Mortgage Parameters

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

Mortgage Summary

Property Total:	$164,000
Down Payment	$49,200
Mortgage Amount:	$114,800
Mortgage Payment:	$669.94 / month
Estimated Tax:	+ $91.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $761.05 / month
Total Interest Paid:	$126,378.00 over 30 years
Total Tax Paid:	$32,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	550.08	119.86	114680.14
Mar, 2026	549.51	120.43	114559.71
Mar, 2026	1098.44	241.44	114438.70
May, 2026	548.35	121.59	114317.12
May, 2026	1096.12	243.76	114194.95
Jul, 2026	547.18	122.76	114072.19
Jul, 2026	1093.78	246.10	113948.85
Aug, 2026	546.00	123.94	113824.91
Oct, 2026	545.41	124.53	113700.38
Oct, 2026	1090.22	249.66	113575.26
Dec, 2026	544.21	125.73	113449.53
Dec, 2026	1087.82	252.06	113323.20
Jan, 2027	543.01	126.93	113196.27
Mar, 2027	542.40	127.54	113068.73
Mar, 2027	1084.19	255.69	112940.58
May, 2027	541.17	128.77	112811.81
May, 2027	1081.73	258.15	112682.43
Jul, 2027	539.94	130.00	112552.42
Jul, 2027	1079.25	260.63	112421.80
Aug, 2027	538.69	131.25	112290.55
Oct, 2027	538.06	131.88	112158.66
Oct, 2027	1075.49	264.39	112026.15
Dec, 2027	536.79	133.15	111893.00
Dec, 2027	1072.94	266.94	111759.22
Jan, 2028	535.51	134.43	111624.79
Mar, 2028	534.87	135.07	111489.72
Mar, 2028	1069.09	270.79	111354.00
May, 2028	533.57	136.37	111217.63
May, 2028	1066.49	273.39	111080.61
Jul, 2028	532.26	137.68	110942.93
Jul, 2028	1063.86	276.02	110804.59
Aug, 2028	530.94	139.00	110665.59
Oct, 2028	530.27	139.67	110525.92
Oct, 2028	1059.87	280.01	110385.59
Dec, 2028	528.93	141.01	110244.58
Dec, 2028	1057.19	282.69	110102.89
Jan, 2029	527.58	142.36	109960.53
Mar, 2029	526.89	143.05	109817.48
Mar, 2029	1053.10	286.78	109673.75
May, 2029	525.52	144.42	109529.33
May, 2029	1050.35	289.53	109384.22
Jul, 2029	524.13	145.81	109238.41
Jul, 2029	1047.56	292.32	109091.91
Aug, 2029	522.73	147.21	108944.70
Oct, 2029	522.03	147.91	108796.79
Oct, 2029	1043.35	296.53	108648.16
Dec, 2029	520.61	149.33	108498.83
Dec, 2029	1040.50	299.38	108348.78
Jan, 2030	519.17	150.77	108198.01
Mar, 2030	518.45	151.49	108046.52
Mar, 2030	1036.17	303.71	107894.30
May, 2030	516.99	152.95	107741.36
May, 2030	1033.25	306.63	107587.68
Jul, 2030	515.52	154.42	107433.26
Jul, 2030	1030.30	309.58	107278.11
Aug, 2030	514.04	155.90	107122.21
Oct, 2030	513.29	156.65	106965.56
Oct, 2030	1025.83	314.05	106808.16
Dec, 2030	511.79	158.15	106650.01
Dec, 2030	1022.82	317.06	106491.10
Jan, 2031	510.27	159.67	106331.43
Mar, 2031	509.50	160.44	106171.00
Mar, 2031	1018.24	321.64	106009.79
May, 2031	507.96	161.98	105847.82
May, 2031	1015.15	324.73	105685.07
Jul, 2031	506.41	163.53	105521.53
Jul, 2031	1012.03	327.85	105357.22
Aug, 2031	504.84	165.10	105192.11
Oct, 2031	504.05	165.89	105026.22
Oct, 2031	1007.30	332.58	104859.53
Dec, 2031	502.45	167.49	104692.04
Dec, 2031	1004.10	335.78	104523.75
Jan, 2032	500.84	169.10	104354.65
Mar, 2032	500.03	169.91	104184.75
Mar, 2032	999.25	340.63	104014.03
May, 2032	498.40	171.54	103842.49
May, 2032	995.98	343.90	103670.13
Jul, 2032	496.75	173.19	103496.94
