Mortgage Parameters

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

Mortgage Summary

Property Total:	$220,000
Down Payment	$66,000
Mortgage Amount:	$154,000
Mortgage Payment:	$898.70 / month
Estimated Tax:	+ $122.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,020.92 / month
Total Interest Paid:	$169,531.20 over 30 years
Total Tax Paid:	$44,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	737.92	160.78	153839.22
Jan, 2026	737.15	161.55	153677.66
Feb, 2026	736.37	162.33	153515.34
Mar, 2026	735.59	163.11	153352.23
Apr, 2026	734.81	163.89	153188.34
May, 2026	734.03	164.67	153023.67
Jun, 2026	733.24	165.46	152858.21
Jul, 2026	732.45	166.25	152691.95
Aug, 2026	731.65	167.05	152524.90
Sep, 2026	730.85	167.85	152357.05
Oct, 2026	730.04	168.66	152188.40
Nov, 2026	729.24	169.46	152018.93
Dec, 2026	728.42	170.28	151848.66
Jan, 2027	727.61	171.09	151677.56
Feb, 2027	726.79	171.91	151505.65
Mar, 2027	725.96	172.74	151332.92
Apr, 2027	725.14	173.56	151159.35
May, 2027	724.31	174.39	150984.96
Jun, 2027	723.47	175.23	150809.73
Jul, 2027	722.63	176.07	150633.66
Aug, 2027	721.79	176.91	150456.74
Sep, 2027	720.94	177.76	150278.98
Oct, 2027	720.09	178.61	150100.37
Nov, 2027	719.23	179.47	149920.90
Dec, 2027	718.37	180.33	149740.57
Jan, 2028	717.51	181.19	149559.38
Feb, 2028	716.64	182.06	149377.32
Mar, 2028	715.77	182.93	149194.38
Apr, 2028	714.89	183.81	149010.57
May, 2028	714.01	184.69	148825.88
Jun, 2028	713.12	185.58	148640.31
Jul, 2028	712.23	186.47	148453.84
Aug, 2028	711.34	187.36	148266.48
Sep, 2028	710.44	188.26	148078.23
Oct, 2028	709.54	189.16	147889.07
Nov, 2028	708.64	190.06	147699.00
Dec, 2028	707.72	190.98	147508.03
Jan, 2029	706.81	191.89	147316.14
Feb, 2029	705.89	192.81	147123.33
Mar, 2029	704.97	193.73	146929.59
Apr, 2029	704.04	194.66	146734.93
May, 2029	703.10	195.60	146539.33
Jun, 2029	702.17	196.53	146342.80
Jul, 2029	701.23	197.47	146145.33
Aug, 2029	700.28	198.42	145946.91
Sep, 2029	699.33	199.37	145747.54
Oct, 2029	698.37	200.33	145547.21
Nov, 2029	697.41	201.29	145345.92
Dec, 2029	696.45	202.25	145143.67
Jan, 2030	695.48	203.22	144940.45
Feb, 2030	694.51	204.19	144736.26
Mar, 2030	693.53	205.17	144531.09
Apr, 2030	692.54	206.16	144324.93
May, 2030	691.56	207.14	144117.79
Jun, 2030	690.56	208.14	143909.65
Jul, 2030	689.57	209.13	143700.52
Aug, 2030	688.56	210.14	143490.39
Sep, 2030	687.56	211.14	143279.24
Oct, 2030	686.55	212.15	143067.09
Nov, 2030	685.53	213.17	142853.92
Dec, 2030	684.51	214.19	142639.73
Jan, 2031	683.48	215.22	142424.51
Feb, 2031	682.45	216.25	142208.26
Mar, 2031	681.41	217.29	141990.98
Apr, 2031	680.37	218.33	141772.65
May, 2031	679.33	219.37	141553.28
Jun, 2031	678.28	220.42	141332.85
Jul, 2031	677.22	221.48	141111.37
Aug, 2031	676.16	222.54	140888.83
Sep, 2031	675.09	223.61	140665.22
Oct, 2031	674.02	224.68	140440.54
Nov, 2031	672.94	225.76	140214.79
Dec, 2031	671.86	226.84	139987.95
Jan, 2032	670.78	227.92	139760.03
Feb, 2032	669.68	229.02	139531.01
Mar, 2032	668.59	230.11	139300.90
Apr, 2032	667.48	231.22	139069.68
May, 2032	666.38	232.32	138837.36
Jun, 2032	665.26	233.44	138603.92
Jul, 2032	664.14	234.56	138369.36
