Mortgage Parameters

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

Mortgage Summary

Property Total:	$149,000
Down Payment	$44,700
Mortgage Amount:	$104,300
Mortgage Payment:	$608.67 / month
Estimated Tax:	+ $82.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $691.45 / month
Total Interest Paid:	$114,822.00 over 30 years
Total Tax Paid:	$29,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	499.77	108.90	104191.10
Jan, 2026	499.25	109.42	104081.68
Feb, 2026	498.72	109.95	103971.73
Mar, 2026	498.20	110.47	103861.26
Apr, 2026	497.67	111.00	103750.26
May, 2026	497.14	111.53	103638.73
Jun, 2026	496.60	112.07	103526.66
Jul, 2026	496.07	112.60	103414.06
Aug, 2026	495.53	113.14	103300.91
Sep, 2026	494.98	113.69	103187.22
Oct, 2026	494.44	114.23	103072.99
Nov, 2026	493.89	114.78	102958.21
Dec, 2026	493.34	115.33	102842.89
Jan, 2027	492.79	115.88	102727.00
Feb, 2027	492.23	116.44	102610.57
Mar, 2027	491.68	116.99	102493.57
Apr, 2027	491.12	117.55	102376.02
May, 2027	490.55	118.12	102257.90
Jun, 2027	489.99	118.68	102139.22
Jul, 2027	489.42	119.25	102019.96
Aug, 2027	488.85	119.82	101900.14
Sep, 2027	488.27	120.40	101779.74
Oct, 2027	487.69	120.98	101658.77
Nov, 2027	487.11	121.56	101537.21
Dec, 2027	486.53	122.14	101415.07
Jan, 2028	485.95	122.72	101292.35
Feb, 2028	485.36	123.31	101169.04
Mar, 2028	484.77	123.90	101045.14
Apr, 2028	484.17	124.50	100920.64
May, 2028	483.58	125.09	100795.55
Jun, 2028	482.98	125.69	100669.86
Jul, 2028	482.38	126.29	100543.57
Aug, 2028	481.77	126.90	100416.67
Sep, 2028	481.16	127.51	100289.16
Oct, 2028	480.55	128.12	100161.04
Nov, 2028	479.94	128.73	100032.31
Dec, 2028	479.32	129.35	99902.96
Jan, 2029	478.70	129.97	99772.99
Feb, 2029	478.08	130.59	99642.40
Mar, 2029	477.45	131.22	99511.19
Apr, 2029	476.82	131.85	99379.34
May, 2029	476.19	132.48	99246.86
Jun, 2029	475.56	133.11	99113.75
Jul, 2029	474.92	133.75	98980.00
Aug, 2029	474.28	134.39	98845.61
Sep, 2029	473.64	135.03	98710.58
Oct, 2029	472.99	135.68	98574.89
Nov, 2029	472.34	136.33	98438.56
Dec, 2029	471.68	136.99	98301.58
Jan, 2030	471.03	137.64	98163.93
Feb, 2030	470.37	138.30	98025.63
Mar, 2030	469.71	138.96	97886.67
Apr, 2030	469.04	139.63	97747.04
May, 2030	468.37	140.30	97606.74
Jun, 2030	467.70	140.97	97465.77
Jul, 2030	467.02	141.65	97324.12
Aug, 2030	466.34	142.33	97181.80
Sep, 2030	465.66	143.01	97038.79
Oct, 2030	464.98	143.69	96895.10
Nov, 2030	464.29	144.38	96750.72
Dec, 2030	463.60	145.07	96605.64
Jan, 2031	462.90	145.77	96459.88
Feb, 2031	462.20	146.47	96313.41
Mar, 2031	461.50	147.17	96166.24
Apr, 2031	460.80	147.87	96018.37
May, 2031	460.09	148.58	95869.79
Jun, 2031	459.38	149.29	95720.49
Jul, 2031	458.66	150.01	95570.48
Aug, 2031	457.94	150.73	95419.76
Sep, 2031	457.22	151.45	95268.30
Oct, 2031	456.49	152.18	95116.13
Nov, 2031	455.76	152.91	94963.22
Dec, 2031	455.03	153.64	94809.59
Jan, 2032	454.30	154.37	94655.21
Feb, 2032	453.56	155.11	94500.10
Mar, 2032	452.81	155.86	94344.24
Apr, 2032	452.07	156.60	94187.64
May, 2032	451.32	157.35	94030.28
Jun, 2032	450.56	158.11	93872.17
Jul, 2032	449.80	158.87	93713.31
