Mortgage Parameters

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

Mortgage Summary

Property Total:	$221,400
Down Payment	$66,420
Mortgage Amount:	$154,980
Mortgage Payment:	$904.42 / month
Estimated Tax:	+ $123.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,027.42 / month
Total Interest Paid:	$170,611.20 over 30 years
Total Tax Paid:	$44,280.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	742.61	161.81	154818.19
Mar, 2026	741.84	162.58	154655.61
Mar, 2026	1482.90	325.94	154492.25
May, 2026	740.28	164.14	154328.10
May, 2026	1479.77	329.07	154163.17
Jul, 2026	738.70	165.72	153997.45
Jul, 2026	1476.60	332.24	153830.93
Aug, 2026	737.11	167.31	153663.62
Oct, 2026	736.30	168.12	153495.51
Oct, 2026	1471.80	337.04	153326.59
Dec, 2026	734.69	169.73	153156.86
Dec, 2026	1468.57	340.27	152986.31
Jan, 2027	733.06	171.36	152814.95
Mar, 2027	732.24	172.18	152642.77
Mar, 2027	1463.65	345.19	152469.76
May, 2027	730.58	173.84	152295.93
May, 2027	1460.33	348.51	152121.26
Jul, 2027	728.91	175.51	151945.75
Jul, 2027	1456.98	351.86	151769.41
Aug, 2027	727.23	177.19	151592.21
Oct, 2027	726.38	178.04	151414.17
Oct, 2027	1451.91	356.93	151235.28
Dec, 2027	724.67	179.75	151055.53
Dec, 2027	1448.48	360.36	150874.92
Jan, 2028	722.94	181.48	150693.44
Mar, 2028	722.07	182.35	150511.09
Mar, 2028	1443.27	365.57	150327.87
May, 2028	720.32	184.10	150143.77
May, 2028	1439.76	369.08	149958.79
Jul, 2028	718.55	185.87	149772.92
Jul, 2028	1436.21	372.63	149586.17
Aug, 2028	716.77	187.65	149398.51
Oct, 2028	715.87	188.55	149209.96
Oct, 2028	1430.83	378.01	149020.51
Dec, 2028	714.06	190.36	148830.14
Dec, 2028	1427.20	381.64	148638.87
Jan, 2029	712.23	192.19	148446.67
Mar, 2029	711.31	193.11	148253.56
Mar, 2029	1421.69	387.15	148059.52
May, 2029	709.45	194.97	147864.55
May, 2029	1417.97	390.87	147668.65
Jul, 2029	707.58	196.84	147471.81
Jul, 2029	1414.22	394.62	147274.03
Aug, 2029	705.69	198.73	147075.29
Oct, 2029	704.74	199.68	146875.61
Oct, 2029	1408.52	400.32	146674.97
Dec, 2029	702.82	201.60	146473.37
Dec, 2029	1404.67	404.17	146270.80
Jan, 2030	700.88	203.54	146067.26
Mar, 2030	699.91	204.51	145862.75
Mar, 2030	1398.84	410.00	145657.25
May, 2030	697.94	206.48	145450.77
May, 2030	1394.89	413.95	145243.30
Jul, 2030	695.96	208.46	145034.84
Jul, 2030	1390.92	417.92	144825.38
Aug, 2030	693.95	210.47	144614.91
Oct, 2030	692.95	211.47	144403.44
Oct, 2030	1384.88	423.96	144190.95
Dec, 2030	690.91	213.51	143977.45
Dec, 2030	1380.80	428.04	143762.92
Jan, 2031	688.86	215.56	143547.37
