Mortgage Parameters

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

Mortgage Summary

Property Total:	$154,000
Down Payment	$46,200
Mortgage Amount:	$107,800
Mortgage Payment:	$629.09 / month
Estimated Tax:	+ $85.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $714.65 / month
Total Interest Paid:	$118,674.00 over 30 years
Total Tax Paid:	$30,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	516.54	112.55	107687.45
Jan, 2026	516.00	113.09	107574.36
Feb, 2026	515.46	113.63	107460.73
Mar, 2026	514.92	114.17	107346.56
Apr, 2026	514.37	114.72	107231.84
May, 2026	513.82	115.27	107116.57
Jun, 2026	513.27	115.82	107000.75
Jul, 2026	512.71	116.38	106884.37
Aug, 2026	512.15	116.94	106767.43
Sep, 2026	511.59	117.50	106649.94
Oct, 2026	511.03	118.06	106531.88
Nov, 2026	510.47	118.62	106413.25
Dec, 2026	509.90	119.19	106294.06
Jan, 2027	509.33	119.76	106174.29
Feb, 2027	508.75	120.34	106053.96
Mar, 2027	508.18	120.91	105933.04
Apr, 2027	507.60	121.49	105811.55
May, 2027	507.01	122.08	105689.47
Jun, 2027	506.43	122.66	105566.81
Jul, 2027	505.84	123.25	105443.56
Aug, 2027	505.25	123.84	105319.72
Sep, 2027	504.66	124.43	105195.29
Oct, 2027	504.06	125.03	105070.26
Nov, 2027	503.46	125.63	104944.63
Dec, 2027	502.86	126.23	104818.40
Jan, 2028	502.25	126.84	104691.56
Feb, 2028	501.65	127.44	104564.12
Mar, 2028	501.04	128.05	104436.07
Apr, 2028	500.42	128.67	104307.40
May, 2028	499.81	129.28	104178.12
Jun, 2028	499.19	129.90	104048.21
Jul, 2028	498.56	130.53	103917.69
Aug, 2028	497.94	131.15	103786.54
Sep, 2028	497.31	131.78	103654.76
Oct, 2028	496.68	132.41	103522.35
Nov, 2028	496.04	133.05	103389.30
Dec, 2028	495.41	133.68	103255.62
Jan, 2029	494.77	134.32	103121.30
Feb, 2029	494.12	134.97	102986.33
Mar, 2029	493.48	135.61	102850.71
Apr, 2029	492.83	136.26	102714.45
May, 2029	492.17	136.92	102577.53
Jun, 2029	491.52	137.57	102439.96
Jul, 2029	490.86	138.23	102301.73
Aug, 2029	490.20	138.89	102162.84
Sep, 2029	489.53	139.56	102023.28
Oct, 2029	488.86	140.23	101883.05
Nov, 2029	488.19	140.90	101742.15
Dec, 2029	487.51	141.58	101600.57
Jan, 2030	486.84	142.25	101458.32
Feb, 2030	486.15	142.94	101315.38
Mar, 2030	485.47	143.62	101171.76
Apr, 2030	484.78	144.31	101027.45
May, 2030	484.09	145.00	100882.45
Jun, 2030	483.40	145.69	100736.76
Jul, 2030	482.70	146.39	100590.36
Aug, 2030	482.00	147.09	100443.27
Sep, 2030	481.29	147.80	100295.47
Oct, 2030	480.58	148.51	100146.96
Nov, 2030	479.87	149.22	99997.74
Dec, 2030	479.16	149.93	99847.81
Jan, 2031	478.44	150.65	99697.16
Feb, 2031	477.72	151.37	99545.78
Mar, 2031	476.99	152.10	99393.68
Apr, 2031	476.26	152.83	99240.85
May, 2031	475.53	153.56	99087.29
Jun, 2031	474.79	154.30	98933.00
Jul, 2031	474.05	155.04	98777.96
Aug, 2031	473.31	155.78	98622.18
Sep, 2031	472.56	156.53	98465.66
Oct, 2031	471.81	157.28	98308.38
Nov, 2031	471.06	158.03	98150.35
Dec, 2031	470.30	158.79	97991.57
Jan, 2032	469.54	159.55	97832.02
Feb, 2032	468.78	160.31	97671.71
Mar, 2032	468.01	161.08	97510.63
Apr, 2032	467.24	161.85	97348.78
May, 2032	466.46	162.63	97186.15
Jun, 2032	465.68	163.41	97022.74
