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
Jan, 2026	665.80	145.07	138804.93
Mar, 2026	665.11	145.76	138659.17
Mar, 2026	1329.52	292.22	138512.71
May, 2026	663.71	147.16	138365.54
May, 2026	1326.71	295.03	138217.68
Jul, 2026	662.29	148.58	138069.10
Jul, 2026	1323.87	297.87	137919.81
Aug, 2026	660.87	150.00	137769.81
Oct, 2026	660.15	150.72	137619.08
Oct, 2026	1319.57	302.17	137467.64
Dec, 2026	658.70	152.17	137315.47
Dec, 2026	1316.67	305.07	137162.57
Jan, 2027	657.24	153.63	137008.93
Mar, 2027	656.50	154.37	136854.56
Mar, 2027	1312.26	309.48	136699.46
May, 2027	655.02	155.85	136543.60
May, 2027	1309.29	312.45	136387.01
Jul, 2027	653.52	157.35	136229.66
Jul, 2027	1306.29	315.45	136071.55
Aug, 2027	652.01	158.86	135912.69
Oct, 2027	651.25	159.62	135753.07
Oct, 2027	1301.73	320.01	135592.69
Dec, 2027	649.71	161.16	135431.53
Dec, 2027	1298.65	323.09	135269.60
Jan, 2028	648.17	162.70	135106.90
Mar, 2028	647.39	163.48	134943.42
Mar, 2028	1293.99	327.75	134779.15
May, 2028	645.82	165.05	134614.10
May, 2028	1290.85	330.89	134448.25
Jul, 2028	644.23	166.64	134281.62
Jul, 2028	1287.66	334.08	134114.18
Aug, 2028	642.63	168.24	133945.94
Oct, 2028	641.82	169.05	133776.89
Oct, 2028	1282.83	338.91	133607.04
Dec, 2028	640.20	170.67	133436.37
Dec, 2028	1279.58	342.16	133264.88
Jan, 2029	638.56	172.31	133092.57
Mar, 2029	637.74	173.13	132919.44
Mar, 2029	1274.65	347.09	132745.47
May, 2029	636.07	174.80	132570.67
May, 2029	1271.30	350.44	132395.04
Jul, 2029	634.39	176.48	132218.56
Jul, 2029	1267.94	353.80	132041.24
Aug, 2029	632.70	178.17	131863.07
Oct, 2029	631.84	179.03	131684.04
Oct, 2029	1262.83	358.91	131504.16
Dec, 2029	630.12	180.75	131323.41
Dec, 2029	1259.38	362.36	131141.80
Jan, 2030	628.39	182.48	130959.32
Mar, 2030	627.51	183.36	130775.96
Mar, 2030	1254.14	367.60	130591.72
May, 2030	625.75	185.12	130406.61
May, 2030	1250.61	371.13	130220.60
Jul, 2030	623.97	186.90	130033.70
Jul, 2030	1247.05	374.69	129845.91
Aug, 2030	622.18	188.69	129657.22
Oct, 2030	621.27	189.60	129467.63
Oct, 2030	1241.64	380.10	129277.12
Dec, 2030	619.45	191.42	129085.70
Dec, 2030	1237.99	383.75	128893.37
Jan, 2031	617.61	193.26	128700.11
Mar, 2031	616.69	194.18	128505.93
Mar, 2031	1232.45	389.29	128310.82
May, 2031	614.82	196.05	128114.77
May, 2031	1228.70	393.04	127917.79
Jul, 2031	612.94	197.93	127719.85
Jul, 2031	1224.93	396.81	127520.98
Aug, 2031	611.04	199.83	127321.14
Oct, 2031	610.08	200.79	127120.35
Oct, 2031	1219.20	402.54	126918.60
Dec, 2031	608.15	202.72	126715.88
Dec, 2031	1215.33	406.41	126512.19
Jan, 2032	606.20	204.67	126307.53
Mar, 2032	605.22	205.65	126101.88
Mar, 2032	1209.46	412.28	125895.25
May, 2032	603.25	207.62	125687.63
May, 2032	1205.50	416.24	125479.01
Jul, 2032	601.25	209.62	125269.40
Jul, 2032	1201.50	420.24	125058.77
Aug, 2032	599.24	211.63	124847.14
Oct, 2032	598.23	212.64	124634.50
Oct, 2032	1195.44	426.30	124420.84
Dec, 2032	596.18	214.69	124206.15
Dec, 2032	1191.33	430.41	123990.43
Jan, 2033	594.12	216.75	123773.69
Mar, 2033	593.08	217.79	123555.90
Mar, 2033	1185.12	436.62	123337.07
