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
Dec, 2025	550.08	119.86	114680.14
Jan, 2026	549.51	120.43	114559.71
Feb, 2026	548.93	121.01	114438.70
Mar, 2026	548.35	121.59	114317.12
Apr, 2026	547.77	122.17	114194.95
May, 2026	547.18	122.76	114072.19
Jun, 2026	546.60	123.34	113948.85
Jul, 2026	546.00	123.94	113824.91
Aug, 2026	545.41	124.53	113700.38
Sep, 2026	544.81	125.13	113575.26
Oct, 2026	544.21	125.73	113449.53
Nov, 2026	543.61	126.33	113323.20
Dec, 2026	543.01	126.93	113196.27
Jan, 2027	542.40	127.54	113068.73
Feb, 2027	541.79	128.15	112940.58
Mar, 2027	541.17	128.77	112811.81
Apr, 2027	540.56	129.38	112682.43
May, 2027	539.94	130.00	112552.42
Jun, 2027	539.31	130.63	112421.80
Jul, 2027	538.69	131.25	112290.55
Aug, 2027	538.06	131.88	112158.66
Sep, 2027	537.43	132.51	112026.15
Oct, 2027	536.79	133.15	111893.00
Nov, 2027	536.15	133.79	111759.22
Dec, 2027	535.51	134.43	111624.79
Jan, 2028	534.87	135.07	111489.72
Feb, 2028	534.22	135.72	111354.00
Mar, 2028	533.57	136.37	111217.63
Apr, 2028	532.92	137.02	111080.61
May, 2028	532.26	137.68	110942.93
Jun, 2028	531.60	138.34	110804.59
Jul, 2028	530.94	139.00	110665.59
Aug, 2028	530.27	139.67	110525.92
Sep, 2028	529.60	140.34	110385.59
Oct, 2028	528.93	141.01	110244.58
Nov, 2028	528.26	141.68	110102.89
Dec, 2028	527.58	142.36	109960.53
Jan, 2029	526.89	143.05	109817.48
Feb, 2029	526.21	143.73	109673.75
Mar, 2029	525.52	144.42	109529.33
Apr, 2029	524.83	145.11	109384.22
May, 2029	524.13	145.81	109238.41
Jun, 2029	523.43	146.51	109091.91
Jul, 2029	522.73	147.21	108944.70
Aug, 2029	522.03	147.91	108796.79
Sep, 2029	521.32	148.62	108648.16
Oct, 2029	520.61	149.33	108498.83
Nov, 2029	519.89	150.05	108348.78
Dec, 2029	519.17	150.77	108198.01
Jan, 2030	518.45	151.49	108046.52
Feb, 2030	517.72	152.22	107894.30
Mar, 2030	516.99	152.95	107741.36
Apr, 2030	516.26	153.68	107587.68
May, 2030	515.52	154.42	107433.26
Jun, 2030	514.78	155.16	107278.11
Jul, 2030	514.04	155.90	107122.21
Aug, 2030	513.29	156.65	106965.56
Sep, 2030	512.54	157.40	106808.16
Oct, 2030	511.79	158.15	106650.01
Nov, 2030	511.03	158.91	106491.10
Dec, 2030	510.27	159.67	106331.43
Jan, 2031	509.50	160.44	106171.00
Feb, 2031	508.74	161.20	106009.79
Mar, 2031	507.96	161.98	105847.82
Apr, 2031	507.19	162.75	105685.07
May, 2031	506.41	163.53	105521.53
Jun, 2031	505.62	164.32	105357.22
Jul, 2031	504.84	165.10	105192.11
Aug, 2031	504.05	165.89	105026.22
Sep, 2031	503.25	166.69	104859.53
Oct, 2031	502.45	167.49	104692.04
Nov, 2031	501.65	168.29	104523.75
Dec, 2031	500.84	169.10	104354.65
Jan, 2032	500.03	169.91	104184.75
Feb, 2032	499.22	170.72	104014.03
Mar, 2032	498.40	171.54	103842.49
Apr, 2032	497.58	172.36	103670.13
May, 2032	496.75	173.19	103496.94
Jun, 2032	495.92	174.02	103322.92
Jul, 2032	495.09	174.85	103148.07
Aug, 2032	494.25	175.69	102972.38
Sep, 2032	493.41	176.53	102795.85
Oct, 2032	492.56	177.38	102618.47
Nov, 2032	491.71	178.23	102440.25
Dec, 2032	490.86	179.08	102261.17
Jan, 2033	490.00	179.94	102081.23
