Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,339,000
Down Payment	$401,700
Mortgage Amount:	$937,300
Mortgage Payment:	$5,469.83 / month
Estimated Tax:	+ $743.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $6,213.72 / month
Total Interest Paid:	$1,031,839.20 over 30 years
Total Tax Paid:	$267,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	4491.23	978.60	936321.40
Jan, 2026	4486.54	983.29	935338.11
Feb, 2026	4481.83	988.00	934350.11
Mar, 2026	4477.09	992.74	933357.37
Apr, 2026	4472.34	997.49	932359.88
May, 2026	4467.56	1002.27	931357.61
Jun, 2026	4462.76	1007.07	930350.53
Jul, 2026	4457.93	1011.90	929338.63
Aug, 2026	4453.08	1016.75	928321.88
Sep, 2026	4448.21	1021.62	927300.26
Oct, 2026	4443.31	1026.52	926273.75
Nov, 2026	4438.40	1031.43	925242.31
Dec, 2026	4433.45	1036.38	924205.93
Jan, 2027	4428.49	1041.34	923164.59
Feb, 2027	4423.50	1046.33	922118.26
Mar, 2027	4418.48	1051.35	921066.91
Apr, 2027	4413.45	1056.38	920010.53
May, 2027	4408.38	1061.45	918949.08
Jun, 2027	4403.30	1066.53	917882.55
Jul, 2027	4398.19	1071.64	916810.90
Aug, 2027	4393.05	1076.78	915734.13
Sep, 2027	4387.89	1081.94	914652.19
Oct, 2027	4382.71	1087.12	913565.07
Nov, 2027	4377.50	1092.33	912472.74
Dec, 2027	4372.27	1097.56	911375.17
Jan, 2028	4367.01	1102.82	910272.35
Feb, 2028	4361.72	1108.11	909164.24
Mar, 2028	4356.41	1113.42	908050.82
Apr, 2028	4351.08	1118.75	906932.07
May, 2028	4345.72	1124.11	905807.96
Jun, 2028	4340.33	1129.50	904678.46
Jul, 2028	4334.92	1134.91	903543.54
Aug, 2028	4329.48	1140.35	902403.19
Sep, 2028	4324.02	1145.81	901257.38
Oct, 2028	4318.52	1151.31	900106.07
Nov, 2028	4313.01	1156.82	898949.25
Dec, 2028	4307.47	1162.36	897786.89
Jan, 2029	4301.90	1167.93	896618.95
Feb, 2029	4296.30	1173.53	895445.42
Mar, 2029	4290.68	1179.15	894266.27
Apr, 2029	4285.03	1184.80	893081.46
May, 2029	4279.35	1190.48	891890.98
Jun, 2029	4273.64	1196.19	890694.80
Jul, 2029	4267.91	1201.92	889492.88
Aug, 2029	4262.15	1207.68	888285.20
Sep, 2029	4256.37	1213.46	887071.74
Oct, 2029	4250.55	1219.28	885852.46
Nov, 2029	4244.71	1225.12	884627.34
Dec, 2029	4238.84	1230.99	883396.35
Jan, 2030	4232.94	1236.89	882159.46
Feb, 2030	4227.01	1242.82	880916.64
Mar, 2030	4221.06	1248.77	879667.87
Apr, 2030	4215.08	1254.75	878413.12
May, 2030	4209.06	1260.77	877152.35
Jun, 2030	4203.02	1266.81	875885.54
Jul, 2030	4196.95	1272.88	874612.66
Aug, 2030	4190.85	1278.98	873333.69
Sep, 2030	4184.72	1285.11	872048.58
Oct, 2030	4178.57	1291.26	870757.32
Nov, 2030	4172.38	1297.45	869459.87
Dec, 2030	4166.16	1303.67	868156.20
Jan, 2031	4159.92	1309.91	866846.28
Feb, 2031	4153.64	1316.19	865530.09
Mar, 2031	4147.33	1322.50	864207.59
