Mortgage Parameters

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

Mortgage Summary

Property Total:	$150,000
Down Payment	$45,000
Mortgage Amount:	$105,000
Mortgage Payment:	$612.75 / month
Estimated Tax:	+ $83.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $696.08 / month
Total Interest Paid:	$115,588.80 over 30 years
Total Tax Paid:	$30,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	503.13	109.62	104890.38
Mar, 2026	502.60	110.15	104780.22
Mar, 2026	1004.67	220.83	104669.55
May, 2026	501.54	111.21	104558.34
May, 2026	1002.55	222.95	104446.60
Jul, 2026	500.47	112.28	104334.32
Jul, 2026	1000.41	225.09	104221.51
Aug, 2026	499.39	113.36	104108.15
Oct, 2026	498.85	113.90	103994.25
Oct, 2026	997.16	228.34	103879.81
Dec, 2026	497.76	114.99	103764.81
Dec, 2026	994.97	230.53	103649.27
Jan, 2027	496.65	116.10	103533.17
Mar, 2027	496.10	116.65	103416.52
Mar, 2027	991.64	233.86	103299.31
May, 2027	494.98	117.77	103181.53
May, 2027	989.39	236.11	103063.20
Jul, 2027	493.84	118.91	102944.29
Jul, 2027	987.11	238.39	102824.81
Aug, 2027	492.70	120.05	102704.77
Oct, 2027	492.13	120.62	102584.14
Oct, 2027	983.68	241.82	102462.94
Dec, 2027	490.97	121.78	102341.16
Dec, 2027	981.35	244.15	102218.80
Jan, 2028	489.80	122.95	102095.84
Mar, 2028	489.21	123.54	101972.30
Mar, 2028	977.83	247.67	101848.17
May, 2028	488.02	124.73	101723.44
May, 2028	975.44	250.06	101598.12
Jul, 2028	486.82	125.93	101472.19
Jul, 2028	973.04	252.46	101345.66
Aug, 2028	485.61	127.14	101218.53
Oct, 2028	485.01	127.74	101090.78
Oct, 2028	969.40	256.10	100962.43
Dec, 2028	483.78	128.97	100833.46
Dec, 2028	966.94	258.56	100703.87
Jan, 2029	482.54	130.21	100573.65
Mar, 2029	481.92	130.83	100442.82
Mar, 2029	963.21	262.29	100311.36
May, 2029	480.66	132.09	100179.27
May, 2029	960.69	264.81	100046.54
Jul, 2029	479.39	133.36	99913.18
Jul, 2029	958.14	267.36	99779.18
Aug, 2029	478.11	134.64	99644.54
Oct, 2029	477.46	135.29	99509.26
Oct, 2029	954.28	271.22	99373.32
Dec, 2029	476.16	136.59	99236.73
Dec, 2029	951.67	273.83	99099.49
Jan, 2030	474.85	137.90	98961.60
Mar, 2030	474.19	138.56	98823.04
Mar, 2030	947.72	277.78	98683.81
May, 2030	472.86	139.89	98543.92
May, 2030	945.05	280.45	98403.36
Jul, 2030	471.52	141.23	98262.13
Jul, 2030	942.36	283.14	98120.22
Aug, 2030	470.16	142.59	97977.63
Oct, 2030	469.48	143.27	97834.35
Oct, 2030	938.27	287.23	97690.39
Dec, 2030	468.10	144.65	97545.74
Dec, 2030	935.51	289.99	97400.40
Jan, 2031	466.71	146.04	97254.36
Mar, 2031	466.01	146.74	97107.62
Mar, 2031	931.32	294.18	96960.18
May, 2031	464.60	148.15	96812.03
May, 2031	928.49	297.01	96663.17
Jul, 2031	463.18	149.57	96513.60
Jul, 2031	925.64	299.86	96363.31
Aug, 2031	461.74	151.01	96212.30
Oct, 2031	461.02	151.73	96060.57
Oct, 2031	921.31	304.19	95908.11
Dec, 2031	459.56	153.19	95754.92
Dec, 2031	918.39	307.11	95600.99
Jan, 2032	458.09	154.66	95446.33
Mar, 2032	457.35	155.40	95290.93
Mar, 2032	913.95	311.55	95134.78
May, 2032	455.85	156.90	94977.88
May, 2032	910.95	314.55	94820.24
Jul, 2032	454.35	158.40	94661.83
Jul, 2032	907.94	317.56	94502.67
Aug, 2032	452.83	159.92	94342.75
