Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,480,000
Down Payment	$444,000
Mortgage Amount:	$1,036,000
Mortgage Payment:	$6,045.81 / month
Estimated Tax:	+ $822.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $6,868.03 / month
Total Interest Paid:	$1,140,490.80 over 30 years
Total Tax Paid:	$296,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	4964.17	1081.64	1034918.36
Jan, 2026	4958.98	1086.83	1033831.53
Feb, 2026	4953.78	1092.03	1032739.50
Mar, 2026	4948.54	1097.27	1031642.23
Apr, 2026	4943.29	1102.52	1030539.71
May, 2026	4938.00	1107.81	1029431.90
Jun, 2026	4932.69	1113.12	1028318.78
Jul, 2026	4927.36	1118.45	1027200.33
Aug, 2026	4922.00	1123.81	1026076.53
Sep, 2026	4916.62	1129.19	1024947.33
Oct, 2026	4911.21	1134.60	1023812.73
Nov, 2026	4905.77	1140.04	1022672.69
Dec, 2026	4900.31	1145.50	1021527.18
Jan, 2027	4894.82	1150.99	1020376.19
Feb, 2027	4889.30	1156.51	1019219.68
Mar, 2027	4883.76	1162.05	1018057.64
Apr, 2027	4878.19	1167.62	1016890.02
May, 2027	4872.60	1173.21	1015716.81
Jun, 2027	4866.98	1178.83	1014537.97
Jul, 2027	4861.33	1184.48	1013353.49
Aug, 2027	4855.65	1190.16	1012163.33
Sep, 2027	4849.95	1195.86	1010967.47
Oct, 2027	4844.22	1201.59	1009765.88
Nov, 2027	4838.46	1207.35	1008558.53
Dec, 2027	4832.68	1213.13	1007345.40
Jan, 2028	4826.86	1218.95	1006126.45
Feb, 2028	4821.02	1224.79	1004901.66
Mar, 2028	4815.15	1230.66	1003671.01
Apr, 2028	4809.26	1236.55	1002434.46
May, 2028	4803.33	1242.48	1001191.98
Jun, 2028	4797.38	1248.43	999943.55
Jul, 2028	4791.40	1254.41	998689.13
Aug, 2028	4785.39	1260.42	997428.71
Sep, 2028	4779.35	1266.46	996162.24
Oct, 2028	4773.28	1272.53	994889.71
Nov, 2028	4767.18	1278.63	993611.08
Dec, 2028	4761.05	1284.76	992326.32
Jan, 2029	4754.90	1290.91	991035.41
Feb, 2029	4748.71	1297.10	989738.31
Mar, 2029	4742.50	1303.31	988435.00
Apr, 2029	4736.25	1309.56	987125.44
May, 2029	4729.98	1315.83	985809.60
Jun, 2029	4723.67	1322.14	984487.47
Jul, 2029	4717.34	1328.47	983158.99
Aug, 2029	4710.97	1334.84	981824.15
Sep, 2029	4704.57	1341.24	980482.92
Oct, 2029	4698.15	1347.66	979135.25
Nov, 2029	4691.69	1354.12	977781.13
Dec, 2029	4685.20	1360.61	976420.52
Jan, 2030	4678.68	1367.13	975053.40
Feb, 2030	4672.13	1373.68	973679.72
Mar, 2030	4665.55	1380.26	972299.46
Apr, 2030	4658.93	1386.88	970912.58
May, 2030	4652.29	1393.52	969519.06
Jun, 2030	4645.61	1400.20	968118.86
Jul, 2030	4638.90	1406.91	966711.95
Aug, 2030	4632.16	1413.65	965298.31
Sep, 2030	4625.39	1420.42	963877.88
Oct, 2030	4618.58	1427.23	962450.66
Nov, 2030	4611.74	1434.07	961016.59
Dec, 2030	4604.87	1440.94	959575.65
Jan, 2031	4597.97	1447.84	958127.81
Feb, 2031	4591.03	1454.78	956673.02
