Mortgage Parameters

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

Mortgage Summary

Property Total:	$345,000
Down Payment	$103,500
Mortgage Amount:	$241,500
Mortgage Payment:	$1,409.33 / month
Estimated Tax:	+ $191.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,601.00 / month
Total Interest Paid:	$265,860.00 over 30 years
Total Tax Paid:	$69,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1157.19	252.14	241247.86
Jan, 2026	1155.98	253.35	240994.51
Feb, 2026	1154.77	254.56	240739.94
Mar, 2026	1153.55	255.78	240484.16
Apr, 2026	1152.32	257.01	240227.15
May, 2026	1151.09	258.24	239968.91
Jun, 2026	1149.85	259.48	239709.43
Jul, 2026	1148.61	260.72	239448.70
Aug, 2026	1147.36	261.97	239186.73
Sep, 2026	1146.10	263.23	238923.51
Oct, 2026	1144.84	264.49	238659.02
Nov, 2026	1143.57	265.76	238393.26
Dec, 2026	1142.30	267.03	238126.23
Jan, 2027	1141.02	268.31	237857.93
Feb, 2027	1139.74	269.59	237588.33
Mar, 2027	1138.44	270.89	237317.45
Apr, 2027	1137.15	272.18	237045.26
May, 2027	1135.84	273.49	236771.77
Jun, 2027	1134.53	274.80	236496.97
Jul, 2027	1133.21	276.12	236220.86
Aug, 2027	1131.89	277.44	235943.42
Sep, 2027	1130.56	278.77	235664.65
Oct, 2027	1129.23	280.10	235384.55
Nov, 2027	1127.88	281.45	235103.10
Dec, 2027	1126.54	282.79	234820.31
Jan, 2028	1125.18	284.15	234536.16
Feb, 2028	1123.82	285.51	234250.65
Mar, 2028	1122.45	286.88	233963.77
Apr, 2028	1121.08	288.25	233675.52
May, 2028	1119.70	289.63	233385.88
Jun, 2028	1118.31	291.02	233094.86
Jul, 2028	1116.91	292.42	232802.44
Aug, 2028	1115.51	293.82	232508.62
Sep, 2028	1114.10	295.23	232213.40
Oct, 2028	1112.69	296.64	231916.76
Nov, 2028	1111.27	298.06	231618.69
Dec, 2028	1109.84	299.49	231319.20
Jan, 2029	1108.40	300.93	231018.28
Feb, 2029	1106.96	302.37	230715.91
Mar, 2029	1105.51	303.82	230412.09
Apr, 2029	1104.06	305.27	230106.82
May, 2029	1102.60	306.73	229800.09
Jun, 2029	1101.13	308.20	229491.88
Jul, 2029	1099.65	309.68	229182.20
Aug, 2029	1098.16	311.17	228871.04
Sep, 2029	1096.67	312.66	228558.38
Oct, 2029	1095.18	314.15	228244.23
Nov, 2029	1093.67	315.66	227928.57
Dec, 2029	1092.16	317.17	227611.39
Jan, 2030	1090.64	318.69	227292.70
Feb, 2030	1089.11	320.22	226972.48
Mar, 2030	1087.58	321.75	226650.73
Apr, 2030	1086.03	323.30	226327.43
May, 2030	1084.49	324.84	226002.59
Jun, 2030	1082.93	326.40	225676.19
Jul, 2030	1081.37	327.96	225348.22
Aug, 2030	1079.79	329.54	225018.69
Sep, 2030	1078.21	331.12	224687.57
Oct, 2030	1076.63	332.70	224354.87
Nov, 2030	1075.03	334.30	224020.57
Dec, 2030	1073.43	335.90	223684.68
