Mortgage Parameters

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

Mortgage Summary

Property Total:	$144,500
Down Payment	$43,350
Mortgage Amount:	$101,150
Mortgage Payment:	$590.28 / month
Estimated Tax:	+ $80.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $670.56 / month
Total Interest Paid:	$111,351.60 over 30 years
Total Tax Paid:	$28,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	484.68	105.60	101044.40
Mar, 2026	484.17	106.11	100938.29
Mar, 2026	967.83	212.73	100831.67
May, 2026	483.15	107.13	100724.54
May, 2026	965.79	214.77	100616.90
Jul, 2026	482.12	108.16	100508.74
Jul, 2026	963.72	216.84	100400.07
Aug, 2026	481.08	109.20	100290.87
Oct, 2026	480.56	109.72	100181.15
Oct, 2026	960.59	219.97	100070.91
Dec, 2026	479.51	110.77	99960.13
Dec, 2026	958.49	222.07	99848.83
Jan, 2027	478.44	111.84	99736.99
Mar, 2027	477.91	112.37	99624.62
Mar, 2027	955.28	225.28	99511.71
May, 2027	476.83	113.45	99398.25
May, 2027	953.11	227.45	99284.26
Jul, 2027	475.74	114.54	99169.71
Jul, 2027	950.93	229.63	99054.62
Aug, 2027	474.64	115.64	98938.98
Oct, 2027	474.08	116.20	98822.78
Oct, 2027	947.61	232.95	98706.03
Dec, 2027	472.97	117.31	98588.71
Dec, 2027	945.37	235.19	98470.84
Jan, 2028	471.84	118.44	98352.40
Mar, 2028	471.27	119.01	98233.39
Mar, 2028	941.97	238.59	98113.81
May, 2028	470.13	120.15	97993.66
May, 2028	939.68	240.88	97872.93
Jul, 2028	468.97	121.31	97751.63
Jul, 2028	937.36	243.20	97629.74
Aug, 2028	467.81	122.47	97507.27
Oct, 2028	467.22	123.06	97384.21
Oct, 2028	933.85	246.71	97260.56
Dec, 2028	466.04	124.24	97136.32
Dec, 2028	931.48	249.08	97011.49
Jan, 2029	464.85	125.43	96886.06
Mar, 2029	464.25	126.03	96760.02
Mar, 2029	927.89	252.67	96633.38
May, 2029	463.03	127.25	96506.14
May, 2029	925.46	255.10	96378.28
Jul, 2029	461.81	128.47	96249.82
Jul, 2029	923.01	257.55	96120.73
Aug, 2029	460.58	129.70	95991.03
Oct, 2029	459.96	130.32	95860.71
Oct, 2029	919.29	261.27	95729.76
Dec, 2029	458.71	131.57	95598.19
Dec, 2029	916.78	263.78	95465.98
Jan, 2030	457.44	132.84	95333.14
Mar, 2030	456.80	133.48	95199.67
Mar, 2030	912.97	267.59	95065.55
May, 2030	455.52	134.76	94930.79
May, 2030	910.40	270.16	94795.39
Jul, 2030	454.23	136.05	94659.34
Jul, 2030	907.81	272.75	94522.63
Aug, 2030	452.92	137.36	94385.28
Oct, 2030	452.26	138.02	94247.26
Oct, 2030	903.86	276.70	94108.58
Dec, 2030	450.94	139.34	93969.24
Dec, 2030	901.21	279.35	93829.23
Jan, 2031	449.60	140.68	93688.54
Mar, 2031	448.92	141.36	93547.19
Mar, 2031	897.17	283.39	93405.16
May, 2031	447.57	142.71	93262.44
May, 2031	894.45	286.11	93119.04
Jul, 2031	446.20	144.08	92974.96
Jul, 2031	891.71	288.85	92830.18
Aug, 2031	444.81	145.47	92684.72
Oct, 2031	444.11	146.17	92538.55
Oct, 2031	887.52	293.04	92391.68
Dec, 2031	442.71	147.57	92244.11
Dec, 2031	884.71	295.85	92095.84
Jan, 2032	441.29	148.99	91946.85
Mar, 2032	440.58	149.70	91797.15
Mar, 2032	880.44	300.12	91646.73
May, 2032	439.14	151.14	91495.59
May, 2032	877.56	303.00	91343.73
Jul, 2032	437.69	152.59	91191.14
Jul, 2032	874.65	305.91	91037.81
Aug, 2032	436.22	154.06	90883.76
