Mortgage Parameters

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

Mortgage Summary

Property Total:	$148,000
Down Payment	$44,400
Mortgage Amount:	$103,600
Mortgage Payment:	$604.58 / month
Estimated Tax:	+ $82.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $686.80 / month
Total Interest Paid:	$114,048.00 over 30 years
Total Tax Paid:	$29,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	496.42	108.16	103491.84
Mar, 2026	495.90	108.68	103383.16
Mar, 2026	991.28	217.88	103273.95
May, 2026	494.85	109.73	103164.23
May, 2026	989.18	219.98	103053.98
Jul, 2026	493.80	110.78	102943.20
Jul, 2026	987.07	222.09	102831.89
Aug, 2026	492.74	111.84	102720.04
Oct, 2026	492.20	112.38	102607.66
Oct, 2026	983.86	225.30	102494.74
Dec, 2026	491.12	113.46	102381.28
Dec, 2026	981.70	227.46	102267.28
Jan, 2027	490.03	114.55	102152.73
Mar, 2027	489.48	115.10	102037.63
Mar, 2027	978.41	230.75	101921.98
May, 2027	488.38	116.20	101805.78
May, 2027	976.20	232.96	101689.02
Jul, 2027	487.26	117.32	101571.70
Jul, 2027	973.96	235.20	101453.82
Aug, 2027	486.13	118.45	101335.37
Oct, 2027	485.57	119.01	101216.36
Oct, 2027	970.57	238.59	101096.77
Dec, 2027	484.42	120.16	100976.61
Dec, 2027	968.27	240.89	100855.88
Jan, 2028	483.27	121.31	100734.57
Mar, 2028	482.69	121.89	100612.67
Mar, 2028	964.79	244.37	100490.20
May, 2028	481.52	123.06	100367.13
May, 2028	962.45	246.71	100243.48
Jul, 2028	480.33	124.25	100119.23
Jul, 2028	960.07	249.09	99994.39
Aug, 2028	479.14	125.44	99868.95
Oct, 2028	478.54	126.04	99742.91
Oct, 2028	956.47	252.69	99616.26
Dec, 2028	477.33	127.25	99489.01
Dec, 2028	954.05	255.11	99361.15
Jan, 2029	476.11	128.47	99232.67
Mar, 2029	475.49	129.09	99103.58
Mar, 2029	950.36	258.80	98973.87
May, 2029	474.25	130.33	98843.54
May, 2029	947.88	261.28	98712.59
Jul, 2029	473.00	131.58	98581.01
Jul, 2029	945.37	263.79	98448.79
Aug, 2029	471.73	132.85	98315.95
Oct, 2029	471.10	133.48	98182.47
Oct, 2029	941.56	267.60	98048.34
Dec, 2029	469.81	134.77	97913.58
Dec, 2029	938.98	270.18	97778.17
Jan, 2030	468.52	136.06	97642.11
Mar, 2030	467.87	136.71	97505.40
Mar, 2030	935.08	274.08	97368.03
May, 2030	466.56	138.02	97230.00
May, 2030	932.45	276.71	97091.32
Jul, 2030	465.23	139.35	96951.97
Jul, 2030	929.79	279.37	96811.95
Aug, 2030	463.89	140.69	96671.26
Oct, 2030	463.22	141.36	96529.90
Oct, 2030	925.76	283.40	96387.86
Dec, 2030	461.86	142.72	96245.13
Dec, 2030	923.03	286.13	96101.73
Jan, 2031	460.49	144.09	95957.64
Mar, 2031	459.80	144.78	95812.85
Mar, 2031	918.90	290.26	95667.38
May, 2031	458.41	146.17	95521.20
May, 2031	916.12	293.04	95374.33
Jul, 2031	457.00	147.58	95226.75
Jul, 2031	913.29	295.87	95078.46
Aug, 2031	455.58	149.00	94929.47
Oct, 2031	454.87	149.71	94779.76
Oct, 2031	909.02	300.14	94629.33
Dec, 2031	453.43	151.15	94478.18
Dec, 2031	906.14	303.02	94326.31
Jan, 2032	451.98	152.60	94173.71
Mar, 2032	451.25	153.33	94020.38
Mar, 2032	901.76	307.40	93866.32
May, 2032	449.78	154.80	93711.51
May, 2032	898.81	310.35	93555.97
Jul, 2032	448.29	156.29	93399.68
Jul, 2032	895.83	313.33	93242.64
Aug, 2032	446.79	157.79	93084.84