Oct, 2032	452.06	160.69	94182.06
Oct, 2032	903.35	322.15	94020.59
Dec, 2032	450.52	162.23	93858.36
Dec, 2032	900.26	325.24	93695.35
Jan, 2033	448.96	163.79	93531.55
Mar, 2033	448.17	164.58	93366.98
Mar, 2033	895.55	329.95	93201.61
May, 2033	446.59	166.16	93035.45
May, 2033	892.38	333.12	92868.50
Jul, 2033	444.99	167.76	92700.74
Jul, 2033	889.18	336.32	92532.18
Aug, 2033	443.38	169.37	92362.82
Oct, 2033	442.57	170.18	92192.64
Oct, 2033	884.33	341.17	92021.64
Dec, 2033	440.94	171.81	91849.83
Dec, 2033	881.05	344.45	91677.19
Jan, 2034	439.29	173.46	91503.73
Mar, 2034	438.46	174.29	91329.44
Mar, 2034	876.08	349.42	91154.31
May, 2034	436.78	175.97	90978.34
May, 2034	872.72	352.78	90801.53
Jul, 2034	435.09	177.66	90623.87
Jul, 2034	869.33	356.17	90445.36
Aug, 2034	433.38	179.37	90265.99
Oct, 2034	432.52	180.23	90085.76
Oct, 2034	864.18	361.32	89904.68
Dec, 2034	430.79	181.96	89722.72
Dec, 2034	860.71	364.79	89539.89
Jan, 2035	429.05	183.70	89356.18
Mar, 2035	428.17	184.58	89171.60
Mar, 2035	855.45	370.05	88986.13
May, 2035	426.39	186.36	88799.77
May, 2035	851.89	373.61	88612.52
Jul, 2035	424.60	188.15	88424.37
Jul, 2035	848.30	377.20	88235.32
Aug, 2035	422.79	189.96	88045.37
Oct, 2035	421.88	190.87	87854.50
Oct, 2035	842.85	382.65	87662.72
Dec, 2035	420.05	192.70	87470.02
Dec, 2035	839.18	386.32	87276.40
Jan, 2036	418.20	194.55	87081.85
Mar, 2036	417.27	195.48	86886.37
Mar, 2036	833.60	391.90	86689.95
May, 2036	415.39	197.36	86492.59
May, 2036	829.83	395.67	86294.28
Jul, 2036	413.49	199.26	86095.02
Jul, 2036	826.03	399.47	85894.81
Aug, 2036	411.58	201.17	85693.64
Oct, 2036	410.62	202.13	85491.51
Oct, 2036	820.27	405.23	85288.40
Dec, 2036	408.67	204.08	85084.33
Dec, 2036	816.37	409.13	84879.27
Jan, 2037	406.71	206.04	84673.23
Mar, 2037	405.73	207.02	84466.21
Mar, 2037	810.46	415.04	84258.19
May, 2037	403.74	209.01	84049.18
May, 2037	806.48	419.02	83839.17
Jul, 2037	401.73	211.02	83628.15
Jul, 2037	802.45	423.05	83416.11
Aug, 2037	399.70	213.05	83203.07
Oct, 2037	398.68	214.07	82989.00
Oct, 2037	796.34	429.16	82773.90
Dec, 2037	396.62	216.13	82557.78
Dec, 2037	792.21	433.29	82340.62
Jan, 2038	394.55	218.20	82122.42
Mar, 2038	393.50	219.25	81903.17
Mar, 2038	785.95	439.55	81682.87
May, 2038	391.40	221.35	81461.52
May, 2038	781.74	443.76	81239.11
Jul, 2038	389.27	223.48	81015.63
Jul, 2038	777.47	448.03	80791.08
Aug, 2038	387.12	225.63	80565.45
Oct, 2038	386.04	226.71	80338.74
Oct, 2038	771.00	454.50	80110.95
Dec, 2038	383.86	228.89	79882.07
Dec, 2038	766.63	458.87	79652.08
Jan, 2039	381.67	231.08	79421.00
Mar, 2039	380.56	232.19	79188.81
Mar, 2039	760.01	465.49	78955.51
May, 2039	378.33	234.42	78721.08
May, 2039	755.54	469.96	78485.54
Jul, 2039	376.08	236.67	78248.87
Jul, 2039	751.02	474.48	78011.06
Aug, 2039	373.80	238.95	77772.11
Oct, 2039	372.66	240.09	77532.02
Oct, 2039	744.17	481.33	77290.78
Dec, 2039	370.35	242.40	77048.38
Dec, 2039	739.54	485.96	76804.82
Jan, 2040	368.02	244.73	76560.09
Mar, 2040	366.85	245.90	76314.19
Mar, 2040	732.52	492.98	76067.11
May, 2040	364.49	248.26	75818.85
May, 2040	727.79	497.71	75569.40