Oct, 2032	435.48	154.80	90728.96
Oct, 2032	870.22	310.34	90573.42
Dec, 2032	434.00	156.28	90417.14
Dec, 2032	867.25	313.31	90260.11
Jan, 2033	432.50	157.78	90102.33
Mar, 2033	431.74	158.54	89943.79
Mar, 2033	862.72	317.84	89784.49
May, 2033	430.22	160.06	89624.42
May, 2033	859.67	320.89	89463.59
Jul, 2033	428.68	161.60	89301.99
Jul, 2033	856.59	323.97	89139.62
Aug, 2033	427.13	163.15	88976.47
Oct, 2033	426.35	163.93	88812.53
Oct, 2033	851.91	328.65	88647.81
Dec, 2033	424.77	165.51	88482.30
Dec, 2033	848.75	331.81	88316.00
Jan, 2034	423.18	167.10	88148.90
Mar, 2034	422.38	167.90	87981.00
Mar, 2034	843.96	336.60	87812.30
May, 2034	420.77	169.51	87642.79
May, 2034	840.73	339.83	87472.46
Jul, 2034	419.14	171.14	87301.32
Jul, 2034	837.46	343.10	87129.36
Aug, 2034	417.49	172.79	86956.57
Oct, 2034	416.67	173.61	86782.96
Oct, 2034	832.51	348.05	86608.51
Dec, 2034	415.00	175.28	86433.23
Dec, 2034	829.16	351.40	86257.11
Jan, 2035	413.32	176.96	86080.15
Mar, 2035	412.47	177.81	85902.34
Mar, 2035	824.09	356.47	85723.67
May, 2035	410.76	179.52	85544.15
May, 2035	820.66	359.90	85363.77
Jul, 2035	409.03	181.25	85182.52
Jul, 2035	817.20	363.36	85000.41
Aug, 2035	407.29	182.99	84817.42
Oct, 2035	406.42	183.86	84633.56
Oct, 2035	811.96	368.60	84448.82
Dec, 2035	404.65	185.63	84263.19
Dec, 2035	808.41	372.15	84076.67
Jan, 2036	402.87	187.41	83889.26
Mar, 2036	401.97	188.31	83700.94
Mar, 2036	803.04	377.52	83511.73
May, 2036	400.16	190.12	83321.61
May, 2036	799.41	381.15	83130.58
Jul, 2036	398.33	191.95	82938.64
Jul, 2036	795.74	384.82	82745.77
Aug, 2036	396.49	193.79	82551.98
Oct, 2036	395.56	194.72	82357.26
Oct, 2036	790.19	390.37	82161.61
Dec, 2036	393.69	196.59	81965.02
Dec, 2036	786.44	394.12	81767.49
Jan, 2037	391.80	198.48	81569.01
Mar, 2037	390.85	199.43	81369.58
Mar, 2037	780.75	399.81	81169.20
May, 2037	388.94	201.34	80967.86
May, 2037	776.91	403.65	80765.55
Jul, 2037	387.00	203.28	80562.27
Jul, 2037	773.03	407.53	80358.02
Aug, 2037	385.05	205.23	80152.79
Oct, 2037	384.07	206.21	79946.57
Oct, 2037	767.15	413.41	79739.37
Dec, 2037	382.08	208.20	79531.17
Dec, 2037	763.17	417.39	79321.98
Jan, 2038	380.08	210.20	79111.78
Mar, 2038	379.08	211.20	78900.58
Mar, 2038	757.15	423.41	78688.37
May, 2038	377.05	213.23	78475.13
May, 2038	753.08	427.48	78260.88
Jul, 2038	375.00	215.28	78045.60
Jul, 2038	748.97	431.59	77829.29
Aug, 2038	372.93	217.35	77611.94
Oct, 2038	371.89	218.39	77393.55
Oct, 2038	742.73	437.83	77174.12
Dec, 2038	369.79	220.49	76953.63
Dec, 2038	738.53	442.03	76732.09
Jan, 2039	367.67	222.61	76509.48
Mar, 2039	366.61	223.67	76285.81
Mar, 2039	732.15	448.41	76061.06
May, 2039	364.46	225.82	75835.24
May, 2039	727.84	452.72	75608.34
Jul, 2039	362.29	227.99	75380.35
Jul, 2039	723.49	457.07	75151.27
Aug, 2039	360.10	230.18	74921.09
Oct, 2039	359.00	231.28	74689.80
Oct, 2039	716.89	463.67	74457.41
Dec, 2039	356.78	233.50	74223.91
Dec, 2039	712.44	468.12	73989.28
Jan, 2040	354.53	235.75	73753.54
Mar, 2040	353.40	236.88	73516.66
Mar, 2040	705.67	474.89	73278.65
May, 2040	351.13	239.15	73039.49
May, 2040	701.11	479.45	72799.19