Jul, 2032	464.90	164.19	96858.55
Aug, 2032	464.11	164.98	96693.58
Sep, 2032	463.32	165.77	96527.81
Oct, 2032	462.53	166.56	96361.25
Nov, 2032	461.73	167.36	96193.89
Dec, 2032	460.93	168.16	96025.73
Jan, 2033	460.12	168.97	95856.76
Feb, 2033	459.31	169.78	95686.99
Mar, 2033	458.50	170.59	95516.40
Apr, 2033	457.68	171.41	95344.99
May, 2033	456.86	172.23	95172.76
Jun, 2033	456.04	173.05	94999.71
Jul, 2033	455.21	173.88	94825.82
Aug, 2033	454.37	174.72	94651.11
Sep, 2033	453.54	175.55	94475.55
Oct, 2033	452.70	176.39	94299.16
Nov, 2033	451.85	177.24	94121.92
Dec, 2033	451.00	178.09	93943.83
Jan, 2034	450.15	178.94	93764.89
Feb, 2034	449.29	179.80	93585.09
Mar, 2034	448.43	180.66	93404.43
Apr, 2034	447.56	181.53	93222.90
May, 2034	446.69	182.40	93040.50
Jun, 2034	445.82	183.27	92857.23
Jul, 2034	444.94	184.15	92673.08
Aug, 2034	444.06	185.03	92488.05
Sep, 2034	443.17	185.92	92302.13
Oct, 2034	442.28	186.81	92115.32
Nov, 2034	441.39	187.70	91927.62
Dec, 2034	440.49	188.60	91739.02
Jan, 2035	439.58	189.51	91549.51
Feb, 2035	438.67	190.42	91359.09
Mar, 2035	437.76	191.33	91167.77
Apr, 2035	436.85	192.24	90975.52
May, 2035	435.92	193.17	90782.36
Jun, 2035	435.00	194.09	90588.27
Jul, 2035	434.07	195.02	90393.24
Aug, 2035	433.13	195.96	90197.29
Sep, 2035	432.20	196.89	90000.39
Oct, 2035	431.25	197.84	89802.56
Nov, 2035	430.30	198.79	89603.77
Dec, 2035	429.35	199.74	89404.03
Jan, 2036	428.39	200.70	89203.33
Feb, 2036	427.43	201.66	89001.68
Mar, 2036	426.47	202.62	88799.05
Apr, 2036	425.50	203.59	88595.46
May, 2036	424.52	204.57	88390.89
Jun, 2036	423.54	205.55	88185.34
Jul, 2036	422.55	206.54	87978.80
Aug, 2036	421.57	207.52	87771.28
Sep, 2036	420.57	208.52	87562.76
Oct, 2036	419.57	209.52	87353.24
Nov, 2036	418.57	210.52	87142.72
Dec, 2036	417.56	211.53	86931.19
Jan, 2037	416.55	212.54	86718.64
Feb, 2037	415.53	213.56	86505.08
Mar, 2037	414.50	214.59	86290.49
Apr, 2037	413.48	215.61	86074.88
May, 2037	412.44	216.65	85858.23
Jun, 2037	411.40	217.69	85640.54
Jul, 2037	410.36	218.73	85421.82
Aug, 2037	409.31	219.78	85202.04
Sep, 2037	408.26	220.83	84981.21
Oct, 2037	407.20	221.89	84759.32
Nov, 2037	406.14	222.95	84536.37
Dec, 2037	405.07	224.02	84312.35
Jan, 2038	404.00	225.09	84087.26
Feb, 2038	402.92	226.17	83861.08
Mar, 2038	401.83	227.26	83633.83
Apr, 2038	400.75	228.34	83405.48
May, 2038	399.65	229.44	83176.04
Jun, 2038	398.55	230.54	82945.51
Jul, 2038	397.45	231.64	82713.86
Aug, 2038	396.34	232.75	82481.11
Sep, 2038	395.22	233.87	82247.24
Oct, 2038	394.10	234.99	82012.25
Nov, 2038	392.98	236.11	81776.14
Dec, 2038	391.84	237.25	81538.89
Jan, 2039	390.71	238.38	81300.51
Feb, 2039	389.56	239.53	81060.99
Mar, 2039	388.42	240.67	80820.31
Apr, 2039	387.26	241.83	80578.49
May, 2039	386.11	242.98	80335.50
Jun, 2039	384.94	244.15	80091.35
Jul, 2039	383.77	245.32	79846.03
Aug, 2039	382.60	246.49	79599.54
Sep, 2039	381.41	247.68	79351.86
Oct, 2039	380.23	248.86	79103.00
Nov, 2039	379.04	250.05	78852.95
Dec, 2039	377.84	251.25	78601.69
Jan, 2040	376.63	252.46	78349.24
Feb, 2040	375.42	253.67	78095.57
Mar, 2040	374.21	254.88	77840.69
