Mortgage Parameters

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

Mortgage Summary

Property Total:	$172,000
Down Payment	$51,600
Mortgage Amount:	$120,400
Mortgage Payment:	$702.62 / month
Estimated Tax:	+ $95.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $798.18 / month
Total Interest Paid:	$132,544.80 over 30 years
Total Tax Paid:	$34,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	576.92	125.70	120274.30
Mar, 2026	576.31	126.31	120147.99
Mar, 2026	1152.02	253.22	120021.08
May, 2026	575.10	127.52	119893.56
May, 2026	1149.59	255.65	119765.43
Jul, 2026	573.88	128.74	119636.69
Jul, 2026	1147.14	258.10	119507.33
Aug, 2026	572.64	129.98	119377.35
Oct, 2026	572.02	130.60	119246.74
Oct, 2026	1143.41	261.83	119115.51
Dec, 2026	570.76	131.86	118983.65
Dec, 2026	1140.89	264.35	118851.16
Jan, 2027	569.50	133.12	118718.04
Mar, 2027	568.86	133.76	118584.28
Mar, 2027	1137.08	268.16	118449.87
May, 2027	567.57	135.05	118314.83
May, 2027	1134.50	270.74	118179.13
Jul, 2027	566.28	136.34	118042.79
Jul, 2027	1131.90	273.34	117905.79
Aug, 2027	564.97	137.65	117768.13
Oct, 2027	564.31	138.31	117629.82
Oct, 2027	1127.95	277.29	117490.84
Dec, 2027	562.98	139.64	117351.20
Dec, 2027	1125.29	279.95	117210.89
Jan, 2028	561.64	140.98	117069.90
Mar, 2028	560.96	141.66	116928.24
Mar, 2028	1121.24	284.00	116785.90
May, 2028	559.60	143.02	116642.88
May, 2028	1118.51	286.73	116499.18
Jul, 2028	558.23	144.39	116354.78
Jul, 2028	1115.76	289.48	116209.69
Aug, 2028	556.84	145.78	116063.91
Oct, 2028	556.14	146.48	115917.43
Oct, 2028	1111.58	293.66	115770.25
Dec, 2028	554.73	147.89	115622.36
Dec, 2028	1108.75	296.49	115473.77
Jan, 2029	553.31	149.31	115324.46
Mar, 2029	552.60	150.02	115174.43
Mar, 2029	1104.48	300.76	115023.69
May, 2029	551.16	151.46	114872.23
May, 2029	1101.59	303.65	114720.04
Jul, 2029	549.70	152.92	114567.12
Jul, 2029	1098.67	306.57	114413.46
Aug, 2029	548.23	154.39	114259.07
Oct, 2029	547.49	155.13	114103.95
Oct, 2029	1094.24	311.00	113948.07
Dec, 2029	546.00	156.62	113791.46
Dec, 2029	1091.25	313.99	113634.09
Jan, 2030	544.50	158.12	113475.96
Mar, 2030	543.74	158.88	113317.08
Mar, 2030	1086.72	318.52	113157.44
May, 2030	542.21	160.41	112997.03
May, 2030	1083.65	321.59	112835.86
Jul, 2030	540.67	161.95	112673.91
Jul, 2030	1080.57	324.67	112511.18
Aug, 2030	539.12	163.50	112347.68
Oct, 2030	538.33	164.29	112183.39
Oct, 2030	1075.88	329.36	112018.32
Dec, 2030	536.75	165.87	111852.45
Dec, 2030	1072.71	332.53	111685.79
Jan, 2031	535.16	167.46	111518.33
Mar, 2031	534.36	168.26	111350.07
Mar, 2031	1067.91	337.33	111181.00
May, 2031	532.74	169.88	111011.13
May, 2031	1064.67	340.57	110840.43
Jul, 2031	531.11	171.51	110668.93
Jul, 2031	1061.40	343.84	110496.59
Aug, 2031	529.46	173.16	110323.44
Oct, 2031	528.63	173.99	110149.45
Oct, 2031	1056.43	348.81	109974.63
Dec, 2031	526.96	175.66	109798.97
Dec, 2031	1053.08	352.16	109622.47
Jan, 2032	525.27	177.35	109445.13
Mar, 2032	524.42	178.20	109266.93
Mar, 2032	1047.99	357.25	109087.88
May, 2032	522.71	179.91	108907.97
May, 2032	1044.56	360.68	108727.20
Jul, 2032	520.98	181.64	108545.57
Jul, 2032	1041.09	364.15	108363.06