Jul, 2040	348.83	241.45	72557.74
Jul, 2040	696.50	484.06	72315.14
Aug, 2040	346.51	243.77	72071.37
Oct, 2040	345.34	244.94	71826.43
Oct, 2040	689.51	491.05	71580.32
Dec, 2040	342.99	247.29	71333.03
Dec, 2040	684.79	495.77	71084.55
Jan, 2041	340.61	249.67	70834.88
Mar, 2041	339.42	250.86	70584.02
Mar, 2041	677.64	502.92	70331.96
May, 2041	337.01	253.27	70078.68
May, 2041	672.80	507.76	69824.20
Jul, 2041	334.57	255.71	69568.49
Jul, 2041	667.92	512.64	69311.56
Aug, 2041	332.12	258.16	69053.40
Oct, 2041	330.88	259.40	68794.00
Oct, 2041	660.52	520.04	68533.36
Dec, 2041	328.39	261.89	68271.47
Dec, 2041	655.52	525.04	68008.32
Jan, 2042	325.87	264.41	67743.91
Mar, 2042	324.61	265.67	67478.24
Mar, 2042	647.94	532.62	67211.29
May, 2042	322.05	268.23	66943.07
May, 2042	642.82	537.74	66673.55
Jul, 2042	319.48	270.80	66402.75
Jul, 2042	637.66	542.90	66130.65
Aug, 2042	316.88	273.40	65857.25
Oct, 2042	315.57	274.71	65582.53
Oct, 2042	629.82	550.74	65306.50
Dec, 2042	312.93	277.35	65029.15
Dec, 2042	624.53	556.03	64750.47
Jan, 2043	310.26	280.02	64470.45
Mar, 2043	308.92	281.36	64189.09
Mar, 2043	616.49	564.07	63906.39
May, 2043	306.22	284.06	63622.32
May, 2043	611.08	569.48	63336.90
Jul, 2043	303.49	286.79	63050.11
Jul, 2043	605.61	574.95	62761.94
Aug, 2043	300.73	289.55	62472.40
Oct, 2043	299.35	290.93	62181.47
Oct, 2043	597.30	583.26	61889.14
Dec, 2043	296.55	293.73	61595.41
Dec, 2043	591.69	588.87	61300.28
Jan, 2044	293.73	296.55	61003.73
Mar, 2044	292.31	297.97	60705.76
Mar, 2044	583.19	597.37	60406.36
May, 2044	289.45	300.83	60105.52
May, 2044	577.46	603.10	59803.25
Jul, 2044	286.56	303.72	59499.53
Jul, 2044	571.66	608.90	59194.35
Aug, 2044	283.64	306.64	58887.71
Oct, 2044	282.17	308.11	58579.60
Oct, 2044	562.86	617.70	58270.01
Dec, 2044	279.21	311.07	57958.94
Dec, 2044	556.93	623.63	57646.38
Jan, 2045	276.22	314.06	57332.33
Mar, 2045	274.72	315.56	57016.76
Mar, 2045	547.93	632.63	56699.69
May, 2045	271.69	318.59	56381.09
May, 2045	541.85	638.71	56060.97
Jul, 2045	268.63	321.65	55739.32
Jul, 2045	535.71	644.85	55416.12
Aug, 2045	265.54	324.74	55091.38
Oct, 2045	263.98	326.30	54765.08
Oct, 2045	526.40	654.16	54437.21
Dec, 2045	260.84	329.44	54107.78
Dec, 2045	520.11	660.45	53776.77
Jan, 2046	257.68	332.60	53444.17
Mar, 2046	256.09	334.19	53109.97
Mar, 2046	510.58	669.98	52774.18
May, 2046	252.88	337.40	52436.77
May, 2046	504.14	676.42	52097.75
Jul, 2046	249.64	340.64	51757.11
Jul, 2046	497.64	682.92	51414.83
Aug, 2046	246.36	343.92	51070.91
Oct, 2046	244.71	345.57	50725.35
Oct, 2046	487.77	692.79	50378.13
Dec, 2046	241.40	348.88	50029.24
Dec, 2046	481.12	699.44	49678.69
Jan, 2047	238.04	352.24	49326.45
Mar, 2047	236.36	353.92	48972.53
Mar, 2047	471.02	709.54	48616.91
May, 2047	232.96	357.32	48259.58
May, 2047	464.20	716.36	47900.55
Jul, 2047	229.52	360.76	47539.79
Jul, 2047	457.31	723.25	47177.30
Aug, 2047	226.06	364.22	46813.08
Oct, 2047	224.31	365.97	46447.12
Oct, 2047	446.87	733.69	46079.39
Dec, 2047	220.80	369.48	45709.91
Dec, 2047	439.83	740.73	45338.66
Jan, 2048	217.25	373.03	44965.63
Mar, 2048	215.46	374.82	44590.81
