Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,349,000
Down Payment	$404,700
Mortgage Amount:	$944,300
Mortgage Payment:	$5,510.68 / month
Estimated Tax:	+ $749.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $6,260.12 / month
Total Interest Paid:	$1,039,543.20 over 30 years
Total Tax Paid:	$269,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	4524.77	985.91	943314.09
Jan, 2026	4520.05	990.63	942323.46
Feb, 2026	4515.30	995.38	941328.08
Mar, 2026	4510.53	1000.15	940327.93
Apr, 2026	4505.74	1004.94	939322.99
May, 2026	4500.92	1009.76	938313.23
Jun, 2026	4496.08	1014.60	937298.63
Jul, 2026	4491.22	1019.46	936279.18
Aug, 2026	4486.34	1024.34	935254.83
Sep, 2026	4481.43	1029.25	934225.58
Oct, 2026	4476.50	1034.18	933191.40
Nov, 2026	4471.54	1039.14	932152.26
Dec, 2026	4466.56	1044.12	931108.15
Jan, 2027	4461.56	1049.12	930059.02
Feb, 2027	4456.53	1054.15	929004.88
Mar, 2027	4451.48	1059.20	927945.68
Apr, 2027	4446.41	1064.27	926881.41
May, 2027	4441.31	1069.37	925812.03
Jun, 2027	4436.18	1074.50	924737.54
Jul, 2027	4431.03	1079.65	923657.89
Aug, 2027	4425.86	1084.82	922573.07
Sep, 2027	4420.66	1090.02	921483.05
Oct, 2027	4415.44	1095.24	920387.81
Nov, 2027	4410.19	1100.49	919287.32
Dec, 2027	4404.92	1105.76	918181.56
Jan, 2028	4399.62	1111.06	917070.50
Feb, 2028	4394.30	1116.38	915954.12
Mar, 2028	4388.95	1121.73	914832.39
Apr, 2028	4383.57	1127.11	913705.28
May, 2028	4378.17	1132.51	912572.77
Jun, 2028	4372.74	1137.94	911434.83
Jul, 2028	4367.29	1143.39	910291.44
Aug, 2028	4361.81	1148.87	909142.58
Sep, 2028	4356.31	1154.37	907988.21
Oct, 2028	4350.78	1159.90	906828.30
Nov, 2028	4345.22	1165.46	905662.84
Dec, 2028	4339.63	1171.05	904491.80
Jan, 2029	4334.02	1176.66	903315.14
Feb, 2029	4328.39	1182.29	902132.84
Mar, 2029	4322.72	1187.96	900944.88
Apr, 2029	4317.03	1193.65	899751.23
May, 2029	4311.31	1199.37	898551.86
Jun, 2029	4305.56	1205.12	897346.74
Jul, 2029	4299.79	1210.89	896135.85
Aug, 2029	4293.98	1216.70	894919.15
Sep, 2029	4288.15	1222.53	893696.63
Oct, 2029	4282.30	1228.38	892468.24
Nov, 2029	4276.41	1234.27	891233.97
Dec, 2029	4270.50	1240.18	889993.79
Jan, 2030	4264.55	1246.13	888747.66
Feb, 2030	4258.58	1252.10	887495.56
Mar, 2030	4252.58	1258.10	886237.47
Apr, 2030	4246.55	1264.13	884973.34
May, 2030	4240.50	1270.18	883703.16
Jun, 2030	4234.41	1276.27	882426.89
Jul, 2030	4228.30	1282.38	881144.51
Aug, 2030	4222.15	1288.53	879855.98
Sep, 2030	4215.98	1294.70	878561.27
Oct, 2030	4209.77	1300.91	877260.37
Nov, 2030	4203.54	1307.14	875953.23
Dec, 2030	4197.28	1313.40	874639.82
Jan, 2031	4190.98	1319.70	873320.12
Feb, 2031	4184.66	1326.02	871994.10
Mar, 2031	4178.31	1332.37	870661.73