Mar, 2031	687.83	216.59	143330.78
Mar, 2031	1374.62	434.22	143113.15
May, 2031	685.75	218.67	142894.48
May, 2031	1370.45	438.39	142674.76
Jul, 2031	683.65	220.77	142453.99
Jul, 2031	1366.24	442.60	142232.16
Aug, 2031	681.53	222.89	142009.27
Oct, 2031	680.46	223.96	141785.32
Oct, 2031	1359.85	448.99	141560.28
Dec, 2031	678.31	226.11	141334.17
Dec, 2031	1355.54	453.30	141106.98
Jan, 2032	676.14	228.28	140878.70
Mar, 2032	675.04	229.38	140649.32
Mar, 2032	1348.98	459.86	140418.85
May, 2032	672.84	231.58	140187.27
May, 2032	1344.57	464.27	139954.58
Jul, 2032	670.62	233.80	139720.77
Jul, 2032	1340.12	468.72	139485.85
Aug, 2032	668.37	236.05	139249.80
Oct, 2032	667.24	237.18	139012.62
Oct, 2032	1333.34	475.50	138774.30
Dec, 2032	664.96	239.46	138534.84
Dec, 2032	1328.77	480.07	138294.23
Jan, 2033	662.66	241.76	138052.47
Mar, 2033	661.50	242.92	137809.55
Mar, 2033	1321.84	487.00	137565.47
May, 2033	659.17	245.25	137320.22
May, 2033	1317.16	491.68	137073.79
Jul, 2033	656.81	247.61	136826.18
Jul, 2033	1312.44	496.40	136577.39
Aug, 2033	654.43	249.99	136327.40
Oct, 2033	653.24	251.18	136076.22
Oct, 2033	1305.27	503.57	135823.83
Dec, 2033	650.82	253.60	135570.23
Dec, 2033	1300.43	508.41	135315.42
Jan, 2034	648.39	256.03	135059.38
Mar, 2034	647.16	257.26	134802.12
Mar, 2034	1293.09	515.75	134543.63
May, 2034	644.69	259.73	134283.90
May, 2034	1288.13	520.71	134022.92
Jul, 2034	642.19	262.23	133760.70
Jul, 2034	1283.13	525.71	133497.21
Aug, 2034	639.67	264.75	133232.47
Oct, 2034	638.41	266.01	132966.45
Oct, 2034	1275.54	533.30	132699.16
Dec, 2034	635.85	268.57	132430.59
Dec, 2034	1270.41	538.43	132160.74
Jan, 2035	633.27	271.15	131889.59
Mar, 2035	631.97	272.45	131617.14
Mar, 2035	1262.64	546.20	131343.38
May, 2035	629.35	275.07	131068.32
May, 2035	1257.39	551.45	130791.93
Jul, 2035	626.71	277.71	130514.22
Jul, 2035	1252.09	556.75	130235.18
Aug, 2035	624.04	280.38	129954.81
Oct, 2035	622.70	281.72	129673.09
Oct, 2035	1244.05	564.79	129390.02
Dec, 2035	619.99	284.43	129105.59
Dec, 2035	1238.62	570.22	128819.80
Jan, 2036	617.26	287.16	128532.64
Mar, 2036	615.89	288.53	128244.11
Mar, 2036	1230.39	578.45	127954.19
May, 2036	613.11	291.31	127662.89
May, 2036	1224.83	584.01	127370.18
Jul, 2036	610.32	294.10	127076.08
Jul, 2036	1219.23	589.61	126780.57
Aug, 2036	607.49	296.93	126483.64
Oct, 2036	606.07	298.35	126185.28
Oct, 2036	1210.71	598.13	125885.50
Dec, 2036	603.20	301.22	125584.28
Dec, 2036	1204.96	603.88	125281.62
Jan, 2037	600.31	304.11	124977.51
Mar, 2037	598.85	305.57	124671.94
