Mortgage Parameters

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

Mortgage Summary

Property Total:	$134,500
Down Payment	$40,350
Mortgage Amount:	$94,150
Mortgage Payment:	$549.43 / month
Estimated Tax:	+ $74.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $624.15 / month
Total Interest Paid:	$103,644.00 over 30 years
Total Tax Paid:	$26,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	451.14	98.29	94051.71
Mar, 2026	450.66	98.77	93952.94
Mar, 2026	900.85	198.01	93853.70
May, 2026	449.72	99.71	93753.99
May, 2026	898.96	199.90	93653.79
Jul, 2026	448.76	100.67	93553.12
Jul, 2026	897.04	201.82	93451.97
Aug, 2026	447.79	101.64	93350.33
Oct, 2026	447.30	102.13	93248.20
Oct, 2026	894.11	204.75	93145.59
Dec, 2026	446.32	103.11	93042.48
Dec, 2026	892.15	206.71	92938.88
Jan, 2027	445.33	104.10	92834.78
Mar, 2027	444.83	104.60	92730.18
Mar, 2027	889.16	209.70	92625.09
May, 2027	443.83	105.60	92519.48
May, 2027	887.15	211.71	92413.38
Jul, 2027	442.81	106.62	92306.76
Jul, 2027	885.11	213.75	92199.63
Aug, 2027	441.79	107.64	92091.99
Oct, 2027	441.27	108.16	91983.84
Oct, 2027	882.03	216.83	91875.16
Dec, 2027	440.24	109.19	91765.97
Dec, 2027	879.95	218.91	91656.25
Jan, 2028	439.19	110.24	91546.01
Mar, 2028	438.66	110.77	91435.23
Mar, 2028	876.79	222.07	91323.93
May, 2028	437.59	111.84	91212.10
May, 2028	874.65	224.21	91099.72
Jul, 2028	436.52	112.91	90986.81
Jul, 2028	872.50	226.36	90873.36
Aug, 2028	435.43	114.00	90759.37
Oct, 2028	434.89	114.54	90644.82
Oct, 2028	869.23	229.63	90529.73
Dec, 2028	433.79	115.64	90414.09
Dec, 2028	867.02	231.84	90297.90
Jan, 2029	432.68	116.75	90181.14
Mar, 2029	432.12	117.31	90063.83
Mar, 2029	863.68	235.18	89945.96
May, 2029	430.99	118.44	89827.52
May, 2029	861.41	237.45	89708.51
Jul, 2029	429.85	119.58	89588.94
Jul, 2029	859.13	239.73	89468.79
Aug, 2029	428.70	120.73	89348.06
Oct, 2029	428.13	121.30	89226.76
Oct, 2029	855.67	243.19	89104.87
Dec, 2029	426.96	122.47	88982.40
Dec, 2029	853.33	245.53	88859.35
Jan, 2030	425.78	123.65	88735.70
Mar, 2030	425.19	124.24	88611.46
Mar, 2030	849.79	249.07	88486.63
May, 2030	424.00	125.43	88361.20
May, 2030	847.40	251.46	88235.17
Jul, 2030	422.79	126.64	88108.53
Jul, 2030	844.98	253.88	87981.29
Aug, 2030	421.58	127.85	87853.43
Oct, 2030	420.96	128.47	87724.97
Oct, 2030	841.31	257.55	87595.89
Dec, 2030	419.73	129.70	87466.19
Dec, 2030	838.84	260.02	87335.87
Jan, 2031	418.48	130.95	87204.92
Mar, 2031	417.86	131.57	87073.35
Mar, 2031	835.09	263.77	86941.14
May, 2031	416.59	132.84	86808.31
May, 2031	832.55	266.31	86674.83
Jul, 2031	415.32	134.11	86540.72
Jul, 2031	829.99	268.87	86405.96
Aug, 2031	414.03	135.40	86270.56
Oct, 2031	413.38	136.05	86134.51
Oct, 2031	826.11	272.75	85997.81
Dec, 2031	412.07	137.36	85860.45
Dec, 2031	823.48	275.38	85722.44
Jan, 2032	410.75	138.68	85583.76
Mar, 2032	410.09	139.34	85444.42
Mar, 2032	819.51	279.35	85304.41
May, 2032	408.75	140.68	85163.73
May, 2032	816.83	282.03	85022.38
Jul, 2032	407.40	142.03	84880.35
Jul, 2032	814.12	284.74	84737.63
Aug, 2032	406.03	143.40	84594.24
Oct, 2032	405.35	144.08	84450.16
