Mortgage Parameters

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

Mortgage Summary

Property Total:	$319,900
Down Payment	$95,970
Mortgage Amount:	$223,930
Mortgage Payment:	$1,306.79 / month
Estimated Tax:	+ $177.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,484.51 / month
Total Interest Paid:	$246,513.60 over 30 years
Total Tax Paid:	$63,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1073.00	233.79	223696.21
Jan, 2026	1071.88	234.91	223461.30
Feb, 2026	1070.75	236.04	223225.26
Mar, 2026	1069.62	237.17	222988.09
Apr, 2026	1068.48	238.31	222749.78
May, 2026	1067.34	239.45	222510.34
Jun, 2026	1066.20	240.59	222269.74
Jul, 2026	1065.04	241.75	222027.99
Aug, 2026	1063.88	242.91	221785.09
Sep, 2026	1062.72	244.07	221541.02
Oct, 2026	1061.55	245.24	221295.78
Nov, 2026	1060.38	246.41	221049.36
Dec, 2026	1059.19	247.60	220801.77
Jan, 2027	1058.01	248.78	220552.99
Feb, 2027	1056.82	249.97	220303.01
Mar, 2027	1055.62	251.17	220051.84
Apr, 2027	1054.42	252.37	219799.47
May, 2027	1053.21	253.58	219545.88
Jun, 2027	1051.99	254.80	219291.08
Jul, 2027	1050.77	256.02	219035.06
Aug, 2027	1049.54	257.25	218777.82
Sep, 2027	1048.31	258.48	218519.34
Oct, 2027	1047.07	259.72	218259.62
Nov, 2027	1045.83	260.96	217998.66
Dec, 2027	1044.58	262.21	217736.44
Jan, 2028	1043.32	263.47	217472.97
Feb, 2028	1042.06	264.73	217208.24
Mar, 2028	1040.79	266.00	216942.24
Apr, 2028	1039.51	267.28	216674.97
May, 2028	1038.23	268.56	216406.41
Jun, 2028	1036.95	269.84	216136.57
Jul, 2028	1035.65	271.14	215865.43
Aug, 2028	1034.36	272.43	215593.00
Sep, 2028	1033.05	273.74	215319.26
Oct, 2028	1031.74	275.05	215044.21
Nov, 2028	1030.42	276.37	214767.84
Dec, 2028	1029.10	277.69	214490.14
Jan, 2029	1027.77	279.02	214211.12
Feb, 2029	1026.43	280.36	213930.76
Mar, 2029	1025.08	281.71	213649.05
Apr, 2029	1023.74	283.05	213366.00
May, 2029	1022.38	284.41	213081.58
Jun, 2029	1021.02	285.77	212795.81
Jul, 2029	1019.65	287.14	212508.67
Aug, 2029	1018.27	288.52	212220.15
Sep, 2029	1016.89	289.90	211930.25
Oct, 2029	1015.50	291.29	211638.95
Nov, 2029	1014.10	292.69	211346.27
Dec, 2029	1012.70	294.09	211052.18
Jan, 2030	1011.29	295.50	210756.68
Feb, 2030	1009.88	296.91	210459.77
Mar, 2030	1008.45	298.34	210161.43
Apr, 2030	1007.02	299.77	209861.66
May, 2030	1005.59	301.20	209560.46
Jun, 2030	1004.14	302.65	209257.81
Jul, 2030	1002.69	304.10	208953.72
Aug, 2030	1001.24	305.55	208648.16
Sep, 2030	999.77	307.02	208341.15
Oct, 2030	998.30	308.49	208032.66
Nov, 2030	996.82	309.97	207722.69
Dec, 2030	995.34	311.45	207411.24