Aug, 2032	449.04	159.63	93553.68
Sep, 2032	448.28	160.39	93393.29
Oct, 2032	447.51	161.16	93232.13
Nov, 2032	446.74	161.93	93070.20
Dec, 2032	445.96	162.71	92907.49
Jan, 2033	445.18	163.49	92744.00
Feb, 2033	444.40	164.27	92579.73
Mar, 2033	443.61	165.06	92414.67
Apr, 2033	442.82	165.85	92248.82
May, 2033	442.03	166.64	92082.18
Jun, 2033	441.23	167.44	91914.73
Jul, 2033	440.42	168.25	91746.49
Aug, 2033	439.62	169.05	91577.44
Sep, 2033	438.81	169.86	91407.57
Oct, 2033	437.99	170.68	91236.90
Nov, 2033	437.18	171.49	91065.41
Dec, 2033	436.36	172.31	90893.09
Jan, 2034	435.53	173.14	90719.95
Feb, 2034	434.70	173.97	90545.98
Mar, 2034	433.87	174.80	90371.18
Apr, 2034	433.03	175.64	90195.53
May, 2034	432.19	176.48	90019.05
Jun, 2034	431.34	177.33	89841.72
Jul, 2034	430.49	178.18	89663.54
Aug, 2034	429.64	179.03	89484.51
Sep, 2034	428.78	179.89	89304.62
Oct, 2034	427.92	180.75	89123.87
Nov, 2034	427.05	181.62	88942.25
Dec, 2034	426.18	182.49	88759.76
Jan, 2035	425.31	183.36	88576.40
Feb, 2035	424.43	184.24	88392.16
Mar, 2035	423.55	185.12	88207.04
Apr, 2035	422.66	186.01	88021.02
May, 2035	421.77	186.90	87834.12
Jun, 2035	420.87	187.80	87646.32
Jul, 2035	419.97	188.70	87457.62
Aug, 2035	419.07	189.60	87268.02
Sep, 2035	418.16	190.51	87077.51
Oct, 2035	417.25	191.42	86886.09
Nov, 2035	416.33	192.34	86693.75
Dec, 2035	415.41	193.26	86500.49
Jan, 2036	414.48	194.19	86306.30
Feb, 2036	413.55	195.12	86111.18
Mar, 2036	412.62	196.05	85915.12
Apr, 2036	411.68	196.99	85718.13
May, 2036	410.73	197.94	85520.19
Jun, 2036	409.78	198.89	85321.31
Jul, 2036	408.83	199.84	85121.47
Aug, 2036	407.87	200.80	84920.67
Sep, 2036	406.91	201.76	84718.91
Oct, 2036	405.94	202.73	84516.19
Nov, 2036	404.97	203.70	84312.49
Dec, 2036	404.00	204.67	84107.82
Jan, 2037	403.02	205.65	83902.17
Feb, 2037	402.03	206.64	83695.53
Mar, 2037	401.04	207.63	83487.90
Apr, 2037	400.05	208.62	83279.27
May, 2037	399.05	209.62	83069.65
Jun, 2037	398.04	210.63	82859.02
Jul, 2037	397.03	211.64	82647.39
Aug, 2037	396.02	212.65	82434.73
Sep, 2037	395.00	213.67	82221.06
Oct, 2037	393.98	214.69	82006.37
Nov, 2037	392.95	215.72	81790.65
Dec, 2037	391.91	216.76	81573.89
Jan, 2038	390.87	217.80	81356.10
Feb, 2038	389.83	218.84	81137.26
Mar, 2038	388.78	219.89	80917.37
Apr, 2038	387.73	220.94	80696.43
May, 2038	386.67	222.00	80474.43
Jun, 2038	385.61	223.06	80251.37
Jul, 2038	384.54	224.13	80027.23
Aug, 2038	383.46	225.21	79802.03
Sep, 2038	382.38	226.29	79575.74
Oct, 2038	381.30	227.37	79348.37
Nov, 2038	380.21	228.46	79119.91
Dec, 2038	379.12	229.55	78890.36
Jan, 2039	378.02	230.65	78659.71
Feb, 2039	376.91	231.76	78427.95
Mar, 2039	375.80	232.87	78195.08
Apr, 2039	374.68	233.99	77961.09
May, 2039	373.56	235.11	77725.99
Jun, 2039	372.44	236.23	77489.75
Jul, 2039	371.31	237.36	77252.39
Aug, 2039	370.17	238.50	77013.89
Sep, 2039	369.02	239.65	76774.24
Oct, 2039	367.88	240.79	76533.45
Nov, 2039	366.72	241.95	76291.50
Dec, 2039	365.56	243.11	76048.39
Jan, 2040	364.40	244.27	75804.12
Feb, 2040	363.23	245.44	75558.68
Mar, 2040	362.05	246.62	75312.06
