Mortgage Parameters

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

Mortgage Summary

Property Total:	$155,000
Down Payment	$46,500
Mortgage Amount:	$108,500
Mortgage Payment:	$633.18 / month
Estimated Tax:	+ $86.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $719.29 / month
Total Interest Paid:	$119,444.40 over 30 years
Total Tax Paid:	$31,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	519.90	113.28	108386.72
Mar, 2026	519.35	113.83	108272.89
Mar, 2026	1038.16	228.20	108158.52
May, 2026	518.26	114.92	108043.60
May, 2026	1035.97	230.39	107928.12
Jul, 2026	517.16	116.02	107812.10
Jul, 2026	1033.76	232.60	107695.52
Aug, 2026	516.04	117.14	107578.38
Oct, 2026	515.48	117.70	107460.68
Oct, 2026	1030.40	235.96	107342.42
Dec, 2026	514.35	118.83	107223.59
Dec, 2026	1028.13	238.23	107104.19
Jan, 2027	513.21	119.97	106984.21
Mar, 2027	512.63	120.55	106863.67
Mar, 2027	1024.69	241.67	106742.54
May, 2027	511.47	121.71	106620.84
May, 2027	1022.36	244.00	106498.55
Jul, 2027	510.31	122.87	106375.67
Jul, 2027	1020.03	246.33	106252.21
Aug, 2027	509.13	124.05	106128.15
Oct, 2027	508.53	124.65	106003.51
Oct, 2027	1016.46	249.90	105878.26
Dec, 2027	507.33	125.85	105752.41
Dec, 2027	1014.06	252.30	105625.96
Jan, 2028	506.12	127.06	105498.91
Mar, 2028	505.52	127.66	105371.24
Mar, 2028	1010.42	255.94	105242.97
May, 2028	504.29	128.89	105114.08
May, 2028	1007.96	258.40	104984.57
Jul, 2028	503.05	130.13	104854.44
Jul, 2028	1005.48	260.88	104723.69
Aug, 2028	501.80	131.38	104592.31
Oct, 2028	501.17	132.01	104460.30
Oct, 2028	1001.71	264.65	104327.66
Dec, 2028	499.90	133.28	104194.38
Dec, 2028	999.16	267.20	104060.46
Jan, 2029	498.62	134.56	103925.91
Mar, 2029	497.98	135.20	103790.71
Mar, 2029	995.31	271.05	103654.86
May, 2029	496.68	136.50	103518.36
May, 2029	992.71	273.65	103381.20
Jul, 2029	495.37	137.81	103243.39
Jul, 2029	990.08	276.28	103104.92
Aug, 2029	494.04	139.14	102965.78
Oct, 2029	493.38	139.80	102825.98
Oct, 2029	986.09	280.27	102685.51
Dec, 2029	492.03	141.15	102544.36
Dec, 2029	983.39	282.97	102402.54
Jan, 2030	490.68	142.50	102260.04
Mar, 2030	490.00	143.18	102116.86
Mar, 2030	979.31	287.05	101972.99
May, 2030	488.62	144.56	101828.43
May, 2030	976.55	289.81	101683.17
Jul, 2030	487.23	145.95	101537.23
Jul, 2030	973.76	292.60	101390.58
Aug, 2030	485.83	147.35	101243.23
Oct, 2030	485.12	148.06	101095.17
Oct, 2030	969.53	296.83	100946.41
Dec, 2030	483.70	149.48	100796.93
Dec, 2030	966.69	299.67	100646.73
Jan, 2031	482.27	150.91	100495.82
Mar, 2031	481.54	151.64	100344.18
Mar, 2031	962.36	304.00	100191.82
May, 2031	480.09	153.09	100038.72
May, 2031	959.44	306.92	99884.90
Jul, 2031	478.62	154.56	99730.33
Jul, 2031	956.49	309.87	99575.03
Aug, 2031	477.13	156.05	99418.98
Oct, 2031	476.38	156.80	99262.18
Oct, 2031	952.01	314.35	99104.63
Dec, 2031	474.88	158.30	98946.33
Dec, 2031	949.00	317.36	98787.26
Jan, 2032	473.36	159.82	98627.44
Mar, 2032	472.59	160.59	98466.85
Mar, 2032	944.41	321.95	98305.49
May, 2032	471.05	162.13	98143.36
May, 2032	941.32	325.04	97980.45
Jul, 2032	469.49	163.69	97816.76
Jul, 2032	938.20	328.16	97652.28