Aug, 2032	519.24	183.38	108179.68
Oct, 2032	518.36	184.26	107995.42
Oct, 2032	1035.84	369.40	107810.28
Dec, 2032	516.59	186.03	107624.25
Dec, 2032	1032.29	372.95	107437.33
Jan, 2033	514.80	187.82	107249.52
Mar, 2033	513.90	188.72	107060.80
Mar, 2033	1026.90	378.34	106871.18
May, 2033	512.09	190.53	106680.65
May, 2033	1023.27	381.97	106489.21
Jul, 2033	510.26	192.36	106296.85
Jul, 2033	1019.60	385.64	106103.57
Aug, 2033	508.41	194.21	105909.36
Oct, 2033	507.48	195.14	105714.22
Oct, 2033	1014.03	391.21	105518.15
Dec, 2033	505.61	197.01	105321.14
Dec, 2033	1010.27	394.97	105123.18
Jan, 2034	503.72	198.90	104924.28
Mar, 2034	502.76	199.86	104724.42
Mar, 2034	1004.56	400.68	104523.60
May, 2034	500.84	201.78	104321.83
May, 2034	1000.72	404.52	104119.08
Jul, 2034	498.90	203.72	103915.37
Jul, 2034	996.83	408.41	103710.67
Aug, 2034	496.95	205.67	103505.00
Oct, 2034	495.96	206.66	103298.34
Oct, 2034	990.93	414.31	103090.69
Dec, 2034	493.98	208.64	102882.05
Dec, 2034	986.96	418.28	102672.41
Jan, 2035	491.97	210.65	102461.76
Mar, 2035	490.96	211.66	102250.10
Mar, 2035	980.91	424.33	102037.43
May, 2035	488.93	213.69	101823.74
May, 2035	976.84	428.40	101609.02
Jul, 2035	486.88	215.74	101393.28
Jul, 2035	972.72	432.52	101176.50
Aug, 2035	484.80	217.82	100958.69
Oct, 2035	483.76	218.86	100739.83
Oct, 2035	966.47	438.77	100519.92
Dec, 2035	481.66	220.96	100298.96
Dec, 2035	962.26	442.98	100076.94
Jan, 2036	479.54	223.08	99853.85
Mar, 2036	478.47	224.15	99629.70
Mar, 2036	955.86	449.38	99404.47
May, 2036	476.31	226.31	99178.16
May, 2036	951.54	453.70	98950.77
Jul, 2036	474.14	228.48	98722.29
Jul, 2036	947.18	458.06	98492.72
Aug, 2036	471.94	230.68	98262.04
Oct, 2036	470.84	231.78	98030.26
Oct, 2036	940.57	464.67	97797.37
Dec, 2036	468.61	234.01	97563.36
Dec, 2036	936.10	469.14	97328.23
Jan, 2037	466.36	236.26	97091.98
Mar, 2037	465.23	237.39	96854.59
Mar, 2037	929.32	475.92	96616.06
May, 2037	462.95	239.67	96376.40
May, 2037	924.75	480.49	96135.58
Jul, 2037	460.65	241.97	95893.61
Jul, 2037	920.14	485.10	95650.48
Aug, 2037	458.33	244.29	95406.18
Oct, 2037	457.15	245.47	95160.72
Oct, 2037	913.13	492.11	94914.08
Dec, 2037	454.80	247.82	94666.25
Dec, 2037	908.41	496.83	94417.24
Jan, 2038	452.42	250.20	94167.04
Mar, 2038	451.22	251.40	93915.64
Mar, 2038	901.23	504.01	93663.03
May, 2038	448.80	253.82	93409.21
May, 2038	896.39	508.85	93154.18
Jul, 2038	446.36	256.26	92897.92
Jul, 2038	891.50	513.74	92640.44
Aug, 2038	443.90	258.72	92381.72
Oct, 2038	442.66	259.96	92121.76
Oct, 2038	884.08	521.16	91860.56
Dec, 2038	440.17	262.45	91598.10
Dec, 2038	879.08	526.16	91334.39
Jan, 2039	437.64	264.98	91069.41
Mar, 2039	436.37	266.25	90803.17
Mar, 2039	871.47	533.77	90535.65
May, 2039	433.82	268.80	90266.84
May, 2039	866.35	538.89	89996.75
Jul, 2039	431.23	271.39	89725.37
Jul, 2039	861.16	544.08	89452.68
Aug, 2039	428.63	273.99	89178.69
Oct, 2039	427.31	275.31	88903.38
Oct, 2039	853.31	551.93	88626.76
Dec, 2039	424.67	277.95	88348.81
Dec, 2039	848.01	557.23	88069.53
Jan, 2040	422.00	280.62	87788.90
Mar, 2040	420.66	281.96	87506.94
Mar, 2040	839.96	565.28	87223.62