Oct, 2032	810.01	288.85	84305.38
Dec, 2032	403.96	145.47	84159.92
Dec, 2032	807.23	291.63	84013.75
Jan, 2033	402.57	146.86	83866.89
Mar, 2033	401.86	147.57	83719.32
Mar, 2033	803.02	295.84	83571.05
May, 2033	400.44	148.99	83422.06
May, 2033	800.17	298.69	83272.36
Jul, 2033	399.01	150.42	83121.94
Jul, 2033	797.30	301.56	82970.81
Aug, 2033	397.57	151.86	82818.95
Oct, 2033	396.84	152.59	82666.36
Oct, 2033	792.95	305.91	82513.04
Dec, 2033	395.37	154.06	82358.98
Dec, 2033	790.01	308.85	82204.19
Jan, 2034	393.90	155.53	82048.65
Mar, 2034	393.15	156.28	81892.37
Mar, 2034	785.55	313.31	81735.34
May, 2034	391.65	157.78	81577.56
May, 2034	782.54	316.32	81419.03
Jul, 2034	390.13	159.30	81259.73
Jul, 2034	779.50	319.36	81099.67
Aug, 2034	388.60	160.83	80938.84
Oct, 2034	387.83	161.60	80777.24
Oct, 2034	774.89	323.97	80614.87
Dec, 2034	386.28	163.15	80451.72
Dec, 2034	771.78	327.08	80287.79
Jan, 2035	384.71	164.72	80123.07
Mar, 2035	383.92	165.51	79957.56
Mar, 2035	767.05	331.81	79791.26
May, 2035	382.33	167.10	79624.17
May, 2035	763.86	335.00	79456.27
Jul, 2035	380.73	168.70	79287.57
Jul, 2035	760.65	338.21	79118.06
Aug, 2035	379.11	170.32	78947.73
Oct, 2035	378.29	171.14	78776.59
Oct, 2035	755.76	343.10	78604.64
Dec, 2035	376.65	172.78	78431.85
Dec, 2035	752.47	346.39	78258.24
Jan, 2036	374.99	174.44	78083.80
Mar, 2036	374.15	175.28	77908.52
Mar, 2036	747.46	351.40	77732.40
May, 2036	372.47	176.96	77555.44
May, 2036	744.09	354.77	77377.63
Jul, 2036	370.77	178.66	77198.97
Jul, 2036	740.68	358.18	77019.45
Aug, 2036	369.05	180.38	76839.07
Oct, 2036	368.19	181.24	76657.83
Oct, 2036	735.51	363.35	76475.72
Dec, 2036	366.45	182.98	76292.73
Dec, 2036	732.02	366.84	76108.87
Jan, 2037	364.69	184.74	75924.13
Mar, 2037	363.80	185.63	75738.50
Mar, 2037	726.71	372.15	75551.99
May, 2037	362.02	187.41	75364.58
May, 2037	723.14	375.72	75176.27
Jul, 2037	360.22	189.21	74987.06
Jul, 2037	719.53	379.33	74796.94
Aug, 2037	358.40	191.03	74605.91
Oct, 2037	357.49	191.94	74413.97
Oct, 2037	714.06	384.80	74221.11
Dec, 2037	355.64	193.79	74027.32
Dec, 2037	710.35	388.51	73832.60
Jan, 2038	353.78	195.65	73636.96
Mar, 2038	352.84	196.59	73440.37
Mar, 2038	704.74	394.12	73242.84
May, 2038	350.96	198.47	73044.37
May, 2038	700.96	397.90	72844.94
Jul, 2038	349.05	200.38	72644.56
Jul, 2038	697.14	401.72	72443.22
Aug, 2038	347.12	202.31	72240.91
Oct, 2038	346.15	203.28	72037.64
Oct, 2038	691.33	407.53	71833.39
Dec, 2038	344.20	205.23	71628.16
Dec, 2038	687.42	411.44	71421.95
Jan, 2039	342.23	207.20	71214.75
Mar, 2039	341.24	208.19	71006.55
Mar, 2039	681.48	417.38	70797.36
May, 2039	339.24	210.19	70587.17
May, 2039	677.47	421.39	70375.97
Jul, 2039	337.22	212.21	70163.76
Jul, 2039	673.42	425.44	69950.53
Aug, 2039	335.18	214.25	69736.28
Oct, 2039	334.15	215.28	69521.00
Oct, 2039	667.27	431.59	69304.69
Dec, 2039	332.08	217.35	69087.35
Dec, 2039	663.12	435.74	68868.96
Jan, 2040	330.00	219.43	68649.53
Mar, 2040	328.95	220.48	68429.05
Mar, 2040	656.84	442.02	68207.51
May, 2040	326.83	222.60	67984.90
May, 2040	652.59	446.27	67761.23
