Mortgage Parameters

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

Mortgage Summary

Property Total:	$248,500
Down Payment	$74,550
Mortgage Amount:	$173,950
Mortgage Payment:	$1,015.12 / month
Estimated Tax:	+ $138.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,153.18 / month
Total Interest Paid:	$191,494.80 over 30 years
Total Tax Paid:	$49,700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	833.51	181.61	173768.39
Mar, 2026	832.64	182.48	173585.91
Mar, 2026	1664.41	365.83	173402.56
May, 2026	830.89	184.23	173218.32
May, 2026	1660.89	369.35	173033.21
Jul, 2026	829.12	186.00	172847.21
Jul, 2026	1657.35	372.89	172660.31
Aug, 2026	827.33	187.79	172472.52
Oct, 2026	826.43	188.69	172283.83
Oct, 2026	1651.96	378.28	172094.24
Dec, 2026	824.62	190.50	171903.74
Dec, 2026	1648.33	381.91	171712.32
Jan, 2027	822.79	192.33	171519.99
Mar, 2027	821.87	193.25	171326.74
Mar, 2027	1642.81	387.43	171132.56
May, 2027	820.01	195.11	170937.45
May, 2027	1639.09	391.15	170741.40
Jul, 2027	818.14	196.98	170544.42
Jul, 2027	1635.33	394.91	170346.49
Aug, 2027	816.24	198.88	170147.62
Oct, 2027	815.29	199.83	169947.79
Oct, 2027	1629.62	400.62	169747.00
Dec, 2027	813.37	201.75	169545.25
Dec, 2027	1625.77	404.47	169342.54
Jan, 2028	811.43	203.69	169138.85
Mar, 2028	810.46	204.66	168934.19
Mar, 2028	1619.94	410.30	168728.54
May, 2028	808.49	206.63	168521.91
May, 2028	1615.99	414.25	168314.29
Jul, 2028	806.51	208.61	168105.68
Jul, 2028	1612.02	418.22	167896.07
Aug, 2028	804.50	210.62	167685.45
Oct, 2028	803.49	211.63	167473.82
Oct, 2028	1605.97	424.27	167261.18
Dec, 2028	801.46	213.66	167047.52
Dec, 2028	1601.90	428.34	166832.83
Jan, 2029	799.41	215.71	166617.12
Mar, 2029	798.37	216.75	166400.38
Mar, 2029	1595.71	434.53	166182.59
May, 2029	796.29	218.83	165963.76
May, 2029	1591.53	438.71	165743.89
Jul, 2029	794.19	220.93	165522.96
Jul, 2029	1587.32	442.92	165300.97
Aug, 2029	792.07	223.05	165077.91
Oct, 2029	791.00	224.12	164853.79
Oct, 2029	1580.92	449.32	164628.60
Dec, 2029	788.85	226.27	164402.32
Dec, 2029	1576.61	453.63	164174.96
Jan, 2030	786.67	228.45	163946.51
Mar, 2030	785.58	229.54	163716.97
Mar, 2030	1570.06	460.18	163486.33
May, 2030	783.37	231.75	163254.58
May, 2030	1565.63	464.61	163021.72
Jul, 2030	781.15	233.97	162787.75
Jul, 2030	1561.17	469.07	162552.65
Aug, 2030	778.90	236.22	162316.43
Oct, 2030	777.77	237.35	162079.08
Oct, 2030	1554.40	475.84	161840.59
Dec, 2030	775.49	239.63	161600.95
Dec, 2030	1549.83	480.41	161360.17
Jan, 2031	773.18	241.94	161118.23
Mar, 2031	772.02	243.10	160875.14
