Mortgage Parameters

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

Mortgage Summary

Property Total:	$125,000
Down Payment	$37,500
Mortgage Amount:	$87,500
Mortgage Payment:	$510.63 / month
Estimated Tax:	+ $69.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $580.07 / month
Total Interest Paid:	$96,325.20 over 30 years
Total Tax Paid:	$25,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	419.27	91.36	87408.64
Mar, 2026	418.83	91.80	87316.84
Mar, 2026	837.22	184.04	87224.61
May, 2026	417.95	92.68	87131.93
May, 2026	835.46	185.80	87038.81
Jul, 2026	417.06	93.57	86945.24
Jul, 2026	833.67	187.59	86851.22
Aug, 2026	416.16	94.47	86756.75
Oct, 2026	415.71	94.92	86661.83
Oct, 2026	830.96	190.30	86566.46
Dec, 2026	414.80	95.83	86470.62
Dec, 2026	829.14	192.12	86374.33
Jan, 2027	413.88	96.75	86277.58
Mar, 2027	413.41	97.22	86180.36
Mar, 2027	826.36	194.90	86082.68
May, 2027	412.48	98.15	85984.53
May, 2027	824.49	196.77	85885.91
Jul, 2027	411.54	99.09	85786.81
Jul, 2027	822.60	198.66	85687.25
Aug, 2027	410.58	100.05	85587.20
Oct, 2027	410.11	100.52	85486.68
Oct, 2027	819.73	201.53	85385.67
Dec, 2027	409.14	101.49	85284.18
Dec, 2027	817.79	203.47	85182.20
Jan, 2028	408.16	102.47	85079.74
Mar, 2028	407.67	102.96	84976.78
Mar, 2028	814.85	206.41	84873.33
May, 2028	406.68	103.95	84769.39
May, 2028	812.87	208.39	84664.94
Jul, 2028	405.69	104.94	84560.00
Jul, 2028	810.87	210.39	84454.55
Aug, 2028	404.68	105.95	84348.60
Oct, 2028	404.17	106.46	84242.14
Oct, 2028	807.83	213.43	84135.17
Dec, 2028	403.15	107.48	84027.69
Dec, 2028	805.78	215.48	83919.69
Jan, 2029	402.12	108.51	83811.18
Mar, 2029	401.60	109.03	83702.14
Mar, 2029	802.67	218.59	83592.59
May, 2029	400.55	110.08	83482.50
May, 2029	800.57	220.69	83371.89
Jul, 2029	399.49	111.14	83260.75
Jul, 2029	798.45	222.81	83149.08
Aug, 2029	398.42	112.21	83036.87
Oct, 2029	397.89	112.74	82924.13
Oct, 2029	795.23	226.03	82810.84
Dec, 2029	396.80	113.83	82697.02
Dec, 2029	793.06	228.20	82582.64
Jan, 2030	395.71	114.92	82467.72
Mar, 2030	395.16	115.47	82352.25
Mar, 2030	789.76	231.50	82236.22
May, 2030	394.05	116.58	82119.64
May, 2030	787.54	233.72	82002.50
Jul, 2030	392.93	117.70	81884.80
Jul, 2030	785.29	235.97	81766.53
Aug, 2030	391.80	118.83	81647.70
Oct, 2030	391.23	119.40	81528.30
Oct, 2030	781.89	239.37	81408.33
Dec, 2030	390.08	120.55	81287.78
Dec, 2030	779.58	241.68	81166.65
Jan, 2031	388.92	121.71	81044.95
Mar, 2031	388.34	122.29	80922.66
Mar, 2031	776.09	245.17	80799.78
May, 2031	387.17	123.46	80676.32
May, 2031	773.74	247.52	80552.26
Jul, 2031	385.98	124.65	80427.61
Jul, 2031	771.36	249.90	80302.36
Aug, 2031	384.78	125.85	80176.52
Oct, 2031	384.18	126.45	80050.06
Oct, 2031	767.75	253.51	79923.01
Dec, 2031	382.96	127.67	79795.34
Dec, 2031	765.31	255.95	79667.06
Jan, 2032	381.74	128.89	79538.17
Mar, 2032	381.12	129.51	79408.66
Mar, 2032	761.62	259.64	79278.53
May, 2032	379.88	130.75	79147.78
May, 2032	759.13	262.13	79016.40
Jul, 2032	378.62	132.01	78884.39
Jul, 2032	756.61	264.65	78751.75
Aug, 2032	377.35	133.28	78618.47
Oct, 2032	376.71	133.92	78484.55