Jul, 2032	992.67	347.21	103322.92
Aug, 2032	495.09	174.85	103148.07
Oct, 2032	494.25	175.69	102972.38
Oct, 2032	987.66	352.22	102795.85
Dec, 2032	492.56	177.38	102618.47
Dec, 2032	984.27	355.61	102440.25
Jan, 2033	490.86	179.08	102261.17
Mar, 2033	490.00	179.94	102081.23
Mar, 2033	979.14	360.74	101900.43
May, 2033	488.27	181.67	101718.76
May, 2033	975.67	364.21	101536.22
Jul, 2033	486.53	183.41	101352.81
Jul, 2033	972.18	367.70	101168.52
Aug, 2033	484.77	185.17	100983.34
Oct, 2033	483.88	186.06	100797.28
Oct, 2033	966.87	373.01	100610.33
Dec, 2033	482.09	187.85	100422.48
Dec, 2033	963.28	376.60	100233.73
Jan, 2034	480.29	189.65	100044.08
Mar, 2034	479.38	190.56	99853.52
Mar, 2034	957.84	382.04	99662.04
May, 2034	477.55	192.39	99469.65
May, 2034	954.18	385.70	99276.33
Jul, 2034	475.70	194.24	99082.09
Jul, 2034	950.47	389.41	98886.92
Aug, 2034	473.83	196.11	98690.82
Oct, 2034	472.89	197.05	98493.77
Oct, 2034	944.84	395.04	98295.78
Dec, 2034	471.00	198.94	98096.84
Dec, 2034	941.05	398.83	97896.95
Jan, 2035	469.09	200.85	97696.10
Mar, 2035	468.13	201.81	97494.28
Mar, 2035	935.29	404.59	97291.50
May, 2035	466.19	203.75	97087.75
May, 2035	931.40	408.48	96883.02
Jul, 2035	464.23	205.71	96677.31
Jul, 2035	927.48	412.40	96470.62
Aug, 2035	462.26	207.68	96262.93
Oct, 2035	461.26	208.68	96054.25
Oct, 2035	921.52	418.36	95844.57
Dec, 2035	459.26	210.68	95633.89
Dec, 2035	917.51	422.37	95422.20
Jan, 2036	457.23	212.71	95209.49
Mar, 2036	456.21	213.73	94995.76
Mar, 2036	911.40	428.48	94781.01
May, 2036	454.16	215.78	94565.23
May, 2036	907.29	432.59	94348.41
Jul, 2036	452.09	217.85	94130.56
Jul, 2036	903.13	436.75	93911.66
Aug, 2036	449.99	219.95	93691.71
Oct, 2036	448.94	221.00	93470.71
Oct, 2036	896.82	443.06	93248.65
Dec, 2036	446.82	223.12	93025.53
Dec, 2036	892.57	447.31	92801.34
Jan, 2037	444.67	225.27	92576.07
Mar, 2037	443.59	226.35	92349.72
Mar, 2037	886.10	453.78	92122.29
May, 2037	441.42	228.52	91893.77
May, 2037	881.74	458.14	91664.16
Jul, 2037	439.22	230.72	91433.44
Jul, 2037	877.34	462.54	91201.62
Aug, 2037	437.01	232.93	90968.69
Oct, 2037	435.89	234.05	90734.64
Oct, 2037	870.66	469.22	90499.47
Dec, 2037	433.64	236.30	90263.17
Dec, 2037	866.15	473.73	90025.74
Jan, 2038	431.37	238.57	89787.18
Mar, 2038	430.23	239.71	89547.47
Mar, 2038	859.31	480.57	89306.61
May, 2038	427.93	242.01	89064.60
May, 2038	854.70	485.18	88821.42
Jul, 2038	425.60	244.34	88577.09
Jul, 2038	850.03	489.85	88331.58
Aug, 2038	423.26	246.68	88084.89
Oct, 2038	422.07	247.87	87837.03
Oct, 2038	842.96	496.92	87587.97
Dec, 2038	419.69	250.25	87337.72
Dec, 2038	838.18	501.70	87086.28
Jan, 2039	417.29	252.65	86833.63
Mar, 2039	416.08	253.86	86579.76
Mar, 2039	830.94	508.94	86324.69
May, 2039	413.64	256.30	86068.38
May, 2039	826.05	513.83	85810.86
Jul, 2039	411.18	258.76	85552.09
Jul, 2039	821.12	518.76	85292.09
Aug, 2039	408.69	261.25	85030.84
Oct, 2039	407.44	262.50	84768.34
Oct, 2039	813.62	526.26	84504.58
Dec, 2039	404.92	265.02	84239.56
Dec, 2039	808.57	531.31	83973.27
Jan, 2040	402.37	267.57	83705.70
Mar, 2040	401.09	268.85	83436.85
Mar, 2040	800.89	538.99	83166.71
May, 2040	398.51	271.43	82895.28
