Mortgage Parameters

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

Mortgage Summary

Property Total:	$169,900
Down Payment	$50,970
Mortgage Amount:	$118,930
Mortgage Payment:	$694.04 / month
Estimated Tax:	+ $94.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $788.43 / month
Total Interest Paid:	$130,924.80 over 30 years
Total Tax Paid:	$33,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	569.87	124.17	118805.83
Mar, 2026	569.28	124.76	118681.07
Mar, 2026	1137.96	250.12	118555.71
May, 2026	568.08	125.96	118429.75
May, 2026	1135.56	252.52	118303.19
Jul, 2026	566.87	127.17	118176.02
Jul, 2026	1133.13	254.95	118048.24
Aug, 2026	565.65	128.39	117919.84
Oct, 2026	565.03	129.01	117790.84
Oct, 2026	1129.44	258.64	117661.21
Dec, 2026	563.79	130.25	117530.96
Dec, 2026	1126.96	261.12	117400.09
Jan, 2027	562.54	131.50	117268.60
Mar, 2027	561.91	132.13	117136.47
Mar, 2027	1123.19	264.89	117003.71
May, 2027	560.64	133.40	116870.31
May, 2027	1120.64	267.44	116736.27
Jul, 2027	559.36	134.68	116601.59
Jul, 2027	1118.08	270.00	116466.27
Aug, 2027	558.07	135.97	116330.30
Oct, 2027	557.42	136.62	116193.67
Oct, 2027	1114.18	273.90	116056.39
Dec, 2027	556.10	137.94	115918.46
Dec, 2027	1111.54	276.54	115779.86
Jan, 2028	554.78	139.26	115640.60
Mar, 2028	554.11	139.93	115500.67
Mar, 2028	1107.55	280.53	115360.07
May, 2028	552.77	141.27	115218.80
May, 2028	1104.86	283.22	115076.85
Jul, 2028	551.41	142.63	114934.22
Jul, 2028	1102.14	285.94	114790.90
Aug, 2028	550.04	144.00	114646.90
Oct, 2028	549.35	144.69	114502.21
Oct, 2028	1098.01	290.07	114356.83
Dec, 2028	547.96	146.08	114210.75
Dec, 2028	1095.22	292.86	114063.97
Jan, 2029	546.56	147.48	113916.49
Mar, 2029	545.85	148.19	113768.30
Mar, 2029	1090.99	297.09	113619.40
May, 2029	544.43	149.61	113469.78
May, 2029	1088.14	299.94	113319.45
Jul, 2029	542.99	151.05	113168.40
Jul, 2029	1085.26	302.82	113016.63
Aug, 2029	541.54	152.50	112864.12
Oct, 2029	540.81	153.23	112710.89
Oct, 2029	1080.88	307.20	112556.92
Dec, 2029	539.34	154.70	112402.22
Dec, 2029	1077.93	310.15	112246.77
Jan, 2030	537.85	156.19	112090.58
Mar, 2030	537.10	156.94	111933.64
Mar, 2030	1073.45	314.63	111775.95
May, 2030	535.59	158.45	111617.51
May, 2030	1070.42	317.66	111458.30
Jul, 2030	534.07	159.97	111298.33
Jul, 2030	1067.37	320.71	111137.59
Aug, 2030	532.53	161.51	110976.09
Oct, 2030	531.76	162.28	110813.81
Oct, 2030	1062.74	325.34	110650.75
Dec, 2030	530.20	163.84	110486.91
Dec, 2030	1059.62	328.46	110322.29
Jan, 2031	528.63	165.41	110156.88
Mar, 2031	527.84	166.20	109990.67
Mar, 2031	1054.88	333.20	109823.67
May, 2031	526.24	167.80	109655.87
May, 2031	1051.67	336.41	109487.26
Jul, 2031	524.63	169.41	109317.85
Jul, 2031	1048.44	339.64	109147.63
Aug, 2031	523.00	171.04	108976.58
Oct, 2031	522.18	171.86	108804.72
Oct, 2031	1043.54	344.54	108632.04
Dec, 2031	520.53	173.51	108458.53
Dec, 2031	1040.23	347.85	108284.19
Jan, 2032	518.86	175.18	108109.01
Mar, 2032	518.02	176.02	107932.99
Mar, 2032	1035.20	352.88	107756.13
May, 2032	516.33	177.71	107578.42
May, 2032	1031.81	356.27	107399.86
Jul, 2032	514.62	179.42	107220.44
Jul, 2032	1028.38	359.70	107040.17