Aug, 2032	663.02	235.68	138133.68
Sep, 2032	661.89	236.81	137896.87
Oct, 2032	660.76	237.94	137658.93
Nov, 2032	659.62	239.08	137419.84
Dec, 2032	658.47	240.23	137179.61
Jan, 2033	657.32	241.38	136938.23
Feb, 2033	656.16	242.54	136695.69
Mar, 2033	655.00	243.70	136452.00
Apr, 2033	653.83	244.87	136207.13
May, 2033	652.66	246.04	135961.09
Jun, 2033	651.48	247.22	135713.87
Jul, 2033	650.30	248.40	135465.46
Aug, 2033	649.11	249.59	135215.87
Sep, 2033	647.91	250.79	134965.08
Oct, 2033	646.71	251.99	134713.09
Nov, 2033	645.50	253.20	134459.89
Dec, 2033	644.29	254.41	134205.47
Jan, 2034	643.07	255.63	133949.84
Feb, 2034	641.84	256.86	133692.98
Mar, 2034	640.61	258.09	133434.90
Apr, 2034	639.38	259.32	133175.57
May, 2034	638.13	260.57	132915.00
Jun, 2034	636.88	261.82	132653.19
Jul, 2034	635.63	263.07	132390.12
Aug, 2034	634.37	264.33	132125.79
Sep, 2034	633.10	265.60	131860.19
Oct, 2034	631.83	266.87	131593.32
Nov, 2034	630.55	268.15	131325.17
Dec, 2034	629.27	269.43	131055.74
Jan, 2035	627.98	270.72	130785.01
Feb, 2035	626.68	272.02	130512.99
Mar, 2035	625.37	273.33	130239.67
Apr, 2035	624.07	274.63	129965.03
May, 2035	622.75	275.95	129689.08
Jun, 2035	621.43	277.27	129411.81
Jul, 2035	620.10	278.60	129133.21
Aug, 2035	618.76	279.94	128853.27
Sep, 2035	617.42	281.28	128571.99
Oct, 2035	616.07	282.63	128289.36
Nov, 2035	614.72	283.98	128005.38
Dec, 2035	613.36	285.34	127720.04
Jan, 2036	611.99	286.71	127433.34
Feb, 2036	610.62	288.08	127145.25
Mar, 2036	609.24	289.46	126855.79
Apr, 2036	607.85	290.85	126564.94
May, 2036	606.46	292.24	126272.70
Jun, 2036	605.06	293.64	125979.06
Jul, 2036	603.65	295.05	125684.01
Aug, 2036	602.24	296.46	125387.54
Sep, 2036	600.82	297.88	125089.66
Oct, 2036	599.39	299.31	124790.34
Nov, 2036	597.95	300.75	124489.60
Dec, 2036	596.51	302.19	124187.41
Jan, 2037	595.06	303.64	123883.78
Feb, 2037	593.61	305.09	123578.69
Mar, 2037	592.15	306.55	123272.13
Apr, 2037	590.68	308.02	122964.11
May, 2037	589.20	309.50	122654.62
Jun, 2037	587.72	310.98	122343.64
Jul, 2037	586.23	312.47	122031.17
Aug, 2037	584.73	313.97	121717.20
Sep, 2037	583.23	315.47	121401.73
Oct, 2037	581.72	316.98	121084.74
Nov, 2037	580.20	318.50	120766.24
Dec, 2037	578.67	320.03	120446.21
Jan, 2038	577.14	321.56	120124.65
Feb, 2038	575.60	323.10	119801.55
Mar, 2038	574.05	324.65	119476.90
Apr, 2038	572.49	326.21	119150.69
May, 2038	570.93	327.77	118822.92
Jun, 2038	569.36	329.34	118493.58
Jul, 2038	567.78	330.92	118162.66
Aug, 2038	566.20	332.50	117830.16
Sep, 2038	564.60	334.10	117496.06
Oct, 2038	563.00	335.70	117160.36
Nov, 2038	561.39	337.31	116823.06
Dec, 2038	559.78	338.92	116484.13
Jan, 2039	558.15	340.55	116143.59
Feb, 2039	556.52	342.18	115801.41
Mar, 2039	554.88	343.82	115457.59
Apr, 2039	553.23	345.47	115112.12
May, 2039	551.58	347.12	114765.00
Jun, 2039	549.92	348.78	114416.22
Jul, 2039	548.24	350.46	114065.76
Aug, 2039	546.57	352.13	113713.63
Sep, 2039	544.88	353.82	113359.81
Oct, 2039	543.18	355.52	113004.29
Nov, 2039	541.48	357.22	112647.07
Dec, 2039	539.77	358.93	112288.13
Jan, 2040	538.05	360.65	111927.48
Feb, 2040	536.32	362.38	111565.10
