Mortgage Parameters

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

Mortgage Summary

Property Total:	$249,500
Down Payment	$74,850
Mortgage Amount:	$174,650
Mortgage Payment:	$1,019.21 / month
Estimated Tax:	+ $138.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,157.82 / month
Total Interest Paid:	$192,265.20 over 30 years
Total Tax Paid:	$49,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	836.86	182.35	174467.65
Mar, 2026	835.99	183.22	174284.44
Mar, 2026	1671.10	367.32	174100.34
May, 2026	834.23	184.98	173915.36
May, 2026	1667.57	370.85	173729.49
Jul, 2026	832.45	186.76	173542.74
Jul, 2026	1664.01	374.41	173355.09
Aug, 2026	830.66	188.55	173166.54
Oct, 2026	829.76	189.45	172977.08
Oct, 2026	1658.61	379.81	172786.72
Dec, 2026	827.94	191.27	172595.45
Dec, 2026	1654.96	383.46	172403.26
Jan, 2027	826.10	193.11	172210.15
Mar, 2027	825.17	194.04	172016.11
Mar, 2027	1649.41	389.01	171821.14
May, 2027	823.31	195.90	171625.24
May, 2027	1645.68	392.74	171428.40
Jul, 2027	821.43	197.78	171230.62
Jul, 2027	1641.91	396.51	171031.89
Aug, 2027	819.53	199.68	170832.21
Oct, 2027	818.57	200.64	170631.57
Oct, 2027	1636.18	402.24	170429.97
Dec, 2027	816.64	202.57	170227.40
Dec, 2027	1632.31	406.11	170023.87
Jan, 2028	814.70	204.51	169819.35
Mar, 2028	813.72	205.49	169613.86
Mar, 2028	1626.45	411.97	169407.39
May, 2028	811.74	207.47	169199.92
May, 2028	1622.49	415.93	168991.46
Jul, 2028	809.75	209.46	168782.00
Jul, 2028	1618.50	419.92	168571.54
Aug, 2028	807.74	211.47	168360.07
Oct, 2028	806.73	212.48	168147.58
Oct, 2028	1612.44	425.98	167934.08
Dec, 2028	804.68	214.53	167719.55
Dec, 2028	1608.34	430.08	167504.00
Jan, 2029	802.62	216.59	167287.41
Mar, 2029	801.59	217.62	167069.79
Mar, 2029	1602.13	436.29	166851.12
May, 2029	799.49	219.72	166631.40
May, 2029	1597.93	440.49	166410.64
Jul, 2029	797.38	221.83	166188.81
Jul, 2029	1593.70	444.72	165965.92
Aug, 2029	795.25	223.96	165741.97
Oct, 2029	794.18	225.03	165516.94
Oct, 2029	1587.28	451.14	165290.83
Dec, 2029	792.02	227.19	165063.64
Dec, 2029	1582.95	455.47	164835.36
Jan, 2030	789.84	229.37	164605.98
Mar, 2030	788.74	230.47	164375.51
Mar, 2030	1576.37	462.05	164143.93
May, 2030	786.52	232.69	163911.25
May, 2030	1571.93	466.49	163677.44
Jul, 2030	784.29	234.92	163442.52
Jul, 2030	1567.45	470.97	163206.47
Aug, 2030	782.03	237.18	162969.29
Oct, 2030	780.89	238.32	162730.98
Oct, 2030	1560.64	477.78	162491.52
Dec, 2030	778.61	240.60	162250.92
Dec, 2030	1556.06	482.36	162009.16
Jan, 2031	776.29	242.92	161766.24
Mar, 2031	775.13	244.08	161522.16
