Mortgage Parameters

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

Mortgage Summary

Property Total:	$342,500
Down Payment	$102,750
Mortgage Amount:	$239,750
Mortgage Payment:	$1,399.12 / month
Estimated Tax:	+ $190.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,589.40 / month
Total Interest Paid:	$263,934.00 over 30 years
Total Tax Paid:	$68,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1148.80	250.32	239499.68
Jan, 2026	1147.60	251.52	239248.16
Feb, 2026	1146.40	252.72	238995.44
Mar, 2026	1145.19	253.93	238741.51
Apr, 2026	1143.97	255.15	238486.36
May, 2026	1142.75	256.37	238229.99
Jun, 2026	1141.52	257.60	237972.38
Jul, 2026	1140.28	258.84	237713.55
Aug, 2026	1139.04	260.08	237453.47
Sep, 2026	1137.80	261.32	237192.15
Oct, 2026	1136.55	262.57	236929.58
Nov, 2026	1135.29	263.83	236665.74
Dec, 2026	1134.02	265.10	236400.65
Jan, 2027	1132.75	266.37	236134.28
Feb, 2027	1131.48	267.64	235866.64
Mar, 2027	1130.19	268.93	235597.71
Apr, 2027	1128.91	270.21	235327.50
May, 2027	1127.61	271.51	235055.99
Jun, 2027	1126.31	272.81	234783.18
Jul, 2027	1125.00	274.12	234509.06
Aug, 2027	1123.69	275.43	234233.63
Sep, 2027	1122.37	276.75	233956.88
Oct, 2027	1121.04	278.08	233678.80
Nov, 2027	1119.71	279.41	233399.39
Dec, 2027	1118.37	280.75	233118.65
Jan, 2028	1117.03	282.09	232836.55
Feb, 2028	1115.68	283.44	232553.11
Mar, 2028	1114.32	284.80	232268.30
Apr, 2028	1112.95	286.17	231982.14
May, 2028	1111.58	287.54	231694.60
Jun, 2028	1110.20	288.92	231405.68
Jul, 2028	1108.82	290.30	231115.38
Aug, 2028	1107.43	291.69	230823.69
Sep, 2028	1106.03	293.09	230530.60
Oct, 2028	1104.63	294.49	230236.10
Nov, 2028	1103.21	295.91	229940.20
Dec, 2028	1101.80	297.32	229642.88
Jan, 2029	1100.37	298.75	229344.13
Feb, 2029	1098.94	300.18	229043.95
Mar, 2029	1097.50	301.62	228742.33
Apr, 2029	1096.06	303.06	228439.27
May, 2029	1094.60	304.52	228134.75
Jun, 2029	1093.15	305.97	227828.78
Jul, 2029	1091.68	307.44	227521.34
Aug, 2029	1090.21	308.91	227212.42
Sep, 2029	1088.73	310.39	226902.03
Oct, 2029	1087.24	311.88	226590.15
Nov, 2029	1085.74	313.38	226276.77
Dec, 2029	1084.24	314.88	225961.90
Jan, 2030	1082.73	316.39	225645.51
Feb, 2030	1081.22	317.90	225327.61
Mar, 2030	1079.69	319.43	225008.18
Apr, 2030	1078.16	320.96	224687.23
May, 2030	1076.63	322.49	224364.73
Jun, 2030	1075.08	324.04	224040.69
Jul, 2030	1073.53	325.59	223715.10
Aug, 2030	1071.97	327.15	223387.95
Sep, 2030	1070.40	328.72	223059.23
Oct, 2030	1068.83	330.29	222728.94
Nov, 2030	1067.24	331.88	222397.06
Dec, 2030	1065.65	333.47	222063.59