Apr, 2031	4140.99	1328.84	862878.76
May, 2031	4134.63	1335.20	861543.55
Jun, 2031	4128.23	1341.60	860201.95
Jul, 2031	4121.80	1348.03	858853.92
Aug, 2031	4115.34	1354.49	857499.44
Sep, 2031	4108.85	1360.98	856138.46
Oct, 2031	4102.33	1367.50	854770.96
Nov, 2031	4095.78	1374.05	853396.91
Dec, 2031	4089.19	1380.64	852016.27
Jan, 2032	4082.58	1387.25	850629.02
Feb, 2032	4075.93	1393.90	849235.12
Mar, 2032	4069.25	1400.58	847834.54
Apr, 2032	4062.54	1407.29	846427.25
May, 2032	4055.80	1414.03	845013.22
Jun, 2032	4049.02	1420.81	843592.41
Jul, 2032	4042.21	1427.62	842164.79
Aug, 2032	4035.37	1434.46	840730.34
Sep, 2032	4028.50	1441.33	839289.01
Oct, 2032	4021.59	1448.24	837840.77
Nov, 2032	4014.65	1455.18	836385.59
Dec, 2032	4007.68	1462.15	834923.44
Jan, 2033	4000.67	1469.16	833454.29
Feb, 2033	3993.64	1476.19	831978.09
Mar, 2033	3986.56	1483.27	830494.82
Apr, 2033	3979.45	1490.38	829004.45
May, 2033	3972.31	1497.52	827506.93
Jun, 2033	3965.14	1504.69	826002.24
Jul, 2033	3957.93	1511.90	824490.34
Aug, 2033	3950.68	1519.15	822971.19
Sep, 2033	3943.40	1526.43	821444.76
Oct, 2033	3936.09	1533.74	819911.02
Nov, 2033	3928.74	1541.09	818369.93
Dec, 2033	3921.36	1548.47	816821.46
Jan, 2034	3913.94	1555.89	815265.56
Feb, 2034	3906.48	1563.35	813702.22
Mar, 2034	3898.99	1570.84	812131.38
Apr, 2034	3891.46	1578.37	810553.01
May, 2034	3883.90	1585.93	808967.08
Jun, 2034	3876.30	1593.53	807373.55
Jul, 2034	3868.66	1601.17	805772.38
Aug, 2034	3860.99	1608.84	804163.55
Sep, 2034	3853.28	1616.55	802547.00
Oct, 2034	3845.54	1624.29	800922.71
Nov, 2034	3837.75	1632.08	799290.63
Dec, 2034	3829.93	1639.90	797650.74
Jan, 2035	3822.08	1647.75	796002.98
Feb, 2035	3814.18	1655.65	794347.33
Mar, 2035	3806.25	1663.58	792683.75
Apr, 2035	3798.28	1671.55	791012.20
May, 2035	3790.27	1679.56	789332.63
Jun, 2035	3782.22	1687.61	787645.02
Jul, 2035	3774.13	1695.70	785949.33
Aug, 2035	3766.01	1703.82	784245.50
Sep, 2035	3757.84	1711.99	782533.52
Oct, 2035	3749.64	1720.19	780813.33
Nov, 2035	3741.40	1728.43	779084.89
Dec, 2035	3733.12	1736.71	777348.18
Jan, 2036	3724.79	1745.04	775603.14
Feb, 2036	3716.43	1753.40	773849.74
Mar, 2036	3708.03	1761.80	772087.94
Apr, 2036	3699.59	1770.24	770317.70
May, 2036	3691.11	1778.72	768538.98
Jun, 2036	3682.58	1787.25	766751.73
Jul, 2036	3674.02	1795.81	764955.92
Aug, 2036	3665.41	1804.42	763151.50
Sep, 2036	3656.77	1813.06	761338.44
Oct, 2036	3648.08	1821.75	759516.69
Nov, 2036	3639.35	1830.48	757686.21
Dec, 2036	3630.58	1839.25	755846.96
Jan, 2037	3621.77	1848.06	753998.90
Feb, 2037	3612.91	1856.92	752141.98
Mar, 2037	3604.01	1865.82	750276.16
Apr, 2037	3595.07	1874.76	748401.41
