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
Jan, 2026	788.90	171.89	164468.11
Mar, 2026	788.08	172.71	164295.40
Mar, 2026	1575.33	346.25	164121.86
May, 2026	786.42	174.37	163947.48
May, 2026	1572.00	349.58	163772.27
Jul, 2026	784.74	176.05	163596.23
Jul, 2026	1568.64	352.94	163419.33
Aug, 2026	783.05	177.74	163241.60
Oct, 2026	782.20	178.59	163063.01
Oct, 2026	1563.54	358.04	162883.56
Dec, 2026	780.48	180.31	162703.25
Dec, 2026	1560.10	361.48	162522.08
Jan, 2027	778.75	182.04	162340.04
Mar, 2027	777.88	182.91	162157.13
Mar, 2027	1554.88	366.70	161973.35
May, 2027	776.12	184.67	161788.68
May, 2027	1551.36	370.22	161603.13
Jul, 2027	774.35	186.44	161416.68
Jul, 2027	1547.80	373.78	161229.35
Aug, 2027	772.56	188.23	161041.12
Oct, 2027	771.66	189.13	160851.98
Oct, 2027	1542.41	379.17	160661.94
Dec, 2027	769.84	190.95	160470.99
Dec, 2027	1538.76	382.82	160279.12
Jan, 2028	768.00	192.79	160086.34
Mar, 2028	767.08	193.71	159892.63
Mar, 2028	1533.23	388.35	159697.99
May, 2028	765.22	195.57	159502.42
May, 2028	1529.50	392.08	159305.91
Jul, 2028	763.34	197.45	159108.46
Jul, 2028	1525.73	395.85	158910.07
Aug, 2028	761.44	199.35	158710.72
Oct, 2028	760.49	200.30	158510.42
Oct, 2028	1520.02	401.56	158309.16
Dec, 2028	758.56	202.23	158106.93
Dec, 2028	1516.16	405.42	157903.74
Jan, 2029	756.62	204.17	157699.57
Mar, 2029	755.64	205.15	157494.43
Mar, 2029	1510.30	411.28	157288.30
May, 2029	753.67	207.12	157081.18
May, 2029	1506.35	415.23	156873.07
Jul, 2029	751.68	209.11	156663.96
Jul, 2029	1502.36	419.22	156453.85
Aug, 2029	749.67	211.12	156242.74
Oct, 2029	748.66	212.13	156030.61
Oct, 2029	1496.31	425.27	155817.47
Dec, 2029	746.63	214.16	155603.30
Dec, 2029	1492.23	429.35	155388.11
Jan, 2030	744.57	216.22	155171.89
Mar, 2030	743.53	217.26	154954.63
Mar, 2030	1486.02	435.56	154736.33
May, 2030	741.44	219.35	154516.99
May, 2030	1481.83	439.75	154296.59
Jul, 2030	739.34	221.45	154075.14
Jul, 2030	1477.62	443.96	153852.63
Aug, 2030	737.21	223.58	153629.05
Oct, 2030	736.14	224.65	153404.40
Oct, 2030	1471.20	450.38	153178.67
Dec, 2030	733.98	226.81	152951.86
Dec, 2030	1466.87	454.71	152723.97
Jan, 2031	731.80	228.99	152494.98
Mar, 2031	730.71	230.08	152264.89
Mar, 2031	1460.31	461.27	152033.71
May, 2031	728.49	232.30	151801.41
May, 2031	1455.87	465.71	151568.00
Jul, 2031	726.26	234.53	151333.48
Jul, 2031	1451.40	470.18	151097.83
Aug, 2031	724.01	236.78	150861.05
Oct, 2031	722.88	237.91	150623.13
Oct, 2031	1444.62	476.96	150384.08
Dec, 2031	720.59	240.20	150143.88
Dec, 2031	1440.03	481.55	149902.53
Jan, 2032	718.28	242.51	149660.02
Mar, 2032	717.12	243.67	149416.35
Mar, 2032	1433.07	488.51	149171.51
May, 2032	714.78	246.01	148925.50
May, 2032	1428.38	493.20	148678.32
Jul, 2032	712.42	248.37	148429.94
Jul, 2032	1423.65	497.93	148180.38
Aug, 2032	710.03	250.76	147929.62
Oct, 2032	708.83	251.96	147677.66
Oct, 2032	1416.45	505.13	147424.49
Dec, 2032	706.41	254.38	147170.11
Dec, 2032	1411.60	509.98	146914.51
Jan, 2033	703.97	256.82	146657.69
Mar, 2033	702.73	258.06	146399.63
Mar, 2033	1404.23	517.35	146140.34
