Mortgage Parameters

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

Mortgage Summary

Property Total:	$238,500
Down Payment	$71,550
Mortgage Amount:	$166,950
Mortgage Payment:	$974.27 / month
Estimated Tax:	+ $132.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,106.77 / month
Total Interest Paid:	$183,787.20 over 30 years
Total Tax Paid:	$47,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	799.97	174.30	166775.70
Jan, 2026	799.13	175.14	166600.56
Feb, 2026	798.29	175.98	166424.59
Mar, 2026	797.45	176.82	166247.77
Apr, 2026	796.60	177.67	166070.10
May, 2026	795.75	178.52	165891.58
Jun, 2026	794.90	179.37	165712.21
Jul, 2026	794.04	180.23	165531.98
Aug, 2026	793.17	181.10	165350.88
Sep, 2026	792.31	181.96	165168.92
Oct, 2026	791.43	182.84	164986.08
Nov, 2026	790.56	183.71	164802.37
Dec, 2026	789.68	184.59	164617.78
Jan, 2027	788.79	185.48	164432.30
Feb, 2027	787.90	186.37	164245.94
Mar, 2027	787.01	187.26	164058.68
Apr, 2027	786.11	188.16	163870.52
May, 2027	785.21	189.06	163681.47
Jun, 2027	784.31	189.96	163491.50
Jul, 2027	783.40	190.87	163300.63
Aug, 2027	782.48	191.79	163108.84
Sep, 2027	781.56	192.71	162916.14
Oct, 2027	780.64	193.63	162722.51
Nov, 2027	779.71	194.56	162527.95
Dec, 2027	778.78	195.49	162332.46
Jan, 2028	777.84	196.43	162136.03
Feb, 2028	776.90	197.37	161938.66
Mar, 2028	775.96	198.31	161740.35
Apr, 2028	775.01	199.26	161541.09
May, 2028	774.05	200.22	161340.87
Jun, 2028	773.09	201.18	161139.69
Jul, 2028	772.13	202.14	160937.55
Aug, 2028	771.16	203.11	160734.43
Sep, 2028	770.19	204.08	160530.35
Oct, 2028	769.21	205.06	160325.29
Nov, 2028	768.23	206.04	160119.24
Dec, 2028	767.24	207.03	159912.21
Jan, 2029	766.25	208.02	159704.19
Feb, 2029	765.25	209.02	159495.17
Mar, 2029	764.25	210.02	159285.14
Apr, 2029	763.24	211.03	159074.12
May, 2029	762.23	212.04	158862.08
Jun, 2029	761.21	213.06	158649.02
Jul, 2029	760.19	214.08	158434.94
Aug, 2029	759.17	215.10	158219.84
Sep, 2029	758.14	216.13	158003.71
Oct, 2029	757.10	217.17	157786.54
Nov, 2029	756.06	218.21	157568.33
Dec, 2029	755.01	219.26	157349.07
Jan, 2030	753.96	220.31	157128.77
Feb, 2030	752.91	221.36	156907.41
Mar, 2030	751.85	222.42	156684.99
Apr, 2030	750.78	223.49	156461.50
May, 2030	749.71	224.56	156236.94
Jun, 2030	748.64	225.63	156011.30
Jul, 2030	747.55	226.72	155784.59
Aug, 2030	746.47	227.80	155556.79
Sep, 2030	745.38	228.89	155327.89
Oct, 2030	744.28	229.99	155097.90
Nov, 2030	743.18	231.09	154866.81
Dec, 2030	742.07	232.20	154634.61
Jan, 2031	740.96	233.31	154401.30
Feb, 2031	739.84	234.43	154166.87
Mar, 2031	738.72	235.55	153931.31
Apr, 2031	737.59	236.68	153694.63
May, 2031	736.45	237.82	153456.81
Jun, 2031	735.31	238.96	153217.86
Jul, 2031	734.17	240.10	152977.76
Aug, 2031	733.02	241.25	152736.51
Sep, 2031	731.86	242.41	152494.10
Oct, 2031	730.70	243.57	152250.53
Nov, 2031	729.53	244.74	152005.79
Dec, 2031	728.36	245.91	151759.88
Jan, 2032	727.18	247.09	151512.80
Feb, 2032	726.00	248.27	151264.52
Mar, 2032	724.81	249.46	151015.06
Apr, 2032	723.61	250.66	150764.41
May, 2032	722.41	251.86	150512.55
Jun, 2032	721.21	253.06	150259.49
Jul, 2032	719.99	254.28	150005.21
