Mortgage Parameters

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

Mortgage Summary

Property Total:	$235,200
Down Payment	$70,560
Mortgage Amount:	$164,640
Mortgage Payment:	$960.79 / month
Estimated Tax:	+ $130.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,091.46 / month
Total Interest Paid:	$181,245.60 over 30 years
Total Tax Paid:	$47,040.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	788.90	171.89	164468.11
Jan, 2026	788.08	172.71	164295.40
Feb, 2026	787.25	173.54	164121.86
Mar, 2026	786.42	174.37	163947.48
Apr, 2026	785.58	175.21	163772.27
May, 2026	784.74	176.05	163596.23
Jun, 2026	783.90	176.89	163419.33
Jul, 2026	783.05	177.74	163241.60
Aug, 2026	782.20	178.59	163063.01
Sep, 2026	781.34	179.45	162883.56
Oct, 2026	780.48	180.31	162703.25
Nov, 2026	779.62	181.17	162522.08
Dec, 2026	778.75	182.04	162340.04
Jan, 2027	777.88	182.91	162157.13
Feb, 2027	777.00	183.79	161973.35
Mar, 2027	776.12	184.67	161788.68
Apr, 2027	775.24	185.55	161603.13
May, 2027	774.35	186.44	161416.68
Jun, 2027	773.45	187.34	161229.35
Jul, 2027	772.56	188.23	161041.12
Aug, 2027	771.66	189.13	160851.98
Sep, 2027	770.75	190.04	160661.94
Oct, 2027	769.84	190.95	160470.99
Nov, 2027	768.92	191.87	160279.12
Dec, 2027	768.00	192.79	160086.34
Jan, 2028	767.08	193.71	159892.63
Feb, 2028	766.15	194.64	159697.99
Mar, 2028	765.22	195.57	159502.42
Apr, 2028	764.28	196.51	159305.91
May, 2028	763.34	197.45	159108.46
Jun, 2028	762.39	198.40	158910.07
Jul, 2028	761.44	199.35	158710.72
Aug, 2028	760.49	200.30	158510.42
Sep, 2028	759.53	201.26	158309.16
Oct, 2028	758.56	202.23	158106.93
Nov, 2028	757.60	203.19	157903.74
Dec, 2028	756.62	204.17	157699.57
Jan, 2029	755.64	205.15	157494.43
Feb, 2029	754.66	206.13	157288.30
Mar, 2029	753.67	207.12	157081.18
Apr, 2029	752.68	208.11	156873.07
May, 2029	751.68	209.11	156663.96
Jun, 2029	750.68	210.11	156453.85
Jul, 2029	749.67	211.12	156242.74
Aug, 2029	748.66	212.13	156030.61
Sep, 2029	747.65	213.14	155817.47
Oct, 2029	746.63	214.16	155603.30
Nov, 2029	745.60	215.19	155388.11
Dec, 2029	744.57	216.22	155171.89
Jan, 2030	743.53	217.26	154954.63
Feb, 2030	742.49	218.30	154736.33
Mar, 2030	741.44	219.35	154516.99
Apr, 2030	740.39	220.40	154296.59
May, 2030	739.34	221.45	154075.14
Jun, 2030	738.28	222.51	153852.63
Jul, 2030	737.21	223.58	153629.05
Aug, 2030	736.14	224.65	153404.40
Sep, 2030	735.06	225.73	153178.67
Oct, 2030	733.98	226.81	152951.86
Nov, 2030	732.89	227.90	152723.97
Dec, 2030	731.80	228.99	152494.98
Jan, 2031	730.71	230.08	152264.89
Feb, 2031	729.60	231.19	152033.71
Mar, 2031	728.49	232.30	151801.41
Apr, 2031	727.38	233.41	151568.00
May, 2031	726.26	234.53	151333.48
Jun, 2031	725.14	235.65	151097.83
Jul, 2031	724.01	236.78	150861.05
Aug, 2031	722.88	237.91	150623.13
Sep, 2031	721.74	239.05	150384.08
Oct, 2031	720.59	240.20	150143.88
Nov, 2031	719.44	241.35	149902.53
Dec, 2031	718.28	242.51	149660.02
Jan, 2032	717.12	243.67	149416.35
Feb, 2032	715.95	244.84	149171.51
Mar, 2032	714.78	246.01	148925.50
Apr, 2032	713.60	247.19	148678.32
May, 2032	712.42	248.37	148429.94
Jun, 2032	711.23	249.56	148180.38
Jul, 2032	710.03	250.76	147929.62