Mar, 2031	1549.09	489.33	161276.91
May, 2031	772.79	246.42	161030.49
May, 2031	1544.39	494.03	160782.88
Jul, 2031	770.42	248.79	160534.09
Jul, 2031	1539.65	498.77	160284.11
Aug, 2031	768.03	251.18	160032.92
Oct, 2031	766.82	252.39	159780.54
Oct, 2031	1532.44	505.98	159526.94
Dec, 2031	764.40	254.81	159272.13
Dec, 2031	1527.58	510.84	159016.10
Jan, 2032	761.95	257.26	158758.85
Mar, 2032	760.72	258.49	158500.35
Mar, 2032	1520.20	518.22	158240.63
May, 2032	758.24	260.97	157979.65
May, 2032	1515.23	523.19	157717.43
Jul, 2032	755.73	263.48	157453.95
Jul, 2032	1510.20	528.22	157189.20
Aug, 2032	753.20	266.01	156923.19
Oct, 2032	751.92	267.29	156655.91
Oct, 2032	1502.56	535.86	156387.34
Dec, 2032	749.36	269.85	156117.48
Dec, 2032	1497.42	541.00	155846.34
Jan, 2033	746.76	272.45	155573.89
Mar, 2033	745.46	273.75	155300.14
Mar, 2033	1489.61	548.81	155025.08
May, 2033	742.83	276.38	154748.69
May, 2033	1484.33	554.09	154470.99
Jul, 2033	740.17	279.04	154191.95
Jul, 2033	1479.01	559.41	153911.58
Aug, 2033	737.49	281.72	153629.86
Oct, 2033	736.14	283.07	153346.79
Oct, 2033	1470.93	567.49	153062.37
Dec, 2033	733.42	285.79	152776.59
Dec, 2033	1465.47	572.95	152489.43
Jan, 2034	730.68	288.53	152200.90
Mar, 2034	729.30	289.91	151910.98
Mar, 2034	1457.21	581.21	151619.68
May, 2034	726.51	292.70	151326.98
May, 2034	1451.62	586.80	151032.88
Jul, 2034	723.70	295.51	150737.37
Jul, 2034	1445.98	592.44	150440.44
Aug, 2034	720.86	298.35	150142.09
Oct, 2034	719.43	299.78	149842.31
Oct, 2034	1437.42	601.00	149541.10
Dec, 2034	716.55	302.66	149238.44
Dec, 2034	1431.65	606.77	148934.33
Jan, 2035	713.64	305.57	148628.76
Mar, 2035	712.18	307.03	148321.73
Mar, 2035	1422.89	615.53	148013.23
May, 2035	709.23	309.98	147703.25
May, 2035	1416.97	621.45	147391.79
Jul, 2035	706.25	312.96	147078.83
Jul, 2035	1411.00	627.42	146764.37
Aug, 2035	703.25	315.96	146448.41
Oct, 2035	701.73	317.48	146130.93
Oct, 2035	1401.94	636.48	145811.93
Dec, 2035	698.68	320.53	145491.40
Dec, 2035	1395.83	642.59	145169.34
Jan, 2036	695.60	323.61	144845.73
Mar, 2036	694.05	325.16	144520.57
Mar, 2036	1386.54	651.88	144193.86
May, 2036	690.93	328.28	143865.58
May, 2036	1380.29	658.13	143535.72
Jul, 2036	687.78	331.43	143204.29
Jul, 2036	1373.97	664.45	142871.27
Aug, 2036	684.59	334.62	142536.65
Oct, 2036	682.99	336.22	142200.43
Oct, 2036	1364.37	674.05	141862.59
Dec, 2036	679.76	339.45	141523.14
Dec, 2036	1357.89	680.53	141182.06
Jan, 2037	676.50	342.71	140839.35
Mar, 2037	674.86	344.35	140495.00
Mar, 2037	1348.07	690.35	140148.99
