Mortgage Parameters

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

Mortgage Summary

Property Total:	$214,900
Down Payment	$64,470
Mortgage Amount:	$150,430
Mortgage Payment:	$877.87 / month
Estimated Tax:	+ $119.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $997.26 / month
Total Interest Paid:	$165,603.60 over 30 years
Total Tax Paid:	$42,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	720.81	157.06	150272.94
Jan, 2026	720.06	157.81	150115.13
Feb, 2026	719.30	158.57	149956.56
Mar, 2026	718.54	159.33	149797.23
Apr, 2026	717.78	160.09	149637.14
May, 2026	717.01	160.86	149476.28
Jun, 2026	716.24	161.63	149314.65
Jul, 2026	715.47	162.40	149152.25
Aug, 2026	714.69	163.18	148989.07
Sep, 2026	713.91	163.96	148825.10
Oct, 2026	713.12	164.75	148660.35
Nov, 2026	712.33	165.54	148494.81
Dec, 2026	711.54	166.33	148328.48
Jan, 2027	710.74	167.13	148161.35
Feb, 2027	709.94	167.93	147993.42
Mar, 2027	709.14	168.73	147824.69
Apr, 2027	708.33	169.54	147655.14
May, 2027	707.51	170.36	147484.79
Jun, 2027	706.70	171.17	147313.61
Jul, 2027	705.88	171.99	147141.62
Aug, 2027	705.05	172.82	146968.81
Sep, 2027	704.23	173.64	146795.16
Oct, 2027	703.39	174.48	146620.69
Nov, 2027	702.56	175.31	146445.37
Dec, 2027	701.72	176.15	146269.22
Jan, 2028	700.87	177.00	146092.22
Feb, 2028	700.03	177.84	145914.38
Mar, 2028	699.17	178.70	145735.68
Apr, 2028	698.32	179.55	145556.13
May, 2028	697.46	180.41	145375.72
Jun, 2028	696.59	181.28	145194.44
Jul, 2028	695.72	182.15	145012.29
Aug, 2028	694.85	183.02	144829.27
Sep, 2028	693.97	183.90	144645.37
Oct, 2028	693.09	184.78	144460.60
Nov, 2028	692.21	185.66	144274.93
Dec, 2028	691.32	186.55	144088.38
Jan, 2029	690.42	187.45	143900.93
Feb, 2029	689.53	188.34	143712.59
Mar, 2029	688.62	189.25	143523.34
Apr, 2029	687.72	190.15	143333.19
May, 2029	686.80	191.07	143142.12
Jun, 2029	685.89	191.98	142950.14
Jul, 2029	684.97	192.90	142757.24
Aug, 2029	684.05	193.82	142563.42
Sep, 2029	683.12	194.75	142368.66
Oct, 2029	682.18	195.69	142172.98
Nov, 2029	681.25	196.62	141976.35
Dec, 2029	680.30	197.57	141778.79
Jan, 2030	679.36	198.51	141580.27
Feb, 2030	678.41	199.46	141380.81
Mar, 2030	677.45	200.42	141180.39
Apr, 2030	676.49	201.38	140979.01
May, 2030	675.52	202.35	140776.66
Jun, 2030	674.55	203.32	140573.35
Jul, 2030	673.58	204.29	140369.06
Aug, 2030	672.60	205.27	140163.79
Sep, 2030	671.62	206.25	139957.54
Oct, 2030	670.63	207.24	139750.30
Nov, 2030	669.64	208.23	139542.06
Dec, 2030	668.64	209.23	139332.83
Jan, 2031	667.64	210.23	139122.60
Feb, 2031	666.63	211.24	138911.36
Mar, 2031	665.62	212.25	138699.11
Apr, 2031	664.60	213.27	138485.84
May, 2031	663.58	214.29	138271.54
Jun, 2031	662.55	215.32	138056.22
Jul, 2031	661.52	216.35	137839.87
Aug, 2031	660.48	217.39	137622.49
Sep, 2031	659.44	218.43	137404.06
Oct, 2031	658.39	219.48	137184.58
Nov, 2031	657.34	220.53	136964.05
Dec, 2031	656.29	221.58	136742.47
Jan, 2032	655.22	222.65	136519.83
Feb, 2032	654.16	223.71	136296.11
Mar, 2032	653.09	224.78	136071.33
Apr, 2032	652.01	225.86	135845.47
May, 2032	650.93	226.94	135618.52
Jun, 2032	649.84	228.03	135390.49
Jul, 2032	648.75	229.12	135161.37
