908.04
Oct, 2039	1736.39	1123.11	180345.15
Dec, 2039	864.15	565.60	179779.55
Dec, 2039	1725.59	1133.91	179211.24
Jan, 2040	858.72	571.03	178640.21
Mar, 2040	855.98	573.77	178066.45
Mar, 2040	1709.22	1150.28	177489.93
May, 2040	850.47	579.28	176910.66
May, 2040	1698.17	1161.33	176328.60
Jul, 2040	844.91	584.84	175743.76
Jul, 2040	1687.02	1172.48	175156.12
Aug, 2040	839.29	590.46	174565.66
Oct, 2040	836.46	593.29	173972.37
Oct, 2040	1670.08	1189.42	173376.23
Dec, 2040	830.76	598.99	172777.24
Dec, 2040	1658.65	1200.85	172175.39
Jan, 2041	825.01	604.74	171570.64
Mar, 2041	822.11	607.64	170963.00
Mar, 2041	1641.31	1218.19	170352.45
May, 2041	816.27	613.48	169738.97
May, 2041	1629.60	1229.90	169122.55
Jul, 2041	810.38	619.37	168503.18
Jul, 2041	1617.79	1241.71	167880.84
Aug, 2041	804.43	625.32	167255.52
Oct, 2041	801.43	628.32	166627.21
Oct, 2041	1599.85	1259.65	165995.88
Dec, 2041	795.40	634.35	165361.53
Dec, 2041	1587.76	1271.74	164724.13
Jan, 2042	789.30	640.45	164083.69
Mar, 2042	786.23	643.52	163440.17
Mar, 2042	1569.38	1290.12	162793.57
May, 2042	780.05	649.70	162143.87
May, 2042	1556.99	1302.51	161491.06
Jul, 2042	773.81	655.94	160835.12
Jul, 2042	1544.48	1315.02	160176.04
Aug, 2042	767.51	662.24	159513.80
Oct, 2042	764.34	665.41	158848.39
Oct, 2042	1525.49	1334.01	158179.79
Dec, 2042	757.94	671.81	157507.98
Dec, 2042	1512.67	1346.83	156832.96
Jan, 2043	751.49	678.26	156154.70
Mar, 2043	748.24	681.51	155473.19
Mar, 2043	1493.22	1366.28	154788.42
May, 2043	741.69	688.06	154100.36
May, 2043	1480.09	1379.41	153409.01
Jul, 2043	735.08	694.67	152714.34
Jul, 2043	1466.84	1392.66	152016.35
Aug, 2043	728.41	701.34	151315.01
Oct, 2043	725.05	704.70	150610.31
Oct, 2043	1446.72	1412.78	149902.24
Dec, 2043	718.28	711.47	149190.77
Dec, 2043	1433.15	1426.35	148475.89
Jan, 2044	711.45	718.30	147757.59
Mar, 2044	708.01	721.74	147035.84
Mar, 2044	1412.56	1446.94	146310.64
May, 2044	701.07	728.68	145581.96
May, 2044	1398.65	1460.85	144849.79
Jul, 2044	694.07	735.68	144114.11
Jul, 2044	1384.62	1474.88	143374.91
Aug, 2044	687.00	742.75	142632.17
Oct, 2044	683.45	746.30	141885.86
Oct, 2044	1363.32	1496.18	141135.98
Dec, 2044	676.28	753.47	140382.51
Dec, 2044	1348.95	1510.55	139625.42
Jan, 2045	669.04	760.71	138864.71
Mar, 2045	665.39	764.36	138100.36
Mar, 2045	1327.12	1532.38	137332.34
May, 2045	658.05	771.70	136560.64
May, 2045	1312.40	1547.10	135785.24
Jul, 2045	650.64	779.11	135006.13
Jul, 2045	1297.54	1561.96	134223.28
Aug, 2045	643.15	786.60	133436.69
Oct, 2045	639.38	790.37	132646.32
Oct, 2045	1274.98	1584.52	131852.17
Dec, 2045	631.79	797.96	131054.21
Dec, 2045	1259.76	1599.74	130252.43
Jan, 2046	624.13	805.62	129446.80
Mar, 2046	620.27	809.48	128637.32
Mar, 2046	1236.66	1622.84	127823.96
May, 2046	612.49	817.26	127006.70
May, 2046	1221.06	1638.44	126185.52
Jul, 2046	604.64	825.11	125360.41
Jul, 2046	1205.33	1654.17	124531.34
Aug, 2046	596.71	833.04	123698.31
Oct, 2046	592.72	837.03	122861.28
Oct, 2046	1181.43	1678.07	122020.24
Dec, 2046	584.68	845.07	121175.17
Dec, 2046	1165.31	1694.19	120326.05
Jan, 2047	576.56	853.19	119472.86
Mar, 2047	572.47	857.28	118615.59
Mar, 2047	1140.84	1718.66	117754.20
May, 2047	564.24	865.51	116888.69
May, 2047	1124.33	1735.17	116019.03
Jul, 2047	555.92	873.83	115145.21
Jul, 2047	1107.66	1751.84	114267.19
Aug, 2047	547.53	882.22	113384.97
Oct, 2047	543.30	886.45	112498.53