Apr, 2040	360.87	247.80	75064.26
May, 2040	359.68	248.99	74815.28
Jun, 2040	358.49	250.18	74565.10
Jul, 2040	357.29	251.38	74313.72
Aug, 2040	356.09	252.58	74061.13
Sep, 2040	354.88	253.79	73807.34
Oct, 2040	353.66	255.01	73552.33
Nov, 2040	352.44	256.23	73296.10
Dec, 2040	351.21	257.46	73038.64
Jan, 2041	349.98	258.69	72779.95
Feb, 2041	348.74	259.93	72520.01
Mar, 2041	347.49	261.18	72258.83
Apr, 2041	346.24	262.43	71996.40
May, 2041	344.98	263.69	71732.72
Jun, 2041	343.72	264.95	71467.77
Jul, 2041	342.45	266.22	71201.55
Aug, 2041	341.17	267.50	70934.05
Sep, 2041	339.89	268.78	70665.27
Oct, 2041	338.60	270.07	70395.21
Nov, 2041	337.31	271.36	70123.85
Dec, 2041	336.01	272.66	69851.19
Jan, 2042	334.70	273.97	69577.22
Feb, 2042	333.39	275.28	69301.94
Mar, 2042	332.07	276.60	69025.34
Apr, 2042	330.75	277.92	68747.42
May, 2042	329.41	279.26	68468.16
Jun, 2042	328.08	280.59	68187.57
Jul, 2042	326.73	281.94	67905.63
Aug, 2042	325.38	283.29	67622.34
Sep, 2042	324.02	284.65	67337.70
Oct, 2042	322.66	286.01	67051.69
Nov, 2042	321.29	287.38	66764.31
Dec, 2042	319.91	288.76	66475.55
Jan, 2043	318.53	290.14	66185.41
Feb, 2043	317.14	291.53	65893.88
Mar, 2043	315.74	292.93	65600.95
Apr, 2043	314.34	294.33	65306.62
May, 2043	312.93	295.74	65010.87
Jun, 2043	311.51	297.16	64713.71
Jul, 2043	310.09	298.58	64415.13
Aug, 2043	308.66	300.01	64115.12
Sep, 2043	307.22	301.45	63813.66
Oct, 2043	305.77	302.90	63510.77
Nov, 2043	304.32	304.35	63206.42
Dec, 2043	302.86	305.81	62900.62
Jan, 2044	301.40	307.27	62593.34
Feb, 2044	299.93	308.74	62284.60
Mar, 2044	298.45	310.22	61974.38
Apr, 2044	296.96	311.71	61662.67
May, 2044	295.47	313.20	61349.46
Jun, 2044	293.97	314.70	61034.76
Jul, 2044	292.46	316.21	60718.55
Aug, 2044	290.94	317.73	60400.82
Sep, 2044	289.42	319.25	60081.57
Oct, 2044	287.89	320.78	59760.79
Nov, 2044	286.35	322.32	59438.48
Dec, 2044	284.81	323.86	59114.62
Jan, 2045	283.26	325.41	58789.20
Feb, 2045	281.70	326.97	58462.23
Mar, 2045	280.13	328.54	58133.69
Apr, 2045	278.56	330.11	57803.58
May, 2045	276.98	331.69	57471.89
Jun, 2045	275.39	333.28	57138.60
Jul, 2045	273.79	334.88	56803.72
Aug, 2045	272.18	336.49	56467.24
Sep, 2045	270.57	338.10	56129.14
Oct, 2045	268.95	339.72	55789.42
Nov, 2045	267.32	341.35	55448.08
Dec, 2045	265.69	342.98	55105.09
Jan, 2046	264.05	344.62	54760.47
Feb, 2046	262.39	346.28	54414.19
Mar, 2046	260.73	347.94	54066.26
Apr, 2046	259.07	349.60	53716.66
May, 2046	257.39	351.28	53365.38
Jun, 2046	255.71	352.96	53012.42
Jul, 2046	254.02	354.65	52657.76
Aug, 2046	252.32	356.35	52301.41
Sep, 2046	250.61	358.06	51943.35
Oct, 2046	248.90	359.77	51583.58
Nov, 2046	247.17	361.50	51222.08
Dec, 2046	245.44	363.23	50858.85
Jan, 2047	243.70	364.97	50493.88
Feb, 2047	241.95	366.72	50127.16
Mar, 2047	240.19	368.48	49758.68
Apr, 2047	238.43	370.24	49388.44
May, 2047	236.65	372.02	49016.42
Jun, 2047	234.87	373.80	48642.62
Jul, 2047	233.08	375.59	48267.03
Aug, 2047	231.28	377.39	47889.64
Sep, 2047	229.47	379.20	47510.44
Oct, 2047	227.65	381.02	47129.43
Nov, 2047	225.83	382.84	46746.58
Dec, 2047	223.99	384.68	46361.91
