Mortgage Parameters

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

Mortgage Summary

Property Total:	$212,000
Down Payment	$63,600
Mortgage Amount:	$148,400
Mortgage Payment:	$866.02 / month
Estimated Tax:	+ $117.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $983.80 / month
Total Interest Paid:	$163,368.00 over 30 years
Total Tax Paid:	$42,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	711.08	154.94	148245.06
Jan, 2026	710.34	155.68	148089.38
Feb, 2026	709.59	156.43	147932.96
Mar, 2026	708.85	157.17	147775.78
Apr, 2026	708.09	157.93	147617.86
May, 2026	707.34	158.68	147459.17
Jun, 2026	706.58	159.44	147299.73
Jul, 2026	705.81	160.21	147139.52
Aug, 2026	705.04	160.98	146978.54
Sep, 2026	704.27	161.75	146816.79
Oct, 2026	703.50	162.52	146654.27
Nov, 2026	702.72	163.30	146490.97
Dec, 2026	701.94	164.08	146326.89
Jan, 2027	701.15	164.87	146162.02
Feb, 2027	700.36	165.66	145996.36
Mar, 2027	699.57	166.45	145829.90
Apr, 2027	698.77	167.25	145662.65
May, 2027	697.97	168.05	145494.60
Jun, 2027	697.16	168.86	145325.74
Jul, 2027	696.35	169.67	145156.07
Aug, 2027	695.54	170.48	144985.59
Sep, 2027	694.72	171.30	144814.29
Oct, 2027	693.90	172.12	144642.17
Nov, 2027	693.08	172.94	144469.23
Dec, 2027	692.25	173.77	144295.46
Jan, 2028	691.42	174.60	144120.86
Feb, 2028	690.58	175.44	143945.41
Mar, 2028	689.74	176.28	143769.13
Apr, 2028	688.89	177.13	143592.01
May, 2028	688.05	177.97	143414.03
Jun, 2028	687.19	178.83	143235.20
Jul, 2028	686.34	179.68	143055.52
Aug, 2028	685.47	180.55	142874.97
Sep, 2028	684.61	181.41	142693.56
Oct, 2028	683.74	182.28	142511.28
Nov, 2028	682.87	183.15	142328.13
Dec, 2028	681.99	184.03	142144.10
Jan, 2029	681.11	184.91	141959.19
Feb, 2029	680.22	185.80	141773.39
Mar, 2029	679.33	186.69	141586.70
Apr, 2029	678.44	187.58	141399.11
May, 2029	677.54	188.48	141210.63
Jun, 2029	676.63	189.39	141021.25
Jul, 2029	675.73	190.29	140830.95
Aug, 2029	674.81	191.21	140639.75
Sep, 2029	673.90	192.12	140447.63
Oct, 2029	672.98	193.04	140254.58
Nov, 2029	672.05	193.97	140060.62
Dec, 2029	671.12	194.90	139865.72
Jan, 2030	670.19	195.83	139669.89
Feb, 2030	669.25	196.77	139473.12
Mar, 2030	668.31	197.71	139275.41
Apr, 2030	667.36	198.66	139076.75
May, 2030	666.41	199.61	138877.14
Jun, 2030	665.45	200.57	138676.58
Jul, 2030	664.49	201.53	138475.05
Aug, 2030	663.53	202.49	138272.55
Sep, 2030	662.56	203.46	138069.09
Oct, 2030	661.58	204.44	137864.65
Nov, 2030	660.60	205.42	137659.23
Dec, 2030	659.62	206.40	137452.83
Jan, 2031	658.63	207.39	137245.44
Feb, 2031	657.63	208.39	137037.05
Mar, 2031	656.64	209.38	136827.67
Apr, 2031	655.63	210.39	136617.28
May, 2031	654.62	211.40	136405.88
Jun, 2031	653.61	212.41	136193.48
Jul, 2031	652.59	213.43	135980.05
Aug, 2031	651.57	214.45	135765.60
Sep, 2031	650.54	215.48	135550.12
Oct, 2031	649.51	216.51	135333.62
Nov, 2031	648.47	217.55	135116.07
Dec, 2031	647.43	218.59	134897.48
Jan, 2032	646.38	219.64	134677.84
Feb, 2032	645.33	220.69	134457.16
Mar, 2032	644.27	221.75	134235.41
Apr, 2032	643.21	222.81	134012.60
May, 2032	642.14	223.88	133788.72
Jun, 2032	641.07	224.95	133563.78
Jul, 2032	639.99	226.03	133337.75
