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
Dec, 2025	742.61	161.81	154818.19
Jan, 2026	741.84	162.58	154655.61
Feb, 2026	741.06	163.36	154492.25
Mar, 2026	740.28	164.14	154328.10
Apr, 2026	739.49	164.93	154163.17
May, 2026	738.70	165.72	153997.45
Jun, 2026	737.90	166.52	153830.93
Jul, 2026	737.11	167.31	153663.62
Aug, 2026	736.30	168.12	153495.51
Sep, 2026	735.50	168.92	153326.59
Oct, 2026	734.69	169.73	153156.86
Nov, 2026	733.88	170.54	152986.31
Dec, 2026	733.06	171.36	152814.95
Jan, 2027	732.24	172.18	152642.77
Feb, 2027	731.41	173.01	152469.76
Mar, 2027	730.58	173.84	152295.93
Apr, 2027	729.75	174.67	152121.26
May, 2027	728.91	175.51	151945.75
Jun, 2027	728.07	176.35	151769.41
Jul, 2027	727.23	177.19	151592.21
Aug, 2027	726.38	178.04	151414.17
Sep, 2027	725.53	178.89	151235.28
Oct, 2027	724.67	179.75	151055.53
Nov, 2027	723.81	180.61	150874.92
Dec, 2027	722.94	181.48	150693.44
Jan, 2028	722.07	182.35	150511.09
Feb, 2028	721.20	183.22	150327.87
Mar, 2028	720.32	184.10	150143.77
Apr, 2028	719.44	184.98	149958.79
May, 2028	718.55	185.87	149772.92
Jun, 2028	717.66	186.76	149586.17
Jul, 2028	716.77	187.65	149398.51
Aug, 2028	715.87	188.55	149209.96
Sep, 2028	714.96	189.46	149020.51
Oct, 2028	714.06	190.36	148830.14
Nov, 2028	713.14	191.28	148638.87
Dec, 2028	712.23	192.19	148446.67
Jan, 2029	711.31	193.11	148253.56
Feb, 2029	710.38	194.04	148059.52
Mar, 2029	709.45	194.97	147864.55
Apr, 2029	708.52	195.90	147668.65
May, 2029	707.58	196.84	147471.81
Jun, 2029	706.64	197.78	147274.03
Jul, 2029	705.69	198.73	147075.29
Aug, 2029	704.74	199.68	146875.61
Sep, 2029	703.78	200.64	146674.97
Oct, 2029	702.82	201.60	146473.37
Nov, 2029	701.85	202.57	146270.80
Dec, 2029	700.88	203.54	146067.26
Jan, 2030	699.91	204.51	145862.75
Feb, 2030	698.93	205.49	145657.25
Mar, 2030	697.94	206.48	145450.77
Apr, 2030	696.95	207.47	145243.30
May, 2030	695.96	208.46	145034.84
Jun, 2030	694.96	209.46	144825.38
Jul, 2030	693.95	210.47	144614.91
Aug, 2030	692.95	211.47	144403.44
Sep, 2030	691.93	212.49	144190.95
Oct, 2030	690.91	213.51	143977.45
Nov, 2030	689.89	214.53	143762.92
Dec, 2030	688.86	215.56	143547.37
Jan, 2031	687.83	216.59	143330.78
Feb, 2031	686.79	217.63	143113.15
Mar, 2031	685.75	218.67	142894.48
Apr, 2031	684.70	219.72	142674.76
May, 2031	683.65	220.77	142453.99
Jun, 2031	682.59	221.83	142232.16
Jul, 2031	681.53	222.89	142009.27
Aug, 2031	680.46	223.96	141785.32
Sep, 2031	679.39	225.03	141560.28
Oct, 2031	678.31	226.11	141334.17
Nov, 2031	677.23	227.19	141106.98
Dec, 2031	676.14	228.28	140878.70
Jan, 2032	675.04	229.38	140649.32
Feb, 2032	673.94	230.48	140418.85
Mar, 2032	672.84	231.58	140187.27
Apr, 2032	671.73	232.69	139954.58
May, 2032	670.62	233.80	139720.77
Jun, 2032	669.50	234.92	139485.85
Jul, 2032	668.37	236.05	139249.80
Aug, 2032	667.24	237.18	139012.62
Sep, 2032	666.10	238.32	138774.30
Oct, 2032	664.96	239.46	138534.84
Nov, 2032	663.81	240.61	138294.23
Dec, 2032	662.66	241.76	138052.47
Jan, 2033	661.50	242.92	137809.55
Feb, 2033	660.34	244.08	137565.47