Mar, 2037	1196.24	612.60	124364.91
May, 2037	595.92	308.50	124056.40
May, 2037	1190.36	618.48	123746.42
Jul, 2037	592.95	311.47	123434.95
Jul, 2037	1184.41	624.43	123121.99
Aug, 2037	589.96	314.46	122807.53
Oct, 2037	588.45	315.97	122491.56
Oct, 2037	1175.39	633.45	122174.08
Dec, 2037	585.42	319.00	121855.08
Dec, 2037	1169.31	639.53	121534.55
Jan, 2038	582.35	322.07	121212.48
Mar, 2038	580.81	323.61	120888.87
Mar, 2038	1160.07	648.77	120563.71
May, 2038	577.70	326.72	120236.99
May, 2038	1153.84	655.00	119908.70
Jul, 2038	574.56	329.86	119578.85
Jul, 2038	1147.54	661.30	119247.41
Aug, 2038	571.39	333.03	118914.38
Oct, 2038	569.80	334.62	118579.76
Oct, 2038	1137.99	670.85	118243.54
Dec, 2038	566.58	337.84	117905.70
Dec, 2038	1131.54	677.30	117566.24
Jan, 2039	563.34	341.08	117225.16
Mar, 2039	561.70	342.72	116882.45
Mar, 2039	1121.76	687.08	116538.09
May, 2039	558.41	346.01	116192.08
May, 2039	1115.16	693.68	115844.41
Jul, 2039	555.09	349.33	115495.08
Jul, 2039	1108.50	700.34	115144.08
Aug, 2039	551.73	352.69	114791.39
Oct, 2039	550.04	354.38	114437.01
Oct, 2039	1098.38	710.46	114080.93
Dec, 2039	546.64	357.78	113723.15
Dec, 2039	1091.56	717.28	113363.65
Jan, 2040	543.20	361.22	113002.44
Mar, 2040	541.47	362.95	112639.49
Mar, 2040	1081.20	727.64	112274.80
May, 2040	537.98	366.44	111908.36
May, 2040	1074.21	734.63	111540.17
Jul, 2040	534.46	369.96	111170.21
Jul, 2040	1067.15	741.69	110798.48
Aug, 2040	530.91	373.51	110424.97
Oct, 2040	529.12	375.30	110049.67
Oct, 2040	1056.44	752.40	109672.57
Dec, 2040	525.51	378.91	109293.67
Dec, 2040	1049.21	759.63	108912.94
Jan, 2041	521.87	382.55	108530.40
Mar, 2041	520.04	384.38	108146.02
Mar, 2041	1038.24	770.60	107759.80
May, 2041	516.35	388.07	107371.73
May, 2041	1030.84	778.00	106981.80
Jul, 2041	512.62	391.80	106590.00
Jul, 2041	1023.36	785.48	106196.32
Aug, 2041	508.86	395.56	105800.76
Oct, 2041	506.96	397.46	105403.30
Oct, 2041	1012.02	796.82	105003.94
Dec, 2041	503.14	401.28	104602.66
Dec, 2041	1004.36	804.48	104199.47
Jan, 2042	499.29	405.13	103794.34
Mar, 2042	497.35	407.07	103387.26
Mar, 2042	992.75	816.09	102978.24
May, 2042	493.44	410.98	102567.26
May, 2042	984.91	823.93	102154.31
Jul, 2042	489.49	414.93	101739.38
Jul, 2042	976.99	831.85	101322.46
Aug, 2042	485.50	418.92	100903.54
Oct, 2042	483.50	420.92	100482.62
Oct, 2042	964.98	843.86	100059.68
Dec, 2042	479.45	424.97	99634.71
Dec, 2042	956.87	851.97	99207.70
Jan, 2043	475.37	429.05	98778.65
Mar, 2043	473.31	431.11	98347.55
Mar, 2043	944.56	864.28	97914.38
May, 2043	469.17	435.25	97479.13