Apr, 2031	4171.92	1338.76	869322.97
May, 2031	4165.51	1345.17	867977.79
Jun, 2031	4159.06	1351.62	866626.17
Jul, 2031	4152.58	1358.10	865268.08
Aug, 2031	4146.08	1364.60	863903.47
Sep, 2031	4139.54	1371.14	862532.33
Oct, 2031	4132.97	1377.71	861154.62
Nov, 2031	4126.37	1384.31	859770.31
Dec, 2031	4119.73	1390.95	858379.36
Jan, 2032	4113.07	1397.61	856981.75
Feb, 2032	4106.37	1404.31	855577.44
Mar, 2032	4099.64	1411.04	854166.40
Apr, 2032	4092.88	1417.80	852748.60
May, 2032	4086.09	1424.59	851324.01
Jun, 2032	4079.26	1431.42	849892.59
Jul, 2032	4072.40	1438.28	848454.31
Aug, 2032	4065.51	1445.17	847009.14
Sep, 2032	4058.59	1452.09	845557.04
Oct, 2032	4051.63	1459.05	844097.99
Nov, 2032	4044.64	1466.04	842631.95
Dec, 2032	4037.61	1473.07	841158.88
Jan, 2033	4030.55	1480.13	839678.75
Feb, 2033	4023.46	1487.22	838191.53
Mar, 2033	4016.33	1494.35	836697.19
Apr, 2033	4009.17	1501.51	835195.68
May, 2033	4001.98	1508.70	833686.98
Jun, 2033	3994.75	1515.93	832171.05
Jul, 2033	3987.49	1523.19	830647.86
Aug, 2033	3980.19	1530.49	829117.37
Sep, 2033	3972.85	1537.83	827579.54
Oct, 2033	3965.49	1545.19	826034.34
Nov, 2033	3958.08	1552.60	824481.75
Dec, 2033	3950.64	1560.04	822921.71
Jan, 2034	3943.17	1567.51	821354.19
Feb, 2034	3935.66	1575.02	819779.17
Mar, 2034	3928.11	1582.57	818196.60
Apr, 2034	3920.53	1590.15	816606.44
May, 2034	3912.91	1597.77	815008.67
Jun, 2034	3905.25	1605.43	813403.24
Jul, 2034	3897.56	1613.12	811790.12
Aug, 2034	3889.83	1620.85	810169.26
Sep, 2034	3882.06	1628.62	808540.65
Oct, 2034	3874.26	1636.42	806904.22
Nov, 2034	3866.42	1644.26	805259.96
Dec, 2034	3858.54	1652.14	803607.82
Jan, 2035	3850.62	1660.06	801947.76
Feb, 2035	3842.67	1668.01	800279.74
Mar, 2035	3834.67	1676.01	798603.74
Apr, 2035	3826.64	1684.04	796919.70
May, 2035	3818.57	1692.11	795227.59
Jun, 2035	3810.47	1700.21	793527.38
Jul, 2035	3802.32	1708.36	791819.02
Aug, 2035	3794.13	1716.55	790102.47
Sep, 2035	3785.91	1724.77	788377.70
Oct, 2035	3777.64	1733.04	786644.66
Nov, 2035	3769.34	1741.34	784903.32
Dec, 2035	3761.00	1749.68	783153.63
Jan, 2036	3752.61	1758.07	781395.57
Feb, 2036	3744.19	1766.49	779629.07
Mar, 2036	3735.72	1774.96	777854.12
Apr, 2036	3727.22	1783.46	776070.65
May, 2036	3718.67	1792.01	774278.65
Jun, 2036	3710.09	1800.59	772478.05
Jul, 2036	3701.46	1809.22	770668.83
Aug, 2036	3692.79	1817.89	768850.94
Sep, 2036	3684.08	1826.60	767024.33
Oct, 2036	3675.32	1835.36	765188.98
Nov, 2036	3666.53	1844.15	763344.83
Dec, 2036	3657.69	1852.99	761491.84
Jan, 2037	3648.82	1861.86	759629.98
Feb, 2037	3639.89	1870.79	757759.19
Mar, 2037	3630.93	1879.75	755879.44
Apr, 2037	3621.92	1888.76	753990.68