May, 2037	671.55	347.66	139801.33
May, 2037	1341.43	696.99	139452.00
Jul, 2037	668.21	351.00	139101.00
Jul, 2037	1334.74	703.68	138748.31
Aug, 2037	664.84	354.37	138393.94
Oct, 2037	663.14	356.07	138037.87
Oct, 2037	1324.57	713.85	137680.09
Dec, 2037	659.72	359.49	137320.59
Dec, 2037	1317.71	720.71	136959.38
Jan, 2038	656.26	362.95	136596.43
Mar, 2038	654.52	364.69	136231.75
Mar, 2038	1307.30	731.12	135865.31
May, 2038	651.02	368.19	135497.13
May, 2038	1300.28	738.14	135127.17
Jul, 2038	647.48	371.73	134755.45
Jul, 2038	1293.18	745.24	134381.94
Aug, 2038	643.91	375.30	134006.64
Oct, 2038	642.12	377.09	133629.55
Oct, 2038	1282.43	755.99	133250.65
Dec, 2038	638.49	380.72	132869.93
Dec, 2038	1275.16	763.26	132487.39
Jan, 2039	634.84	384.37	132103.01
Mar, 2039	632.99	386.22	131716.80
Mar, 2039	1264.13	774.29	131328.73
May, 2039	629.28	389.93	130938.80
May, 2039	1256.70	781.72	130547.01
Jul, 2039	625.54	393.67	130153.34
Jul, 2039	1249.19	789.23	129757.78
Aug, 2039	621.76	397.45	129360.32
Oct, 2039	619.85	399.36	128960.97
Oct, 2039	1237.79	800.63	128559.69
Dec, 2039	616.02	403.19	128156.50
Dec, 2039	1230.10	808.32	127751.37
Jan, 2040	612.14	407.07	127344.30
Mar, 2040	610.19	409.02	126935.29
Mar, 2040	1218.42	820.00	126524.31
May, 2040	606.26	412.95	126111.36
May, 2040	1210.54	827.88	125696.43
Jul, 2040	602.30	416.91	125279.52
Jul, 2040	1202.60	835.82	124860.61
Aug, 2040	598.29	420.92	124439.69
Oct, 2040	596.27	422.94	124016.75
Oct, 2040	1190.52	847.90	123591.79
Dec, 2040	592.21	427.00	123164.79
Dec, 2040	1182.37	856.05	122735.74
Jan, 2041	588.11	431.10	122304.64
Mar, 2041	586.04	433.17	121871.47
Mar, 2041	1170.01	868.41	121436.23
May, 2041	581.88	437.33	120998.90
May, 2041	1161.67	876.75	120559.48
Jul, 2041	577.68	441.53	120117.95
Jul, 2041	1153.25	885.17	119674.31
Aug, 2041	573.44	445.77	119228.53
Oct, 2041	571.30	447.91	118780.63
Oct, 2041	1140.46	897.96	118330.58
Dec, 2041	567.00	452.21	117878.37
Dec, 2041	1131.83	906.59	117423.99
Jan, 2042	562.66	456.55	116967.44
Mar, 2042	560.47	458.74	116508.70
Mar, 2042	1118.74	919.68	116047.76
May, 2042	556.06	463.15	115584.61
May, 2042	1109.90	928.52	115119.24
Jul, 2042	551.61	467.60	114651.64
Jul, 2042	1100.98	937.44	114181.81
Aug, 2042	547.12	472.09	113709.72
Oct, 2042	544.86	474.35	113235.37
Oct, 2042	1087.45	950.97	112758.74
Dec, 2042	540.30	478.91	112279.84
Dec, 2042	1078.31	960.11	111798.63
Jan, 2043	535.70	483.51	111315.12
Mar, 2043	533.38	485.83	110829.30
Mar, 2043	1064.44	973.98	110341.15
May, 2043	528.72	490.49	109850.65