Aug, 2032	718.77	255.50	149749.72
Sep, 2032	717.55	256.72	149493.00
Oct, 2032	716.32	257.95	149235.05
Nov, 2032	715.08	259.19	148975.86
Dec, 2032	713.84	260.43	148715.43
Jan, 2033	712.59	261.68	148453.76
Feb, 2033	711.34	262.93	148190.83
Mar, 2033	710.08	264.19	147926.64
Apr, 2033	708.82	265.45	147661.19
May, 2033	707.54	266.73	147394.46
Jun, 2033	706.27	268.00	147126.45
Jul, 2033	704.98	269.29	146857.16
Aug, 2033	703.69	270.58	146586.59
Sep, 2033	702.39	271.88	146314.71
Oct, 2033	701.09	273.18	146041.53
Nov, 2033	699.78	274.49	145767.04
Dec, 2033	698.47	275.80	145491.24
Jan, 2034	697.15	277.12	145214.12
Feb, 2034	695.82	278.45	144935.66
Mar, 2034	694.48	279.79	144655.88
Apr, 2034	693.14	281.13	144374.75
May, 2034	691.80	282.47	144092.28
Jun, 2034	690.44	283.83	143808.45
Jul, 2034	689.08	285.19	143523.26
Aug, 2034	687.72	286.55	143236.70
Sep, 2034	686.34	287.93	142948.78
Oct, 2034	684.96	289.31	142659.47
Nov, 2034	683.58	290.69	142368.78
Dec, 2034	682.18	292.09	142076.69
Jan, 2035	680.78	293.49	141783.20
Feb, 2035	679.38	294.89	141488.31
Mar, 2035	677.96	296.31	141192.01
Apr, 2035	676.55	297.72	140894.28
May, 2035	675.12	299.15	140595.13
Jun, 2035	673.69	300.58	140294.55
Jul, 2035	672.24	302.03	139992.52
Aug, 2035	670.80	303.47	139689.05
Sep, 2035	669.34	304.93	139384.12
Oct, 2035	667.88	306.39	139077.73
Nov, 2035	666.41	307.86	138769.88
Dec, 2035	664.94	309.33	138460.55
Jan, 2036	663.46	310.81	138149.73
Feb, 2036	661.97	312.30	137837.43
Mar, 2036	660.47	313.80	137523.63
Apr, 2036	658.97	315.30	137208.33
May, 2036	657.46	316.81	136891.52
Jun, 2036	655.94	318.33	136573.18
Jul, 2036	654.41	319.86	136253.33
Aug, 2036	652.88	321.39	135931.94
Sep, 2036	651.34	322.93	135609.01
Oct, 2036	649.79	324.48	135284.53
Nov, 2036	648.24	326.03	134958.50
Dec, 2036	646.68	327.59	134630.91
Jan, 2037	645.11	329.16	134301.74
Feb, 2037	643.53	330.74	133971.00
Mar, 2037	641.94	332.33	133638.68
Apr, 2037	640.35	333.92	133304.76
May, 2037	638.75	335.52	132969.24
Jun, 2037	637.14	337.13	132632.11
Jul, 2037	635.53	338.74	132293.37
Aug, 2037	633.91	340.36	131953.01
Sep, 2037	632.27	342.00	131611.01
Oct, 2037	630.64	343.63	131267.38
Nov, 2037	628.99	345.28	130922.10
Dec, 2037	627.34	346.93	130575.17
Jan, 2038	625.67	348.60	130226.57
Feb, 2038	624.00	350.27	129876.30
Mar, 2038	622.32	351.95	129524.35
Apr, 2038	620.64	353.63	129170.72
May, 2038	618.94	355.33	128815.39
Jun, 2038	617.24	357.03	128458.37
Jul, 2038	615.53	358.74	128099.62
Aug, 2038	613.81	360.46	127739.17
Sep, 2038	612.08	362.19	127376.98
Oct, 2038	610.35	363.92	127013.06
Nov, 2038	608.60	365.67	126647.39
Dec, 2038	606.85	367.42	126279.97
Jan, 2039	605.09	369.18	125910.79
Feb, 2039	603.32	370.95	125539.85
Mar, 2039	601.55	372.72	125167.12
Apr, 2039	599.76	374.51	124792.61
May, 2039	597.96	376.31	124416.31
Jun, 2039	596.16	378.11	124038.20
Jul, 2039	594.35	379.92	123658.28
Aug, 2039	592.53	381.74	123276.54
Sep, 2039	590.70	383.57	122892.97
Oct, 2039	588.86	385.41	122507.56
Nov, 2039	587.02	387.25	122120.30
Dec, 2039	585.16	389.11	121731.19
Jan, 2040	583.30	390.97	121340.22
Feb, 2040	581.42	392.85	120947.37
