Mortgage Parameters

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

Mortgage Summary

Property Total:	$195,000
Down Payment	$58,500
Mortgage Amount:	$136,500
Mortgage Payment:	$796.58 / month
Estimated Tax:	+ $108.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $904.91 / month
Total Interest Paid:	$150,267.60 over 30 years
Total Tax Paid:	$39,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	654.06	142.52	136357.48
Mar, 2026	653.38	143.20	136214.28
Mar, 2026	1306.07	287.09	136070.40
May, 2026	652.00	144.58	135925.82
May, 2026	1303.31	289.85	135780.55
Jul, 2026	650.62	145.96	135634.59
Jul, 2026	1300.54	292.62	135487.92
Aug, 2026	649.21	147.37	135340.55
Oct, 2026	648.51	148.07	135192.48
Oct, 2026	1296.31	296.85	135043.70
Dec, 2026	647.08	149.50	134894.20
Dec, 2026	1293.45	299.71	134743.99
Jan, 2027	645.65	150.93	134593.06
Mar, 2027	644.93	151.65	134441.40
Mar, 2027	1289.13	304.03	134289.02
May, 2027	643.47	153.11	134135.91
May, 2027	1286.20	306.96	133982.07
Jul, 2027	642.00	154.58	133827.48
Jul, 2027	1283.26	309.90	133672.16
Aug, 2027	640.51	156.07	133516.09
Oct, 2027	639.76	156.82	133359.28
Oct, 2027	1278.77	314.39	133201.71
Dec, 2027	638.26	158.32	133043.39
Dec, 2027	1275.76	317.40	132884.31
Jan, 2028	636.74	159.84	132724.47
Mar, 2028	635.97	160.61	132563.86
Mar, 2028	1271.17	321.99	132402.48
May, 2028	634.43	162.15	132240.33
May, 2028	1268.08	325.08	132077.40
Jul, 2028	632.87	163.71	131913.69
Jul, 2028	1264.96	328.20	131749.20
Aug, 2028	631.30	165.28	131583.91
Oct, 2028	630.51	166.07	131417.84
Oct, 2028	1260.22	332.94	131250.97
Dec, 2028	628.91	167.67	131083.30
Dec, 2028	1257.02	336.14	130914.83
Jan, 2029	627.30	169.28	130745.55
Mar, 2029	626.49	170.09	130575.46
Mar, 2029	1252.16	341.00	130404.55
May, 2029	624.86	171.72	130232.83
May, 2029	1248.89	344.27	130060.28
Jul, 2029	623.21	173.37	129886.91
Jul, 2029	1245.58	347.58	129712.70
Aug, 2029	621.54	175.04	129537.66
Oct, 2029	620.70	175.88	129361.78
Oct, 2029	1240.56	352.60	129185.06
Dec, 2029	619.01	177.57	129007.49
Dec, 2029	1237.17	355.99	128829.07
Jan, 2030	617.31	179.27	128649.80
Mar, 2030	616.45	180.13	128469.67
Mar, 2030	1232.03	361.13	128288.67
May, 2030	614.72	181.86	128106.81
May, 2030	1228.57	364.59	127924.07
Jul, 2030	612.97	183.61	127740.46
Jul, 2030	1225.06	368.10	127555.97
Aug, 2030	611.21	185.37	127370.60
Oct, 2030	610.32	186.26	127184.33
Oct, 2030	1219.74	373.42	126997.18
Dec, 2030	608.53	188.05	126809.13
Dec, 2030	1216.16	377.00	126620.17
Jan, 2031	606.72	189.86	126430.32
Mar, 2031	605.81	190.77	126239.55
Mar, 2031	1210.71	382.45	126047.86
May, 2031	603.98	192.60	125855.26
May, 2031	1207.04	386.12	125661.74
Jul, 2031	602.13	194.45	125467.29
Jul, 2031	1203.33	389.83	125271.91
Aug, 2031	600.26	196.32	125075.59
Oct, 2031	599.32	197.26	124878.33
Oct, 2031	1197.70	395.46	124680.12
Dec, 2031	597.43	199.15	124480.97
Dec, 2031	1193.90	399.26	124280.86
Jan, 2032	595.51	201.07	124079.79
Mar, 2032	594.55	202.03	123877.76
Mar, 2032	1188.13	405.03	123674.76
May, 2032	592.61	203.97	123470.79
May, 2032	1184.24	408.92	123265.84
Jul, 2032	590.65	205.93	123059.91
Jul, 2032	1180.31	412.85	122852.99
