Mortgage Parameters

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

Mortgage Summary

Property Total:	$139,000
Down Payment	$41,700
Mortgage Amount:	$97,300
Mortgage Payment:	$567.82 / month
Estimated Tax:	+ $77.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $645.04 / month
Total Interest Paid:	$107,114.40 over 30 years
Total Tax Paid:	$27,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	466.23	101.59	97198.41
Mar, 2026	465.74	102.08	97096.33
Mar, 2026	930.99	204.65	96993.76
May, 2026	464.76	103.06	96890.71
May, 2026	929.03	206.61	96787.15
Jul, 2026	463.77	104.05	96683.11
Jul, 2026	927.04	208.60	96578.56
Aug, 2026	462.77	105.05	96473.51
Oct, 2026	462.27	105.55	96367.96
Oct, 2026	924.03	211.61	96261.90
Dec, 2026	461.25	106.57	96155.34
Dec, 2026	921.99	213.65	96048.26
Jan, 2027	460.23	107.59	95940.67
Mar, 2027	459.72	108.10	95832.57
Mar, 2027	918.92	216.72	95723.95
May, 2027	458.68	109.14	95614.81
May, 2027	916.83	218.81	95505.14
Jul, 2027	457.63	110.19	95394.95
Jul, 2027	914.73	220.91	95284.23
Aug, 2027	456.57	111.25	95172.98
Oct, 2027	456.04	111.78	95061.20
Oct, 2027	911.54	224.10	94948.88
Dec, 2027	454.96	112.86	94836.02
Dec, 2027	909.38	226.26	94722.62
Jan, 2028	453.88	113.94	94608.68
Mar, 2028	453.33	114.49	94494.20
Mar, 2028	906.11	229.53	94379.16
May, 2028	452.23	115.59	94263.57
May, 2028	903.91	231.73	94147.43
Jul, 2028	451.12	116.70	94030.74
Jul, 2028	901.68	233.96	93913.48
Aug, 2028	450.00	117.82	93795.66
Oct, 2028	449.44	118.38	93677.28
Oct, 2028	898.31	237.33	93558.33
Dec, 2028	448.30	119.52	93438.81
Dec, 2028	896.03	239.61	93318.72
Jan, 2029	447.15	120.67	93198.05
Mar, 2029	446.57	121.25	93076.81
Mar, 2029	892.56	243.08	92954.98
May, 2029	445.41	122.41	92832.57
May, 2029	890.23	245.41	92709.57
Jul, 2029	444.23	123.59	92585.98
Jul, 2029	887.87	247.77	92461.81
Aug, 2029	443.05	124.77	92337.03
Oct, 2029	442.45	125.37	92211.66
Oct, 2029	884.30	251.34	92085.69
Dec, 2029	441.24	126.58	91959.11
Dec, 2029	881.88	253.76	91831.93
Jan, 2030	440.03	127.79	91704.14
Mar, 2030	439.42	128.40	91575.73
Mar, 2030	878.22	257.42	91446.71
May, 2030	438.18	129.64	91317.07
May, 2030	875.74	259.90	91186.82
Jul, 2030	436.94	130.88	91055.93
Jul, 2030	873.25	262.39	90924.42
Aug, 2030	435.68	132.14	90792.28
Oct, 2030	435.05	132.77	90659.51
Oct, 2030	869.46	266.18	90526.10
Dec, 2030	433.77	134.05	90392.05
Dec, 2030	866.90	268.74	90257.36
Jan, 2031	432.48	135.34	90122.02
Mar, 2031	431.83	135.99	89986.04
Mar, 2031	863.01	272.63	89849.40
May, 2031	430.53	137.29	89712.11
May, 2031	860.40	275.24	89574.16
Jul, 2031	429.21	138.61	89435.55
Jul, 2031	857.76	277.88	89296.27
Aug, 2031	427.88	139.94	89156.33
Oct, 2031	427.21	140.61	89015.72
Oct, 2031	853.74	281.90	88874.43
Dec, 2031	425.86	141.96	88732.47
Dec, 2031	851.04	284.60	88589.82
Jan, 2032	424.49	143.33	88446.50
Mar, 2032	423.81	144.01	88302.48
Mar, 2032	846.93	288.71	88157.78
May, 2032	422.42	145.40	88012.38
May, 2032	844.15	291.49	87866.29
Jul, 2032	421.03	146.79	87719.49
Jul, 2032	841.35	294.29	87572.00
Aug, 2032	419.62	148.20	87423.79
Oct, 2032	418.91	148.91	87274.88