Mar, 2040	579.54	394.73	120552.64
Apr, 2040	577.65	396.62	120156.02
May, 2040	575.75	398.52	119757.50
Jun, 2040	573.84	400.43	119357.06
Jul, 2040	571.92	402.35	118954.71
Aug, 2040	569.99	404.28	118550.43
Sep, 2040	568.05	406.22	118144.22
Oct, 2040	566.11	408.16	117736.06
Nov, 2040	564.15	410.12	117325.94
Dec, 2040	562.19	412.08	116913.86
Jan, 2041	560.21	414.06	116499.80
Feb, 2041	558.23	416.04	116083.76
Mar, 2041	556.23	418.04	115665.72
Apr, 2041	554.23	420.04	115245.68
May, 2041	552.22	422.05	114823.63
Jun, 2041	550.20	424.07	114399.56
Jul, 2041	548.16	426.11	113973.45
Aug, 2041	546.12	428.15	113545.31
Sep, 2041	544.07	430.20	113115.11
Oct, 2041	542.01	432.26	112682.85
Nov, 2041	539.94	434.33	112248.51
Dec, 2041	537.86	436.41	111812.10
Jan, 2042	535.77	438.50	111373.60
Feb, 2042	533.67	440.60	110932.99
Mar, 2042	531.55	442.72	110490.28
Apr, 2042	529.43	444.84	110045.44
May, 2042	527.30	446.97	109598.47
Jun, 2042	525.16	449.11	109149.36
Jul, 2042	523.01	451.26	108698.10
Aug, 2042	520.85	453.42	108244.67
Sep, 2042	518.67	455.60	107789.08
Oct, 2042	516.49	457.78	107331.29
Nov, 2042	514.30	459.97	106871.32
Dec, 2042	512.09	462.18	106409.14
Jan, 2043	509.88	464.39	105944.75
Feb, 2043	507.65	466.62	105478.13
Mar, 2043	505.42	468.85	105009.28
Apr, 2043	503.17	471.10	104538.18
May, 2043	500.91	473.36	104064.82
Jun, 2043	498.64	475.63	103589.19
Jul, 2043	496.36	477.91	103111.29
Aug, 2043	494.07	480.20	102631.09
Sep, 2043	491.77	482.50	102148.60
Oct, 2043	489.46	484.81	101663.79
Nov, 2043	487.14	487.13	101176.66
Dec, 2043	484.80	489.47	100687.19
Jan, 2044	482.46	491.81	100195.38
Feb, 2044	480.10	494.17	99701.21
Mar, 2044	477.73	496.54	99204.68
Apr, 2044	475.36	498.91	98705.77
May, 2044	472.97	501.30	98204.46
Jun, 2044	470.56	503.71	97700.75
Jul, 2044	468.15	506.12	97194.63
Aug, 2044	465.72	508.55	96686.09
Sep, 2044	463.29	510.98	96175.11
Oct, 2044	460.84	513.43	95661.67
Nov, 2044	458.38	515.89	95145.78
Dec, 2044	455.91	518.36	94627.42
Jan, 2045	453.42	520.85	94106.57
Feb, 2045	450.93	523.34	93583.23
Mar, 2045	448.42	525.85	93057.38
Apr, 2045	445.90	528.37	92529.01
May, 2045	443.37	530.90	91998.11
Jun, 2045	440.82	533.45	91464.66
Jul, 2045	438.27	536.00	90928.66
Aug, 2045	435.70	538.57	90390.09
Sep, 2045	433.12	541.15	89848.94
Oct, 2045	430.53	543.74	89305.20
Nov, 2045	427.92	546.35	88758.85
Dec, 2045	425.30	548.97	88209.88
Jan, 2046	422.67	551.60	87658.28
Feb, 2046	420.03	554.24	87104.04
Mar, 2046	417.37	556.90	86547.14
Apr, 2046	414.71	559.56	85987.58
May, 2046	412.02	562.25	85425.33
Jun, 2046	409.33	564.94	84860.39
Jul, 2046	406.62	567.65	84292.75
Aug, 2046	403.90	570.37	83722.38
Sep, 2046	401.17	573.10	83149.28
Oct, 2046	398.42	575.85	82573.43
Nov, 2046	395.66	578.61	81994.83
Dec, 2046	392.89	581.38	81413.45
Jan, 2047	390.11	584.16	80829.28
Feb, 2047	387.31	586.96	80242.32
Mar, 2047	384.49	589.78	79652.55
Apr, 2047	381.67	592.60	79059.94
May, 2047	378.83	595.44	78464.50
Jun, 2047	375.98	598.29	77866.21
Jul, 2047	373.11	601.16	77265.05
Aug, 2047	370.23	604.04	76661.01
Sep, 2047	367.33	606.94	76054.07
Oct, 2047	364.43	609.84	75444.23
Nov, 2047	361.50	612.77	74831.46