Aug, 2032	588.67	207.91	122645.08
Oct, 2032	587.67	208.91	122436.18
Oct, 2032	1174.34	418.82	122226.27
Dec, 2032	585.67	210.91	122015.36
Dec, 2032	1170.33	422.83	121803.44
Jan, 2033	583.64	212.94	121590.50
Mar, 2033	582.62	213.96	121376.54
Mar, 2033	1164.22	428.94	121161.56
May, 2033	580.57	216.01	120945.54
May, 2033	1160.10	433.06	120728.49
Jul, 2033	578.49	218.09	120510.40
Jul, 2033	1155.94	437.22	120291.27
Aug, 2033	576.40	220.18	120071.08
Oct, 2033	575.34	221.24	119849.84
Oct, 2033	1149.62	443.54	119627.54
Dec, 2033	573.22	223.36	119404.18
Dec, 2033	1145.37	447.79	119179.75
Jan, 2034	571.07	225.51	118954.23
Mar, 2034	569.99	226.59	118727.64
Mar, 2034	1138.89	454.27	118499.97
May, 2034	567.81	228.77	118271.20
May, 2034	1134.53	458.63	118041.34
Jul, 2034	565.61	230.97	117810.37
Jul, 2034	1130.12	463.04	117578.30
Aug, 2034	563.40	233.18	117345.11
Oct, 2034	562.28	234.30	117110.81
Oct, 2034	1123.44	469.72	116875.39
Dec, 2034	560.03	236.55	116638.84
Dec, 2034	1118.92	474.24	116401.15
Jan, 2035	557.76	238.82	116162.33
Mar, 2035	556.61	239.97	115922.36
Mar, 2035	1112.07	481.09	115681.24
May, 2035	554.31	242.27	115438.97
May, 2035	1107.46	485.70	115195.53
Jul, 2035	551.98	244.60	114950.93
Jul, 2035	1102.79	490.37	114705.16
Aug, 2035	549.63	246.95	114458.20
Oct, 2035	548.45	248.13	114210.07
Oct, 2035	1095.71	497.45	113960.75
Dec, 2035	546.06	250.52	113710.23
Dec, 2035	1090.92	502.24	113458.51
Jan, 2036	543.66	252.92	113205.59
Mar, 2036	542.44	254.14	112951.45
Mar, 2036	1083.67	509.49	112696.09
May, 2036	540.00	256.58	112439.52
May, 2036	1078.77	514.39	112181.71
Jul, 2036	537.54	259.04	111922.67
Jul, 2036	1073.84	519.32	111662.38
Aug, 2036	535.05	261.53	111400.85
Oct, 2036	533.80	262.78	111138.07
Oct, 2036	1066.34	526.82	110874.02
Dec, 2036	531.27	265.31	110608.72
Dec, 2036	1061.27	531.89	110342.14
Jan, 2037	528.72	267.86	110074.28
Mar, 2037	527.44	269.14	109805.14
Mar, 2037	1053.59	539.57	109534.71
May, 2037	524.85	271.73	109262.98
May, 2037	1048.40	544.76	108989.95
Jul, 2037	522.24	274.34	108715.62
Jul, 2037	1043.17	549.99	108439.96
Aug, 2037	519.61	276.97	108162.99
Oct, 2037	518.28	278.30	107884.69
Oct, 2037	1035.23	557.93	107605.06
Dec, 2037	515.61	280.97	107324.09
Dec, 2037	1029.87	563.29	107041.77
Jan, 2038	512.91	283.67	106758.10
Mar, 2038	511.55	285.03	106473.07
Mar, 2038	1021.73	571.43	106186.67
May, 2038	508.81	287.77	105898.90
May, 2038	1016.24	576.92	105609.76
Jul, 2038	506.05	290.53	105319.22
Jul, 2038	1010.70	582.46	105027.30
Aug, 2038	503.26	293.32	104733.97
Oct, 2038	501.85	294.73	104439.24
Oct, 2038	1002.29	590.87	104143.10
Dec, 2038	499.02	297.56	103845.54
Dec, 2038	996.61	596.55	103546.55
Jan, 2039	496.16	300.42	103246.13
Mar, 2039	494.72	301.86	102944.27
Mar, 2039	987.99	605.17	102640.97
May, 2039	491.82	304.76	102336.21
May, 2039	982.18	610.98	102029.99
Jul, 2039	488.89	307.69	101722.31
Jul, 2039	976.31	616.85	101413.14
Aug, 2039	485.94	310.64	101102.50
Oct, 2039	484.45	312.13	100790.37
Oct, 2039	967.40	625.76	100476.75
Dec, 2039	481.45	315.13	100161.62
Dec, 2039	961.39	631.77	99844.98
Jan, 2040	478.42	318.16	99526.82
Mar, 2040	476.90	319.68	99207.14