May, 2043	936.26	872.58	97041.80
Jul, 2043	464.99	439.43	96602.37
Jul, 2043	927.88	880.96	96160.84
Aug, 2043	460.77	443.65	95717.19
Oct, 2043	458.64	445.78	95271.41
Oct, 2043	915.15	893.69	94823.50
Dec, 2043	454.36	450.06	94373.44
Dec, 2043	906.57	902.27	93921.23
Jan, 2044	450.04	454.38	93466.85
Mar, 2044	447.86	456.56	93010.29
Mar, 2044	893.53	915.31	92551.54
May, 2044	443.48	460.94	92090.60
May, 2044	884.75	924.09	91627.45
Jul, 2044	439.05	465.37	91162.08
Jul, 2044	875.87	932.97	90694.47
Aug, 2044	434.58	469.84	90224.63
Oct, 2044	432.33	472.09	89752.54
Oct, 2044	862.39	946.45	89278.18
Dec, 2044	427.79	476.63	88801.55
Dec, 2044	853.30	955.54	88322.64
Jan, 2045	423.21	481.21	87841.43
Mar, 2045	420.91	483.51	87357.92
Mar, 2045	839.50	969.34	86872.09
May, 2045	416.26	488.16	86383.93
May, 2045	830.18	978.66	85893.44
Jul, 2045	411.57	492.85	85400.59
Jul, 2045	820.78	988.06	84905.38
Aug, 2045	406.84	497.58	84407.80
Oct, 2045	404.45	499.97	83907.83
Oct, 2045	806.51	1002.33	83405.47
Dec, 2045	399.65	504.77	82900.70
Dec, 2045	796.88	1011.96	82393.51
Jan, 2046	394.80	509.62	81883.90
Mar, 2046	392.36	512.06	81371.84
Mar, 2046	782.27	1026.57	80857.32
May, 2046	387.44	516.98	80340.35
May, 2046	772.40	1036.44	79820.89
Jul, 2046	382.48	521.94	79298.94
Jul, 2046	762.45	1046.39	78774.50
Aug, 2046	377.46	526.96	78247.54
Oct, 2046	374.94	529.48	77718.06
Oct, 2046	747.34	1061.50	77186.04
Dec, 2046	369.85	534.57	76651.46
Dec, 2046	737.14	1071.70	76114.33
Jan, 2047	364.71	539.71	75574.63
Mar, 2047	362.13	542.29	75032.34
Mar, 2047	721.66	1087.18	74487.45
May, 2047	356.92	547.50	73939.95
May, 2047	711.22	1097.62	73389.82
Jul, 2047	351.66	552.76	72837.06
Jul, 2047	700.67	1108.17	72281.65
Aug, 2047	346.35	558.07	71723.58
Oct, 2047	343.68	560.74	71162.84
Oct, 2047	684.67	1124.17	70599.40
Dec, 2047	338.29	566.13	70033.27
Dec, 2047	673.87	1134.97	69464.43
Jan, 2048	332.85	571.57	68892.86
Mar, 2048	330.11	574.31	68318.55
Mar, 2048	657.47	1151.37	67741.49
May, 2048	324.59	579.83	67161.67
May, 2048	646.41	1162.43	66579.06
Jul, 2048	319.02	585.40	65993.67
Jul, 2048	635.24	1173.60	65405.47
Aug, 2048	313.40	591.02	64814.45
Oct, 2048	310.57	593.85	64220.60
Oct, 2048	618.29	1190.55	63623.90
Dec, 2048	304.86	599.56	63024.35
Dec, 2048	606.85	1201.99	62421.92
Jan, 2049	299.11	605.31	61816.60
Mar, 2049	296.20	608.22	61208.39
Mar, 2049	589.49	1219.35	60597.26
May, 2049	290.36	614.06	59983.20
May, 2049	577.78	1231.06	59366.20
Jul, 2049	284.46	619.96	58746.24
Jul, 2049	565.95	1242.89	58123.31
Aug, 2049	278.51	625.91	57497.40
