Mortgage Parameters

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

Mortgage Summary

Property Total:	$198,500
Down Payment	$59,550
Mortgage Amount:	$138,950
Mortgage Payment:	$810.87 / month
Estimated Tax:	+ $110.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $921.15 / month
Total Interest Paid:	$152,964.00 over 30 years
Total Tax Paid:	$39,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	665.80	145.07	138804.93
Jan, 2026	665.11	145.76	138659.17
Feb, 2026	664.41	146.46	138512.71
Mar, 2026	663.71	147.16	138365.54
Apr, 2026	663.00	147.87	138217.68
May, 2026	662.29	148.58	138069.10
Jun, 2026	661.58	149.29	137919.81
Jul, 2026	660.87	150.00	137769.81
Aug, 2026	660.15	150.72	137619.08
Sep, 2026	659.42	151.45	137467.64
Oct, 2026	658.70	152.17	137315.47
Nov, 2026	657.97	152.90	137162.57
Dec, 2026	657.24	153.63	137008.93
Jan, 2027	656.50	154.37	136854.56
Feb, 2027	655.76	155.11	136699.46
Mar, 2027	655.02	155.85	136543.60
Apr, 2027	654.27	156.60	136387.01
May, 2027	653.52	157.35	136229.66
Jun, 2027	652.77	158.10	136071.55
Jul, 2027	652.01	158.86	135912.69
Aug, 2027	651.25	159.62	135753.07
Sep, 2027	650.48	160.39	135592.69
Oct, 2027	649.71	161.16	135431.53
Nov, 2027	648.94	161.93	135269.60
Dec, 2027	648.17	162.70	135106.90
Jan, 2028	647.39	163.48	134943.42
Feb, 2028	646.60	164.27	134779.15
Mar, 2028	645.82	165.05	134614.10
Apr, 2028	645.03	165.84	134448.25
May, 2028	644.23	166.64	134281.62
Jun, 2028	643.43	167.44	134114.18
Jul, 2028	642.63	168.24	133945.94
Aug, 2028	641.82	169.05	133776.89
Sep, 2028	641.01	169.86	133607.04
Oct, 2028	640.20	170.67	133436.37
Nov, 2028	639.38	171.49	133264.88
Dec, 2028	638.56	172.31	133092.57
Jan, 2029	637.74	173.13	132919.44
Feb, 2029	636.91	173.96	132745.47
Mar, 2029	636.07	174.80	132570.67
Apr, 2029	635.23	175.64	132395.04
May, 2029	634.39	176.48	132218.56
Jun, 2029	633.55	177.32	132041.24
Jul, 2029	632.70	178.17	131863.07
Aug, 2029	631.84	179.03	131684.04
Sep, 2029	630.99	179.88	131504.16
Oct, 2029	630.12	180.75	131323.41
Nov, 2029	629.26	181.61	131141.80
Dec, 2029	628.39	182.48	130959.32
Jan, 2030	627.51	183.36	130775.96
Feb, 2030	626.63	184.24	130591.72
Mar, 2030	625.75	185.12	130406.61
Apr, 2030	624.86	186.01	130220.60
May, 2030	623.97	186.90	130033.70
Jun, 2030	623.08	187.79	129845.91
Jul, 2030	622.18	188.69	129657.22
Aug, 2030	621.27	189.60	129467.63
Sep, 2030	620.37	190.50	129277.12
Oct, 2030	619.45	191.42	129085.70
Nov, 2030	618.54	192.33	128893.37
Dec, 2030	617.61	193.26	128700.11
Jan, 2031	616.69	194.18	128505.93
Feb, 2031	615.76	195.11	128310.82
Mar, 2031	614.82	196.05	128114.77
Apr, 2031	613.88	196.99	127917.79
May, 2031	612.94	197.93	127719.85
Jun, 2031	611.99	198.88	127520.98
Jul, 2031	611.04	199.83	127321.14
Aug, 2031	610.08	200.79	127120.35
Sep, 2031	609.12	201.75	126918.60
Oct, 2031	608.15	202.72	126715.88
Nov, 2031	607.18	203.69	126512.19
Dec, 2031	606.20	204.67	126307.53
Jan, 2032	605.22	205.65	126101.88
Feb, 2032	604.24	206.63	125895.25
Mar, 2032	603.25	207.62	125687.63
Apr, 2032	602.25	208.62	125479.01
May, 2032	601.25	209.62	125269.40
Jun, 2032	600.25	210.62	125058.77