Oct, 2032	446.03	158.55	92926.29
Oct, 2032	891.30	317.86	92766.99
Dec, 2032	444.51	160.07	92606.92
Dec, 2032	888.25	320.91	92446.08
Jan, 2033	442.97	161.61	92284.47
Mar, 2033	442.20	162.38	92122.08
Mar, 2033	883.62	325.54	91958.92
May, 2033	440.64	163.94	91794.98
May, 2033	880.49	328.67	91630.25
Jul, 2033	439.06	165.52	91464.73
Jul, 2033	877.33	331.83	91298.42
Aug, 2033	437.47	167.11	91131.31
Oct, 2033	436.67	167.91	90963.40
Oct, 2033	872.54	336.62	90794.69
Dec, 2033	435.06	169.52	90625.17
Dec, 2033	869.31	339.85	90454.83
Jan, 2034	433.43	171.15	90283.68
Mar, 2034	432.61	171.97	90111.71
Mar, 2034	864.40	344.76	89938.92
May, 2034	430.96	173.62	89765.29
May, 2034	861.09	348.07	89590.84
Jul, 2034	429.29	175.29	89415.55
Jul, 2034	857.74	351.42	89239.42
Aug, 2034	427.61	176.97	89062.44
Oct, 2034	426.76	177.82	88884.62
Oct, 2034	852.67	356.49	88705.95
Dec, 2034	425.05	179.53	88526.42
Dec, 2034	849.24	359.92	88346.02
Jan, 2035	423.32	181.26	88164.77
Mar, 2035	422.46	182.12	87982.65
Mar, 2035	844.04	365.12	87799.65
May, 2035	420.71	183.87	87615.78
May, 2035	840.54	368.62	87431.02
Jul, 2035	418.94	185.64	87245.38
Jul, 2035	836.99	372.17	87058.85
Aug, 2035	417.16	187.42	86871.43
Oct, 2035	416.26	188.32	86683.11
Oct, 2035	831.62	377.54	86493.88
Dec, 2035	414.45	190.13	86303.75
Dec, 2035	827.99	381.17	86112.71
Jan, 2036	412.62	191.96	85920.76
Mar, 2036	411.70	192.88	85727.88
Mar, 2036	822.48	386.68	85534.08
May, 2036	409.85	194.73	85339.35
May, 2036	818.77	390.39	85143.69
Jul, 2036	407.98	196.60	84947.09
Jul, 2036	815.02	394.14	84749.55
Aug, 2036	406.09	198.49	84551.06
Oct, 2036	405.14	199.44	84351.62
Oct, 2036	809.32	399.84	84151.22
Dec, 2036	403.22	201.36	83949.87
Dec, 2036	805.48	403.68	83747.55
Jan, 2037	401.29	203.29	83544.26
Mar, 2037	400.32	204.26	83339.99
Mar, 2037	799.66	409.50	83134.75
May, 2037	398.35	206.23	82928.53
May, 2037	795.72	413.44	82721.31
Jul, 2037	396.37	208.21	82513.10
Jul, 2037	791.75	417.41	82303.90
Aug, 2037	394.37	210.21	82093.69
Oct, 2037	393.37	211.21	81882.48
Oct, 2037	785.72	423.44	81670.25
Dec, 2037	391.34	213.24	81457.01
Dec, 2037	781.65	427.51	81242.74
Jan, 2038	389.29	215.29	81027.45
Mar, 2038	388.26	216.32	80811.13
Mar, 2038	775.48	433.68	80593.77
May, 2038	386.18	218.40	80375.37
May, 2038	771.31	437.85	80155.92
Jul, 2038	384.08	220.50	79935.42
Jul, 2038	767.10	442.06	79713.86
Aug, 2038	381.96	222.62	79491.25
Oct, 2038	380.90	223.68	79267.56
Oct, 2038	760.72	448.44	79042.80
Dec, 2038	378.75	225.83	78816.97
Dec, 2038	756.41	452.75	78590.06
Jan, 2039	376.58	228.00	78362.05
Mar, 2039	375.48	229.10	78132.96
Mar, 2039	749.87	459.29	77902.77
May, 2039	373.28	231.30	77671.47
May, 2039	745.46	463.70	77439.07
Jul, 2039	371.06	233.52	77205.55
Jul, 2039	741.00	468.16	76970.91
Aug, 2039	368.82	235.76	76735.15
Oct, 2039	367.69	236.89	76498.26
Oct, 2039	734.24	474.92	76260.23
Dec, 2039	365.41	239.17	76021.07
Dec, 2039	729.68	479.48	75780.75
Jan, 2040	363.12	241.46	75539.29
Mar, 2040	361.96	242.62	75296.67
Mar, 2040	722.76	486.40	75052.89
May, 2040	359.63	244.95	74807.93
May, 2040	718.08	491.08	74561.81
