Mortgage Parameters

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

Mortgage Summary

Property Total:	$95,000
Down Payment	$28,500
Mortgage Amount:	$66,500
Mortgage Payment:	$388.08 / month
Estimated Tax:	+ $52.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $440.86 / month
Total Interest Paid:	$73,209.60 over 30 years
Total Tax Paid:	$19,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	318.65	69.43	66430.57
Jan, 2026	318.31	69.77	66360.80
Feb, 2026	317.98	70.10	66290.70
Mar, 2026	317.64	70.44	66220.26
Apr, 2026	317.31	70.77	66149.49
May, 2026	316.97	71.11	66078.37
Jun, 2026	316.63	71.45	66006.92
Jul, 2026	316.28	71.80	65935.12
Aug, 2026	315.94	72.14	65862.98
Sep, 2026	315.59	72.49	65790.49
Oct, 2026	315.25	72.83	65717.66
Nov, 2026	314.90	73.18	65644.48
Dec, 2026	314.55	73.53	65570.94
Jan, 2027	314.19	73.89	65497.06
Feb, 2027	313.84	74.24	65422.82
Mar, 2027	313.48	74.60	65348.22
Apr, 2027	313.13	74.95	65273.27
May, 2027	312.77	75.31	65197.96
Jun, 2027	312.41	75.67	65122.28
Jul, 2027	312.04	76.04	65046.25
Aug, 2027	311.68	76.40	64969.85
Sep, 2027	311.31	76.77	64893.08
Oct, 2027	310.95	77.13	64815.95
Nov, 2027	310.58	77.50	64738.44
Dec, 2027	310.21	77.87	64660.57
Jan, 2028	309.83	78.25	64582.32
Feb, 2028	309.46	78.62	64503.70
Mar, 2028	309.08	79.00	64424.70
Apr, 2028	308.70	79.38	64345.32
May, 2028	308.32	79.76	64265.56
Jun, 2028	307.94	80.14	64185.42
Jul, 2028	307.56	80.52	64104.90
Aug, 2028	307.17	80.91	64023.98
Sep, 2028	306.78	81.30	63942.69
Oct, 2028	306.39	81.69	63861.00
Nov, 2028	306.00	82.08	63778.92
Dec, 2028	305.61	82.47	63696.45
Jan, 2029	305.21	82.87	63613.58
Feb, 2029	304.82	83.26	63530.31
Mar, 2029	304.42	83.66	63446.65
Apr, 2029	304.02	84.06	63362.58
May, 2029	303.61	84.47	63278.12
Jun, 2029	303.21	84.87	63193.24
Jul, 2029	302.80	85.28	63107.97
Aug, 2029	302.39	85.69	63022.28
Sep, 2029	301.98	86.10	62936.18
Oct, 2029	301.57	86.51	62849.67
Nov, 2029	301.15	86.93	62762.74
Dec, 2029	300.74	87.34	62675.40
Jan, 2030	300.32	87.76	62587.64
Feb, 2030	299.90	88.18	62499.46
Mar, 2030	299.48	88.60	62410.86
Apr, 2030	299.05	89.03	62321.83
May, 2030	298.63	89.45	62232.37
Jun, 2030	298.20	89.88	62142.49
Jul, 2030	297.77	90.31	62052.18
Aug, 2030	297.33	90.75	61961.43
Sep, 2030	296.90	91.18	61870.25
Oct, 2030	296.46	91.62	61778.63
Nov, 2030	296.02	92.06	61686.57
Dec, 2030	295.58	92.50	61594.07
Jan, 2031	295.14	92.94	61501.13
Feb, 2031	294.69	93.39	61407.75
Mar, 2031	294.25	93.83	61313.91
Apr, 2031	293.80	94.28	61219.63
May, 2031	293.34	94.74	61124.89
Jun, 2031	292.89	95.19	61029.70
Jul, 2031	292.43	95.65	60934.06
Aug, 2031	291.98	96.10	60837.95
Sep, 2031	291.52	96.56	60741.39
Oct, 2031	291.05	97.03	60644.36
Nov, 2031	290.59	97.49	60546.87
Dec, 2031	290.12	97.96	60448.91
Jan, 2032	289.65	98.43	60350.48
Feb, 2032	289.18	98.90	60251.58
Mar, 2032	288.71	99.37	60152.20
Apr, 2032	288.23	99.85	60052.35
May, 2032	287.75	100.33	59952.02
Jun, 2032	287.27	100.81	59851.21
Jul, 2032	286.79	101.29	59749.92
Aug, 2032	286.30	101.78	59648.14
Sep, 2032	285.81	102.27	59545.88