Mar, 2033	659.17	245.25	137320.22
Apr, 2033	657.99	246.43	137073.79
May, 2033	656.81	247.61	136826.18
Jun, 2033	655.63	248.79	136577.39
Jul, 2033	654.43	249.99	136327.40
Aug, 2033	653.24	251.18	136076.22
Sep, 2033	652.03	252.39	135823.83
Oct, 2033	650.82	253.60	135570.23
Nov, 2033	649.61	254.81	135315.42
Dec, 2033	648.39	256.03	135059.38
Jan, 2034	647.16	257.26	134802.12
Feb, 2034	645.93	258.49	134543.63
Mar, 2034	644.69	259.73	134283.90
Apr, 2034	643.44	260.98	134022.92
May, 2034	642.19	262.23	133760.70
Jun, 2034	640.94	263.48	133497.21
Jul, 2034	639.67	264.75	133232.47
Aug, 2034	638.41	266.01	132966.45
Sep, 2034	637.13	267.29	132699.16
Oct, 2034	635.85	268.57	132430.59
Nov, 2034	634.56	269.86	132160.74
Dec, 2034	633.27	271.15	131889.59
Jan, 2035	631.97	272.45	131617.14
Feb, 2035	630.67	273.75	131343.38
Mar, 2035	629.35	275.07	131068.32
Apr, 2035	628.04	276.38	130791.93
May, 2035	626.71	277.71	130514.22
Jun, 2035	625.38	279.04	130235.18
Jul, 2035	624.04	280.38	129954.81
Aug, 2035	622.70	281.72	129673.09
Sep, 2035	621.35	283.07	129390.02
Oct, 2035	619.99	284.43	129105.59
Nov, 2035	618.63	285.79	128819.80
Dec, 2035	617.26	287.16	128532.64
Jan, 2036	615.89	288.53	128244.11
Feb, 2036	614.50	289.92	127954.19
Mar, 2036	613.11	291.31	127662.89
Apr, 2036	611.72	292.70	127370.18
May, 2036	610.32	294.10	127076.08
Jun, 2036	608.91	295.51	126780.57
Jul, 2036	607.49	296.93	126483.64
Aug, 2036	606.07	298.35	126185.28
Sep, 2036	604.64	299.78	125885.50
Oct, 2036	603.20	301.22	125584.28
Nov, 2036	601.76	302.66	125281.62
Dec, 2036	600.31	304.11	124977.51
Jan, 2037	598.85	305.57	124671.94
Feb, 2037	597.39	307.03	124364.91
Mar, 2037	595.92	308.50	124056.40
Apr, 2037	594.44	309.98	123746.42
May, 2037	592.95	311.47	123434.95
Jun, 2037	591.46	312.96	123121.99
Jul, 2037	589.96	314.46	122807.53
Aug, 2037	588.45	315.97	122491.56
Sep, 2037	586.94	317.48	122174.08
Oct, 2037	585.42	319.00	121855.08
Nov, 2037	583.89	320.53	121534.55
Dec, 2037	582.35	322.07	121212.48
Jan, 2038	580.81	323.61	120888.87
Feb, 2038	579.26	325.16	120563.71
Mar, 2038	577.70	326.72	120236.99
Apr, 2038	576.14	328.28	119908.70
May, 2038	574.56	329.86	119578.85
Jun, 2038	572.98	331.44	119247.41
Jul, 2038	571.39	333.03	118914.38
Aug, 2038	569.80	334.62	118579.76
Sep, 2038	568.19	336.23	118243.54
Oct, 2038	566.58	337.84	117905.70
Nov, 2038	564.96	339.46	117566.24
Dec, 2038	563.34	341.08	117225.16
Jan, 2039	561.70	342.72	116882.45
Feb, 2039	560.06	344.36	116538.09
Mar, 2039	558.41	346.01	116192.08
Apr, 2039	556.75	347.67	115844.41
May, 2039	555.09	349.33	115495.08
Jun, 2039	553.41	351.01	115144.08
Jul, 2039	551.73	352.69	114791.39
Aug, 2039	550.04	354.38	114437.01
Sep, 2039	548.34	356.08	114080.93
Oct, 2039	546.64	357.78	113723.15
Nov, 2039	544.92	359.50	113363.65
Dec, 2039	543.20	361.22	113002.44
Jan, 2040	541.47	362.95	112639.49
Feb, 2040	539.73	364.69	112274.80
Mar, 2040	537.98	366.44	111908.36
Apr, 2040	536.23	368.19	111540.17
May, 2040	534.46	369.96	111170.21
Jun, 2040	532.69	371.73	110798.48
Jul, 2040	530.91	373.51	110424.97