Mar, 2040	952.27	640.89	98885.93
May, 2040	473.83	322.75	98563.18
May, 2040	946.11	647.05	98238.88
Jul, 2040	470.73	325.85	97913.03
Jul, 2040	939.90	653.26	97585.61
Aug, 2040	467.60	328.98	97256.63
Oct, 2040	466.02	330.56	96926.07
Oct, 2040	930.46	662.70	96593.93
Dec, 2040	462.85	333.73	96260.20
Dec, 2040	924.10	669.06	95924.86
Jan, 2041	459.64	336.94	95587.92
Mar, 2041	458.03	338.55	95249.37
Mar, 2041	914.43	678.73	94909.19
May, 2041	454.77	341.81	94567.38
May, 2041	907.91	685.25	94223.94
Jul, 2041	451.49	345.09	93878.85
Jul, 2041	901.33	691.83	93532.11
Aug, 2041	448.17	348.41	93183.70
Oct, 2041	446.51	350.07	92833.63
Oct, 2041	891.34	701.82	92481.87
Dec, 2041	443.14	353.44	92128.44
Dec, 2041	884.59	708.57	91773.30
Jan, 2042	439.75	356.83	91416.47
Mar, 2042	438.04	358.54	91057.93
Mar, 2042	874.36	718.80	90697.67
May, 2042	434.59	361.99	90335.68
May, 2042	867.45	725.71	89971.96
Jul, 2042	431.12	365.46	89606.50
Jul, 2042	860.48	732.68	89239.28
Aug, 2042	427.60	368.98	88870.30
Oct, 2042	425.84	370.74	88499.56
Oct, 2042	849.90	743.26	88127.04
Dec, 2042	422.28	374.30	87752.74
Dec, 2042	842.76	750.40	87376.64
Jan, 2043	418.68	377.90	86998.74
Mar, 2043	416.87	379.71	86619.03
Mar, 2043	831.92	761.24	86237.50
May, 2043	413.22	383.36	85854.14
May, 2043	824.60	768.56	85468.94
Jul, 2043	409.54	387.04	85081.90
Jul, 2043	817.22	775.94	84693.01
Aug, 2043	405.82	390.76	84302.25
Oct, 2043	403.95	392.63	83909.61
Oct, 2043	806.02	787.14	83515.10
Dec, 2043	400.18	396.40	83118.70
Dec, 2043	798.46	794.70	82720.40
Jan, 2044	396.37	400.21	82320.18
Mar, 2044	394.45	402.13	81918.05
Mar, 2044	786.97	806.19	81514.00
May, 2044	390.59	405.99	81108.01
May, 2044	779.23	813.93	80700.07
Jul, 2044	386.69	409.89	80290.18
Jul, 2044	771.41	821.75	79878.32
Aug, 2044	382.75	413.83	79464.49
Oct, 2044	380.77	415.81	79048.68
Oct, 2044	759.54	833.62	78630.87
Dec, 2044	376.77	419.81	78211.07
Dec, 2044	751.53	841.63	77789.25
Jan, 2045	372.74	423.84	77365.41
Mar, 2045	370.71	425.87	76939.54
Mar, 2045	739.38	853.78	76511.63
May, 2045	366.62	429.96	76081.66
May, 2045	731.18	861.98	75649.64
Jul, 2045	362.49	434.09	75215.55
Jul, 2045	722.90	870.26	74779.38
Aug, 2045	358.32	438.26	74341.12
Oct, 2045	356.22	440.36	73900.75
Oct, 2045	710.33	882.83	73458.28
Dec, 2045	351.99	444.59	73013.69
Dec, 2045	701.85	891.31	72566.97
Jan, 2046	347.72	448.86	72118.10
Mar, 2046	345.57	451.01	71667.09
Mar, 2046	688.97	904.19	71213.91
May, 2046	341.23	455.35	70758.57
May, 2046	680.28	912.88	70301.04
Jul, 2046	336.86	459.72	69841.32
Jul, 2046	671.52	921.64	69379.39
Aug, 2046	332.44	464.14	68915.26
Oct, 2046	330.22	466.36	68448.90
Oct, 2046	658.20	934.96	67980.30
Dec, 2046	325.74	470.84	67509.46
Dec, 2046	649.22	943.94	67036.36
Jan, 2047	321.22	475.36	66561.00
Mar, 2047	318.94	477.64	66083.36
Mar, 2047	635.59	957.57	65603.42
May, 2047	314.35	482.23	65121.19
May, 2047	626.39	966.77	64636.65
Jul, 2047	309.72	486.86	64149.79
Jul, 2047	617.10	976.06	63660.60
Aug, 2047	305.04	491.54	63169.06
Oct, 2047	302.69	493.89	62675.16
Oct, 2047	603.01	990.15	62178.90
Dec, 2047	297.94	498.64	61680.26
Dec, 2047	593.49	999.67	61179.23
Jan, 2048	293.15	503.43	60675.80