May, 2033	590.99	219.88	123117.19
May, 2033	1180.93	440.81	122896.25
Jul, 2033	588.88	221.99	122674.26
Jul, 2033	1176.69	445.05	122451.21
Aug, 2033	586.75	224.12	122227.08
Oct, 2033	585.67	225.20	122001.88
Oct, 2033	1170.26	451.48	121775.60
Dec, 2033	583.51	227.36	121548.24
Dec, 2033	1165.93	455.81	121319.79
Jan, 2034	581.32	229.55	121090.25
Mar, 2034	580.22	230.65	120859.60
Mar, 2034	1159.34	462.40	120627.85
May, 2034	578.01	232.86	120394.99
May, 2034	1154.90	466.84	120161.01
Jul, 2034	575.77	235.10	119925.91
Jul, 2034	1150.41	471.33	119689.69
Aug, 2034	573.51	237.36	119452.33
Oct, 2034	572.38	238.49	119213.83
Oct, 2034	1143.61	478.13	118974.20
Dec, 2034	570.08	240.79	118733.41
Dec, 2034	1139.01	482.73	118491.47
Jan, 2035	567.77	243.10	118248.37
Mar, 2035	566.61	244.26	118004.11
Mar, 2035	1132.05	489.69	117758.68
May, 2035	564.26	246.61	117512.07
May, 2035	1127.34	494.40	117264.28
Jul, 2035	561.89	248.98	117015.30
Jul, 2035	1122.59	499.15	116765.13
Aug, 2035	559.50	251.37	116513.76
Oct, 2035	558.30	252.57	116261.18
Oct, 2035	1115.38	506.36	116007.40
Dec, 2035	555.87	255.00	115752.39
Dec, 2035	1110.52	511.22	115496.17
Jan, 2036	553.42	257.45	115238.72
Mar, 2036	552.19	258.68	114980.04
Mar, 2036	1103.14	518.60	114720.11
May, 2036	549.70	261.17	114458.94
May, 2036	1098.15	523.59	114196.52
Jul, 2036	547.19	263.68	113932.84
Jul, 2036	1093.12	528.62	113667.90
Aug, 2036	544.66	266.21	113401.69
Oct, 2036	543.38	267.49	113134.20
Oct, 2036	1085.48	536.26	112865.44
Dec, 2036	540.81	270.06	112595.38
Dec, 2036	1080.33	541.41	112324.03
Jan, 2037	538.22	272.65	112051.38
Mar, 2037	536.91	273.96	111777.42
Mar, 2037	1072.51	549.23	111502.15
May, 2037	534.28	276.59	111225.56
May, 2037	1067.24	554.50	110947.65
Jul, 2037	531.62	279.25	110668.40
Jul, 2037	1061.91	559.83	110387.82
Aug, 2037	528.94	281.93	110105.89
Oct, 2037	527.59	283.28	109822.61
Oct, 2037	1053.82	567.92	109537.97
Dec, 2037	524.87	286.00	109251.97
Dec, 2037	1048.37	573.37	108964.60
Jan, 2038	522.12	288.75	108675.85
Mar, 2038	520.74	290.13	108385.72
Mar, 2038	1040.09	581.65	108094.20
May, 2038	517.95	292.92	107801.28
May, 2038	1034.50	587.24	107506.96
Jul, 2038	515.14	295.73	107211.23
Jul, 2038	1028.86	592.88	106914.08
Aug, 2038	512.30	298.57	106615.50
Oct, 2038	510.87	300.00	106315.50
Oct, 2038	1020.30	601.44	106014.06
Dec, 2038	507.98	302.89	105711.17
Dec, 2038	1014.51	607.23	105406.84
Jan, 2039	505.07	305.80	105101.04
Mar, 2039	503.61	307.26	104793.78
Mar, 2039	1005.75	615.99	104485.05
May, 2039	500.66	310.21	104174.83
May, 2039	999.83	621.91	103863.13
Jul, 2039	497.68	313.19	103549.94
Jul, 2039	993.86	627.88	103235.25
Aug, 2039	494.67	316.20	102919.05
Oct, 2039	493.15	317.72	102601.33
Oct, 2039	984.78	636.96	102282.09
Dec, 2039	490.10	320.77	101961.32
Dec, 2039	978.66	643.08	101639.02
Jan, 2040	487.02	323.85	101315.17
Mar, 2040	485.47	325.40	100989.77
Mar, 2040	969.38	652.36	100662.81
May, 2040	482.34	328.53	100334.28
May, 2040	963.11	658.63	100004.18
Jul, 2040	479.19	331.68	99672.50
Jul, 2040	956.79	664.95	99339.22
Aug, 2040	476.00	334.87	99004.35