Aug, 2032	647.65	230.22	134931.15
Sep, 2032	646.55	231.32	134699.82
Oct, 2032	645.44	232.43	134467.39
Nov, 2032	644.32	233.55	134233.84
Dec, 2032	643.20	234.67	133999.17
Jan, 2033	642.08	235.79	133763.38
Feb, 2033	640.95	236.92	133526.46
Mar, 2033	639.81	238.06	133288.41
Apr, 2033	638.67	239.20	133049.21
May, 2033	637.53	240.34	132808.87
Jun, 2033	636.38	241.49	132567.37
Jul, 2033	635.22	242.65	132324.72
Aug, 2033	634.06	243.81	132080.91
Sep, 2033	632.89	244.98	131835.93
Oct, 2033	631.71	246.16	131589.77
Nov, 2033	630.53	247.34	131342.44
Dec, 2033	629.35	248.52	131093.91
Jan, 2034	628.16	249.71	130844.20
Feb, 2034	626.96	250.91	130593.29
Mar, 2034	625.76	252.11	130341.18
Apr, 2034	624.55	253.32	130087.87
May, 2034	623.34	254.53	129833.33
Jun, 2034	622.12	255.75	129577.58
Jul, 2034	620.89	256.98	129320.60
Aug, 2034	619.66	258.21	129062.40
Sep, 2034	618.42	259.45	128802.95
Oct, 2034	617.18	260.69	128542.26
Nov, 2034	615.93	261.94	128280.32
Dec, 2034	614.68	263.19	128017.13
Jan, 2035	613.42	264.45	127752.67
Feb, 2035	612.15	265.72	127486.95
Mar, 2035	610.87	267.00	127219.96
Apr, 2035	609.60	268.27	126951.68
May, 2035	608.31	269.56	126682.12
Jun, 2035	607.02	270.85	126411.27
Jul, 2035	605.72	272.15	126139.12
Aug, 2035	604.42	273.45	125865.67
Sep, 2035	603.11	274.76	125590.90
Oct, 2035	601.79	276.08	125314.82
Nov, 2035	600.47	277.40	125037.42
Dec, 2035	599.14	278.73	124758.69
Jan, 2036	597.80	280.07	124478.62
Feb, 2036	596.46	281.41	124197.21
Mar, 2036	595.11	282.76	123914.45
Apr, 2036	593.76	284.11	123630.34
May, 2036	592.40	285.47	123344.86
Jun, 2036	591.03	286.84	123058.02
Jul, 2036	589.65	288.22	122769.81
Aug, 2036	588.27	289.60	122480.21
Sep, 2036	586.88	290.99	122189.22
Oct, 2036	585.49	292.38	121896.84
Nov, 2036	584.09	293.78	121603.06
Dec, 2036	582.68	295.19	121307.87
Jan, 2037	581.27	296.60	121011.27
Feb, 2037	579.85	298.02	120713.24
Mar, 2037	578.42	299.45	120413.79
Apr, 2037	576.98	300.89	120112.90
May, 2037	575.54	302.33	119810.58
Jun, 2037	574.09	303.78	119506.80
Jul, 2037	572.64	305.23	119201.56
Aug, 2037	571.17	306.70	118894.87
Sep, 2037	569.70	308.17	118586.70
Oct, 2037	568.23	309.64	118277.06
Nov, 2037	566.74	311.13	117965.94
Dec, 2037	565.25	312.62	117653.32
Jan, 2038	563.76	314.11	117339.20
Feb, 2038	562.25	315.62	117023.59
Mar, 2038	560.74	317.13	116706.45
Apr, 2038	559.22	318.65	116387.80
May, 2038	557.69	320.18	116067.62
Jun, 2038	556.16	321.71	115745.91
Jul, 2038	554.62	323.25	115422.66
Aug, 2038	553.07	324.80	115097.85
Sep, 2038	551.51	326.36	114771.49
Oct, 2038	549.95	327.92	114443.57
Nov, 2038	548.38	329.49	114114.08
Dec, 2038	546.80	331.07	113783.00
Jan, 2039	545.21	332.66	113450.34
Feb, 2039	543.62	334.25	113116.09
Mar, 2039	542.01	335.86	112780.23
Apr, 2039	540.41	337.46	112442.77
May, 2039	538.79	339.08	112103.69
Jun, 2039	537.16	340.71	111762.98
Jul, 2039	535.53	342.34	111420.64
Aug, 2039	533.89	343.98	111076.66
Sep, 2039	532.24	345.63	110731.03
Oct, 2039	530.59	347.28	110383.75
Nov, 2039	528.92	348.95	110034.80
Dec, 2039	527.25	350.62	109684.18
Jan, 2040	525.57	352.30	109331.88
Feb, 2040	523.88	353.99	108977.90