May, 2040	417.95	284.67	86938.95
May, 2040	834.53	570.71	86652.91
Jul, 2040	415.21	287.41	86365.51
Jul, 2040	829.04	576.20	86076.72
Aug, 2040	412.45	290.17	85786.55
Oct, 2040	411.06	291.56	85494.99
Oct, 2040	820.72	584.52	85202.03
Dec, 2040	408.26	294.36	84907.67
Dec, 2040	815.11	590.13	84611.90
Jan, 2041	405.43	297.19	84314.72
Mar, 2041	404.01	298.61	84016.10
Mar, 2041	806.59	598.65	83716.06
May, 2041	401.14	301.48	83414.58
May, 2041	800.83	604.41	83111.66
Jul, 2041	398.24	304.38	82807.28
Jul, 2041	795.02	610.22	82501.44
Aug, 2041	395.32	307.30	82194.14
Oct, 2041	393.85	308.77	81885.37
Oct, 2041	786.22	619.02	81575.12
Dec, 2041	390.88	311.74	81263.38
Dec, 2041	780.27	624.97	80950.15
Jan, 2042	387.89	314.73	80635.41
Mar, 2042	386.38	316.24	80319.17
Mar, 2042	771.24	634.00	80001.41
May, 2042	383.34	319.28	79682.13
May, 2042	765.15	640.09	79361.32
Jul, 2042	380.27	322.35	79038.98
Jul, 2042	759.00	646.24	78715.08
Aug, 2042	377.18	325.44	78389.64
Oct, 2042	375.62	327.00	78062.64
Oct, 2042	749.67	655.57	77734.07
Dec, 2042	372.48	330.14	77403.92
Dec, 2042	743.37	661.87	77072.20
Jan, 2043	369.30	333.32	76738.88
Mar, 2043	367.71	334.91	76403.97
Mar, 2043	733.81	671.43	76067.45
May, 2043	364.49	338.13	75729.32
May, 2043	727.36	677.88	75389.57
Jul, 2043	361.24	341.38	75048.19
Jul, 2043	720.85	684.39	74705.18
Aug, 2043	357.96	344.66	74360.52
Oct, 2043	356.31	346.31	74014.21
Oct, 2043	710.96	694.28	73666.24
Dec, 2043	352.98	349.64	73316.61
Dec, 2043	704.29	700.95	72965.30
Jan, 2044	349.63	352.99	72612.30
Mar, 2044	347.93	354.69	72257.61
Mar, 2044	694.16	711.08	71901.23
May, 2044	344.53	358.09	71543.14
May, 2044	687.34	717.90	71183.33
Jul, 2044	341.09	361.53	70821.79
Jul, 2044	680.44	724.80	70458.53
Aug, 2044	337.61	365.01	70093.52
Oct, 2044	335.86	366.76	69726.77
Oct, 2044	669.97	735.27	69358.25
Dec, 2044	332.34	370.28	68987.98
Dec, 2044	662.91	742.33	68615.92
Jan, 2045	328.78	373.84	68242.09
Mar, 2045	326.99	375.63	67866.46
Mar, 2045	652.18	753.06	67489.03
May, 2045	323.38	379.24	67109.80
May, 2045	644.95	760.29	66728.75
Jul, 2045	319.74	382.88	66345.87
Jul, 2045	637.65	767.59	65961.16
Aug, 2045	316.06	386.56	65574.60
Oct, 2045	314.21	388.41	65186.19
Oct, 2045	626.56	778.68	64795.92
Dec, 2045	310.48	392.14	64403.78
Dec, 2045	619.08	786.16	64009.76
Jan, 2046	306.71	395.91	63613.86
Mar, 2046	304.82	397.80	63216.05
Mar, 2046	607.73	797.51	62816.34
May, 2046	300.99	401.63	62414.72
May, 2046	600.06	805.18	62011.17
Jul, 2046	297.14	405.48	61605.69
Jul, 2046	592.33	812.91	61198.26
Aug, 2046	293.24	409.38	60788.88
Oct, 2046	291.28	411.34	60377.54
Oct, 2046	580.59	824.65	59964.23
Dec, 2046	287.33	415.29	59548.94
Dec, 2046	572.67	832.57	59131.66
Jan, 2047	283.34	419.28	58712.38
Mar, 2047	281.33	421.29	58291.09
Mar, 2047	560.64	844.60	57867.78
May, 2047	277.28	425.34	57442.44
May, 2047	552.53	852.71	57015.07
Jul, 2047	273.20	429.42	56585.64
Jul, 2047	544.34	860.90	56154.16
Aug, 2047	269.07	433.55	55720.62
Oct, 2047	266.99	435.63	55284.99
Oct, 2047	531.90	873.34	54847.28
Dec, 2047	262.81	439.81	54407.47
Dec, 2047	523.51	881.73	53965.55
Jan, 2048	258.58	444.04	53521.52