Aug, 2032	467.92	165.26	97487.02
Oct, 2032	467.13	166.05	97320.96
Oct, 2032	933.46	332.90	97154.11
Dec, 2032	465.53	167.65	96986.46
Dec, 2032	930.26	336.10	96818.01
Jan, 2033	463.92	169.26	96648.75
Mar, 2033	463.11	170.07	96478.68
Mar, 2033	925.40	340.96	96307.79
May, 2033	461.47	171.71	96136.09
May, 2033	922.12	344.24	95963.56
Jul, 2033	459.83	173.35	95790.20
Jul, 2033	918.82	347.54	95616.02
Aug, 2033	458.16	175.02	95441.00
Oct, 2033	457.32	175.86	95265.14
Oct, 2033	913.80	352.56	95088.44
Dec, 2033	455.63	177.55	94910.89
Dec, 2033	910.41	355.95	94732.49
Jan, 2034	453.93	179.25	94553.24
Mar, 2034	453.07	180.11	94373.13
Mar, 2034	905.27	361.09	94192.15
May, 2034	451.34	181.84	94010.31
May, 2034	901.81	364.55	93827.60
Jul, 2034	449.59	183.59	93644.01
Jul, 2034	898.30	368.06	93459.54
Aug, 2034	447.83	185.35	93274.18
Oct, 2034	446.94	186.24	93087.94
Oct, 2034	892.99	373.37	92900.81
Dec, 2034	445.15	188.03	92712.78
Dec, 2034	889.40	376.96	92523.85
Jan, 2035	443.34	189.84	92334.01
Mar, 2035	442.43	190.75	92143.26
Mar, 2035	883.95	382.41	91951.60
May, 2035	440.60	192.58	91759.03
May, 2035	880.28	386.08	91565.52
Jul, 2035	438.75	194.43	91371.10
Jul, 2035	876.57	389.79	91175.74
Aug, 2035	436.88	196.30	90979.44
Oct, 2035	435.94	197.24	90782.20
Oct, 2035	870.94	395.42	90584.02
Dec, 2035	434.05	199.13	90384.89
Dec, 2035	867.14	399.22	90184.80
Jan, 2036	432.14	201.04	89983.76
Mar, 2036	431.17	202.01	89781.75
Mar, 2036	861.37	404.99	89578.78
May, 2036	429.23	203.95	89374.83
May, 2036	857.48	408.88	89169.90
Jul, 2036	427.27	205.91	88963.99
Jul, 2036	853.56	412.80	88757.10
Aug, 2036	425.29	207.89	88549.21
Oct, 2036	424.30	208.88	88340.33
Oct, 2036	847.60	418.76	88130.45
Dec, 2036	422.29	210.89	87919.56
Dec, 2036	843.57	422.79	87707.66
Jan, 2037	420.27	212.91	87494.75
Mar, 2037	419.25	213.93	87280.81
Mar, 2037	837.47	428.89	87065.86
May, 2037	417.19	215.99	86849.87
May, 2037	833.35	433.01	86632.84
Jul, 2037	415.12	218.06	86414.78
Jul, 2037	829.19	437.17	86195.67
Aug, 2037	413.02	220.16	85975.51
Oct, 2037	411.97	221.21	85754.29
Oct, 2037	822.88	443.48	85532.02
Dec, 2037	409.84	223.34	85308.68
Dec, 2037	818.61	447.75	85084.27
Jan, 2038	407.70	225.48	84858.79
Mar, 2038	406.62	226.56	84632.22
Mar, 2038	812.15	454.21	84404.57
May, 2038	404.44	228.74	84175.83
May, 2038	807.78	458.58	83945.99
Jul, 2038	402.24	230.94	83715.05
Jul, 2038	803.37	462.99	83483.01
Aug, 2038	400.02	233.16	83249.85
Oct, 2038	398.91	234.27	83015.58
Oct, 2038	796.69	469.67	82780.18
Dec, 2038	396.66	236.52	82543.66
Dec, 2038	792.18	474.18	82306.00
Jan, 2039	394.38	238.80	82067.20
Mar, 2039	393.24	239.94	81827.26
Mar, 2039	785.33	481.03	81586.17
May, 2039	390.93	242.25	81343.92
May, 2039	780.70	485.66	81100.51
Jul, 2039	388.61	244.57	80855.94
Jul, 2039	776.04	490.32	80610.20
Aug, 2039	386.26	246.92	80363.27
Oct, 2039	385.07	248.11	80115.17
Oct, 2039	768.96	497.40	79865.87
Dec, 2039	382.69	250.49	79615.38
Dec, 2039	764.18	502.18	79363.69
Jan, 2040	380.28	252.90	79110.80
Mar, 2040	379.07	254.11	78856.69
Mar, 2040	756.92	509.44	78601.36
May, 2040	376.63	256.55	78344.82