Jan, 2031	993.85	312.94	207098.29
Feb, 2031	992.35	314.44	206783.85
Mar, 2031	990.84	315.95	206467.90
Apr, 2031	989.33	317.46	206150.43
May, 2031	987.80	318.99	205831.45
Jun, 2031	986.28	320.51	205510.93
Jul, 2031	984.74	322.05	205188.88
Aug, 2031	983.20	323.59	204865.29
Sep, 2031	981.65	325.14	204540.15
Oct, 2031	980.09	326.70	204213.45
Nov, 2031	978.52	328.27	203885.18
Dec, 2031	976.95	329.84	203555.34
Jan, 2032	975.37	331.42	203223.92
Feb, 2032	973.78	333.01	202890.91
Mar, 2032	972.19	334.60	202556.30
Apr, 2032	970.58	336.21	202220.10
May, 2032	968.97	337.82	201882.28
Jun, 2032	967.35	339.44	201542.84
Jul, 2032	965.73	341.06	201201.78
Aug, 2032	964.09	342.70	200859.08
Sep, 2032	962.45	344.34	200514.74
Oct, 2032	960.80	345.99	200168.75
Nov, 2032	959.14	347.65	199821.10
Dec, 2032	957.48	349.31	199471.79
Jan, 2033	955.80	350.99	199120.80
Feb, 2033	954.12	352.67	198768.13
Mar, 2033	952.43	354.36	198413.77
Apr, 2033	950.73	356.06	198057.71
May, 2033	949.03	357.76	197699.95
Jun, 2033	947.31	359.48	197340.47
Jul, 2033	945.59	361.20	196979.27
Aug, 2033	943.86	362.93	196616.34
Sep, 2033	942.12	364.67	196251.67
Oct, 2033	940.37	366.42	195885.25
Nov, 2033	938.62	368.17	195517.08
Dec, 2033	936.85	369.94	195147.14
Jan, 2034	935.08	371.71	194775.43
Feb, 2034	933.30	373.49	194401.94
Mar, 2034	931.51	375.28	194026.66
Apr, 2034	929.71	377.08	193649.58
May, 2034	927.90	378.89	193270.70
Jun, 2034	926.09	380.70	192889.99
Jul, 2034	924.26	382.53	192507.47
Aug, 2034	922.43	384.36	192123.11
Sep, 2034	920.59	386.20	191736.91
Oct, 2034	918.74	388.05	191348.86
Nov, 2034	916.88	389.91	190958.95
Dec, 2034	915.01	391.78	190567.17
Jan, 2035	913.13	393.66	190173.52
Feb, 2035	911.25	395.54	189777.97
Mar, 2035	909.35	397.44	189380.54
Apr, 2035	907.45	399.34	188981.19
May, 2035	905.53	401.26	188579.94
Jun, 2035	903.61	403.18	188176.76
Jul, 2035	901.68	405.11	187771.65
Aug, 2035	899.74	407.05	187364.60
Sep, 2035	897.79	409.00	186955.60
Oct, 2035	895.83	410.96	186544.64
Nov, 2035	893.86	412.93	186131.71
Dec, 2035	891.88	414.91	185716.80
Jan, 2036	889.89	416.90	185299.90
Feb, 2036	887.90	418.89	184881.01
Mar, 2036	885.89	420.90	184460.11
Apr, 2036	883.87	422.92	184037.19
May, 2036	881.84	424.95	183612.24
Jun, 2036	879.81	426.98	183185.26
Jul, 2036	877.76	429.03	182756.23
Aug, 2036	875.71	431.08	182325.15
Sep, 2036	873.64	433.15	181892.00
Oct, 2036	871.57	435.22	181456.78
Nov, 2036	869.48	437.31	181019.47
Dec, 2036	867.38	439.41	180580.06
Jan, 2037	865.28	441.51	180138.55
Feb, 2037	863.16	443.63	179694.93
