Mortgage Parameters

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

Mortgage Summary

Property Total:	$135,000
Down Payment	$40,500
Mortgage Amount:	$94,500
Mortgage Payment:	$551.48 / month
Estimated Tax:	+ $75.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $626.48 / month
Total Interest Paid:	$104,032.80 over 30 years
Total Tax Paid:	$27,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	452.81	98.67	94401.33
Mar, 2026	452.34	99.14	94302.19
Mar, 2026	904.20	198.76	94202.58
May, 2026	451.39	100.09	94102.48
May, 2026	902.30	200.66	94001.91
Jul, 2026	450.43	101.05	93900.86
Jul, 2026	900.37	202.59	93799.32
Aug, 2026	449.46	102.02	93697.29
Oct, 2026	448.97	102.51	93594.78
Oct, 2026	897.44	205.52	93491.78
Dec, 2026	447.98	103.50	93388.28
Dec, 2026	895.47	207.49	93284.28
Jan, 2027	446.99	104.49	93179.79
Mar, 2027	446.49	104.99	93074.80
Mar, 2027	892.47	210.49	92969.30
May, 2027	445.48	106.00	92863.30
May, 2027	890.45	212.51	92756.79
Jul, 2027	444.46	107.02	92649.77
Jul, 2027	888.41	214.55	92542.23
Aug, 2027	443.43	108.05	92434.19
Oct, 2027	442.91	108.57	92325.62
Oct, 2027	885.30	217.66	92216.53
Dec, 2027	441.87	109.61	92106.92
Dec, 2027	883.22	219.74	91996.79
Jan, 2028	440.82	110.66	91886.13
Mar, 2028	440.29	111.19	91774.94
Mar, 2028	880.04	222.92	91663.21
May, 2028	439.22	112.26	91550.95
May, 2028	877.90	225.06	91438.15
Jul, 2028	438.14	113.34	91324.81
Jul, 2028	875.74	227.22	91210.93
Aug, 2028	437.05	114.43	91096.50
Oct, 2028	436.50	114.98	90981.53
Oct, 2028	872.45	230.51	90866.00
Dec, 2028	435.40	116.08	90749.92
Dec, 2028	870.24	232.72	90633.28
Jan, 2029	434.28	117.20	90516.09
Mar, 2029	433.72	117.76	90398.33
Mar, 2029	866.88	236.08	90280.01
May, 2029	432.59	118.89	90161.12
May, 2029	864.61	238.35	90041.66
Jul, 2029	431.45	120.03	89921.63
Jul, 2029	862.32	240.64	89801.03
Aug, 2029	430.30	121.18	89679.84
Oct, 2029	429.72	121.76	89558.08
Oct, 2029	858.85	244.11	89435.73
Dec, 2029	428.55	122.93	89312.80
Dec, 2029	856.51	246.45	89189.28
Jan, 2030	427.37	124.11	89065.16
Mar, 2030	426.77	124.71	88940.45
Mar, 2030	852.94	250.02	88815.14
May, 2030	425.57	125.91	88689.24
May, 2030	850.54	252.42	88562.73
Jul, 2030	424.36	127.12	88435.61
Jul, 2030	848.11	254.85	88307.88
Aug, 2030	423.14	128.34	88179.54
Oct, 2030	422.53	128.95	88050.59
Oct, 2030	844.44	258.52	87921.02
Dec, 2030	421.29	130.19	87790.83
Dec, 2030	841.95	261.01	87660.01
Jan, 2031	420.04	131.44	87528.57
Mar, 2031	419.41	132.07	87396.50
Mar, 2031	838.18	264.78	87263.79
May, 2031	418.14	133.34	87130.45
May, 2031	835.64	267.32	86996.47
Jul, 2031	416.86	134.62	86861.85
Jul, 2031	833.07	269.89	86726.58
Aug, 2031	415.56	135.92	86590.67
Oct, 2031	414.91	136.57	86454.10
Oct, 2031	829.17	273.79	86316.88
Dec, 2031	413.60	137.88	86179.00
Dec, 2031	826.54	276.42	86040.46
Jan, 2032	412.28	139.20	85901.26
Mar, 2032	411.61	139.87	85761.39
Mar, 2032	822.55	280.41	85620.85
May, 2032	410.27	141.21	85479.64
May, 2032	819.86	283.10	85337.75
Jul, 2032	408.91	142.57	85195.18
Jul, 2032	817.14	285.82	85051.93
Aug, 2032	407.54	143.94	84907.99
Oct, 2032	406.85	144.63	84763.36