Apr, 2040	372.99	256.10	77584.59
May, 2040	371.76	257.33	77327.25
Jun, 2040	370.53	258.56	77068.69
Jul, 2040	369.29	259.80	76808.89
Aug, 2040	368.04	261.05	76547.84
Sep, 2040	366.79	262.30	76285.54
Oct, 2040	365.53	263.56	76021.99
Nov, 2040	364.27	264.82	75757.17
Dec, 2040	363.00	266.09	75491.08
Jan, 2041	361.73	267.36	75223.72
Feb, 2041	360.45	268.64	74955.08
Mar, 2041	359.16	269.93	74685.15
Apr, 2041	357.87	271.22	74413.92
May, 2041	356.57	272.52	74141.40
Jun, 2041	355.26	273.83	73867.57
Jul, 2041	353.95	275.14	73592.43
Aug, 2041	352.63	276.46	73315.97
Sep, 2041	351.31	277.78	73038.19
Oct, 2041	349.97	279.12	72759.07
Nov, 2041	348.64	280.45	72478.62
Dec, 2041	347.29	281.80	72196.82
Jan, 2042	345.94	283.15	71913.67
Feb, 2042	344.59	284.50	71629.17
Mar, 2042	343.22	285.87	71343.30
Apr, 2042	341.85	287.24	71056.07
May, 2042	340.48	288.61	70767.45
Jun, 2042	339.09	290.00	70477.46
Jul, 2042	337.70	291.39	70186.07
Aug, 2042	336.31	292.78	69893.29
Sep, 2042	334.91	294.18	69599.11
Oct, 2042	333.50	295.59	69303.51
Nov, 2042	332.08	297.01	69006.50
Dec, 2042	330.66	298.43	68708.07
Jan, 2043	329.23	299.86	68408.20
Feb, 2043	327.79	301.30	68106.90
Mar, 2043	326.35	302.74	67804.16
Apr, 2043	324.89	304.20	67499.96
May, 2043	323.44	305.65	67194.31
Jun, 2043	321.97	307.12	66887.19
Jul, 2043	320.50	308.59	66578.61
Aug, 2043	319.02	310.07	66268.54
Sep, 2043	317.54	311.55	65956.98
Oct, 2043	316.04	313.05	65643.94
Nov, 2043	314.54	314.55	65329.39
Dec, 2043	313.04	316.05	65013.34
Jan, 2044	311.52	317.57	64695.77
Feb, 2044	310.00	319.09	64376.68
Mar, 2044	308.47	320.62	64056.06
Apr, 2044	306.94	322.15	63733.91
May, 2044	305.39	323.70	63410.21
Jun, 2044	303.84	325.25	63084.96
Jul, 2044	302.28	326.81	62758.15
Aug, 2044	300.72	328.37	62429.78
Sep, 2044	299.14	329.95	62099.83
Oct, 2044	297.56	331.53	61768.30
Nov, 2044	295.97	333.12	61435.19
Dec, 2044	294.38	334.71	61100.47
Jan, 2045	292.77	336.32	60764.16
Feb, 2045	291.16	337.93	60426.23
Mar, 2045	289.54	339.55	60086.68
Apr, 2045	287.92	341.17	59745.51
May, 2045	286.28	342.81	59402.70
Jun, 2045	284.64	344.45	59058.24
Jul, 2045	282.99	346.10	58712.14
Aug, 2045	281.33	347.76	58364.38
Sep, 2045	279.66	349.43	58014.95
Oct, 2045	277.99	351.10	57663.85
Nov, 2045	276.31	352.78	57311.07
Dec, 2045	274.62	354.47	56956.59
Jan, 2046	272.92	356.17	56600.42
Feb, 2046	271.21	357.88	56242.54
Mar, 2046	269.50	359.59	55882.95
Apr, 2046	267.77	361.32	55521.63
May, 2046	266.04	363.05	55158.58
Jun, 2046	264.30	364.79	54793.79
Jul, 2046	262.55	366.54	54427.25
Aug, 2046	260.80	368.29	54058.96
Sep, 2046	259.03	370.06	53688.90
Oct, 2046	257.26	371.83	53317.07
Nov, 2046	255.48	373.61	52943.46
Dec, 2046	253.69	375.40	52568.06
Jan, 2047	251.89	377.20	52190.86
Feb, 2047	250.08	379.01	51811.85
Mar, 2047	248.27	380.82	51431.02
Apr, 2047	246.44	382.65	51048.37
May, 2047	244.61	384.48	50663.89
Jun, 2047	242.76	386.33	50277.57
Jul, 2047	240.91	388.18	49889.39
Aug, 2047	239.05	390.04	49499.35
Sep, 2047	237.18	391.91	49107.45
Oct, 2047	235.31	393.78	48713.66
Nov, 2047	233.42	395.67	48317.99
Dec, 2047	231.52	397.57	47920.43