May, 2037	3612.87	1897.81	752092.88
Jun, 2037	3603.78	1906.90	750185.97
Jul, 2037	3594.64	1916.04	748269.93
Aug, 2037	3585.46	1925.22	746344.71
Sep, 2037	3576.24	1934.44	744410.27
Oct, 2037	3566.97	1943.71	742466.56
Nov, 2037	3557.65	1953.03	740513.53
Dec, 2037	3548.29	1962.39	738551.14
Jan, 2038	3538.89	1971.79	736579.35
Feb, 2038	3529.44	1981.24	734598.12
Mar, 2038	3519.95	1990.73	732607.39
Apr, 2038	3510.41	2000.27	730607.12
May, 2038	3500.83	2009.85	728597.26
Jun, 2038	3491.20	2019.48	726577.78
Jul, 2038	3481.52	2029.16	724548.62
Aug, 2038	3471.80	2038.88	722509.73
Sep, 2038	3462.03	2048.65	720461.08
Oct, 2038	3452.21	2058.47	718402.61
Nov, 2038	3442.35	2068.33	716334.27
Dec, 2038	3432.44	2078.24	714256.03
Jan, 2039	3422.48	2088.20	712167.82
Feb, 2039	3412.47	2098.21	710069.61
Mar, 2039	3402.42	2108.26	707961.35
Apr, 2039	3392.31	2118.37	705842.99
May, 2039	3382.16	2128.52	703714.47
Jun, 2039	3371.97	2138.71	701575.76
Jul, 2039	3361.72	2148.96	699426.79
Aug, 2039	3351.42	2159.26	697267.53
Sep, 2039	3341.07	2169.61	695097.93
Oct, 2039	3330.68	2180.00	692917.92
Nov, 2039	3320.23	2190.45	690727.48
Dec, 2039	3309.74	2200.94	688526.53
Jan, 2040	3299.19	2211.49	686315.04
Feb, 2040	3288.59	2222.09	684092.95
Mar, 2040	3277.95	2232.73	681860.22
Apr, 2040	3267.25	2243.43	679616.79
May, 2040	3256.50	2254.18	677362.60
Jun, 2040	3245.70	2264.98	675097.62
Jul, 2040	3234.84	2275.84	672821.78
Aug, 2040	3223.94	2286.74	670535.04
Sep, 2040	3212.98	2297.70	668237.34
Oct, 2040	3201.97	2308.71	665928.63
Nov, 2040	3190.91	2319.77	663608.86
Dec, 2040	3179.79	2330.89	661277.97
Jan, 2041	3168.62	2342.06	658935.91
Feb, 2041	3157.40	2353.28	656582.64
Mar, 2041	3146.13	2364.55	654218.08
Apr, 2041	3134.79	2375.89	651842.20
May, 2041	3123.41	2387.27	649454.93
Jun, 2041	3111.97	2398.71	647056.22
Jul, 2041	3100.48	2410.20	644646.02
Aug, 2041	3088.93	2421.75	642224.26
Sep, 2041	3077.32	2433.36	639790.91
Oct, 2041	3065.66	2445.02	637345.89
Nov, 2041	3053.95	2456.73	634889.16
Dec, 2041	3042.18	2468.50	632420.66
Jan, 2042	3030.35	2480.33	629940.33
Feb, 2042	3018.46	2492.22	627448.11
Mar, 2042	3006.52	2504.16	624943.96
Apr, 2042	2994.52	2516.16	622427.80
May, 2042	2982.47	2528.21	619899.58
Jun, 2042	2970.35	2540.33	617359.26
Jul, 2042	2958.18	2552.50	614806.76
Aug, 2042	2945.95	2564.73	612242.03
Sep, 2042	2933.66	2577.02	609665.01
Oct, 2042	2921.31	2589.37	607075.64
Nov, 2042	2908.90	2601.78	604473.86
Dec, 2042	2896.44	2614.24	601859.62
Jan, 2043	2883.91	2626.77	599232.85
Feb, 2043	2871.32	2639.36	596593.49
Mar, 2043	2858.68	2652.00	593941.49
Apr, 2043	2845.97	2664.71	591276.78
May, 2043	2833.20	2677.48	588599.30
Jun, 2043	2820.37	2690.31	585908.99