May, 2040	795.72	544.16	82622.55
Jul, 2040	395.90	274.04	82348.50
Jul, 2040	790.49	549.39	82073.15
Aug, 2040	393.27	276.67	81796.48
Oct, 2040	391.94	278.00	81518.48
Oct, 2040	782.55	557.33	81239.15
Dec, 2040	389.27	280.67	80958.48
Dec, 2040	777.20	562.68	80676.47
Jan, 2041	386.57	283.37	80393.10
Mar, 2041	385.22	284.72	80108.38
Mar, 2041	769.07	570.81	79822.29
May, 2041	382.48	287.46	79534.83
May, 2041	763.58	576.30	79246.00
Jul, 2041	379.72	290.22	78955.78
Jul, 2041	758.05	581.83	78664.17
Aug, 2041	376.93	293.01	78371.16
Oct, 2041	375.53	294.41	78076.75
Oct, 2041	749.65	590.23	77780.93
Dec, 2041	372.70	297.24	77483.69
Dec, 2041	743.98	595.90	77185.02
Jan, 2042	369.84	300.10	76884.93
Mar, 2042	368.41	301.53	76583.39
Mar, 2042	735.37	604.51	76280.42
May, 2042	365.51	304.43	75975.99
May, 2042	729.56	610.32	75670.10
Jul, 2042	362.59	307.35	75362.74
Jul, 2042	723.70	616.18	75053.92
Aug, 2042	359.63	310.31	74743.61
Oct, 2042	358.15	311.79	74431.82
Oct, 2042	714.80	625.08	74118.53
Dec, 2042	355.15	314.79	73803.74
Dec, 2042	708.79	631.09	73487.44
Jan, 2043	352.13	317.81	73169.63
Mar, 2043	350.60	319.34	72850.30
Mar, 2043	699.67	640.21	72529.43
May, 2043	347.54	322.40	72207.03
May, 2043	693.53	646.35	71883.08
Jul, 2043	344.44	325.50	71557.58
Jul, 2043	687.32	652.56	71230.52
Aug, 2043	341.31	328.63	70901.89
Oct, 2043	339.74	330.20	70571.69
Oct, 2043	677.90	661.98	70239.91
Dec, 2043	336.57	333.37	69906.53
Dec, 2043	671.54	668.34	69571.56
Jan, 2044	333.36	336.58	69234.98
Mar, 2044	331.75	338.19	68896.80
Mar, 2044	661.88	678.00	68556.99
May, 2044	328.50	341.44	68215.55
May, 2044	655.37	684.51	67872.47
Jul, 2044	325.22	344.72	67527.76
Jul, 2044	648.79	691.09	67181.39
Aug, 2044	321.91	348.03	66833.36
Oct, 2044	320.24	349.70	66483.66
Oct, 2044	638.81	701.07	66132.29
Dec, 2044	316.88	353.06	65779.23
Dec, 2044	632.07	707.81	65424.48
Jan, 2045	313.49	356.45	65068.04
Mar, 2045	311.78	358.16	64709.88
Mar, 2045	621.85	718.03	64350.01
May, 2045	308.34	361.60	63988.41
May, 2045	614.95	724.93	63625.08
Jul, 2045	304.87	365.07	63260.01
Jul, 2045	607.99	731.89	62893.20
Aug, 2045	301.36	368.58	62524.62
Oct, 2045	299.60	370.34	62154.28
Oct, 2045	597.42	742.46	61782.16
Dec, 2045	296.04	373.90	61408.26
Dec, 2045	590.29	749.59	61032.57
Jan, 2046	292.45	377.49	60655.07
Mar, 2046	290.64	379.30	60275.77
Mar, 2046	579.46	760.42	59894.65
May, 2046	287.00	382.94	59511.71
May, 2046	572.16	767.72	59126.93
Jul, 2046	283.32	386.62	58740.31
Jul, 2046	564.78	775.10	58351.83
Aug, 2046	279.60	390.34	57961.49
Oct, 2046	277.73	392.21	57569.28
Oct, 2046	553.58	786.30	57175.20
Dec, 2046	273.96	395.98	56779.22
Dec, 2046	546.03	793.85	56381.35
Jan, 2047	270.16	399.78	55981.57
Mar, 2047	268.25	401.69	55579.87
Mar, 2047	534.57	805.31	55176.25
May, 2047	264.39	405.55	54770.70
May, 2047	526.83	813.05	54363.20
Jul, 2047	260.49	409.45	53953.75
Jul, 2047	519.02	820.86	53542.34
Aug, 2047	256.56	413.38	53128.96
Oct, 2047	254.58	415.36	52713.60
Oct, 2047	507.17	832.71	52296.24
Dec, 2047	250.59	419.35	51876.89
Dec, 2047	499.17	840.71	51455.52
Jan, 2048	246.56	423.38	51032.14