Oct, 2032	813.01	289.95	84618.03
Dec, 2032	405.46	146.02	84472.02
Dec, 2032	810.22	292.74	84325.30
Jan, 2033	404.06	147.42	84177.88
Mar, 2033	403.35	148.13	84029.75
Mar, 2033	805.99	296.97	83880.91
May, 2033	401.93	149.55	83731.36
May, 2033	803.14	299.82	83581.09
Jul, 2033	400.49	150.99	83430.11
Jul, 2033	800.26	302.70	83278.40
Aug, 2033	399.04	152.44	83125.96
Oct, 2033	398.31	153.17	82972.79
Oct, 2033	795.89	307.07	82818.89
Dec, 2033	396.84	154.64	82664.25
Dec, 2033	792.94	310.02	82508.87
Jan, 2034	395.35	156.13	82352.74
Mar, 2034	394.61	156.87	82195.87
Mar, 2034	788.47	314.49	82038.24
May, 2034	393.10	158.38	81879.86
May, 2034	785.44	317.52	81720.73
Jul, 2034	391.58	159.90	81560.82
Jul, 2034	782.39	320.57	81400.16
Aug, 2034	390.04	161.44	81238.72
Oct, 2034	389.27	162.21	81076.51
Oct, 2034	777.76	325.20	80913.52
Dec, 2034	387.71	163.77	80749.75
Dec, 2034	774.64	328.32	80585.20
Jan, 2035	386.14	165.34	80419.85
Mar, 2035	385.35	166.13	80253.72
Mar, 2035	769.90	333.06	80086.79
May, 2035	383.75	167.73	79919.06
May, 2035	766.70	336.26	79750.52
Jul, 2035	382.14	169.34	79581.18
Jul, 2035	763.47	339.49	79411.03
Aug, 2035	380.51	170.97	79240.06
Oct, 2035	379.69	171.79	79068.27
Oct, 2035	758.56	344.40	78895.66
Dec, 2035	378.04	173.44	78722.22
Dec, 2035	755.25	347.71	78547.95
Jan, 2036	376.38	175.10	78372.85
Mar, 2036	375.54	175.94	78196.90
Mar, 2036	750.23	352.73	78020.12
May, 2036	373.85	177.63	77842.48
May, 2036	746.85	356.11	77664.00
Jul, 2036	372.14	179.34	77484.66
Jul, 2036	743.42	359.54	77304.46
Aug, 2036	370.42	181.06	77123.40
Oct, 2036	369.55	181.93	76941.47
Oct, 2036	738.23	364.73	76758.66
Dec, 2036	367.80	183.68	76574.98
Dec, 2036	734.72	368.24	76390.43
Jan, 2037	366.04	185.44	76204.98
Mar, 2037	365.15	186.33	76018.65
Mar, 2037	729.41	373.55	75831.43
May, 2037	363.36	188.12	75643.31
May, 2037	725.82	377.14	75454.29
Jul, 2037	361.55	189.93	75264.36
Jul, 2037	722.19	380.77	75073.52
Aug, 2037	359.73	191.75	74881.77
Oct, 2037	358.81	192.67	74689.09
Oct, 2037	716.70	386.26	74495.50
Dec, 2037	356.96	194.52	74300.98
Dec, 2037	712.99	389.97	74105.52
Jan, 2038	355.09	196.39	73909.13
Mar, 2038	354.15	197.33	73711.80
Mar, 2038	707.35	395.61	73513.52
May, 2038	352.25	199.23	73314.29
May, 2038	703.55	399.41	73114.11
Jul, 2038	350.34	201.14	72912.97
Jul, 2038	699.71	403.25	72710.87
Aug, 2038	348.41	203.07	72507.79
Oct, 2038	347.43	204.05	72303.74
Oct, 2038	693.89	409.07	72098.72
Dec, 2038	345.47	206.01	71892.71
Dec, 2038	689.96	413.00	71685.72
Jan, 2039	343.49	207.99	71477.73
Mar, 2039	342.50	208.98	71268.75
Mar, 2039	684.00	418.96	71058.77
May, 2039	340.49	210.99	70847.78
May, 2039	679.97	422.99	70635.78
Jul, 2039	338.46	213.02	70422.76
Jul, 2039	675.90	427.06	70208.72
Aug, 2039	336.42	215.06	69993.66
Oct, 2039	335.39	216.09	69777.56
Oct, 2039	669.74	433.22	69560.44
Dec, 2039	333.31	218.17	69342.27
Dec, 2039	665.58	437.38	69123.05
Jan, 2040	331.21	220.27	68902.79
Mar, 2040	330.16	221.32	68681.46
Mar, 2040	659.26	443.70	68459.08
May, 2040	328.03	223.45	68235.64
May, 2040	654.99	447.97	68011.12