May, 2040	752.03	514.33	78087.04
Jul, 2040	374.17	259.01	77828.03
Jul, 2040	747.10	519.26	77567.77
Aug, 2040	371.68	261.50	77306.27
Oct, 2040	370.43	262.75	77043.52
Oct, 2040	739.60	526.76	76779.50
Dec, 2040	367.90	265.28	76514.23
Dec, 2040	734.53	531.83	76247.68
Jan, 2041	365.35	267.83	75979.85
Mar, 2041	364.07	269.11	75710.74
Mar, 2041	726.85	539.51	75440.34
May, 2041	361.48	271.70	75168.64
May, 2041	721.66	544.70	74895.65
Jul, 2041	358.87	274.31	74621.34
Jul, 2041	716.43	549.93	74345.72
Aug, 2041	356.24	276.94	74068.78
Oct, 2041	354.91	278.27	73790.52
Oct, 2041	708.49	557.87	73510.92
Dec, 2041	352.24	280.94	73229.98
Dec, 2041	703.13	563.23	72947.69
Jan, 2042	349.54	283.64	72664.05
Mar, 2042	348.18	285.00	72379.05
Mar, 2042	695.00	571.36	72092.69
May, 2042	345.44	287.74	71804.95
May, 2042	689.51	576.85	71515.84
Jul, 2042	342.68	290.50	71225.34
Jul, 2042	683.97	582.39	70933.45
Aug, 2042	339.89	293.29	70640.16
Oct, 2042	338.48	294.70	70345.46
Oct, 2042	675.55	590.81	70049.35
Dec, 2042	335.65	297.53	69751.82
Dec, 2042	669.88	596.48	69452.87
Jan, 2043	332.80	300.38	69152.49
Mar, 2043	331.36	301.82	68850.66
Mar, 2043	661.27	605.09	68547.39
May, 2043	328.46	304.72	68242.67
May, 2043	655.46	610.90	67936.48
Jul, 2043	325.53	307.65	67628.83
Jul, 2043	649.58	616.78	67319.71
Aug, 2043	322.57	310.61	67009.10
Oct, 2043	321.09	312.09	66697.01
Oct, 2043	640.68	625.68	66383.42
Dec, 2043	318.09	315.09	66068.32
Dec, 2043	634.67	631.69	65751.72
Jan, 2044	315.06	318.12	65433.60
Mar, 2044	313.54	319.64	65113.96
Mar, 2044	625.54	640.82	64792.78
May, 2044	310.47	322.71	64470.07
May, 2044	619.39	646.97	64145.81
Jul, 2044	307.37	325.81	63819.99
Jul, 2044	613.17	653.19	63492.62
Aug, 2044	304.24	328.94	63163.67
Oct, 2044	302.66	330.52	62833.15
Oct, 2044	603.74	662.62	62501.05
Dec, 2044	299.48	333.70	62167.35
Dec, 2044	597.37	668.99	61832.06
Jan, 2045	296.28	336.90	61495.16
Mar, 2045	294.66	338.52	61156.64
Mar, 2045	587.70	678.66	60816.50
May, 2045	291.41	341.77	60474.73
May, 2045	581.18	685.18	60131.33
Jul, 2045	288.13	345.05	59786.28
Jul, 2045	574.61	691.75	59439.57
Aug, 2045	284.81	348.37	59091.21
Oct, 2045	283.15	350.03	58741.17
Oct, 2045	564.62	701.74	58389.46
Dec, 2045	279.78	353.40	58036.06
Dec, 2045	557.87	708.49	57680.97
Jan, 2046	276.39	356.79	57324.18
Mar, 2046	274.68	358.50	56965.68
Mar, 2046	547.64	718.72	56605.46
May, 2046	271.23	361.95	56243.52
May, 2046	540.73	725.63	55879.84
Jul, 2046	267.76	365.42	55514.41
Jul, 2046	533.77	732.59	55147.24
Aug, 2046	264.25	368.93	54778.31
Oct, 2046	262.48	370.70	54407.61
Oct, 2046	523.18	743.18	54035.13
Dec, 2046	258.92	374.26	53660.87
Dec, 2046	516.04	750.32	53284.81
Jan, 2047	255.32	377.86	52906.96
Mar, 2047	253.51	379.67	52527.29
Mar, 2047	505.20	761.16	52145.80
May, 2047	249.87	383.31	51762.49
May, 2047	497.90	768.46	51377.34
Jul, 2047	246.18	387.00	50990.34
Jul, 2047	490.51	775.85	50601.49
Aug, 2047	242.47	390.71	50210.77
Oct, 2047	240.59	392.59	49818.19
Oct, 2047	479.30	787.06	49423.72
Dec, 2047	236.82	396.36	49027.36
Dec, 2047	471.74	794.62	48629.10
Jan, 2048	233.01	400.17	48228.94
Mar, 2048	231.10	402.08	47826.85
