Mortgage Parameters

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

Mortgage Summary

Property Total:	$151,000
Down Payment	$45,300
Mortgage Amount:	$105,700
Mortgage Payment:	$616.84 / month
Estimated Tax:	+ $83.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $700.73 / month
Total Interest Paid:	$116,362.80 over 30 years
Total Tax Paid:	$30,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	506.48	110.36	105589.64
Jan, 2026	505.95	110.89	105478.75
Feb, 2026	505.42	111.42	105367.33
Mar, 2026	504.89	111.95	105255.37
Apr, 2026	504.35	112.49	105142.88
May, 2026	503.81	113.03	105029.85
Jun, 2026	503.27	113.57	104916.28
Jul, 2026	502.72	114.12	104802.16
Aug, 2026	502.18	114.66	104687.50
Sep, 2026	501.63	115.21	104572.29
Oct, 2026	501.08	115.76	104456.52
Nov, 2026	500.52	116.32	104340.20
Dec, 2026	499.96	116.88	104223.33
Jan, 2027	499.40	117.44	104105.89
Feb, 2027	498.84	118.00	103987.89
Mar, 2027	498.28	118.56	103869.33
Apr, 2027	497.71	119.13	103750.20
May, 2027	497.14	119.70	103630.49
Jun, 2027	496.56	120.28	103510.21
Jul, 2027	495.99	120.85	103389.36
Aug, 2027	495.41	121.43	103267.93
Sep, 2027	494.83	122.01	103145.91
Oct, 2027	494.24	122.60	103023.31
Nov, 2027	493.65	123.19	102900.13
Dec, 2027	493.06	123.78	102776.35
Jan, 2028	492.47	124.37	102651.98
Feb, 2028	491.87	124.97	102527.01
Mar, 2028	491.28	125.56	102401.45
Apr, 2028	490.67	126.17	102275.28
May, 2028	490.07	126.77	102148.51
Jun, 2028	489.46	127.38	102021.13
Jul, 2028	488.85	127.99	101893.15
Aug, 2028	488.24	128.60	101764.54
Sep, 2028	487.62	129.22	101635.33
Oct, 2028	487.00	129.84	101505.49
Nov, 2028	486.38	130.46	101375.03
Dec, 2028	485.76	131.08	101243.94
Jan, 2029	485.13	131.71	101112.23
Feb, 2029	484.50	132.34	100979.89
Mar, 2029	483.86	132.98	100846.91
Apr, 2029	483.22	133.62	100713.29
May, 2029	482.58	134.26	100579.04
Jun, 2029	481.94	134.90	100444.14
Jul, 2029	481.29	135.55	100308.59
Aug, 2029	480.65	136.19	100172.40
Sep, 2029	479.99	136.85	100035.55
Oct, 2029	479.34	137.50	99898.05
Nov, 2029	478.68	138.16	99759.89
Dec, 2029	478.02	138.82	99621.06
Jan, 2030	477.35	139.49	99481.57
Feb, 2030	476.68	140.16	99341.42
Mar, 2030	476.01	140.83	99200.59
Apr, 2030	475.34	141.50	99059.08
May, 2030	474.66	142.18	98916.90
Jun, 2030	473.98	142.86	98774.04
Jul, 2030	473.29	143.55	98630.49
Aug, 2030	472.60	144.24	98486.26
Sep, 2030	471.91	144.93	98341.33
Oct, 2030	471.22	145.62	98195.71
Nov, 2030	470.52	146.32	98049.39
Dec, 2030	469.82	147.02	97902.37
Jan, 2031	469.12	147.72	97754.65
Feb, 2031	468.41	148.43	97606.21
Mar, 2031	467.70	149.14	97457.07
Apr, 2031	466.98	149.86	97307.21
May, 2031	466.26	150.58	97156.63
Jun, 2031	465.54	151.30	97005.34
Jul, 2031	464.82	152.02	96853.31
Aug, 2031	464.09	152.75	96700.56
Sep, 2031	463.36	153.48	96547.08
Oct, 2031	462.62	154.22	96392.86
Nov, 2031	461.88	154.96	96237.90
Dec, 2031	461.14	155.70	96082.20
Jan, 2032	460.39	156.45	95925.76
Feb, 2032	459.64	157.20	95768.56
Mar, 2032	458.89	157.95	95610.61
Apr, 2032	458.13	158.71	95451.91
May, 2032	457.37	159.47	95292.44
Jun, 2032	456.61	160.23	95132.21