Feb, 2033	489.14	180.80	101900.43
Mar, 2033	488.27	181.67	101718.76
Apr, 2033	487.40	182.54	101536.22
May, 2033	486.53	183.41	101352.81
Jun, 2033	485.65	184.29	101168.52
Jul, 2033	484.77	185.17	100983.34
Aug, 2033	483.88	186.06	100797.28
Sep, 2033	482.99	186.95	100610.33
Oct, 2033	482.09	187.85	100422.48
Nov, 2033	481.19	188.75	100233.73
Dec, 2033	480.29	189.65	100044.08
Jan, 2034	479.38	190.56	99853.52
Feb, 2034	478.46	191.48	99662.04
Mar, 2034	477.55	192.39	99469.65
Apr, 2034	476.63	193.31	99276.33
May, 2034	475.70	194.24	99082.09
Jun, 2034	474.77	195.17	98886.92
Jul, 2034	473.83	196.11	98690.82
Aug, 2034	472.89	197.05	98493.77
Sep, 2034	471.95	197.99	98295.78
Oct, 2034	471.00	198.94	98096.84
Nov, 2034	470.05	199.89	97896.95
Dec, 2034	469.09	200.85	97696.10
Jan, 2035	468.13	201.81	97494.28
Feb, 2035	467.16	202.78	97291.50
Mar, 2035	466.19	203.75	97087.75
Apr, 2035	465.21	204.73	96883.02
May, 2035	464.23	205.71	96677.31
Jun, 2035	463.25	206.69	96470.62
Jul, 2035	462.26	207.68	96262.93
Aug, 2035	461.26	208.68	96054.25
Sep, 2035	460.26	209.68	95844.57
Oct, 2035	459.26	210.68	95633.89
Nov, 2035	458.25	211.69	95422.20
Dec, 2035	457.23	212.71	95209.49
Jan, 2036	456.21	213.73	94995.76
Feb, 2036	455.19	214.75	94781.01
Mar, 2036	454.16	215.78	94565.23
Apr, 2036	453.13	216.81	94348.41
May, 2036	452.09	217.85	94130.56
Jun, 2036	451.04	218.90	93911.66
Jul, 2036	449.99	219.95	93691.71
Aug, 2036	448.94	221.00	93470.71
Sep, 2036	447.88	222.06	93248.65
Oct, 2036	446.82	223.12	93025.53
Nov, 2036	445.75	224.19	92801.34
Dec, 2036	444.67	225.27	92576.07
Jan, 2037	443.59	226.35	92349.72
Feb, 2037	442.51	227.43	92122.29
Mar, 2037	441.42	228.52	91893.77
Apr, 2037	440.32	229.62	91664.16
May, 2037	439.22	230.72	91433.44
Jun, 2037	438.12	231.82	91201.62
Jul, 2037	437.01	232.93	90968.69
Aug, 2037	435.89	234.05	90734.64
Sep, 2037	434.77	235.17	90499.47
Oct, 2037	433.64	236.30	90263.17
Nov, 2037	432.51	237.43	90025.74
Dec, 2037	431.37	238.57	89787.18
Jan, 2038	430.23	239.71	89547.47
Feb, 2038	429.08	240.86	89306.61
Mar, 2038	427.93	242.01	89064.60
Apr, 2038	426.77	243.17	88821.42
May, 2038	425.60	244.34	88577.09
Jun, 2038	424.43	245.51	88331.58
Jul, 2038	423.26	246.68	88084.89
Aug, 2038	422.07	247.87	87837.03
Sep, 2038	420.89	249.05	87587.97
Oct, 2038	419.69	250.25	87337.72
Nov, 2038	418.49	251.45	87086.28
Dec, 2038	417.29	252.65	86833.63
Jan, 2039	416.08	253.86	86579.76
Feb, 2039	414.86	255.08	86324.69
Mar, 2039	413.64	256.30	86068.38
Apr, 2039	412.41	257.53	85810.86
May, 2039	411.18	258.76	85552.09
Jun, 2039	409.94	260.00	85292.09
Jul, 2039	408.69	261.25	85030.84
Aug, 2039	407.44	262.50	84768.34
Sep, 2039	406.18	263.76	84504.58
Oct, 2039	404.92	265.02	84239.56
Nov, 2039	403.65	266.29	83973.27
Dec, 2039	402.37	267.57	83705.70
Jan, 2040	401.09	268.85	83436.85
Feb, 2040	399.80	270.14	83166.71
Mar, 2040	398.51	271.43	82895.28
Apr, 2040	397.21	272.73	82622.55
May, 2040	395.90	274.04	82348.50
Jun, 2040	394.59	275.35	82073.15
Jul, 2040	393.27	276.67	81796.48
Aug, 2040	391.94	278.00	81518.48