Jan, 2031	1071.82	337.51	223347.17
Feb, 2031	1070.21	339.12	223008.04
Mar, 2031	1068.58	340.75	222667.29
Apr, 2031	1066.95	342.38	222324.91
May, 2031	1065.31	344.02	221980.89
Jun, 2031	1063.66	345.67	221635.22
Jul, 2031	1062.00	347.33	221287.89
Aug, 2031	1060.34	348.99	220938.90
Sep, 2031	1058.67	350.66	220588.23
Oct, 2031	1056.99	352.34	220235.89
Nov, 2031	1055.30	354.03	219881.85
Dec, 2031	1053.60	355.73	219526.12
Jan, 2032	1051.90	357.43	219168.69
Feb, 2032	1050.18	359.15	218809.54
Mar, 2032	1048.46	360.87	218448.68
Apr, 2032	1046.73	362.60	218086.08
May, 2032	1045.00	364.33	217721.75
Jun, 2032	1043.25	366.08	217355.67
Jul, 2032	1041.50	367.83	216987.83
Aug, 2032	1039.73	369.60	216618.23
Sep, 2032	1037.96	371.37	216246.87
Oct, 2032	1036.18	373.15	215873.72
Nov, 2032	1034.39	374.94	215498.78
Dec, 2032	1032.60	376.73	215122.05
Jan, 2033	1030.79	378.54	214743.52
Feb, 2033	1028.98	380.35	214363.17
Mar, 2033	1027.16	382.17	213980.99
Apr, 2033	1025.33	384.00	213596.99
May, 2033	1023.49	385.84	213211.14
Jun, 2033	1021.64	387.69	212823.45
Jul, 2033	1019.78	389.55	212433.90
Aug, 2033	1017.91	391.42	212042.48
Sep, 2033	1016.04	393.29	211649.19
Oct, 2033	1014.15	395.18	211254.01
Nov, 2033	1012.26	397.07	210856.94
Dec, 2033	1010.36	398.97	210457.97
Jan, 2034	1008.44	400.89	210057.08
Feb, 2034	1006.52	402.81	209654.27
Mar, 2034	1004.59	404.74	209249.54
Apr, 2034	1002.65	406.68	208842.86
May, 2034	1000.71	408.62	208434.24
Jun, 2034	998.75	410.58	208023.65
Jul, 2034	996.78	412.55	207611.10
Aug, 2034	994.80	414.53	207196.58
Sep, 2034	992.82	416.51	206780.06
Oct, 2034	990.82	418.51	206361.56
Nov, 2034	988.82	420.51	205941.04
Dec, 2034	986.80	422.53	205518.51
Jan, 2035	984.78	424.55	205093.96
Feb, 2035	982.74	426.59	204667.37
Mar, 2035	980.70	428.63	204238.74
Apr, 2035	978.64	430.69	203808.05
May, 2035	976.58	432.75	203375.30
Jun, 2035	974.51	434.82	202940.48
Jul, 2035	972.42	436.91	202503.57
Aug, 2035	970.33	439.00	202064.57
Sep, 2035	968.23	441.10	201623.47
Oct, 2035	966.11	443.22	201180.25
Nov, 2035	963.99	445.34	200734.91
Dec, 2035	961.85	447.48	200287.43
Jan, 2036	959.71	449.62	199837.81
Feb, 2036	957.56	451.77	199386.04
Mar, 2036	955.39	453.94	198932.10
Apr, 2036	953.22	456.11	198475.99
May, 2036	951.03	458.30	198017.69
Jun, 2036	948.83	460.50	197557.19
Jul, 2036	946.63	462.70	197094.49
Aug, 2036	944.41	464.92	196629.57
Sep, 2036	942.18	467.15	196162.43
Oct, 2036	939.94	469.39	195693.04
Nov, 2036	937.70	471.63	195221.41
Dec, 2036	935.44	473.89	194747.51
Jan, 2037	933.17	476.16	194271.35
Feb, 2037	930.88	478.45	193792.90