Mar, 2031	1542.88	487.36	160630.88
May, 2031	769.69	245.43	160385.45
May, 2031	1538.20	492.04	160138.84
Jul, 2031	767.33	247.79	159891.05
Jul, 2031	1533.47	496.77	159642.08
Aug, 2031	764.95	250.17	159391.91
Oct, 2031	763.75	251.37	159140.54
Oct, 2031	1526.30	503.94	158887.97
Dec, 2031	761.34	253.78	158634.19
Dec, 2031	1521.46	508.78	158379.19
Jan, 2032	758.90	256.22	158122.97
Mar, 2032	757.67	257.45	157865.52
Mar, 2032	1514.11	516.13	157606.84
May, 2032	755.20	259.92	157346.92
May, 2032	1509.15	521.09	157085.76
Jul, 2032	752.70	262.42	156823.34
Jul, 2032	1504.15	526.09	156559.66
Aug, 2032	750.18	264.94	156294.73
Oct, 2032	748.91	266.21	156028.52
Oct, 2032	1496.55	533.69	155761.04
Dec, 2032	746.35	268.77	155492.27
Dec, 2032	1491.42	538.82	155222.22
Jan, 2033	743.77	271.35	154950.87
Mar, 2033	742.47	272.65	154678.22
Mar, 2033	1483.64	546.60	154404.27
May, 2033	739.85	275.27	154129.00
May, 2033	1478.38	551.86	153852.42
Jul, 2033	737.21	277.91	153574.51
Jul, 2033	1473.09	557.15	153295.27
Aug, 2033	734.54	280.58	153014.69
Oct, 2033	733.20	281.92	152732.76
Oct, 2033	1465.04	565.20	152449.49
Dec, 2033	730.49	284.63	152164.85
Dec, 2033	1459.61	570.63	151878.86
Jan, 2034	727.75	287.37	151591.49
Mar, 2034	726.38	288.74	151302.74
Mar, 2034	1451.37	578.87	151012.62
May, 2034	723.60	291.52	150721.10
May, 2034	1445.81	584.43	150428.18
Jul, 2034	720.80	294.32	150133.87
Jul, 2034	1440.19	590.05	149838.14
Aug, 2034	717.97	297.15	149540.99
Oct, 2034	716.55	298.57	149242.42
Oct, 2034	1431.67	598.57	148942.42
Dec, 2034	713.68	301.44	148640.98
Dec, 2034	1425.92	604.32	148338.10
Jan, 2035	710.79	304.33	148033.77
Mar, 2035	709.33	305.79	147727.98
Mar, 2035	1417.19	613.05	147420.72
May, 2035	706.39	308.73	147111.99
May, 2035	1411.30	618.94	146801.78
Jul, 2035	703.43	311.69	146490.09
Jul, 2035	1405.36	624.88	146176.90
Aug, 2035	700.43	314.69	145862.21
Oct, 2035	698.92	316.20	145546.02
Oct, 2035	1396.33	633.91	145228.30
Dec, 2035	695.89	319.23	144909.07
Dec, 2035	1390.25	639.99	144588.30
Jan, 2036	692.82	322.30	144266.00
Mar, 2036	691.27	323.85	143942.16
Mar, 2036	1380.99	649.25	143616.76
May, 2036	688.16	326.96	143289.80
May, 2036	1374.76	655.48	142961.28
Jul, 2036	685.02	330.10	142631.18
Jul, 2036	1368.46	661.78	142299.51
Aug, 2036	681.85	333.27	141966.24
Oct, 2036	680.25	334.87	141631.37
Oct, 2036	1358.90	671.34	141294.90
Dec, 2036	677.04	338.08	140956.82
Dec, 2036	1352.46	677.78	140617.12
Jan, 2037	673.79	341.33	140275.79
Mar, 2037	672.15	342.97	139932.82
Mar, 2037	1342.66	687.58	139588.22