Jul, 2040	325.89	225.59	67785.53
Jul, 2040	650.70	452.26	67558.85
Aug, 2040	323.72	227.76	67331.09
Oct, 2040	322.63	228.85	67102.24
Oct, 2040	644.16	458.80	66872.29
Dec, 2040	320.43	231.05	66641.24
Dec, 2040	639.75	463.21	66409.08
Jan, 2041	318.21	233.27	66175.81
Mar, 2041	317.09	234.39	65941.42
Mar, 2041	633.06	469.90	65705.91
May, 2041	314.84	236.64	65469.28
May, 2041	628.55	474.41	65231.50
Jul, 2041	312.57	238.91	64992.59
Jul, 2041	623.99	478.97	64752.53
Aug, 2041	310.27	241.21	64511.33
Oct, 2041	309.12	242.36	64268.96
Oct, 2041	617.08	485.88	64025.44
Dec, 2041	306.79	244.69	63780.75
Dec, 2041	612.41	490.55	63534.88
Jan, 2042	304.44	247.04	63287.84
Mar, 2042	303.25	248.23	63039.61
Mar, 2042	605.31	497.65	62790.20
May, 2042	300.87	250.61	62539.59
May, 2042	600.54	502.42	62287.78
Jul, 2042	298.46	253.02	62034.76
Jul, 2042	595.71	507.25	61780.53
Aug, 2042	296.03	255.45	61525.08
Oct, 2042	294.81	256.67	61268.41
Oct, 2042	588.39	514.57	61010.51
Dec, 2042	292.34	259.14	60751.37
Dec, 2042	583.44	519.52	60490.99
Jan, 2043	289.85	261.63	60229.36
Mar, 2043	288.60	262.88	59966.48
Mar, 2043	575.94	527.02	59702.34
May, 2043	286.07	265.41	59436.93
May, 2043	570.87	532.09	59170.26
Jul, 2043	283.52	267.96	58902.30
Jul, 2043	565.76	537.20	58633.06
Aug, 2043	280.95	270.53	58362.53
Oct, 2043	279.65	271.83	58090.70
Oct, 2043	558.00	544.96	57817.58
Dec, 2043	277.04	274.44	57543.14
Dec, 2043	552.77	550.19	57267.39
Jan, 2044	274.41	277.07	56990.31
Mar, 2044	273.08	278.40	56711.91
Mar, 2044	544.82	558.14	56432.17
May, 2044	270.40	281.08	56151.10
May, 2044	539.46	563.50	55868.68
Jul, 2044	267.70	283.78	55584.90
Jul, 2044	534.04	568.92	55299.76
Aug, 2044	264.98	286.50	55013.26
Oct, 2044	263.61	287.87	54725.39
Oct, 2044	525.84	577.12	54436.13
Dec, 2044	260.84	290.64	54145.49
Dec, 2044	520.29	582.67	53853.46
Jan, 2045	258.05	293.43	53560.03
Mar, 2045	256.64	294.84	53265.19
Mar, 2045	511.87	591.09	52968.94
May, 2045	253.81	297.67	52671.27
May, 2045	506.19	596.77	52372.17
Jul, 2045	250.95	300.53	52071.64
Jul, 2045	500.46	602.50	51769.67
Aug, 2045	248.06	303.42	51466.26
Oct, 2045	246.61	304.87	51161.38
Oct, 2045	491.76	611.20	50855.05
Dec, 2045	243.68	307.80	50547.25
Dec, 2045	485.89	617.07	50237.98
Jan, 2046	240.72	310.76	49927.22
Mar, 2046	239.23	312.25	49614.98
Mar, 2046	476.97	625.99	49301.24
May, 2046	236.24	315.24	48985.99
May, 2046	470.96	632.00	48669.23
Jul, 2046	233.21	318.27	48350.96
Jul, 2046	464.89	638.07	48031.16
Aug, 2046	230.15	321.33	47709.83
Oct, 2046	228.61	322.87	47386.96
Oct, 2046	455.67	647.29	47062.54
Dec, 2046	225.51	325.97	46736.57
Dec, 2046	449.46	653.50	46409.04
Jan, 2047	222.38	329.10	46079.94
Mar, 2047	220.80	330.68	45749.26
Mar, 2047	440.02	662.94	45416.99
May, 2047	217.62	333.86	45083.13
May, 2047	433.64	669.32	44747.68
Jul, 2047	214.42	337.06	44410.61
Jul, 2047	427.22	675.74	44071.93
Aug, 2047	211.18	340.30	43731.63
Oct, 2047	209.55	341.93	43389.70
Oct, 2047	417.46	685.50	43046.13
Dec, 2047	206.26	345.22	42700.91
Dec, 2047	410.87	692.09	42354.04
Jan, 2048	202.95	348.53	42005.51
Mar, 2048	201.28	350.20	41655.30