May, 2033	700.26	260.53	145879.81
May, 2033	1399.27	522.31	145618.02
Jul, 2033	697.75	263.04	145354.99
Jul, 2033	1394.24	527.34	145090.69
Aug, 2033	695.23	265.56	144825.13
Oct, 2033	693.95	266.84	144558.29
Oct, 2033	1386.63	534.95	144290.17
Dec, 2033	691.39	269.40	144020.77
Dec, 2033	1381.49	540.09	143750.08
Jan, 2034	688.80	271.99	143478.10
Mar, 2034	687.50	273.29	143204.81
Mar, 2034	1373.69	547.89	142930.21
May, 2034	684.87	275.92	142654.29
May, 2034	1368.42	553.16	142377.05
Jul, 2034	682.22	278.57	142098.48
Jul, 2034	1363.11	558.47	141818.58
Aug, 2034	679.55	281.24	141537.34
Oct, 2034	678.20	282.59	141254.75
Oct, 2034	1355.05	566.53	140970.81
Dec, 2034	675.49	285.30	140685.50
Dec, 2034	1349.61	571.97	140398.83
Jan, 2035	672.74	288.05	140110.78
Mar, 2035	671.36	289.43	139821.36
Mar, 2035	1341.34	580.24	139530.54
May, 2035	668.58	292.21	139238.34
May, 2035	1335.76	585.82	138944.73
Jul, 2035	665.78	295.01	138649.72
Jul, 2035	1330.14	591.44	138353.29
Aug, 2035	662.94	297.85	138055.45
Oct, 2035	661.52	299.27	137756.17
Oct, 2035	1321.60	599.98	137455.46
Dec, 2035	658.64	302.15	137153.31
Dec, 2035	1315.83	605.75	136849.72
Jan, 2036	655.74	305.05	136544.66
Mar, 2036	654.28	306.51	136238.15
Mar, 2036	1307.09	614.49	135930.17
May, 2036	651.33	309.46	135620.71
May, 2036	1301.18	620.40	135309.77
Jul, 2036	648.36	312.43	134997.34
Jul, 2036	1295.22	626.36	134683.41
Aug, 2036	645.36	315.43	134367.98
Oct, 2036	643.85	316.94	134051.04
Oct, 2036	1286.18	635.40	133732.57
Dec, 2036	640.80	319.99	133412.59
Dec, 2036	1280.07	641.51	133091.06
Jan, 2037	637.73	323.06	132768.00
Mar, 2037	636.18	324.61	132443.39
Mar, 2037	1270.80	650.78	132117.23
May, 2037	633.06	327.73	131789.50
May, 2037	1264.55	657.03	131460.20
Jul, 2037	629.91	330.88	131129.32
Jul, 2037	1258.24	663.34	130796.86
Aug, 2037	626.73	334.06	130462.81
Oct, 2037	625.13	335.66	130127.15
Oct, 2037	1248.66	672.92	129789.89
Dec, 2037	621.91	338.88	129451.01
Dec, 2037	1242.20	679.38	129110.50
Jan, 2038	618.65	342.14	128768.37
Mar, 2038	617.02	343.77	128424.59
Mar, 2038	1232.39	689.19	128079.17
May, 2038	613.71	347.08	127732.09
May, 2038	1225.76	695.82	127383.35
Jul, 2038	610.38	350.41	127032.94
Jul, 2038	1219.08	702.50	126680.85
Aug, 2038	607.01	353.78	126327.07
Oct, 2038	605.32	355.47	125971.60
Oct, 2038	1208.93	712.65	125614.42
Dec, 2038	601.90	358.89	125255.54
Dec, 2038	1202.08	719.50	124894.93
Jan, 2039	598.45	362.34	124532.59
Mar, 2039	596.72	364.07	124168.52
Mar, 2039	1191.69	729.89	123802.71
May, 2039	593.22	367.57	123435.14
May, 2039	1184.68	736.90	123065.81
Jul, 2039	589.69	371.10	122694.71
Jul, 2039	1177.60	743.98	122321.83
Aug, 2039	586.13	374.66	121947.17
Oct, 2039	584.33	376.46	121570.71
Oct, 2039	1166.86	754.72	121192.44
Dec, 2039	580.71	380.08	120812.37
Dec, 2039	1159.60	761.98	120430.47
Jan, 2040	577.06	383.73	120046.74
Mar, 2040	575.22	385.57	119661.18
Mar, 2040	1148.60	772.98	119273.76
May, 2040	571.52	389.27	118884.49
May, 2040	1141.17	780.41	118493.36
Jul, 2040	567.78	393.01	118100.35
Jul, 2040	1133.68	787.90	117705.46
Aug, 2040	564.01	396.78	117308.67
Oct, 2040	562.10	398.69	116909.99