May, 2037	3586.09	1883.74	746517.67
Jun, 2037	3577.06	1892.77	744624.90
Jul, 2037	3567.99	1901.84	742723.06
Aug, 2037	3558.88	1910.95	740812.12
Sep, 2037	3549.72	1920.11	738892.01
Oct, 2037	3540.52	1929.31	736962.70
Nov, 2037	3531.28	1938.55	735024.15
Dec, 2037	3521.99	1947.84	733076.31
Jan, 2038	3512.66	1957.17	731119.14
Feb, 2038	3503.28	1966.55	729152.59
Mar, 2038	3493.86	1975.97	727176.62
Apr, 2038	3484.39	1985.44	725191.18
May, 2038	3474.87	1994.96	723196.22
Jun, 2038	3465.32	2004.51	721191.70
Jul, 2038	3455.71	2014.12	719177.58
Aug, 2038	3446.06	2023.77	717153.81
Sep, 2038	3436.36	2033.47	715120.35
Oct, 2038	3426.62	2043.21	713077.13
Nov, 2038	3416.83	2053.00	711024.13
Dec, 2038	3406.99	2062.84	708961.29
Jan, 2039	3397.11	2072.72	706888.57
Feb, 2039	3387.17	2082.66	704805.91
Mar, 2039	3377.20	2092.63	702713.28
Apr, 2039	3367.17	2102.66	700610.62
May, 2039	3357.09	2112.74	698497.88
Jun, 2039	3346.97	2122.86	696375.02
Jul, 2039	3336.80	2133.03	694241.98
Aug, 2039	3326.58	2143.25	692098.73
Sep, 2039	3316.31	2153.52	689945.21
Oct, 2039	3305.99	2163.84	687781.37
Nov, 2039	3295.62	2174.21	685607.15
Dec, 2039	3285.20	2184.63	683422.53
Jan, 2040	3274.73	2195.10	681227.43
Feb, 2040	3264.21	2205.62	679021.81
Mar, 2040	3253.65	2216.18	676805.63
Apr, 2040	3243.03	2226.80	674578.83
May, 2040	3232.36	2237.47	672341.35
Jun, 2040	3221.64	2248.19	670093.16
Jul, 2040	3210.86	2258.97	667834.19
Aug, 2040	3200.04	2269.79	665564.40
Sep, 2040	3189.16	2280.67	663283.73
Oct, 2040	3178.23	2291.60	660992.14
Nov, 2040	3167.25	2302.58	658689.56
Dec, 2040	3156.22	2313.61	656375.95
Jan, 2041	3145.13	2324.70	654051.26
Feb, 2041	3134.00	2335.83	651715.42
Mar, 2041	3122.80	2347.03	649368.40
Apr, 2041	3111.56	2358.27	647010.12
May, 2041	3100.26	2369.57	644640.55
Jun, 2041	3088.90	2380.93	642259.62
Jul, 2041	3077.49	2392.34	639867.29
Aug, 2041	3066.03	2403.80	637463.49
Sep, 2041	3054.51	2415.32	635048.17
Oct, 2041	3042.94	2426.89	632621.28
Nov, 2041	3031.31	2438.52	630182.76
Dec, 2041	3019.63	2450.20	627732.55
Jan, 2042	3007.89	2461.94	625270.61
Feb, 2042	2996.09	2473.74	622796.87
Mar, 2042	2984.23	2485.60	620311.27
Apr, 2042	2972.32	2497.51	617813.77
May, 2042	2960.36	2509.47	615304.30
Jun, 2042	2948.33	2521.50	612782.80
Jul, 2042	2936.25	2533.58	610249.22
Aug, 2042	2924.11	2545.72	607703.50
Sep, 2042	2911.91	2557.92	605145.58
Oct, 2042	2899.66	2570.17	602575.41
Nov, 2042	2887.34	2582.49	599992.92
Dec, 2042	2874.97	2594.86	597398.06
Jan, 2043	2862.53	2607.30	594790.76
Feb, 2043	2850.04	2619.79	592170.97
Mar, 2043	2837.49	2632.34	589538.62
Apr, 2043	2824.87	2644.96	586893.67
May, 2043	2812.20	2657.63	584236.03
Jun, 2043	2799.46	2670.37	581565.67