Oct, 2032	285.32	102.76	59443.12
Nov, 2032	284.83	103.25	59339.87
Dec, 2032	284.34	103.74	59236.13
Jan, 2033	283.84	104.24	59131.89
Feb, 2033	283.34	104.74	59027.15
Mar, 2033	282.84	105.24	58921.91
Apr, 2033	282.33	105.75	58816.16
May, 2033	281.83	106.25	58709.91
Jun, 2033	281.32	106.76	58603.15
Jul, 2033	280.81	107.27	58495.87
Aug, 2033	280.29	107.79	58388.09
Sep, 2033	279.78	108.30	58279.78
Oct, 2033	279.26	108.82	58170.96
Nov, 2033	278.74	109.34	58061.62
Dec, 2033	278.21	109.87	57951.75
Jan, 2034	277.69	110.39	57841.35
Feb, 2034	277.16	110.92	57730.43
Mar, 2034	276.62	111.46	57618.97
Apr, 2034	276.09	111.99	57506.99
May, 2034	275.55	112.53	57394.46
Jun, 2034	275.02	113.06	57281.39
Jul, 2034	274.47	113.61	57167.79
Aug, 2034	273.93	114.15	57053.64
Sep, 2034	273.38	114.70	56938.94
Oct, 2034	272.83	115.25	56823.69
Nov, 2034	272.28	115.80	56707.89
Dec, 2034	271.73	116.35	56591.54
Jan, 2035	271.17	116.91	56474.62
Feb, 2035	270.61	117.47	56357.15
Mar, 2035	270.04	118.04	56239.12
Apr, 2035	269.48	118.60	56120.52
May, 2035	268.91	119.17	56001.35
Jun, 2035	268.34	119.74	55881.61
Jul, 2035	267.77	120.31	55761.29
Aug, 2035	267.19	120.89	55640.40
Sep, 2035	266.61	121.47	55518.93
Oct, 2035	266.03	122.05	55396.88
Nov, 2035	265.44	122.64	55274.24
Dec, 2035	264.86	123.22	55151.02
Jan, 2036	264.27	123.81	55027.21
Feb, 2036	263.67	124.41	54902.80
Mar, 2036	263.08	125.00	54777.79
Apr, 2036	262.48	125.60	54652.19
May, 2036	261.88	126.20	54525.99
Jun, 2036	261.27	126.81	54399.18
Jul, 2036	260.66	127.42	54271.76
Aug, 2036	260.05	128.03	54143.73
Sep, 2036	259.44	128.64	54015.09
Oct, 2036	258.82	129.26	53885.83
Nov, 2036	258.20	129.88	53755.95
Dec, 2036	257.58	130.50	53625.45
Jan, 2037	256.96	131.12	53494.33
Feb, 2037	256.33	131.75	53362.58
Mar, 2037	255.70	132.38	53230.19
Apr, 2037	255.06	133.02	53097.17
May, 2037	254.42	133.66	52963.52
Jun, 2037	253.78	134.30	52829.22
Jul, 2037	253.14	134.94	52694.28
Aug, 2037	252.49	135.59	52558.70
Sep, 2037	251.84	136.24	52422.46
Oct, 2037	251.19	136.89	52285.57
Nov, 2037	250.54	137.54	52148.02
Dec, 2037	249.88	138.20	52009.82
Jan, 2038	249.21	138.87	51870.95
Feb, 2038	248.55	139.53	51731.42
Mar, 2038	247.88	140.20	51591.22
Apr, 2038	247.21	140.87	51450.35
May, 2038	246.53	141.55	51308.80
Jun, 2038	245.85	142.23	51166.58
Jul, 2038	245.17	142.91	51023.67
Aug, 2038	244.49	143.59	50880.08
Sep, 2038	243.80	144.28	50735.80
Oct, 2038	243.11	144.97	50590.83
Nov, 2038	242.41	145.67	50445.16
Dec, 2038	241.72	146.36	50298.80
Jan, 2039	241.02	147.06	50151.74
Feb, 2039	240.31	147.77	50003.97
Mar, 2039	239.60	148.48	49855.49
Apr, 2039	238.89	149.19	49706.30
May, 2039	238.18	149.90	49556.39
Jun, 2039	237.46	150.62	49405.77
Jul, 2039	236.74	151.34	49254.43
Aug, 2039	236.01	152.07	49102.36
Sep, 2039	235.28	152.80	48949.56
Oct, 2039	234.55	153.53	48796.03
Nov, 2039	233.81	154.27	48641.77
Dec, 2039	233.08	155.00	48486.76
Jan, 2040	232.33	155.75	48331.01
Feb, 2040	231.59	156.49	48174.52
Mar, 2040	230.84	157.24	48017.28
Apr, 2040	230.08	158.00	47859.28
May, 2040	229.33	158.75	47700.52