Oct, 2032	752.78	268.48	78349.99
Dec, 2032	375.43	135.20	78214.79
Dec, 2032	750.21	271.05	78078.94
Jan, 2033	374.13	136.50	77942.44
Mar, 2033	373.47	137.16	77805.28
Mar, 2033	746.29	274.97	77667.47
May, 2033	372.16	138.47	77529.00
May, 2033	743.65	277.61	77389.86
Jul, 2033	370.83	139.80	77250.06
Jul, 2033	740.99	280.27	77109.58
Aug, 2033	369.48	141.15	76968.44
Oct, 2033	368.81	141.82	76826.61
Oct, 2033	736.94	284.32	76684.11
Dec, 2033	367.44	143.19	76540.93
Dec, 2033	734.20	287.06	76397.05
Jan, 2034	366.07	144.56	76252.49
Mar, 2034	365.38	145.25	76107.24
Mar, 2034	730.06	291.20	75961.29
May, 2034	363.98	146.65	75814.64
May, 2034	727.26	294.00	75667.29
Jul, 2034	362.57	148.06	75519.23
Jul, 2034	724.43	296.83	75370.47
Aug, 2034	361.15	149.48	75220.99
Oct, 2034	360.43	150.20	75070.79
Oct, 2034	720.14	301.12	74919.87
Dec, 2034	358.99	151.64	74768.24
Dec, 2034	717.25	304.01	74615.87
Jan, 2035	357.53	153.10	74462.77
Mar, 2035	356.80	153.83	74308.94
Mar, 2035	712.86	308.40	74154.38
May, 2035	355.32	155.31	73999.07
May, 2035	709.90	311.36	73843.02
Jul, 2035	353.83	156.80	73686.22
Jul, 2035	706.91	314.35	73528.67
Aug, 2035	352.32	158.31	73370.37
Oct, 2035	351.57	159.06	73211.30
Oct, 2035	702.37	318.89	73051.48
Dec, 2035	350.04	160.59	72890.88
Dec, 2035	699.31	321.95	72729.52
Jan, 2036	348.50	162.13	72567.39
Mar, 2036	347.72	162.91	72404.48
Mar, 2036	694.66	326.60	72240.79
May, 2036	346.15	164.48	72076.31
May, 2036	691.52	329.74	71911.05
Jul, 2036	344.57	166.06	71744.99
Jul, 2036	688.35	332.91	71578.14
Aug, 2036	342.98	167.65	71410.49
Oct, 2036	342.18	168.45	71242.03
Oct, 2036	683.55	337.71	71072.77
Dec, 2036	340.56	170.07	70902.70
Dec, 2036	680.30	340.96	70731.81
Jan, 2037	338.92	171.71	70560.10
Mar, 2037	338.10	172.53	70387.57
Mar, 2037	675.37	345.89	70214.22
May, 2037	336.44	174.19	70040.03
May, 2037	672.05	349.21	69865.01
Jul, 2037	334.77	175.86	69689.15
Jul, 2037	668.70	352.56	69512.44
Aug, 2037	333.08	177.55	69334.90
Oct, 2037	332.23	178.40	69156.49
Oct, 2037	663.60	357.66	68977.24
Dec, 2037	330.52	180.11	68797.13
Dec, 2037	660.17	361.09	68616.15
Jan, 2038	328.79	181.84	68434.30
Mar, 2038	327.91	182.72	68251.59
Mar, 2038	654.95	366.31	68068.00
May, 2038	326.16	184.47	67883.53
May, 2038	651.44	369.82	67698.17
Jul, 2038	324.39	186.24	67511.93
Jul, 2038	647.88	373.38	67324.79
Aug, 2038	322.60	188.03	67136.76
Oct, 2038	321.70	188.93	66947.83
Oct, 2038	642.49	378.77	66757.99
Dec, 2038	319.88	190.75	66567.24
Dec, 2038	638.85	382.41	66375.58
Jan, 2039	318.05	192.58	66183.00
Mar, 2039	317.13	193.50	65989.50
Mar, 2039	633.33	387.93	65795.07
May, 2039	315.27	195.36	65599.70
May, 2039	629.60	391.66	65403.41
Jul, 2039	313.39	197.24	65206.17
Jul, 2039	625.84	395.42	65007.98
Aug, 2039	311.50	199.13	64808.85
Oct, 2039	310.54	200.09	64608.76
Oct, 2039	620.12	401.14	64407.72
Dec, 2039	308.62	202.01	64205.71
Dec, 2039	616.27	404.99	64002.73
Jan, 2040	306.68	203.95	63798.78
Mar, 2040	305.70	204.93	63593.85
Mar, 2040	610.42	410.84	63387.94
May, 2040	303.73	206.90	63181.05
May, 2040	606.47	414.79	62973.16
