Mortgage Parameters

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

Mortgage Summary

Property Total:	$147,500
Down Payment	$44,250
Mortgage Amount:	$103,250
Mortgage Payment:	$602.54 / month
Estimated Tax:	+ $81.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $684.48 / month
Total Interest Paid:	$113,662.80 over 30 years
Total Tax Paid:	$29,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	494.74	107.80	103142.20
Mar, 2026	494.22	108.32	103033.88
Mar, 2026	987.92	217.16	102925.05
May, 2026	493.18	109.36	102815.69
May, 2026	985.84	219.24	102705.81
Jul, 2026	492.13	110.41	102595.40
Jul, 2026	983.73	221.35	102484.46
Aug, 2026	491.07	111.47	102372.99
Oct, 2026	490.54	112.00	102260.99
Oct, 2026	980.54	224.54	102148.45
Dec, 2026	489.46	113.08	102035.37
Dec, 2026	978.38	226.70	101921.75
Jan, 2027	488.38	114.16	101807.59
Mar, 2027	487.83	114.71	101692.88
Mar, 2027	975.11	229.97	101577.61
May, 2027	486.73	115.81	101461.80
May, 2027	972.90	232.18	101345.43
Jul, 2027	485.61	116.93	101228.50
Jul, 2027	970.66	234.42	101111.02
Aug, 2027	484.49	118.05	100992.97
Oct, 2027	483.92	118.62	100874.35
Oct, 2027	967.28	237.80	100755.17
Dec, 2027	482.79	119.75	100635.41
Dec, 2027	965.00	240.08	100515.09
Jan, 2028	481.63	120.91	100394.18
Mar, 2028	481.06	121.48	100272.70
Mar, 2028	961.53	243.55	100150.63
May, 2028	479.89	122.65	100027.98
May, 2028	959.19	245.89	99904.74
Jul, 2028	478.71	123.83	99780.91
Jul, 2028	956.83	248.25	99656.49
Aug, 2028	477.52	125.02	99531.47
Oct, 2028	476.92	125.62	99405.85
Oct, 2028	953.24	251.84	99279.63
Dec, 2028	475.71	126.83	99152.80
Dec, 2028	950.82	254.26	99025.37
Jan, 2029	474.50	128.04	98897.33
Mar, 2029	473.88	128.66	98768.67
Mar, 2029	947.15	257.93	98639.40
May, 2029	472.65	129.89	98509.50
May, 2029	944.67	260.41	98378.99
Jul, 2029	471.40	131.14	98247.85
Jul, 2029	942.17	262.91	98116.08
Aug, 2029	470.14	132.40	97983.68
Oct, 2029	469.51	133.03	97850.64
Oct, 2029	938.38	266.70	97716.97
Dec, 2029	468.23	134.31	97582.66
Dec, 2029	935.81	269.27	97447.70
Jan, 2030	466.94	135.60	97312.10
Mar, 2030	466.29	136.25	97175.84
Mar, 2030	931.92	273.16	97038.94
May, 2030	464.98	137.56	96901.38
May, 2030	929.30	275.78	96763.16
Jul, 2030	463.66	138.88	96624.27
Jul, 2030	926.65	278.43	96484.72
Aug, 2030	462.32	140.22	96344.51
Oct, 2030	461.65	140.89	96203.62
Oct, 2030	922.63	282.45	96062.05
Dec, 2030	460.30	142.24	95919.81
Dec, 2030	919.92	285.16	95776.89
Jan, 2031	458.93	143.61	95633.28
Mar, 2031	458.24	144.30	95488.98
Mar, 2031	915.79	289.29	95343.99
May, 2031	456.86	145.68	95198.31
May, 2031	913.02	292.06	95051.93
Jul, 2031	455.46	147.08	94904.84
Jul, 2031	910.21	294.87	94757.06
Aug, 2031	454.04	148.50	94608.56
Oct, 2031	453.33	149.21	94459.35
Oct, 2031	905.95	299.13	94309.43
Dec, 2031	451.90	150.64	94158.79
Dec, 2031	903.08	302.00	94007.43
Jan, 2032	450.45	152.09	93855.34
Mar, 2032	449.72	152.82	93702.52
Mar, 2032	898.71	306.37	93548.98
May, 2032	448.26	154.28	93394.69
May, 2032	895.78	309.30	93239.67
Jul, 2032	446.77	155.77	93083.90
Jul, 2032	892.80	312.28	92927.39
Aug, 2032	445.28	157.26	92770.12