Aug, 2032	708.83	251.96	147677.66
Sep, 2032	707.62	253.17	147424.49
Oct, 2032	706.41	254.38	147170.11
Nov, 2032	705.19	255.60	146914.51
Dec, 2032	703.97	256.82	146657.69
Jan, 2033	702.73	258.06	146399.63
Feb, 2033	701.50	259.29	146140.34
Mar, 2033	700.26	260.53	145879.81
Apr, 2033	699.01	261.78	145618.02
May, 2033	697.75	263.04	145354.99
Jun, 2033	696.49	264.30	145090.69
Jul, 2033	695.23	265.56	144825.13
Aug, 2033	693.95	266.84	144558.29
Sep, 2033	692.68	268.11	144290.17
Oct, 2033	691.39	269.40	144020.77
Nov, 2033	690.10	270.69	143750.08
Dec, 2033	688.80	271.99	143478.10
Jan, 2034	687.50	273.29	143204.81
Feb, 2034	686.19	274.60	142930.21
Mar, 2034	684.87	275.92	142654.29
Apr, 2034	683.55	277.24	142377.05
May, 2034	682.22	278.57	142098.48
Jun, 2034	680.89	279.90	141818.58
Jul, 2034	679.55	281.24	141537.34
Aug, 2034	678.20	282.59	141254.75
Sep, 2034	676.85	283.94	140970.81
Oct, 2034	675.49	285.30	140685.50
Nov, 2034	674.12	286.67	140398.83
Dec, 2034	672.74	288.05	140110.78
Jan, 2035	671.36	289.43	139821.36
Feb, 2035	669.98	290.81	139530.54
Mar, 2035	668.58	292.21	139238.34
Apr, 2035	667.18	293.61	138944.73
May, 2035	665.78	295.01	138649.72
Jun, 2035	664.36	296.43	138353.29
Jul, 2035	662.94	297.85	138055.45
Aug, 2035	661.52	299.27	137756.17
Sep, 2035	660.08	300.71	137455.46
Oct, 2035	658.64	302.15	137153.31
Nov, 2035	657.19	303.60	136849.72
Dec, 2035	655.74	305.05	136544.66
Jan, 2036	654.28	306.51	136238.15
Feb, 2036	652.81	307.98	135930.17
Mar, 2036	651.33	309.46	135620.71
Apr, 2036	649.85	310.94	135309.77
May, 2036	648.36	312.43	134997.34
Jun, 2036	646.86	313.93	134683.41
Jul, 2036	645.36	315.43	134367.98
Aug, 2036	643.85	316.94	134051.04
Sep, 2036	642.33	318.46	133732.57
Oct, 2036	640.80	319.99	133412.59
Nov, 2036	639.27	321.52	133091.06
Dec, 2036	637.73	323.06	132768.00
Jan, 2037	636.18	324.61	132443.39
Feb, 2037	634.62	326.17	132117.23
Mar, 2037	633.06	327.73	131789.50
Apr, 2037	631.49	329.30	131460.20
May, 2037	629.91	330.88	131129.32
Jun, 2037	628.33	332.46	130796.86
Jul, 2037	626.73	334.06	130462.81
Aug, 2037	625.13	335.66	130127.15
Sep, 2037	623.53	337.26	129789.89
Oct, 2037	621.91	338.88	129451.01
Nov, 2037	620.29	340.50	129110.50
Dec, 2037	618.65	342.14	128768.37
Jan, 2038	617.02	343.77	128424.59
Feb, 2038	615.37	345.42	128079.17
Mar, 2038	613.71	347.08	127732.09
Apr, 2038	612.05	348.74	127383.35
May, 2038	610.38	350.41	127032.94
Jun, 2038	608.70	352.09	126680.85
Jul, 2038	607.01	353.78	126327.07
Aug, 2038	605.32	355.47	125971.60
Sep, 2038	603.61	357.18	125614.42
Oct, 2038	601.90	358.89	125255.54
Nov, 2038	600.18	360.61	124894.93
Dec, 2038	598.45	362.34	124532.59
Jan, 2039	596.72	364.07	124168.52
Feb, 2039	594.97	365.82	123802.71
Mar, 2039	593.22	367.57	123435.14
Apr, 2039	591.46	369.33	123065.81
May, 2039	589.69	371.10	122694.71
Jun, 2039	587.91	372.88	122321.83
Jul, 2039	586.13	374.66	121947.17
Aug, 2039	584.33	376.46	121570.71
Sep, 2039	582.53	378.26	121192.44
Oct, 2039	580.71	380.08	120812.37
Nov, 2039	578.89	381.90	120430.47
Dec, 2039	577.06	383.73	120046.74
Jan, 2040	575.22	385.57	119661.18
Feb, 2040	573.38	387.41	119273.76