Mar, 2048	460.27	806.09	47422.85
May, 2048	227.23	405.95	47016.90
May, 2048	452.52	813.84	46609.01
Jul, 2048	223.33	409.85	46199.16
Jul, 2048	444.70	821.66	45787.35
Aug, 2048	219.40	413.78	45373.57
Oct, 2048	217.42	415.76	44957.81
Oct, 2048	432.84	833.52	44540.05
Dec, 2048	213.42	419.76	44120.29
Dec, 2048	424.83	841.53	43698.52
Jan, 2049	209.39	423.79	43274.73
Mar, 2049	207.36	425.82	42848.91
Mar, 2049	412.68	853.68	42421.05
May, 2049	203.27	429.91	41991.13
May, 2049	404.48	861.88	41559.16
Jul, 2049	199.14	434.04	41125.12
Jul, 2049	396.20	870.16	40689.00
Aug, 2049	194.97	438.21	40250.78
Oct, 2049	192.87	440.31	39810.47
Oct, 2049	383.63	882.73	39368.05
Dec, 2049	188.64	444.54	38923.51
Dec, 2049	375.15	891.21	38476.84
Jan, 2050	184.37	448.81	38028.03
Mar, 2050	182.22	450.96	37577.06
Mar, 2050	362.28	904.08	37123.94
May, 2050	177.89	455.29	36668.65
May, 2050	353.59	912.77	36211.17
Jul, 2050	173.51	459.67	35751.50
Jul, 2050	344.82	921.54	35289.63
Aug, 2050	169.10	464.08	34825.55
Oct, 2050	166.87	466.31	34359.24
Oct, 2050	331.51	934.85	33890.70
Dec, 2050	162.39	470.79	33419.91
Dec, 2050	322.53	943.83	32946.87
Jan, 2051	157.87	475.31	32471.56
Mar, 2051	155.59	477.59	31993.97
Mar, 2051	308.89	957.47	31514.10
May, 2051	151.01	482.17	31031.92
May, 2051	299.70	966.66	30547.44
Jul, 2051	146.37	486.81	30060.63
Jul, 2051	290.41	975.95	29571.49
Aug, 2051	141.70	491.48	29080.01
Oct, 2051	139.34	493.84	28586.17
Oct, 2051	276.32	990.04	28089.96
Dec, 2051	134.60	498.58	27591.38
Dec, 2051	266.81	999.55	27090.41
Jan, 2052	129.81	503.37	26587.04
Mar, 2052	127.40	505.78	26081.25
Mar, 2052	252.37	1013.99	25573.05
May, 2052	122.54	510.64	25062.40
May, 2052	242.63	1023.73	24549.31
Jul, 2052	117.63	515.55	24033.77
Jul, 2052	232.79	1033.57	23515.75
Aug, 2052	112.68	520.50	22995.25
Oct, 2052	110.19	522.99	22472.25
Oct, 2052	217.87	1048.49	21946.75
Dec, 2052	105.16	528.02	21418.73
Dec, 2052	207.79	1058.57	20888.19
Jan, 2053	100.09	533.09	20355.10
Mar, 2053	97.53	535.65	19819.45
Mar, 2053	192.50	1073.86	19281.24
May, 2053	92.39	540.79	18740.45
May, 2053	182.19	1084.17	18197.07
Jul, 2053	87.19	545.99	17651.08
Jul, 2053	171.77	1094.59	17102.48
Aug, 2053	81.95	551.23	16551.25
Oct, 2053	79.31	553.87	15997.38
Oct, 2053	155.96	1110.40	15440.85
Dec, 2053	73.99	559.19	14881.66
Dec, 2053	145.30	1121.06	14319.78
Jan, 2054	68.62	564.56	13755.22
Mar, 2054	65.91	567.27	13187.95
Mar, 2054	129.10	1137.26	12617.96
May, 2054	60.46	572.72	12045.24
May, 2054	118.18	1148.18	11469.78
Jul, 2054	54.96	578.22	10891.56
Jul, 2054	107.15	1159.21	10310.57
Aug, 2054	49.40	583.78	9726.79
Oct, 2054	46.61	586.57	9140.22
Oct, 2054	90.41	1175.95	8550.84
Dec, 2054	40.97	592.21	7958.63
Dec, 2054	79.11	1187.25	7363.59
Jan, 2055	35.28	597.90	6765.69
Mar, 2055	32.42	600.76	6164.93
Mar, 2055	61.96	1204.40	5561.29
May, 2055	26.65	606.53	4954.76
May, 2055	50.39	1215.97	4345.32
Jul, 2055	20.82	612.36	3732.96
Jul, 2055	38.71	1227.65	3117.67
Aug, 2055	14.94	618.24	2499.43
Oct, 2055	11.98	621.20	1878.22
Oct, 2055	20.98	1245.38	1254.04
Dec, 2055	6.01	627.17	626.87
Dec, 2055	9.01	1257.35	0