May, 2043	1055.09	983.33	109357.81
Jul, 2043	524.01	495.20	108862.61
Jul, 2043	1045.64	992.78	108365.03
Aug, 2043	519.25	499.96	107865.07
Oct, 2043	516.85	502.36	107362.71
Oct, 2043	1031.30	1007.12	106857.95
Dec, 2043	512.03	507.18	106350.77
Dec, 2043	1021.63	1016.79	105841.16
Jan, 2044	507.16	512.05	105329.10
Mar, 2044	504.70	514.51	104814.59
Mar, 2044	1006.94	1031.48	104297.62
May, 2044	499.76	519.45	103778.17
May, 2044	997.03	1041.39	103256.23
Jul, 2044	494.77	524.44	102731.79
Jul, 2044	987.03	1051.39	102204.84
Aug, 2044	489.73	529.48	101675.36
Oct, 2044	487.19	532.02	101143.34
Oct, 2044	971.84	1066.58	100608.78
Dec, 2044	482.08	537.13	100071.65
Dec, 2044	961.59	1076.83	99531.95
Jan, 2045	476.92	542.29	98989.66
Mar, 2045	474.33	544.88	98444.78
Mar, 2045	946.04	1092.38	97897.28
May, 2045	469.09	550.12	97347.17
May, 2045	935.55	1102.87	96794.41
Jul, 2045	463.81	555.40	96239.01
Jul, 2045	924.96	1113.46	95680.94
Aug, 2045	458.47	560.74	95120.20
Oct, 2045	455.78	563.43	94556.78
Oct, 2045	908.86	1129.56	93990.65
Dec, 2045	450.37	568.84	93421.81
Dec, 2045	898.02	1140.40	92850.25
Jan, 2046	444.91	574.30	92275.95
Mar, 2046	442.16	577.05	91698.89
Mar, 2046	881.55	1156.87	91119.07
May, 2046	436.61	582.60	90536.48
May, 2046	870.43	1167.99	89951.09
Jul, 2046	431.02	588.19	89362.89
Jul, 2046	859.22	1179.20	88771.88
Aug, 2046	425.37	593.84	88178.04
Oct, 2046	422.52	596.69	87581.35
Oct, 2046	842.18	1196.24	86981.80
Dec, 2046	416.79	602.42	86379.37
Dec, 2046	830.69	1207.73	85774.06
Jan, 2047	411.00	608.21	85165.86
Mar, 2047	408.09	611.12	84554.73
Mar, 2047	813.25	1225.17	83940.68
May, 2047	402.22	616.99	83323.69
May, 2047	801.48	1236.94	82703.74
Jul, 2047	396.29	622.92	82080.81
Jul, 2047	789.59	1248.83	81454.91
Aug, 2047	390.30	628.91	80826.00
Oct, 2047	387.29	631.92	80194.08
Oct, 2047	771.55	1266.87	79559.14
Dec, 2047	381.22	637.99	78921.15
Dec, 2047	759.38	1279.04	78280.10
Jan, 2048	375.09	644.12	77635.98
Mar, 2048	372.01	647.20	76988.78
Mar, 2048	740.91	1297.51	76338.47
May, 2048	365.79	653.42	75685.05
May, 2048	728.45	1309.97	75028.50
Jul, 2048	359.51	659.70	74368.80
Jul, 2048	715.86	1322.56	73705.94
Aug, 2048	353.17	666.04	73039.91
Oct, 2048	349.98	669.23	72370.68
Oct, 2048	696.76	1341.66	71698.25
Dec, 2048	343.55	675.66	71022.59
Dec, 2048	683.87	1354.55	70343.70
Jan, 2049	337.06	682.15	69661.55
Mar, 2049	333.79	685.42	68976.13
Mar, 2049	664.30	1374.12	68287.44
May, 2049	327.21	692.00	67595.44
May, 2049	651.10	1387.32	66900.12
Jul, 2049	320.56	698.65	66201.47
Jul, 2049	637.78	1400.64	65499.48