Aug, 2040	529.12	375.30	110049.67
Sep, 2040	527.32	377.10	109672.57
Oct, 2040	525.51	378.91	109293.67
Nov, 2040	523.70	380.72	108912.94
Dec, 2040	521.87	382.55	108530.40
Jan, 2041	520.04	384.38	108146.02
Feb, 2041	518.20	386.22	107759.80
Mar, 2041	516.35	388.07	107371.73
Apr, 2041	514.49	389.93	106981.80
May, 2041	512.62	391.80	106590.00
Jun, 2041	510.74	393.68	106196.32
Jul, 2041	508.86	395.56	105800.76
Aug, 2041	506.96	397.46	105403.30
Sep, 2041	505.06	399.36	105003.94
Oct, 2041	503.14	401.28	104602.66
Nov, 2041	501.22	403.20	104199.47
Dec, 2041	499.29	405.13	103794.34
Jan, 2042	497.35	407.07	103387.26
Feb, 2042	495.40	409.02	102978.24
Mar, 2042	493.44	410.98	102567.26
Apr, 2042	491.47	412.95	102154.31
May, 2042	489.49	414.93	101739.38
Jun, 2042	487.50	416.92	101322.46
Jul, 2042	485.50	418.92	100903.54
Aug, 2042	483.50	420.92	100482.62
Sep, 2042	481.48	422.94	100059.68
Oct, 2042	479.45	424.97	99634.71
Nov, 2042	477.42	427.00	99207.70
Dec, 2042	475.37	429.05	98778.65
Jan, 2043	473.31	431.11	98347.55
Feb, 2043	471.25	433.17	97914.38
Mar, 2043	469.17	435.25	97479.13
Apr, 2043	467.09	437.33	97041.80
May, 2043	464.99	439.43	96602.37
Jun, 2043	462.89	441.53	96160.84
Jul, 2043	460.77	443.65	95717.19
Aug, 2043	458.64	445.78	95271.41
Sep, 2043	456.51	447.91	94823.50
Oct, 2043	454.36	450.06	94373.44
Nov, 2043	452.21	452.21	93921.23
Dec, 2043	450.04	454.38	93466.85
Jan, 2044	447.86	456.56	93010.29
Feb, 2044	445.67	458.75	92551.54
Mar, 2044	443.48	460.94	92090.60
Apr, 2044	441.27	463.15	91627.45
May, 2044	439.05	465.37	91162.08
Jun, 2044	436.82	467.60	90694.47
Jul, 2044	434.58	469.84	90224.63
Aug, 2044	432.33	472.09	89752.54
Sep, 2044	430.06	474.36	89278.18
Oct, 2044	427.79	476.63	88801.55
Nov, 2044	425.51	478.91	88322.64
Dec, 2044	423.21	481.21	87841.43
Jan, 2045	420.91	483.51	87357.92
Feb, 2045	418.59	485.83	86872.09
Mar, 2045	416.26	488.16	86383.93
Apr, 2045	413.92	490.50	85893.44
May, 2045	411.57	492.85	85400.59
Jun, 2045	409.21	495.21	84905.38
Jul, 2045	406.84	497.58	84407.80
Aug, 2045	404.45	499.97	83907.83
Sep, 2045	402.06	502.36	83405.47
Oct, 2045	399.65	504.77	82900.70
Nov, 2045	397.23	507.19	82393.51
Dec, 2045	394.80	509.62	81883.90
Jan, 2046	392.36	512.06	81371.84
Feb, 2046	389.91	514.51	80857.32
Mar, 2046	387.44	516.98	80340.35
Apr, 2046	384.96	519.46	79820.89
May, 2046	382.48	521.94	79298.94
Jun, 2046	379.97	524.45	78774.50
Jul, 2046	377.46	526.96	78247.54
Aug, 2046	374.94	529.48	77718.06
Sep, 2046	372.40	532.02	77186.04
Oct, 2046	369.85	534.57	76651.46
Nov, 2046	367.29	537.13	76114.33
Dec, 2046	364.71	539.71	75574.63
Jan, 2047	362.13	542.29	75032.34
Feb, 2047	359.53	544.89	74487.45
Mar, 2047	356.92	547.50	73939.95
Apr, 2047	354.30	550.12	73389.82
May, 2047	351.66	552.76	72837.06
Jun, 2047	349.01	555.41	72281.65
Jul, 2047	346.35	558.07	71723.58
Aug, 2047	343.68	560.74	71162.84
Sep, 2047	340.99	563.43	70599.40
Oct, 2047	338.29	566.13	70033.27
Nov, 2047	335.58	568.84	69464.43
Dec, 2047	332.85	571.57	68892.86
Jan, 2048	330.11	574.31	68318.55
Feb, 2048	327.36	577.06	67741.49
