Mortgage Parameters

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

Mortgage Summary

Property Total:	$228,000
Down Payment	$68,400
Mortgage Amount:	$159,600
Mortgage Payment:	$931.38 / month
Estimated Tax:	+ $126.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,058.05 / month
Total Interest Paid:	$175,698.00 over 30 years
Total Tax Paid:	$45,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	764.75	166.63	159433.37
Mar, 2026	763.95	167.43	159265.94
Mar, 2026	1527.10	335.66	159097.71
May, 2026	762.34	169.04	158928.67
May, 2026	1523.87	338.89	158758.83
Jul, 2026	760.72	170.66	158588.17
Jul, 2026	1520.62	342.14	158416.69
Aug, 2026	759.08	172.30	158244.39
Oct, 2026	758.25	173.13	158071.26
Oct, 2026	1515.67	347.09	157897.31
Dec, 2026	756.59	174.79	157722.52
Dec, 2026	1512.34	350.42	157546.89
Jan, 2027	754.91	176.47	157370.42
Mar, 2027	754.07	177.31	157193.11
Mar, 2027	1507.29	355.47	157014.95
May, 2027	752.36	179.02	156835.93
May, 2027	1503.87	358.89	156656.06
Jul, 2027	750.64	180.74	156475.32
Jul, 2027	1500.42	362.34	156293.72
Aug, 2027	748.91	182.47	156111.25
Oct, 2027	748.03	183.35	155927.90
Oct, 2027	1495.18	367.58	155743.67
Dec, 2027	746.27	185.11	155558.56
Dec, 2027	1491.65	371.11	155372.57
Jan, 2028	744.49	186.89	155185.68
Mar, 2028	743.60	187.78	154997.90
Mar, 2028	1486.30	376.46	154809.22
May, 2028	741.79	189.59	154619.63
May, 2028	1482.68	380.08	154429.14
Jul, 2028	739.97	191.41	154237.73
Jul, 2028	1479.03	383.73	154045.41
Aug, 2028	738.13	193.25	153852.16
Oct, 2028	737.21	194.17	153657.99
Oct, 2028	1473.49	389.27	153462.89
Dec, 2028	735.34	196.04	153266.85
Dec, 2028	1469.74	393.02	153069.88
Jan, 2029	733.46	197.92	152871.96
Mar, 2029	732.51	198.87	152673.09
Mar, 2029	1464.07	398.69	152473.27
May, 2029	730.60	200.78	152272.49
May, 2029	1460.24	402.52	152070.75
Jul, 2029	728.67	202.71	151868.04
Jul, 2029	1456.37	406.39	151664.36
Aug, 2029	726.73	204.65	151459.70
Oct, 2029	725.74	205.64	151254.07
Oct, 2029	1450.50	412.26	151047.45
Dec, 2029	723.77	207.61	150839.84
Dec, 2029	1446.54	416.22	150631.23
Jan, 2030	721.77	209.61	150421.63
Mar, 2030	720.77	210.61	150211.02
Mar, 2030	1440.53	422.23	149999.40
May, 2030	718.75	212.63	149786.76
May, 2030	1436.48	426.28	149573.11
Jul, 2030	716.70	214.68	149358.44
Jul, 2030	1432.38	430.38	149142.73
Aug, 2030	714.64	216.74	148925.99
Oct, 2030	713.60	217.78	148708.22
Oct, 2030	1426.16	436.60	148489.40
Dec, 2030	711.51	219.87	148269.53
Dec, 2030	1421.97	440.79	148048.61
Jan, 2031	709.40	221.98	147826.63
Mar, 2031	708.34	223.04	147603.58