Mar, 2040	534.58	364.12	111200.98
Apr, 2040	532.84	365.86	110835.12
May, 2040	531.08	367.62	110467.51
Jun, 2040	529.32	369.38	110098.13
Jul, 2040	527.55	371.15	109726.98
Aug, 2040	525.78	372.92	109354.06
Sep, 2040	523.99	374.71	108979.35
Oct, 2040	522.19	376.51	108602.84
Nov, 2040	520.39	378.31	108224.53
Dec, 2040	518.58	380.12	107844.40
Jan, 2041	516.75	381.95	107462.46
Feb, 2041	514.92	383.78	107078.68
Mar, 2041	513.09	385.61	106693.07
Apr, 2041	511.24	387.46	106305.61
May, 2041	509.38	389.32	105916.29
Jun, 2041	507.52	391.18	105525.10
Jul, 2041	505.64	393.06	105132.04
Aug, 2041	503.76	394.94	104737.10
Sep, 2041	501.87	396.83	104340.27
Oct, 2041	499.96	398.74	103941.53
Nov, 2041	498.05	400.65	103540.88
Dec, 2041	496.13	402.57	103138.32
Jan, 2042	494.20	404.50	102733.82
Feb, 2042	492.27	406.43	102327.39
Mar, 2042	490.32	408.38	101919.01
Apr, 2042	488.36	410.34	101508.67
May, 2042	486.40	412.30	101096.36
Jun, 2042	484.42	414.28	100682.08
Jul, 2042	482.43	416.27	100265.82
Aug, 2042	480.44	418.26	99847.56
Sep, 2042	478.44	420.26	99427.30
Oct, 2042	476.42	422.28	99005.02
Nov, 2042	474.40	424.30	98580.72
Dec, 2042	472.37	426.33	98154.38
Jan, 2043	470.32	428.38	97726.01
Feb, 2043	468.27	430.43	97295.58
Mar, 2043	466.21	432.49	96863.08
Apr, 2043	464.14	434.56	96428.52
May, 2043	462.05	436.65	95991.87
Jun, 2043	459.96	438.74	95553.13
Jul, 2043	457.86	440.84	95112.29
Aug, 2043	455.75	442.95	94669.34
Sep, 2043	453.62	445.08	94224.26
Oct, 2043	451.49	447.21	93777.05
Nov, 2043	449.35	449.35	93327.70
Dec, 2043	447.20	451.50	92876.20
Jan, 2044	445.03	453.67	92422.53
Feb, 2044	442.86	455.84	91966.69
Mar, 2044	440.67	458.03	91508.66
Apr, 2044	438.48	460.22	91048.44
May, 2044	436.27	462.43	90586.01
Jun, 2044	434.06	464.64	90121.37
Jul, 2044	431.83	466.87	89654.50
Aug, 2044	429.59	469.11	89185.40
Sep, 2044	427.35	471.35	88714.05
Oct, 2044	425.09	473.61	88240.43
Nov, 2044	422.82	475.88	87764.55
Dec, 2044	420.54	478.16	87286.39
Jan, 2045	418.25	480.45	86805.94
Feb, 2045	415.95	482.75	86323.18
Mar, 2045	413.63	485.07	85838.11
Apr, 2045	411.31	487.39	85350.72
May, 2045	408.97	489.73	84860.99
Jun, 2045	406.63	492.07	84368.92
Jul, 2045	404.27	494.43	83874.49
Aug, 2045	401.90	496.80	83377.69
Sep, 2045	399.52	499.18	82878.50
Oct, 2045	397.13	501.57	82376.93
Nov, 2045	394.72	503.98	81872.95
Dec, 2045	392.31	506.39	81366.56
Jan, 2046	389.88	508.82	80857.74
Feb, 2046	387.44	511.26	80346.49
Mar, 2046	384.99	513.71	79832.78
Apr, 2046	382.53	516.17	79316.61
May, 2046	380.06	518.64	78797.97
Jun, 2046	377.57	521.13	78276.84
Jul, 2046	375.08	523.62	77753.22
Aug, 2046	372.57	526.13	77227.09
Sep, 2046	370.05	528.65	76698.43
Oct, 2046	367.51	531.19	76167.25
Nov, 2046	364.97	533.73	75633.52
Dec, 2046	362.41	536.29	75097.23
Jan, 2047	359.84	538.86	74558.37
Feb, 2047	357.26	541.44	74016.93
Mar, 2047	354.66	544.04	73472.89
Apr, 2047	352.06	546.64	72926.25
May, 2047	349.44	549.26	72376.99
Jun, 2047	346.81	551.89	71825.09
Jul, 2047	344.16	554.54	71270.56
Aug, 2047	341.50	557.20	70713.36
Sep, 2047	338.83	559.87	70153.49
Oct, 2047	336.15	562.55	69590.95
Nov, 2047	333.46	565.24	69025.70