Oct, 2032	444.52	158.02	92612.11
Oct, 2032	888.29	316.79	92453.33
Dec, 2032	443.01	159.53	92293.80
Dec, 2032	885.25	319.83	92133.50
Jan, 2033	441.47	161.07	91972.43
Mar, 2033	440.70	161.84	91810.60
Mar, 2033	880.63	324.45	91647.98
May, 2033	439.15	163.39	91484.59
May, 2033	877.51	327.57	91320.41
Jul, 2033	437.58	164.96	91155.45
Jul, 2033	874.37	330.71	90989.69
Aug, 2033	435.99	166.55	90823.15
Oct, 2033	435.19	167.35	90655.80
Oct, 2033	869.58	335.50	90487.65
Dec, 2033	433.59	168.95	90318.70
Dec, 2033	866.37	338.71	90148.94
Jan, 2034	431.96	170.58	89978.36
Mar, 2034	431.15	171.39	89806.97
Mar, 2034	861.48	343.60	89634.75
May, 2034	429.50	173.04	89461.71
May, 2034	858.17	346.91	89287.84
Jul, 2034	427.84	174.70	89113.14
Jul, 2034	854.84	350.24	88937.60
Aug, 2034	426.16	176.38	88761.22
Oct, 2034	425.31	177.23	88583.99
Oct, 2034	849.77	355.31	88405.92
Dec, 2034	423.61	178.93	88226.99
Dec, 2034	846.36	358.72	88047.21
Jan, 2035	421.89	180.65	87866.56
Mar, 2035	421.03	181.51	87685.05
Mar, 2035	841.19	363.89	87502.66
May, 2035	419.28	183.26	87319.41
May, 2035	837.69	367.39	87135.27
Jul, 2035	417.52	185.02	86950.26
Jul, 2035	834.16	370.92	86764.35
Aug, 2035	415.75	186.79	86577.56
Oct, 2035	414.85	187.69	86389.87
Oct, 2035	828.80	376.28	86201.28
Dec, 2035	413.05	189.49	86011.79
Dec, 2035	825.19	379.89	85821.39
Jan, 2036	411.23	191.31	85630.08
Mar, 2036	410.31	192.23	85437.85
Mar, 2036	819.70	385.38	85244.70
May, 2036	408.46	194.08	85050.62
May, 2036	815.99	389.09	84855.61
Jul, 2036	406.60	195.94	84659.67
Jul, 2036	812.26	392.82	84462.79
Aug, 2036	404.72	197.82	84264.97
Oct, 2036	403.77	198.77	84066.20
Oct, 2036	806.59	398.49	83866.48
Dec, 2036	401.86	200.68	83665.80
Dec, 2036	802.76	402.32	83464.16
Jan, 2037	399.93	202.61	83261.55
Mar, 2037	398.96	203.58	83057.97
Mar, 2037	796.95	408.13	82853.42
May, 2037	397.01	205.53	82647.88
May, 2037	793.03	412.05	82441.37
Jul, 2037	395.03	207.51	82233.86
Jul, 2037	789.07	416.01	82025.35
Aug, 2037	393.04	209.50	81815.85
Oct, 2037	392.03	210.51	81605.35
Oct, 2037	783.06	422.02	81393.83
Dec, 2037	390.01	212.53	81181.30
Dec, 2037	779.00	426.08	80967.76
Jan, 2038	387.97	214.57	80753.19
Mar, 2038	386.94	215.60	80537.59
Mar, 2038	772.85	432.23	80320.96
May, 2038	384.87	217.67	80103.29
May, 2038	768.70	436.38	79884.58
Jul, 2038	382.78	219.76	79664.82
Jul, 2038	764.51	440.57	79444.01
Aug, 2038	380.67	221.87	79222.14
Oct, 2038	379.61	222.93	78999.20
Oct, 2038	758.15	446.93	78775.20
Dec, 2038	377.46	225.08	78550.12
Dec, 2038	753.85	451.23	78323.97
Jan, 2039	375.30	227.24	78096.73
Mar, 2039	374.21	228.33	77868.41
Mar, 2039	747.33	457.75	77638.99
May, 2039	372.02	230.52	77408.47
May, 2039	742.94	462.14	77176.84
Jul, 2039	369.81	232.73	76944.11
Jul, 2039	738.50	466.58	76710.26
Aug, 2039	367.57	234.97	76475.29
Oct, 2039	366.44	236.10	76239.19
Oct, 2039	731.75	473.33	76001.97
Dec, 2039	364.18	238.36	75763.60
Dec, 2039	727.21	477.87	75524.10
Jan, 2040	361.89	240.65	75283.44
Mar, 2040	360.73	241.81	75041.63
Mar, 2040	720.30	484.78	74798.67
May, 2040	358.41	244.13	74554.54
May, 2040	715.65	489.43	74309.24
