Mortgage Parameters

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

Mortgage Summary

Property Total:	$319,000
Down Payment	$95,700
Mortgage Amount:	$223,300
Mortgage Payment:	$1,303.12 / month
Estimated Tax:	+ $177.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,480.34 / month
Total Interest Paid:	$245,822.40 over 30 years
Total Tax Paid:	$63,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1069.98	233.14	223066.86
Jan, 2026	1068.86	234.26	222832.60
Feb, 2026	1067.74	235.38	222597.22
Mar, 2026	1066.61	236.51	222360.71
Apr, 2026	1065.48	237.64	222123.07
May, 2026	1064.34	238.78	221884.29
Jun, 2026	1063.20	239.92	221644.37
Jul, 2026	1062.05	241.07	221403.29
Aug, 2026	1060.89	242.23	221161.06
Sep, 2026	1059.73	243.39	220917.67
Oct, 2026	1058.56	244.56	220673.12
Nov, 2026	1057.39	245.73	220427.39
Dec, 2026	1056.21	246.91	220180.48
Jan, 2027	1055.03	248.09	219932.39
Feb, 2027	1053.84	249.28	219683.12
Mar, 2027	1052.65	250.47	219432.65
Apr, 2027	1051.45	251.67	219180.97
May, 2027	1050.24	252.88	218928.10
Jun, 2027	1049.03	254.09	218674.01
Jul, 2027	1047.81	255.31	218418.70
Aug, 2027	1046.59	256.53	218162.17
Sep, 2027	1045.36	257.76	217904.41
Oct, 2027	1044.13	258.99	217645.41
Nov, 2027	1042.88	260.24	217385.18
Dec, 2027	1041.64	261.48	217123.70
Jan, 2028	1040.38	262.74	216860.96
Feb, 2028	1039.13	263.99	216596.97
Mar, 2028	1037.86	265.26	216331.71
Apr, 2028	1036.59	266.53	216065.18
May, 2028	1035.31	267.81	215797.37
Jun, 2028	1034.03	269.09	215528.28
Jul, 2028	1032.74	270.38	215257.90
Aug, 2028	1031.44	271.68	214986.22
Sep, 2028	1030.14	272.98	214713.24
Oct, 2028	1028.83	274.29	214438.96
Nov, 2028	1027.52	275.60	214163.36
Dec, 2028	1026.20	276.92	213886.44
Jan, 2029	1024.87	278.25	213608.19
Feb, 2029	1023.54	279.58	213328.61
Mar, 2029	1022.20	280.92	213047.69
Apr, 2029	1020.85	282.27	212765.42
May, 2029	1019.50	283.62	212481.80
Jun, 2029	1018.14	284.98	212196.83
Jul, 2029	1016.78	286.34	211910.48
Aug, 2029	1015.40	287.72	211622.77
Sep, 2029	1014.03	289.09	211333.67
Oct, 2029	1012.64	290.48	211043.19
Nov, 2029	1011.25	291.87	210751.32
Dec, 2029	1009.85	293.27	210458.05
Jan, 2030	1008.44	294.68	210163.38
Feb, 2030	1007.03	296.09	209867.29
Mar, 2030	1005.61	297.51	209569.78
Apr, 2030	1004.19	298.93	209270.85
May, 2030	1002.76	300.36	208970.49
Jun, 2030	1001.32	301.80	208668.68
Jul, 2030	999.87	303.25	208365.44
Aug, 2030	998.42	304.70	208060.73
Sep, 2030	996.96	306.16	207754.57
Oct, 2030	995.49	307.63	207446.94
Nov, 2030	994.02	309.10	207137.84
Dec, 2030	992.54	310.58	206827.25
