Mortgage Parameters

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

Mortgage Summary

Property Total:	$319,000
Down Payment	$95,700
Mortgage Amount:	$223,300
Mortgage Payment:	$1,303.12 / month
Estimated Tax:	+ $177.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,480.34 / month
Total Interest Paid:	$245,822.40 over 30 years
Total Tax Paid:	$63,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	1069.98	233.14	223066.86
Mar, 2026	1068.86	234.26	222832.60
Mar, 2026	2136.60	469.64	222597.22
May, 2026	1066.61	236.51	222360.71
May, 2026	2132.09	474.15	222123.07
Jul, 2026	1064.34	238.78	221884.29
Jul, 2026	2127.54	478.70	221644.37
Aug, 2026	1062.05	241.07	221403.29
Oct, 2026	1060.89	242.23	221161.06
Oct, 2026	2120.62	485.62	220917.67
Dec, 2026	1058.56	244.56	220673.12
Dec, 2026	2115.95	490.29	220427.39
Jan, 2027	1056.21	246.91	220180.48
Mar, 2027	1055.03	248.09	219932.39
Mar, 2027	2108.87	497.37	219683.12
May, 2027	1052.65	250.47	219432.65
May, 2027	2104.10	502.14	219180.97
Jul, 2027	1050.24	252.88	218928.10
Jul, 2027	2099.27	506.97	218674.01
Aug, 2027	1047.81	255.31	218418.70
Oct, 2027	1046.59	256.53	218162.17
Oct, 2027	2091.95	514.29	217904.41
Dec, 2027	1044.13	258.99	217645.41
Dec, 2027	2087.01	519.23	217385.18
Jan, 2028	1041.64	261.48	217123.70
Mar, 2028	1040.38	262.74	216860.96
Mar, 2028	2079.51	526.73	216596.97
May, 2028	1037.86	265.26	216331.71
May, 2028	2074.45	531.79	216065.18
Jul, 2028	1035.31	267.81	215797.37
Jul, 2028	2069.34	536.90	215528.28
Aug, 2028	1032.74	270.38	215257.90
Oct, 2028	1031.44	271.68	214986.22
Oct, 2028	2061.58	544.66	214713.24
Dec, 2028	1028.83	274.29	214438.96
Dec, 2028	2056.35	549.89	214163.36
Jan, 2029	1026.20	276.92	213886.44
Mar, 2029	1024.87	278.25	213608.19
Mar, 2029	2048.41	557.83	213328.61
May, 2029	1022.20	280.92	213047.69
May, 2029	2043.05	563.19	212765.42
Jul, 2029	1019.50	283.62	212481.80
Jul, 2029	2037.64	568.60	212196.83
Aug, 2029	1016.78	286.34	211910.48
Oct, 2029	1015.40	287.72	211622.77
Oct, 2029	2029.43	576.81	211333.67
Dec, 2029	1012.64	290.48	211043.19
Dec, 2029	2023.89	582.35	210751.32
Jan, 2030	1009.85	293.27	210458.05
Mar, 2030	1008.44	294.68	210163.38
Mar, 2030	2015.47	590.77	209867.29
May, 2030	1005.61	297.51	209569.78
May, 2030	2009.80	596.44	209270.85
Jul, 2030	1002.76	300.36	208970.49
Jul, 2030	2004.08	602.16	208668.68
Aug, 2030	999.87	303.25	208365.44
Oct, 2030	998.42	304.70	208060.73
Oct, 2030	1995.38	610.86	207754.57
Dec, 2030	995.49	307.63	207446.94
Dec, 2030	1989.51	616.73	207137.84
Jan, 2031	992.54	310.58	206827.25
Mar, 2031	991.05	312.07	206515.18