Jul, 2040	356.07	246.47	74062.76
Jul, 2040	710.95	494.13	73815.11
Aug, 2040	353.70	248.84	73566.27
Oct, 2040	352.51	250.03	73316.23
Oct, 2040	703.82	501.26	73065.00
Dec, 2040	350.10	252.44	72812.56
Dec, 2040	698.99	506.09	72558.92
Jan, 2041	347.68	254.86	72304.05
Mar, 2041	346.46	256.08	72047.97
Mar, 2041	691.69	513.39	71790.66
May, 2041	344.00	258.54	71532.12
May, 2041	686.76	518.32	71272.33
Jul, 2041	341.51	261.03	71011.31
Jul, 2041	681.77	523.31	70749.03
Aug, 2041	339.01	263.53	70485.50
Oct, 2041	337.74	264.80	70220.70
Oct, 2041	674.21	530.87	69954.63
Dec, 2041	335.20	267.34	69687.29
Dec, 2041	669.12	535.96	69418.67
Jan, 2042	332.63	269.91	69148.76
Mar, 2042	331.34	271.20	68877.56
Mar, 2042	661.38	543.70	68605.06
May, 2042	328.73	273.81	68331.25
May, 2042	656.15	548.93	68056.13
Jul, 2042	326.10	276.44	67779.69
Jul, 2042	650.88	554.20	67501.93
Aug, 2042	323.45	279.09	67222.84
Oct, 2042	322.11	280.43	66942.41
Oct, 2042	642.88	562.20	66660.63
Dec, 2042	319.42	283.12	66377.51
Dec, 2042	637.48	567.60	66093.03
Jan, 2043	316.70	285.84	65807.18
Mar, 2043	315.33	287.21	65519.97
Mar, 2043	629.28	575.80	65231.38
May, 2043	312.57	289.97	64941.41
May, 2043	623.75	581.33	64650.04
Jul, 2043	309.78	292.76	64357.29
Jul, 2043	618.16	586.92	64063.12
Aug, 2043	306.97	295.57	63767.55
Oct, 2043	305.55	296.99	63470.57
Oct, 2043	609.68	595.40	63172.16
Dec, 2043	302.70	299.84	62872.32
Dec, 2043	603.96	601.12	62571.04
Jan, 2044	299.82	302.72	62268.32
Mar, 2044	298.37	304.17	61964.15
Mar, 2044	595.28	609.80	61658.52
May, 2044	295.45	307.09	61351.43
May, 2044	589.43	615.65	61042.86
Jul, 2044	292.50	310.04	60732.82
Jul, 2044	583.51	621.57	60421.29
Aug, 2044	289.52	313.02	60108.27
Oct, 2044	288.02	314.52	59793.75
Oct, 2044	574.53	630.55	59477.72
Dec, 2044	285.00	317.54	59160.18
Dec, 2044	568.48	636.60	58841.11
Jan, 2045	281.95	320.59	58520.52
Mar, 2045	280.41	322.13	58198.39
Mar, 2045	559.28	645.80	57874.72
May, 2045	277.32	325.22	57549.49
May, 2045	553.08	652.00	57222.71
Jul, 2045	274.19	328.35	56894.36
Jul, 2045	546.81	658.27	56564.44
Aug, 2045	271.04	331.50	56232.94
Oct, 2045	269.45	333.09	55899.85
Oct, 2045	537.30	667.78	55565.16
Dec, 2045	266.25	336.29	55228.87
Dec, 2045	530.89	674.19	54890.97
Jan, 2046	263.02	339.52	54551.45
Mar, 2046	261.39	341.15	54210.30
Mar, 2046	521.15	683.93	53867.52
May, 2046	258.12	344.42	53523.10
May, 2046	514.58	690.50	53177.02
Jul, 2046	254.81	347.73	52829.29
Jul, 2046	507.95	697.13	52479.89
Aug, 2046	251.47	351.07	52128.81
Oct, 2046	249.78	352.76	51776.06
Oct, 2046	497.87	707.21	51421.61
Dec, 2046	246.40	356.14	51065.47
Dec, 2046	491.09	713.99	50707.62
Jan, 2047	242.97	359.57	50348.05
Mar, 2047	241.25	361.29	49986.76
Mar, 2047	480.77	724.31	49623.74
May, 2047	237.78	364.76	49258.98
May, 2047	473.81	731.27	48892.47
Jul, 2047	234.28	368.26	48524.21
Jul, 2047	466.79	738.29	48154.18
Aug, 2047	230.74	371.80	47782.38
Oct, 2047	228.96	373.58	47408.80
Oct, 2047	456.13	748.95	47033.43
Dec, 2047	225.37	377.17	46656.25
Dec, 2047	448.93	756.15	46277.28
Jan, 2048	221.75	380.79	45896.48
Mar, 2048	219.92	382.62	45513.86