Jul, 2040	362.10	250.65	75318.75
Jul, 2040	723.00	502.50	75066.91
Aug, 2040	359.70	253.05	74813.85
Oct, 2040	358.48	254.27	74559.59
Oct, 2040	715.74	509.76	74304.10
Dec, 2040	356.04	256.71	74047.39
Dec, 2040	710.85	514.65	73789.45
Jan, 2041	353.57	259.18	73530.28
Mar, 2041	352.33	260.42	73269.86
Mar, 2041	703.41	522.09	73008.19
May, 2041	349.83	262.92	72745.27
May, 2041	698.40	527.10	72481.09
Jul, 2041	347.31	265.44	72215.65
Jul, 2041	693.34	532.16	71948.93
Aug, 2041	344.76	267.99	71680.94
Oct, 2041	343.47	269.28	71411.66
Oct, 2041	685.65	539.85	71141.09
Dec, 2041	340.88	271.87	70869.23
Dec, 2041	680.46	545.04	70596.06
Jan, 2042	338.27	274.48	70321.58
Mar, 2042	336.96	275.79	70045.79
Mar, 2042	672.60	552.90	69768.67
May, 2042	334.31	278.44	69490.23
May, 2042	667.28	558.22	69210.46
Jul, 2042	331.63	281.12	68929.34
Jul, 2042	661.92	563.58	68646.88
Aug, 2042	328.93	283.82	68363.06
Oct, 2042	327.57	285.18	68077.88
Oct, 2042	653.78	571.72	67791.34
Dec, 2042	324.83	287.92	67503.42
Dec, 2042	648.28	577.22	67214.13
Jan, 2043	322.07	290.68	66923.44
Mar, 2043	320.67	292.08	66631.37
Mar, 2043	639.95	585.55	66337.89
May, 2043	317.87	294.88	66043.01
May, 2043	634.33	591.17	65746.72
Jul, 2043	315.04	297.71	65449.00
Jul, 2043	628.65	596.85	65149.86
Aug, 2043	312.18	300.57	64849.29
Oct, 2043	310.74	302.01	64547.28
Oct, 2043	620.03	605.47	64243.82
Dec, 2043	307.83	304.92	63938.90
Dec, 2043	614.20	611.30	63632.52
Jan, 2044	304.91	307.84	63324.68
Mar, 2044	303.43	309.32	63015.36
Mar, 2044	605.38	620.12	62704.56
May, 2044	300.46	312.29	62392.27
May, 2044	599.42	626.08	62078.48
Jul, 2044	297.46	315.29	61763.19
Jul, 2044	593.41	632.09	61446.39
Aug, 2044	294.43	318.32	61128.07
Oct, 2044	292.91	319.84	60808.23
Oct, 2044	584.28	641.22	60486.85
Dec, 2044	289.83	322.92	60163.93
Dec, 2044	578.12	647.38	59839.47
Jan, 2045	286.73	326.02	59513.45
Mar, 2045	285.17	327.58	59185.87
Mar, 2045	568.77	656.73	58856.72
May, 2045	282.02	330.73	58525.99
May, 2045	562.46	663.04	58193.67
Jul, 2045	278.84	333.91	57859.77
Jul, 2045	556.08	669.42	57524.26
Aug, 2045	275.64	337.11	57187.15
Oct, 2045	274.02	338.73	56848.42
Oct, 2045	546.42	679.08	56508.07
Dec, 2045	270.77	341.98	56166.09
Dec, 2045	539.90	685.60	55822.47
Jan, 2046	267.48	345.27	55477.20
Mar, 2046	265.83	346.92	55130.28
Mar, 2046	530.00	695.50	54781.70
May, 2046	262.50	350.25	54431.44
May, 2046	523.32	702.18	54079.51
Jul, 2046	259.13	353.62	53725.89
Jul, 2046	516.57	708.93	53370.58
Aug, 2046	255.73	357.02	53013.56
Oct, 2046	254.02	358.73	52654.83
Oct, 2046	506.32	719.18	52294.39
Dec, 2046	250.58	362.17	51932.21
Dec, 2046	499.42	726.08	51568.31
Jan, 2047	247.10	365.65	51202.65
Mar, 2047	245.35	367.40	50835.25
Mar, 2047	488.94	736.56	50466.09
May, 2047	241.82	370.93	50095.15
May, 2047	481.86	743.64	49722.44
Jul, 2047	238.25	374.50	49347.95
Jul, 2047	474.71	750.79	48971.65
Aug, 2047	234.66	378.09	48593.56
Oct, 2047	232.84	379.91	48213.65
Oct, 2047	463.86	761.64	47831.93
Dec, 2047	229.19	383.56	47448.37
Dec, 2047	456.55	768.95	47062.98
Jan, 2048	225.51	387.24	46675.74
Mar, 2048	223.65	389.10	46286.64