Aug, 2032	638.91	227.11	133110.64
Sep, 2032	637.82	228.20	132882.44
Oct, 2032	636.73	229.29	132653.15
Nov, 2032	635.63	230.39	132422.76
Dec, 2032	634.53	231.49	132191.26
Jan, 2033	633.42	232.60	131958.66
Feb, 2033	632.30	233.72	131724.94
Mar, 2033	631.18	234.84	131490.10
Apr, 2033	630.06	235.96	131254.14
May, 2033	628.93	237.09	131017.05
Jun, 2033	627.79	238.23	130778.82
Jul, 2033	626.65	239.37	130539.45
Aug, 2033	625.50	240.52	130298.93
Sep, 2033	624.35	241.67	130057.26
Oct, 2033	623.19	242.83	129814.43
Nov, 2033	622.03	243.99	129570.43
Dec, 2033	620.86	245.16	129325.27
Jan, 2034	619.68	246.34	129078.94
Feb, 2034	618.50	247.52	128831.42
Mar, 2034	617.32	248.70	128582.72
Apr, 2034	616.13	249.89	128332.82
May, 2034	614.93	251.09	128081.73
Jun, 2034	613.72	252.30	127829.44
Jul, 2034	612.52	253.50	127575.93
Aug, 2034	611.30	254.72	127321.21
Sep, 2034	610.08	255.94	127065.27
Oct, 2034	608.85	257.17	126808.11
Nov, 2034	607.62	258.40	126549.71
Dec, 2034	606.38	259.64	126290.07
Jan, 2035	605.14	260.88	126029.19
Feb, 2035	603.89	262.13	125767.06
Mar, 2035	602.63	263.39	125503.68
Apr, 2035	601.37	264.65	125239.03
May, 2035	600.10	265.92	124973.11
Jun, 2035	598.83	267.19	124705.92
Jul, 2035	597.55	268.47	124437.45
Aug, 2035	596.26	269.76	124167.70
Sep, 2035	594.97	271.05	123896.65
Oct, 2035	593.67	272.35	123624.30
Nov, 2035	592.37	273.65	123350.64
Dec, 2035	591.06	274.96	123075.68
Jan, 2036	589.74	276.28	122799.40
Feb, 2036	588.41	277.61	122521.79
Mar, 2036	587.08	278.94	122242.85
Apr, 2036	585.75	280.27	121962.58
May, 2036	584.40	281.62	121680.96
Jun, 2036	583.05	282.97	121398.00
Jul, 2036	581.70	284.32	121113.68
Aug, 2036	580.34	285.68	120827.99
Sep, 2036	578.97	287.05	120540.94
Oct, 2036	577.59	288.43	120252.51
Nov, 2036	576.21	289.81	119962.70
Dec, 2036	574.82	291.20	119671.51
Jan, 2037	573.43	292.59	119378.91
Feb, 2037	572.02	294.00	119084.91
Mar, 2037	570.62	295.40	118789.51
Apr, 2037	569.20	296.82	118492.69
May, 2037	567.78	298.24	118194.45
Jun, 2037	566.35	299.67	117894.78
Jul, 2037	564.91	301.11	117593.67
Aug, 2037	563.47	302.55	117291.12
Sep, 2037	562.02	304.00	116987.12
Oct, 2037	560.56	305.46	116681.66
Nov, 2037	559.10	306.92	116374.74
Dec, 2037	557.63	308.39	116066.35
Jan, 2038	556.15	309.87	115756.48
Feb, 2038	554.67	311.35	115445.13
Mar, 2038	553.17	312.85	115132.28
Apr, 2038	551.68	314.34	114817.94
May, 2038	550.17	315.85	114502.09
Jun, 2038	548.66	317.36	114184.72
Jul, 2038	547.14	318.88	113865.84
Aug, 2038	545.61	320.41	113545.42
Sep, 2038	544.07	321.95	113223.48
Oct, 2038	542.53	323.49	112899.99
Nov, 2038	540.98	325.04	112574.95
Dec, 2038	539.42	326.60	112248.35
Jan, 2039	537.86	328.16	111920.18
Feb, 2039	536.28	329.74	111590.45
Mar, 2039	534.70	331.32	111259.13
Apr, 2039	533.12	332.90	110926.23
May, 2039	531.52	334.50	110591.73
Jun, 2039	529.92	336.10	110255.63
Jul, 2039	528.31	337.71	109917.92
Aug, 2039	526.69	339.33	109578.59
Sep, 2039	525.06	340.96	109237.63
Oct, 2039	523.43	342.59	108895.04
Nov, 2039	521.79	344.23	108550.81
Dec, 2039	520.14	345.88	108204.93
Jan, 2040	518.48	347.54	107857.39
Feb, 2040	516.82	349.20	107508.19