Oct, 2047	1082.36	1777.14	111607.83
Dec, 2047	534.79	894.96	110712.87
Dec, 2047	1065.29	1794.21	109813.62
Jan, 2048	526.19	903.56	108910.06
Mar, 2048	521.86	907.89	108002.17
Mar, 2048	1039.37	1820.13	107089.93
May, 2048	513.14	916.61	106173.32
May, 2048	1021.89	1837.61	105252.32
Jul, 2048	504.33	925.42	104326.90
Jul, 2048	1004.23	1855.27	103397.05
Aug, 2048	495.44	934.31	102462.75
Oct, 2048	490.97	938.78	101523.96
Oct, 2048	977.44	1882.06	100580.68
Dec, 2048	481.95	947.80	99632.88
Dec, 2048	959.36	1900.14	98680.54
Jan, 2049	472.84	956.91	97723.63
Mar, 2049	468.26	961.49	96762.14
Mar, 2049	931.91	1927.59	95796.04
May, 2049	459.02	970.73	94825.32
May, 2049	913.39	1946.11	93849.94
Jul, 2049	449.70	980.05	92869.88
Jul, 2049	894.70	1964.80	91885.14
Aug, 2049	440.28	989.47	90895.67
Oct, 2049	435.54	994.21	89901.46
Oct, 2049	866.32	1993.18	88902.49
Dec, 2049	425.99	1003.76	87898.73
Dec, 2049	847.17	2012.33	86890.16
Jan, 2050	416.35	1013.40	85876.76
Mar, 2050	411.49	1018.26	84858.50
Mar, 2050	818.10	2041.40	83835.37
May, 2050	401.71	1028.04	82807.33
May, 2050	798.50	2061.00	81774.36
Jul, 2050	391.84	1037.91	80736.45
Jul, 2050	778.70	2080.80	79693.56
Aug, 2050	381.86	1047.89	78645.68
Oct, 2050	376.84	1052.91	77592.77
Oct, 2050	748.64	2110.86	76534.82
Dec, 2050	366.73	1063.02	75471.80
Dec, 2050	728.37	2131.13	74403.68
Jan, 2051	356.52	1073.23	73330.45
Mar, 2051	351.38	1078.37	72252.08
Mar, 2051	697.59	2161.91	71168.53
May, 2051	341.02	1088.73	70079.80
May, 2051	676.82	2182.68	68985.85
Jul, 2051	330.56	1099.19	67886.66
Jul, 2051	655.85	2203.65	66782.20
Aug, 2051	320.00	1109.75	65672.44
Oct, 2051	314.68	1115.07	64557.37
Oct, 2051	624.02	2235.48	63436.96
Dec, 2051	303.97	1125.78	62311.18
Dec, 2051	602.54	2256.96	61180.01
Jan, 2052	293.15	1136.60	60043.41
Mar, 2052	287.71	1142.04	58901.37
Mar, 2052	569.95	2289.55	57753.85
May, 2052	276.74	1153.01	56600.84
May, 2052	547.95	2311.55	55442.30
Jul, 2052	265.66	1164.09	54278.21
Jul, 2052	525.74	2333.76	53108.55
Aug, 2052	254.48	1175.27	51933.28
Oct, 2052	248.85	1180.90	50752.37
Oct, 2052	492.04	2367.46	49565.81
Dec, 2052	237.50	1192.25	48373.56
Dec, 2052	469.29	2390.21	47175.60
Jan, 2053	226.05	1203.70	45971.90
Mar, 2053	220.28	1209.47	44762.44
Mar, 2053	434.77	2424.73	43547.17
May, 2053	208.66	1221.09	42326.09
May, 2053	411.47	2448.03	41099.15
Jul, 2053	196.93	1232.82	39866.33
Jul, 2053	387.96	2471.54	38627.61
Aug, 2053	185.09	1244.66	37382.95
Oct, 2053	179.13	1250.62	36132.32
Oct, 2053	352.26	2507.24	34875.71
Dec, 2053	167.11	1262.64	33613.07
Dec, 2053	328.17	2531.33	32344.38
Jan, 2054	154.98	1274.77	31069.62
Mar, 2054	148.88	1280.87	29788.74
Mar, 2054	291.62	2567.88	28501.73
May, 2054	136.57	1293.18	27208.55
May, 2054	266.94	2592.56	25909.18
Jul, 2054	124.15	1305.60	24603.57
Jul, 2054	242.04	2617.46	23291.72
Aug, 2054	111.61	1318.14	21973.57
Oct, 2054	105.29	1324.46	20649.11
Oct, 2054	204.23	2655.27	19318.31
Dec, 2054	92.57	1337.18	17981.12
Dec, 2054	178.73	2680.77	16637.53
Jan, 2055	79.72	1350.03	15287.50
Mar, 2055	73.25	1356.50	13931.01
Mar, 2055	140.00	2719.50	12568.01
May, 2055	60.22	1369.53	11198.48
May, 2055	113.88	2745.62	9822.39
Jul, 2055	47.07	1382.68	8439.71
Jul, 2055	87.51	2771.99	7050.40
Aug, 2055	33.78	1395.97	5654.43
Oct, 2055	27.09	1402.66	4251.77
Oct, 2055	47.46	2812.04	2842.40
Dec, 2055	13.62	1416.13	1426.27
Dec, 2055	20.45	2839.05	3.35