Jul, 2032	599.24	211.63	124847.14
Aug, 2032	598.23	212.64	124634.50
Sep, 2032	597.21	213.66	124420.84
Oct, 2032	596.18	214.69	124206.15
Nov, 2032	595.15	215.72	123990.43
Dec, 2032	594.12	216.75	123773.69
Jan, 2033	593.08	217.79	123555.90
Feb, 2033	592.04	218.83	123337.07
Mar, 2033	590.99	219.88	123117.19
Apr, 2033	589.94	220.93	122896.25
May, 2033	588.88	221.99	122674.26
Jun, 2033	587.81	223.06	122451.21
Jul, 2033	586.75	224.12	122227.08
Aug, 2033	585.67	225.20	122001.88
Sep, 2033	584.59	226.28	121775.60
Oct, 2033	583.51	227.36	121548.24
Nov, 2033	582.42	228.45	121319.79
Dec, 2033	581.32	229.55	121090.25
Jan, 2034	580.22	230.65	120859.60
Feb, 2034	579.12	231.75	120627.85
Mar, 2034	578.01	232.86	120394.99
Apr, 2034	576.89	233.98	120161.01
May, 2034	575.77	235.10	119925.91
Jun, 2034	574.64	236.23	119689.69
Jul, 2034	573.51	237.36	119452.33
Aug, 2034	572.38	238.49	119213.83
Sep, 2034	571.23	239.64	118974.20
Oct, 2034	570.08	240.79	118733.41
Nov, 2034	568.93	241.94	118491.47
Dec, 2034	567.77	243.10	118248.37
Jan, 2035	566.61	244.26	118004.11
Feb, 2035	565.44	245.43	117758.68
Mar, 2035	564.26	246.61	117512.07
Apr, 2035	563.08	247.79	117264.28
May, 2035	561.89	248.98	117015.30
Jun, 2035	560.70	250.17	116765.13
Jul, 2035	559.50	251.37	116513.76
Aug, 2035	558.30	252.57	116261.18
Sep, 2035	557.08	253.79	116007.40
Oct, 2035	555.87	255.00	115752.39
Nov, 2035	554.65	256.22	115496.17
Dec, 2035	553.42	257.45	115238.72
Jan, 2036	552.19	258.68	114980.04
Feb, 2036	550.95	259.92	114720.11
Mar, 2036	549.70	261.17	114458.94
Apr, 2036	548.45	262.42	114196.52
May, 2036	547.19	263.68	113932.84
Jun, 2036	545.93	264.94	113667.90
Jul, 2036	544.66	266.21	113401.69
Aug, 2036	543.38	267.49	113134.20
Sep, 2036	542.10	268.77	112865.44
Oct, 2036	540.81	270.06	112595.38
Nov, 2036	539.52	271.35	112324.03
Dec, 2036	538.22	272.65	112051.38
Jan, 2037	536.91	273.96	111777.42
Feb, 2037	535.60	275.27	111502.15
Mar, 2037	534.28	276.59	111225.56
Apr, 2037	532.96	277.91	110947.65
May, 2037	531.62	279.25	110668.40
Jun, 2037	530.29	280.58	110387.82
Jul, 2037	528.94	281.93	110105.89
Aug, 2037	527.59	283.28	109822.61
Sep, 2037	526.23	284.64	109537.97
Oct, 2037	524.87	286.00	109251.97
Nov, 2037	523.50	287.37	108964.60
Dec, 2037	522.12	288.75	108675.85
Jan, 2038	520.74	290.13	108385.72
Feb, 2038	519.35	291.52	108094.20
Mar, 2038	517.95	292.92	107801.28
Apr, 2038	516.55	294.32	107506.96
May, 2038	515.14	295.73	107211.23
Jun, 2038	513.72	297.15	106914.08
Jul, 2038	512.30	298.57	106615.50
Aug, 2038	510.87	300.00	106315.50
Sep, 2038	509.43	301.44	106014.06
Oct, 2038	507.98	302.89	105711.17
Nov, 2038	506.53	304.34	105406.84
Dec, 2038	505.07	305.80	105101.04
Jan, 2039	503.61	307.26	104793.78
Feb, 2039	502.14	308.73	104485.05
Mar, 2039	500.66	310.21	104174.83
Apr, 2039	499.17	311.70	103863.13
May, 2039	497.68	313.19	103549.94
Jun, 2039	496.18	314.69	103235.25
Jul, 2039	494.67	316.20	102919.05
Aug, 2039	493.15	317.72	102601.33
Sep, 2039	491.63	319.24	102282.09
Oct, 2039	490.10	320.77	101961.32
Nov, 2039	488.56	322.31	101639.02
Dec, 2039	487.02	323.85	101315.17
Jan, 2040	485.47	325.40	100989.77
Feb, 2040	483.91	326.96	100662.81