Jul, 2043	2786.67	2683.16	578882.51
Aug, 2043	2773.81	2696.02	576186.49
Sep, 2043	2760.89	2708.94	573477.55
Oct, 2043	2747.91	2721.92	570755.64
Nov, 2043	2734.87	2734.96	568020.68
Dec, 2043	2721.77	2748.06	565272.61
Jan, 2044	2708.60	2761.23	562511.38
Feb, 2044	2695.37	2774.46	559736.92
Mar, 2044	2682.07	2787.76	556949.16
Apr, 2044	2668.71	2801.12	554148.05
May, 2044	2655.29	2814.54	551333.51
Jun, 2044	2641.81	2828.02	548505.48
Jul, 2044	2628.26	2841.57	545663.91
Aug, 2044	2614.64	2855.19	542808.72
Sep, 2044	2600.96	2868.87	539939.85
Oct, 2044	2587.21	2882.62	537057.23
Nov, 2044	2573.40	2896.43	534160.80
Dec, 2044	2559.52	2910.31	531250.49
Jan, 2045	2545.58	2924.25	528326.23
Feb, 2045	2531.56	2938.27	525387.97
Mar, 2045	2517.48	2952.35	522435.62
Apr, 2045	2503.34	2966.49	519469.13
May, 2045	2489.12	2980.71	516488.42
Jun, 2045	2474.84	2994.99	513493.43
Jul, 2045	2460.49	3009.34	510484.09
Aug, 2045	2446.07	3023.76	507460.33
Sep, 2045	2431.58	3038.25	504422.08
Oct, 2045	2417.02	3052.81	501369.27
Nov, 2045	2402.39	3067.44	498301.84
Dec, 2045	2387.70	3082.13	495219.71
Jan, 2046	2372.93	3096.90	492122.80
Feb, 2046	2358.09	3111.74	489011.06
Mar, 2046	2343.18	3126.65	485884.41
Apr, 2046	2328.20	3141.63	482742.78
May, 2046	2313.14	3156.69	479586.09
Jun, 2046	2298.02	3171.81	476414.27
Jul, 2046	2282.82	3187.01	473227.26
Aug, 2046	2267.55	3202.28	470024.98
Sep, 2046	2252.20	3217.63	466807.35
Oct, 2046	2236.79	3233.04	463574.31
Nov, 2046	2221.29	3248.54	460325.77
Dec, 2046	2205.73	3264.10	457061.67
Jan, 2047	2190.09	3279.74	453781.93
Feb, 2047	2174.37	3295.46	450486.47
Mar, 2047	2158.58	3311.25	447175.22
Apr, 2047	2142.71	3327.12	443848.10
May, 2047	2126.77	3343.06	440505.05
Jun, 2047	2110.75	3359.08	437145.97
Jul, 2047	2094.66	3375.17	433770.80
Aug, 2047	2078.49	3391.34	430379.45
Sep, 2047	2062.23	3407.60	426971.86
Oct, 2047	2045.91	3423.92	423547.93
Nov, 2047	2029.50	3440.33	420107.61
Dec, 2047	2013.02	3456.81	416650.79
Jan, 2048	1996.45	3473.38	413177.41
Feb, 2048	1979.81	3490.02	409687.39
Mar, 2048	1963.09	3506.74	406180.65
Apr, 2048	1946.28	3523.55	402657.10
May, 2048	1929.40	3540.43	399116.67
Jun, 2048	1912.43	3557.40	395559.27
Jul, 2048	1895.39	3574.44	391984.83
Aug, 2048	1878.26	3591.57	388393.26
Sep, 2048	1861.05	3608.78	384784.48
Oct, 2048	1843.76	3626.07	381158.41
Nov, 2048	1826.38	3643.45	377514.96
Dec, 2048	1808.93	3660.90	373854.06
Jan, 2049	1791.38	3678.45	370175.61
Feb, 2049	1773.76	3696.07	366479.54
Mar, 2049	1756.05	3713.78	362765.76
Apr, 2049	1738.25	3731.58	359034.18
May, 2049	1720.37	3749.46	355284.72
Jun, 2049	1702.41	3767.42	351517.30
Jul, 2049	1684.35	3785.48	347731.82