Jan, 2031	991.05	312.07	206515.18
Feb, 2031	989.55	313.57	206201.61
Mar, 2031	988.05	315.07	205886.54
Apr, 2031	986.54	316.58	205569.96
May, 2031	985.02	318.10	205251.86
Jun, 2031	983.50	319.62	204932.24
Jul, 2031	981.97	321.15	204611.09
Aug, 2031	980.43	322.69	204288.40
Sep, 2031	978.88	324.24	203964.16
Oct, 2031	977.33	325.79	203638.37
Nov, 2031	975.77	327.35	203311.02
Dec, 2031	974.20	328.92	202982.09
Jan, 2032	972.62	330.50	202651.60
Feb, 2032	971.04	332.08	202319.52
Mar, 2032	969.45	333.67	201985.84
Apr, 2032	967.85	335.27	201650.57
May, 2032	966.24	336.88	201313.69
Jun, 2032	964.63	338.49	200975.20
Jul, 2032	963.01	340.11	200635.09
Aug, 2032	961.38	341.74	200293.34
Sep, 2032	959.74	343.38	199949.96
Oct, 2032	958.09	345.03	199604.94
Nov, 2032	956.44	346.68	199258.26
Dec, 2032	954.78	348.34	198909.92
Jan, 2033	953.11	350.01	198559.91
Feb, 2033	951.43	351.69	198208.22
Mar, 2033	949.75	353.37	197854.85
Apr, 2033	948.05	355.07	197499.78
May, 2033	946.35	356.77	197143.01
Jun, 2033	944.64	358.48	196784.54
Jul, 2033	942.93	360.19	196424.34
Aug, 2033	941.20	361.92	196062.42
Sep, 2033	939.47	363.65	195698.77
Oct, 2033	937.72	365.40	195333.37
Nov, 2033	935.97	367.15	194966.23
Dec, 2033	934.21	368.91	194597.32
Jan, 2034	932.45	370.67	194226.64
Feb, 2034	930.67	372.45	193854.19
Mar, 2034	928.88	374.24	193479.96
Apr, 2034	927.09	376.03	193103.93
May, 2034	925.29	377.83	192726.10
Jun, 2034	923.48	379.64	192346.46
Jul, 2034	921.66	381.46	191965.00
Aug, 2034	919.83	383.29	191581.71
Sep, 2034	918.00	385.12	191196.59
Oct, 2034	916.15	386.97	190809.62
Nov, 2034	914.30	388.82	190420.79
Dec, 2034	912.43	390.69	190030.11
Jan, 2035	910.56	392.56	189637.55
Feb, 2035	908.68	394.44	189243.11
Mar, 2035	906.79	396.33	188846.78
Apr, 2035	904.89	398.23	188448.55
May, 2035	902.98	400.14	188048.41
Jun, 2035	901.07	402.05	187646.36
Jul, 2035	899.14	403.98	187242.37
Aug, 2035	897.20	405.92	186836.46
Sep, 2035	895.26	407.86	186428.60
Oct, 2035	893.30	409.82	186018.78
Nov, 2035	891.34	411.78	185607.00
Dec, 2035	889.37	413.75	185193.25
Jan, 2036	887.38	415.74	184777.51
Feb, 2036	885.39	417.73	184359.78
Mar, 2036	883.39	419.73	183940.05
Apr, 2036	881.38	421.74	183518.31
May, 2036	879.36	423.76	183094.55
Jun, 2036	877.33	425.79	182668.76
Jul, 2036	875.29	427.83	182240.93
Aug, 2036	873.24	429.88	181811.05
Sep, 2036	871.18	431.94	181379.10
Oct, 2036	869.11	434.01	180945.09
Nov, 2036	867.03	436.09	180509.00
Dec, 2036	864.94	438.18	180070.82
Jan, 2037	862.84	440.28	179630.54
Feb, 2037	860.73	442.39	179188.15