Mar, 2031	4584.06	1461.75	955211.27
Apr, 2031	4577.05	1468.76	953742.52
May, 2031	4570.02	1475.79	952266.72
Jun, 2031	4562.94	1482.87	950783.86
Jul, 2031	4555.84	1489.97	949293.89
Aug, 2031	4548.70	1497.11	947796.78
Sep, 2031	4541.53	1504.28	946292.49
Oct, 2031	4534.32	1511.49	944781.00
Nov, 2031	4527.08	1518.73	943262.27
Dec, 2031	4519.80	1526.01	941736.26
Jan, 2032	4512.49	1533.32	940202.93
Feb, 2032	4505.14	1540.67	938662.26
Mar, 2032	4497.76	1548.05	937114.21
Apr, 2032	4490.34	1555.47	935558.74
May, 2032	4482.89	1562.92	933995.81
Jun, 2032	4475.40	1570.41	932425.40
Jul, 2032	4467.87	1577.94	930847.46
Aug, 2032	4460.31	1585.50	929261.96
Sep, 2032	4452.71	1593.10	927668.86
Oct, 2032	4445.08	1600.73	926068.13
Nov, 2032	4437.41	1608.40	924459.73
Dec, 2032	4429.70	1616.11	922843.63
Jan, 2033	4421.96	1623.85	921219.78
Feb, 2033	4414.18	1631.63	919588.14
Mar, 2033	4406.36	1639.45	917948.69
Apr, 2033	4398.50	1647.31	916301.39
May, 2033	4390.61	1655.20	914646.19
Jun, 2033	4382.68	1663.13	912983.06
Jul, 2033	4374.71	1671.10	911311.96
Aug, 2033	4366.70	1679.11	909632.85
Sep, 2033	4358.66	1687.15	907945.70
Oct, 2033	4350.57	1695.24	906250.46
Nov, 2033	4342.45	1703.36	904547.10
Dec, 2033	4334.29	1711.52	902835.58
Jan, 2034	4326.09	1719.72	901115.86
Feb, 2034	4317.85	1727.96	899387.90
Mar, 2034	4309.57	1736.24	897651.65
Apr, 2034	4301.25	1744.56	895907.09
May, 2034	4292.89	1752.92	894154.17
Jun, 2034	4284.49	1761.32	892392.85
Jul, 2034	4276.05	1769.76	890623.09
Aug, 2034	4267.57	1778.24	888844.84
Sep, 2034	4259.05	1786.76	887058.08
Oct, 2034	4250.49	1795.32	885262.76
Nov, 2034	4241.88	1803.93	883458.83
Dec, 2034	4233.24	1812.57	881646.26
Jan, 2035	4224.56	1821.25	879825.01
Feb, 2035	4215.83	1829.98	877995.03
Mar, 2035	4207.06	1838.75	876156.28
Apr, 2035	4198.25	1847.56	874308.72
May, 2035	4189.40	1856.41	872452.30
Jun, 2035	4180.50	1865.31	870586.99
Jul, 2035	4171.56	1874.25	868712.74
Aug, 2035	4162.58	1883.23	866829.52
Sep, 2035	4153.56	1892.25	864937.26
Oct, 2035	4144.49	1901.32	863035.95
Nov, 2035	4135.38	1910.43	861125.52
Dec, 2035	4126.23	1919.58	859205.93
Jan, 2036	4117.03	1928.78	857277.15
Feb, 2036	4107.79	1938.02	855339.13
Mar, 2036	4098.50	1947.31	853391.82
Apr, 2036	4089.17	1956.64	851435.18
May, 2036	4079.79	1966.02	849469.16
Jun, 2036	4070.37	1975.44	847493.72
Jul, 2036	4060.91	1984.90	845508.82
Aug, 2036	4051.40	1994.41	843514.41
Sep, 2036	4041.84	2003.97	841510.44
Oct, 2036	4032.24	2013.57	839496.86
Nov, 2036	4022.59	2023.22	837473.64
Dec, 2036	4012.89	2032.92	835440.73
Jan, 2037	4003.15	2042.66	833398.07
Feb, 2037	3993.37	2052.44	831345.63
Mar, 2037	3983.53	2062.28	829283.35
Apr, 2037	3973.65	2072.16	827211.19