Aug, 2032	512.90	181.14	106859.03
Oct, 2032	512.03	182.01	106677.02
Oct, 2032	1023.19	364.89	106494.14
Dec, 2032	510.28	183.76	106310.39
Dec, 2032	1019.68	368.40	106125.75
Jan, 2033	508.52	185.52	105940.23
Mar, 2033	507.63	186.41	105753.82
Mar, 2033	1014.37	373.71	105566.52
May, 2033	505.84	188.20	105378.32
May, 2033	1010.78	377.30	105189.22
Jul, 2033	504.03	190.01	104999.21
Jul, 2033	1007.15	380.93	104808.29
Aug, 2033	502.21	191.83	104616.46
Oct, 2033	501.29	192.75	104423.70
Oct, 2033	1001.65	386.43	104230.03
Dec, 2033	499.44	194.60	104035.42
Dec, 2033	997.94	390.14	103839.88
Jan, 2034	497.57	196.47	103643.41
Mar, 2034	496.62	197.42	103446.00
Mar, 2034	992.30	395.78	103247.63
May, 2034	494.73	199.31	103048.32
May, 2034	988.50	399.58	102848.06
Jul, 2034	492.81	201.23	102646.83
Jul, 2034	984.66	403.42	102444.64
Aug, 2034	490.88	203.16	102241.48
Oct, 2034	489.91	204.13	102037.35
Oct, 2034	978.84	409.24	101832.24
Dec, 2034	487.95	206.09	101626.14
Dec, 2034	974.91	413.17	101419.06
Jan, 2035	485.97	208.07	101210.99
Mar, 2035	484.97	209.07	101001.92
Mar, 2035	968.94	419.14	100791.84
May, 2035	482.96	211.08	100580.76
May, 2035	964.91	423.17	100368.67
Jul, 2035	480.93	213.11	100155.57
Jul, 2035	960.84	427.24	99941.44
Aug, 2035	478.89	215.15	99726.28
Oct, 2035	477.86	216.18	99510.10
Oct, 2035	954.68	433.40	99292.88
Dec, 2035	475.78	218.26	99074.62
Dec, 2035	950.51	437.57	98855.31
Jan, 2036	473.68	220.36	98634.95
Mar, 2036	472.63	221.41	98413.54
Mar, 2036	944.19	443.89	98191.06
May, 2036	470.50	223.54	97967.52
May, 2036	939.93	448.15	97742.91
Jul, 2036	468.35	225.69	97517.22
Jul, 2036	935.62	452.46	97290.45
Aug, 2036	466.18	227.86	97062.59
Oct, 2036	465.09	228.95	96833.65
Oct, 2036	929.08	459.00	96603.60
Dec, 2036	462.89	231.15	96372.45
Dec, 2036	924.67	463.41	96140.20
Jan, 2037	460.67	233.37	95906.83
Mar, 2037	459.55	234.49	95672.34
Mar, 2037	917.98	470.10	95436.73
May, 2037	457.30	236.74	95199.99
May, 2037	913.47	474.61	94962.12
Jul, 2037	455.03	239.01	94723.11
Jul, 2037	908.91	479.17	94482.95
Aug, 2037	452.73	241.31	94241.64
Oct, 2037	451.57	242.47	93999.17
Oct, 2037	901.98	486.10	93755.55
Dec, 2037	449.25	244.79	93510.75
Dec, 2037	897.32	490.76	93264.78
Jan, 2038	446.89	247.15	93017.64
Mar, 2038	445.71	248.33	92769.31
Mar, 2038	890.23	497.85	92519.79
May, 2038	443.32	250.72	92269.07
May, 2038	885.44	502.64	92017.15
Jul, 2038	440.92	253.12	91764.03
Jul, 2038	880.62	507.46	91509.69
Aug, 2038	438.48	255.56	91254.14
Oct, 2038	437.26	256.78	90997.35
Oct, 2038	873.29	514.79	90739.34
Dec, 2038	434.79	259.25	90480.10
Dec, 2038	868.34	519.74	90219.61
Jan, 2039	432.30	261.74	89957.87
Mar, 2039	431.05	262.99	89694.88
Mar, 2039	860.84	527.24	89430.63
May, 2039	428.52	265.52	89165.11
May, 2039	855.77	532.31	88898.32
Jul, 2039	425.97	268.07	88630.25
Jul, 2039	850.66	537.42	88360.89
Aug, 2039	423.40	270.64	88090.25
Oct, 2039	422.10	271.94	87818.31
Oct, 2039	842.90	545.18	87545.07
Dec, 2039	419.49	274.55	87270.51
Dec, 2039	837.66	550.42	86994.64
Jan, 2040	416.85	277.19	86717.45
Mar, 2040	415.52	278.52	86438.93
Mar, 2040	829.71	558.37	86159.08