Jul, 2032	455.84	161.00	94971.21
Aug, 2032	455.07	161.77	94809.44
Sep, 2032	454.30	162.54	94646.90
Oct, 2032	453.52	163.32	94483.57
Nov, 2032	452.73	164.11	94319.47
Dec, 2032	451.95	164.89	94154.58
Jan, 2033	451.16	165.68	93988.89
Feb, 2033	450.36	166.48	93822.42
Mar, 2033	449.57	167.27	93655.14
Apr, 2033	448.76	168.08	93487.07
May, 2033	447.96	168.88	93318.18
Jun, 2033	447.15	169.69	93148.49
Jul, 2033	446.34	170.50	92977.99
Aug, 2033	445.52	171.32	92806.67
Sep, 2033	444.70	172.14	92634.53
Oct, 2033	443.87	172.97	92461.56
Nov, 2033	443.04	173.80	92287.77
Dec, 2033	442.21	174.63	92113.14
Jan, 2034	441.38	175.46	91937.68
Feb, 2034	440.53	176.31	91761.37
Mar, 2034	439.69	177.15	91584.22
Apr, 2034	438.84	178.00	91406.22
May, 2034	437.99	178.85	91227.37
Jun, 2034	437.13	179.71	91047.66
Jul, 2034	436.27	180.57	90867.09
Aug, 2034	435.40	181.44	90685.66
Sep, 2034	434.54	182.30	90503.35
Oct, 2034	433.66	183.18	90320.17
Nov, 2034	432.78	184.06	90136.12
Dec, 2034	431.90	184.94	89951.18
Jan, 2035	431.02	185.82	89765.36
Feb, 2035	430.13	186.71	89578.64
Mar, 2035	429.23	187.61	89391.03
Apr, 2035	428.33	188.51	89202.52
May, 2035	427.43	189.41	89013.11
Jun, 2035	426.52	190.32	88822.79
Jul, 2035	425.61	191.23	88631.56
Aug, 2035	424.69	192.15	88439.42
Sep, 2035	423.77	193.07	88246.35
Oct, 2035	422.85	193.99	88052.36
Nov, 2035	421.92	194.92	87857.43
Dec, 2035	420.98	195.86	87661.58
Jan, 2036	420.05	196.79	87464.78
Feb, 2036	419.10	197.74	87267.04
Mar, 2036	418.15	198.69	87068.36
Apr, 2036	417.20	199.64	86868.72
May, 2036	416.25	200.59	86668.13
Jun, 2036	415.28	201.56	86466.57
Jul, 2036	414.32	202.52	86264.05
Aug, 2036	413.35	203.49	86060.56
Sep, 2036	412.37	204.47	85856.09
Oct, 2036	411.39	205.45	85650.65
Nov, 2036	410.41	206.43	85444.22
Dec, 2036	409.42	207.42	85236.80
Jan, 2037	408.43	208.41	85028.38
Feb, 2037	407.43	209.41	84818.97
Mar, 2037	406.42	210.42	84608.55
Apr, 2037	405.42	211.42	84397.13
May, 2037	404.40	212.44	84184.69
Jun, 2037	403.38	213.46	83971.24
Jul, 2037	402.36	214.48	83756.76
Aug, 2037	401.33	215.51	83541.25
Sep, 2037	400.30	216.54	83324.72
Oct, 2037	399.26	217.58	83107.14
Nov, 2037	398.22	218.62	82888.52
Dec, 2037	397.17	219.67	82668.86
Jan, 2038	396.12	220.72	82448.14
Feb, 2038	395.06	221.78	82226.36
Mar, 2038	394.00	222.84	82003.52
Apr, 2038	392.93	223.91	81779.62
May, 2038	391.86	224.98	81554.64
Jun, 2038	390.78	226.06	81328.58
Jul, 2038	389.70	227.14	81101.44
Aug, 2038	388.61	228.23	80873.21
Sep, 2038	387.52	229.32	80643.89
Oct, 2038	386.42	230.42	80413.47
Nov, 2038	385.31	231.53	80181.94
Dec, 2038	384.21	232.63	79949.31
Jan, 2039	383.09	233.75	79715.56
Feb, 2039	381.97	234.87	79480.69
Mar, 2039	380.84	236.00	79244.69
Apr, 2039	379.71	237.13	79007.57
May, 2039	378.58	238.26	78769.30
Jun, 2039	377.44	239.40	78529.90
Jul, 2039	376.29	240.55	78289.35
Aug, 2039	375.14	241.70	78047.65
Sep, 2039	373.98	242.86	77804.78
Oct, 2039	372.81	244.03	77560.76
Nov, 2039	371.65	245.19	77315.56
Dec, 2039	370.47	246.37	77069.19
Jan, 2040	369.29	247.55	76821.64
Feb, 2040	368.10	248.74	76572.91
Mar, 2040	366.91	249.93	76322.98