Jul, 2040	357.28	247.30	74314.50
Jul, 2040	713.37	495.79	74066.01
Aug, 2040	354.90	249.68	73816.33
Oct, 2040	353.70	250.88	73565.46
Oct, 2040	706.20	502.96	73313.38
Dec, 2040	351.29	253.29	73060.09
Dec, 2040	701.37	507.79	72805.59
Jan, 2041	348.86	255.72	72549.87
Mar, 2041	347.63	256.95	72292.93
Mar, 2041	694.03	515.13	72034.75
May, 2041	345.17	259.41	71775.34
May, 2041	689.09	520.07	71514.68
Jul, 2041	342.67	261.91	71252.77
Jul, 2041	684.09	525.07	70989.61
Aug, 2041	340.16	264.42	70725.19
Oct, 2041	338.89	265.69	70459.50
Oct, 2041	676.51	532.65	70192.54
Dec, 2041	336.34	268.24	69924.30
Dec, 2041	671.39	537.77	69654.78
Jan, 2042	333.76	270.82	69383.96
Mar, 2042	332.46	272.12	69111.84
Mar, 2042	663.62	545.54	68838.42
May, 2042	329.85	274.73	68563.69
May, 2042	658.38	550.78	68287.65
Jul, 2042	327.21	277.37	68010.28
Jul, 2042	653.09	556.07	67731.58
Aug, 2042	324.55	280.03	67451.55
Oct, 2042	323.21	281.37	67170.18
Oct, 2042	645.07	564.09	66887.45
Dec, 2042	320.50	284.08	66603.38
Dec, 2042	639.64	569.52	66317.94
Jan, 2043	317.77	286.81	66031.13
Mar, 2043	316.40	288.18	65742.95
Mar, 2043	631.42	577.74	65453.39
May, 2043	313.63	290.95	65162.44
May, 2043	625.87	583.29	64870.10
Jul, 2043	310.84	293.74	64576.35
Jul, 2043	620.27	588.89	64281.20
Aug, 2043	308.01	296.57	63984.63
Oct, 2043	306.59	297.99	63686.65
Oct, 2043	611.76	597.40	63387.23
Dec, 2043	303.73	300.85	63086.38
Dec, 2043	606.02	603.14	62784.09
Jan, 2044	300.84	303.74	62480.35
Mar, 2044	299.39	305.19	62175.16
Mar, 2044	597.31	611.85	61868.50
May, 2044	296.45	308.13	61560.37
May, 2044	591.43	617.73	61250.77
Jul, 2044	293.49	311.09	60939.68
Jul, 2044	585.49	623.67	60627.11
Aug, 2044	290.50	314.08	60313.03
Oct, 2044	289.00	315.58	59997.45
Oct, 2044	576.49	632.67	59680.36
Dec, 2044	285.97	318.61	59361.75
Dec, 2044	570.41	638.75	59041.61
Jan, 2045	282.91	321.67	58719.94
Mar, 2045	281.37	323.21	58396.72
Mar, 2045	561.19	647.97	58071.96
May, 2045	278.26	326.32	57745.64
May, 2045	554.96	654.20	57417.76
Jul, 2045	275.13	329.45	57088.31
Jul, 2045	548.68	660.48	56757.27
Aug, 2045	271.96	332.62	56424.66
Oct, 2045	270.37	334.21	56090.44
Oct, 2045	539.14	670.02	55754.63
Dec, 2045	267.16	337.42	55417.21
Dec, 2045	532.70	676.46	55078.17
Jan, 2046	263.92	340.66	54737.51
Mar, 2046	262.28	342.30	54395.21
Mar, 2046	522.92	686.24	54051.27
May, 2046	259.00	345.58	53705.69
May, 2046	516.34	692.82	53358.45
Jul, 2046	255.68	348.90	53009.54
Jul, 2046	509.68	699.48	52658.97
Aug, 2046	252.32	352.26	52306.71
Oct, 2046	250.64	353.94	51952.77
Oct, 2046	499.58	709.58	51597.13
Dec, 2046	247.24	357.34	51239.79
Dec, 2046	492.76	716.40	50880.73
Jan, 2047	243.80	360.78	50519.95
Mar, 2047	242.07	362.51	50157.45
Mar, 2047	482.41	726.75	49793.21
May, 2047	238.59	365.99	49427.22
May, 2047	475.43	733.73	49059.48
Jul, 2047	235.08	369.50	48689.97
Jul, 2047	468.39	740.77	48318.70
Aug, 2047	231.53	373.05	47945.65
Oct, 2047	229.74	374.84	47570.81
Oct, 2047	457.68	751.48	47194.17
Dec, 2047	226.14	378.44	46815.73
Dec, 2047	450.47	758.69	46435.47
Jan, 2048	222.50	382.08	46053.40
Mar, 2048	220.67	383.91	45669.49