Jul, 2040	324.69	224.74	67536.49
Jul, 2040	648.30	450.56	67310.68
Aug, 2040	322.53	226.90	67083.78
Oct, 2040	321.44	227.99	66855.79
Oct, 2040	641.79	457.07	66626.71
Dec, 2040	319.25	230.18	66396.53
Dec, 2040	637.40	461.46	66165.25
Jan, 2041	317.04	232.39	65932.86
Mar, 2041	315.93	233.50	65699.36
Mar, 2041	630.74	468.12	65464.74
May, 2041	313.69	235.74	65229.00
May, 2041	626.25	472.61	64992.12
Jul, 2041	311.42	238.01	64754.11
Jul, 2041	621.70	477.16	64514.96
Aug, 2041	309.13	240.30	64274.67
Oct, 2041	307.98	241.45	64033.22
Oct, 2041	614.81	484.05	63790.62
Dec, 2041	305.66	243.77	63546.85
Dec, 2041	610.16	488.70	63301.92
Jan, 2042	303.32	246.11	63055.81
Mar, 2042	302.14	247.29	62808.52
Mar, 2042	603.10	495.76	62560.05
May, 2042	299.77	249.66	62310.38
May, 2042	598.34	500.52	62059.52
Jul, 2042	297.37	252.06	61807.46
Jul, 2042	593.53	505.33	61554.19
Aug, 2042	294.95	254.48	61299.71
Oct, 2042	293.73	255.70	61044.01
Oct, 2042	586.23	512.63	60787.08
Dec, 2042	291.27	258.16	60528.92
Dec, 2042	581.30	517.56	60269.53
Jan, 2043	288.79	260.64	60008.89
Mar, 2043	287.54	261.89	59747.00
Mar, 2043	573.83	525.03	59483.86
May, 2043	285.03	264.40	59219.46
May, 2043	568.79	530.07	58953.79
Jul, 2043	282.49	266.94	58686.84
Jul, 2043	563.70	535.16	58418.62
Aug, 2043	279.92	269.51	58149.11
Oct, 2043	278.63	270.80	57878.31
Oct, 2043	555.96	542.90	57606.22
Dec, 2043	276.03	273.40	57332.82
Dec, 2043	550.75	548.11	57058.11
Jan, 2044	273.40	276.03	56782.08
Mar, 2044	272.08	277.35	56504.73
Mar, 2044	542.83	556.03	56226.05
May, 2044	269.42	280.01	55946.04
May, 2044	537.49	561.37	55664.68
Jul, 2044	266.73	282.70	55381.98
Jul, 2044	532.10	566.76	55097.92
Aug, 2044	264.01	285.42	54812.50
Oct, 2044	262.64	286.79	54525.72
Oct, 2044	523.91	574.95	54237.56
Dec, 2044	259.89	289.54	53948.01
Dec, 2044	518.39	580.47	53657.09
Jan, 2045	257.11	292.32	53364.76
Mar, 2045	255.71	293.72	53071.04
Mar, 2045	510.01	588.85	52775.91
May, 2045	252.88	296.55	52479.36
May, 2045	504.34	594.52	52181.40
Jul, 2045	250.04	299.39	51882.00
Jul, 2045	498.64	600.22	51581.17
Aug, 2045	247.16	302.27	51278.90
Oct, 2045	245.71	303.72	50975.18
Oct, 2045	489.97	608.89	50670.01
Dec, 2045	242.79	306.64	50363.37
Dec, 2045	484.11	614.75	50055.27
Jan, 2046	239.85	309.58	49745.69
Mar, 2046	238.36	311.07	49434.62
Mar, 2046	475.23	623.63	49122.07
May, 2046	235.38	314.05	48808.01
May, 2046	469.25	629.61	48492.45
Jul, 2046	232.36	317.07	48175.38
Jul, 2046	463.20	635.66	47856.79
Aug, 2046	229.31	320.12	47536.68
Oct, 2046	227.78	321.65	47215.03
Oct, 2046	454.02	644.84	46891.84
Dec, 2046	224.69	324.74	46567.10
Dec, 2046	447.82	651.04	46240.80
Jan, 2047	221.57	327.86	45912.94
Mar, 2047	220.00	329.43	45583.51
Mar, 2047	438.42	660.44	45252.50
May, 2047	216.83	332.60	44919.91
May, 2047	432.07	666.79	44585.72
Jul, 2047	213.64	335.79	44249.93
Jul, 2047	425.67	673.19	43912.53
Aug, 2047	210.41	339.02	43573.51
Oct, 2047	208.79	340.64	43232.87
Oct, 2047	415.95	682.91	42890.60
Dec, 2047	205.52	343.91	42546.69
Dec, 2047	409.39	689.47	42201.13
Jan, 2048	202.21	347.22	41853.91
Mar, 2048	200.55	348.88	41505.03