Mar, 2048	324.59	579.83	67161.67
Apr, 2048	321.82	582.60	66579.06
May, 2048	319.02	585.40	65993.67
Jun, 2048	316.22	588.20	65405.47
Jul, 2048	313.40	591.02	64814.45
Aug, 2048	310.57	593.85	64220.60
Sep, 2048	307.72	596.70	63623.90
Oct, 2048	304.86	599.56	63024.35
Nov, 2048	301.99	602.43	62421.92
Dec, 2048	299.11	605.31	61816.60
Jan, 2049	296.20	608.22	61208.39
Feb, 2049	293.29	611.13	60597.26
Mar, 2049	290.36	614.06	59983.20
Apr, 2049	287.42	617.00	59366.20
May, 2049	284.46	619.96	58746.24
Jun, 2049	281.49	622.93	58123.31
Jul, 2049	278.51	625.91	57497.40
Aug, 2049	275.51	628.91	56868.49
Sep, 2049	272.49	631.93	56236.56
Oct, 2049	269.47	634.95	55601.61
Nov, 2049	266.42	638.00	54963.62
Dec, 2049	263.37	641.05	54322.56
Jan, 2050	260.30	644.12	53678.44
Feb, 2050	257.21	647.21	53031.23
Mar, 2050	254.11	650.31	52380.92
Apr, 2050	250.99	653.43	51727.49
May, 2050	247.86	656.56	51070.93
Jun, 2050	244.71	659.71	50411.22
Jul, 2050	241.55	662.87	49748.36
Aug, 2050	238.38	666.04	49082.31
Sep, 2050	235.19	669.23	48413.08
Oct, 2050	231.98	672.44	47740.64
Nov, 2050	228.76	675.66	47064.98
Dec, 2050	225.52	678.90	46386.08
Jan, 2051	222.27	682.15	45703.92
Feb, 2051	219.00	685.42	45018.50
Mar, 2051	215.71	688.71	44329.80
Apr, 2051	212.41	692.01	43637.79
May, 2051	209.10	695.32	42942.47
Jun, 2051	205.77	698.65	42243.81
Jul, 2051	202.42	702.00	41541.81
Aug, 2051	199.05	705.37	40836.45
Sep, 2051	195.67	708.75	40127.70
Oct, 2051	192.28	712.14	39415.56
Nov, 2051	188.87	715.55	38700.00
Dec, 2051	185.44	718.98	37981.02
Jan, 2052	181.99	722.43	37258.59
Feb, 2052	178.53	725.89	36532.71
Mar, 2052	175.05	729.37	35803.34
Apr, 2052	171.56	732.86	35070.48
May, 2052	168.05	736.37	34334.10
Jun, 2052	164.52	739.90	33594.20
Jul, 2052	160.97	743.45	32850.75
Aug, 2052	157.41	747.01	32103.74
Sep, 2052	153.83	750.59	31353.15
Oct, 2052	150.23	754.19	30598.97
Nov, 2052	146.62	757.80	29841.17
Dec, 2052	142.99	761.43	29079.73
Jan, 2053	139.34	765.08	28314.65
Feb, 2053	135.67	768.75	27545.91
Mar, 2053	131.99	772.43	26773.48
Apr, 2053	128.29	776.13	25997.35
May, 2053	124.57	779.85	25217.50
Jun, 2053	120.83	783.59	24433.91
Jul, 2053	117.08	787.34	23646.57
Aug, 2053	113.31	791.11	22855.46
Sep, 2053	109.52	794.90	22060.56
Oct, 2053	105.71	798.71	21261.84
Nov, 2053	101.88	802.54	20459.30
Dec, 2053	98.03	806.39	19652.92
Jan, 2054	94.17	810.25	18842.67
Feb, 2054	90.29	814.13	18028.53
Mar, 2054	86.39	818.03	17210.50
Apr, 2054	82.47	821.95	16388.55
May, 2054	78.53	825.89	15562.66
Jun, 2054	74.57	829.85	14732.81
Jul, 2054	70.59	833.83	13898.98
Aug, 2054	66.60	837.82	13061.16
Sep, 2054	62.58	841.84	12219.33
Oct, 2054	58.55	845.87	11373.46
Nov, 2054	54.50	849.92	10523.53
Dec, 2054	50.43	853.99	9669.54
Jan, 2055	46.33	858.09	8811.45
Feb, 2055	42.22	862.20	7949.25
Mar, 2055	38.09	866.33	7082.93
Apr, 2055	33.94	870.48	6212.44
May, 2055	29.77	874.65	5337.79
Jun, 2055	25.58	878.84	4458.95
Jul, 2055	21.37	883.05	3575.89
Aug, 2055	17.13	887.29	2688.61
Sep, 2055	12.88	891.54	1797.07
Oct, 2055	8.61	895.81	901.26
Nov, 2055	4.32	900.10	1.16