Mar, 2040	515.14	350.88	107157.31
Apr, 2040	513.46	352.56	106804.75
May, 2040	511.77	354.25	106450.51
Jun, 2040	510.08	355.94	106094.56
Jul, 2040	508.37	357.65	105736.91
Aug, 2040	506.66	359.36	105377.55
Sep, 2040	504.93	361.09	105016.46
Oct, 2040	503.20	362.82	104653.65
Nov, 2040	501.47	364.55	104289.09
Dec, 2040	499.72	366.30	103922.79
Jan, 2041	497.96	368.06	103554.73
Feb, 2041	496.20	369.82	103184.91
Mar, 2041	494.43	371.59	102813.32
Apr, 2041	492.65	373.37	102439.95
May, 2041	490.86	375.16	102064.79
Jun, 2041	489.06	376.96	101687.83
Jul, 2041	487.25	378.77	101309.06
Aug, 2041	485.44	380.58	100928.48
Sep, 2041	483.62	382.40	100546.07
Oct, 2041	481.78	384.24	100161.84
Nov, 2041	479.94	386.08	99775.76
Dec, 2041	478.09	387.93	99387.83
Jan, 2042	476.23	389.79	98998.05
Feb, 2042	474.37	391.65	98606.39
Mar, 2042	472.49	393.53	98212.86
Apr, 2042	470.60	395.42	97817.44
May, 2042	468.71	397.31	97420.13
Jun, 2042	466.80	399.22	97020.92
Jul, 2042	464.89	401.13	96619.79
Aug, 2042	462.97	403.05	96216.74
Sep, 2042	461.04	404.98	95811.76
Oct, 2042	459.10	406.92	95404.84
Nov, 2042	457.15	408.87	94995.96
Dec, 2042	455.19	410.83	94585.13
Jan, 2043	453.22	412.80	94172.33
Feb, 2043	451.24	414.78	93757.56
Mar, 2043	449.25	416.77	93340.79
Apr, 2043	447.26	418.76	92922.03
May, 2043	445.25	420.77	92501.26
Jun, 2043	443.24	422.78	92078.47
Jul, 2043	441.21	424.81	91653.66
Aug, 2043	439.17	426.85	91226.82
Sep, 2043	437.13	428.89	90797.93
Oct, 2043	435.07	430.95	90366.98
Nov, 2043	433.01	433.01	89933.97
Dec, 2043	430.93	435.09	89498.88
Jan, 2044	428.85	437.17	89061.71
Feb, 2044	426.75	439.27	88622.44
Mar, 2044	424.65	441.37	88181.07
Apr, 2044	422.53	443.49	87737.59
May, 2044	420.41	445.61	87291.98
Jun, 2044	418.27	447.75	86844.23
Jul, 2044	416.13	449.89	86394.34
Aug, 2044	413.97	452.05	85942.29
Sep, 2044	411.81	454.21	85488.08
Oct, 2044	409.63	456.39	85031.69
Nov, 2044	407.44	458.58	84573.11
Dec, 2044	405.25	460.77	84112.34
Jan, 2045	403.04	462.98	83649.36
Feb, 2045	400.82	465.20	83184.16
Mar, 2045	398.59	467.43	82716.73
Apr, 2045	396.35	469.67	82247.06
May, 2045	394.10	471.92	81775.14
Jun, 2045	391.84	474.18	81300.96
Jul, 2045	389.57	476.45	80824.51
Aug, 2045	387.28	478.74	80345.77
Sep, 2045	384.99	481.03	79864.74
Oct, 2045	382.69	483.33	79381.41
Nov, 2045	380.37	485.65	78895.76
Dec, 2045	378.04	487.98	78407.78
Jan, 2046	375.70	490.32	77917.46
Feb, 2046	373.35	492.67	77424.80
Mar, 2046	370.99	495.03	76929.77
Apr, 2046	368.62	497.40	76432.37
May, 2046	366.24	499.78	75932.59
Jun, 2046	363.84	502.18	75430.41
Jul, 2046	361.44	504.58	74925.83
Aug, 2046	359.02	507.00	74418.83
Sep, 2046	356.59	509.43	73909.40
Oct, 2046	354.15	511.87	73397.53
Nov, 2046	351.70	514.32	72883.21
Dec, 2046	349.23	516.79	72366.42
Jan, 2047	346.76	519.26	71847.15
Feb, 2047	344.27	521.75	71325.40
Mar, 2047	341.77	524.25	70801.15
Apr, 2047	339.26	526.76	70274.39
May, 2047	336.73	529.29	69745.10
Jun, 2047	334.20	531.82	69213.27
Jul, 2047	331.65	534.37	68678.90
Aug, 2047	329.09	536.93	68141.97
Sep, 2047	326.51	539.51	67602.46
Oct, 2047	323.93	542.09	67060.37
Nov, 2047	321.33	544.69	66515.68
Dec, 2047	318.72	547.30	65968.38