Oct, 2049	275.51	628.91	56868.49
Oct, 2049	548.00	1260.84	56236.56
Dec, 2049	269.47	634.95	55601.61
Dec, 2049	535.89	1272.95	54963.62
Jan, 2050	263.37	641.05	54322.56
Mar, 2050	260.30	644.12	53678.44
Mar, 2050	517.51	1291.33	53031.23
May, 2050	254.11	650.31	52380.92
May, 2050	505.10	1303.74	51727.49
Jul, 2050	247.86	656.56	51070.93
Jul, 2050	492.57	1316.27	50411.22
Aug, 2050	241.55	662.87	49748.36
Oct, 2050	238.38	666.04	49082.31
Oct, 2050	473.57	1335.27	48413.08
Dec, 2050	231.98	672.44	47740.64
Dec, 2050	460.74	1348.10	47064.98
Jan, 2051	225.52	678.90	46386.08
Mar, 2051	222.27	682.15	45703.92
Mar, 2051	441.27	1367.57	45018.50
May, 2051	215.71	688.71	44329.80
May, 2051	428.12	1380.72	43637.79
Jul, 2051	209.10	695.32	42942.47
Jul, 2051	414.87	1393.97	42243.81
Aug, 2051	202.42	702.00	41541.81
Oct, 2051	199.05	705.37	40836.45
Oct, 2051	394.72	1414.12	40127.70
Dec, 2051	192.28	712.14	39415.56
Dec, 2051	381.15	1427.69	38700.00
Jan, 2052	185.44	718.98	37981.02
Mar, 2052	181.99	722.43	37258.59
Mar, 2052	360.52	1448.32	36532.71
May, 2052	175.05	729.37	35803.34
May, 2052	346.61	1462.23	35070.48
Jul, 2052	168.05	736.37	34334.10
Jul, 2052	332.57	1476.27	33594.20
Aug, 2052	160.97	743.45	32850.75
Oct, 2052	157.41	747.01	32103.74
Oct, 2052	311.24	1497.60	31353.15
Dec, 2052	150.23	754.19	30598.97
Dec, 2052	296.85	1511.99	29841.17
Jan, 2053	142.99	761.43	29079.73
Mar, 2053	139.34	765.08	28314.65
Mar, 2053	275.01	1533.83	27545.91
May, 2053	131.99	772.43	26773.48
May, 2053	260.28	1548.56	25997.35
Jul, 2053	124.57	779.85	25217.50
Jul, 2053	245.40	1563.44	24433.91
Aug, 2053	117.08	787.34	23646.57
Oct, 2053	113.31	791.11	22855.46
Oct, 2053	222.83	1586.01	22060.56
Dec, 2053	105.71	798.71	21261.84
Dec, 2053	207.59	1601.25	20459.30
Jan, 2054	98.03	806.39	19652.92
Mar, 2054	94.17	810.25	18842.67
Mar, 2054	184.46	1624.38	18028.53
May, 2054	86.39	818.03	17210.50
May, 2054	168.86	1639.98	16388.55
Jul, 2054	78.53	825.89	15562.66
Jul, 2054	153.10	1655.74	14732.81
Aug, 2054	70.59	833.83	13898.98
Oct, 2054	66.60	837.82	13061.16
Oct, 2054	129.18	1679.66	12219.33
Dec, 2054	58.55	845.87	11373.46
Dec, 2054	113.05	1695.79	10523.53
Jan, 2055	50.43	853.99	9669.54
Mar, 2055	46.33	858.09	8811.45
Mar, 2055	88.55	1720.29	7949.25
May, 2055	38.09	866.33	7082.93
May, 2055	72.03	1736.81	6212.44
Jul, 2055	29.77	874.65	5337.79
Jul, 2055	55.35	1753.49	4458.95
Aug, 2055	21.37	883.05	3575.89
Oct, 2055	17.13	887.29	2688.61
Oct, 2055	30.01	1778.83	1797.07
Dec, 2055	8.61	895.81	901.26
Dec, 2055	12.93	1795.91	1.16