Jan, 2048	229.62	399.47	47520.95
Feb, 2048	227.70	401.39	47119.57
Mar, 2048	225.78	403.31	46716.26
Apr, 2048	223.85	405.24	46311.02
May, 2048	221.91	407.18	45903.84
Jun, 2048	219.96	409.13	45494.70
Jul, 2048	218.00	411.09	45083.61
Aug, 2048	216.03	413.06	44670.54
Sep, 2048	214.05	415.04	44255.50
Oct, 2048	212.06	417.03	43838.47
Nov, 2048	210.06	419.03	43419.44
Dec, 2048	208.05	421.04	42998.40
Jan, 2049	206.03	423.06	42575.34
Feb, 2049	204.01	425.08	42150.26
Mar, 2049	201.97	427.12	41723.14
Apr, 2049	199.92	429.17	41293.97
May, 2049	197.87	431.22	40862.75
Jun, 2049	195.80	433.29	40429.46
Jul, 2049	193.72	435.37	39994.09
Aug, 2049	191.64	437.45	39556.64
Sep, 2049	189.54	439.55	39117.10
Oct, 2049	187.44	441.65	38675.44
Nov, 2049	185.32	443.77	38231.67
Dec, 2049	183.19	445.90	37785.77
Jan, 2050	181.06	448.03	37337.74
Feb, 2050	178.91	450.18	36887.56
Mar, 2050	176.75	452.34	36435.22
Apr, 2050	174.59	454.50	35980.72
May, 2050	172.41	456.68	35524.04
Jun, 2050	170.22	458.87	35065.17
Jul, 2050	168.02	461.07	34604.10
Aug, 2050	165.81	463.28	34140.82
Sep, 2050	163.59	465.50	33675.32
Oct, 2050	161.36	467.73	33207.59
Nov, 2050	159.12	469.97	32737.62
Dec, 2050	156.87	472.22	32265.40
Jan, 2051	154.61	474.48	31790.91
Feb, 2051	152.33	476.76	31314.15
Mar, 2051	150.05	479.04	30835.11
Apr, 2051	147.75	481.34	30353.77
May, 2051	145.45	483.64	29870.13
Jun, 2051	143.13	485.96	29384.17
Jul, 2051	140.80	488.29	28895.88
Aug, 2051	138.46	490.63	28405.24
Sep, 2051	136.11	492.98	27912.26
Oct, 2051	133.75	495.34	27416.92
Nov, 2051	131.37	497.72	26919.20
Dec, 2051	128.99	500.10	26419.10
Jan, 2052	126.59	502.50	25916.60
Feb, 2052	124.18	504.91	25411.70
Mar, 2052	121.76	507.33	24904.37
Apr, 2052	119.33	509.76	24394.61
May, 2052	116.89	512.20	23882.41
Jun, 2052	114.44	514.65	23367.76
Jul, 2052	111.97	517.12	22850.64
Aug, 2052	109.49	519.60	22331.04
Sep, 2052	107.00	522.09	21808.96
Oct, 2052	104.50	524.59	21284.37
Nov, 2052	101.99	527.10	20757.27
Dec, 2052	99.46	529.63	20227.64
Jan, 2053	96.92	532.17	19695.47
Feb, 2053	94.37	534.72	19160.76
Mar, 2053	91.81	537.28	18623.48
Apr, 2053	89.24	539.85	18083.63
May, 2053	86.65	542.44	17541.19
Jun, 2053	84.05	545.04	16996.15
Jul, 2053	81.44	547.65	16448.50
Aug, 2053	78.82	550.27	15898.22
Sep, 2053	76.18	552.91	15345.31
Oct, 2053	73.53	555.56	14789.75
Nov, 2053	70.87	558.22	14231.53
Dec, 2053	68.19	560.90	13670.63
Jan, 2054	65.51	563.58	13107.05
Feb, 2054	62.80	566.29	12540.76
Mar, 2054	60.09	569.00	11971.76
Apr, 2054	57.36	571.73	11400.04
May, 2054	54.63	574.46	10825.57
Jun, 2054	51.87	577.22	10248.36
Jul, 2054	49.11	579.98	9668.37
Aug, 2054	46.33	582.76	9085.61
Sep, 2054	43.54	585.55	8500.05
Oct, 2054	40.73	588.36	7911.69
Nov, 2054	37.91	591.18	7320.51
Dec, 2054	35.08	594.01	6726.50
Jan, 2055	32.23	596.86	6129.64
Feb, 2055	29.37	599.72	5529.92
Mar, 2055	26.50	602.59	4927.33
Apr, 2055	23.61	605.48	4321.85
May, 2055	20.71	608.38	3713.47
Jun, 2055	17.79	611.30	3102.17
Jul, 2055	14.86	614.23	2487.95
Aug, 2055	11.92	617.17	1870.78
Sep, 2055	8.96	620.13	1250.65
Oct, 2055	5.99	623.10	627.56
Nov, 2055	3.01	626.08	1.47