Oct, 2040	1122.29	799.29	116509.39
Dec, 2040	558.27	402.52	116106.87
Dec, 2040	1114.62	806.96	115702.43
Jan, 2041	554.41	406.38	115296.05
Mar, 2041	552.46	408.33	114887.72
Mar, 2041	1102.96	818.62	114477.43
May, 2041	548.54	412.25	114065.18
May, 2041	1095.10	826.48	113650.95
Jul, 2041	544.58	416.21	113234.74
Jul, 2041	1087.16	834.42	112816.53
Aug, 2041	540.58	420.21	112396.32
Oct, 2041	538.57	422.22	111974.10
Oct, 2041	1075.11	846.47	111549.85
Dec, 2041	534.51	426.28	111123.57
Dec, 2041	1066.98	854.60	110695.24
Jan, 2042	530.41	430.38	110264.87
Mar, 2042	528.35	432.44	109832.43
Mar, 2042	1054.63	866.95	109397.92
May, 2042	524.20	436.59	108961.33
May, 2042	1046.31	875.27	108522.65
Jul, 2042	520.00	440.79	108081.86
Jul, 2042	1037.89	883.69	107638.96
Aug, 2042	515.77	445.02	107193.94
Oct, 2042	513.64	447.15	106746.79
Oct, 2042	1025.14	896.44	106297.50
Dec, 2042	509.34	451.45	105846.05
Dec, 2042	1016.52	905.06	105392.44
Jan, 2043	505.01	455.78	104936.65
Mar, 2043	502.82	457.97	104478.68
Mar, 2043	1003.45	918.13	104018.52
May, 2043	498.42	462.37	103556.15
May, 2043	994.63	926.95	103091.57
Jul, 2043	493.98	466.81	102624.76
Jul, 2043	985.72	935.86	102155.71
Aug, 2043	489.50	471.29	101684.42
Oct, 2043	487.24	473.55	101210.87
Oct, 2043	972.21	949.37	100735.05
Dec, 2043	482.69	478.10	100256.95
Dec, 2043	963.09	958.49	99776.55
Jan, 2044	478.10	482.69	99293.86
Mar, 2044	475.78	485.01	98808.85
Mar, 2044	949.24	972.34	98321.52
May, 2044	471.12	489.67	97831.86
May, 2044	939.90	981.68	97339.84
Jul, 2044	466.42	494.37	96845.47
Jul, 2044	930.47	991.11	96348.73
Aug, 2044	461.67	499.12	95849.62
Oct, 2044	459.28	501.51	95348.10
Oct, 2044	916.16	1005.42	94844.19
Dec, 2044	454.46	506.33	94337.86
Dec, 2044	906.50	1015.08	93829.11
Jan, 2045	449.60	511.19	93317.92
Mar, 2045	447.15	513.64	92804.27
Mar, 2045	891.84	1029.74	92288.17
May, 2045	442.21	518.58	91769.60
May, 2045	881.94	1039.64	91248.54
Jul, 2045	437.23	523.56	90724.98
Jul, 2045	871.95	1049.63	90198.91
Aug, 2045	432.20	528.59	89670.32
Oct, 2045	429.67	531.12	89139.21
Oct, 2045	856.80	1064.78	88605.54
Dec, 2045	424.57	536.22	88069.32
Dec, 2045	846.57	1075.01	87530.53
Jan, 2046	419.42	541.37	86989.15
Mar, 2046	416.82	543.97	86445.19
Mar, 2046	831.04	1090.54	85898.61
May, 2046	411.60	549.19	85349.42
May, 2046	820.57	1101.01	84797.60
Jul, 2046	406.32	554.47	84243.13
Jul, 2046	809.98	1111.60	83686.00
Aug, 2046	401.00	559.79	83126.21
Oct, 2046	398.31	562.48	82563.73
Oct, 2046	793.93	1127.65	81998.56
Dec, 2046	392.91	567.88	81430.68
Dec, 2046	783.10	1138.48	80860.08
Jan, 2047	387.45	573.34	80286.74
Mar, 2047	384.71	576.08	79710.66
Mar, 2047	766.66	1154.92	79131.82
May, 2047	379.17	581.62	78550.20
May, 2047	755.56	1166.02	77965.80
Jul, 2047	373.59	587.20	77378.59
Jul, 2047	744.36	1177.22	76788.58
Aug, 2047	367.95	592.84	76195.73
Oct, 2047	365.10	595.69	75600.05
Oct, 2047	727.35	1194.23	75001.51
Dec, 2047	359.38	601.41	74400.10
Dec, 2047	715.88	1205.70	73795.81
Jan, 2048	353.60	607.19	73188.62
Mar, 2048	350.70	610.09	72578.53
Mar, 2048	698.47	1223.11	71965.51