Mar, 2040	571.52	389.27	118884.49
Apr, 2040	569.65	391.14	118493.36
May, 2040	567.78	393.01	118100.35
Jun, 2040	565.90	394.89	117705.46
Jul, 2040	564.01	396.78	117308.67
Aug, 2040	562.10	398.69	116909.99
Sep, 2040	560.19	400.60	116509.39
Oct, 2040	558.27	402.52	116106.87
Nov, 2040	556.35	404.44	115702.43
Dec, 2040	554.41	406.38	115296.05
Jan, 2041	552.46	408.33	114887.72
Feb, 2041	550.50	410.29	114477.43
Mar, 2041	548.54	412.25	114065.18
Apr, 2041	546.56	414.23	113650.95
May, 2041	544.58	416.21	113234.74
Jun, 2041	542.58	418.21	112816.53
Jul, 2041	540.58	420.21	112396.32
Aug, 2041	538.57	422.22	111974.10
Sep, 2041	536.54	424.25	111549.85
Oct, 2041	534.51	426.28	111123.57
Nov, 2041	532.47	428.32	110695.24
Dec, 2041	530.41	430.38	110264.87
Jan, 2042	528.35	432.44	109832.43
Feb, 2042	526.28	434.51	109397.92
Mar, 2042	524.20	436.59	108961.33
Apr, 2042	522.11	438.68	108522.65
May, 2042	520.00	440.79	108081.86
Jun, 2042	517.89	442.90	107638.96
Jul, 2042	515.77	445.02	107193.94
Aug, 2042	513.64	447.15	106746.79
Sep, 2042	511.50	449.29	106297.50
Oct, 2042	509.34	451.45	105846.05
Nov, 2042	507.18	453.61	105392.44
Dec, 2042	505.01	455.78	104936.65
Jan, 2043	502.82	457.97	104478.68
Feb, 2043	500.63	460.16	104018.52
Mar, 2043	498.42	462.37	103556.15
Apr, 2043	496.21	464.58	103091.57
May, 2043	493.98	466.81	102624.76
Jun, 2043	491.74	469.05	102155.71
Jul, 2043	489.50	471.29	101684.42
Aug, 2043	487.24	473.55	101210.87
Sep, 2043	484.97	475.82	100735.05
Oct, 2043	482.69	478.10	100256.95
Nov, 2043	480.40	480.39	99776.55
Dec, 2043	478.10	482.69	99293.86
Jan, 2044	475.78	485.01	98808.85
Feb, 2044	473.46	487.33	98321.52
Mar, 2044	471.12	489.67	97831.86
Apr, 2044	468.78	492.01	97339.84
May, 2044	466.42	494.37	96845.47
Jun, 2044	464.05	496.74	96348.73
Jul, 2044	461.67	499.12	95849.62
Aug, 2044	459.28	501.51	95348.10
Sep, 2044	456.88	503.91	94844.19
Oct, 2044	454.46	506.33	94337.86
Nov, 2044	452.04	508.75	93829.11
Dec, 2044	449.60	511.19	93317.92
Jan, 2045	447.15	513.64	92804.27
Feb, 2045	444.69	516.10	92288.17
Mar, 2045	442.21	518.58	91769.60
Apr, 2045	439.73	521.06	91248.54
May, 2045	437.23	523.56	90724.98
Jun, 2045	434.72	526.07	90198.91
Jul, 2045	432.20	528.59	89670.32
Aug, 2045	429.67	531.12	89139.21
Sep, 2045	427.13	533.66	88605.54
Oct, 2045	424.57	536.22	88069.32
Nov, 2045	422.00	538.79	87530.53
Dec, 2045	419.42	541.37	86989.15
Jan, 2046	416.82	543.97	86445.19
Feb, 2046	414.22	546.57	85898.61
Mar, 2046	411.60	549.19	85349.42
Apr, 2046	408.97	551.82	84797.60
May, 2046	406.32	554.47	84243.13
Jun, 2046	403.66	557.13	83686.00
Jul, 2046	401.00	559.79	83126.21
Aug, 2046	398.31	562.48	82563.73
Sep, 2046	395.62	565.17	81998.56
Oct, 2046	392.91	567.88	81430.68
Nov, 2046	390.19	570.60	80860.08
Dec, 2046	387.45	573.34	80286.74
Jan, 2047	384.71	576.08	79710.66
Feb, 2047	381.95	578.84	79131.82
Mar, 2047	379.17	581.62	78550.20
Apr, 2047	376.39	584.40	77965.80
May, 2047	373.59	587.20	77378.59
Jun, 2047	370.77	590.02	76788.58
Jul, 2047	367.95	592.84	76195.73
Aug, 2047	365.10	595.69	75600.05
Sep, 2047	362.25	598.54	75001.51
Oct, 2047	359.38	601.41	74400.10
Nov, 2047	356.50	604.29	73795.81