Oct, 2040	474.40	336.47	98667.88
Oct, 2040	947.18	674.56	98329.79
Dec, 2040	471.16	339.71	97990.09
Dec, 2040	940.70	681.04	97648.75
Jan, 2041	467.90	342.97	97305.78
Mar, 2041	466.26	344.61	96961.17
Mar, 2041	930.87	690.87	96614.90
May, 2041	462.95	347.92	96266.98
May, 2041	924.23	697.51	95917.39
Jul, 2041	459.60	351.27	95566.12
Jul, 2041	917.52	704.22	95213.18
Aug, 2041	456.23	354.64	94858.54
Oct, 2041	454.53	356.34	94502.20
Oct, 2041	907.35	714.39	94144.15
Dec, 2041	451.11	359.76	93784.39
Dec, 2041	900.49	721.25	93422.90
Jan, 2042	447.65	363.22	93059.68
Mar, 2042	445.91	364.96	92694.72
Mar, 2042	890.07	731.67	92328.01
May, 2042	442.41	368.46	91959.55
May, 2042	883.05	738.69	91589.32
Jul, 2042	438.87	372.00	91217.31
Jul, 2042	875.95	745.79	90843.53
Aug, 2042	435.29	375.58	90467.95
Oct, 2042	433.49	377.38	90090.57
Oct, 2042	865.17	756.57	89711.39
Dec, 2042	429.87	381.00	89330.38
Dec, 2042	857.91	763.83	88947.55
Jan, 2043	426.21	384.66	88562.89
Mar, 2043	424.36	386.51	88176.38
Mar, 2043	846.87	774.87	87788.03
May, 2043	420.65	390.22	87397.81
May, 2043	839.43	782.31	87005.72
Jul, 2043	416.90	393.97	86611.75
Jul, 2043	831.91	789.83	86215.90
Aug, 2043	413.12	397.75	85818.14
Oct, 2043	411.21	399.66	85418.49
Oct, 2043	820.51	801.23	85016.91
Dec, 2043	407.37	403.50	84613.42
Dec, 2043	812.81	808.93	84207.98
Jan, 2044	403.50	407.37	83800.61
Mar, 2044	401.54	409.33	83391.29
Mar, 2044	801.12	820.62	82980.00
May, 2044	397.61	413.26	82566.74
May, 2044	793.24	828.50	82151.50
Jul, 2044	393.64	417.23	81734.28
Jul, 2044	785.28	836.46	81315.05
Aug, 2044	389.63	421.24	80893.81
Oct, 2044	387.62	423.25	80470.56
Oct, 2044	773.21	848.53	80045.28
Dec, 2044	383.55	427.32	79617.96
Dec, 2044	765.05	856.69	79188.59
Jan, 2045	379.45	431.42	78757.17
Mar, 2045	377.38	433.49	78323.68
Mar, 2045	752.68	869.06	77888.11
May, 2045	373.21	437.66	77450.45
May, 2045	744.33	877.41	77010.70
Jul, 2045	369.01	441.86	76568.84
Jul, 2045	735.90	885.84	76124.86
Aug, 2045	364.76	446.11	75678.75
Oct, 2045	362.63	448.24	75230.51
Oct, 2045	723.11	898.63	74780.12
Dec, 2045	358.32	452.55	74327.57
Dec, 2045	714.47	907.27	73872.85
Jan, 2046	353.97	456.90	73415.96
Mar, 2046	351.78	459.09	72956.87
Mar, 2046	701.37	920.37	72495.59
May, 2046	347.37	463.50	72032.09
May, 2046	692.52	929.22	71566.38
Jul, 2046	342.92	467.95	71098.43
Jul, 2046	683.60	938.14	70628.24
Aug, 2046	338.43	472.44	70155.80
Oct, 2046	336.16	474.71	69681.09
Oct, 2046	670.05	951.69	69204.11
Dec, 2046	331.60	479.27	68724.84
Dec, 2046	660.91	960.83	68243.28
Jan, 2047	327.00	483.87	67759.41
Mar, 2047	324.68	486.19	67273.22
Mar, 2047	647.03	974.71	66784.70
May, 2047	320.01	490.86	66293.84
May, 2047	637.67	984.07	65800.63
Jul, 2047	315.29	495.58	65305.05
Jul, 2047	628.21	993.53	64807.10
Aug, 2047	310.53	500.34	64306.76
Oct, 2047	308.14	502.73	63804.03
Oct, 2047	613.87	1007.87	63298.89
Dec, 2047	303.31	507.56	62791.33
Dec, 2047	604.19	1017.55	62281.33
Jan, 2048	298.43	512.44	61768.89
Mar, 2048	295.98	514.89	61254.00
Mar, 2048	589.49	1032.25	60736.64
May, 2048	291.03	519.84	60216.80