Mar, 2048	256.46	446.16	53075.35
Mar, 2048	510.78	894.46	52627.05
May, 2048	252.17	450.45	52176.60
May, 2048	502.18	903.06	51724.00
Jul, 2048	247.84	454.78	51269.22
Jul, 2048	493.51	911.73	50812.27
Aug, 2048	243.48	459.14	50353.12
Oct, 2048	241.28	461.34	49891.78
Oct, 2048	480.34	924.90	49428.22
Dec, 2048	236.84	465.78	48962.44
Dec, 2048	471.45	933.79	48494.44
Jan, 2049	232.37	470.25	48024.19
Mar, 2049	230.12	472.50	47551.68
Mar, 2049	457.97	947.27	47076.91
May, 2049	225.58	477.04	46599.87
May, 2049	448.87	956.37	46120.54
Jul, 2049	220.99	481.63	45638.91
Jul, 2049	439.68	965.56	45154.98
Aug, 2049	216.37	486.25	44668.73
Oct, 2049	214.04	488.58	44180.15
Oct, 2049	425.74	979.50	43689.22
Dec, 2049	209.34	493.28	43195.95
Dec, 2049	416.32	988.92	42700.31
Jan, 2050	204.61	498.01	42202.29
Mar, 2050	202.22	500.40	41701.89
Mar, 2050	402.04	1003.20	41199.09
May, 2050	197.41	505.21	40693.89
May, 2050	392.40	1012.84	40186.26
Jul, 2050	192.56	510.06	39676.20
Jul, 2050	382.68	1022.56	39163.69
Aug, 2050	187.66	514.96	38648.73
Oct, 2050	185.19	517.43	38131.30
Oct, 2050	367.90	1037.34	37611.40
Dec, 2050	180.22	522.40	37089.00
Dec, 2050	357.94	1047.30	36564.10
Jan, 2051	175.20	527.42	36036.68
Mar, 2051	172.68	529.94	35506.73
Mar, 2051	342.82	1062.42	34974.25
May, 2051	167.58	535.04	34439.22
May, 2051	332.60	1072.64	33901.62
Jul, 2051	162.45	540.17	33361.44
Jul, 2051	322.31	1082.93	32818.68
Aug, 2051	157.26	545.36	32273.32
Oct, 2051	154.64	547.98	31725.34
Oct, 2051	306.66	1098.58	31174.74
Dec, 2051	149.38	553.24	30621.49
Dec, 2051	296.11	1109.13	30065.60
Jan, 2052	144.06	558.56	29507.05
Mar, 2052	141.39	561.23	28945.81
Mar, 2052	280.09	1125.15	28381.89
May, 2052	136.00	566.62	27815.27
May, 2052	269.28	1135.96	27245.93
Jul, 2052	130.55	572.07	26673.87
Jul, 2052	258.36	1146.88	26099.06
Aug, 2052	125.06	577.56	25521.50
Oct, 2052	122.29	580.33	24941.17
Oct, 2052	241.80	1163.44	24358.06
Dec, 2052	116.72	585.90	23772.15
Dec, 2052	230.63	1174.61	23183.44
Jan, 2053	111.09	591.53	22591.91
Mar, 2053	108.25	594.37	21997.54
Mar, 2053	213.65	1191.59	21400.32
May, 2053	102.54	600.08	20800.25
May, 2053	202.21	1203.03	20197.30
Jul, 2053	96.78	605.84	19591.45
Jul, 2053	190.66	1214.58	18982.71
Aug, 2053	90.96	611.66	18371.05
Oct, 2053	88.03	614.59	17756.46
Oct, 2053	173.11	1232.13	17138.92
Dec, 2053	82.12	620.50	16518.42
Dec, 2053	161.27	1243.97	15894.95
Jan, 2054	76.16	626.46	15268.50
Mar, 2054	73.16	629.46	14639.04
Mar, 2054	143.31	1261.93	14006.56
May, 2054	67.11	635.51	13371.06
May, 2054	131.18	1274.06	12732.51
Jul, 2054	61.01	641.61	12090.90
Jul, 2054	118.95	1286.29	11446.21
Aug, 2054	54.85	647.77	10798.44
Oct, 2054	51.74	650.88	10147.56
Oct, 2054	100.36	1304.88	9493.57
Dec, 2054	45.49	657.13	8836.44
Dec, 2054	87.83	1317.41	8176.16
Jan, 2055	39.18	663.44	7512.72
Mar, 2055	36.00	666.62	6846.09
Mar, 2055	68.80	1336.44	6176.28
May, 2055	29.59	673.03	5503.25
May, 2055	55.96	1349.28	4827.00
Jul, 2055	23.13	679.49	4147.51
Jul, 2055	43.00	1362.24	3464.77
Aug, 2055	16.60	686.02	2778.75
Oct, 2055	13.31	689.31	2089.44
Oct, 2055	23.32	1381.92	1396.83
Dec, 2055	6.69	695.93	700.91
Dec, 2055	10.05	1395.19	1.65