Mar, 2048	445.44	780.06	45895.68
May, 2048	219.92	392.83	45502.85
May, 2048	437.95	787.55	45108.14
Jul, 2048	216.14	396.61	44711.53
Jul, 2048	430.38	795.12	44313.02
Aug, 2048	212.33	400.42	43912.61
Oct, 2048	210.41	402.34	43510.27
Oct, 2048	418.90	806.60	43106.01
Dec, 2048	206.55	406.20	42699.81
Dec, 2048	411.15	814.35	42291.66
Jan, 2049	202.65	410.10	41881.56
Mar, 2049	200.68	412.07	41469.49
Mar, 2049	399.39	826.11	41055.45
May, 2049	196.72	416.03	40639.42
May, 2049	391.45	834.05	40221.40
Jul, 2049	192.73	420.02	39801.38
Jul, 2049	383.44	842.06	39379.34
Aug, 2049	188.69	424.06	38955.29
Oct, 2049	186.66	426.09	38529.20
Oct, 2049	371.28	854.22	38101.07
Dec, 2049	182.57	430.18	37670.88
Dec, 2049	363.08	862.42	37238.64
Jan, 2050	178.44	434.31	36804.33
Mar, 2050	176.35	436.40	36367.93
Mar, 2050	350.61	874.89	35929.44
May, 2050	172.16	440.59	35488.85
May, 2050	342.21	883.29	35046.16
Jul, 2050	167.93	444.82	34601.34
Jul, 2050	333.73	891.77	34154.38
Aug, 2050	163.66	449.09	33705.29
Oct, 2050	161.50	451.25	33254.04
Oct, 2050	320.84	904.66	32800.64
Dec, 2050	157.17	455.58	32345.06
Dec, 2050	312.16	913.34	31887.29
Jan, 2051	152.79	459.96	31427.34
Mar, 2051	150.59	462.16	30965.18
Mar, 2051	298.96	926.54	30500.80
May, 2051	146.15	466.60	30034.20
May, 2051	290.06	935.44	29565.36
Jul, 2051	141.67	471.08	29094.28
Jul, 2051	281.08	944.42	28620.94
Aug, 2051	137.14	475.61	28145.33
Oct, 2051	134.86	477.89	27667.45
Oct, 2051	267.43	958.07	27187.27
Dec, 2051	130.27	482.48	26704.79
Dec, 2051	258.23	967.27	26220.00
Jan, 2052	125.64	487.11	25732.89
Mar, 2052	123.30	489.45	25243.44
Mar, 2052	244.26	981.24	24751.65
May, 2052	118.60	494.15	24257.50
May, 2052	234.83	990.67	23760.99
Jul, 2052	113.85	498.90	23262.09
Jul, 2052	225.31	1000.19	22760.81
Aug, 2052	109.06	503.69	22257.12
Oct, 2052	106.65	506.10	21751.02
Oct, 2052	210.87	1014.63	21242.49
Dec, 2052	101.79	510.96	20731.53
Dec, 2052	201.13	1024.37	20218.12
Jan, 2053	96.88	515.87	19702.24
Mar, 2053	94.41	518.34	19183.90
Mar, 2053	186.33	1039.17	18663.07
May, 2053	89.43	523.32	18139.75
May, 2053	176.35	1049.15	17613.92
Jul, 2053	84.40	528.35	17085.57
Jul, 2053	166.27	1059.23	16554.69
Aug, 2053	79.32	533.43	16021.26
Oct, 2053	76.77	535.98	15485.28
Oct, 2053	150.97	1074.53	14946.73
Dec, 2053	71.62	541.13	14405.60
Dec, 2053	140.65	1084.85	13861.88
Jan, 2054	66.42	546.33	13315.55
Mar, 2054	63.80	548.95	12766.60
Mar, 2054	124.97	1100.53	12215.03
May, 2054	58.53	554.22	11660.81
May, 2054	114.40	1111.10	11103.93
Jul, 2054	53.21	559.54	10544.39
Jul, 2054	103.74	1121.76	9982.16
Aug, 2054	47.83	564.92	9417.25
Oct, 2054	45.12	567.63	8849.62
Oct, 2054	87.52	1137.98	8279.27
Dec, 2054	39.67	573.08	7706.20
Dec, 2054	76.60	1148.90	7130.37
Jan, 2055	34.17	578.58	6551.79
Mar, 2055	31.39	581.36	5970.43
Mar, 2055	60.00	1165.50	5386.29
May, 2055	25.81	586.94	4799.35
May, 2055	48.81	1176.69	4209.60
Jul, 2055	20.17	592.58	3617.02
Jul, 2055	37.50	1188.00	3021.60
Aug, 2055	14.48	598.27	2423.33
Oct, 2055	11.61	601.14	1822.19
Oct, 2055	20.34	1205.16	1218.17
Dec, 2055	5.84	606.91	611.26
Dec, 2055	8.77	1216.73	1.44