Jul, 2043	2807.48	2703.20	583205.79
Aug, 2043	2794.53	2716.15	580489.64
Sep, 2043	2781.51	2729.17	577760.47
Oct, 2043	2768.44	2742.24	575018.23
Nov, 2043	2755.30	2755.38	572262.85
Dec, 2043	2742.09	2768.59	569494.26
Jan, 2044	2728.83	2781.85	566712.40
Feb, 2044	2715.50	2795.18	563917.22
Mar, 2044	2702.10	2808.58	561108.65
Apr, 2044	2688.65	2822.03	558286.61
May, 2044	2675.12	2835.56	555451.05
Jun, 2044	2661.54	2849.14	552601.91
Jul, 2044	2647.88	2862.80	549739.11
Aug, 2044	2634.17	2876.51	546862.60
Sep, 2044	2620.38	2890.30	543972.30
Oct, 2044	2606.53	2904.15	541068.16
Nov, 2044	2592.62	2918.06	538150.10
Dec, 2044	2578.64	2932.04	535218.05
Jan, 2045	2564.59	2946.09	532271.96
Feb, 2045	2550.47	2960.21	529311.75
Mar, 2045	2536.29	2974.39	526337.35
Apr, 2045	2522.03	2988.65	523348.71
May, 2045	2507.71	3002.97	520345.74
Jun, 2045	2493.32	3017.36	517328.38
Jul, 2045	2478.87	3031.81	514296.57
Aug, 2045	2464.34	3046.34	511250.23
Sep, 2045	2449.74	3060.94	508189.29
Oct, 2045	2435.07	3075.61	505113.68
Nov, 2045	2420.34	3090.34	502023.34
Dec, 2045	2405.53	3105.15	498918.19
Jan, 2046	2390.65	3120.03	495798.16
Feb, 2046	2375.70	3134.98	492663.17
Mar, 2046	2360.68	3150.00	489513.17
Apr, 2046	2345.58	3165.10	486348.08
May, 2046	2330.42	3180.26	483167.81
Jun, 2046	2315.18	3195.50	479972.31
Jul, 2046	2299.87	3210.81	476761.50
Aug, 2046	2284.48	3226.20	473535.30
Sep, 2046	2269.02	3241.66	470293.65
Oct, 2046	2253.49	3257.19	467036.46
Nov, 2046	2237.88	3272.80	463763.66
Dec, 2046	2222.20	3288.48	460475.18
Jan, 2047	2206.44	3304.24	457170.94
Feb, 2047	2190.61	3320.07	453850.87
Mar, 2047	2174.70	3335.98	450514.90
Apr, 2047	2158.72	3351.96	447162.93
May, 2047	2142.66	3368.02	443794.91
Jun, 2047	2126.52	3384.16	440410.75
Jul, 2047	2110.30	3400.38	437010.37
Aug, 2047	2094.01	3416.67	433593.70
Sep, 2047	2077.64	3433.04	430160.65
Oct, 2047	2061.19	3449.49	426711.16
Nov, 2047	2044.66	3466.02	423245.14
Dec, 2047	2028.05	3482.63	419762.51
Jan, 2048	2011.36	3499.32	416263.19
Feb, 2048	1994.59	3516.09	412747.10
Mar, 2048	1977.75	3532.93	409214.17
Apr, 2048	1960.82	3549.86	405664.31
May, 2048	1943.81	3566.87	402097.44
Jun, 2048	1926.72	3583.96	398513.47
Jul, 2048	1909.54	3601.14	394912.34
Aug, 2048	1892.29	3618.39	391293.94
Sep, 2048	1874.95	3635.73	387658.21
Oct, 2048	1857.53	3653.15	384005.06
Nov, 2048	1840.02	3670.66	380334.41
Dec, 2048	1822.44	3688.24	376646.16
Jan, 2049	1804.76	3705.92	372940.25
Feb, 2049	1787.01	3723.67	369216.57
Mar, 2049	1769.16	3741.52	365475.05
Apr, 2049	1751.23	3759.45	361715.61
May, 2049	1733.22	3777.46	357938.15
Jun, 2049	1715.12	3795.56	354142.59
Jul, 2049	1696.93	3813.75	350328.84