Mar, 2048	399.43	699.43	41154.48
May, 2048	197.20	352.23	40802.25
May, 2048	392.71	706.15	40448.33
Jul, 2048	193.81	355.62	40092.71
Jul, 2048	385.92	712.94	39735.39
Aug, 2048	190.40	359.03	39376.36
Oct, 2048	188.68	360.75	39015.61
Oct, 2048	375.63	723.23	38653.13
Dec, 2048	185.21	364.22	38288.91
Dec, 2048	368.68	730.18	37922.95
Jan, 2049	181.71	367.72	37555.24
Mar, 2049	179.95	369.48	37185.76
Mar, 2049	358.13	740.73	36814.51
May, 2049	176.40	373.03	36441.48
May, 2049	351.02	747.84	36066.67
Jul, 2049	172.82	376.61	35690.06
Jul, 2049	343.83	755.03	35311.64
Aug, 2049	169.20	380.23	34931.41
Oct, 2049	167.38	382.05	34549.36
Oct, 2049	332.93	765.93	34165.48
Dec, 2049	163.71	385.72	33779.76
Dec, 2049	325.57	773.29	33392.19
Jan, 2050	160.00	389.43	33002.77
Mar, 2050	158.14	391.29	32611.48
Mar, 2050	314.40	784.46	32218.31
May, 2050	154.38	395.05	31823.26
May, 2050	306.87	791.99	31426.31
Jul, 2050	150.58	398.85	31027.47
Jul, 2050	299.25	799.61	30626.71
Aug, 2050	146.75	402.68	30224.04
Oct, 2050	144.82	404.61	29819.43
Oct, 2050	287.70	811.16	29412.88
Dec, 2050	140.94	408.49	29004.39
Dec, 2050	279.92	818.94	28593.94
Jan, 2051	137.01	412.42	28181.52
Mar, 2051	135.04	414.39	27767.13
Mar, 2051	268.09	830.77	27350.75
May, 2051	131.06	418.37	26932.38
May, 2051	260.11	838.75	26512.00
Jul, 2051	127.04	422.39	26089.60
Jul, 2051	252.05	846.81	25665.19
Aug, 2051	122.98	426.45	25238.73
Oct, 2051	120.94	428.49	24810.24
Oct, 2051	239.82	859.04	24379.69
Dec, 2051	116.82	432.61	23947.08
Dec, 2051	231.57	867.29	23512.40
Jan, 2052	112.66	436.77	23075.63
Mar, 2052	110.57	438.86	22636.77
Mar, 2052	219.04	879.82	22195.81
May, 2052	106.35	443.08	21752.74
May, 2052	210.58	888.28	21307.54
Jul, 2052	102.10	447.33	20860.21
Jul, 2052	202.06	896.80	20410.73
Aug, 2052	97.80	451.63	19959.10
Oct, 2052	95.64	453.79	19505.31
Oct, 2052	189.10	909.76	19049.34
Dec, 2052	91.28	458.15	18591.19
Dec, 2052	180.36	918.50	18130.84
Jan, 2053	86.88	462.55	17668.29
Mar, 2053	84.66	464.77	17203.52
Mar, 2053	167.09	931.77	16736.53
May, 2053	80.20	469.23	16267.29
May, 2053	158.15	940.71	15795.81
Jul, 2053	75.69	473.74	15322.07
Jul, 2053	149.11	949.75	14846.05
Aug, 2053	71.14	478.29	14367.76
Oct, 2053	68.85	480.58	13887.18
Oct, 2053	135.39	963.47	13404.29
Dec, 2053	64.23	485.20	12919.09
Dec, 2053	126.13	972.73	12431.56
Jan, 2054	59.57	489.86	11941.70
Mar, 2054	57.22	492.21	11449.49
Mar, 2054	112.08	986.78	10954.92
May, 2054	52.49	496.94	10457.99
May, 2054	102.60	996.26	9958.67
Jul, 2054	47.72	501.71	9456.96
Jul, 2054	93.03	1005.83	8952.84
Aug, 2054	42.90	506.53	8446.31
Oct, 2054	40.47	508.96	7937.35
Oct, 2054	78.50	1020.36	7425.95
Dec, 2054	35.58	513.85	6912.11
Dec, 2054	68.70	1030.16	6395.80
Jan, 2055	30.65	518.78	5877.01
Mar, 2055	28.16	521.27	5355.75
Mar, 2055	53.82	1045.04	4831.98
May, 2055	23.15	526.28	4305.70
May, 2055	43.78	1055.08	3776.90
Jul, 2055	18.10	531.33	3245.57
Jul, 2055	33.65	1065.21	2711.69
Aug, 2055	12.99	536.44	2175.26
Oct, 2055	10.42	539.01	1636.25
Oct, 2055	18.26	1080.60	1094.66
Dec, 2055	5.25	544.18	550.47
Dec, 2055	7.89	1090.97	3.68