May, 2037	3963.72	2082.09	825129.10
Jun, 2037	3953.74	2092.07	823037.03
Jul, 2037	3943.72	2102.09	820934.94
Aug, 2037	3933.65	2112.16	818822.78
Sep, 2037	3923.53	2122.28	816700.49
Oct, 2037	3913.36	2132.45	814568.04
Nov, 2037	3903.14	2142.67	812425.37
Dec, 2037	3892.87	2152.94	810272.43
Jan, 2038	3882.56	2163.25	808109.18
Feb, 2038	3872.19	2173.62	805935.56
Mar, 2038	3861.77	2184.04	803751.52
Apr, 2038	3851.31	2194.50	801557.02
May, 2038	3840.79	2205.02	799352.00
Jun, 2038	3830.23	2215.58	797136.42
Jul, 2038	3819.61	2226.20	794910.22
Aug, 2038	3808.94	2236.87	792673.36
Sep, 2038	3798.23	2247.58	790425.77
Oct, 2038	3787.46	2258.35	788167.42
Nov, 2038	3776.64	2269.17	785898.25
Dec, 2038	3765.76	2280.05	783618.20
Jan, 2039	3754.84	2290.97	781327.23
Feb, 2039	3743.86	2301.95	779025.28
Mar, 2039	3732.83	2312.98	776712.30
Apr, 2039	3721.75	2324.06	774388.23
May, 2039	3710.61	2335.20	772053.03
Jun, 2039	3699.42	2346.39	769706.64
Jul, 2039	3688.18	2357.63	767349.01
Aug, 2039	3676.88	2368.93	764980.08
Sep, 2039	3665.53	2380.28	762599.80
Oct, 2039	3654.12	2391.69	760208.12
Nov, 2039	3642.66	2403.15	757804.97
Dec, 2039	3631.15	2414.66	755390.31
Jan, 2040	3619.58	2426.23	752964.08
Feb, 2040	3607.95	2437.86	750526.22
Mar, 2040	3596.27	2449.54	748076.68
Apr, 2040	3584.53	2461.28	745615.41
May, 2040	3572.74	2473.07	743142.34
Jun, 2040	3560.89	2484.92	740657.42
Jul, 2040	3548.98	2496.83	738160.59
Aug, 2040	3537.02	2508.79	735651.80
Sep, 2040	3525.00	2520.81	733130.99
Oct, 2040	3512.92	2532.89	730598.10
Nov, 2040	3500.78	2545.03	728053.07
Dec, 2040	3488.59	2557.22	725495.85
Jan, 2041	3476.33	2569.48	722926.37
Feb, 2041	3464.02	2581.79	720344.58
Mar, 2041	3451.65	2594.16	717750.42
Apr, 2041	3439.22	2606.59	715143.83
May, 2041	3426.73	2619.08	712524.76
Jun, 2041	3414.18	2631.63	709893.13
Jul, 2041	3401.57	2644.24	707248.89
Aug, 2041	3388.90	2656.91	704591.98
Sep, 2041	3376.17	2669.64	701922.34
Oct, 2041	3363.38	2682.43	699239.91
Nov, 2041	3350.52	2695.29	696544.62
Dec, 2041	3337.61	2708.20	693836.42
Jan, 2042	3324.63	2721.18	691115.24
Feb, 2042	3311.59	2734.22	688381.03
Mar, 2042	3298.49	2747.32	685633.71
Apr, 2042	3285.33	2760.48	682873.23
May, 2042	3272.10	2773.71	680099.52
Jun, 2042	3258.81	2787.00	677312.52
Jul, 2042	3245.46	2800.35	674512.17
Aug, 2042	3232.04	2813.77	671698.39
Sep, 2042	3218.55	2827.26	668871.14
Oct, 2042	3205.01	2840.80	666030.34
Nov, 2042	3191.40	2854.41	663175.92
Dec, 2042	3177.72	2868.09	660307.83
Jan, 2043	3163.98	2881.83	657425.99
Feb, 2043	3150.17	2895.64	654530.35
Mar, 2043	3136.29	2909.52	651620.83
Apr, 2043	3122.35	2923.46	648697.37
May, 2043	3108.34	2937.47	645759.90
Jun, 2043	3094.27	2951.54	642808.36