Sep, 2040	390.61	279.33	81239.15
Oct, 2040	389.27	280.67	80958.48
Nov, 2040	387.93	282.01	80676.47
Dec, 2040	386.57	283.37	80393.10
Jan, 2041	385.22	284.72	80108.38
Feb, 2041	383.85	286.09	79822.29
Mar, 2041	382.48	287.46	79534.83
Apr, 2041	381.10	288.84	79246.00
May, 2041	379.72	290.22	78955.78
Jun, 2041	378.33	291.61	78664.17
Jul, 2041	376.93	293.01	78371.16
Aug, 2041	375.53	294.41	78076.75
Sep, 2041	374.12	295.82	77780.93
Oct, 2041	372.70	297.24	77483.69
Nov, 2041	371.28	298.66	77185.02
Dec, 2041	369.84	300.10	76884.93
Jan, 2042	368.41	301.53	76583.39
Feb, 2042	366.96	302.98	76280.42
Mar, 2042	365.51	304.43	75975.99
Apr, 2042	364.05	305.89	75670.10
May, 2042	362.59	307.35	75362.74
Jun, 2042	361.11	308.83	75053.92
Jul, 2042	359.63	310.31	74743.61
Aug, 2042	358.15	311.79	74431.82
Sep, 2042	356.65	313.29	74118.53
Oct, 2042	355.15	314.79	73803.74
Nov, 2042	353.64	316.30	73487.44
Dec, 2042	352.13	317.81	73169.63
Jan, 2043	350.60	319.34	72850.30
Feb, 2043	349.07	320.87	72529.43
Mar, 2043	347.54	322.40	72207.03
Apr, 2043	345.99	323.95	71883.08
May, 2043	344.44	325.50	71557.58
Jun, 2043	342.88	327.06	71230.52
Jul, 2043	341.31	328.63	70901.89
Aug, 2043	339.74	330.20	70571.69
Sep, 2043	338.16	331.78	70239.91
Oct, 2043	336.57	333.37	69906.53
Nov, 2043	334.97	334.97	69571.56
Dec, 2043	333.36	336.58	69234.98
Jan, 2044	331.75	338.19	68896.80
Feb, 2044	330.13	339.81	68556.99
Mar, 2044	328.50	341.44	68215.55
Apr, 2044	326.87	343.07	67872.47
May, 2044	325.22	344.72	67527.76
Jun, 2044	323.57	346.37	67181.39
Jul, 2044	321.91	348.03	66833.36
Aug, 2044	320.24	349.70	66483.66
Sep, 2044	318.57	351.37	66132.29
Oct, 2044	316.88	353.06	65779.23
Nov, 2044	315.19	354.75	65424.48
Dec, 2044	313.49	356.45	65068.04
Jan, 2045	311.78	358.16	64709.88
Feb, 2045	310.07	359.87	64350.01
Mar, 2045	308.34	361.60	63988.41
Apr, 2045	306.61	363.33	63625.08
May, 2045	304.87	365.07	63260.01
Jun, 2045	303.12	366.82	62893.20
Jul, 2045	301.36	368.58	62524.62
Aug, 2045	299.60	370.34	62154.28
Sep, 2045	297.82	372.12	61782.16
Oct, 2045	296.04	373.90	61408.26
Nov, 2045	294.25	375.69	61032.57
Dec, 2045	292.45	377.49	60655.07
Jan, 2046	290.64	379.30	60275.77
Feb, 2046	288.82	381.12	59894.65
Mar, 2046	287.00	382.94	59511.71
Apr, 2046	285.16	384.78	59126.93
May, 2046	283.32	386.62	58740.31
Jun, 2046	281.46	388.48	58351.83
Jul, 2046	279.60	390.34	57961.49
Aug, 2046	277.73	392.21	57569.28
Sep, 2046	275.85	394.09	57175.20
Oct, 2046	273.96	395.98	56779.22
Nov, 2046	272.07	397.87	56381.35
Dec, 2046	270.16	399.78	55981.57
Jan, 2047	268.25	401.69	55579.87
Feb, 2047	266.32	403.62	55176.25
Mar, 2047	264.39	405.55	54770.70
Apr, 2047	262.44	407.50	54363.20
May, 2047	260.49	409.45	53953.75
Jun, 2047	258.53	411.41	53542.34
Jul, 2047	256.56	413.38	53128.96
Aug, 2047	254.58	415.36	52713.60
Sep, 2047	252.59	417.35	52296.24
Oct, 2047	250.59	419.35	51876.89
Nov, 2047	248.58	421.36	51455.52
Dec, 2047	246.56	423.38	51032.14
Jan, 2048	244.53	425.41	50606.73
Feb, 2048	242.49	427.45	50179.28
Mar, 2048	240.44	429.50	49749.78