Mar, 2037	858.61	444.51	178743.64
Apr, 2037	856.48	446.64	178297.00
May, 2037	854.34	448.78	177848.22
Jun, 2037	852.19	450.93	177397.29
Jul, 2037	850.03	453.09	176944.20
Aug, 2037	847.86	455.26	176488.93
Sep, 2037	845.68	457.44	176031.49
Oct, 2037	843.48	459.64	175571.85
Nov, 2037	841.28	461.84	175110.02
Dec, 2037	839.07	464.05	174645.96
Jan, 2038	836.85	466.27	174179.69
Feb, 2038	834.61	468.51	173711.18
Mar, 2038	832.37	470.75	173240.43
Apr, 2038	830.11	473.01	172767.42
May, 2038	827.84	475.28	172292.14
Jun, 2038	825.57	477.55	171814.59
Jul, 2038	823.28	479.84	171334.75
Aug, 2038	820.98	482.14	170852.60
Sep, 2038	818.67	484.45	170368.15
Oct, 2038	816.35	486.77	169881.38
Nov, 2038	814.01	489.11	169392.28
Dec, 2038	811.67	491.45	168900.83
Jan, 2039	809.32	493.80	168407.02
Feb, 2039	806.95	496.17	167910.85
Mar, 2039	804.57	498.55	167412.31
Apr, 2039	802.18	500.94	166911.37
May, 2039	799.78	503.34	166408.03
Jun, 2039	797.37	505.75	165902.29
Jul, 2039	794.95	508.17	165394.11
Aug, 2039	792.51	510.61	164883.51
Sep, 2039	790.07	513.05	164370.45
Oct, 2039	787.61	515.51	163854.94
Nov, 2039	785.14	517.98	163336.96
Dec, 2039	782.66	520.46	162816.50
Jan, 2040	780.16	522.96	162293.54
Feb, 2040	777.66	525.46	161768.08
Mar, 2040	775.14	527.98	161240.09
Apr, 2040	772.61	530.51	160709.58
May, 2040	770.07	533.05	160176.53
Jun, 2040	767.51	535.61	159640.92
Jul, 2040	764.95	538.17	159102.75
Aug, 2040	762.37	540.75	158562.00
Sep, 2040	759.78	543.34	158018.65
Oct, 2040	757.17	545.95	157472.71
Nov, 2040	754.56	548.56	156924.14
Dec, 2040	751.93	551.19	156372.95
Jan, 2041	749.29	553.83	155819.12
Feb, 2041	746.63	556.49	155262.63
Mar, 2041	743.97	559.15	154703.48
Apr, 2041	741.29	561.83	154141.64
May, 2041	738.60	564.52	153577.12
Jun, 2041	735.89	567.23	153009.89
Jul, 2041	733.17	569.95	152439.94
Aug, 2041	730.44	572.68	151867.26
Sep, 2041	727.70	575.42	151291.84
Oct, 2041	724.94	578.18	150713.66
Nov, 2041	722.17	580.95	150132.71
Dec, 2041	719.39	583.73	149548.98
Jan, 2042	716.59	586.53	148962.45
Feb, 2042	713.78	589.34	148373.10
Mar, 2042	710.95	592.17	147780.94
Apr, 2042	708.12	595.00	147185.94
May, 2042	705.27	597.85	146588.08
Jun, 2042	702.40	600.72	145987.36
Jul, 2042	699.52	603.60	145383.77
Aug, 2042	696.63	606.49	144777.28
Sep, 2042	693.72	609.40	144167.88
Oct, 2042	690.80	612.32	143555.57
Nov, 2042	687.87	615.25	142940.32
Dec, 2042	684.92	618.20	142322.12
Jan, 2043	681.96	621.16	141700.96
Feb, 2043	678.98	624.14	141076.82
Mar, 2043	675.99	627.13	140449.70
Apr, 2043	672.99	630.13	139819.56
