Mortgage Parameters

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

Mortgage Summary

Property Total:	$154,000
Down Payment	$46,200
Mortgage Amount:	$107,800
Mortgage Payment:	$629.09 / month
Estimated Tax:	+ $85.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $714.65 / month
Total Interest Paid:	$118,674.00 over 30 years
Total Tax Paid:	$30,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	516.54	112.55	107687.45
Mar, 2026	516.00	113.09	107574.36
Mar, 2026	1031.46	226.72	107460.73
May, 2026	514.92	114.17	107346.56
May, 2026	1029.29	228.89	107231.84
Jul, 2026	513.82	115.27	107116.57
Jul, 2026	1027.09	231.09	107000.75
Aug, 2026	512.71	116.38	106884.37
Oct, 2026	512.15	116.94	106767.43
Oct, 2026	1023.74	234.44	106649.94
Dec, 2026	511.03	118.06	106531.88
Dec, 2026	1021.50	236.68	106413.25
Jan, 2027	509.90	119.19	106294.06
Mar, 2027	509.33	119.76	106174.29
Mar, 2027	1018.08	240.10	106053.96
May, 2027	508.18	120.91	105933.04
May, 2027	1015.78	242.40	105811.55
Jul, 2027	507.01	122.08	105689.47
Jul, 2027	1013.44	244.74	105566.81
Aug, 2027	505.84	123.25	105443.56
Oct, 2027	505.25	123.84	105319.72
Oct, 2027	1009.91	248.27	105195.29
Dec, 2027	504.06	125.03	105070.26
Dec, 2027	1007.52	250.66	104944.63
Jan, 2028	502.86	126.23	104818.40
Mar, 2028	502.25	126.84	104691.56
Mar, 2028	1003.90	254.28	104564.12
May, 2028	501.04	128.05	104436.07
May, 2028	1001.46	256.72	104307.40
Jul, 2028	499.81	129.28	104178.12
Jul, 2028	999.00	259.18	104048.21
Aug, 2028	498.56	130.53	103917.69
Oct, 2028	497.94	131.15	103786.54
Oct, 2028	995.25	262.93	103654.76
Dec, 2028	496.68	132.41	103522.35
Dec, 2028	992.72	265.46	103389.30
Jan, 2029	495.41	133.68	103255.62
Mar, 2029	494.77	134.32	103121.30
Mar, 2029	988.89	269.29	102986.33
May, 2029	493.48	135.61	102850.71
May, 2029	986.31	271.87	102714.45
Jul, 2029	492.17	136.92	102577.53
Jul, 2029	983.69	274.49	102439.96
Aug, 2029	490.86	138.23	102301.73
Oct, 2029	490.20	138.89	102162.84
Oct, 2029	979.73	278.45	102023.28
Dec, 2029	488.86	140.23	101883.05
Dec, 2029	977.05	281.13	101742.15
Jan, 2030	487.51	141.58	101600.57
Mar, 2030	486.84	142.25	101458.32
Mar, 2030	972.99	285.19	101315.38
May, 2030	485.47	143.62	101171.76
May, 2030	970.25	287.93	101027.45
Jul, 2030	484.09	145.00	100882.45
Jul, 2030	967.49	290.69	100736.76
Aug, 2030	482.70	146.39	100590.36
Oct, 2030	482.00	147.09	100443.27
Oct, 2030	963.29	294.89	100295.47
Dec, 2030	480.58	148.51	100146.96
Dec, 2030	960.45	297.73	99997.74
Jan, 2031	479.16	149.93	99847.81
Mar, 2031	478.44	150.65	99697.16
Mar, 2031	956.16	302.02	99545.78
May, 2031	476.99	152.10	99393.68
May, 2031	953.25	304.93	99240.85