Jun, 2040	228.57	159.51	47541.01
Jul, 2040	227.80	160.28	47380.73
Aug, 2040	227.03	161.05	47219.68
Sep, 2040	226.26	161.82	47057.86
Oct, 2040	225.49	162.59	46895.27
Nov, 2040	224.71	163.37	46731.90
Dec, 2040	223.92	164.16	46567.74
Jan, 2041	223.14	164.94	46402.80
Feb, 2041	222.35	165.73	46237.06
Mar, 2041	221.55	166.53	46070.54
Apr, 2041	220.75	167.33	45903.21
May, 2041	219.95	168.13	45735.08
Jun, 2041	219.15	168.93	45566.15
Jul, 2041	218.34	169.74	45396.41
Aug, 2041	217.52	170.56	45225.85
Sep, 2041	216.71	171.37	45054.48
Oct, 2041	215.89	172.19	44882.29
Nov, 2041	215.06	173.02	44709.27
Dec, 2041	214.23	173.85	44535.42
Jan, 2042	213.40	174.68	44360.74
Feb, 2042	212.56	175.52	44185.22
Mar, 2042	211.72	176.36	44008.86
Apr, 2042	210.88	177.20	43831.66
May, 2042	210.03	178.05	43653.60
Jun, 2042	209.17	178.91	43474.70
Jul, 2042	208.32	179.76	43294.93
Aug, 2042	207.45	180.63	43114.31
Sep, 2042	206.59	181.49	42932.82
Oct, 2042	205.72	182.36	42750.46
Nov, 2042	204.85	183.23	42567.22
Dec, 2042	203.97	184.11	42383.11
Jan, 2043	203.09	184.99	42198.12
Feb, 2043	202.20	185.88	42012.24
Mar, 2043	201.31	186.77	41825.46
Apr, 2043	200.41	187.67	41637.80
May, 2043	199.51	188.57	41449.23
Jun, 2043	198.61	189.47	41259.76
Jul, 2043	197.70	190.38	41069.39
Aug, 2043	196.79	191.29	40878.10
Sep, 2043	195.87	192.21	40685.89
Oct, 2043	194.95	193.13	40492.76
Nov, 2043	194.03	194.05	40298.71
Dec, 2043	193.10	194.98	40103.73
Jan, 2044	192.16	195.92	39907.81
Feb, 2044	191.22	196.86	39710.96
Mar, 2044	190.28	197.80	39513.16
Apr, 2044	189.33	198.75	39314.41
May, 2044	188.38	199.70	39114.72
Jun, 2044	187.42	200.66	38914.06
Jul, 2044	186.46	201.62	38712.44
Aug, 2044	185.50	202.58	38509.86
Sep, 2044	184.53	203.55	38306.31
Oct, 2044	183.55	204.53	38101.78
Nov, 2044	182.57	205.51	37896.27
Dec, 2044	181.59	206.49	37689.78
Jan, 2045	180.60	207.48	37482.29
Feb, 2045	179.60	208.48	37273.82
Mar, 2045	178.60	209.48	37064.34
Apr, 2045	177.60	210.48	36853.86
May, 2045	176.59	211.49	36642.37
Jun, 2045	175.58	212.50	36429.87
Jul, 2045	174.56	213.52	36216.35
Aug, 2045	173.54	214.54	36001.80
Sep, 2045	172.51	215.57	35786.23
Oct, 2045	171.48	216.60	35569.63
Nov, 2045	170.44	217.64	35351.99
Dec, 2045	169.39	218.69	35133.30
Jan, 2046	168.35	219.73	34913.57
Feb, 2046	167.29	220.79	34692.78
Mar, 2046	166.24	221.84	34470.94
Apr, 2046	165.17	222.91	34248.03
May, 2046	164.11	223.97	34024.06
Jun, 2046	163.03	225.05	33799.01
Jul, 2046	161.95	226.13	33572.88
Aug, 2046	160.87	227.21	33345.67
Sep, 2046	159.78	228.30	33117.37
Oct, 2046	158.69	229.39	32887.98
Nov, 2046	157.59	230.49	32657.49
Dec, 2046	156.48	231.60	32425.89
Jan, 2047	155.37	232.71	32193.19
Feb, 2047	154.26	233.82	31959.37
Mar, 2047	153.14	234.94	31724.43
Apr, 2047	152.01	236.07	31488.36
May, 2047	150.88	237.20	31251.16
Jun, 2047	149.75	238.33	31012.83
Jul, 2047	148.60	239.48	30773.35
Aug, 2047	147.46	240.62	30532.72
Sep, 2047	146.30	241.78	30290.95
Oct, 2047	145.14	242.94	30048.01
Nov, 2047	143.98	244.10	29803.91
Dec, 2047	142.81	245.27	29558.64