Mar, 2048	244.53	425.41	50606.73
Mar, 2048	487.02	852.86	50179.28
May, 2048	240.44	429.50	49749.78
May, 2048	478.82	861.06	49318.23
Jul, 2048	236.32	433.62	48884.61
Jul, 2048	470.56	869.32	48448.90
Aug, 2048	232.15	437.79	48011.11
Oct, 2048	230.05	439.89	47571.23
Oct, 2048	458.00	881.88	47129.23
Dec, 2048	225.83	444.11	46685.12
Dec, 2048	449.53	890.35	46238.88
Jan, 2049	221.56	448.38	45790.50
Mar, 2049	219.41	450.53	45339.97
Mar, 2049	436.66	903.22	44887.29
May, 2049	215.08	454.86	44432.43
May, 2049	427.99	911.89	43975.40
Jul, 2049	210.72	459.22	43516.17
Jul, 2049	419.24	920.64	43054.75
Aug, 2049	206.30	463.64	42591.11
Oct, 2049	204.08	465.86	42125.26
Oct, 2049	405.93	933.95	41657.17
Dec, 2049	199.61	470.33	41186.83
Dec, 2049	396.96	942.92	40714.25
Jan, 2050	195.09	474.85	40239.40
Mar, 2050	192.81	477.13	39762.27
Mar, 2050	383.34	956.54	39282.86
May, 2050	188.23	481.71	38801.15
May, 2050	374.15	965.73	38317.13
Jul, 2050	183.60	486.34	37830.79
Jul, 2050	364.87	975.01	37342.13
Aug, 2050	178.93	491.01	36851.12
Oct, 2050	176.58	493.36	36357.75
Oct, 2050	350.79	989.09	35862.03
Dec, 2050	171.84	498.10	35363.93
Dec, 2050	341.29	998.59	34863.44
Jan, 2051	167.05	502.89	34360.55
Mar, 2051	164.64	505.30	33855.26
Mar, 2051	326.86	1013.02	33347.54
May, 2051	159.79	510.15	32837.39
May, 2051	317.14	1022.74	32324.80
Jul, 2051	154.89	515.05	31809.75
Jul, 2051	307.31	1032.57	31292.23
Aug, 2051	149.94	520.00	30772.23
Oct, 2051	147.45	522.49	30249.74
Oct, 2051	292.40	1047.48	29724.75
Dec, 2051	142.43	527.51	29197.24
Dec, 2051	282.33	1057.55	28667.20
Jan, 2052	137.36	532.58	28134.63
Mar, 2052	134.81	535.13	27599.50
Mar, 2052	267.06	1072.82	27061.81
May, 2052	129.67	540.27	26521.54
May, 2052	256.75	1083.13	25978.68
Jul, 2052	124.48	545.46	25433.22
Jul, 2052	246.35	1093.53	24885.15
Aug, 2052	119.24	550.70	24334.45
Oct, 2052	116.60	553.34	23781.11
Oct, 2052	230.55	1109.33	23225.12
Dec, 2052	111.29	558.65	22666.47
Dec, 2052	219.90	1119.98	22105.14
Jan, 2053	105.92	564.02	21541.12
Mar, 2053	103.22	566.72	20974.40
Mar, 2053	203.72	1136.16	20404.96
May, 2053	97.77	572.17	19832.79
May, 2053	192.80	1147.08	19257.89
Jul, 2053	92.28	577.66	18680.22
Jul, 2053	181.79	1158.09	18099.79
Aug, 2053	86.73	583.21	17516.58
Oct, 2053	83.93	586.01	16930.58
Oct, 2053	165.06	1174.82	16341.76
Dec, 2053	78.30	591.64	15750.13
Dec, 2053	153.77	1186.11	15155.65
Jan, 2054	72.62	597.32	14558.34
Mar, 2054	69.76	600.18	13958.15
Mar, 2054	136.64	1203.24	13355.10
May, 2054	63.99	605.95	12749.15
May, 2054	125.08	1214.80	12140.30
Jul, 2054	58.17	611.77	11528.53
Jul, 2054	113.41	1226.47	10913.83
Aug, 2054	52.30	617.64	10296.19
Oct, 2054	49.34	620.60	9675.58
Oct, 2054	95.70	1244.18	9052.01
Dec, 2054	43.37	626.57	8425.44
Dec, 2054	83.74	1256.14	7795.87
Jan, 2055	37.36	632.58	7163.29
Mar, 2055	34.32	635.62	6527.67
Mar, 2055	65.60	1274.28	5889.01
May, 2055	28.22	641.72	5247.29
May, 2055	53.36	1286.52	4602.49
Jul, 2055	22.05	647.89	3954.61
Jul, 2055	41.00	1298.88	3303.61
Aug, 2055	15.83	654.11	2649.50
Oct, 2055	12.70	657.24	1992.26
Oct, 2055	22.25	1317.63	1331.87
Dec, 2055	6.38	663.56	668.31
Dec, 2055	9.58	1330.30	1.57