Apr, 2048	238.38	431.56	49318.23
May, 2048	236.32	433.62	48884.61
Jun, 2048	234.24	435.70	48448.90
Jul, 2048	232.15	437.79	48011.11
Aug, 2048	230.05	439.89	47571.23
Sep, 2048	227.95	441.99	47129.23
Oct, 2048	225.83	444.11	46685.12
Nov, 2048	223.70	446.24	46238.88
Dec, 2048	221.56	448.38	45790.50
Jan, 2049	219.41	450.53	45339.97
Feb, 2049	217.25	452.69	44887.29
Mar, 2049	215.08	454.86	44432.43
Apr, 2049	212.91	457.03	43975.40
May, 2049	210.72	459.22	43516.17
Jun, 2049	208.52	461.42	43054.75
Jul, 2049	206.30	463.64	42591.11
Aug, 2049	204.08	465.86	42125.26
Sep, 2049	201.85	468.09	41657.17
Oct, 2049	199.61	470.33	41186.83
Nov, 2049	197.35	472.59	40714.25
Dec, 2049	195.09	474.85	40239.40
Jan, 2050	192.81	477.13	39762.27
Feb, 2050	190.53	479.41	39282.86
Mar, 2050	188.23	481.71	38801.15
Apr, 2050	185.92	484.02	38317.13
May, 2050	183.60	486.34	37830.79
Jun, 2050	181.27	488.67	37342.13
Jul, 2050	178.93	491.01	36851.12
Aug, 2050	176.58	493.36	36357.75
Sep, 2050	174.21	495.73	35862.03
Oct, 2050	171.84	498.10	35363.93
Nov, 2050	169.45	500.49	34863.44
Dec, 2050	167.05	502.89	34360.55
Jan, 2051	164.64	505.30	33855.26
Feb, 2051	162.22	507.72	33347.54
Mar, 2051	159.79	510.15	32837.39
Apr, 2051	157.35	512.59	32324.80
May, 2051	154.89	515.05	31809.75
Jun, 2051	152.42	517.52	31292.23
Jul, 2051	149.94	520.00	30772.23
Aug, 2051	147.45	522.49	30249.74
Sep, 2051	144.95	524.99	29724.75
Oct, 2051	142.43	527.51	29197.24
Nov, 2051	139.90	530.04	28667.20
Dec, 2051	137.36	532.58	28134.63
Jan, 2052	134.81	535.13	27599.50
Feb, 2052	132.25	537.69	27061.81
Mar, 2052	129.67	540.27	26521.54
Apr, 2052	127.08	542.86	25978.68
May, 2052	124.48	545.46	25433.22
Jun, 2052	121.87	548.07	24885.15
Jul, 2052	119.24	550.70	24334.45
Aug, 2052	116.60	553.34	23781.11
Sep, 2052	113.95	555.99	23225.12
Oct, 2052	111.29	558.65	22666.47
Nov, 2052	108.61	561.33	22105.14
Dec, 2052	105.92	564.02	21541.12
Jan, 2053	103.22	566.72	20974.40
Feb, 2053	100.50	569.44	20404.96
Mar, 2053	97.77	572.17	19832.79
Apr, 2053	95.03	574.91	19257.89
May, 2053	92.28	577.66	18680.22
Jun, 2053	89.51	580.43	18099.79
Jul, 2053	86.73	583.21	17516.58
Aug, 2053	83.93	586.01	16930.58
Sep, 2053	81.13	588.81	16341.76
Oct, 2053	78.30	591.64	15750.13
Nov, 2053	75.47	594.47	15155.65
Dec, 2053	72.62	597.32	14558.34
Jan, 2054	69.76	600.18	13958.15
Feb, 2054	66.88	603.06	13355.10
Mar, 2054	63.99	605.95	12749.15
Apr, 2054	61.09	608.85	12140.30
May, 2054	58.17	611.77	11528.53
Jun, 2054	55.24	614.70	10913.83
Jul, 2054	52.30	617.64	10296.19
Aug, 2054	49.34	620.60	9675.58
Sep, 2054	46.36	623.58	9052.01
Oct, 2054	43.37	626.57	8425.44
Nov, 2054	40.37	629.57	7795.87
Dec, 2054	37.36	632.58	7163.29
Jan, 2055	34.32	635.62	6527.67
Feb, 2055	31.28	638.66	5889.01
Mar, 2055	28.22	641.72	5247.29
Apr, 2055	25.14	644.80	4602.49
May, 2055	22.05	647.89	3954.61
Jun, 2055	18.95	650.99	3303.61
Jul, 2055	15.83	654.11	2649.50
Aug, 2055	12.70	657.24	1992.26
Sep, 2055	9.55	660.39	1331.87
Oct, 2055	6.38	663.56	668.31
Nov, 2055	3.20	666.74	1.57