Mar, 2048	429.12	751.44	44214.19
May, 2048	211.86	378.42	43835.77
May, 2048	421.91	758.65	43455.54
Jul, 2048	208.22	382.06	43073.48
Jul, 2048	414.61	765.95	42689.60
Aug, 2048	204.55	385.73	42303.87
Oct, 2048	202.71	387.57	41916.30
Oct, 2048	403.56	777.00	41526.86
Dec, 2048	198.98	391.30	41135.57
Dec, 2048	396.09	784.47	40742.40
Jan, 2049	195.22	395.06	40347.34
Mar, 2049	193.33	396.95	39950.39
Mar, 2049	384.76	795.80	39551.54
May, 2049	189.52	400.76	39150.78
May, 2049	377.12	803.44	38748.09
Jul, 2049	185.67	404.61	38343.48
Jul, 2049	369.40	811.16	37936.93
Aug, 2049	181.78	408.50	37528.43
Oct, 2049	179.82	410.46	37117.98
Oct, 2049	357.68	822.88	36705.55
Dec, 2049	175.88	414.40	36291.15
Dec, 2049	349.78	830.78	35874.77
Jan, 2050	171.90	418.38	35456.39
Mar, 2050	169.90	420.38	35036.00
Mar, 2050	337.78	842.78	34613.61
May, 2050	165.86	424.42	34189.18
May, 2050	329.68	850.88	33762.73
Jul, 2050	161.78	428.50	33334.22
Jul, 2050	321.51	859.05	32903.67
Aug, 2050	157.66	432.62	32471.05
Oct, 2050	155.59	434.69	32036.37
Oct, 2050	309.10	871.46	31599.59
Dec, 2050	151.41	438.87	31160.73
Dec, 2050	300.72	879.84	30719.76
Jan, 2051	147.20	443.08	30276.68
Mar, 2051	145.08	445.20	29831.47
Mar, 2051	288.02	892.54	29384.14
May, 2051	140.80	449.48	28934.66
May, 2051	279.45	901.11	28483.02
Jul, 2051	136.48	453.80	28029.22
Jul, 2051	270.79	909.77	27573.25
Aug, 2051	132.12	458.16	27115.09
Oct, 2051	129.93	460.35	26654.74
Oct, 2051	257.65	922.91	26192.18
Dec, 2051	125.50	464.78	25727.40
Dec, 2051	248.78	931.78	25260.40
Jan, 2052	121.04	469.24	24791.16
Mar, 2052	118.79	471.49	24319.67
Mar, 2052	235.32	945.24	23845.92
May, 2052	114.26	476.02	23369.90
May, 2052	226.24	954.32	22891.60
Jul, 2052	109.69	480.59	22411.01
Jul, 2052	217.08	963.48	21928.12
Aug, 2052	105.07	485.21	21442.91
Oct, 2052	102.75	487.53	20955.38
Oct, 2052	203.16	977.40	20465.51
Dec, 2052	98.06	492.22	19973.29
Dec, 2052	193.77	986.79	19478.72
Jan, 2053	93.34	496.94	18981.77
Mar, 2053	90.95	499.33	18482.45
Mar, 2053	179.51	1001.05	17980.73
May, 2053	86.16	504.12	17476.61
May, 2053	169.90	1010.66	16970.07
Jul, 2053	81.31	508.97	16461.10
Jul, 2053	160.19	1020.37	15949.70
Aug, 2053	76.43	513.85	15435.85
Oct, 2053	73.96	516.32	14919.53
Oct, 2053	145.45	1035.11	14400.74
Dec, 2053	69.00	521.28	13879.46
Dec, 2053	135.51	1045.05	13355.69
Jan, 2054	64.00	526.28	12829.40
Mar, 2054	61.47	528.81	12300.60
Mar, 2054	120.41	1060.15	11769.26
May, 2054	56.39	533.89	11235.37
May, 2054	110.23	1070.33	10698.93
Jul, 2054	51.27	539.01	10159.92
Jul, 2054	99.95	1080.61	9618.32
Aug, 2054	46.09	544.19	9074.13
Oct, 2054	43.48	546.80	8527.33
Oct, 2054	84.34	1096.22	7977.91
Dec, 2054	38.23	552.05	7425.85
Dec, 2054	73.81	1106.75	6871.16
Jan, 2055	32.92	557.36	6313.80
Mar, 2055	30.25	560.03	5753.77
Mar, 2055	57.82	1122.74	5191.06
May, 2055	24.87	565.41	4625.66
May, 2055	47.03	1133.53	4057.54
Jul, 2055	19.44	570.84	3486.70
Jul, 2055	36.15	1144.41	2913.13
Aug, 2055	13.96	576.32	2336.81
Oct, 2055	11.20	579.08	1757.73
Oct, 2055	19.62	1160.94	1175.87
Dec, 2055	5.63	584.65	591.22
Dec, 2055	8.46	1172.10	3.78