Apr, 2040	365.71	251.13	76071.85
May, 2040	364.51	252.33	75819.53
Jun, 2040	363.30	253.54	75565.99
Jul, 2040	362.09	254.75	75311.23
Aug, 2040	360.87	255.97	75055.26
Sep, 2040	359.64	257.20	74798.06
Oct, 2040	358.41	258.43	74539.63
Nov, 2040	357.17	259.67	74279.96
Dec, 2040	355.92	260.92	74019.04
Jan, 2041	354.67	262.17	73756.88
Feb, 2041	353.42	263.42	73493.45
Mar, 2041	352.16	264.68	73228.77
Apr, 2041	350.89	265.95	72962.82
May, 2041	349.61	267.23	72695.59
Jun, 2041	348.33	268.51	72427.09
Jul, 2041	347.05	269.79	72157.29
Aug, 2041	345.75	271.09	71886.21
Sep, 2041	344.45	272.39	71613.82
Oct, 2041	343.15	273.69	71340.13
Nov, 2041	341.84	275.00	71065.13
Dec, 2041	340.52	276.32	70788.81
Jan, 2042	339.20	277.64	70511.16
Feb, 2042	337.87	278.97	70232.19
Mar, 2042	336.53	280.31	69951.88
Apr, 2042	335.19	281.65	69670.23
May, 2042	333.84	283.00	69387.22
Jun, 2042	332.48	284.36	69102.86
Jul, 2042	331.12	285.72	68817.14
Aug, 2042	329.75	287.09	68530.05
Sep, 2042	328.37	288.47	68241.58
Oct, 2042	326.99	289.85	67951.73
Nov, 2042	325.60	291.24	67660.50
Dec, 2042	324.21	292.63	67367.86
Jan, 2043	322.80	294.04	67073.83
Feb, 2043	321.40	295.44	66778.38
Mar, 2043	319.98	296.86	66481.52
Apr, 2043	318.56	298.28	66183.24
May, 2043	317.13	299.71	65883.53
Jun, 2043	315.69	301.15	65582.38
Jul, 2043	314.25	302.59	65279.79
Aug, 2043	312.80	304.04	64975.75
Sep, 2043	311.34	305.50	64670.25
Oct, 2043	309.88	306.96	64363.29
Nov, 2043	308.41	308.43	64054.85
Dec, 2043	306.93	309.91	63744.94
Jan, 2044	305.44	311.40	63433.55
Feb, 2044	303.95	312.89	63120.66
Mar, 2044	302.45	314.39	62806.27
Apr, 2044	300.95	315.89	62490.38
May, 2044	299.43	317.41	62172.97
Jun, 2044	297.91	318.93	61854.05
Jul, 2044	296.38	320.46	61533.59
Aug, 2044	294.85	321.99	61211.60
Sep, 2044	293.31	323.53	60888.06
Oct, 2044	291.76	325.08	60562.98
Nov, 2044	290.20	326.64	60236.34
Dec, 2044	288.63	328.21	59908.13
Jan, 2045	287.06	329.78	59578.35
Feb, 2045	285.48	331.36	59246.99
Mar, 2045	283.89	332.95	58914.04
Apr, 2045	282.30	334.54	58579.50
May, 2045	280.69	336.15	58243.35
Jun, 2045	279.08	337.76	57905.59
Jul, 2045	277.46	339.38	57566.22
Aug, 2045	275.84	341.00	57225.22
Sep, 2045	274.20	342.64	56882.58
Oct, 2045	272.56	344.28	56538.30
Nov, 2045	270.91	345.93	56192.38
Dec, 2045	269.26	347.58	55844.79
Jan, 2046	267.59	349.25	55495.54
Feb, 2046	265.92	350.92	55144.62
Mar, 2046	264.23	352.61	54792.01
Apr, 2046	262.55	354.29	54437.72
May, 2046	260.85	355.99	54081.72
Jun, 2046	259.14	357.70	53724.02
Jul, 2046	257.43	359.41	53364.61
Aug, 2046	255.71	361.13	53003.48
Sep, 2046	253.97	362.87	52640.61
Oct, 2046	252.24	364.60	52276.01
Nov, 2046	250.49	366.35	51909.66
Dec, 2046	248.73	368.11	51541.55
Jan, 2047	246.97	369.87	51171.68
Feb, 2047	245.20	371.64	50800.04
Mar, 2047	243.42	373.42	50426.62
Apr, 2047	241.63	375.21	50051.40
May, 2047	239.83	377.01	49674.39
Jun, 2047	238.02	378.82	49295.58
Jul, 2047	236.21	380.63	48914.94
Aug, 2047	234.38	382.46	48532.49
Sep, 2047	232.55	384.29	48148.20
Oct, 2047	230.71	386.13	47762.07
Nov, 2047	228.86	387.98	47374.09
Dec, 2047	227.00	389.84	46984.25