Mar, 2048	438.01	767.07	45129.41
May, 2048	216.25	386.29	44743.11
May, 2048	430.64	774.44	44354.97
Jul, 2048	212.53	390.01	43964.96
Jul, 2048	423.20	781.88	43573.09
Aug, 2048	208.79	393.75	43179.34
Oct, 2048	206.90	395.64	42783.70
Oct, 2048	411.91	793.17	42386.16
Dec, 2048	203.10	399.44	41986.72
Dec, 2048	404.29	800.79	41585.37
Jan, 2049	199.26	403.28	41182.09
Mar, 2049	197.33	405.21	40776.88
Mar, 2049	392.72	812.36	40369.73
May, 2049	193.44	409.10	39960.63
May, 2049	384.92	820.16	39549.57
Jul, 2049	189.51	413.03	39136.54
Jul, 2049	377.04	828.04	38721.53
Aug, 2049	185.54	417.00	38304.53
Oct, 2049	183.54	419.00	37885.53
Oct, 2049	365.07	840.01	37464.52
Dec, 2049	179.52	423.02	37041.50
Dec, 2049	357.01	848.07	36616.45
Jan, 2050	175.45	427.09	36189.37
Mar, 2050	173.41	429.13	35760.23
Mar, 2050	344.76	860.32	35329.04
May, 2050	169.29	433.25	34895.79
May, 2050	336.50	868.58	34460.46
Jul, 2050	165.12	437.42	34023.04
Jul, 2050	328.15	876.93	33583.53
Aug, 2050	160.92	441.62	33141.91
Oct, 2050	158.80	443.74	32698.17
Oct, 2050	315.48	889.60	32252.31
Dec, 2050	154.54	448.00	31804.31
Dec, 2050	306.94	898.14	31354.17
Jan, 2051	150.24	452.30	30901.87
Mar, 2051	148.07	454.47	30447.40
Mar, 2051	293.96	911.12	29990.75
May, 2051	143.71	458.83	29531.92
May, 2051	285.22	919.86	29070.89
Jul, 2051	139.30	463.24	28607.65
Jul, 2051	276.38	928.70	28142.18
Aug, 2051	134.85	467.69	27674.49
Oct, 2051	132.61	469.93	27204.56
Oct, 2051	262.97	942.11	26732.37
Dec, 2051	128.09	474.45	26257.93
Dec, 2051	253.91	951.17	25781.21
Jan, 2052	123.53	479.01	25302.20
Mar, 2052	121.24	481.30	24820.90
Mar, 2052	240.17	964.91	24337.29
May, 2052	116.62	485.92	23851.37
May, 2052	230.91	974.17	23363.12
Jul, 2052	111.95	490.59	22872.53
Jul, 2052	221.55	983.53	22379.58
Aug, 2052	107.24	495.30	21884.28
Oct, 2052	104.86	497.68	21386.60
Oct, 2052	207.34	997.74	20886.54
Dec, 2052	100.08	502.46	20384.08
Dec, 2052	197.75	1007.33	19879.21
Jan, 2053	95.25	507.29	19371.93
Mar, 2053	92.82	509.72	18862.21
Mar, 2053	183.20	1021.88	18350.05
May, 2053	87.93	514.61	17835.44
May, 2053	173.39	1031.69	17318.36
Jul, 2053	82.98	519.56	16798.81
Jul, 2053	163.47	1041.61	16276.76
Aug, 2053	77.99	524.55	15752.21
Oct, 2053	75.48	527.06	15225.15
Oct, 2053	148.43	1056.65	14695.57
Dec, 2053	70.42	532.12	14163.44
Dec, 2053	138.29	1066.79	13628.77
Jan, 2054	65.30	537.24	13091.53
Mar, 2054	62.73	539.81	12551.72
Mar, 2054	122.87	1082.21	12009.33
May, 2054	57.54	545.00	11464.33
May, 2054	112.47	1092.61	10916.73
Jul, 2054	52.31	550.23	10366.49
Jul, 2054	101.98	1103.10	9813.63
Aug, 2054	47.02	555.52	9258.11
Oct, 2054	44.36	558.18	8699.93
Oct, 2054	86.05	1119.03	8139.08
Dec, 2054	39.00	563.54	7575.54
Dec, 2054	75.30	1129.78	7009.30
Jan, 2055	33.59	568.95	6440.35
Mar, 2055	30.86	571.68	5868.67
Mar, 2055	58.98	1146.10	5294.25
May, 2055	25.37	577.17	4717.07
May, 2055	47.97	1157.11	4137.14
Jul, 2055	19.82	582.72	3554.42
Jul, 2055	36.85	1168.23	2968.91
Aug, 2055	14.23	588.31	2380.60
Oct, 2055	11.41	591.13	1789.47
Oct, 2055	19.98	1185.10	1195.50
Dec, 2055	5.73	596.81	598.69
Dec, 2055	8.60	1196.48	0