Mar, 2031	1980.60	625.64	206201.61
May, 2031	988.05	315.07	205886.54
May, 2031	1974.59	631.65	205569.96
Jul, 2031	985.02	318.10	205251.86
Jul, 2031	1968.52	637.72	204932.24
Aug, 2031	981.97	321.15	204611.09
Oct, 2031	980.43	322.69	204288.40
Oct, 2031	1959.31	646.93	203964.16
Dec, 2031	977.33	325.79	203638.37
Dec, 2031	1953.10	653.14	203311.02
Jan, 2032	974.20	328.92	202982.09
Mar, 2032	972.62	330.50	202651.60
Mar, 2032	1943.66	662.58	202319.52
May, 2032	969.45	333.67	201985.84
May, 2032	1937.30	668.94	201650.57
Jul, 2032	966.24	336.88	201313.69
Jul, 2032	1930.87	675.37	200975.20
Aug, 2032	963.01	340.11	200635.09
Oct, 2032	961.38	341.74	200293.34
Oct, 2032	1921.12	685.12	199949.96
Dec, 2032	958.09	345.03	199604.94
Dec, 2032	1914.53	691.71	199258.26
Jan, 2033	954.78	348.34	198909.92
Mar, 2033	953.11	350.01	198559.91
Mar, 2033	1904.54	701.70	198208.22
May, 2033	949.75	353.37	197854.85
May, 2033	1897.80	708.44	197499.78
Jul, 2033	946.35	356.77	197143.01
Jul, 2033	1890.99	715.25	196784.54
Aug, 2033	942.93	360.19	196424.34
Oct, 2033	941.20	361.92	196062.42
Oct, 2033	1880.67	725.57	195698.77
Dec, 2033	937.72	365.40	195333.37
Dec, 2033	1873.69	732.55	194966.23
Jan, 2034	934.21	368.91	194597.32
Mar, 2034	932.45	370.67	194226.64
Mar, 2034	1863.12	743.12	193854.19
May, 2034	928.88	374.24	193479.96
May, 2034	1855.97	750.27	193103.93
Jul, 2034	925.29	377.83	192726.10
Jul, 2034	1848.77	757.47	192346.46
Aug, 2034	921.66	381.46	191965.00
Oct, 2034	919.83	383.29	191581.71
Oct, 2034	1837.83	768.41	191196.59
Dec, 2034	916.15	386.97	190809.62
Dec, 2034	1830.45	775.79	190420.79
Jan, 2035	912.43	390.69	190030.11
Mar, 2035	910.56	392.56	189637.55
Mar, 2035	1819.24	787.00	189243.11
May, 2035	906.79	396.33	188846.78
May, 2035	1811.68	794.56	188448.55
Jul, 2035	902.98	400.14	188048.41
Jul, 2035	1804.05	802.19	187646.36
Aug, 2035	899.14	403.98	187242.37
Oct, 2035	897.20	405.92	186836.46
Oct, 2035	1792.46	813.78	186428.60
Dec, 2035	893.30	409.82	186018.78
Dec, 2035	1784.64	821.60	185607.00
Jan, 2036	889.37	413.75	185193.25
Mar, 2036	887.38	415.74	184777.51
Mar, 2036	1772.77	833.47	184359.78
May, 2036	883.39	419.73	183940.05
May, 2036	1764.77	841.47	183518.31
Jul, 2036	879.36	423.76	183094.55
Jul, 2036	1756.69	849.55	182668.76
Aug, 2036	875.29	427.83	182240.93
Oct, 2036	873.24	429.88	181811.05
Oct, 2036	1744.42	861.82	181379.10
Dec, 2036	869.11	434.01	180945.09
Dec, 2036	1736.14	870.10	180509.00
Jan, 2037	864.94	438.18	180070.82
Mar, 2037	862.84	440.28	179630.54
Mar, 2037	1723.57	882.67	179188.15
May, 2037	858.61	444.51	178743.64