Jan, 2048	225.13	391.71	46592.54
Feb, 2048	223.26	393.58	46198.96
Mar, 2048	221.37	395.47	45803.49
Apr, 2048	219.48	397.36	45406.13
May, 2048	217.57	399.27	45006.86
Jun, 2048	215.66	401.18	44605.67
Jul, 2048	213.74	403.10	44202.57
Aug, 2048	211.80	405.04	43797.53
Sep, 2048	209.86	406.98	43390.56
Oct, 2048	207.91	408.93	42981.63
Nov, 2048	205.95	410.89	42570.74
Dec, 2048	203.98	412.86	42157.89
Jan, 2049	202.01	414.83	41743.05
Feb, 2049	200.02	416.82	41326.23
Mar, 2049	198.02	418.82	40907.42
Apr, 2049	196.01	420.83	40486.59
May, 2049	194.00	422.84	40063.75
Jun, 2049	191.97	424.87	39638.88
Jul, 2049	189.94	426.90	39211.98
Aug, 2049	187.89	428.95	38783.03
Sep, 2049	185.84	431.00	38352.02
Oct, 2049	183.77	433.07	37918.95
Nov, 2049	181.69	435.15	37483.81
Dec, 2049	179.61	437.23	37046.58
Jan, 2050	177.51	439.33	36607.25
Feb, 2050	175.41	441.43	36165.82
Mar, 2050	173.29	443.55	35722.28
Apr, 2050	171.17	445.67	35276.61
May, 2050	169.03	447.81	34828.80
Jun, 2050	166.89	449.95	34378.85
Jul, 2050	164.73	452.11	33926.74
Aug, 2050	162.57	454.27	33472.47
Sep, 2050	160.39	456.45	33016.01
Oct, 2050	158.20	458.64	32557.38
Nov, 2050	156.00	460.84	32096.54
Dec, 2050	153.80	463.04	31633.50
Jan, 2051	151.58	465.26	31168.23
Feb, 2051	149.35	467.49	30700.74
Mar, 2051	147.11	469.73	30231.01
Apr, 2051	144.86	471.98	29759.03
May, 2051	142.60	474.24	29284.78
Jun, 2051	140.32	476.52	28808.26
Jul, 2051	138.04	478.80	28329.46
Aug, 2051	135.75	481.09	27848.37
Sep, 2051	133.44	483.40	27364.97
Oct, 2051	131.12	485.72	26879.25
Nov, 2051	128.80	488.04	26391.21
Dec, 2051	126.46	490.38	25900.83
Jan, 2052	124.11	492.73	25408.10
Feb, 2052	121.75	495.09	24913.00
Mar, 2052	119.37	497.47	24415.54
Apr, 2052	116.99	499.85	23915.69
May, 2052	114.60	502.24	23413.44
Jun, 2052	112.19	504.65	22908.79
Jul, 2052	109.77	507.07	22401.72
Aug, 2052	107.34	509.50	21892.23
Sep, 2052	104.90	511.94	21380.29
Oct, 2052	102.45	514.39	20865.89
Nov, 2052	99.98	516.86	20349.04
Dec, 2052	97.51	519.33	19829.70
Jan, 2053	95.02	521.82	19307.88
Feb, 2053	92.52	524.32	18783.56
Mar, 2053	90.00	526.84	18256.72
Apr, 2053	87.48	529.36	17727.36
May, 2053	84.94	531.90	17195.46
Jun, 2053	82.39	534.45	16661.02
Jul, 2053	79.83	537.01	16124.01
Aug, 2053	77.26	539.58	15584.43
Sep, 2053	74.68	542.16	15042.27
Oct, 2053	72.08	544.76	14497.51
Nov, 2053	69.47	547.37	13950.13
Dec, 2053	66.84	550.00	13400.14
Jan, 2054	64.21	552.63	12847.51
Feb, 2054	61.56	555.28	12292.23
Mar, 2054	58.90	557.94	11734.29
Apr, 2054	56.23	560.61	11173.68
May, 2054	53.54	563.30	10610.38
Jun, 2054	50.84	566.00	10044.38
Jul, 2054	48.13	568.71	9475.67
Aug, 2054	45.40	571.44	8904.23
Sep, 2054	42.67	574.17	8330.06
Oct, 2054	39.91	576.93	7753.13
Nov, 2054	37.15	579.69	7173.44
Dec, 2054	34.37	582.47	6590.98
Jan, 2055	31.58	585.26	6005.72
Feb, 2055	28.78	588.06	5417.65
Mar, 2055	25.96	590.88	4826.77
Apr, 2055	23.13	593.71	4233.06
May, 2055	20.28	596.56	3636.51
Jun, 2055	17.42	599.42	3037.09
Jul, 2055	14.55	602.29	2434.80
Aug, 2055	11.67	605.17	1829.63
Sep, 2055	8.77	608.07	1221.56
Oct, 2055	5.85	610.99	610.57
Nov, 2055	2.93	613.91	0