Oct, 2032	837.10	298.54	87125.25
Dec, 2032	417.48	150.34	86974.91
Dec, 2032	834.23	301.41	86823.84
Jan, 2033	416.03	151.79	86672.05
Mar, 2033	415.30	152.52	86519.53
Mar, 2033	829.87	305.77	86366.29
May, 2033	413.84	153.98	86212.31
May, 2033	826.94	308.70	86057.59
Jul, 2033	412.36	155.46	85902.13
Jul, 2033	823.97	311.67	85745.92
Aug, 2033	410.87	156.95	85588.97
Oct, 2033	410.11	157.71	85431.26
Oct, 2033	819.47	316.17	85272.80
Dec, 2033	408.60	159.22	85113.58
Dec, 2033	816.44	319.20	84953.59
Jan, 2034	407.07	160.75	84792.84
Mar, 2034	406.30	161.52	84631.32
Mar, 2034	811.83	323.81	84469.03
May, 2034	404.75	163.07	84305.95
May, 2034	808.72	326.92	84142.10
Jul, 2034	403.18	164.64	83977.46
Jul, 2034	805.57	330.07	83812.03
Aug, 2034	401.60	166.22	83645.81
Oct, 2034	400.80	167.02	83478.79
Oct, 2034	800.80	334.84	83310.98
Dec, 2034	399.20	168.62	83142.36
Dec, 2034	797.59	338.05	82972.93
Jan, 2035	397.58	170.24	82802.68
Mar, 2035	396.76	171.06	82631.63
Mar, 2035	792.70	342.94	82459.75
May, 2035	395.12	172.70	82287.05
May, 2035	789.41	346.23	82113.52
Jul, 2035	393.46	174.36	81939.16
Jul, 2035	786.09	349.55	81763.97
Aug, 2035	391.79	176.03	81587.93
Oct, 2035	390.94	176.88	81411.06
Oct, 2035	781.03	354.61	81233.33
Dec, 2035	389.24	178.58	81054.75
Dec, 2035	777.63	358.01	80875.32
Jan, 2036	387.53	180.29	80695.03
Mar, 2036	386.66	181.16	80513.87
Mar, 2036	772.46	363.18	80331.85
May, 2036	384.92	182.90	80148.95
May, 2036	768.97	366.67	79965.18
Jul, 2036	383.17	184.65	79780.52
Jul, 2036	765.45	370.19	79594.99
Aug, 2036	381.39	186.43	79408.56
Oct, 2036	380.50	187.32	79221.24
Oct, 2036	760.10	375.54	79033.02
Dec, 2036	378.70	189.12	78843.90
Dec, 2036	756.49	379.15	78653.87
Jan, 2037	376.88	190.94	78462.94
Mar, 2037	375.97	191.85	78271.09
Mar, 2037	751.02	384.62	78078.31
May, 2037	374.13	193.69	77884.62
May, 2037	747.33	388.31	77690.00
Jul, 2037	372.26	195.56	77494.44
Jul, 2037	743.59	392.05	77297.95
Aug, 2037	370.39	197.43	77100.51
Oct, 2037	369.44	198.38	76902.13
Oct, 2037	737.93	397.71	76702.80
Dec, 2037	367.53	200.29	76502.52
Dec, 2037	734.10	401.54	76301.27
Jan, 2038	365.61	202.21	76099.06
Mar, 2038	364.64	203.18	75895.88
Mar, 2038	728.31	407.33	75691.73
May, 2038	362.69	205.13	75486.60
May, 2038	724.40	411.24	75280.49
Jul, 2038	360.72	207.10	75073.39
Jul, 2038	720.45	415.19	74865.29
Aug, 2038	358.73	209.09	74656.20
Oct, 2038	357.73	210.09	74446.11
Oct, 2038	714.45	421.19	74235.01
Dec, 2038	355.71	212.11	74022.90
Dec, 2038	710.40	425.24	73809.77
Jan, 2039	353.67	214.15	73595.63
Mar, 2039	352.65	215.17	73380.45
Mar, 2039	704.26	431.38	73164.25
May, 2039	350.58	217.24	72947.01
May, 2039	700.12	435.52	72728.72
Jul, 2039	348.49	219.33	72509.40
Jul, 2039	695.93	439.71	72289.02
Aug, 2039	346.38	221.44	72067.58
Oct, 2039	345.32	222.50	71845.08
Oct, 2039	689.58	446.06	71621.52
Dec, 2039	343.19	224.63	71396.89
Dec, 2039	685.30	450.34	71171.18
Jan, 2040	341.03	226.79	70944.39
Mar, 2040	339.94	227.88	70716.51
Mar, 2040	678.79	456.85	70487.54
May, 2040	337.75	230.07	70257.47
May, 2040	674.40	461.24	70026.30