May, 2037	1715.09	891.15	178297.00
Jul, 2037	854.34	448.78	177848.22
Jul, 2037	1706.53	899.71	177397.29
Aug, 2037	850.03	453.09	176944.20
Oct, 2037	847.86	455.26	176488.93
Oct, 2037	1693.54	912.70	176031.49
Dec, 2037	843.48	459.64	175571.85
Dec, 2037	1684.76	921.48	175110.02
Jan, 2038	839.07	464.05	174645.96
Mar, 2038	836.85	466.27	174179.69
Mar, 2038	1671.46	934.78	173711.18
May, 2038	832.37	470.75	173240.43
May, 2038	1662.48	943.76	172767.42
Jul, 2038	827.84	475.28	172292.14
Jul, 2038	1653.41	952.83	171814.59
Aug, 2038	823.28	479.84	171334.75
Oct, 2038	820.98	482.14	170852.60
Oct, 2038	1639.65	966.59	170368.15
Dec, 2038	816.35	486.77	169881.38
Dec, 2038	1630.36	975.88	169392.28
Jan, 2039	811.67	491.45	168900.83
Mar, 2039	809.32	493.80	168407.02
Mar, 2039	1616.27	989.97	167910.85
May, 2039	804.57	498.55	167412.31
May, 2039	1606.75	999.49	166911.37
Jul, 2039	799.78	503.34	166408.03
Jul, 2039	1597.15	1009.09	165902.29
Aug, 2039	794.95	508.17	165394.11
Oct, 2039	792.51	510.61	164883.51
Oct, 2039	1582.58	1023.66	164370.45
Dec, 2039	787.61	515.51	163854.94
Dec, 2039	1572.75	1033.49	163336.96
Jan, 2040	782.66	520.46	162816.50
Mar, 2040	780.16	522.96	162293.54
Mar, 2040	1557.82	1048.42	161768.08
May, 2040	775.14	527.98	161240.09
May, 2040	1547.75	1058.49	160709.58
Jul, 2040	770.07	533.05	160176.53
Jul, 2040	1537.58	1068.66	159640.92
Aug, 2040	764.95	538.17	159102.75
Oct, 2040	762.37	540.75	158562.00
Oct, 2040	1522.15	1084.09	158018.65
Dec, 2040	757.17	545.95	157472.71
Dec, 2040	1511.73	1094.51	156924.14
Jan, 2041	751.93	551.19	156372.95
Mar, 2041	749.29	553.83	155819.12
Mar, 2041	1495.92	1110.32	155262.63
May, 2041	743.97	559.15	154703.48
May, 2041	1485.26	1120.98	154141.64
Jul, 2041	738.60	564.52	153577.12
Jul, 2041	1474.49	1131.75	153009.89
Aug, 2041	733.17	569.95	152439.94
Oct, 2041	730.44	572.68	151867.26
Oct, 2041	1458.14	1148.10	151291.84
Dec, 2041	724.94	578.18	150713.66
Dec, 2041	1447.11	1159.13	150132.71
Jan, 2042	719.39	583.73	149548.98
Mar, 2042	716.59	586.53	148962.45
Mar, 2042	1430.37	1175.87	148373.10
May, 2042	710.95	592.17	147780.94
May, 2042	1419.07	1187.17	147185.94
Jul, 2042	705.27	597.85	146588.08
Jul, 2042	1407.67	1198.57	145987.36
Aug, 2042	699.52	603.60	145383.77
Oct, 2042	696.63	606.49	144777.28
Oct, 2042	1390.35	1215.89	144167.88
Dec, 2042	690.80	612.32	143555.57
Dec, 2042	1378.67	1227.57	142940.32
Jan, 2043	684.92	618.20	142322.12
Mar, 2043	681.96	621.16	141700.96
Mar, 2043	1360.94	1245.30	141076.82
May, 2043	675.99	627.13	140449.70
May, 2043	1348.98	1257.26	139819.56