Mar, 2048	400.88	702.08	41303.42
May, 2048	197.91	353.57	40949.85
May, 2048	394.13	708.83	40594.59
Jul, 2048	194.52	356.96	40237.63
Jul, 2048	387.33	715.63	39878.95
Aug, 2048	191.09	360.39	39518.56
Oct, 2048	189.36	362.12	39156.44
Oct, 2048	376.98	725.98	38792.58
Dec, 2048	185.88	365.60	38426.98
Dec, 2048	370.01	732.95	38059.63
Jan, 2049	182.37	369.11	37690.52
Mar, 2049	180.60	370.88	37319.64
Mar, 2049	359.42	743.54	36946.99
May, 2049	177.04	374.44	36572.54
May, 2049	352.28	750.68	36196.31
Jul, 2049	173.44	378.04	35818.27
Jul, 2049	345.07	757.89	35438.42
Aug, 2049	169.81	381.67	35056.75
Oct, 2049	167.98	383.50	34673.25
Oct, 2049	334.12	768.84	34287.91
Dec, 2049	164.30	387.18	33900.73
Dec, 2049	326.74	776.22	33511.69
Jan, 2050	160.58	390.90	33120.78
Mar, 2050	158.70	392.78	32728.01
Mar, 2050	315.52	787.44	32333.35
May, 2050	154.93	396.55	31936.80
May, 2050	307.96	795.00	31538.35
Jul, 2050	151.12	400.36	31137.99
Jul, 2050	300.32	802.64	30735.71
Aug, 2050	147.28	404.20	30331.51
Oct, 2050	145.34	406.14	29925.37
Oct, 2050	288.73	814.23	29517.28
Dec, 2050	141.44	410.04	29107.24
Dec, 2050	280.91	822.05	28695.23
Jan, 2051	137.50	413.98	28281.25
Mar, 2051	135.51	415.97	27865.28
Mar, 2051	269.03	833.93	27447.32
May, 2051	131.52	419.96	27027.36
May, 2051	261.03	841.93	26605.39
Jul, 2051	127.48	424.00	26181.39
Jul, 2051	252.93	850.03	25755.36
Aug, 2051	123.41	428.07	25327.29
Oct, 2051	121.36	430.12	24897.17
Oct, 2051	240.66	862.30	24464.99
Dec, 2051	117.23	434.25	24030.74
Dec, 2051	232.38	870.58	23594.41
Jan, 2052	113.06	438.42	23155.99
Mar, 2052	110.96	440.52	22715.46
Mar, 2052	219.80	883.16	22272.83
May, 2052	106.72	444.76	21828.07
May, 2052	211.31	891.65	21381.18
Jul, 2052	102.45	449.03	20932.15
Jul, 2052	202.75	900.21	20480.97
Aug, 2052	98.14	453.34	20027.63
Oct, 2052	95.97	455.51	19572.12
Oct, 2052	189.75	913.21	19114.42
Dec, 2052	91.59	459.89	18654.53
Dec, 2052	180.98	921.98	18192.44
Jan, 2053	87.17	464.31	17728.13
Mar, 2053	84.95	466.53	17261.60
Mar, 2053	167.66	935.30	16792.83
May, 2053	80.47	471.01	16321.81
May, 2053	158.68	944.28	15848.54
Jul, 2053	75.94	475.54	15373.00
Jul, 2053	149.60	953.36	14895.19
Aug, 2053	71.37	480.11	14415.08
Oct, 2053	69.07	482.41	13932.67
Oct, 2053	135.83	967.13	13447.95
Dec, 2053	64.44	487.04	12960.91
Dec, 2053	126.54	976.42	12471.53
Jan, 2054	59.76	491.72	11979.81
Mar, 2054	57.40	494.08	11485.74
Mar, 2054	112.44	990.52	10989.29
May, 2054	52.66	498.82	10490.47
May, 2054	102.93	1000.03	9989.26
Jul, 2054	47.87	503.61	9485.64
Jul, 2054	93.32	1009.64	8979.61
Aug, 2054	43.03	508.45	8471.16
Oct, 2054	40.59	510.89	7960.27
Oct, 2054	78.73	1024.23	7446.94
Dec, 2054	35.68	515.80	6931.14
Dec, 2054	68.89	1034.07	6412.87
Jan, 2055	30.73	520.75	5892.12
Mar, 2055	28.23	523.25	5368.87
Mar, 2055	53.96	1049.00	4843.12
May, 2055	23.21	528.27	4314.84
May, 2055	43.89	1059.07	3784.04
Jul, 2055	18.13	533.35	3250.69
Jul, 2055	33.71	1069.25	2714.79
Aug, 2055	13.01	538.47	2176.32
Oct, 2055	10.43	541.05	1635.26
Oct, 2055	18.27	1084.69	1091.62
Dec, 2055	5.23	546.25	545.37
Dec, 2055	7.84	1095.12	0