Dec, 2047	330.75	567.95	68457.75
Jan, 2048	328.03	570.67	67887.08
Feb, 2048	325.29	573.41	67313.67
Mar, 2048	322.54	576.16	66737.52
Apr, 2048	319.78	578.92	66158.60
May, 2048	317.01	581.69	65576.91
Jun, 2048	314.22	584.48	64992.43
Jul, 2048	311.42	587.28	64405.15
Aug, 2048	308.61	590.09	63815.06
Sep, 2048	305.78	592.92	63222.14
Oct, 2048	302.94	595.76	62626.38
Nov, 2048	300.08	598.62	62027.77
Dec, 2048	297.22	601.48	61426.28
Jan, 2049	294.33	604.37	60821.92
Feb, 2049	291.44	607.26	60214.66
Mar, 2049	288.53	610.17	59604.48
Apr, 2049	285.60	613.10	58991.39
May, 2049	282.67	616.03	58375.36
Jun, 2049	279.72	618.98	57756.37
Jul, 2049	276.75	621.95	57134.42
Aug, 2049	273.77	624.93	56509.49
Sep, 2049	270.77	627.93	55881.56
Oct, 2049	267.77	630.93	55250.63
Nov, 2049	264.74	633.96	54616.67
Dec, 2049	261.70	637.00	53979.68
Jan, 2050	258.65	640.05	53339.63
Feb, 2050	255.59	643.11	52696.52
Mar, 2050	252.50	646.20	52050.32
Apr, 2050	249.41	649.29	51401.03
May, 2050	246.30	652.40	50748.62
Jun, 2050	243.17	655.53	50093.10
Jul, 2050	240.03	658.67	49434.42
Aug, 2050	236.87	661.83	48772.60
Sep, 2050	233.70	665.00	48107.60
Oct, 2050	230.52	668.18	47439.42
Nov, 2050	227.31	671.39	46768.03
Dec, 2050	224.10	674.60	46093.43
Jan, 2051	220.86	677.84	45415.59
Feb, 2051	217.62	681.08	44734.51
Mar, 2051	214.35	684.35	44050.16
Apr, 2051	211.07	687.63	43362.53
May, 2051	207.78	690.92	42671.61
Jun, 2051	204.47	694.23	41977.38
Jul, 2051	201.14	697.56	41279.82
Aug, 2051	197.80	700.90	40578.92
Sep, 2051	194.44	704.26	39874.66
Oct, 2051	191.07	707.63	39167.03
Nov, 2051	187.68	711.02	38456.00
Dec, 2051	184.27	714.43	37741.57
Jan, 2052	180.85	717.85	37023.72
Feb, 2052	177.41	721.29	36302.42
Mar, 2052	173.95	724.75	35577.67
Apr, 2052	170.48	728.22	34849.45
May, 2052	166.99	731.71	34117.73
Jun, 2052	163.48	735.22	33382.52
Jul, 2052	159.96	738.74	32643.77
Aug, 2052	156.42	742.28	31901.49
Sep, 2052	152.86	745.84	31155.65
Oct, 2052	149.29	749.41	30406.24
Nov, 2052	145.70	753.00	29653.24
Dec, 2052	142.09	756.61	28896.62
Jan, 2053	138.46	760.24	28136.39
Feb, 2053	134.82	763.88	27372.51
Mar, 2053	131.16	767.54	26604.97
Apr, 2053	127.48	771.22	25833.75
May, 2053	123.79	774.91	25058.84
Jun, 2053	120.07	778.63	24280.21
Jul, 2053	116.34	782.36	23497.85
Aug, 2053	112.59	786.11	22711.75
Sep, 2053	108.83	789.87	21921.87
Oct, 2053	105.04	793.66	21128.22
Nov, 2053	101.24	797.46	20330.76
Dec, 2053	97.42	801.28	19529.47
Jan, 2054	93.58	805.12	18724.35
Feb, 2054	89.72	808.98	17915.37
Mar, 2054	85.84	812.86	17102.52
Apr, 2054	81.95	816.75	16285.77
May, 2054	78.04	820.66	15465.10
Jun, 2054	74.10	824.60	14640.51
Jul, 2054	70.15	828.55	13811.96
Aug, 2054	66.18	832.52	12979.44
Sep, 2054	62.19	836.51	12142.94
Oct, 2054	58.18	840.52	11302.42
Nov, 2054	54.16	844.54	10457.88
Dec, 2054	50.11	848.59	9609.29
Jan, 2055	46.04	852.66	8756.63
Feb, 2055	41.96	856.74	7899.89
Mar, 2055	37.85	860.85	7039.05
Apr, 2055	33.73	864.97	6174.07
May, 2055	29.58	869.12	5304.96
Jun, 2055	25.42	873.28	4431.68
Jul, 2055	21.24	877.46	3554.21
Aug, 2055	17.03	881.67	2672.54
Sep, 2055	12.81	885.89	1786.65
Oct, 2055	8.56	890.14	896.51
Nov, 2055	4.30	894.40	2.11