May, 2037	668.86	346.26	139241.96
May, 2037	1336.06	694.18	138894.04
Jul, 2037	665.53	349.59	138544.45
Jul, 2037	1329.39	700.85	138193.19
Aug, 2037	662.18	352.94	137840.25
Oct, 2037	660.48	354.64	137485.61
Oct, 2037	1319.27	710.97	137129.27
Dec, 2037	657.08	358.04	136771.23
Dec, 2037	1312.44	717.80	136411.47
Jan, 2038	653.64	361.48	136049.99
Mar, 2038	651.91	363.21	135686.78
Mar, 2038	1302.08	728.16	135321.83
May, 2038	648.42	366.70	134955.12
May, 2038	1295.08	735.16	134586.66
Jul, 2038	644.89	370.23	134216.44
Jul, 2038	1288.01	742.23	133844.44
Aug, 2038	641.34	373.78	133470.65
Oct, 2038	639.55	375.57	133095.08
Oct, 2038	1277.30	752.94	132717.71
Dec, 2038	635.94	379.18	132338.53
Dec, 2038	1270.06	760.18	131957.53
Jan, 2039	632.30	382.82	131574.71
Mar, 2039	630.46	384.66	131190.05
Mar, 2039	1259.08	771.16	130803.55
May, 2039	626.77	388.35	130415.19
May, 2039	1251.68	778.56	130024.98
Jul, 2039	623.04	392.08	129632.90
Jul, 2039	1244.20	786.04	129238.93
Aug, 2039	619.27	395.85	128843.08
Oct, 2039	617.37	397.75	128445.34
Oct, 2039	1232.84	797.40	128045.69
Dec, 2039	613.55	401.57	127644.12
Dec, 2039	1225.18	805.06	127240.63
Jan, 2040	609.69	405.43	126835.20
Mar, 2040	607.75	407.37	126427.83
Mar, 2040	1213.55	816.69	126018.51
May, 2040	603.84	411.28	125607.23
May, 2040	1205.71	824.53	125193.98
Jul, 2040	599.89	415.23	124778.75
Jul, 2040	1197.79	832.45	124361.52
Aug, 2040	595.90	419.22	123942.30
Oct, 2040	593.89	421.23	123521.07
Oct, 2040	1185.76	844.48	123097.83
Dec, 2040	589.84	425.28	122672.55
Dec, 2040	1177.65	852.59	122245.24
Jan, 2041	585.76	429.36	121815.87
Mar, 2041	583.70	431.42	121384.45
Mar, 2041	1165.33	864.91	120950.97
May, 2041	579.56	435.56	120515.41
May, 2041	1157.03	873.21	120077.76
Jul, 2041	575.37	439.75	119638.01
Jul, 2041	1148.64	881.60	119196.15
Aug, 2041	571.15	443.97	118752.18
Oct, 2041	569.02	446.10	118306.08
Oct, 2041	1135.90	894.34	117857.85
Dec, 2041	564.74	450.38	117407.46
Dec, 2041	1127.32	902.92	116954.92
Jan, 2042	560.41	454.71	116500.21
Mar, 2042	558.23	456.89	116043.32
Mar, 2042	1114.27	915.97	115584.24
May, 2042	553.84	461.28	115122.96
May, 2042	1105.47	924.77	114659.47
Jul, 2042	549.41	465.71	114193.76
Jul, 2042	1096.59	933.65	113725.82
Aug, 2042	544.94	470.18	113255.64
Oct, 2042	542.68	472.44	112783.20
Oct, 2042	1083.10	947.14	112308.50
Dec, 2042	538.14	476.98	111831.52
Dec, 2042	1074.00	956.24	111352.26
Jan, 2043	533.56	481.56	110870.71
Mar, 2043	531.26	483.86	110386.84
Mar, 2043	1060.20	970.04	109900.66
May, 2043	526.61	488.51	109412.14