Jul, 2043	3080.12	2965.69	639842.67
Aug, 2043	3065.91	2979.90	636862.77
Sep, 2043	3051.63	2994.18	633868.60
Oct, 2043	3037.29	3008.52	630860.08
Nov, 2043	3022.87	3022.94	627837.14
Dec, 2043	3008.39	3037.42	624799.71
Jan, 2044	2993.83	3051.98	621747.74
Feb, 2044	2979.21	3066.60	618681.13
Mar, 2044	2964.51	3081.30	615599.84
Apr, 2044	2949.75	3096.06	612503.78
May, 2044	2934.91	3110.90	609392.88
Jun, 2044	2920.01	3125.80	606267.08
Jul, 2044	2905.03	3140.78	603126.30
Aug, 2044	2889.98	3155.83	599970.47
Sep, 2044	2874.86	3170.95	596799.52
Oct, 2044	2859.66	3186.15	593613.37
Nov, 2044	2844.40	3201.41	590411.96
Dec, 2044	2829.06	3216.75	587195.21
Jan, 2045	2813.64	3232.17	583963.04
Feb, 2045	2798.16	3247.65	580715.39
Mar, 2045	2782.59	3263.22	577452.17
Apr, 2045	2766.96	3278.85	574173.32
May, 2045	2751.25	3294.56	570878.76
Jun, 2045	2735.46	3310.35	567568.41
Jul, 2045	2719.60	3326.21	564242.19
Aug, 2045	2703.66	3342.15	560900.04
Sep, 2045	2687.65	3358.16	557541.88
Oct, 2045	2671.55	3374.26	554167.63
Nov, 2045	2655.39	3390.42	550777.20
Dec, 2045	2639.14	3406.67	547370.53
Jan, 2046	2622.82	3422.99	543947.54
Feb, 2046	2606.42	3439.39	540508.15
Mar, 2046	2589.93	3455.88	537052.27
Apr, 2046	2573.38	3472.43	533579.84
May, 2046	2556.74	3489.07	530090.76
Jun, 2046	2540.02	3505.79	526584.97
Jul, 2046	2523.22	3522.59	523062.38
Aug, 2046	2506.34	3539.47	519522.91
Sep, 2046	2489.38	3556.43	515966.48
Oct, 2046	2472.34	3573.47	512393.01
Nov, 2046	2455.22	3590.59	508802.42
Dec, 2046	2438.01	3607.80	505194.62
Jan, 2047	2420.72	3625.09	501569.53
Feb, 2047	2403.35	3642.46	497927.08
Mar, 2047	2385.90	3659.91	494267.17
Apr, 2047	2368.36	3677.45	490589.72
May, 2047	2350.74	3695.07	486894.65
Jun, 2047	2333.04	3712.77	483181.88
Jul, 2047	2315.25	3730.56	479451.32
Aug, 2047	2297.37	3748.44	475702.88
Sep, 2047	2279.41	3766.40	471936.48
Oct, 2047	2261.36	3784.45	468152.03
Nov, 2047	2243.23	3802.58	464349.45
Dec, 2047	2225.01	3820.80	460528.65
Jan, 2048	2206.70	3839.11	456689.54
Feb, 2048	2188.30	3857.51	452832.03
Mar, 2048	2169.82	3875.99	448956.04
Apr, 2048	2151.25	3894.56	445061.48
May, 2048	2132.59	3913.22	441148.25
Jun, 2048	2113.84	3931.97	437216.28
Jul, 2048	2094.99	3950.82	433265.46
Aug, 2048	2076.06	3969.75	429295.72
Sep, 2048	2057.04	3988.77	425306.95
Oct, 2048	2037.93	4007.88	421299.07
Nov, 2048	2018.72	4027.09	417271.98
Dec, 2048	1999.43	4046.38	413225.60
Jan, 2049	1980.04	4065.77	409159.83
Feb, 2049	1960.56	4085.25	405074.58
Mar, 2049	1940.98	4104.83	400969.75
Apr, 2049	1921.31	4124.50	396845.25
May, 2049	1901.55	4144.26	392700.99
Jun, 2049	1881.69	4164.12	388536.88
Jul, 2049	1861.74	4184.07	384352.81