Jul, 2043	669.97	633.15	139186.41
Jul, 2043	1336.90	1269.34	138550.23
Aug, 2043	663.89	639.23	137910.99
Oct, 2043	660.82	642.30	137268.70
Oct, 2043	1318.57	1287.67	136623.32
Dec, 2043	654.65	648.47	135974.86
Dec, 2043	1306.20	1300.04	135323.28
Jan, 2044	648.42	654.70	134668.59
Mar, 2044	645.29	657.83	134010.75
Mar, 2044	1287.42	1318.82	133349.77
May, 2044	638.97	664.15	132685.62
May, 2044	1274.76	1331.48	132018.28
Jul, 2044	632.59	670.53	131347.75
Jul, 2044	1261.96	1344.28	130674.00
Aug, 2044	626.15	676.97	129997.03
Oct, 2044	622.90	680.22	129316.81
Oct, 2044	1242.54	1363.70	128633.34
Dec, 2044	616.37	686.75	127946.58
Dec, 2044	1229.45	1376.79	127256.54
Jan, 2045	609.77	693.35	126563.19
Mar, 2045	606.45	696.67	125866.52
Mar, 2045	1209.56	1396.68	125166.51
May, 2045	599.76	703.36	124463.15
May, 2045	1196.15	1410.09	123756.41
Jul, 2045	593.00	710.12	123046.29
Jul, 2045	1182.60	1423.64	122332.77
Aug, 2045	586.18	716.94	121615.83
Oct, 2045	582.74	720.38	120895.45
Oct, 2045	1162.03	1444.21	120171.62
Dec, 2045	575.82	727.30	119444.32
Dec, 2045	1148.16	1458.08	118713.54
Jan, 2046	568.84	734.28	117979.26
Mar, 2046	565.32	737.80	117241.45
Mar, 2046	1127.10	1479.14	116500.11
May, 2046	558.23	744.89	115755.22
May, 2046	1112.89	1493.35	115006.76
Jul, 2046	551.07	752.05	114254.72
Jul, 2046	1098.54	1507.70	113499.07
Aug, 2046	543.85	759.27	112739.80
Oct, 2046	540.21	762.91	111976.89
Oct, 2046	1076.77	1529.47	111210.33
Dec, 2046	532.88	770.24	110440.09
Dec, 2046	1062.07	1544.17	109666.16
Jan, 2047	525.48	777.64	108888.53
Mar, 2047	521.76	781.36	108107.16
Mar, 2047	1039.77	1566.47	107322.06
May, 2047	514.25	788.87	106533.19
May, 2047	1024.72	1581.52	105740.54
Jul, 2047	506.67	796.45	104944.09
Jul, 2047	1009.53	1596.71	104143.83
Aug, 2047	499.02	804.10	103339.73
Oct, 2047	495.17	807.95	102531.78
Oct, 2047	986.47	1619.77	101719.96
Dec, 2047	487.41	815.71	100904.25
Dec, 2047	970.91	1635.33	100084.63
Jan, 2048	479.57	823.55	99261.08
Mar, 2048	475.63	827.49	98433.59
Mar, 2048	947.29	1658.95	97602.13
May, 2048	467.68	835.44	96766.68
May, 2048	931.35	1674.89	95927.24
Jul, 2048	459.65	843.47	95083.77
Jul, 2048	915.26	1690.98	94236.26
Aug, 2048	451.55	851.57	93384.69
Oct, 2048	447.47	855.65	92529.04
Oct, 2048	890.84	1715.40	91669.28
Dec, 2048	439.25	863.87	90805.41
Dec, 2048	874.36	1731.88	89937.40
Jan, 2049	430.95	872.17	89065.23
Mar, 2049	426.77	876.35	88188.88
Mar, 2049	849.34	1756.90	87308.33
May, 2049	418.35	884.77	86423.57
May, 2049	832.46	1773.78	85534.56
Jul, 2049	409.85	893.27	84641.29
Jul, 2049	815.42	1790.82	83743.75
Aug, 2049	401.27	901.85	82841.90