Mar, 2031	1415.61	447.15	147379.47
May, 2031	706.19	225.19	147154.28
May, 2031	1411.30	451.46	146928.02
Jul, 2031	704.03	227.35	146700.67
Jul, 2031	1406.97	455.79	146472.23
Aug, 2031	701.85	229.53	146242.70
Oct, 2031	700.75	230.63	146012.06
Oct, 2031	1400.39	462.37	145780.32
Dec, 2031	698.53	232.85	145547.47
Dec, 2031	1395.94	466.82	145313.51
Jan, 2032	696.29	235.09	145078.42
Mar, 2032	695.17	236.21	144842.21
Mar, 2032	1389.21	473.55	144604.87
May, 2032	692.90	238.48	144366.38
May, 2032	1384.66	478.10	144126.76
Jul, 2032	690.61	240.77	143885.99
Jul, 2032	1380.06	482.70	143644.06
Aug, 2032	688.29	243.09	143400.97
Oct, 2032	687.13	244.25	143156.72
Oct, 2032	1373.09	489.67	142911.30
Dec, 2032	684.78	246.60	142664.71
Dec, 2032	1368.38	494.38	142416.93
Jan, 2033	682.41	248.97	142167.96
Mar, 2033	681.22	250.16	141917.80
Mar, 2033	1361.24	501.52	141666.45
May, 2033	678.82	252.56	141413.89
May, 2033	1356.43	506.33	141160.11
Jul, 2033	676.39	254.99	140905.13
Jul, 2033	1351.56	511.20	140648.92
Aug, 2033	673.94	257.44	140391.48
Oct, 2033	672.71	258.67	140132.81
Oct, 2033	1344.18	518.58	139872.90
Dec, 2033	670.22	261.16	139611.74
Dec, 2033	1339.19	523.57	139349.34
Jan, 2034	667.72	263.66	139085.67
Mar, 2034	666.45	264.93	138820.74
Mar, 2034	1331.63	531.13	138554.55
May, 2034	663.91	267.47	138287.07
May, 2034	1326.54	536.22	138018.32
Jul, 2034	661.34	270.04	137748.28
Jul, 2034	1321.38	541.38	137476.94
Aug, 2034	658.74	272.64	137204.30
Oct, 2034	657.44	273.94	136930.36
Oct, 2034	1313.56	549.20	136655.11
Dec, 2034	654.81	276.57	136378.53
Dec, 2034	1308.29	554.47	136100.63
Jan, 2035	652.15	279.23	135821.40
Mar, 2035	650.81	280.57	135540.83
Mar, 2035	1300.28	562.48	135258.92
May, 2035	648.12	283.26	134975.65
May, 2035	1294.88	567.88	134691.03
Jul, 2035	645.39	285.99	134405.05
Jul, 2035	1289.41	573.35	134117.69
Aug, 2035	642.65	288.73	133828.96
Oct, 2035	641.26	290.12	133538.84
Oct, 2035	1281.13	581.63	133247.34
Dec, 2035	638.48	292.90	132954.43
Dec, 2035	1275.55	587.21	132660.13
Jan, 2036	635.66	295.72	132364.41
Mar, 2036	634.25	297.13	132067.28
Mar, 2036	1267.07	595.69	131768.72
May, 2036	631.39	299.99	131468.73
May, 2036	1261.34	601.42	131167.30
Jul, 2036	628.51	302.87	130864.43
Jul, 2036	1255.57	607.19	130560.11
Aug, 2036	625.60	305.78	130254.33
Oct, 2036	624.14	307.24	129947.09
Oct, 2036	1246.80	615.96	129638.37
Dec, 2036	621.18	310.20	129328.18
Dec, 2036	1240.88	621.88	129016.49
Jan, 2037	618.20	313.18	128703.32
Mar, 2037	616.70	314.68	128388.64
Mar, 2037	1231.90	630.86	128072.46