Jan, 2031	1064.05	335.07	221728.53
Feb, 2031	1062.45	336.67	221391.86
Mar, 2031	1060.84	338.28	221053.57
Apr, 2031	1059.22	339.90	220713.67
May, 2031	1057.59	341.53	220372.13
Jun, 2031	1055.95	343.17	220028.96
Jul, 2031	1054.31	344.81	219684.15
Aug, 2031	1052.65	346.47	219337.68
Sep, 2031	1050.99	348.13	218989.56
Oct, 2031	1049.32	349.80	218639.76
Nov, 2031	1047.65	351.47	218288.29
Dec, 2031	1045.96	353.16	217935.13
Jan, 2032	1044.27	354.85	217580.29
Feb, 2032	1042.57	356.55	217223.74
Mar, 2032	1040.86	358.26	216865.48
Apr, 2032	1039.15	359.97	216505.51
May, 2032	1037.42	361.70	216143.81
Jun, 2032	1035.69	363.43	215780.38
Jul, 2032	1033.95	365.17	215415.21
Aug, 2032	1032.20	366.92	215048.29
Sep, 2032	1030.44	368.68	214679.61
Oct, 2032	1028.67	370.45	214309.16
Nov, 2032	1026.90	372.22	213936.94
Dec, 2032	1025.11	374.01	213562.93
Jan, 2033	1023.32	375.80	213187.13
Feb, 2033	1021.52	377.60	212809.54
Mar, 2033	1019.71	379.41	212430.13
Apr, 2033	1017.89	381.23	212048.90
May, 2033	1016.07	383.05	211665.85
Jun, 2033	1014.23	384.89	211280.96
Jul, 2033	1012.39	386.73	210894.23
Aug, 2033	1010.53	388.59	210505.65
Sep, 2033	1008.67	390.45	210115.20
Oct, 2033	1006.80	392.32	209722.88
Nov, 2033	1004.92	394.20	209328.68
Dec, 2033	1003.03	396.09	208932.60
Jan, 2034	1001.14	397.98	208534.61
Feb, 2034	999.23	399.89	208134.72
Mar, 2034	997.31	401.81	207732.91
Apr, 2034	995.39	403.73	207329.18
May, 2034	993.45	405.67	206923.51
Jun, 2034	991.51	407.61	206515.90
Jul, 2034	989.56	409.56	206106.33
Aug, 2034	987.59	411.53	205694.81
Sep, 2034	985.62	413.50	205281.31
Oct, 2034	983.64	415.48	204865.83
Nov, 2034	981.65	417.47	204448.36
Dec, 2034	979.65	419.47	204028.89
Jan, 2035	977.64	421.48	203607.40
Feb, 2035	975.62	423.50	203183.90
Mar, 2035	973.59	425.53	202758.37
Apr, 2035	971.55	427.57	202330.80
May, 2035	969.50	429.62	201901.18
Jun, 2035	967.44	431.68	201469.51
Jul, 2035	965.37	433.75	201035.76
Aug, 2035	963.30	435.82	200599.94
Sep, 2035	961.21	437.91	200162.03
Oct, 2035	959.11	440.01	199722.02
Nov, 2035	957.00	442.12	199279.90
Dec, 2035	954.88	444.24	198835.66
Jan, 2036	952.75	446.37	198389.29
Feb, 2036	950.62	448.50	197940.79
Mar, 2036	948.47	450.65	197490.14
Apr, 2036	946.31	452.81	197037.32
May, 2036	944.14	454.98	196582.34
Jun, 2036	941.96	457.16	196125.18
Jul, 2036	939.77	459.35	195665.82
Aug, 2036	937.57	461.55	195204.27
Sep, 2036	935.35	463.77	194740.50
Oct, 2036	933.13	465.99	194274.51
Nov, 2036	930.90	468.22	193806.29
Dec, 2036	928.66	470.46	193335.83
Jan, 2037	926.40	472.72	192863.11
Feb, 2037	924.14	474.98	192388.13