Aug, 2049	1841.69	4204.12	380148.69
Sep, 2049	1821.55	4224.26	375924.42
Oct, 2049	1801.30	4244.51	371679.92
Nov, 2049	1780.97	4264.84	367415.07
Dec, 2049	1760.53	4285.28	363129.79
Jan, 2050	1740.00	4305.81	358823.98
Feb, 2050	1719.36	4326.45	354497.54
Mar, 2050	1698.63	4347.18	350150.36
Apr, 2050	1677.80	4368.01	345782.35
May, 2050	1656.87	4388.94	341393.42
Jun, 2050	1635.84	4409.97	336983.45
Jul, 2050	1614.71	4431.10	332552.35
Aug, 2050	1593.48	4452.33	328100.02
Sep, 2050	1572.15	4473.66	323626.36
Oct, 2050	1550.71	4495.10	319131.26
Nov, 2050	1529.17	4516.64	314614.62
Dec, 2050	1507.53	4538.28	310076.34
Jan, 2051	1485.78	4560.03	305516.31
Feb, 2051	1463.93	4581.88	300934.43
Mar, 2051	1441.98	4603.83	296330.60
Apr, 2051	1419.92	4625.89	291704.71
May, 2051	1397.75	4648.06	287056.65
Jun, 2051	1375.48	4670.33	282386.32
Jul, 2051	1353.10	4692.71	277693.61
Aug, 2051	1330.62	4715.19	272978.42
Sep, 2051	1308.02	4737.79	268240.63
Oct, 2051	1285.32	4760.49	263480.14
Nov, 2051	1262.51	4783.30	258696.84
Dec, 2051	1239.59	4806.22	253890.61
Jan, 2052	1216.56	4829.25	249061.36
Feb, 2052	1193.42	4852.39	244208.97
Mar, 2052	1170.17	4875.64	239333.33
Apr, 2052	1146.81	4899.00	234434.33
May, 2052	1123.33	4922.48	229511.85
Jun, 2052	1099.74	4946.07	224565.78
Jul, 2052	1076.04	4969.77	219596.02
Aug, 2052	1052.23	4993.58	214602.44
Sep, 2052	1028.30	5017.51	209584.93
Oct, 2052	1004.26	5041.55	204543.38
Nov, 2052	980.10	5065.71	199477.68
Dec, 2052	955.83	5089.98	194387.70
Jan, 2053	931.44	5114.37	189273.33
Feb, 2053	906.93	5138.88	184134.45
Mar, 2053	882.31	5163.50	178970.95
Apr, 2053	857.57	5188.24	173782.71
May, 2053	832.71	5213.10	168569.61
Jun, 2053	807.73	5238.08	163331.53
Jul, 2053	782.63	5263.18	158068.35
Aug, 2053	757.41	5288.40	152779.95
Sep, 2053	732.07	5313.74	147466.21
Oct, 2053	706.61	5339.20	142127.01
Nov, 2053	681.03	5364.78	136762.23
Dec, 2053	655.32	5390.49	131371.73
Jan, 2054	629.49	5416.32	125955.41
Feb, 2054	603.54	5442.27	120513.14
Mar, 2054	577.46	5468.35	115044.79
Apr, 2054	551.26	5494.55	109550.24
May, 2054	524.93	5520.88	104029.35
Jun, 2054	498.47	5547.34	98482.02
Jul, 2054	471.89	5573.92	92908.10
Aug, 2054	445.18	5600.63	87307.48
Sep, 2054	418.35	5627.46	81680.01
Oct, 2054	391.38	5654.43	76025.59
Nov, 2054	364.29	5681.52	70344.07
Dec, 2054	337.07	5708.74	64635.32
Jan, 2055	309.71	5736.10	58899.22
Feb, 2055	282.23	5763.58	53135.64
Mar, 2055	254.61	5791.20	47344.44
Apr, 2055	226.86	5818.95	41525.49
May, 2055	198.98	5846.83	35678.65
Jun, 2055	170.96	5874.85	29803.80
Jul, 2055	142.81	5903.00	23900.80
Aug, 2055	114.52	5931.29	17969.52
Sep, 2055	86.10	5959.71	12009.81
Oct, 2055	57.55	5988.26	6021.55
Nov, 2055	28.85	6016.96	4.59