May, 2043	669.97	633.15	139186.41
Jun, 2043	666.93	636.19	138550.23
Jul, 2043	663.89	639.23	137910.99
Aug, 2043	660.82	642.30	137268.70
Sep, 2043	657.75	645.37	136623.32
Oct, 2043	654.65	648.47	135974.86
Nov, 2043	651.55	651.57	135323.28
Dec, 2043	648.42	654.70	134668.59
Jan, 2044	645.29	657.83	134010.75
Feb, 2044	642.13	660.99	133349.77
Mar, 2044	638.97	664.15	132685.62
Apr, 2044	635.79	667.33	132018.28
May, 2044	632.59	670.53	131347.75
Jun, 2044	629.37	673.75	130674.00
Jul, 2044	626.15	676.97	129997.03
Aug, 2044	622.90	680.22	129316.81
Sep, 2044	619.64	683.48	128633.34
Oct, 2044	616.37	686.75	127946.58
Nov, 2044	613.08	690.04	127256.54
Dec, 2044	609.77	693.35	126563.19
Jan, 2045	606.45	696.67	125866.52
Feb, 2045	603.11	700.01	125166.51
Mar, 2045	599.76	703.36	124463.15
Apr, 2045	596.39	706.73	123756.41
May, 2045	593.00	710.12	123046.29
Jun, 2045	589.60	713.52	122332.77
Jul, 2045	586.18	716.94	121615.83
Aug, 2045	582.74	720.38	120895.45
Sep, 2045	579.29	723.83	120171.62
Oct, 2045	575.82	727.30	119444.32
Nov, 2045	572.34	730.78	118713.54
Dec, 2045	568.84	734.28	117979.26
Jan, 2046	565.32	737.80	117241.45
Feb, 2046	561.78	741.34	116500.11
Mar, 2046	558.23	744.89	115755.22
Apr, 2046	554.66	748.46	115006.76
May, 2046	551.07	752.05	114254.72
Jun, 2046	547.47	755.65	113499.07
Jul, 2046	543.85	759.27	112739.80
Aug, 2046	540.21	762.91	111976.89
Sep, 2046	536.56	766.56	111210.33
Oct, 2046	532.88	770.24	110440.09
Nov, 2046	529.19	773.93	109666.16
Dec, 2046	525.48	777.64	108888.53
Jan, 2047	521.76	781.36	108107.16
Feb, 2047	518.01	785.11	107322.06
Mar, 2047	514.25	788.87	106533.19
Apr, 2047	510.47	792.65	105740.54
May, 2047	506.67	796.45	104944.09
Jun, 2047	502.86	800.26	104143.83
Jul, 2047	499.02	804.10	103339.73
Aug, 2047	495.17	807.95	102531.78
Sep, 2047	491.30	811.82	101719.96
Oct, 2047	487.41	815.71	100904.25
Nov, 2047	483.50	819.62	100084.63
Dec, 2047	479.57	823.55	99261.08
Jan, 2048	475.63	827.49	98433.59
Feb, 2048	471.66	831.46	97602.13
Mar, 2048	467.68	835.44	96766.68
Apr, 2048	463.67	839.45	95927.24
May, 2048	459.65	843.47	95083.77
Jun, 2048	455.61	847.51	94236.26
Jul, 2048	451.55	851.57	93384.69
Aug, 2048	447.47	855.65	92529.04
Sep, 2048	443.37	859.75	91669.28
Oct, 2048	439.25	863.87	90805.41
Nov, 2048	435.11	868.01	89937.40
Dec, 2048	430.95	872.17	89065.23
Jan, 2049	426.77	876.35	88188.88
Feb, 2049	422.57	880.55	87308.33
Mar, 2049	418.35	884.77	86423.57
Apr, 2049	414.11	889.01	85534.56
May, 2049	409.85	893.27	84641.29
Jun, 2049	405.57	897.55	83743.75
Jul, 2049	401.27	901.85	82841.90