Aug, 2049	313.85	705.36	64794.12
Oct, 2049	310.47	708.74	64085.38
Oct, 2049	617.55	1420.87	63373.25
Dec, 2049	303.66	715.55	62657.70
Dec, 2049	603.89	1434.53	61938.73
Jan, 2050	296.79	722.42	61216.31
Mar, 2050	293.33	725.88	60490.42
Mar, 2050	583.18	1455.24	59761.06
May, 2050	286.36	732.85	59028.21
May, 2050	569.20	1469.22	58291.84
Jul, 2050	279.32	739.89	57551.95
Jul, 2050	555.09	1483.33	56808.51
Aug, 2050	272.21	747.00	56061.51
Oct, 2050	268.63	750.58	55310.92
Oct, 2050	533.66	1504.76	54556.75
Dec, 2050	261.42	757.79	53798.95
Dec, 2050	519.21	1519.21	53037.53
Jan, 2051	254.14	765.07	52272.46
Mar, 2051	250.47	768.74	51503.72
Mar, 2051	497.26	1541.16	50731.30
May, 2051	243.09	776.12	49955.18
May, 2051	482.46	1555.96	49175.33
Jul, 2051	235.63	783.58	48391.76
Jul, 2051	467.51	1570.91	47604.42
Aug, 2051	228.10	791.11	46813.32
Oct, 2051	224.31	794.90	46018.42
Oct, 2051	444.81	1593.61	45219.72
Dec, 2051	216.68	802.53	44417.18
Dec, 2051	429.51	1608.91	43610.81
Jan, 2052	208.97	810.24	42800.57
Mar, 2052	205.09	814.12	41986.44
Mar, 2052	406.28	1632.14	41168.42
May, 2052	197.27	821.94	40346.47
May, 2052	390.60	1647.82	39520.59
Jul, 2052	189.37	829.84	38690.75
Jul, 2052	374.76	1663.66	37856.93
Aug, 2052	181.40	837.81	37019.12
Oct, 2052	177.38	841.83	36177.29
Oct, 2052	350.73	1687.69	35331.43
Dec, 2052	169.30	849.91	34481.52
Dec, 2052	334.52	1703.90	33627.53
Jan, 2053	161.13	858.08	32769.45
Mar, 2053	157.02	862.19	31907.26
Mar, 2053	309.91	1728.51	31040.94
May, 2053	148.74	870.47	30170.47
May, 2053	293.31	1745.11	29295.83
Jul, 2053	140.38	878.83	28416.99
Jul, 2053	276.54	1761.88	27533.95
Aug, 2053	131.93	887.28	26646.67
Oct, 2053	127.68	891.53	25755.14
Oct, 2053	251.09	1787.33	24859.34
Dec, 2053	119.12	900.09	23959.25
Dec, 2053	233.92	1804.50	23054.85
Jan, 2054	110.47	908.74	22146.11
Mar, 2054	106.12	913.09	21233.01
Mar, 2054	207.86	1830.56	20315.55
May, 2054	97.35	921.86	19393.68
May, 2054	190.28	1848.14	18467.40
Jul, 2054	88.49	930.72	17536.68
Jul, 2054	172.52	1865.90	16601.50
Aug, 2054	79.55	939.66	15661.84
Oct, 2054	75.05	944.16	14717.67
Oct, 2054	145.57	1892.85	13768.99
Dec, 2054	65.98	953.23	12815.75
Dec, 2054	127.39	1911.03	11857.95
Jan, 2055	56.82	962.39	10895.56
Mar, 2055	52.21	967.00	9928.56
Mar, 2055	99.78	1938.64	8956.92
May, 2055	42.92	976.29	7980.63
May, 2055	81.16	1957.26	6999.66
Jul, 2055	33.54	985.67	6013.99
Jul, 2055	62.36	1976.06	5023.60
Aug, 2055	24.07	995.14	4028.46
Oct, 2055	19.30	999.91	3028.55
Oct, 2055	33.81	2004.61	2023.86
Dec, 2055	9.70	1009.51	1014.34
Dec, 2055	14.56	2023.86	0