Mortgage Parameters

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

Mortgage Summary

Property Total:	$239,000
Down Payment	$71,700
Mortgage Amount:	$167,300
Mortgage Payment:	$976.32 / month
Estimated Tax:	+ $132.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,109.10 / month
Total Interest Paid:	$184,176.00 over 30 years
Total Tax Paid:	$47,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	801.65	174.67	167125.33
Jan, 2026	800.81	175.51	166949.81
Feb, 2026	799.97	176.35	166773.46
Mar, 2026	799.12	177.20	166596.27
Apr, 2026	798.27	178.05	166418.22
May, 2026	797.42	178.90	166239.32
Jun, 2026	796.56	179.76	166059.56
Jul, 2026	795.70	180.62	165878.95
Aug, 2026	794.84	181.48	165697.46
Sep, 2026	793.97	182.35	165515.11
Oct, 2026	793.09	183.23	165331.88
Nov, 2026	792.22	184.10	165147.78
Dec, 2026	791.33	184.99	164962.79
Jan, 2027	790.45	185.87	164776.92
Feb, 2027	789.56	186.76	164590.15
Mar, 2027	788.66	187.66	164402.49
Apr, 2027	787.76	188.56	164213.94
May, 2027	786.86	189.46	164024.47
Jun, 2027	785.95	190.37	163834.11
Jul, 2027	785.04	191.28	163642.82
Aug, 2027	784.12	192.20	163450.63
Sep, 2027	783.20	193.12	163257.51
Oct, 2027	782.28	194.04	163063.46
Nov, 2027	781.35	194.97	162868.49
Dec, 2027	780.41	195.91	162672.58
Jan, 2028	779.47	196.85	162475.73
Feb, 2028	778.53	197.79	162277.94
Mar, 2028	777.58	198.74	162079.20
Apr, 2028	776.63	199.69	161879.51
May, 2028	775.67	200.65	161678.87
Jun, 2028	774.71	201.61	161477.26
Jul, 2028	773.75	202.57	161274.68
Aug, 2028	772.77	203.55	161071.14
Sep, 2028	771.80	204.52	160866.62
Oct, 2028	770.82	205.50	160661.12
Nov, 2028	769.83	206.49	160454.63
Dec, 2028	768.85	207.47	160247.15
Jan, 2029	767.85	208.47	160038.69
Feb, 2029	766.85	209.47	159829.22
Mar, 2029	765.85	210.47	159618.75
Apr, 2029	764.84	211.48	159407.27
May, 2029	763.83	212.49	159194.77
Jun, 2029	762.81	213.51	158981.26
Jul, 2029	761.79	214.53	158766.73
Aug, 2029	760.76	215.56	158551.16
Sep, 2029	759.72	216.60	158334.57
Oct, 2029	758.69	217.63	158116.93
Nov, 2029	757.64	218.68	157898.26
Dec, 2029	756.60	219.72	157678.53
Jan, 2030	755.54	220.78	157457.76
Feb, 2030	754.49	221.83	157235.92
Mar, 2030	753.42	222.90	157013.02
Apr, 2030	752.35	223.97	156789.06
May, 2030	751.28	225.04	156564.02
Jun, 2030	750.20	226.12	156337.90
Jul, 2030	749.12	227.20	156110.70
Aug, 2030	748.03	228.29	155882.41
Sep, 2030	746.94	229.38	155653.03
Oct, 2030	745.84	230.48	155422.54
Nov, 2030	744.73	231.59	155190.96
Dec, 2030	743.62	232.70	154958.26
Jan, 2031	742.51	233.81	154724.45
Feb, 2031	741.39	234.93	154489.52
Mar, 2031	740.26	236.06	154253.46
Apr, 2031	739.13	237.19	154016.27
May, 2031	737.99	238.33	153777.95
Jun, 2031	736.85	239.47	153538.48
Jul, 2031	735.71	240.61	153297.86
Aug, 2031	734.55	241.77	153056.10
Sep, 2031	733.39	242.93	152813.17
Oct, 2031	732.23	244.09	152569.08
Nov, 2031	731.06	245.26	152323.82
Dec, 2031	729.88	246.44	152077.38
Jan, 2032	728.70	247.62	151829.77
Feb, 2032	727.52	248.80	151580.97
Mar, 2032	726.33	249.99	151330.97
Apr, 2032	725.13	251.19	151079.78
May, 2032	723.92	252.40	150827.38
Jun, 2032	722.71	253.61	150573.78
Jul, 2032	721.50	254.82	150318.96