May, 2048	344.83	615.96	71349.56
May, 2048	686.71	1234.87	70730.65
Jul, 2048	338.92	621.87	70108.78
Jul, 2048	674.86	1246.72	69483.93
Aug, 2048	332.94	627.85	68856.08
Oct, 2048	329.94	630.85	68225.22
Oct, 2048	656.85	1264.73	67591.35
Dec, 2048	323.88	636.91	66954.43
Dec, 2048	644.70	1276.88	66314.47
Jan, 2049	317.76	643.03	65671.43
Mar, 2049	314.68	646.11	65025.32
Mar, 2049	626.26	1295.32	64376.11
May, 2049	308.47	652.32	63723.79
May, 2049	613.81	1307.77	63068.34
Jul, 2049	302.20	658.59	62409.75
Jul, 2049	601.25	1320.33	61748.01
Aug, 2049	295.88	664.91	61083.09
Oct, 2049	292.69	668.10	60414.99
Oct, 2049	582.18	1339.40	59743.69
Dec, 2049	286.27	674.52	59069.18
Dec, 2049	569.31	1352.27	58391.42
Jan, 2050	279.79	681.00	57710.43
Mar, 2050	276.53	684.26	57026.17
Mar, 2050	549.78	1371.80	56338.63
May, 2050	269.96	690.83	55647.79
May, 2050	536.61	1384.97	54953.65
Jul, 2050	263.32	697.47	54256.18
Jul, 2050	523.30	1398.28	53555.37
Aug, 2050	256.62	704.17	52851.19
Oct, 2050	253.25	707.54	52143.65
Oct, 2050	503.10	1418.48	51432.71
Dec, 2050	246.45	714.34	50718.37
Dec, 2050	489.48	1432.10	50000.61
Jan, 2051	239.59	721.20	49279.41
Mar, 2051	236.13	724.66	48554.75
Mar, 2051	468.79	1452.79	47826.61
May, 2051	229.17	731.62	47094.99
May, 2051	454.83	1466.75	46359.87
Jul, 2051	222.14	738.65	45621.22
Jul, 2051	440.74	1480.84	44879.03
Aug, 2051	215.05	745.74	44133.28
Oct, 2051	211.47	749.32	43383.97
Oct, 2051	419.35	1502.23	42631.06
Dec, 2051	204.27	756.52	41874.54
Dec, 2051	404.92	1516.66	41114.40
Jan, 2052	197.01	763.78	40350.62
Mar, 2052	193.35	767.44	39583.17
Mar, 2052	383.02	1538.56	38812.05
May, 2052	185.97	774.82	38037.24
May, 2052	368.23	1553.35	37258.71
Jul, 2052	178.53	782.26	36476.45
Jul, 2052	353.31	1568.27	35690.44
Aug, 2052	171.02	789.77	34900.67
Oct, 2052	167.23	793.56	34107.11
Oct, 2052	330.66	1590.92	33309.75
Dec, 2052	159.61	801.18	32508.57
Dec, 2052	315.38	1606.20	31703.55
Jan, 2053	151.91	808.88	30894.68
Mar, 2053	148.04	812.75	30081.92
Mar, 2053	292.18	1629.40	29265.27
May, 2053	140.23	820.56	28444.71
May, 2053	276.53	1645.05	27620.22
Jul, 2053	132.35	828.44	26791.78
Jul, 2053	260.73	1660.85	25959.37
Aug, 2053	124.39	836.40	25122.96
Oct, 2053	120.38	840.41	24282.56
Oct, 2053	236.73	1684.85	23438.12
Dec, 2053	112.31	848.48	22589.64
Dec, 2053	220.55	1701.03	21737.09
Jan, 2054	104.16	856.63	20880.46
Mar, 2054	100.05	860.74	20019.72
Mar, 2054	195.98	1725.60	19154.86
May, 2054	91.78	869.01	18285.85
May, 2054	179.40	1742.18	17412.68
Jul, 2054	83.44	877.35	16535.32
Jul, 2054	162.67	1758.91	15653.77
Aug, 2054	75.01	885.78	14767.98
Oct, 2054	70.76	890.03	13877.96
Oct, 2054	137.26	1784.32	12983.67
Dec, 2054	62.21	898.58	12085.09
Dec, 2054	120.12	1801.46	11182.21
Jan, 2055	53.58	907.21	10275.00
Mar, 2055	49.23	911.56	9363.44
Mar, 2055	94.10	1827.48	8447.52
May, 2055	40.48	920.31	7527.21
May, 2055	76.55	1845.03	6602.49
Jul, 2055	31.64	929.15	5673.33
Jul, 2055	58.82	1862.76	4739.73
Aug, 2055	22.71	938.08	3801.65
Oct, 2055	18.22	942.57	2859.07
Oct, 2055	31.92	1889.66	1911.98
Dec, 2055	9.16	951.63	960.36
Dec, 2055	13.76	1907.82	4.17