Mar, 2040	522.19	355.68	108622.21
Apr, 2040	520.48	357.39	108264.82
May, 2040	518.77	359.10	107905.72
Jun, 2040	517.05	360.82	107544.90
Jul, 2040	515.32	362.55	107182.35
Aug, 2040	513.58	364.29	106818.06
Sep, 2040	511.84	366.03	106452.03
Oct, 2040	510.08	367.79	106084.24
Nov, 2040	508.32	369.55	105714.69
Dec, 2040	506.55	371.32	105343.37
Jan, 2041	504.77	373.10	104970.27
Feb, 2041	502.98	374.89	104595.38
Mar, 2041	501.19	376.68	104218.70
Apr, 2041	499.38	378.49	103840.21
May, 2041	497.57	380.30	103459.91
Jun, 2041	495.75	382.12	103077.78
Jul, 2041	493.91	383.96	102693.83
Aug, 2041	492.07	385.80	102308.03
Sep, 2041	490.23	387.64	101920.39
Oct, 2041	488.37	389.50	101530.89
Nov, 2041	486.50	391.37	101139.52
Dec, 2041	484.63	393.24	100746.28
Jan, 2042	482.74	395.13	100351.15
Feb, 2042	480.85	397.02	99954.13
Mar, 2042	478.95	398.92	99555.20
Apr, 2042	477.04	400.83	99154.37
May, 2042	475.11	402.76	98751.61
Jun, 2042	473.18	404.69	98346.93
Jul, 2042	471.25	406.62	97940.30
Aug, 2042	469.30	408.57	97531.73
Sep, 2042	467.34	410.53	97121.20
Oct, 2042	465.37	412.50	96708.70
Nov, 2042	463.40	414.47	96294.23
Dec, 2042	461.41	416.46	95877.77
Jan, 2043	459.41	418.46	95459.31
Feb, 2043	457.41	420.46	95038.85
Mar, 2043	455.39	422.48	94616.38
Apr, 2043	453.37	424.50	94191.88
May, 2043	451.34	426.53	93765.34
Jun, 2043	449.29	428.58	93336.77
Jul, 2043	447.24	430.63	92906.14
Aug, 2043	445.18	432.69	92473.44
Sep, 2043	443.10	434.77	92038.67
Oct, 2043	441.02	436.85	91601.82
Nov, 2043	438.93	438.94	91162.88
Dec, 2043	436.82	441.05	90721.83
Jan, 2044	434.71	443.16	90278.67
Feb, 2044	432.59	445.28	89833.38
Mar, 2044	430.45	447.42	89385.96
Apr, 2044	428.31	449.56	88936.40
May, 2044	426.15	451.72	88484.69
Jun, 2044	423.99	453.88	88030.80
Jul, 2044	421.81	456.06	87574.75
Aug, 2044	419.63	458.24	87116.51
Sep, 2044	417.43	460.44	86656.07
Oct, 2044	415.23	462.64	86193.43
Nov, 2044	413.01	464.86	85728.57
Dec, 2044	410.78	467.09	85261.48
Jan, 2045	408.54	469.33	84792.16
Feb, 2045	406.30	471.57	84320.58
Mar, 2045	404.04	473.83	83846.75
Apr, 2045	401.77	476.10	83370.64
May, 2045	399.48	478.39	82892.26
Jun, 2045	397.19	480.68	82411.58
Jul, 2045	394.89	482.98	81928.60
Aug, 2045	392.57	485.30	81443.30
Sep, 2045	390.25	487.62	80955.68
Oct, 2045	387.91	489.96	80465.72
Nov, 2045	385.56	492.31	79973.42
Dec, 2045	383.21	494.66	79478.76
Jan, 2046	380.84	497.03	78981.72
Feb, 2046	378.45	499.42	78482.31
Mar, 2046	376.06	501.81	77980.50
Apr, 2046	373.66	504.21	77476.28
May, 2046	371.24	506.63	76969.65
Jun, 2046	368.81	509.06	76460.60
Jul, 2046	366.37	511.50	75949.10
Aug, 2046	363.92	513.95	75435.15
Sep, 2046	361.46	516.41	74918.74
Oct, 2046	358.99	518.88	74399.86
Nov, 2046	356.50	521.37	73878.49
Dec, 2046	354.00	523.87	73354.62
Jan, 2047	351.49	526.38	72828.24
Feb, 2047	348.97	528.90	72299.34
Mar, 2047	346.43	531.44	71767.90
Apr, 2047	343.89	533.98	71233.92
May, 2047	341.33	536.54	70697.38
Jun, 2047	338.76	539.11	70158.27
Jul, 2047	336.18	541.69	69616.57
Aug, 2047	333.58	544.29	69072.28
Sep, 2047	330.97	546.90	68525.38
Oct, 2047	328.35	549.52	67975.86
Nov, 2047	325.72	552.15	67423.71