Aug, 2032	720.28	256.04	150062.92
Sep, 2032	719.05	257.27	149805.65
Oct, 2032	717.82	258.50	149547.15
Nov, 2032	716.58	259.74	149287.41
Dec, 2032	715.34	260.98	149026.42
Jan, 2033	714.08	262.24	148764.19
Feb, 2033	712.83	263.49	148500.69
Mar, 2033	711.57	264.75	148235.94
Apr, 2033	710.30	266.02	147969.92
May, 2033	709.02	267.30	147702.62
Jun, 2033	707.74	268.58	147434.04
Jul, 2033	706.45	269.87	147164.18
Aug, 2033	705.16	271.16	146893.02
Sep, 2033	703.86	272.46	146620.56
Oct, 2033	702.56	273.76	146346.80
Nov, 2033	701.25	275.07	146071.72
Dec, 2033	699.93	276.39	145795.33
Jan, 2034	698.60	277.72	145517.61
Feb, 2034	697.27	279.05	145238.56
Mar, 2034	695.93	280.39	144958.18
Apr, 2034	694.59	281.73	144676.45
May, 2034	693.24	283.08	144393.37
Jun, 2034	691.88	284.44	144108.94
Jul, 2034	690.52	285.80	143823.14
Aug, 2034	689.15	287.17	143535.97
Sep, 2034	687.78	288.54	143247.43
Oct, 2034	686.39	289.93	142957.50
Nov, 2034	685.00	291.32	142666.19
Dec, 2034	683.61	292.71	142373.47
Jan, 2035	682.21	294.11	142079.36
Feb, 2035	680.80	295.52	141783.84
Mar, 2035	679.38	296.94	141486.90
Apr, 2035	677.96	298.36	141188.54
May, 2035	676.53	299.79	140888.74
Jun, 2035	675.09	301.23	140587.52
Jul, 2035	673.65	302.67	140284.85
Aug, 2035	672.20	304.12	139980.72
Sep, 2035	670.74	305.58	139675.14
Oct, 2035	669.28	307.04	139368.10
Nov, 2035	667.81	308.51	139059.59
Dec, 2035	666.33	309.99	138749.59
Jan, 2036	664.84	311.48	138438.12
Feb, 2036	663.35	312.97	138125.15
Mar, 2036	661.85	314.47	137810.67
Apr, 2036	660.34	315.98	137494.70
May, 2036	658.83	317.49	137177.21
Jun, 2036	657.31	319.01	136858.19
Jul, 2036	655.78	320.54	136537.65
Aug, 2036	654.24	322.08	136215.58
Sep, 2036	652.70	323.62	135891.96
Oct, 2036	651.15	325.17	135566.78
Nov, 2036	649.59	326.73	135240.05
Dec, 2036	648.03	328.29	134911.76
Jan, 2037	646.45	329.87	134581.89
Feb, 2037	644.87	331.45	134250.44
Mar, 2037	643.28	333.04	133917.41
Apr, 2037	641.69	334.63	133582.77
May, 2037	640.08	336.24	133246.54
Jun, 2037	638.47	337.85	132908.69
Jul, 2037	636.85	339.47	132569.23
Aug, 2037	635.23	341.09	132228.13
Sep, 2037	633.59	342.73	131885.41
Oct, 2037	631.95	344.37	131541.04
Nov, 2037	630.30	346.02	131195.02
Dec, 2037	628.64	347.68	130847.34
Jan, 2038	626.98	349.34	130498.00
Feb, 2038	625.30	351.02	130146.98
Mar, 2038	623.62	352.70	129794.28
Apr, 2038	621.93	354.39	129439.89
May, 2038	620.23	356.09	129083.81
Jun, 2038	618.53	357.79	128726.01
Jul, 2038	616.81	359.51	128366.50
Aug, 2038	615.09	361.23	128005.27
Sep, 2038	613.36	362.96	127642.31
Oct, 2038	611.62	364.70	127277.61
Nov, 2038	609.87	366.45	126911.16
Dec, 2038	608.12	368.20	126542.96
Jan, 2039	606.35	369.97	126172.99
Feb, 2039	604.58	371.74	125801.25
Mar, 2039	602.80	373.52	125427.73
Apr, 2039	601.01	375.31	125052.42
May, 2039	599.21	377.11	124675.31
Jun, 2039	597.40	378.92	124296.39
Jul, 2039	595.59	380.73	123915.65
Aug, 2039	593.76	382.56	123533.10
Sep, 2039	591.93	384.39	123148.71
Oct, 2039	590.09	386.23	122762.47
Nov, 2039	588.24	388.08	122374.39
Dec, 2039	586.38	389.94	121984.45
Jan, 2040	584.51	391.81	121592.64
Feb, 2040	582.63	393.69	121198.95