May, 2040	412.85	281.19	85877.89
May, 2040	824.35	563.73	85595.34
Jul, 2040	410.14	283.90	85311.45
Jul, 2040	818.92	569.16	85026.19
Aug, 2040	407.42	286.62	84739.57
Oct, 2040	406.04	288.00	84451.57
Oct, 2040	810.70	577.38	84162.20
Dec, 2040	403.28	290.76	83871.43
Dec, 2040	805.16	582.92	83579.28
Jan, 2041	400.48	293.56	83285.72
Mar, 2041	399.08	294.96	82990.76
Mar, 2041	796.74	591.34	82694.38
May, 2041	396.24	297.80	82396.59
May, 2041	791.06	597.02	82097.36
Jul, 2041	393.38	300.66	81796.71
Jul, 2041	785.32	602.76	81494.61
Aug, 2041	390.50	303.54	81191.07
Oct, 2041	389.04	305.00	80886.07
Oct, 2041	776.62	611.46	80579.61
Dec, 2041	386.11	307.93	80271.68
Dec, 2041	770.75	617.33	79962.27
Jan, 2042	383.15	310.89	79651.38
Mar, 2042	381.66	312.38	79339.01
Mar, 2042	761.83	626.25	79025.13
May, 2042	378.66	315.38	78709.75
May, 2042	755.81	632.27	78392.87
Jul, 2042	375.63	318.41	78074.46
Jul, 2042	749.74	638.34	77754.52
Aug, 2042	372.57	321.47	77433.06
Oct, 2042	371.03	323.01	77110.05
Oct, 2042	740.52	647.56	76785.50
Dec, 2042	367.93	326.11	76459.39
Dec, 2042	734.30	653.78	76131.72
Jan, 2043	364.80	329.24	75802.47
Mar, 2043	363.22	330.82	75471.65
Mar, 2043	724.86	663.22	75139.25
May, 2043	360.04	334.00	74805.25
May, 2043	718.48	669.60	74469.65
Jul, 2043	356.83	337.21	74132.45
Jul, 2043	712.05	676.03	73793.62
Aug, 2043	353.59	340.45	73453.18
Oct, 2043	351.96	342.08	73111.10
Oct, 2043	702.28	685.80	72767.39
Dec, 2043	348.68	345.36	72422.02
Dec, 2043	695.70	692.38	72075.01
Jan, 2044	345.36	348.68	71726.33
Mar, 2044	343.69	350.35	71375.97
Mar, 2044	685.70	702.38	71023.94
May, 2044	340.32	353.72	70670.23
May, 2044	678.95	709.13	70314.81
Jul, 2044	336.93	357.11	69957.70
Jul, 2044	672.14	715.94	69598.87
Aug, 2044	333.49	360.55	69238.33
Oct, 2044	331.77	362.27	68876.06
Oct, 2044	661.80	726.28	68512.05
Dec, 2044	328.29	365.75	68146.29
Dec, 2044	654.82	733.26	67778.79
Jan, 2045	324.77	369.27	67409.52
Mar, 2045	323.00	371.04	67038.49
Mar, 2045	644.23	743.85	66665.67
May, 2045	319.44	374.60	66291.07
May, 2045	637.08	751.00	65914.68
Jul, 2045	315.84	378.20	65536.48
Jul, 2045	629.87	758.21	65156.47
Aug, 2045	312.21	381.83	64774.63
Oct, 2045	310.38	383.66	64390.97
Oct, 2045	618.92	769.16	64005.47
Dec, 2045	306.69	387.35	63618.13
Dec, 2045	611.53	776.55	63228.92
Jan, 2046	302.97	391.07	62837.85
Mar, 2046	301.10	392.94	62444.91
Mar, 2046	600.32	787.76	62050.09
May, 2046	297.32	396.72	61653.37
May, 2046	592.74	795.34	61254.75
Jul, 2046	293.51	400.53	60854.23
Jul, 2046	585.10	802.98	60451.78
Aug, 2046	289.66	404.38	60047.40
Oct, 2046	287.73	406.31	59641.09
Oct, 2046	573.51	814.57	59232.83
Dec, 2046	283.82	410.22	58822.61
Dec, 2046	565.68	822.40	58410.43
Jan, 2047	279.88	414.16	57996.28
Mar, 2047	277.90	416.14	57580.14
Mar, 2047	553.80	834.28	57162.00
May, 2047	273.90	420.14	56741.86
May, 2047	545.79	842.29	56319.71
Jul, 2047	269.87	424.17	55895.53
Jul, 2047	537.70	850.38	55469.33
Aug, 2047	265.79	428.25	55041.08
Oct, 2047	263.74	430.30	54610.78
Oct, 2047	525.42	862.66	54178.41
Dec, 2047	259.60	434.44	53743.98
Dec, 2047	517.12	870.96	53307.46
Jan, 2048	255.43	438.61	52868.85