Aug, 2049	396.95	906.17	81935.73
Sep, 2049	392.61	910.51	81025.22
Oct, 2049	388.25	914.87	80110.34
Nov, 2049	383.86	919.26	79191.09
Dec, 2049	379.46	923.66	78267.42
Jan, 2050	375.03	928.09	77339.33
Feb, 2050	370.58	932.54	76406.80
Mar, 2050	366.12	937.00	75469.79
Apr, 2050	361.63	941.49	74528.30
May, 2050	357.11	946.01	73582.29
Jun, 2050	352.58	950.54	72631.76
Jul, 2050	348.03	955.09	71676.66
Aug, 2050	343.45	959.67	70716.99
Sep, 2050	338.85	964.27	69752.73
Oct, 2050	334.23	968.89	68783.84
Nov, 2050	329.59	973.53	67810.31
Dec, 2050	324.92	978.20	66832.11
Jan, 2051	320.24	982.88	65849.23
Feb, 2051	315.53	987.59	64861.64
Mar, 2051	310.80	992.32	63869.31
Apr, 2051	306.04	997.08	62872.23
May, 2051	301.26	1001.86	61870.38
Jun, 2051	296.46	1006.66	60863.72
Jul, 2051	291.64	1011.48	59852.24
Aug, 2051	286.79	1016.33	58835.91
Sep, 2051	281.92	1021.20	57814.71
Oct, 2051	277.03	1026.09	56788.62
Nov, 2051	272.11	1031.01	55757.61
Dec, 2051	267.17	1035.95	54721.66
Jan, 2052	262.21	1040.91	53680.75
Feb, 2052	257.22	1045.90	52634.85
Mar, 2052	252.21	1050.91	51583.94
Apr, 2052	247.17	1055.95	50527.99
May, 2052	242.11	1061.01	49466.99
Jun, 2052	237.03	1066.09	48400.90
Jul, 2052	231.92	1071.20	47329.70
Aug, 2052	226.79	1076.33	46253.37
Sep, 2052	221.63	1081.49	45171.88
Oct, 2052	216.45	1086.67	44085.20
Nov, 2052	211.24	1091.88	42993.33
Dec, 2052	206.01	1097.11	41896.22
Jan, 2053	200.75	1102.37	40793.85
Feb, 2053	195.47	1107.65	39686.20
Mar, 2053	190.16	1112.96	38573.24
Apr, 2053	184.83	1118.29	37454.95
May, 2053	179.47	1123.65	36331.30
Jun, 2053	174.09	1129.03	35202.27
Jul, 2053	168.68	1134.44	34067.83
Aug, 2053	163.24	1139.88	32927.95
Sep, 2053	157.78	1145.34	31782.61
Oct, 2053	152.29	1150.83	30631.78
Nov, 2053	146.78	1156.34	29475.44
Dec, 2053	141.24	1161.88	28313.56
Jan, 2054	135.67	1167.45	27146.10
Feb, 2054	130.08	1173.04	25973.06
Mar, 2054	124.45	1178.67	24794.39
Apr, 2054	118.81	1184.31	23610.08
May, 2054	113.13	1189.99	22420.09
Jun, 2054	107.43	1195.69	21224.40
Jul, 2054	101.70	1201.42	20022.98
Aug, 2054	95.94	1207.18	18815.81
Sep, 2054	90.16	1212.96	17602.84
Oct, 2054	84.35	1218.77	16384.07
Nov, 2054	78.51	1224.61	15159.46
Dec, 2054	72.64	1230.48	13928.98
Jan, 2055	66.74	1236.38	12692.60
Feb, 2055	60.82	1242.30	11450.30
Mar, 2055	54.87	1248.25	10202.05
Apr, 2055	48.88	1254.24	8947.81
May, 2055	42.87	1260.25	7687.57
Jun, 2055	36.84	1266.28	6421.28
Jul, 2055	30.77	1272.35	5148.93
Aug, 2055	24.67	1278.45	3870.48
Sep, 2055	18.55	1284.57	2585.91
Oct, 2055	12.39	1290.73	1295.18
Nov, 2055	6.21	1296.91	0