Jul, 2040	335.54	232.28	69794.03
Jul, 2040	669.97	465.67	69560.63
Aug, 2040	333.31	234.51	69326.13
Oct, 2040	332.19	235.63	69090.49
Oct, 2040	663.25	472.39	68853.73
Dec, 2040	329.92	237.90	68615.84
Dec, 2040	658.70	476.94	68376.80
Jan, 2041	327.64	240.18	68136.62
Mar, 2041	326.49	241.33	67895.29
Mar, 2041	651.82	483.82	67652.80
May, 2041	324.17	243.65	67409.15
May, 2041	647.17	488.47	67164.33
Jul, 2041	321.83	245.99	66918.34
Jul, 2041	642.48	493.16	66671.17
Aug, 2041	319.47	248.35	66422.82
Oct, 2041	318.28	249.54	66173.27
Oct, 2041	635.36	500.28	65922.53
Dec, 2041	315.88	251.94	65670.59
Dec, 2041	630.55	505.09	65417.44
Jan, 2042	313.46	254.36	65163.08
Mar, 2042	312.24	255.58	64907.50
Mar, 2042	623.26	512.38	64650.70
May, 2042	309.78	258.04	64392.66
May, 2042	618.33	517.31	64133.39
Jul, 2042	307.31	260.51	63872.88
Jul, 2042	613.37	522.27	63611.11
Aug, 2042	304.80	263.02	63348.10
Oct, 2042	303.54	264.28	63083.82
Oct, 2042	605.82	529.82	62818.28
Dec, 2042	301.00	266.82	62551.46
Dec, 2042	600.73	534.91	62283.37
Jan, 2043	298.44	269.38	62013.99
Mar, 2043	297.15	270.67	61743.32
Mar, 2043	593.00	542.64	61471.35
May, 2043	294.55	273.27	61198.08
May, 2043	587.79	547.85	60923.50
Jul, 2043	291.93	275.89	60647.61
Jul, 2043	582.53	553.11	60370.39
Aug, 2043	289.27	278.55	60091.84
Oct, 2043	287.94	279.88	59811.96
Oct, 2043	574.54	561.10	59530.74
Dec, 2043	285.25	282.57	59248.18
Dec, 2043	569.15	566.49	58964.25
Jan, 2044	282.54	285.28	58678.97
Mar, 2044	281.17	286.65	58392.32
Mar, 2044	560.97	574.67	58104.30
May, 2044	278.42	289.40	57814.89
May, 2044	555.45	580.19	57524.10
Jul, 2044	275.64	292.18	57231.92
Jul, 2044	549.88	585.76	56938.34
Aug, 2044	272.83	294.99	56643.34
Oct, 2044	271.42	296.40	56346.94
Oct, 2044	541.42	594.22	56049.12
Dec, 2044	268.57	299.25	55749.87
Dec, 2044	535.70	599.94	55449.18
Jan, 2045	265.69	302.13	55147.05
Mar, 2045	264.25	303.57	54843.48
Mar, 2045	527.04	608.60	54538.45
May, 2045	261.33	306.49	54231.96
May, 2045	521.19	614.45	53924.00
Jul, 2045	258.39	309.43	53614.57
Jul, 2045	515.29	620.35	53303.65
Aug, 2045	255.41	312.41	52991.25
Oct, 2045	253.92	313.90	52677.34
Oct, 2045	506.33	629.31	52361.93
Dec, 2045	250.90	316.92	52045.02
Dec, 2045	500.28	635.36	51726.58
Jan, 2046	247.86	319.96	51406.61
Mar, 2046	246.32	321.50	51085.12
Mar, 2046	491.10	644.54	50762.08
May, 2046	243.23	324.59	50437.50
May, 2046	484.91	650.73	50111.36
Jul, 2046	240.12	327.70	49783.65
Jul, 2046	478.67	656.97	49454.38
Aug, 2046	236.97	330.85	49123.53
Oct, 2046	235.38	332.44	48791.09
Oct, 2046	469.17	666.47	48457.06
Dec, 2046	232.19	335.63	48121.43
Dec, 2046	462.77	672.87	47784.19
Jan, 2047	228.97	338.85	47445.34
Mar, 2047	227.34	340.48	47104.86
Mar, 2047	453.05	682.59	46762.75
May, 2047	224.07	343.75	46419.00
May, 2047	446.49	689.15	46073.61
Jul, 2047	220.77	347.05	45726.56
Jul, 2047	439.88	695.76	45377.84
Aug, 2047	217.44	350.38	45027.46
Oct, 2047	215.76	352.06	44675.40
Oct, 2047	429.83	705.81	44321.65
Dec, 2047	212.37	355.45	43966.20
Dec, 2047	423.04	712.60	43609.05
Jan, 2048	208.96	358.86	43250.19
Mar, 2048	207.24	360.58	42889.61