Mar, 2040	482.34	328.53	100334.28
Apr, 2040	480.77	330.10	100004.18
May, 2040	479.19	331.68	99672.50
Jun, 2040	477.60	333.27	99339.22
Jul, 2040	476.00	334.87	99004.35
Aug, 2040	474.40	336.47	98667.88
Sep, 2040	472.78	338.09	98329.79
Oct, 2040	471.16	339.71	97990.09
Nov, 2040	469.54	341.33	97648.75
Dec, 2040	467.90	342.97	97305.78
Jan, 2041	466.26	344.61	96961.17
Feb, 2041	464.61	346.26	96614.90
Mar, 2041	462.95	347.92	96266.98
Apr, 2041	461.28	349.59	95917.39
May, 2041	459.60	351.27	95566.12
Jun, 2041	457.92	352.95	95213.18
Jul, 2041	456.23	354.64	94858.54
Aug, 2041	454.53	356.34	94502.20
Sep, 2041	452.82	358.05	94144.15
Oct, 2041	451.11	359.76	93784.39
Nov, 2041	449.38	361.49	93422.90
Dec, 2041	447.65	363.22	93059.68
Jan, 2042	445.91	364.96	92694.72
Feb, 2042	444.16	366.71	92328.01
Mar, 2042	442.41	368.46	91959.55
Apr, 2042	440.64	370.23	91589.32
May, 2042	438.87	372.00	91217.31
Jun, 2042	437.08	373.79	90843.53
Jul, 2042	435.29	375.58	90467.95
Aug, 2042	433.49	377.38	90090.57
Sep, 2042	431.68	379.19	89711.39
Oct, 2042	429.87	381.00	89330.38
Nov, 2042	428.04	382.83	88947.55
Dec, 2042	426.21	384.66	88562.89
Jan, 2043	424.36	386.51	88176.38
Feb, 2043	422.51	388.36	87788.03
Mar, 2043	420.65	390.22	87397.81
Apr, 2043	418.78	392.09	87005.72
May, 2043	416.90	393.97	86611.75
Jun, 2043	415.01	395.86	86215.90
Jul, 2043	413.12	397.75	85818.14
Aug, 2043	411.21	399.66	85418.49
Sep, 2043	409.30	401.57	85016.91
Oct, 2043	407.37	403.50	84613.42
Nov, 2043	405.44	405.43	84207.98
Dec, 2043	403.50	407.37	83800.61
Jan, 2044	401.54	409.33	83391.29
Feb, 2044	399.58	411.29	82980.00
Mar, 2044	397.61	413.26	82566.74
Apr, 2044	395.63	415.24	82151.50
May, 2044	393.64	417.23	81734.28
Jun, 2044	391.64	419.23	81315.05
Jul, 2044	389.63	421.24	80893.81
Aug, 2044	387.62	423.25	80470.56
Sep, 2044	385.59	425.28	80045.28
Oct, 2044	383.55	427.32	79617.96
Nov, 2044	381.50	429.37	79188.59
Dec, 2044	379.45	431.42	78757.17
Jan, 2045	377.38	433.49	78323.68
Feb, 2045	375.30	435.57	77888.11
Mar, 2045	373.21	437.66	77450.45
Apr, 2045	371.12	439.75	77010.70
May, 2045	369.01	441.86	76568.84
Jun, 2045	366.89	443.98	76124.86
Jul, 2045	364.76	446.11	75678.75
Aug, 2045	362.63	448.24	75230.51
Sep, 2045	360.48	450.39	74780.12
Oct, 2045	358.32	452.55	74327.57
Nov, 2045	356.15	454.72	73872.85
Dec, 2045	353.97	456.90	73415.96
Jan, 2046	351.78	459.09	72956.87
Feb, 2046	349.59	461.28	72495.59
Mar, 2046	347.37	463.50	72032.09
Apr, 2046	345.15	465.72	71566.38
May, 2046	342.92	467.95	71098.43
Jun, 2046	340.68	470.19	70628.24
Jul, 2046	338.43	472.44	70155.80
Aug, 2046	336.16	474.71	69681.09
Sep, 2046	333.89	476.98	69204.11
Oct, 2046	331.60	479.27	68724.84
Nov, 2046	329.31	481.56	68243.28
Dec, 2046	327.00	483.87	67759.41
Jan, 2047	324.68	486.19	67273.22
Feb, 2047	322.35	488.52	66784.70
Mar, 2047	320.01	490.86	66293.84
Apr, 2047	317.66	493.21	65800.63
May, 2047	315.29	495.58	65305.05
Jun, 2047	312.92	497.95	64807.10
Jul, 2047	310.53	500.34	64306.76
Aug, 2047	308.14	502.73	63804.03
Sep, 2047	305.73	505.14	63298.89
Oct, 2047	303.31	507.56	62791.33
Nov, 2047	300.88	509.99	62281.33
Dec, 2047	298.43	512.44	61768.89