Mar, 2037	928.59	480.74	193312.16
Apr, 2037	926.29	483.04	192829.12
May, 2037	923.97	485.36	192343.76
Jun, 2037	921.65	487.68	191856.08
Jul, 2037	919.31	490.02	191366.06
Aug, 2037	916.96	492.37	190873.69
Sep, 2037	914.60	494.73	190378.97
Oct, 2037	912.23	497.10	189881.87
Nov, 2037	909.85	499.48	189382.39
Dec, 2037	907.46	501.87	188880.52
Jan, 2038	905.05	504.28	188376.24
Feb, 2038	902.64	506.69	187869.54
Mar, 2038	900.21	509.12	187360.42
Apr, 2038	897.77	511.56	186848.86
May, 2038	895.32	514.01	186334.85
Jun, 2038	892.85	516.48	185818.37
Jul, 2038	890.38	518.95	185299.42
Aug, 2038	887.89	521.44	184777.99
Sep, 2038	885.39	523.94	184254.05
Oct, 2038	882.88	526.45	183727.61
Nov, 2038	880.36	528.97	183198.64
Dec, 2038	877.83	531.50	182667.13
Jan, 2039	875.28	534.05	182133.08
Feb, 2039	872.72	536.61	181596.47
Mar, 2039	870.15	539.18	181057.29
Apr, 2039	867.57	541.76	180515.53
May, 2039	864.97	544.36	179971.17
Jun, 2039	862.36	546.97	179424.20
Jul, 2039	859.74	549.59	178874.61
Aug, 2039	857.11	552.22	178322.39
Sep, 2039	854.46	554.87	177767.52
Oct, 2039	851.80	557.53	177210.00
Nov, 2039	849.13	560.20	176649.80
Dec, 2039	846.45	562.88	176086.91
Jan, 2040	843.75	565.58	175521.33
Feb, 2040	841.04	568.29	174953.04
Mar, 2040	838.32	571.01	174382.03
Apr, 2040	835.58	573.75	173808.28
May, 2040	832.83	576.50	173231.78
Jun, 2040	830.07	579.26	172652.52
Jul, 2040	827.29	582.04	172070.48
Aug, 2040	824.50	584.83	171485.66
Sep, 2040	821.70	587.63	170898.03
Oct, 2040	818.89	590.44	170307.59
Nov, 2040	816.06	593.27	169714.31
Dec, 2040	813.21	596.12	169118.20
Jan, 2041	810.36	598.97	168519.23
Feb, 2041	807.49	601.84	167917.38
Mar, 2041	804.60	604.73	167312.66
Apr, 2041	801.71	607.62	166705.03
May, 2041	798.79	610.54	166094.50
Jun, 2041	795.87	613.46	165481.04
Jul, 2041	792.93	616.40	164864.64
Aug, 2041	789.98	619.35	164245.29
Sep, 2041	787.01	622.32	163622.96
Oct, 2041	784.03	625.30	162997.66
Nov, 2041	781.03	628.30	162369.36
Dec, 2041	778.02	631.31	161738.05
Jan, 2042	774.99	634.34	161103.72
Feb, 2042	771.96	637.37	160466.34
Mar, 2042	768.90	640.43	159825.91
Apr, 2042	765.83	643.50	159182.42
May, 2042	762.75	646.58	158535.83
Jun, 2042	759.65	649.68	157886.15
Jul, 2042	756.54	652.79	157233.36
Aug, 2042	753.41	655.92	156577.44
Sep, 2042	750.27	659.06	155918.38
Oct, 2042	747.11	662.22	155256.16
Nov, 2042	743.94	665.39	154590.76
Dec, 2042	740.75	668.58	153922.18
Jan, 2043	737.54	671.79	153250.40
Feb, 2043	734.32	675.01	152575.39
Mar, 2043	731.09	678.24	151897.15
Apr, 2043	727.84	681.49	151215.66