Mar, 2040	580.74	395.58	120803.37
Apr, 2040	578.85	397.47	120405.90
May, 2040	576.94	399.38	120006.53
Jun, 2040	575.03	401.29	119605.24
Jul, 2040	573.11	403.21	119202.03
Aug, 2040	571.18	405.14	118796.88
Sep, 2040	569.24	407.08	118389.80
Oct, 2040	567.28	409.04	117980.76
Nov, 2040	565.32	411.00	117569.77
Dec, 2040	563.36	412.96	117156.80
Jan, 2041	561.38	414.94	116741.86
Feb, 2041	559.39	416.93	116324.93
Mar, 2041	557.39	418.93	115906.00
Apr, 2041	555.38	420.94	115485.06
May, 2041	553.37	422.95	115062.11
Jun, 2041	551.34	424.98	114637.13
Jul, 2041	549.30	427.02	114210.11
Aug, 2041	547.26	429.06	113781.05
Sep, 2041	545.20	431.12	113349.93
Oct, 2041	543.14	433.18	112916.74
Nov, 2041	541.06	435.26	112481.48
Dec, 2041	538.97	437.35	112044.13
Jan, 2042	536.88	439.44	111604.69
Feb, 2042	534.77	441.55	111163.15
Mar, 2042	532.66	443.66	110719.48
Apr, 2042	530.53	445.79	110273.69
May, 2042	528.39	447.93	109825.77
Jun, 2042	526.25	450.07	109375.70
Jul, 2042	524.09	452.23	108923.47
Aug, 2042	521.92	454.40	108469.07
Sep, 2042	519.75	456.57	108012.50
Oct, 2042	517.56	458.76	107553.74
Nov, 2042	515.36	460.96	107092.78
Dec, 2042	513.15	463.17	106629.62
Jan, 2043	510.93	465.39	106164.23
Feb, 2043	508.70	467.62	105696.61
Mar, 2043	506.46	469.86	105226.76
Apr, 2043	504.21	472.11	104754.65
May, 2043	501.95	474.37	104280.28
Jun, 2043	499.68	476.64	103803.63
Jul, 2043	497.39	478.93	103324.71
Aug, 2043	495.10	481.22	102843.48
Sep, 2043	492.79	483.53	102359.95
Oct, 2043	490.47	485.85	101874.11
Nov, 2043	488.15	488.17	101385.94
Dec, 2043	485.81	490.51	100895.42
Jan, 2044	483.46	492.86	100402.56
Feb, 2044	481.10	495.22	99907.34
Mar, 2044	478.72	497.60	99409.74
Apr, 2044	476.34	499.98	98909.76
May, 2044	473.94	502.38	98407.38
Jun, 2044	471.54	504.78	97902.60
Jul, 2044	469.12	507.20	97395.39
Aug, 2044	466.69	509.63	96885.76
Sep, 2044	464.24	512.08	96373.68
Oct, 2044	461.79	514.53	95859.15
Nov, 2044	459.33	516.99	95342.16
Dec, 2044	456.85	519.47	94822.69
Jan, 2045	454.36	521.96	94300.72
Feb, 2045	451.86	524.46	93776.26
Mar, 2045	449.34	526.98	93249.29
Apr, 2045	446.82	529.50	92719.79
May, 2045	444.28	532.04	92187.75
Jun, 2045	441.73	534.59	91653.16
Jul, 2045	439.17	537.15	91116.01
Aug, 2045	436.60	539.72	90576.29
Sep, 2045	434.01	542.31	90033.98
Oct, 2045	431.41	544.91	89489.07
Nov, 2045	428.80	547.52	88941.56
Dec, 2045	426.18	550.14	88391.41
Jan, 2046	423.54	552.78	87838.64
Feb, 2046	420.89	555.43	87283.21
Mar, 2046	418.23	558.09	86725.12
Apr, 2046	415.56	560.76	86164.36
May, 2046	412.87	563.45	85600.91
Jun, 2046	410.17	566.15	85034.76
Jul, 2046	407.46	568.86	84465.90
Aug, 2046	404.73	571.59	83894.31
Sep, 2046	401.99	574.33	83319.99
Oct, 2046	399.24	577.08	82742.91
Nov, 2046	396.48	579.84	82163.06
Dec, 2046	393.70	582.62	81580.44
Jan, 2047	390.91	585.41	80995.03
Feb, 2047	388.10	588.22	80406.81
Mar, 2047	385.28	591.04	79815.77
Apr, 2047	382.45	593.87	79221.90
May, 2047	379.60	596.72	78625.19
Jun, 2047	376.75	599.57	78025.61
Jul, 2047	373.87	602.45	77423.17
Aug, 2047	370.99	605.33	76817.83
Sep, 2047	368.09	608.23	76209.60
Oct, 2047	365.17	611.15	75598.45
Nov, 2047	362.24	614.08	74984.37