Mar, 2037	921.86	477.26	191910.86
Apr, 2037	919.57	479.55	191431.32
May, 2037	917.28	481.84	190949.47
Jun, 2037	914.97	484.15	190465.32
Jul, 2037	912.65	486.47	189978.85
Aug, 2037	910.32	488.80	189490.04
Sep, 2037	907.97	491.15	188998.89
Oct, 2037	905.62	493.50	188505.39
Nov, 2037	903.26	495.86	188009.53
Dec, 2037	900.88	498.24	187511.29
Jan, 2038	898.49	500.63	187010.66
Feb, 2038	896.09	503.03	186507.63
Mar, 2038	893.68	505.44	186002.19
Apr, 2038	891.26	507.86	185494.33
May, 2038	888.83	510.29	184984.04
Jun, 2038	886.38	512.74	184471.30
Jul, 2038	883.92	515.20	183956.11
Aug, 2038	881.46	517.66	183438.45
Sep, 2038	878.98	520.14	182918.30
Oct, 2038	876.48	522.64	182395.66
Nov, 2038	873.98	525.14	181870.52
Dec, 2038	871.46	527.66	181342.87
Jan, 2039	868.93	530.19	180812.68
Feb, 2039	866.39	532.73	180279.96
Mar, 2039	863.84	535.28	179744.68
Apr, 2039	861.28	537.84	179206.83
May, 2039	858.70	540.42	178666.41
Jun, 2039	856.11	543.01	178123.40
Jul, 2039	853.51	545.61	177577.79
Aug, 2039	850.89	548.23	177029.56
Sep, 2039	848.27	550.85	176478.71
Oct, 2039	845.63	553.49	175925.22
Nov, 2039	842.98	556.14	175369.07
Dec, 2039	840.31	558.81	174810.26
Jan, 2040	837.63	561.49	174248.78
Feb, 2040	834.94	564.18	173684.60
Mar, 2040	832.24	566.88	173117.72
Apr, 2040	829.52	569.60	172548.12
May, 2040	826.79	572.33	171975.79
Jun, 2040	824.05	575.07	171400.72
Jul, 2040	821.30	577.82	170822.90
Aug, 2040	818.53	580.59	170242.30
Sep, 2040	815.74	583.38	169658.93
Oct, 2040	812.95	586.17	169072.76
Nov, 2040	810.14	588.98	168483.78
Dec, 2040	807.32	591.80	167891.98
Jan, 2041	804.48	594.64	167297.34
Feb, 2041	801.63	597.49	166699.85
Mar, 2041	798.77	600.35	166099.50
Apr, 2041	795.89	603.23	165496.27
May, 2041	793.00	606.12	164890.16
Jun, 2041	790.10	609.02	164281.14
Jul, 2041	787.18	611.94	163669.20
Aug, 2041	784.25	614.87	163054.33
Sep, 2041	781.30	617.82	162436.51
Oct, 2041	778.34	620.78	161815.73
Nov, 2041	775.37	623.75	161191.98
Dec, 2041	772.38	626.74	160565.23
Jan, 2042	769.38	629.74	159935.49
Feb, 2042	766.36	632.76	159302.73
Mar, 2042	763.33	635.79	158666.93
Apr, 2042	760.28	638.84	158028.09
May, 2042	757.22	641.90	157386.19
Jun, 2042	754.14	644.98	156741.21
Jul, 2042	751.05	648.07	156093.14
Aug, 2042	747.95	651.17	155441.97
Sep, 2042	744.83	654.29	154787.68
Oct, 2042	741.69	657.43	154130.25
Nov, 2042	738.54	660.58	153469.67
Dec, 2042	735.38	663.74	152805.92
Jan, 2043	732.20	666.92	152139.00
Feb, 2043	729.00	670.12	151468.88
Mar, 2043	725.79	673.33	150795.55
Apr, 2043	722.56	676.56	150118.99