May, 2037	613.68	317.70	127754.76
May, 2037	1225.84	636.92	127435.53
Jul, 2037	610.63	320.75	127114.78
Jul, 2037	1219.72	643.04	126792.49
Aug, 2037	607.55	323.83	126468.66
Oct, 2037	606.00	325.38	126143.28
Oct, 2037	1210.44	652.32	125816.33
Dec, 2037	602.87	328.51	125487.82
Dec, 2037	1204.17	658.59	125157.74
Jan, 2038	599.71	331.67	124826.07
Mar, 2038	598.12	333.26	124492.82
Mar, 2038	1194.65	668.11	124157.97
May, 2038	594.92	336.46	123821.51
May, 2038	1188.23	674.53	123483.44
Jul, 2038	591.69	339.69	123143.75
Jul, 2038	1181.75	681.01	122802.44
Aug, 2038	588.43	342.95	122459.49
Oct, 2038	586.79	344.59	122114.89
Oct, 2038	1171.92	690.84	121768.64
Dec, 2038	583.47	347.91	121420.74
Dec, 2038	1165.28	697.48	121071.17
Jan, 2039	580.13	351.25	120719.92
Mar, 2039	578.45	352.93	120366.99
Mar, 2039	1155.21	707.55	120012.37
May, 2039	575.06	356.32	119656.05
May, 2039	1148.41	714.35	119298.02
Jul, 2039	571.64	359.74	118938.28
Jul, 2039	1141.55	721.21	118576.81
Aug, 2039	568.18	363.20	118213.61
Oct, 2039	566.44	364.94	117848.67
Oct, 2039	1131.13	731.63	117481.98
Dec, 2039	562.93	368.45	117113.53
Dec, 2039	1124.10	738.66	116743.32
Jan, 2040	559.40	371.98	116371.34
Mar, 2040	557.61	373.77	115997.57
Mar, 2040	1113.43	749.33	115622.01
May, 2040	554.02	377.36	115244.66
May, 2040	1106.23	756.53	114865.49
Jul, 2040	550.40	380.98	114484.51
Jul, 2040	1098.97	763.79	114101.70
Aug, 2040	546.74	384.64	113717.06
Oct, 2040	544.89	386.49	113330.57
Oct, 2040	1087.93	774.83	112942.23
Dec, 2040	541.18	390.20	112552.03
Dec, 2040	1080.49	782.27	112159.97
Jan, 2041	537.43	393.95	111766.02
Mar, 2041	535.55	395.83	111370.18
Mar, 2041	1069.20	793.56	110972.45
May, 2041	531.74	399.64	110572.82
May, 2041	1061.57	801.19	110171.26
Jul, 2041	527.90	403.48	109767.79
Jul, 2041	1053.87	808.89	109362.38
Aug, 2041	524.03	407.35	108955.03
Oct, 2041	522.08	409.30	108545.72
Oct, 2041	1042.19	820.57	108134.46
Dec, 2041	518.14	413.24	107721.22
Dec, 2041	1034.30	828.46	107306.01
Jan, 2042	514.17	417.21	106888.80
Mar, 2042	512.18	419.20	106469.60
Mar, 2042	1022.35	840.41	106048.38
May, 2042	508.15	423.23	105625.15
May, 2042	1014.27	848.49	105199.89
Jul, 2042	504.08	427.30	104772.60
Jul, 2042	1006.12	856.64	104343.25
Aug, 2042	499.98	431.40	103911.85
Oct, 2042	497.91	433.47	103478.38
Oct, 2042	993.74	869.02	103042.83
Dec, 2042	493.75	437.63	102605.20
Dec, 2042	985.40	877.36	102165.47
Jan, 2043	489.54	441.84	101723.63
Mar, 2043	487.43	443.95	101279.68
Mar, 2043	972.73	890.03	100833.60
May, 2043	483.16	448.22	100385.38