Oct, 2049	396.95	906.17	81935.73
Oct, 2049	789.56	1816.68	81025.22
Dec, 2049	388.25	914.87	80110.34
Dec, 2049	772.11	1834.13	79191.09
Jan, 2050	379.46	923.66	78267.42
Mar, 2050	375.03	928.09	77339.33
Mar, 2050	745.61	1860.63	76406.80
May, 2050	366.12	937.00	75469.79
May, 2050	727.75	1878.49	74528.30
Jul, 2050	357.11	946.01	73582.29
Jul, 2050	709.69	1896.55	72631.76
Aug, 2050	348.03	955.09	71676.66
Oct, 2050	343.45	959.67	70716.99
Oct, 2050	682.30	1923.94	69752.73
Dec, 2050	334.23	968.89	68783.84
Dec, 2050	663.82	1942.42	67810.31
Jan, 2051	324.92	978.20	66832.11
Mar, 2051	320.24	982.88	65849.23
Mar, 2051	635.77	1970.47	64861.64
May, 2051	310.80	992.32	63869.31
May, 2051	616.84	1989.40	62872.23
Jul, 2051	301.26	1001.86	61870.38
Jul, 2051	597.72	2008.52	60863.72
Aug, 2051	291.64	1011.48	59852.24
Oct, 2051	286.79	1016.33	58835.91
Oct, 2051	568.71	2037.53	57814.71
Dec, 2051	277.03	1026.09	56788.62
Dec, 2051	549.14	2057.10	55757.61
Jan, 2052	267.17	1035.95	54721.66
Mar, 2052	262.21	1040.91	53680.75
Mar, 2052	519.43	2086.81	52634.85
May, 2052	252.21	1050.91	51583.94
May, 2052	499.38	2106.86	50527.99
Jul, 2052	242.11	1061.01	49466.99
Jul, 2052	479.14	2127.10	48400.90
Aug, 2052	231.92	1071.20	47329.70
Oct, 2052	226.79	1076.33	46253.37
Oct, 2052	448.42	2157.82	45171.88
Dec, 2052	216.45	1086.67	44085.20
Dec, 2052	427.69	2178.55	42993.33
Jan, 2053	206.01	1097.11	41896.22
Mar, 2053	200.75	1102.37	40793.85
Mar, 2053	396.22	2210.02	39686.20
May, 2053	190.16	1112.96	38573.24
May, 2053	374.99	2231.25	37454.95
Jul, 2053	179.47	1123.65	36331.30
Jul, 2053	353.56	2252.68	35202.27
Aug, 2053	168.68	1134.44	34067.83
Oct, 2053	163.24	1139.88	32927.95
Oct, 2053	321.02	2285.22	31782.61
Dec, 2053	152.29	1150.83	30631.78
Dec, 2053	299.07	2307.17	29475.44
Jan, 2054	141.24	1161.88	28313.56
Mar, 2054	135.67	1167.45	27146.10
Mar, 2054	265.75	2340.49	25973.06
May, 2054	124.45	1178.67	24794.39
May, 2054	243.26	2362.98	23610.08
Jul, 2054	113.13	1189.99	22420.09
Jul, 2054	220.56	2385.68	21224.40
Aug, 2054	101.70	1201.42	20022.98
Oct, 2054	95.94	1207.18	18815.81
Oct, 2054	186.10	2420.14	17602.84
Dec, 2054	84.35	1218.77	16384.07
Dec, 2054	162.86	2443.38	15159.46
Jan, 2055	72.64	1230.48	13928.98
Mar, 2055	66.74	1236.38	12692.60
Mar, 2055	127.56	2478.68	11450.30
May, 2055	54.87	1248.25	10202.05
May, 2055	103.75	2502.49	8947.81
Jul, 2055	42.87	1260.25	7687.57
Jul, 2055	79.71	2526.53	6421.28
Aug, 2055	30.77	1272.35	5148.93
Oct, 2055	24.67	1278.45	3870.48
Oct, 2055	43.22	2563.02	2585.91
Dec, 2055	12.39	1290.73	1295.18
Dec, 2055	18.60	2587.64	0