Aug, 2049	1678.66	3832.02	346496.82
Sep, 2049	1660.30	3850.38	342646.44
Oct, 2049	1641.85	3868.83	338777.61
Nov, 2049	1623.31	3887.37	334890.24
Dec, 2049	1604.68	3906.00	330984.24
Jan, 2050	1585.97	3924.71	327059.53
Feb, 2050	1567.16	3943.52	323116.01
Mar, 2050	1548.26	3962.42	319153.59
Apr, 2050	1529.28	3981.40	315172.19
May, 2050	1510.20	4000.48	311171.71
Jun, 2050	1491.03	4019.65	307152.06
Jul, 2050	1471.77	4038.91	303113.15
Aug, 2050	1452.42	4058.26	299054.89
Sep, 2050	1432.97	4077.71	294977.18
Oct, 2050	1413.43	4097.25	290879.93
Nov, 2050	1393.80	4116.88	286763.05
Dec, 2050	1374.07	4136.61	282626.44
Jan, 2051	1354.25	4156.43	278470.01
Feb, 2051	1334.34	4176.34	274293.67
Mar, 2051	1314.32	4196.36	270097.31
Apr, 2051	1294.22	4216.46	265880.85
May, 2051	1274.01	4236.67	261644.18
Jun, 2051	1253.71	4256.97	257387.21
Jul, 2051	1233.31	4277.37	253109.85
Aug, 2051	1212.82	4297.86	248811.99
Sep, 2051	1192.22	4318.46	244493.53
Oct, 2051	1171.53	4339.15	240154.38
Nov, 2051	1150.74	4359.94	235794.44
Dec, 2051	1129.85	4380.83	231413.61
Jan, 2052	1108.86	4401.82	227011.79
Feb, 2052	1087.76	4422.92	222588.87
Mar, 2052	1066.57	4444.11	218144.76
Apr, 2052	1045.28	4465.40	213679.36
May, 2052	1023.88	4486.80	209192.56
Jun, 2052	1002.38	4508.30	204684.26
Jul, 2052	980.78	4529.90	200154.36
Aug, 2052	959.07	4551.61	195602.75
Sep, 2052	937.26	4573.42	191029.34
Oct, 2052	915.35	4595.33	186434.00
Nov, 2052	893.33	4617.35	181816.65
Dec, 2052	871.20	4639.48	177177.18
Jan, 2053	848.97	4661.71	172515.47
Feb, 2053	826.64	4684.04	167831.43
Mar, 2053	804.19	4706.49	163124.94
Apr, 2053	781.64	4729.04	158395.90
May, 2053	758.98	4751.70	153644.20
Jun, 2053	736.21	4774.47	148869.73
Jul, 2053	713.33	4797.35	144072.39
Aug, 2053	690.35	4820.33	139252.06
Sep, 2053	667.25	4843.43	134408.62
Oct, 2053	644.04	4866.64	129541.99
Nov, 2053	620.72	4889.96	124652.03
Dec, 2053	597.29	4913.39	119738.64
Jan, 2054	573.75	4936.93	114801.71
Feb, 2054	550.09	4960.59	109841.12
Mar, 2054	526.32	4984.36	104856.76
Apr, 2054	502.44	5008.24	99848.52
May, 2054	478.44	5032.24	94816.28
Jun, 2054	454.33	5056.35	89759.93
Jul, 2054	430.10	5080.58	84679.35
Aug, 2054	405.76	5104.92	79574.42
Sep, 2054	381.29	5129.39	74445.04
Oct, 2054	356.72	5153.96	69291.07
Nov, 2054	332.02	5178.66	64112.41
Dec, 2054	307.21	5203.47	58908.94
Jan, 2055	282.27	5228.41	53680.53
Feb, 2055	257.22	5253.46	48427.07
Mar, 2055	232.05	5278.63	43148.43
Apr, 2055	206.75	5303.93	37844.51
May, 2055	181.34	5329.34	32515.17
Jun, 2055	155.80	5354.88	27160.29
Jul, 2055	130.14	5380.54	21779.75
Aug, 2055	104.36	5406.32	16373.43
Sep, 2055	78.46	5432.22	10941.21
Oct, 2055	52.43	5458.25	5482.95
Nov, 2055	26.27	5484.41	0