Mar, 2037	861.04	445.75	179249.17
Apr, 2037	858.90	447.89	178801.29
May, 2037	856.76	450.03	178351.25
Jun, 2037	854.60	452.19	177899.06
Jul, 2037	852.43	454.36	177444.71
Aug, 2037	850.26	456.53	176988.17
Sep, 2037	848.07	458.72	176529.45
Oct, 2037	845.87	460.92	176068.53
Nov, 2037	843.66	463.13	175605.40
Dec, 2037	841.44	465.35	175140.05
Jan, 2038	839.21	467.58	174672.48
Feb, 2038	836.97	469.82	174202.66
Mar, 2038	834.72	472.07	173730.59
Apr, 2038	832.46	474.33	173256.26
May, 2038	830.19	476.60	172779.66
Jun, 2038	827.90	478.89	172300.77
Jul, 2038	825.61	481.18	171819.59
Aug, 2038	823.30	483.49	171336.10
Sep, 2038	820.99	485.80	170850.29
Oct, 2038	818.66	488.13	170362.16
Nov, 2038	816.32	490.47	169871.69
Dec, 2038	813.97	492.82	169378.87
Jan, 2039	811.61	495.18	168883.69
Feb, 2039	809.23	497.56	168386.13
Mar, 2039	806.85	499.94	167886.19
Apr, 2039	804.45	502.34	167383.86
May, 2039	802.05	504.74	166879.11
Jun, 2039	799.63	507.16	166371.95
Jul, 2039	797.20	509.59	165862.36
Aug, 2039	794.76	512.03	165350.33
Sep, 2039	792.30	514.49	164835.84
Oct, 2039	789.84	516.95	164318.89
Nov, 2039	787.36	519.43	163799.46
Dec, 2039	784.87	521.92	163277.54
Jan, 2040	782.37	524.42	162753.13
Feb, 2040	779.86	526.93	162226.19
Mar, 2040	777.33	529.46	161696.74
Apr, 2040	774.80	531.99	161164.75
May, 2040	772.25	534.54	160630.20
Jun, 2040	769.69	537.10	160093.10
Jul, 2040	767.11	539.68	159553.42
Aug, 2040	764.53	542.26	159011.16
Sep, 2040	761.93	544.86	158466.30
Oct, 2040	759.32	547.47	157918.83
Nov, 2040	756.69	550.10	157368.73
Dec, 2040	754.06	552.73	156816.00
Jan, 2041	751.41	555.38	156260.62
Feb, 2041	748.75	558.04	155702.58
Mar, 2041	746.07	560.72	155141.86
Apr, 2041	743.39	563.40	154578.46
May, 2041	740.69	566.10	154012.36
Jun, 2041	737.98	568.81	153443.54
Jul, 2041	735.25	571.54	152872.00
Aug, 2041	732.51	574.28	152297.73
Sep, 2041	729.76	577.03	151720.70
Oct, 2041	727.00	579.79	151140.90
Nov, 2041	724.22	582.57	150558.33
Dec, 2041	721.43	585.36	149972.96
Jan, 2042	718.62	588.17	149384.79
Feb, 2042	715.80	590.99	148793.81
Mar, 2042	712.97	593.82	148199.99
Apr, 2042	710.12	596.67	147603.32
May, 2042	707.27	599.52	147003.80
Jun, 2042	704.39	602.40	146401.40
Jul, 2042	701.51	605.28	145796.12
Aug, 2042	698.61	608.18	145187.93
Sep, 2042	695.69	611.10	144576.84
Oct, 2042	692.76	614.03	143962.81
Nov, 2042	689.82	616.97	143345.84
Dec, 2042	686.87	619.92	142725.92
Jan, 2043	683.90	622.89	142103.02
Feb, 2043	680.91	625.88	141477.14
Mar, 2043	677.91	628.88	140848.26
Apr, 2043	674.90	631.89	140216.37