Dec, 2047	323.07	554.80	66868.91
Jan, 2048	320.41	557.46	66311.46
Feb, 2048	317.74	560.13	65751.33
Mar, 2048	315.06	562.81	65188.52
Apr, 2048	312.36	565.51	64623.01
May, 2048	309.65	568.22	64054.79
Jun, 2048	306.93	570.94	63483.85
Jul, 2048	304.19	573.68	62910.18
Aug, 2048	301.44	576.43	62333.75
Sep, 2048	298.68	579.19	61754.56
Oct, 2048	295.91	581.96	61172.60
Nov, 2048	293.12	584.75	60587.85
Dec, 2048	290.32	587.55	60000.30
Jan, 2049	287.50	590.37	59409.93
Feb, 2049	284.67	593.20	58816.73
Mar, 2049	281.83	596.04	58220.69
Apr, 2049	278.97	598.90	57621.79
May, 2049	276.10	601.77	57020.03
Jun, 2049	273.22	604.65	56415.38
Jul, 2049	270.32	607.55	55807.83
Aug, 2049	267.41	610.46	55197.37
Sep, 2049	264.49	613.38	54583.99
Oct, 2049	261.55	616.32	53967.67
Nov, 2049	258.60	619.27	53348.40
Dec, 2049	255.63	622.24	52726.15
Jan, 2050	252.65	625.22	52100.93
Feb, 2050	249.65	628.22	51472.71
Mar, 2050	246.64	631.23	50841.48
Apr, 2050	243.62	634.25	50207.23
May, 2050	240.58	637.29	49569.93
Jun, 2050	237.52	640.35	48929.58
Jul, 2050	234.45	643.42	48286.17
Aug, 2050	231.37	646.50	47639.67
Sep, 2050	228.27	649.60	46990.07
Oct, 2050	225.16	652.71	46337.36
Nov, 2050	222.03	655.84	45681.53
Dec, 2050	218.89	658.98	45022.55
Jan, 2051	215.73	662.14	44360.41
Feb, 2051	212.56	665.31	43695.10
Mar, 2051	209.37	668.50	43026.60
Apr, 2051	206.17	671.70	42354.90
May, 2051	202.95	674.92	41679.98
Jun, 2051	199.72	678.15	41001.83
Jul, 2051	196.47	681.40	40320.43
Aug, 2051	193.20	684.67	39635.76
Sep, 2051	189.92	687.95	38947.81
Oct, 2051	186.62	691.25	38256.57
Nov, 2051	183.31	694.56	37562.01
Dec, 2051	179.98	697.89	36864.12
Jan, 2052	176.64	701.23	36162.89
Feb, 2052	173.28	704.59	35458.30
Mar, 2052	169.90	707.97	34750.34
Apr, 2052	166.51	711.36	34038.98
May, 2052	163.10	714.77	33324.21
Jun, 2052	159.68	718.19	32606.02
Jul, 2052	156.24	721.63	31884.39
Aug, 2052	152.78	725.09	31159.30
Sep, 2052	149.30	728.57	30430.73
Oct, 2052	145.81	732.06	29698.68
Nov, 2052	142.31	735.56	28963.11
Dec, 2052	138.78	739.09	28224.03
Jan, 2053	135.24	742.63	27481.40
Feb, 2053	131.68	746.19	26735.21
Mar, 2053	128.11	749.76	25985.44
Apr, 2053	124.51	753.36	25232.09
May, 2053	120.90	756.97	24475.12
Jun, 2053	117.28	760.59	23714.53
Jul, 2053	113.63	764.24	22950.29
Aug, 2053	109.97	767.90	22182.39
Sep, 2053	106.29	771.58	21410.81
Oct, 2053	102.59	775.28	20635.53
Nov, 2053	98.88	778.99	19856.54
Dec, 2053	95.15	782.72	19073.82
Jan, 2054	91.40	786.47	18287.34
Feb, 2054	87.63	790.24	17497.10
Mar, 2054	83.84	794.03	16703.07
Apr, 2054	80.04	797.83	15905.24
May, 2054	76.21	801.66	15103.58
Jun, 2054	72.37	805.50	14298.08
Jul, 2054	68.51	809.36	13488.72
Aug, 2054	64.63	813.24	12675.49
Sep, 2054	60.74	817.13	11858.35
Oct, 2054	56.82	821.05	11037.30
Nov, 2054	52.89	824.98	10212.32
Dec, 2054	48.93	828.94	9383.38
Jan, 2055	44.96	832.91	8550.48
Feb, 2055	40.97	836.90	7713.58
Mar, 2055	36.96	840.91	6872.67
Apr, 2055	32.93	844.94	6027.73
May, 2055	28.88	848.99	5178.74
Jun, 2055	24.81	853.06	4325.69
Jul, 2055	20.73	857.14	3468.54
Aug, 2055	16.62	861.25	2607.29
Sep, 2055	12.49	865.38	1741.92
Oct, 2055	8.35	869.52	872.39
Nov, 2055	4.18	873.69	0