May, 2048	579.57	1042.17	59694.47
Jul, 2048	286.04	524.83	59169.63
Jul, 2048	569.56	1052.18	58642.28
Aug, 2048	280.99	529.88	58112.41
Oct, 2048	278.46	532.41	57579.99
Oct, 2048	554.36	1067.38	57045.03
Dec, 2048	273.34	537.53	56507.50
Dec, 2048	544.11	1077.63	55967.39
Jan, 2049	268.18	542.69	55424.70
Mar, 2049	265.58	545.29	54879.41
Mar, 2049	528.54	1093.20	54331.50
May, 2049	260.34	550.53	53780.97
May, 2049	518.04	1103.70	53227.80
Jul, 2049	255.05	555.82	52671.98
Jul, 2049	507.44	1114.30	52113.50
Aug, 2049	249.71	561.16	51552.34
Oct, 2049	247.02	563.85	50988.49
Oct, 2049	491.34	1130.40	50421.94
Dec, 2049	241.61	569.26	49852.67
Dec, 2049	480.49	1141.25	49280.68
Jan, 2050	236.14	574.73	48705.95
Mar, 2050	233.38	577.49	48128.46
Mar, 2050	464.00	1157.74	47548.20
May, 2050	227.84	583.03	46965.17
May, 2050	452.88	1168.86	46379.34
Jul, 2050	222.23	588.64	45790.71
Jul, 2050	441.64	1180.10	45199.25
Aug, 2050	216.58	594.29	44604.96
Oct, 2050	213.73	597.14	44007.82
Oct, 2050	424.60	1197.14	43407.82
Dec, 2050	208.00	602.87	42804.95
Dec, 2050	413.11	1208.63	42199.18
Jan, 2051	202.20	608.67	41590.52
Mar, 2051	199.29	611.58	40978.94
Mar, 2051	395.65	1226.09	40364.42
May, 2051	193.41	617.46	39746.97
May, 2051	383.86	1237.88	39126.55
Jul, 2051	187.48	623.39	38503.16
Jul, 2051	371.97	1249.77	37876.79
Aug, 2051	181.49	629.38	37247.41
Oct, 2051	178.48	632.39	36615.02
Oct, 2051	353.93	1267.81	35979.59
Dec, 2051	172.40	638.47	35341.13
Dec, 2051	341.74	1280.00	34699.60
Jan, 2052	166.27	644.60	34055.00
Mar, 2052	163.18	647.69	33407.31
Mar, 2052	323.26	1298.48	32756.52
May, 2052	156.96	653.91	32102.60
May, 2052	310.78	1310.96	31445.56
Jul, 2052	150.68	660.19	30785.37
Jul, 2052	298.19	1323.55	30122.01
Aug, 2052	144.33	666.54	29455.47
Oct, 2052	141.14	669.73	28785.74
Oct, 2052	279.07	1342.67	28112.81
Dec, 2052	134.71	676.16	27436.64
Dec, 2052	266.18	1355.56	26757.24
Jan, 2053	128.21	682.66	26074.58
Mar, 2053	124.94	685.93	25388.65
Mar, 2053	246.59	1375.15	24699.44
May, 2053	118.35	692.52	24006.92
May, 2053	233.38	1388.36	23311.08
Jul, 2053	111.70	699.17	22611.91
Jul, 2053	220.05	1401.69	21909.39
Aug, 2053	104.98	705.89	21203.50
Oct, 2053	101.60	709.27	20494.23
Oct, 2053	199.80	1421.94	19781.56
Dec, 2053	94.79	716.08	19065.48
Dec, 2053	186.15	1435.59	18345.96
Jan, 2054	87.91	722.96	17623.00
Mar, 2054	84.44	726.43	16896.58
Mar, 2054	165.40	1456.34	16166.67
May, 2054	77.47	733.40	15433.26
May, 2054	151.42	1470.32	14696.35
Jul, 2054	70.42	740.45	13955.90
Jul, 2054	137.29	1484.45	13211.90
Aug, 2054	63.31	747.56	12464.33
Oct, 2054	59.72	751.15	11713.19
Oct, 2054	115.85	1505.89	10958.44
Dec, 2054	52.51	758.36	10200.08
Dec, 2054	101.39	1520.35	9438.09
Jan, 2055	45.22	765.65	8672.44
Mar, 2055	41.56	769.31	7903.13
Mar, 2055	79.43	1542.31	7130.13
May, 2055	34.17	776.70	6353.42
May, 2055	64.61	1557.13	5573.00
Jul, 2055	26.70	784.17	4788.83
Jul, 2055	49.65	1572.09	4000.91
Aug, 2055	19.17	791.70	3209.21
Oct, 2055	15.38	795.49	2413.72
Oct, 2055	26.95	1594.79	1614.41
Dec, 2055	7.74	803.13	811.28
Dec, 2055	11.63	1610.11	4.29