Mar, 2048	290.74	505.84	60169.96
Mar, 2048	579.05	1014.11	59661.69
May, 2048	285.88	510.70	59150.99
May, 2048	569.31	1023.85	58637.85
Jul, 2048	280.97	515.61	58122.24
Jul, 2048	559.47	1033.69	57604.16
Aug, 2048	276.02	520.56	57083.60
Oct, 2048	273.53	523.05	56560.55
Oct, 2048	544.55	1048.61	56034.99
Dec, 2048	268.50	528.08	55506.91
Dec, 2048	534.47	1058.69	54976.30
Jan, 2049	263.43	533.15	54443.14
Mar, 2049	260.87	535.71	53907.44
Mar, 2049	519.18	1073.98	53369.16
May, 2049	255.73	540.85	52828.31
May, 2049	508.87	1084.29	52284.87
Jul, 2049	250.53	546.05	51738.82
Jul, 2049	498.45	1094.71	51190.15
Aug, 2049	245.29	551.29	50638.86
Oct, 2049	242.64	553.94	50084.93
Oct, 2049	482.63	1110.53	49528.34
Dec, 2049	237.32	559.26	48969.08
Dec, 2049	471.96	1121.20	48407.14
Jan, 2050	231.95	564.63	47842.51
Mar, 2050	229.25	567.33	47275.18
Mar, 2050	455.78	1137.38	46705.13
May, 2050	223.80	572.78	46132.34
May, 2050	444.85	1148.31	45556.81
Jul, 2050	218.29	578.29	44978.52
Jul, 2050	433.81	1159.35	44397.47
Aug, 2050	212.74	583.84	43813.62
Oct, 2050	209.94	586.64	43226.98
Oct, 2050	417.07	1176.09	42637.53
Dec, 2050	204.30	592.28	42045.26
Dec, 2050	405.77	1187.39	41450.15
Jan, 2051	198.62	597.96	40852.18
Mar, 2051	195.75	600.83	40251.35
Mar, 2051	388.62	1204.54	39647.64
May, 2051	189.98	606.60	39041.04
May, 2051	377.05	1216.11	38431.53
Jul, 2051	184.15	612.43	37819.10
Jul, 2051	365.37	1227.79	37203.74
Aug, 2051	178.27	618.31	36585.43
Oct, 2051	175.31	621.27	35964.15
Oct, 2051	347.64	1245.52	35339.90
Dec, 2051	169.34	627.24	34712.66
Dec, 2051	335.67	1257.49	34082.41
Jan, 2052	163.31	633.27	33449.14
Mar, 2052	160.28	636.30	32812.84
Mar, 2052	317.51	1275.65	32173.49
May, 2052	154.16	642.42	31531.07
May, 2052	305.25	1287.91	30885.58
Jul, 2052	147.99	648.59	30236.99
Jul, 2052	292.88	1300.28	29585.30
Aug, 2052	141.76	654.82	28930.48
Oct, 2052	138.63	657.95	28272.52
Oct, 2052	274.10	1319.06	27611.42
Dec, 2052	132.30	664.28	26947.14
Dec, 2052	261.42	1331.74	26279.68
Jan, 2053	125.92	670.66	25609.03
Mar, 2053	122.71	673.87	24935.16
Mar, 2053	242.19	1350.97	24258.06
May, 2053	116.24	680.34	23577.71
May, 2053	229.22	1363.94	22894.11
Jul, 2053	109.70	686.88	22207.23
Jul, 2053	216.11	1377.05	21517.06
Aug, 2053	103.10	693.48	20823.58
Oct, 2053	99.78	696.80	20126.78
Oct, 2053	196.22	1396.94	19426.64
Dec, 2053	93.09	703.49	18723.15
Dec, 2053	182.81	1410.35	18016.29
Jan, 2054	86.33	710.25	17306.03
Mar, 2054	82.92	713.66	16592.38
Mar, 2054	162.43	1430.73	15875.30
May, 2054	76.07	720.51	15154.79
May, 2054	148.69	1444.47	14430.83
Jul, 2054	69.15	727.43	13703.40
Jul, 2054	134.81	1458.35	12972.48
Aug, 2054	62.16	734.42	12238.06
Oct, 2054	58.64	737.94	11500.12
Oct, 2054	113.74	1479.42	10758.64
Dec, 2054	51.55	745.03	10013.62
Dec, 2054	99.53	1493.63	9265.02
Jan, 2055	44.39	752.19	8512.83
Mar, 2055	40.79	755.79	7757.04
Mar, 2055	77.96	1515.20	6997.63
May, 2055	33.53	763.05	6234.58
May, 2055	63.40	1529.76	5467.88
Jul, 2055	26.20	770.38	4697.50
Jul, 2055	48.71	1544.45	3923.43
Aug, 2055	18.80	777.78	3145.65
Oct, 2055	15.07	781.51	2364.14
Oct, 2055	26.40	1566.76	1578.89
Dec, 2055	7.57	789.01	789.87
Dec, 2055	11.35	1581.81	0