Dec, 2047	358.57	615.70	74215.76
Jan, 2048	355.62	618.65	73597.10
Feb, 2048	352.65	621.62	72975.49
Mar, 2048	349.67	624.60	72350.89
Apr, 2048	346.68	627.59	71723.30
May, 2048	343.67	630.60	71092.71
Jun, 2048	340.65	633.62	70459.09
Jul, 2048	337.62	636.65	69822.44
Aug, 2048	334.57	639.70	69182.73
Sep, 2048	331.50	642.77	68539.96
Oct, 2048	328.42	645.85	67894.11
Nov, 2048	325.33	648.94	67245.17
Dec, 2048	322.22	652.05	66593.11
Jan, 2049	319.09	655.18	65937.94
Feb, 2049	315.95	658.32	65279.62
Mar, 2049	312.80	661.47	64618.15
Apr, 2049	309.63	664.64	63953.51
May, 2049	306.44	667.83	63285.68
Jun, 2049	303.24	671.03	62614.65
Jul, 2049	300.03	674.24	61940.41
Aug, 2049	296.80	677.47	61262.94
Sep, 2049	293.55	680.72	60582.22
Oct, 2049	290.29	683.98	59898.24
Nov, 2049	287.01	687.26	59210.98
Dec, 2049	283.72	690.55	58520.43
Jan, 2050	280.41	693.86	57826.57
Feb, 2050	277.09	697.18	57129.39
Mar, 2050	273.74	700.53	56428.86
Apr, 2050	270.39	703.88	55724.98
May, 2050	267.02	707.25	55017.73
Jun, 2050	263.63	710.64	54307.08
Jul, 2050	260.22	714.05	53593.04
Aug, 2050	256.80	717.47	52875.57
Sep, 2050	253.36	720.91	52154.66
Oct, 2050	249.91	724.36	51430.30
Nov, 2050	246.44	727.83	50702.46
Dec, 2050	242.95	731.32	49971.14
Jan, 2051	239.45	734.82	49236.32
Feb, 2051	235.92	738.35	48497.97
Mar, 2051	232.39	741.88	47756.09
Apr, 2051	228.83	745.44	47010.65
May, 2051	225.26	749.01	46261.64
Jun, 2051	221.67	752.60	45509.04
Jul, 2051	218.06	756.21	44752.83
Aug, 2051	214.44	759.83	43993.00
Sep, 2051	210.80	763.47	43229.53
Oct, 2051	207.14	767.13	42462.40
Nov, 2051	203.47	770.80	41691.60
Dec, 2051	199.77	774.50	40917.10
Jan, 2052	196.06	778.21	40138.89
Feb, 2052	192.33	781.94	39356.96
Mar, 2052	188.59	785.68	38571.27
Apr, 2052	184.82	789.45	37781.82
May, 2052	181.04	793.23	36988.59
Jun, 2052	177.24	797.03	36191.56
Jul, 2052	173.42	800.85	35390.70
Aug, 2052	169.58	804.69	34586.01
Sep, 2052	165.72	808.55	33777.47
Oct, 2052	161.85	812.42	32965.05
Nov, 2052	157.96	816.31	32148.74
Dec, 2052	154.05	820.22	31328.51
Jan, 2053	150.12	824.15	30504.36
Feb, 2053	146.17	828.10	29676.26
Mar, 2053	142.20	832.07	28844.18
Apr, 2053	138.21	836.06	28008.13
May, 2053	134.21	840.06	27168.06
Jun, 2053	130.18	844.09	26323.97
Jul, 2053	126.14	848.13	25475.84
Aug, 2053	122.07	852.20	24623.64
Sep, 2053	117.99	856.28	23767.36
Oct, 2053	113.89	860.38	22906.97
Nov, 2053	109.76	864.51	22042.47
Dec, 2053	105.62	868.65	21173.82
Jan, 2054	101.46	872.81	20301.00
Feb, 2054	97.28	876.99	19424.01
Mar, 2054	93.07	881.20	18542.81
Apr, 2054	88.85	885.42	17657.39
May, 2054	84.61	889.66	16767.73
Jun, 2054	80.35	893.92	15873.81
Jul, 2054	76.06	898.21	14975.60
Aug, 2054	71.76	902.51	14073.09
Sep, 2054	67.43	906.84	13166.25
Oct, 2054	63.09	911.18	12255.07
Nov, 2054	58.72	915.55	11339.52
Dec, 2054	54.34	919.93	10419.59
Jan, 2055	49.93	924.34	9495.24
Feb, 2055	45.50	928.77	8566.47
Mar, 2055	41.05	933.22	7633.25
Apr, 2055	36.58	937.69	6695.56
May, 2055	32.08	942.19	5753.37
Jun, 2055	27.57	946.70	4806.67
Jul, 2055	23.03	951.24	3855.43
Aug, 2055	18.47	955.80	2899.63
Sep, 2055	13.89	960.38	1939.26
Oct, 2055	9.29	964.98	974.28
Nov, 2055	4.67	969.60	4.68