Aug, 2049	1666.21	3803.62	343928.21
Sep, 2049	1647.99	3821.84	340106.37
Oct, 2049	1629.68	3840.15	336266.21
Nov, 2049	1611.28	3858.55	332407.66
Dec, 2049	1592.79	3877.04	328530.62
Jan, 2050	1574.21	3895.62	324635.00
Feb, 2050	1555.54	3914.29	320720.71
Mar, 2050	1536.79	3933.04	316787.67
Apr, 2050	1517.94	3951.89	312835.78
May, 2050	1499.00	3970.83	308864.95
Jun, 2050	1479.98	3989.85	304875.10
Jul, 2050	1460.86	4008.97	300866.13
Aug, 2050	1441.65	4028.18	296837.95
Sep, 2050	1422.35	4047.48	292790.47
Oct, 2050	1402.95	4066.88	288723.59
Nov, 2050	1383.47	4086.36	284637.23
Dec, 2050	1363.89	4105.94	280531.29
Jan, 2051	1344.21	4125.62	276405.67
Feb, 2051	1324.44	4145.39	272260.28
Mar, 2051	1304.58	4165.25	268095.03
Apr, 2051	1284.62	4185.21	263909.83
May, 2051	1264.57	4205.26	259704.56
Jun, 2051	1244.42	4225.41	255479.15
Jul, 2051	1224.17	4245.66	251233.49
Aug, 2051	1203.83	4266.00	246967.49
Sep, 2051	1183.39	4286.44	242681.04
Oct, 2051	1162.85	4306.98	238374.06
Nov, 2051	1142.21	4327.62	234046.44
Dec, 2051	1121.47	4348.36	229698.08
Jan, 2052	1100.64	4369.19	225328.89
Feb, 2052	1079.70	4390.13	220938.76
Mar, 2052	1058.66	4411.17	216527.60
Apr, 2052	1037.53	4432.30	212095.29
May, 2052	1016.29	4453.54	207641.75
Jun, 2052	994.95	4474.88	203166.87
Jul, 2052	973.51	4496.32	198670.55
Aug, 2052	951.96	4517.87	194152.68
Sep, 2052	930.31	4539.52	189613.17
Oct, 2052	908.56	4561.27	185051.90
Nov, 2052	886.71	4583.12	180468.78
Dec, 2052	864.75	4605.08	175863.70
Jan, 2053	842.68	4627.15	171236.55
Feb, 2053	820.51	4649.32	166587.22
Mar, 2053	798.23	4671.60	161915.62
Apr, 2053	775.85	4693.98	157221.64
May, 2053	753.35	4716.48	152505.16
Jun, 2053	730.75	4739.08	147766.09
Jul, 2053	708.05	4761.78	143004.30
Aug, 2053	685.23	4784.60	138219.70
Sep, 2053	662.30	4807.53	133412.18
Oct, 2053	639.27	4830.56	128581.61
Nov, 2053	616.12	4853.71	123727.90
Dec, 2053	592.86	4876.97	118850.94
Jan, 2054	569.49	4900.34	113950.60
Feb, 2054	546.01	4923.82	109026.78
Mar, 2054	522.42	4947.41	104079.37
Apr, 2054	498.71	4971.12	99108.26
May, 2054	474.89	4994.94	94113.32
Jun, 2054	450.96	5018.87	89094.45
Jul, 2054	426.91	5042.92	84051.53
Aug, 2054	402.75	5067.08	78984.45
Sep, 2054	378.47	5091.36	73893.08
Oct, 2054	354.07	5115.76	68777.33
Nov, 2054	329.56	5140.27	63637.05
Dec, 2054	304.93	5164.90	58472.15
Jan, 2055	280.18	5189.65	53282.50
Feb, 2055	255.31	5214.52	48067.98
Mar, 2055	230.33	5239.50	42828.48
Apr, 2055	205.22	5264.61	37563.87
May, 2055	179.99	5289.84	32274.03
Jun, 2055	154.65	5315.18	26958.85
Jul, 2055	129.18	5340.65	21618.20
Aug, 2055	103.59	5366.24	16251.95
Sep, 2055	77.87	5391.96	10860.00
Oct, 2055	52.04	5417.79	5442.20
Nov, 2055	26.08	5443.75	0