May, 2043	724.58	684.75	150530.91
Jun, 2043	721.29	688.04	149842.87
Jul, 2043	718.00	691.33	149151.54
Aug, 2043	714.68	694.65	148456.89
Sep, 2043	711.36	697.97	147758.92
Oct, 2043	708.01	701.32	147057.60
Nov, 2043	704.65	704.68	146352.92
Dec, 2043	701.27	708.06	145644.86
Jan, 2044	697.88	711.45	144933.42
Feb, 2044	694.47	714.86	144218.56
Mar, 2044	691.05	718.28	143500.28
Apr, 2044	687.61	721.72	142778.55
May, 2044	684.15	725.18	142053.37
Jun, 2044	680.67	728.66	141324.71
Jul, 2044	677.18	732.15	140592.56
Aug, 2044	673.67	735.66	139856.90
Sep, 2044	670.15	739.18	139117.72
Oct, 2044	666.61	742.72	138375.00
Nov, 2044	663.05	746.28	137628.72
Dec, 2044	659.47	749.86	136878.86
Jan, 2045	655.88	753.45	136125.40
Feb, 2045	652.27	757.06	135368.34
Mar, 2045	648.64	760.69	134607.65
Apr, 2045	644.99	764.34	133843.32
May, 2045	641.33	768.00	133075.32
Jun, 2045	637.65	771.68	132303.64
Jul, 2045	633.95	775.38	131528.27
Aug, 2045	630.24	779.09	130749.18
Sep, 2045	626.51	782.82	129966.35
Oct, 2045	622.76	786.57	129179.78
Nov, 2045	618.99	790.34	128389.43
Dec, 2045	615.20	794.13	127595.30
Jan, 2046	611.39	797.94	126797.37
Feb, 2046	607.57	801.76	125995.61
Mar, 2046	603.73	805.60	125190.01
Apr, 2046	599.87	809.46	124380.55
May, 2046	595.99	813.34	123567.21
Jun, 2046	592.09	817.24	122749.97
Jul, 2046	588.18	821.15	121928.82
Aug, 2046	584.24	825.09	121103.73
Sep, 2046	580.29	829.04	120274.69
Oct, 2046	576.32	833.01	119441.67
Nov, 2046	572.32	837.01	118604.67
Dec, 2046	568.31	841.02	117763.65
Jan, 2047	564.28	845.05	116918.61
Feb, 2047	560.23	849.10	116069.51
Mar, 2047	556.17	853.16	115216.35
Apr, 2047	552.08	857.25	114359.10
May, 2047	547.97	861.36	113497.74
Jun, 2047	543.84	865.49	112632.25
Jul, 2047	539.70	869.63	111762.62
Aug, 2047	535.53	873.80	110888.82
Sep, 2047	531.34	877.99	110010.83
Oct, 2047	527.14	882.19	109128.63
Nov, 2047	522.91	886.42	108242.21
Dec, 2047	518.66	890.67	107351.54
Jan, 2048	514.39	894.94	106456.60
Feb, 2048	510.10	899.23	105557.38
Mar, 2048	505.80	903.53	104653.84
Apr, 2048	501.47	907.86	103745.98
May, 2048	497.12	912.21	102833.77
Jun, 2048	492.75	916.58	101917.18
Jul, 2048	488.35	920.98	100996.21
Aug, 2048	483.94	925.39	100070.82
Sep, 2048	479.51	929.82	99140.99
Oct, 2048	475.05	934.28	98206.71
Nov, 2048	470.57	938.76	97267.96
Dec, 2048	466.08	943.25	96324.70
Jan, 2049	461.56	947.77	95376.93
Feb, 2049	457.01	952.32	94424.61
Mar, 2049	452.45	956.88	93467.73
Apr, 2049	447.87	961.46	92506.27
May, 2049	443.26	966.07	91540.20
Jun, 2049	438.63	970.70	90569.50
Jul, 2049	433.98	975.35	89594.15