Dec, 2047	359.30	617.02	74367.35
Jan, 2048	356.34	619.98	73747.38
Feb, 2048	353.37	622.95	73124.43
Mar, 2048	350.39	625.93	72498.50
Apr, 2048	347.39	628.93	71869.56
May, 2048	344.37	631.95	71237.62
Jun, 2048	341.35	634.97	70602.65
Jul, 2048	338.30	638.02	69964.63
Aug, 2048	335.25	641.07	69323.56
Sep, 2048	332.18	644.14	68679.41
Oct, 2048	329.09	647.23	68032.18
Nov, 2048	325.99	650.33	67381.85
Dec, 2048	322.87	653.45	66728.40
Jan, 2049	319.74	656.58	66071.82
Feb, 2049	316.59	659.73	65412.10
Mar, 2049	313.43	662.89	64749.21
Apr, 2049	310.26	666.06	64083.15
May, 2049	307.07	669.25	63413.89
Jun, 2049	303.86	672.46	62741.43
Jul, 2049	300.64	675.68	62065.74
Aug, 2049	297.40	678.92	61386.82
Sep, 2049	294.15	682.17	60704.65
Oct, 2049	290.88	685.44	60019.20
Nov, 2049	287.59	688.73	59330.48
Dec, 2049	284.29	692.03	58638.45
Jan, 2050	280.98	695.34	57943.10
Feb, 2050	277.64	698.68	57244.43
Mar, 2050	274.30	702.02	56542.40
Apr, 2050	270.93	705.39	55837.02
May, 2050	267.55	708.77	55128.25
Jun, 2050	264.16	712.16	54416.09
Jul, 2050	260.74	715.58	53700.51
Aug, 2050	257.31	719.01	52981.50
Sep, 2050	253.87	722.45	52259.05
Oct, 2050	250.41	725.91	51533.14
Nov, 2050	246.93	729.39	50803.75
Dec, 2050	243.43	732.89	50070.87
Jan, 2051	239.92	736.40	49334.47
Feb, 2051	236.39	739.93	48594.54
Mar, 2051	232.85	743.47	47851.07
Apr, 2051	229.29	747.03	47104.04
May, 2051	225.71	750.61	46353.43
Jun, 2051	222.11	754.21	45599.22
Jul, 2051	218.50	757.82	44841.39
Aug, 2051	214.87	761.45	44079.94
Sep, 2051	211.22	765.10	43314.83
Oct, 2051	207.55	768.77	42546.06
Nov, 2051	203.87	772.45	41773.61
Dec, 2051	200.17	776.15	40997.46
Jan, 2052	196.45	779.87	40217.58
Feb, 2052	192.71	783.61	39433.97
Mar, 2052	188.95	787.37	38646.61
Apr, 2052	185.18	791.14	37855.47
May, 2052	181.39	794.93	37060.54
Jun, 2052	177.58	798.74	36261.80
Jul, 2052	173.75	802.57	35459.23
Aug, 2052	169.91	806.41	34652.82
Sep, 2052	166.04	810.28	33842.55
Oct, 2052	162.16	814.16	33028.39
Nov, 2052	158.26	818.06	32210.33
Dec, 2052	154.34	821.98	31388.35
Jan, 2053	150.40	825.92	30562.43
Feb, 2053	146.44	829.88	29732.56
Mar, 2053	142.47	833.85	28898.71
Apr, 2053	138.47	837.85	28060.86
May, 2053	134.46	841.86	27219.00
Jun, 2053	130.42	845.90	26373.10
Jul, 2053	126.37	849.95	25523.15
Aug, 2053	122.30	854.02	24669.13
Sep, 2053	118.21	858.11	23811.02
Oct, 2053	114.09	862.23	22948.79
Nov, 2053	109.96	866.36	22082.44
Dec, 2053	105.81	870.51	21211.93
Jan, 2054	101.64	874.68	20337.25
Feb, 2054	97.45	878.87	19458.38
Mar, 2054	93.24	883.08	18575.30
Apr, 2054	89.01	887.31	17687.98
May, 2054	84.75	891.57	16796.42
Jun, 2054	80.48	895.84	15900.58
Jul, 2054	76.19	900.13	15000.45
Aug, 2054	71.88	904.44	14096.01
Sep, 2054	67.54	908.78	13187.23
Oct, 2054	63.19	913.13	12274.10
Nov, 2054	58.81	917.51	11356.59
Dec, 2054	54.42	921.90	10434.69
Jan, 2055	50.00	926.32	9508.37
Feb, 2055	45.56	930.76	8577.61
Mar, 2055	41.10	935.22	7642.39
Apr, 2055	36.62	939.70	6702.69
May, 2055	32.12	944.20	5758.49
Jun, 2055	27.59	948.73	4809.76
Jul, 2055	23.05	953.27	3856.49
Aug, 2055	18.48	957.84	2898.65
Sep, 2055	13.89	962.43	1936.22
Oct, 2055	9.28	967.04	969.18
Nov, 2055	4.64	971.68	0