Dec, 2047	353.60	607.19	73188.62
Jan, 2048	350.70	610.09	72578.53
Feb, 2048	347.77	613.02	71965.51
Mar, 2048	344.83	615.96	71349.56
Apr, 2048	341.88	618.91	70730.65
May, 2048	338.92	621.87	70108.78
Jun, 2048	335.94	624.85	69483.93
Jul, 2048	332.94	627.85	68856.08
Aug, 2048	329.94	630.85	68225.22
Sep, 2048	326.91	633.88	67591.35
Oct, 2048	323.88	636.91	66954.43
Nov, 2048	320.82	639.97	66314.47
Dec, 2048	317.76	643.03	65671.43
Jan, 2049	314.68	646.11	65025.32
Feb, 2049	311.58	649.21	64376.11
Mar, 2049	308.47	652.32	63723.79
Apr, 2049	305.34	655.45	63068.34
May, 2049	302.20	658.59	62409.75
Jun, 2049	299.05	661.74	61748.01
Jul, 2049	295.88	664.91	61083.09
Aug, 2049	292.69	668.10	60414.99
Sep, 2049	289.49	671.30	59743.69
Oct, 2049	286.27	674.52	59069.18
Nov, 2049	283.04	677.75	58391.42
Dec, 2049	279.79	681.00	57710.43
Jan, 2050	276.53	684.26	57026.17
Feb, 2050	273.25	687.54	56338.63
Mar, 2050	269.96	690.83	55647.79
Apr, 2050	266.65	694.14	54953.65
May, 2050	263.32	697.47	54256.18
Jun, 2050	259.98	700.81	53555.37
Jul, 2050	256.62	704.17	52851.19
Aug, 2050	253.25	707.54	52143.65
Sep, 2050	249.85	710.94	51432.71
Oct, 2050	246.45	714.34	50718.37
Nov, 2050	243.03	717.76	50000.61
Dec, 2050	239.59	721.20	49279.41
Jan, 2051	236.13	724.66	48554.75
Feb, 2051	232.66	728.13	47826.61
Mar, 2051	229.17	731.62	47094.99
Apr, 2051	225.66	735.13	46359.87
May, 2051	222.14	738.65	45621.22
Jun, 2051	218.60	742.19	44879.03
Jul, 2051	215.05	745.74	44133.28
Aug, 2051	211.47	749.32	43383.97
Sep, 2051	207.88	752.91	42631.06
Oct, 2051	204.27	756.52	41874.54
Nov, 2051	200.65	760.14	41114.40
Dec, 2051	197.01	763.78	40350.62
Jan, 2052	193.35	767.44	39583.17
Feb, 2052	189.67	771.12	38812.05
Mar, 2052	185.97	774.82	38037.24
Apr, 2052	182.26	778.53	37258.71
May, 2052	178.53	782.26	36476.45
Jun, 2052	174.78	786.01	35690.44
Jul, 2052	171.02	789.77	34900.67
Aug, 2052	167.23	793.56	34107.11
Sep, 2052	163.43	797.36	33309.75
Oct, 2052	159.61	801.18	32508.57
Nov, 2052	155.77	805.02	31703.55
Dec, 2052	151.91	808.88	30894.68
Jan, 2053	148.04	812.75	30081.92
Feb, 2053	144.14	816.65	29265.27
Mar, 2053	140.23	820.56	28444.71
Apr, 2053	136.30	824.49	27620.22
May, 2053	132.35	828.44	26791.78
Jun, 2053	128.38	832.41	25959.37
Jul, 2053	124.39	836.40	25122.96
Aug, 2053	120.38	840.41	24282.56
Sep, 2053	116.35	844.44	23438.12
Oct, 2053	112.31	848.48	22589.64
Nov, 2053	108.24	852.55	21737.09
Dec, 2053	104.16	856.63	20880.46
Jan, 2054	100.05	860.74	20019.72
Feb, 2054	95.93	864.86	19154.86
Mar, 2054	91.78	869.01	18285.85
Apr, 2054	87.62	873.17	17412.68
May, 2054	83.44	877.35	16535.32
Jun, 2054	79.23	881.56	15653.77
Jul, 2054	75.01	885.78	14767.98
Aug, 2054	70.76	890.03	13877.96
Sep, 2054	66.50	894.29	12983.67
Oct, 2054	62.21	898.58	12085.09
Nov, 2054	57.91	902.88	11182.21
Dec, 2054	53.58	907.21	10275.00
Jan, 2055	49.23	911.56	9363.44
Feb, 2055	44.87	915.92	8447.52
Mar, 2055	40.48	920.31	7527.21
Apr, 2055	36.07	924.72	6602.49
May, 2055	31.64	929.15	5673.33
Jun, 2055	27.18	933.61	4739.73
Jul, 2055	22.71	938.08	3801.65
Aug, 2055	18.22	942.57	2859.07
Sep, 2055	13.70	947.09	1911.98
Oct, 2055	9.16	951.63	960.36
Nov, 2055	4.60	956.19	4.17