Aug, 2049	429.31	980.02	88614.12
Sep, 2049	424.61	984.72	87629.40
Oct, 2049	419.89	989.44	86639.96
Nov, 2049	415.15	994.18	85645.78
Dec, 2049	410.39	998.94	84646.84
Jan, 2050	405.60	1003.73	83643.11
Feb, 2050	400.79	1008.54	82634.57
Mar, 2050	395.96	1013.37	81621.20
Apr, 2050	391.10	1018.23	80602.97
May, 2050	386.22	1023.11	79579.86
Jun, 2050	381.32	1028.01	78551.85
Jul, 2050	376.39	1032.94	77518.91
Aug, 2050	371.44	1037.89	76481.03
Sep, 2050	366.47	1042.86	75438.17
Oct, 2050	361.47	1047.86	74390.32
Nov, 2050	356.45	1052.88	73337.44
Dec, 2050	351.41	1057.92	72279.52
Jan, 2051	346.34	1062.99	71216.53
Feb, 2051	341.25	1068.08	70148.44
Mar, 2051	336.13	1073.20	69075.24
Apr, 2051	330.99	1078.34	67996.90
May, 2051	325.82	1083.51	66913.38
Jun, 2051	320.63	1088.70	65824.68
Jul, 2051	315.41	1093.92	64730.76
Aug, 2051	310.17	1099.16	63631.60
Sep, 2051	304.90	1104.43	62527.17
Oct, 2051	299.61	1109.72	61417.45
Nov, 2051	294.29	1115.04	60302.41
Dec, 2051	288.95	1120.38	59182.03
Jan, 2052	283.58	1125.75	58056.28
Feb, 2052	278.19	1131.14	56925.14
Mar, 2052	272.77	1136.56	55788.57
Apr, 2052	267.32	1142.01	54646.56
May, 2052	261.85	1147.48	53499.08
Jun, 2052	256.35	1152.98	52346.10
Jul, 2052	250.83	1158.50	51187.60
Aug, 2052	245.27	1164.06	50023.54
Sep, 2052	239.70	1169.63	48853.91
Oct, 2052	234.09	1175.24	47678.67
Nov, 2052	228.46	1180.87	46497.80
Dec, 2052	222.80	1186.53	45311.27
Jan, 2053	217.12	1192.21	44119.06
Feb, 2053	211.40	1197.93	42921.13
Mar, 2053	205.66	1203.67	41717.47
Apr, 2053	199.90	1209.43	40508.03
May, 2053	194.10	1215.23	39292.80
Jun, 2053	188.28	1221.05	38071.75
Jul, 2053	182.43	1226.90	36844.85
Aug, 2053	176.55	1232.78	35612.07
Sep, 2053	170.64	1238.69	34373.38
Oct, 2053	164.71	1244.62	33128.75
Nov, 2053	158.74	1250.59	31878.16
Dec, 2053	152.75	1256.58	30621.58
Jan, 2054	146.73	1262.60	29358.98
Feb, 2054	140.68	1268.65	28090.33
Mar, 2054	134.60	1274.73	26815.60
Apr, 2054	128.49	1280.84	25534.76
May, 2054	122.35	1286.98	24247.79
Jun, 2054	116.19	1293.14	22954.64
Jul, 2054	109.99	1299.34	21655.30
Aug, 2054	103.77	1305.56	20349.74
Sep, 2054	97.51	1311.82	19037.92
Oct, 2054	91.22	1318.11	17719.81
Nov, 2054	84.91	1324.42	16395.39
Dec, 2054	78.56	1330.77	15064.62
Jan, 2055	72.18	1337.15	13727.48
Feb, 2055	65.78	1343.55	12383.92
Mar, 2055	59.34	1349.99	11033.93
Apr, 2055	52.87	1356.46	9677.47
May, 2055	46.37	1362.96	8314.51
Jun, 2055	39.84	1369.49	6945.03
Jul, 2055	33.28	1376.05	5568.97
Aug, 2055	26.68	1382.65	4186.33
Sep, 2055	20.06	1389.27	2797.06
Oct, 2055	13.40	1395.93	1401.13
Nov, 2055	6.71	1402.62	0