Jan, 2048	141.64	246.44	29312.20
Feb, 2048	140.45	247.63	29064.57
Mar, 2048	139.27	248.81	28815.76
Apr, 2048	138.08	250.00	28565.75
May, 2048	136.88	251.20	28314.55
Jun, 2048	135.67	252.41	28062.15
Jul, 2048	134.46	253.62	27808.53
Aug, 2048	133.25	254.83	27553.70
Sep, 2048	132.03	256.05	27297.65
Oct, 2048	130.80	257.28	27040.37
Nov, 2048	129.57	258.51	26781.86
Dec, 2048	128.33	259.75	26522.11
Jan, 2049	127.09	260.99	26261.11
Feb, 2049	125.83	262.25	25998.87
Mar, 2049	124.58	263.50	25735.36
Apr, 2049	123.32	264.76	25470.60
May, 2049	122.05	266.03	25204.57
Jun, 2049	120.77	267.31	24937.26
Jul, 2049	119.49	268.59	24668.67
Aug, 2049	118.20	269.88	24398.79
Sep, 2049	116.91	271.17	24127.62
Oct, 2049	115.61	272.47	23855.16
Nov, 2049	114.31	273.77	23581.38
Dec, 2049	112.99	275.09	23306.30
Jan, 2050	111.68	276.40	23029.89
Feb, 2050	110.35	277.73	22752.16
Mar, 2050	109.02	279.06	22473.10
Apr, 2050	107.68	280.40	22192.71
May, 2050	106.34	281.74	21910.97
Jun, 2050	104.99	283.09	21627.88
Jul, 2050	103.63	284.45	21343.43
Aug, 2050	102.27	285.81	21057.62
Sep, 2050	100.90	287.18	20770.44
Oct, 2050	99.53	288.55	20481.89
Nov, 2050	98.14	289.94	20191.95
Dec, 2050	96.75	291.33	19900.62
Jan, 2051	95.36	292.72	19607.90
Feb, 2051	93.95	294.13	19313.78
Mar, 2051	92.55	295.53	19018.24
Apr, 2051	91.13	296.95	18721.29
May, 2051	89.71	298.37	18422.92
Jun, 2051	88.28	299.80	18123.11
Jul, 2051	86.84	301.24	17821.87
Aug, 2051	85.40	302.68	17519.19
Sep, 2051	83.95	304.13	17215.05
Oct, 2051	82.49	305.59	16909.46
Nov, 2051	81.02	307.06	16602.41
Dec, 2051	79.55	308.53	16293.88
Jan, 2052	78.07	310.01	15983.88
Feb, 2052	76.59	311.49	15672.39
Mar, 2052	75.10	312.98	15359.40
Apr, 2052	73.60	314.48	15044.92
May, 2052	72.09	315.99	14728.93
Jun, 2052	70.58	317.50	14411.43
Jul, 2052	69.05	319.03	14092.40
Aug, 2052	67.53	320.55	13771.85
Sep, 2052	65.99	322.09	13449.76
Oct, 2052	64.45	323.63	13126.12
Nov, 2052	62.90	325.18	12800.94
Dec, 2052	61.34	326.74	12474.20
Jan, 2053	59.77	328.31	12145.89
Feb, 2053	58.20	329.88	11816.01
Mar, 2053	56.62	331.46	11484.55
Apr, 2053	55.03	333.05	11151.50
May, 2053	53.43	334.65	10816.85
Jun, 2053	51.83	336.25	10480.60
Jul, 2053	50.22	337.86	10142.74
Aug, 2053	48.60	339.48	9803.26
Sep, 2053	46.97	341.11	9462.16
Oct, 2053	45.34	342.74	9119.42
Nov, 2053	43.70	344.38	8775.03
Dec, 2053	42.05	346.03	8429.00
Jan, 2054	40.39	347.69	8081.31
Feb, 2054	38.72	349.36	7731.95
Mar, 2054	37.05	351.03	7380.92
Apr, 2054	35.37	352.71	7028.21
May, 2054	33.68	354.40	6673.80
Jun, 2054	31.98	356.10	6317.70
Jul, 2054	30.27	357.81	5959.90
Aug, 2054	28.56	359.52	5600.37
Sep, 2054	26.84	361.24	5239.13
Oct, 2054	25.10	362.98	4876.15
Nov, 2054	23.36	364.72	4511.44
Dec, 2054	21.62	366.46	4144.98
Jan, 2055	19.86	368.22	3776.76
Feb, 2055	18.10	369.98	3406.77
Mar, 2055	16.32	371.76	3035.02
Apr, 2055	14.54	373.54	2661.48
May, 2055	12.75	375.33	2286.15
Jun, 2055	10.95	377.13	1909.03
Jul, 2055	9.15	378.93	1530.10
Aug, 2055	7.33	380.75	1149.35
Sep, 2055	5.51	382.57	766.77
Oct, 2055	3.67	384.41	382.37
Nov, 2055	1.83	386.25	0