May, 2043	671.87	634.92	139581.45
Jun, 2043	668.83	637.96	138943.49
Jul, 2043	665.77	641.02	138302.47
Aug, 2043	662.70	644.09	137658.38
Sep, 2043	659.61	647.18	137011.20
Oct, 2043	656.51	650.28	136360.92
Nov, 2043	653.40	653.39	135707.53
Dec, 2043	650.27	656.52	135051.01
Jan, 2044	647.12	659.67	134391.34
Feb, 2044	643.96	662.83	133728.50
Mar, 2044	640.78	666.01	133062.50
Apr, 2044	637.59	669.20	132393.30
May, 2044	634.38	672.41	131720.89
Jun, 2044	631.16	675.63	131045.26
Jul, 2044	627.93	678.86	130366.40
Aug, 2044	624.67	682.12	129684.28
Sep, 2044	621.40	685.39	128998.90
Oct, 2044	618.12	688.67	128310.23
Nov, 2044	614.82	691.97	127618.26
Dec, 2044	611.50	695.29	126922.97
Jan, 2045	608.17	698.62	126224.35
Feb, 2045	604.83	701.96	125522.39
Mar, 2045	601.46	705.33	124817.06
Apr, 2045	598.08	708.71	124108.35
May, 2045	594.69	712.10	123396.25
Jun, 2045	591.27	715.52	122680.73
Jul, 2045	587.85	718.94	121961.78
Aug, 2045	584.40	722.39	121239.40
Sep, 2045	580.94	725.85	120513.54
Oct, 2045	577.46	729.33	119784.21
Nov, 2045	573.97	732.82	119051.39
Dec, 2045	570.45	736.34	118315.06
Jan, 2046	566.93	739.86	117575.19
Feb, 2046	563.38	743.41	116831.78
Mar, 2046	559.82	746.97	116084.81
Apr, 2046	556.24	750.55	115334.26
May, 2046	552.64	754.15	114580.11
Jun, 2046	549.03	757.76	113822.35
Jul, 2046	545.40	761.39	113060.96
Aug, 2046	541.75	765.04	112295.92
Sep, 2046	538.08	768.71	111527.22
Oct, 2046	534.40	772.39	110754.83
Nov, 2046	530.70	776.09	109978.74
Dec, 2046	526.98	779.81	109198.93
Jan, 2047	523.24	783.55	108415.39
Feb, 2047	519.49	787.30	107628.09
Mar, 2047	515.72	791.07	106837.01
Apr, 2047	511.93	794.86	106042.15
May, 2047	508.12	798.67	105243.48
Jun, 2047	504.29	802.50	104440.98
Jul, 2047	500.45	806.34	103634.64
Aug, 2047	496.58	810.21	102824.43
Sep, 2047	492.70	814.09	102010.34
Oct, 2047	488.80	817.99	101192.35
Nov, 2047	484.88	821.91	100370.44
Dec, 2047	480.94	825.85	99544.59
Jan, 2048	476.98	829.81	98714.79
Feb, 2048	473.01	833.78	97881.01
Mar, 2048	469.01	837.78	97043.23
Apr, 2048	465.00	841.79	96201.44
May, 2048	460.97	845.82	95355.61
Jun, 2048	456.91	849.88	94505.73
Jul, 2048	452.84	853.95	93651.78
Aug, 2048	448.75	858.04	92793.74
Sep, 2048	444.64	862.15	91931.59
Oct, 2048	440.51	866.28	91065.31
Nov, 2048	436.35	870.44	90194.87
Dec, 2048	432.18	874.61	89320.26
Jan, 2049	427.99	878.80	88441.47
Feb, 2049	423.78	883.01	87558.46
Mar, 2049	419.55	887.24	86671.22
Apr, 2049	415.30	891.49	85779.73
May, 2049	411.03	895.76	84883.97
Jun, 2049	406.74	900.05	83983.91
Jul, 2049	402.42	904.37	83079.55