Mar, 2048	412.75	722.89	42527.31
May, 2048	203.78	364.04	42163.26
May, 2048	405.81	729.83	41797.47
Jul, 2048	200.28	367.54	41429.93
Jul, 2048	398.80	736.84	41060.63
Aug, 2048	196.75	371.07	40689.56
Oct, 2048	194.97	372.85	40316.71
Oct, 2048	388.15	747.49	39942.08
Dec, 2048	191.39	376.43	39565.65
Dec, 2048	380.98	754.66	39187.41
Jan, 2049	187.77	380.05	38807.36
Mar, 2049	185.95	381.87	38425.50
Mar, 2049	370.07	765.57	38041.80
May, 2049	182.28	385.54	37656.26
May, 2049	362.72	772.92	37268.88
Jul, 2049	178.58	389.24	36879.64
Jul, 2049	355.29	780.35	36488.53
Aug, 2049	174.84	392.98	36095.55
Oct, 2049	172.96	394.86	35700.69
Oct, 2049	344.03	791.61	35303.94
Dec, 2049	169.16	398.66	34905.28
Dec, 2049	336.41	799.23	34504.72
Jan, 2050	165.34	402.48	34102.23
Mar, 2050	163.41	404.41	33697.82
Mar, 2050	324.88	810.76	33291.47
May, 2050	159.52	408.30	32883.17
May, 2050	317.09	818.55	32472.91
Jul, 2050	155.60	412.22	32060.69
Jul, 2050	309.22	826.42	31646.50
Aug, 2050	151.64	416.18	31230.32
Oct, 2050	149.65	418.17	30812.14
Oct, 2050	297.29	838.35	30391.96
Dec, 2050	145.63	422.19	29969.77
Dec, 2050	289.24	846.40	29545.56
Jan, 2051	141.57	426.25	29119.31
Mar, 2051	139.53	428.29	28691.02
Mar, 2051	277.01	858.63	28260.68
May, 2051	135.42	432.40	27828.27
May, 2051	268.76	866.88	27393.80
Jul, 2051	131.26	436.56	26957.24
Jul, 2051	260.43	875.21	26518.59
Aug, 2051	127.07	440.75	26077.84
Oct, 2051	124.96	442.86	25634.97
Oct, 2051	247.79	887.85	25189.99
Dec, 2051	120.70	447.12	24742.87
Dec, 2051	239.26	896.38	24293.61
Jan, 2052	116.41	451.41	23842.20
Mar, 2052	114.24	453.58	23388.62
Mar, 2052	226.31	909.33	22932.87
May, 2052	109.89	457.93	22474.94
May, 2052	217.58	918.06	22014.81
Jul, 2052	105.49	462.33	21552.48
Jul, 2052	208.76	926.88	21087.93
Aug, 2052	101.05	466.77	20621.16
Oct, 2052	98.81	469.01	20152.15
Oct, 2052	195.37	940.27	19680.89
Dec, 2052	94.30	473.52	19207.37
Dec, 2052	186.34	949.30	18731.59
Jan, 2053	89.76	478.06	18253.52
Mar, 2053	87.46	480.36	17773.17
Mar, 2053	172.62	963.02	17290.51
May, 2053	82.85	484.97	16805.54
May, 2053	163.38	972.26	16318.25
Jul, 2053	78.19	489.63	15828.62
Jul, 2053	154.04	981.60	15336.64
Aug, 2053	73.49	494.33	14842.31
Oct, 2053	71.12	496.70	14345.61
Oct, 2053	139.86	995.78	13846.53
Dec, 2053	66.35	501.47	13345.06
Dec, 2053	130.30	1005.34	12841.18
Jan, 2054	61.53	506.29	12334.90
Mar, 2054	59.10	508.72	11826.18
Mar, 2054	115.77	1019.87	11315.03
May, 2054	54.22	513.60	10801.42
May, 2054	105.98	1029.66	10285.36
Jul, 2054	49.28	518.54	9766.83
Jul, 2054	96.08	1039.56	9245.80
Aug, 2054	44.30	523.52	8722.29
Oct, 2054	41.79	526.03	8196.26
Oct, 2054	81.06	1054.58	7667.72
Dec, 2054	36.74	531.08	7136.64
Dec, 2054	70.94	1064.70	6603.01
Jan, 2055	31.64	536.18	6066.83
Mar, 2055	29.07	538.75	5528.08
Mar, 2055	55.56	1080.08	4986.75
May, 2055	23.89	543.93	4442.83
May, 2055	45.18	1090.46	3896.30
Jul, 2055	18.67	549.15	3347.14
Jul, 2055	34.71	1100.93	2795.36
Aug, 2055	13.39	554.43	2240.94
Oct, 2055	10.74	557.08	1683.86
Oct, 2055	18.81	1116.83	1124.10
Dec, 2055	5.39	562.43	561.67
Dec, 2055	8.08	1127.56	0