May, 2043	964.17	898.59	99935.01
Jul, 2043	478.86	452.52	99482.49
Jul, 2043	955.55	907.21	99027.79
Aug, 2043	474.51	456.87	98570.92
Oct, 2043	472.32	459.06	98111.86
Oct, 2043	942.44	920.32	97650.60
Dec, 2043	467.91	463.47	97187.13
Dec, 2043	933.60	929.16	96721.44
Jan, 2044	463.46	467.92	96253.51
Mar, 2044	461.21	470.17	95783.35
Mar, 2044	920.17	942.59	95310.93
May, 2044	456.70	474.68	94836.25
May, 2044	911.12	951.64	94359.29
Jul, 2044	452.14	479.24	93880.05
Jul, 2044	901.98	960.78	93398.51
Aug, 2044	447.53	483.85	92914.67
Oct, 2044	445.22	486.16	92428.50
Oct, 2044	888.11	974.65	91940.01
Dec, 2044	440.55	490.83	91449.18
Dec, 2044	878.74	984.02	90955.99
Jan, 2045	435.83	495.55	90460.44
Mar, 2045	433.46	497.92	89962.52
Mar, 2045	864.53	998.23	89462.21
May, 2045	428.67	502.71	88959.50
May, 2045	854.93	1007.83	88454.39
Jul, 2045	423.84	507.54	87946.85
Jul, 2045	845.25	1017.51	87436.88
Aug, 2045	418.97	512.41	86924.47
Oct, 2045	416.51	514.87	86409.60
Oct, 2045	830.56	1032.20	85892.27
Dec, 2045	411.57	519.81	85372.46
Dec, 2045	820.65	1042.11	84850.15
Jan, 2046	406.57	524.81	84325.35
Mar, 2046	404.06	527.32	83798.02
Mar, 2046	805.59	1057.17	83268.18
May, 2046	398.99	532.39	82735.79
May, 2046	795.43	1067.33	82200.85
Jul, 2046	393.88	537.50	81663.35
Jul, 2046	785.18	1077.58	81123.28
Aug, 2046	388.72	542.66	80580.61
Oct, 2046	386.12	545.26	80035.35
Oct, 2046	769.62	1093.14	79487.47
Dec, 2046	380.88	550.50	78936.97
Dec, 2046	759.12	1103.64	78383.83
Jan, 2047	375.59	555.79	77828.04
Mar, 2047	372.93	558.45	77269.58
Mar, 2047	743.18	1119.58	76708.45
May, 2047	367.56	563.82	76144.63
May, 2047	732.42	1130.34	75578.11
Jul, 2047	362.15	569.23	75008.88
Jul, 2047	721.57	1141.19	74436.91
Aug, 2047	356.68	574.70	73862.21
Oct, 2047	353.92	577.46	73284.75
Oct, 2047	705.08	1157.68	72704.53
Dec, 2047	348.38	583.00	72121.53
Dec, 2047	693.96	1168.80	71535.73
Jan, 2048	342.78	588.60	70947.12
Mar, 2048	339.95	591.43	70355.70
Mar, 2048	677.07	1185.69	69761.44
May, 2048	334.27	597.11	69164.33
May, 2048	665.68	1197.08	68564.37
Jul, 2048	328.54	602.84	67961.52
Jul, 2048	654.19	1208.57	67355.79
Aug, 2048	322.75	608.63	66747.16
Oct, 2048	319.83	611.55	66135.61
Oct, 2048	636.73	1226.03	65521.13
Dec, 2048	313.96	617.42	64903.71
Dec, 2048	624.96	1237.80	64283.32
Jan, 2049	308.02	623.36	63659.97
Mar, 2049	305.04	626.34	63033.62
Mar, 2049	607.08	1255.68	62404.28
May, 2049	299.02	632.36	61771.92
May, 2049	595.01	1267.75	61136.53
Jul, 2049	292.95	638.43	60498.10
Jul, 2049	582.84	1279.92	59856.60
Aug, 2049	286.81	644.57	59212.04