Jan, 2048	316.10	549.92	65418.46
Feb, 2048	313.46	552.56	64865.90
Mar, 2048	310.82	555.20	64310.70
Apr, 2048	308.16	557.86	63752.83
May, 2048	305.48	560.54	63192.29
Jun, 2048	302.80	563.22	62629.07
Jul, 2048	300.10	565.92	62063.15
Aug, 2048	297.39	568.63	61494.51
Sep, 2048	294.66	571.36	60923.16
Oct, 2048	291.92	574.10	60349.06
Nov, 2048	289.17	576.85	59772.21
Dec, 2048	286.41	579.61	59192.60
Jan, 2049	283.63	582.39	58610.21
Feb, 2049	280.84	585.18	58025.03
Mar, 2049	278.04	587.98	57437.05
Apr, 2049	275.22	590.80	56846.25
May, 2049	272.39	593.63	56252.62
Jun, 2049	269.54	596.48	55656.14
Jul, 2049	266.69	599.33	55056.81
Aug, 2049	263.81	602.21	54454.60
Sep, 2049	260.93	605.09	53849.51
Oct, 2049	258.03	607.99	53241.52
Nov, 2049	255.12	610.90	52630.61
Dec, 2049	252.19	613.83	52016.78
Jan, 2050	249.25	616.77	51400.01
Feb, 2050	246.29	619.73	50780.28
Mar, 2050	243.32	622.70	50157.58
Apr, 2050	240.34	625.68	49531.90
May, 2050	237.34	628.68	48903.22
Jun, 2050	234.33	631.69	48271.53
Jul, 2050	231.30	634.72	47636.81
Aug, 2050	228.26	637.76	46999.05
Sep, 2050	225.20	640.82	46358.23
Oct, 2050	222.13	643.89	45714.35
Nov, 2050	219.05	646.97	45067.37
Dec, 2050	215.95	650.07	44417.30
Jan, 2051	212.83	653.19	43764.11
Feb, 2051	209.70	656.32	43107.80
Mar, 2051	206.56	659.46	42448.34
Apr, 2051	203.40	662.62	41785.71
May, 2051	200.22	665.80	41119.92
Jun, 2051	197.03	668.99	40450.93
Jul, 2051	193.83	672.19	39778.74
Aug, 2051	190.61	675.41	39103.32
Sep, 2051	187.37	678.65	38424.67
Oct, 2051	184.12	681.90	37742.77
Nov, 2051	180.85	685.17	37057.60
Dec, 2051	177.57	688.45	36369.15
Jan, 2052	174.27	691.75	35677.40
Feb, 2052	170.95	695.07	34982.33
Mar, 2052	167.62	698.40	34283.94
Apr, 2052	164.28	701.74	33582.19
May, 2052	160.91	705.11	32877.09
Jun, 2052	157.54	708.48	32168.61
Jul, 2052	154.14	711.88	31456.73
Aug, 2052	150.73	715.29	30741.44
Sep, 2052	147.30	718.72	30022.72
Oct, 2052	143.86	722.16	29300.56
Nov, 2052	140.40	725.62	28574.94
Dec, 2052	136.92	729.10	27845.84
Jan, 2053	133.43	732.59	27113.25
Feb, 2053	129.92	736.10	26377.14
Mar, 2053	126.39	739.63	25637.51
Apr, 2053	122.85	743.17	24894.34
May, 2053	119.29	746.73	24147.61
Jun, 2053	115.71	750.31	23397.29
Jul, 2053	112.11	753.91	22643.39
Aug, 2053	108.50	757.52	21885.87
Sep, 2053	104.87	761.15	21124.72
Oct, 2053	101.22	764.80	20359.92
Nov, 2053	97.56	768.46	19591.46
Dec, 2053	93.88	772.14	18819.31
Jan, 2054	90.18	775.84	18043.47
Feb, 2054	86.46	779.56	17263.91
Mar, 2054	82.72	783.30	16480.61
Apr, 2054	78.97	787.05	15693.56
May, 2054	75.20	790.82	14902.74
Jun, 2054	71.41	794.61	14108.13
Jul, 2054	67.60	798.42	13309.71
Aug, 2054	63.78	802.24	12507.46
Sep, 2054	59.93	806.09	11701.37
Oct, 2054	56.07	809.95	10891.42
Nov, 2054	52.19	813.83	10077.59
Dec, 2054	48.29	817.73	9259.86
Jan, 2055	44.37	821.65	8438.21
Feb, 2055	40.43	825.59	7612.62
Mar, 2055	36.48	829.54	6783.08
Apr, 2055	32.50	833.52	5949.56
May, 2055	28.51	837.51	5112.05
Jun, 2055	24.50	841.52	4270.53
Jul, 2055	20.46	845.56	3424.97
Aug, 2055	16.41	849.61	2575.36
Sep, 2055	12.34	853.68	1721.68
Oct, 2055	8.25	857.77	863.91
Nov, 2055	4.14	861.88	2.03