Jul, 2040	301.75	208.88	62764.27
Jul, 2040	602.50	418.76	62554.39
Aug, 2040	299.74	210.89	62343.50
Oct, 2040	298.73	211.90	62131.60
Oct, 2040	596.44	424.82	61918.68
Dec, 2040	296.69	213.94	61704.75
Dec, 2040	592.36	428.90	61489.79
Jan, 2041	294.64	215.99	61273.79
Mar, 2041	293.60	217.03	61056.77
Mar, 2041	586.16	435.10	60838.70
May, 2041	291.52	219.11	60619.59
May, 2041	581.99	439.27	60399.43
Jul, 2041	289.41	221.22	60178.21
Jul, 2041	577.76	443.50	59955.94
Aug, 2041	287.29	223.34	59732.60
Oct, 2041	286.22	224.41	59508.18
Oct, 2041	571.36	449.90	59282.70
Dec, 2041	284.06	226.57	59056.13
Dec, 2041	567.04	454.22	58828.48
Jan, 2042	281.89	228.74	58599.73
Mar, 2042	280.79	229.84	58369.89
Mar, 2042	560.48	460.78	58138.95
May, 2042	278.58	232.05	57906.91
May, 2042	556.05	465.21	57673.75
Jul, 2042	276.35	234.28	57439.47
Jul, 2042	551.58	469.68	57204.07
Aug, 2042	274.10	236.53	56967.54
Oct, 2042	272.97	237.66	56729.88
Oct, 2042	544.80	476.46	56491.08
Dec, 2042	270.69	239.94	56251.14
Dec, 2042	540.23	481.03	56010.05
Jan, 2043	268.38	242.25	55767.80
Mar, 2043	267.22	243.41	55524.39
Mar, 2043	533.27	487.99	55279.81
May, 2043	264.88	245.75	55034.07
May, 2043	528.58	492.68	54787.14
Jul, 2043	262.52	248.11	54539.03
Jul, 2043	523.85	497.41	54289.74
Aug, 2043	260.14	250.49	54039.24
Oct, 2043	258.94	251.69	53787.55
Oct, 2043	516.67	504.59	53534.65
Dec, 2043	256.52	254.11	53280.54
Dec, 2043	511.82	509.44	53025.22
Jan, 2044	254.08	256.55	52768.67
Mar, 2044	252.85	257.78	52510.89
Mar, 2044	504.46	516.80	52251.87
May, 2044	250.37	260.26	51991.61
May, 2044	499.50	521.76	51730.11
Jul, 2044	247.87	262.76	51467.35
Jul, 2044	494.48	526.78	51203.34
Aug, 2044	245.35	265.28	50938.06
Oct, 2044	244.08	266.55	50671.51
Oct, 2044	486.88	534.38	50403.68
Dec, 2044	241.52	269.11	50134.56
Dec, 2044	481.75	539.51	49864.16
Jan, 2045	238.93	271.70	49592.47
Mar, 2045	237.63	273.00	49319.47
Mar, 2045	473.95	547.31	49045.16
May, 2045	235.01	275.62	48769.54
May, 2045	468.70	552.56	48492.59
Jul, 2045	232.36	278.27	48214.32
Jul, 2045	463.39	557.87	47934.72
Aug, 2045	229.69	280.94	47653.78
Oct, 2045	228.34	282.29	47371.49
Oct, 2045	455.33	565.93	47087.85
Dec, 2045	225.63	285.00	46802.85
Dec, 2045	449.89	571.37	46516.48
Jan, 2046	222.89	287.74	46228.74
Mar, 2046	221.51	289.12	45939.62
Mar, 2046	441.64	579.62	45649.12
May, 2046	218.74	291.89	45357.23
May, 2046	436.08	585.18	45063.93
Jul, 2046	215.93	294.70	44769.24
Jul, 2046	430.45	590.81	44473.12
Aug, 2046	213.10	297.53	44175.60
Oct, 2046	211.67	298.96	43876.64
Oct, 2046	421.91	599.35	43576.25
Dec, 2046	208.80	301.83	43274.43
Dec, 2046	416.16	605.10	42971.15
Jan, 2047	205.90	304.73	42666.43
Mar, 2047	204.44	306.19	42360.24
Mar, 2047	407.42	613.84	42052.58
May, 2047	201.50	309.13	41743.46
May, 2047	401.52	619.74	41432.85
Jul, 2047	198.53	312.10	41120.75
Jul, 2047	395.57	625.69	40807.16
Aug, 2047	195.53	315.10	40492.06
Oct, 2047	194.02	316.61	40175.46
Oct, 2047	386.53	634.73	39857.33
Dec, 2047	190.98	319.65	39537.69
Dec, 2047	380.43	640.83	39216.51
Jan, 2048	187.91	322.72	38893.79
Mar, 2048	186.37	324.26	38569.53