Mar, 2048	253.33	440.71	52428.14
Mar, 2048	504.55	883.53	51985.32
May, 2048	249.10	444.94	51540.38
May, 2048	496.06	892.02	51093.30
Jul, 2048	244.82	449.22	50644.08
Jul, 2048	487.49	900.59	50192.71
Aug, 2048	240.51	453.53	49739.18
Oct, 2048	238.33	455.71	49283.47
Oct, 2048	474.48	913.60	48825.58
Dec, 2048	233.96	460.08	48365.50
Dec, 2048	465.71	922.37	47903.21
Jan, 2049	229.54	464.50	47438.71
Mar, 2049	227.31	466.73	46971.98
Mar, 2049	452.38	935.70	46503.01
May, 2049	222.83	471.21	46031.80
May, 2049	443.40	944.68	45558.33
Jul, 2049	218.30	475.74	45082.59
Jul, 2049	434.32	953.76	44604.57
Aug, 2049	213.73	480.31	44124.26
Oct, 2049	211.43	482.61	43641.65
Oct, 2049	420.55	967.53	43156.72
Dec, 2049	206.79	487.25	42669.48
Dec, 2049	411.25	976.83	42179.89
Jan, 2050	202.11	491.93	41687.97
Mar, 2050	199.75	494.29	41193.68
Mar, 2050	397.14	990.94	40697.03
May, 2050	195.01	499.03	40197.99
May, 2050	387.63	1000.45	39696.57
Jul, 2050	190.21	503.83	39192.74
Jul, 2050	378.01	1010.07	38686.50
Aug, 2050	185.37	508.67	38177.83
Oct, 2050	182.94	511.10	37666.73
Oct, 2050	363.43	1024.65	37153.18
Dec, 2050	178.03	516.01	36637.16
Dec, 2050	353.58	1034.50	36118.67
Jan, 2051	173.07	520.97	35597.70
Mar, 2051	170.57	523.47	35074.24
Mar, 2051	338.63	1049.45	34548.26
May, 2051	165.54	528.50	34019.76
May, 2051	328.55	1059.53	33488.73
Jul, 2051	160.47	533.57	32955.16
Jul, 2051	318.38	1069.70	32419.03
Aug, 2051	155.34	538.70	31880.33
Oct, 2051	152.76	541.28	31339.05
Oct, 2051	302.93	1085.15	30795.18
Dec, 2051	147.56	546.48	30248.70
Dec, 2051	292.50	1095.58	29699.60
Jan, 2052	142.31	551.73	29147.87
Mar, 2052	139.67	554.37	28593.50
Mar, 2052	276.68	1111.40	28036.47
May, 2052	134.34	559.70	27476.77
May, 2052	266.00	1122.08	26914.39
Jul, 2052	128.96	565.08	26349.31
Jul, 2052	255.22	1132.86	25781.53
Aug, 2052	123.54	570.50	25211.03
Oct, 2052	120.80	573.24	24637.79
Oct, 2052	238.86	1149.22	24061.81
Dec, 2052	115.30	578.74	23483.06
Dec, 2052	227.82	1160.26	22901.55
Jan, 2053	109.74	584.30	22317.24
Mar, 2053	106.94	587.10	21730.14
Mar, 2053	211.06	1177.02	21140.22
May, 2053	101.30	592.74	20547.48
May, 2053	199.76	1188.32	19951.90
Jul, 2053	95.60	598.44	19353.46
Jul, 2053	188.34	1199.74	18752.15
Aug, 2053	89.85	604.19	18147.97
Oct, 2053	86.96	607.08	17540.89
Oct, 2053	171.01	1217.07	16930.90
Dec, 2053	81.13	612.91	16317.98
Dec, 2053	159.32	1228.76	15702.14
Jan, 2054	75.24	618.80	15083.33
Mar, 2054	72.27	621.77	14461.57
Mar, 2054	141.57	1246.51	13836.82
May, 2054	66.30	627.74	13209.09
May, 2054	129.59	1258.49	12578.34
Jul, 2054	60.27	633.77	11944.57
Jul, 2054	117.50	1270.58	11307.76
Aug, 2054	54.18	639.86	10667.91
Oct, 2054	51.12	642.92	10024.98
Oct, 2054	99.16	1288.92	9378.98
Dec, 2054	44.94	649.10	8729.88
Dec, 2054	86.77	1301.31	8077.67
Jan, 2055	38.71	655.33	7422.34
Mar, 2055	35.57	658.47	6763.86
Mar, 2055	67.98	1320.10	6102.23
May, 2055	29.24	664.80	5437.43
May, 2055	55.29	1332.79	4769.45
Jul, 2055	22.85	671.19	4098.26
Jul, 2055	42.49	1345.59	3423.86
Aug, 2055	16.41	677.63	2746.23
Oct, 2055	13.16	680.88	2065.34
Oct, 2055	23.06	1365.02	1381.20
Dec, 2055	6.62	687.42	693.78
Dec, 2055	9.94	1378.14	3.06