Oct, 2049	283.72	647.66	58564.38
Oct, 2049	564.34	1298.42	57913.62
Dec, 2049	277.50	653.88	57259.74
Dec, 2049	551.87	1310.89	56602.73
Jan, 2050	271.22	660.16	55942.58
Mar, 2050	268.06	663.32	55279.25
Mar, 2050	532.94	1329.82	54612.75
May, 2050	261.69	669.69	53943.06
May, 2050	520.17	1342.59	53270.16
Jul, 2050	255.25	676.13	52594.03
Jul, 2050	507.26	1355.50	51914.66
Aug, 2050	248.76	682.62	51232.04
Oct, 2050	245.49	685.89	50546.15
Oct, 2050	487.69	1375.07	49856.97
Dec, 2050	238.90	692.48	49164.49
Dec, 2050	474.48	1388.28	48468.69
Jan, 2051	232.25	699.13	47769.55
Mar, 2051	228.90	702.48	47067.07
Mar, 2051	454.43	1408.33	46361.22
May, 2051	222.15	709.23	45651.98
May, 2051	440.90	1421.86	44939.35
Jul, 2051	215.33	716.05	44223.31
Jul, 2051	427.23	1435.53	43503.83
Aug, 2051	208.46	722.92	42780.91
Oct, 2051	204.99	726.39	42054.52
Oct, 2051	406.50	1456.26	41324.65
Dec, 2051	198.01	733.37	40591.28
Dec, 2051	392.51	1470.25	39854.40
Jan, 2052	190.97	740.41	39113.99
Mar, 2052	187.42	743.96	38370.03
Mar, 2052	371.28	1491.48	37622.51
May, 2052	180.27	751.11	36871.40
May, 2052	356.95	1505.81	36116.70
Jul, 2052	173.06	758.32	35358.38
Jul, 2052	342.49	1520.27	34596.42
Aug, 2052	165.77	765.61	33830.82
Oct, 2052	162.11	769.27	33061.55
Oct, 2052	320.53	1542.23	32288.59
Dec, 2052	154.72	776.66	31511.92
Dec, 2052	305.71	1557.05	30731.54
Jan, 2053	147.26	784.12	29947.41
Mar, 2053	143.50	787.88	29159.53
Mar, 2053	283.22	1579.54	28367.87
May, 2053	135.93	795.45	27572.42
May, 2053	268.05	1594.71	26773.16
Jul, 2053	128.29	803.09	25970.07
Jul, 2053	252.73	1610.03	25163.13
Aug, 2053	120.57	810.81	24352.32
Oct, 2053	116.69	814.69	23537.63
Oct, 2053	229.47	1633.29	22719.03
Dec, 2053	108.86	822.52	21896.52
Dec, 2053	213.78	1648.98	21070.06
Jan, 2054	100.96	830.42	20239.64
Mar, 2054	96.98	834.40	19405.24
Mar, 2054	189.96	1672.80	18566.84
May, 2054	88.97	842.41	17724.43
May, 2054	173.90	1688.86	16877.98
Jul, 2054	80.87	850.51	16027.47
Jul, 2054	157.67	1705.09	15172.89
Aug, 2054	72.70	858.68	14314.21
Oct, 2054	68.59	862.79	13451.42
Oct, 2054	133.04	1729.72	12584.50
Dec, 2054	60.30	871.08	11713.42
Dec, 2054	116.43	1746.33	10838.16
Jan, 2055	51.93	879.45	9958.72
Mar, 2055	47.72	883.66	9075.06
Mar, 2055	91.20	1771.56	8187.16
May, 2055	39.23	892.15	7295.01
May, 2055	74.19	1788.57	6398.59
Jul, 2055	30.66	900.72	5497.87
Jul, 2055	57.00	1805.76	4592.83
Aug, 2055	22.01	909.37	3683.46
Oct, 2055	17.65	913.73	2769.73
Oct, 2055	30.92	1831.84	1851.62
Dec, 2055	8.87	922.51	929.11
Dec, 2055	13.32	1849.44	2.18