Aug, 2049	398.09	908.70	82170.85
Sep, 2049	393.74	913.05	81257.79
Oct, 2049	389.36	917.43	80340.36
Nov, 2049	384.96	921.83	79418.53
Dec, 2049	380.55	926.24	78492.29
Jan, 2050	376.11	930.68	77561.61
Feb, 2050	371.65	935.14	76626.47
Mar, 2050	367.17	939.62	75686.85
Apr, 2050	362.67	944.12	74742.72
May, 2050	358.14	948.65	73794.08
Jun, 2050	353.60	953.19	72840.88
Jul, 2050	349.03	957.76	71883.12
Aug, 2050	344.44	962.35	70920.77
Sep, 2050	339.83	966.96	69953.81
Oct, 2050	335.20	971.59	68982.22
Nov, 2050	330.54	976.25	68005.97
Dec, 2050	325.86	980.93	67025.04
Jan, 2051	321.16	985.63	66039.41
Feb, 2051	316.44	990.35	65049.06
Mar, 2051	311.69	995.10	64053.96
Apr, 2051	306.93	999.86	63054.10
May, 2051	302.13	1004.66	62049.44
Jun, 2051	297.32	1009.47	61039.97
Jul, 2051	292.48	1014.31	60025.67
Aug, 2051	287.62	1019.17	59006.50
Sep, 2051	282.74	1024.05	57982.45
Oct, 2051	277.83	1028.96	56953.49
Nov, 2051	272.90	1033.89	55919.60
Dec, 2051	267.95	1038.84	54880.76
Jan, 2052	262.97	1043.82	53836.94
Feb, 2052	257.97	1048.82	52788.12
Mar, 2052	252.94	1053.85	51734.27
Apr, 2052	247.89	1058.90	50675.38
May, 2052	242.82	1063.97	49611.41
Jun, 2052	237.72	1069.07	48542.34
Jul, 2052	232.60	1074.19	47468.15
Aug, 2052	227.45	1079.34	46388.81
Sep, 2052	222.28	1084.51	45304.30
Oct, 2052	217.08	1089.71	44214.59
Nov, 2052	211.86	1094.93	43119.66
Dec, 2052	206.62	1100.17	42019.49
Jan, 2053	201.34	1105.45	40914.04
Feb, 2053	196.05	1110.74	39803.30
Mar, 2053	190.72	1116.07	38687.23
Apr, 2053	185.38	1121.41	37565.82
May, 2053	180.00	1126.79	36439.03
Jun, 2053	174.60	1132.19	35306.84
Jul, 2053	169.18	1137.61	34169.23
Aug, 2053	163.73	1143.06	33026.17
Sep, 2053	158.25	1148.54	31877.63
Oct, 2053	152.75	1154.04	30723.59
Nov, 2053	147.22	1159.57	29564.01
Dec, 2053	141.66	1165.13	28398.89
Jan, 2054	136.08	1170.71	27228.17
Feb, 2054	130.47	1176.32	26051.85
Mar, 2054	124.83	1181.96	24869.89
Apr, 2054	119.17	1187.62	23682.27
May, 2054	113.48	1193.31	22488.96
Jun, 2054	107.76	1199.03	21289.93
Jul, 2054	102.01	1204.78	20085.15
Aug, 2054	96.24	1210.55	18874.60
Sep, 2054	90.44	1216.35	17658.26
Oct, 2054	84.61	1222.18	16436.08
Nov, 2054	78.76	1228.03	15208.04
Dec, 2054	72.87	1233.92	13974.13
Jan, 2055	66.96	1239.83	12734.30
Feb, 2055	61.02	1245.77	11488.52
Mar, 2055	55.05	1251.74	10236.78
Apr, 2055	49.05	1257.74	8979.04
May, 2055	43.02	1263.77	7715.28
Jun, 2055	36.97	1269.82	6445.46
Jul, 2055	30.88	1275.91	5169.55
Aug, 2055	24.77	1282.02	3887.53
Sep, 2055	18.63	1288.16	2599.37
Oct, 2055	12.46	1294.33	1305.04
Nov, 2055	6.25	1300.54	4.50