May, 2043	1050.88	979.36	108921.29
Jul, 2043	521.91	493.21	108428.09
Jul, 2043	1041.46	988.78	107932.52
Aug, 2043	517.18	497.94	107434.57
Oct, 2043	514.79	500.33	106934.24
Oct, 2043	1027.18	1003.06	106431.52
Dec, 2043	509.98	505.14	105926.38
Dec, 2043	1017.54	1012.70	105418.83
Jan, 2044	505.13	509.99	104908.84
Mar, 2044	502.69	512.43	104396.41
Mar, 2044	1002.92	1027.32	103881.52
May, 2044	497.77	517.35	103364.16
May, 2044	993.06	1037.18	102844.33
Jul, 2044	492.80	522.32	102322.01
Jul, 2044	983.09	1047.15	101797.18
Aug, 2044	487.78	527.34	101269.84
Oct, 2044	485.25	529.87	100739.97
Oct, 2044	967.96	1062.28	100207.56
Dec, 2044	480.16	534.96	99672.60
Dec, 2044	957.76	1072.48	99135.08
Jan, 2045	475.02	540.10	98594.98
Mar, 2045	472.43	542.69	98052.30
Mar, 2045	942.26	1087.98	97507.01
May, 2045	467.22	547.90	96959.11
May, 2045	931.82	1098.42	96408.59
Jul, 2045	461.96	553.16	95855.43
Jul, 2045	921.27	1108.97	95299.61
Aug, 2045	456.64	558.48	94741.14
Oct, 2045	453.97	561.15	94179.99
Oct, 2045	905.25	1124.99	93616.14
Dec, 2045	448.58	566.54	93049.60
Dec, 2045	894.44	1135.80	92480.34
Jan, 2046	443.13	571.99	91908.36
Mar, 2046	440.39	574.73	91333.63
Mar, 2046	878.03	1152.21	90756.15
May, 2046	434.87	580.25	90175.91
May, 2046	866.96	1163.28	89592.88
Jul, 2046	429.30	585.82	89007.06
Jul, 2046	855.79	1174.45	88418.43
Aug, 2046	423.67	591.45	87826.98
Oct, 2046	420.84	594.28	87232.70
Oct, 2046	838.83	1191.41	86635.57
Dec, 2046	415.13	599.99	86035.58
Dec, 2046	827.38	1202.86	85432.71
Jan, 2047	409.37	605.75	84826.96
Mar, 2047	406.46	608.66	84218.30
Mar, 2047	810.01	1220.23	83606.73
May, 2047	400.62	614.50	82992.22
May, 2047	798.29	1231.95	82374.77
Jul, 2047	394.71	620.41	81754.37
Jul, 2047	786.45	1243.79	81130.99
Aug, 2047	388.75	626.37	80504.62
Oct, 2047	385.75	629.37	79875.25
Oct, 2047	768.49	1261.75	79242.86
Dec, 2047	379.71	635.41	78607.45
Dec, 2047	756.37	1273.87	77968.99
Jan, 2048	373.60	641.52	77327.47
Mar, 2048	370.53	644.59	76682.88
Mar, 2048	737.97	1292.27	76035.20
May, 2048	364.34	650.78	75384.41
May, 2048	725.56	1304.68	74730.51
Jul, 2048	358.08	657.04	74073.47
Jul, 2048	713.02	1317.22	73413.29
Aug, 2048	351.77	663.35	72749.94
Oct, 2048	348.59	666.53	72083.42
Oct, 2048	693.99	1336.25	71413.70
Dec, 2048	342.19	672.93	70740.77
Dec, 2048	681.16	1349.08	70064.61
Jan, 2049	335.73	679.39	69385.22
Mar, 2049	332.47	682.65	68702.57
Mar, 2049	661.67	1368.57	68016.65
May, 2049	325.91	689.21	67327.44
May, 2049	648.52	1381.72	66634.93
Jul, 2049	319.29	695.83	65939.11
Jul, 2049	635.25	1394.99	65239.94