Mar, 2048	371.18	650.08	38243.71
May, 2048	183.25	327.38	37916.33
May, 2048	364.93	656.33	37587.38
Jul, 2048	180.11	330.52	37256.86
Jul, 2048	358.63	662.63	36924.75
Aug, 2048	176.93	333.70	36591.05
Oct, 2048	175.33	335.30	36255.75
Oct, 2048	349.06	672.20	35918.85
Dec, 2048	172.11	338.52	35580.33
Dec, 2048	342.60	678.66	35240.19
Jan, 2049	168.86	341.77	34898.42
Mar, 2049	167.22	343.41	34555.01
Mar, 2049	332.80	688.46	34209.96
May, 2049	163.92	346.71	33863.25
May, 2049	326.18	695.08	33514.88
Jul, 2049	160.59	350.04	33164.84
Jul, 2049	319.50	701.76	32813.13
Aug, 2049	157.23	353.40	32459.73
Oct, 2049	155.54	355.09	32104.63
Oct, 2049	309.37	711.89	31747.84
Dec, 2049	152.13	358.50	31389.33
Dec, 2049	302.54	718.72	31029.11
Jan, 2050	148.68	361.95	30667.16
Mar, 2050	146.95	363.68	30303.48
Mar, 2050	292.15	729.11	29938.05
May, 2050	143.45	367.18	29570.88
May, 2050	285.14	736.12	29201.94
Jul, 2050	139.93	370.70	28831.23
Jul, 2050	278.08	743.18	28458.75
Aug, 2050	136.36	374.27	28084.49
Oct, 2050	134.57	376.06	27708.43
Oct, 2050	267.34	753.92	27330.57
Dec, 2050	130.96	379.67	26950.90
Dec, 2050	260.10	761.16	26569.41
Jan, 2051	127.31	383.32	26186.09
Mar, 2051	125.48	385.15	25800.94
Mar, 2051	249.11	772.15	25413.94
May, 2051	121.78	388.85	25025.08
May, 2051	241.69	779.57	24634.36
Jul, 2051	118.04	392.59	24241.77
Jul, 2051	234.20	787.06	23847.30
Aug, 2051	114.27	396.36	23450.94
Oct, 2051	112.37	398.26	23052.68
Oct, 2051	222.83	798.43	22652.51
Dec, 2051	108.54	402.09	22250.42
Dec, 2051	215.16	806.10	21846.41
Jan, 2052	104.68	405.95	21440.46
Mar, 2052	102.74	407.89	21032.56
Mar, 2052	203.52	817.74	20622.72
May, 2052	98.82	411.81	20210.90
May, 2052	195.66	825.60	19797.12
Jul, 2052	94.86	415.77	19381.35
Jul, 2052	187.73	833.53	18963.59
Aug, 2052	90.87	419.76	18543.82
Oct, 2052	88.86	421.77	18122.05
Oct, 2052	175.69	845.57	17698.26
Dec, 2052	84.80	425.83	17272.43
Dec, 2052	167.56	853.70	16844.56
Jan, 2053	80.71	429.92	16414.65
Mar, 2053	78.65	431.98	15982.67
Mar, 2053	155.23	866.03	15548.62
May, 2053	74.50	436.13	15112.50
May, 2053	146.91	874.35	14674.28
Jul, 2053	70.31	440.32	14233.97
Jul, 2053	138.51	882.75	13791.54
Aug, 2053	66.08	444.55	13346.99
Oct, 2053	63.95	446.68	12900.32
Oct, 2053	125.76	895.50	12451.50
Dec, 2053	59.66	450.97	12000.54
Dec, 2053	117.16	904.10	11547.41
Jan, 2054	55.33	455.30	11092.11
Mar, 2054	53.15	457.48	10634.63
Mar, 2054	104.11	917.15	10174.96
May, 2054	48.76	461.87	9713.08
May, 2054	95.30	925.96	9248.99
Jul, 2054	44.32	466.31	8782.68
Jul, 2054	86.40	934.86	8314.14
Aug, 2054	39.84	470.79	7843.34
Oct, 2054	37.58	473.05	7370.30
Oct, 2054	72.90	948.36	6894.98
Dec, 2054	33.04	477.59	6417.39
Dec, 2054	63.79	957.47	5937.51
Jan, 2055	28.45	482.18	5455.33
Mar, 2055	26.14	484.49	4970.84
Mar, 2055	49.96	971.30	4484.03
May, 2055	21.49	489.14	3994.89
May, 2055	40.63	980.63	3503.40
Jul, 2055	16.79	493.84	3009.56
Jul, 2055	31.21	990.05	2513.35
Aug, 2055	12.04	498.59	2014.76
Oct, 2055	9.65	500.98	1513.78
Oct, 2055	16.90	1004.36	1010.41
Dec, 2055	4.84	505.79	504.62
Dec, 2055	7.26	1014.00	0