Jan, 2048	295.98	514.89	61254.00
Feb, 2048	293.51	517.36	60736.64
Mar, 2048	291.03	519.84	60216.80
Apr, 2048	288.54	522.33	59694.47
May, 2048	286.04	524.83	59169.63
Jun, 2048	283.52	527.35	58642.28
Jul, 2048	280.99	529.88	58112.41
Aug, 2048	278.46	532.41	57579.99
Sep, 2048	275.90	534.97	57045.03
Oct, 2048	273.34	537.53	56507.50
Nov, 2048	270.77	540.10	55967.39
Dec, 2048	268.18	542.69	55424.70
Jan, 2049	265.58	545.29	54879.41
Feb, 2049	262.96	547.91	54331.50
Mar, 2049	260.34	550.53	53780.97
Apr, 2049	257.70	553.17	53227.80
May, 2049	255.05	555.82	52671.98
Jun, 2049	252.39	558.48	52113.50
Jul, 2049	249.71	561.16	51552.34
Aug, 2049	247.02	563.85	50988.49
Sep, 2049	244.32	566.55	50421.94
Oct, 2049	241.61	569.26	49852.67
Nov, 2049	238.88	571.99	49280.68
Dec, 2049	236.14	574.73	48705.95
Jan, 2050	233.38	577.49	48128.46
Feb, 2050	230.62	580.25	47548.20
Mar, 2050	227.84	583.03	46965.17
Apr, 2050	225.04	585.83	46379.34
May, 2050	222.23	588.64	45790.71
Jun, 2050	219.41	591.46	45199.25
Jul, 2050	216.58	594.29	44604.96
Aug, 2050	213.73	597.14	44007.82
Sep, 2050	210.87	600.00	43407.82
Oct, 2050	208.00	602.87	42804.95
Nov, 2050	205.11	605.76	42199.18
Dec, 2050	202.20	608.67	41590.52
Jan, 2051	199.29	611.58	40978.94
Feb, 2051	196.36	614.51	40364.42
Mar, 2051	193.41	617.46	39746.97
Apr, 2051	190.45	620.42	39126.55
May, 2051	187.48	623.39	38503.16
Jun, 2051	184.49	626.38	37876.79
Jul, 2051	181.49	629.38	37247.41
Aug, 2051	178.48	632.39	36615.02
Sep, 2051	175.45	635.42	35979.59
Oct, 2051	172.40	638.47	35341.13
Nov, 2051	169.34	641.53	34699.60
Dec, 2051	166.27	644.60	34055.00
Jan, 2052	163.18	647.69	33407.31
Feb, 2052	160.08	650.79	32756.52
Mar, 2052	156.96	653.91	32102.60
Apr, 2052	153.82	657.05	31445.56
May, 2052	150.68	660.19	30785.37
Jun, 2052	147.51	663.36	30122.01
Jul, 2052	144.33	666.54	29455.47
Aug, 2052	141.14	669.73	28785.74
Sep, 2052	137.93	672.94	28112.81
Oct, 2052	134.71	676.16	27436.64
Nov, 2052	131.47	679.40	26757.24
Dec, 2052	128.21	682.66	26074.58
Jan, 2053	124.94	685.93	25388.65
Feb, 2053	121.65	689.22	24699.44
Mar, 2053	118.35	692.52	24006.92
Apr, 2053	115.03	695.84	23311.08
May, 2053	111.70	699.17	22611.91
Jun, 2053	108.35	702.52	21909.39
Jul, 2053	104.98	705.89	21203.50
Aug, 2053	101.60	709.27	20494.23
Sep, 2053	98.20	712.67	19781.56
Oct, 2053	94.79	716.08	19065.48
Nov, 2053	91.36	719.51	18345.96
Dec, 2053	87.91	722.96	17623.00
Jan, 2054	84.44	726.43	16896.58
Feb, 2054	80.96	729.91	16166.67
Mar, 2054	77.47	733.40	15433.26
Apr, 2054	73.95	736.92	14696.35
May, 2054	70.42	740.45	13955.90
Jun, 2054	66.87	744.00	13211.90
Jul, 2054	63.31	747.56	12464.33
Aug, 2054	59.72	751.15	11713.19
Sep, 2054	56.13	754.74	10958.44
Oct, 2054	52.51	758.36	10200.08
Nov, 2054	48.88	761.99	9438.09
Dec, 2054	45.22	765.65	8672.44
Jan, 2055	41.56	769.31	7903.13
Feb, 2055	37.87	773.00	7130.13
Mar, 2055	34.17	776.70	6353.42
Apr, 2055	30.44	780.43	5573.00
May, 2055	26.70	784.17	4788.83
Jun, 2055	22.95	787.92	4000.91
Jul, 2055	19.17	791.70	3209.21
Aug, 2055	15.38	795.49	2413.72
Sep, 2055	11.57	799.30	1614.41
Oct, 2055	7.74	803.13	811.28
Nov, 2055	3.89	806.98	4.29