Mar, 2048	439.50	769.66	45283.74
May, 2048	216.98	387.60	44896.15
May, 2048	432.11	777.05	44506.69
Jul, 2048	213.26	391.32	44115.38
Jul, 2048	424.65	784.51	43722.18
Aug, 2048	209.50	395.08	43327.10
Oct, 2048	207.61	396.97	42930.13
Oct, 2048	413.32	795.84	42531.26
Dec, 2048	203.80	400.78	42130.48
Dec, 2048	405.68	803.48	41727.77
Jan, 2049	199.95	404.63	41323.14
Mar, 2049	198.01	406.57	40916.56
Mar, 2049	394.07	815.09	40508.04
May, 2049	194.10	410.48	40097.56
May, 2049	386.23	822.93	39685.12
Jul, 2049	190.16	414.42	39270.69
Jul, 2049	378.33	830.83	38854.29
Aug, 2049	186.18	418.40	38435.88
Oct, 2049	184.17	420.41	38015.48
Oct, 2049	366.33	842.83	37593.05
Dec, 2049	180.13	424.45	37168.61
Dec, 2049	358.23	850.93	36742.13
Jan, 2050	176.06	428.52	36313.60
Mar, 2050	174.00	430.58	35883.02
Mar, 2050	345.94	863.22	35450.38
May, 2050	169.87	434.71	35015.67
May, 2050	337.65	871.51	34578.87
Jul, 2050	165.69	438.89	34139.98
Jul, 2050	329.28	879.88	33698.99
Aug, 2050	161.47	443.11	33255.89
Oct, 2050	159.35	445.23	32810.66
Oct, 2050	316.57	892.59	32363.29
Dec, 2050	155.07	449.51	31913.79
Dec, 2050	307.99	901.17	31462.13
Jan, 2051	150.76	453.82	31008.30
Mar, 2051	148.58	456.00	30552.31
Mar, 2051	294.98	914.18	30094.12
May, 2051	144.20	460.38	29633.74
May, 2051	286.20	922.96	29171.16
Jul, 2051	139.78	464.80	28706.36
Jul, 2051	277.33	931.83	28239.33
Aug, 2051	135.31	469.27	27770.06
Oct, 2051	133.06	471.52	27298.55
Oct, 2051	263.87	945.29	26824.77
Dec, 2051	128.54	476.04	26348.73
Dec, 2051	254.79	954.37	25870.40
Jan, 2052	123.96	480.62	25389.78
Mar, 2052	121.66	482.92	24906.86
Mar, 2052	241.01	968.15	24421.63
May, 2052	117.02	487.56	23934.07
May, 2052	231.70	977.46	23444.17
Jul, 2052	112.34	492.24	22951.93
Jul, 2052	222.32	986.84	22457.33
Aug, 2052	107.61	496.97	21960.36
Oct, 2052	105.23	499.35	21461.00
Oct, 2052	208.06	1001.10	20959.26
Dec, 2052	100.43	504.15	20455.11
Dec, 2052	198.44	1010.72	19948.54
Jan, 2053	95.59	508.99	19439.55
Mar, 2053	93.15	511.43	18928.12
Mar, 2053	183.85	1025.31	18414.23
May, 2053	88.23	516.35	17897.89
May, 2053	173.99	1035.17	17379.07
Jul, 2053	83.27	521.31	16857.76
Jul, 2053	164.05	1045.11	16333.96
Aug, 2053	78.27	526.31	15807.65
Oct, 2053	75.74	528.84	15278.81
Oct, 2053	148.95	1060.21	14747.44
Dec, 2053	70.66	533.92	14213.53
Dec, 2053	138.77	1070.39	13677.05
Jan, 2054	65.54	539.04	13138.01
Mar, 2054	62.95	541.63	12596.38
Mar, 2054	123.31	1085.85	12052.16
May, 2054	57.75	546.83	11505.33
May, 2054	112.88	1096.28	10955.88
Jul, 2054	52.50	552.08	10403.80
Jul, 2054	102.35	1106.81	9849.07
Aug, 2054	47.19	557.39	9291.68
Oct, 2054	44.52	560.06	8731.62
Oct, 2054	86.36	1122.80	8168.88
Dec, 2054	39.14	565.44	7603.45
Dec, 2054	75.57	1133.59	7035.30
Jan, 2055	33.71	570.87	6464.43
Mar, 2055	30.98	573.60	5890.83
Mar, 2055	59.21	1149.95	5314.47
May, 2055	25.47	579.11	4735.36
May, 2055	48.16	1161.00	4153.47
Jul, 2055	19.90	584.68	3568.79
Jul, 2055	37.00	1172.16	2981.31
Aug, 2055	14.29	590.29	2391.02
Oct, 2055	11.46	593.12	1797.89
Oct, 2055	20.07	1189.09	1201.93
Dec, 2055	5.76	598.82	603.11
Dec, 2055	8.65	1200.51	1.42