Aug, 2049	312.61	702.51	64537.43
Oct, 2049	309.24	705.88	63831.55
Oct, 2049	615.10	1415.14	63122.29
Dec, 2049	302.46	712.66	62409.63
Dec, 2049	601.51	1428.73	61693.56
Jan, 2050	295.61	719.51	60974.05
Mar, 2050	292.17	722.95	60251.10
Mar, 2050	580.87	1449.37	59524.69
May, 2050	285.22	729.90	58794.79
May, 2050	566.95	1463.29	58061.39
Jul, 2050	278.21	736.91	57324.48
Jul, 2050	552.89	1477.35	56584.04
Aug, 2050	271.13	743.99	55840.06
Oct, 2050	267.57	747.55	55092.50
Oct, 2050	531.55	1498.69	54341.37
Dec, 2050	260.39	754.73	53586.63
Dec, 2050	517.16	1513.08	52828.28
Jan, 2051	253.14	761.98	52066.30
Mar, 2051	249.48	765.64	51300.66
Mar, 2051	495.30	1534.94	50531.36
May, 2051	242.13	772.99	49758.37
May, 2051	480.56	1549.68	48981.67
Jul, 2051	234.70	780.42	48201.26
Jul, 2051	465.66	1564.58	47417.10
Aug, 2051	227.21	787.91	46629.19
Oct, 2051	223.43	791.69	45837.50
Oct, 2051	443.07	1587.17	45042.02
Dec, 2051	215.83	799.29	44242.72
Dec, 2051	427.83	1602.41	43439.60
Jan, 2052	208.15	806.97	42632.63
Mar, 2052	204.28	810.84	41821.79
Mar, 2052	404.68	1625.56	41007.07
May, 2052	196.49	818.63	40188.44
May, 2052	389.06	1641.18	39365.89
Jul, 2052	188.63	826.49	38539.40
Jul, 2052	373.30	1656.94	37708.94
Aug, 2052	180.69	834.43	36874.51
Oct, 2052	176.69	838.43	36036.08
Oct, 2052	349.36	1680.88	35193.64
Dec, 2052	168.64	846.48	34347.15
Dec, 2052	333.22	1697.02	33496.61
Jan, 2053	160.50	854.62	32642.00
Mar, 2053	156.41	858.71	31783.29
Mar, 2053	308.70	1721.54	30920.46
May, 2053	148.16	866.96	30053.50
May, 2053	292.17	1738.07	29182.39
Jul, 2053	139.83	875.29	28307.10
Jul, 2053	275.47	1754.77	27427.62
Aug, 2053	131.42	883.70	26543.92
Oct, 2053	127.19	887.93	25655.99
Oct, 2053	250.12	1780.12	24763.81
Dec, 2053	118.66	896.46	23867.35
Dec, 2053	233.02	1797.22	22966.59
Jan, 2054	110.05	905.07	22061.52
Mar, 2054	105.71	909.41	21152.11
Mar, 2054	207.06	1823.18	20238.34
May, 2054	96.98	918.14	19320.20
May, 2054	189.56	1840.68	18397.66
Jul, 2054	88.16	926.96	17470.69
Jul, 2054	171.87	1858.37	16539.29
Aug, 2054	79.25	935.87	15603.42
Oct, 2054	74.77	940.35	14663.06
Oct, 2054	145.03	1885.21	13718.20
Dec, 2054	65.73	949.39	12768.82
Dec, 2054	126.91	1903.33	11814.88
Jan, 2055	56.61	958.51	10856.37
Mar, 2055	52.02	963.10	9893.27
Mar, 2055	99.43	1930.81	8925.56
May, 2055	42.77	972.35	7953.21
May, 2055	80.88	1949.36	6976.20
Jul, 2055	33.43	981.69	5994.50
Jul, 2055	62.15	1968.09	5008.11
Aug, 2055	24.00	991.12	4016.98
Oct, 2055	19.25	995.87	3021.11
Oct, 2055	33.73	1996.51	2020.47
Dec, 2055	9.68	1005.44	1015.03
Dec, 2055	14.54	2015.70	4.77