Jan, 2048	222.15	386.52	45975.39
Feb, 2048	220.30	388.37	45587.02
Mar, 2048	218.44	390.23	45196.79
Apr, 2048	216.57	392.10	44804.68
May, 2048	214.69	393.98	44410.70
Jun, 2048	212.80	395.87	44014.83
Jul, 2048	210.90	397.77	43617.07
Aug, 2048	209.00	399.67	43217.40
Sep, 2048	207.08	401.59	42815.81
Oct, 2048	205.16	403.51	42412.30
Nov, 2048	203.23	405.44	42006.85
Dec, 2048	201.28	407.39	41599.47
Jan, 2049	199.33	409.34	41190.13
Feb, 2049	197.37	411.30	40778.83
Mar, 2049	195.40	413.27	40365.56
Apr, 2049	193.42	415.25	39950.30
May, 2049	191.43	417.24	39533.06
Jun, 2049	189.43	419.24	39113.82
Jul, 2049	187.42	421.25	38692.57
Aug, 2049	185.40	423.27	38269.30
Sep, 2049	183.37	425.30	37844.01
Oct, 2049	181.34	427.33	37416.67
Nov, 2049	179.29	429.38	36987.29
Dec, 2049	177.23	431.44	36555.85
Jan, 2050	175.16	433.51	36122.35
Feb, 2050	173.09	435.58	35686.76
Mar, 2050	171.00	437.67	35249.09
Apr, 2050	168.90	439.77	34809.32
May, 2050	166.79	441.88	34367.45
Jun, 2050	164.68	443.99	33923.46
Jul, 2050	162.55	446.12	33477.34
Aug, 2050	160.41	448.26	33029.08
Sep, 2050	158.26	450.41	32578.67
Oct, 2050	156.11	452.56	32126.11
Nov, 2050	153.94	454.73	31671.38
Dec, 2050	151.76	456.91	31214.46
Jan, 2051	149.57	459.10	30755.36
Feb, 2051	147.37	461.30	30294.06
Mar, 2051	145.16	463.51	29830.55
Apr, 2051	142.94	465.73	29364.82
May, 2051	140.71	467.96	28896.86
Jun, 2051	138.46	470.21	28426.65
Jul, 2051	136.21	472.46	27954.19
Aug, 2051	133.95	474.72	27479.47
Sep, 2051	131.67	477.00	27002.47
Oct, 2051	129.39	479.28	26523.19
Nov, 2051	127.09	481.58	26041.61
Dec, 2051	124.78	483.89	25557.72
Jan, 2052	122.46	486.21	25071.52
Feb, 2052	120.13	488.54	24582.98
Mar, 2052	117.79	490.88	24092.10
Apr, 2052	115.44	493.23	23598.87
May, 2052	113.08	495.59	23103.28
Jun, 2052	110.70	497.97	22605.32
Jul, 2052	108.32	500.35	22104.96
Aug, 2052	105.92	502.75	21602.21
Sep, 2052	103.51	505.16	21097.05
Oct, 2052	101.09	507.58	20589.47
Nov, 2052	98.66	510.01	20079.46
Dec, 2052	96.21	512.46	19567.01
Jan, 2053	93.76	514.91	19052.09
Feb, 2053	91.29	517.38	18534.72
Mar, 2053	88.81	519.86	18014.86
Apr, 2053	86.32	522.35	17492.51
May, 2053	83.82	524.85	16967.66
Jun, 2053	81.30	527.37	16440.29
Jul, 2053	78.78	529.89	15910.40
Aug, 2053	76.24	532.43	15377.96
Sep, 2053	73.69	534.98	14842.98
Oct, 2053	71.12	537.55	14305.43
Nov, 2053	68.55	540.12	13765.31
Dec, 2053	65.96	542.71	13222.60
Jan, 2054	63.36	545.31	12677.29
Feb, 2054	60.75	547.92	12129.36
Mar, 2054	58.12	550.55	11578.81
Apr, 2054	55.48	553.19	11025.62
May, 2054	52.83	555.84	10469.78
Jun, 2054	50.17	558.50	9911.28
Jul, 2054	47.49	561.18	9350.10
Aug, 2054	44.80	563.87	8786.24
Sep, 2054	42.10	566.57	8219.67
Oct, 2054	39.39	569.28	7650.38
Nov, 2054	36.66	572.01	7078.37
Dec, 2054	33.92	574.75	6503.62
Jan, 2055	31.16	577.51	5926.11
Feb, 2055	28.40	580.27	5345.84
Mar, 2055	25.62	583.05	4762.78
Apr, 2055	22.82	585.85	4176.93
May, 2055	20.01	588.66	3588.28
Jun, 2055	17.19	591.48	2996.80
Jul, 2055	14.36	594.31	2402.49
Aug, 2055	11.51	597.16	1805.33
Sep, 2055	8.65	600.02	1205.32
Oct, 2055	5.78	602.89	602.42
Nov, 2055	2.89	605.78	0