May, 2043	719.32	679.80	149439.19
Jun, 2043	716.06	683.06	148756.13
Jul, 2043	712.79	686.33	148069.80
Aug, 2043	709.50	689.62	147380.18
Sep, 2043	706.20	692.92	146687.26
Oct, 2043	702.88	696.24	145991.01
Nov, 2043	699.54	699.58	145291.43
Dec, 2043	696.19	702.93	144588.50
Jan, 2044	692.82	706.30	143882.20
Feb, 2044	689.44	709.68	143172.52
Mar, 2044	686.03	713.09	142459.43
Apr, 2044	682.62	716.50	141742.93
May, 2044	679.18	719.94	141023.00
Jun, 2044	675.74	723.38	140299.61
Jul, 2044	672.27	726.85	139572.76
Aug, 2044	668.79	730.33	138842.43
Sep, 2044	665.29	733.83	138108.59
Oct, 2044	661.77	737.35	137371.24
Nov, 2044	658.24	740.88	136630.36
Dec, 2044	654.69	744.43	135885.93
Jan, 2045	651.12	748.00	135137.93
Feb, 2045	647.54	751.58	134386.34
Mar, 2045	643.93	755.19	133631.16
Apr, 2045	640.32	758.80	132872.35
May, 2045	636.68	762.44	132109.91
Jun, 2045	633.03	766.09	131343.82
Jul, 2045	629.36	769.76	130574.06
Aug, 2045	625.67	773.45	129800.60
Sep, 2045	621.96	777.16	129023.45
Oct, 2045	618.24	780.88	128242.56
Nov, 2045	614.50	784.62	127457.94
Dec, 2045	610.74	788.38	126669.55
Jan, 2046	606.96	792.16	125877.39
Feb, 2046	603.16	795.96	125081.44
Mar, 2046	599.35	799.77	124281.66
Apr, 2046	595.52	803.60	123478.06
May, 2046	591.67	807.45	122670.61
Jun, 2046	587.80	811.32	121859.28
Jul, 2046	583.91	815.21	121044.07
Aug, 2046	580.00	819.12	120224.95
Sep, 2046	576.08	823.04	119401.91
Oct, 2046	572.13	826.99	118574.93
Nov, 2046	568.17	830.95	117743.98
Dec, 2046	564.19	834.93	116909.05
Jan, 2047	560.19	838.93	116070.12
Feb, 2047	556.17	842.95	115227.17
Mar, 2047	552.13	846.99	114380.18
Apr, 2047	548.07	851.05	113529.13
May, 2047	543.99	855.13	112674.00
Jun, 2047	539.90	859.22	111814.78
Jul, 2047	535.78	863.34	110951.44
Aug, 2047	531.64	867.48	110083.96
Sep, 2047	527.49	871.63	109212.33
Oct, 2047	523.31	875.81	108336.51
Nov, 2047	519.11	880.01	107456.51
Dec, 2047	514.90	884.22	106572.28
Jan, 2048	510.66	888.46	105683.82
Feb, 2048	506.40	892.72	104791.10
Mar, 2048	502.12	897.00	103894.11
Apr, 2048	497.83	901.29	102992.81
May, 2048	493.51	905.61	102087.20
Jun, 2048	489.17	909.95	101177.25
Jul, 2048	484.81	914.31	100262.94
Aug, 2048	480.43	918.69	99344.24
Sep, 2048	476.02	923.10	98421.15
Oct, 2048	471.60	927.52	97493.63
Nov, 2048	467.16	931.96	96561.66
Dec, 2048	462.69	936.43	95625.24
Jan, 2049	458.20	940.92	94684.32
Feb, 2049	453.70	945.42	93738.90
Mar, 2049	449.17	949.95	92788.94
Apr, 2049	444.61	954.51	91834.44
May, 2049	440.04	959.08	90875.36
Jun, 2049	435.44	963.68	89911.68
Jul, 2049	430.83	968.29	88943.39
Aug, 2049	426.19	972.93	87970.45
Sep, 2049	421.53	977.59	86992.86
Oct, 2049	416.84	982.28	86010.58
Nov, 2049	412.13	986.99	85023.59
Dec, 2049	407.40	991.72	84031.88
Jan, 2050	402.65	996.47	83035.41
Feb, 2050	397.88	1001.24	82034.17
Mar, 2050	393.08	1006.04	81028.13
Apr, 2050	388.26	1010.86	80017.27
May, 2050	383.42	1015.70	79001.57
Jun, 2050	378.55	1020.57	77980.99
Jul, 2050	373.66	1025.46	76955.53
Aug, 2050	368.75	1030.37	75925.16
Sep, 2050	363.81	1035.31	74889.85
Oct, 2050	358.85	1040.27	73849.57
Nov, 2050	353.86	1045.26	72804.32
Dec, 2050	348.85	1050.27	71754.05
Jan, 2051	343.82	1055.30	70698.75
Feb, 2051	338.76	1060.36	69638.40
Mar, 2051	333.68	1065.44	68572.96
Apr, 2051	328.58	1070.54	67502.42
May, 2051	323.45	1075.67	66426.75
Jun, 2051	318.29	1080.83	65345.92
Jul, 2051	313.12	1086.00	64259.92
Aug, 2051	307.91	1091.21	63168.71
Sep, 2051	302.68	1096.44	62072.27
Oct, 2051	297.43	1101.69	60970.58
Nov, 2051	292.15	1106.97	59863.62
Dec, 2051	286.85	1112.27	58751.34
Jan, 2052	281.52	1117.60	57633.74
Feb, 2052	276.16	1122.96	56510.78
Mar, 2052	270.78	1128.34	55382.44
Apr, 2052	265.37	1133.75	54248.70
May, 2052	259.94	1139.18	53109.52
Jun, 2052	254.48	1144.64	51964.88
Jul, 2052	249.00	1150.12	50814.76
Aug, 2052	243.49	1155.63	49659.13
Sep, 2052	237.95	1161.17	48497.96
Oct, 2052	232.39	1166.73	47331.22
Nov, 2052	226.80	1172.32	46158.90
Dec, 2052	221.18	1177.94	44980.96
Jan, 2053	215.53	1183.59	43797.37
Feb, 2053	209.86	1189.26	42608.11
Mar, 2053	204.16	1194.96	41413.16
Apr, 2053	198.44	1200.68	40212.47
May, 2053	192.68	1206.44	39006.04
Jun, 2053	186.90	1212.22	37793.82
Jul, 2053	181.10	1218.02	36575.80
Aug, 2053	175.26	1223.86	35351.94
Sep, 2053	169.39	1229.73	34122.21
Oct, 2053	163.50	1235.62	32886.59
Nov, 2053	157.58	1241.54	31645.06
Dec, 2053	151.63	1247.49	30397.57
Jan, 2054	145.66	1253.46	29144.10
Feb, 2054	139.65	1259.47	27884.63
Mar, 2054	133.61	1265.51	26619.13
Apr, 2054	127.55	1271.57	25347.56
May, 2054	121.46	1277.66	24069.89
Jun, 2054	115.33	1283.79	22786.11
Jul, 2054	109.18	1289.94	21496.17
Aug, 2054	103.00	1296.12	20200.05
Sep, 2054	96.79	1302.33	18897.73
Oct, 2054	90.55	1308.57	17589.16
Nov, 2054	84.28	1314.84	16274.32
Dec, 2054	77.98	1321.14	14953.18
Jan, 2055	71.65	1327.47	13625.71
Feb, 2055	65.29	1333.83	12291.88
Mar, 2055	58.90	1340.22	10951.66
Apr, 2055	52.48	1346.64	9605.02
May, 2055	46.02	1353.10	8251.92
Jun, 2055	39.54	1359.58	6892.34
Jul, 2055	33.03	1366.09	5526.25
Aug, 2055	26.48	1372.64	4153.61
Sep, 2055	19.90	1379.22	2774.39
Oct, 2055	13.29	1385.83	1388.56
Nov, 2055	6.65	1392.47	0