Jul, 2031	475.53	153.56	99087.29
Jul, 2031	950.32	307.86	98933.00
Aug, 2031	474.05	155.04	98777.96
Oct, 2031	473.31	155.78	98622.18
Oct, 2031	945.87	312.31	98465.66
Dec, 2031	471.81	157.28	98308.38
Dec, 2031	942.87	315.31	98150.35
Jan, 2032	470.30	158.79	97991.57
Mar, 2032	469.54	159.55	97832.02
Mar, 2032	938.32	319.86	97671.71
May, 2032	468.01	161.08	97510.63
May, 2032	935.25	322.93	97348.78
Jul, 2032	466.46	162.63	97186.15
Jul, 2032	932.14	326.04	97022.74
Aug, 2032	464.90	164.19	96858.55
Oct, 2032	464.11	164.98	96693.58
Oct, 2032	927.43	330.75	96527.81
Dec, 2032	462.53	166.56	96361.25
Dec, 2032	924.26	333.92	96193.89
Jan, 2033	460.93	168.16	96025.73
Mar, 2033	460.12	168.97	95856.76
Mar, 2033	919.43	338.75	95686.99
May, 2033	458.50	170.59	95516.40
May, 2033	916.18	342.00	95344.99
Jul, 2033	456.86	172.23	95172.76
Jul, 2033	912.90	345.28	94999.71
Aug, 2033	455.21	173.88	94825.82
Oct, 2033	454.37	174.72	94651.11
Oct, 2033	907.91	350.27	94475.55
Dec, 2033	452.70	176.39	94299.16
Dec, 2033	904.55	353.63	94121.92
Jan, 2034	451.00	178.09	93943.83
Mar, 2034	450.15	178.94	93764.89
Mar, 2034	899.44	358.74	93585.09
May, 2034	448.43	180.66	93404.43
May, 2034	895.99	362.19	93222.90
Jul, 2034	446.69	182.40	93040.50
Jul, 2034	892.51	365.67	92857.23
Aug, 2034	444.94	184.15	92673.08
Oct, 2034	444.06	185.03	92488.05
Oct, 2034	887.23	370.95	92302.13
Dec, 2034	442.28	186.81	92115.32
Dec, 2034	883.67	374.51	91927.62
Jan, 2035	440.49	188.60	91739.02
Mar, 2035	439.58	189.51	91549.51
Mar, 2035	878.25	379.93	91359.09
May, 2035	437.76	191.33	91167.77
May, 2035	874.61	383.57	90975.52
Jul, 2035	435.92	193.17	90782.36
Jul, 2035	870.92	387.26	90588.27
Aug, 2035	434.07	195.02	90393.24
Oct, 2035	433.13	195.96	90197.29
Oct, 2035	865.33	392.85	90000.39
Dec, 2035	431.25	197.84	89802.56
Dec, 2035	861.55	396.63	89603.77
Jan, 2036	429.35	199.74	89404.03
Mar, 2036	428.39	200.70	89203.33
Mar, 2036	855.82	402.36	89001.68
May, 2036	426.47	202.62	88799.05
May, 2036	851.97	406.21	88595.46
Jul, 2036	424.52	204.57	88390.89
Jul, 2036	848.06	410.12	88185.34
Aug, 2036	422.55	206.54	87978.80
Oct, 2036	421.57	207.52	87771.28
Oct, 2036	842.14	416.04	87562.76
Dec, 2036	419.57	209.52	87353.24
Dec, 2036	838.14	420.04	87142.72
Jan, 2037	417.56	211.53	86931.19
Mar, 2037	416.55	212.54	86718.64
Mar, 2037	832.08	426.10	86505.08
May, 2037	414.50	214.59	86290.49
May, 2037	827.98	430.20	86074.88
Jul, 2037	412.44	216.65	85858.23
Jul, 2037	823.84	434.34	85640.54
Aug, 2037	410.36	218.73	85421.82
Oct, 2037	409.31	219.78	85202.04
Oct, 2037	817.57	440.61	84981.21
Dec, 2037	407.20	221.89	84759.32
Dec, 2037	813.34	444.84	84536.37
Jan, 2038	405.07	224.02	84312.35
Mar, 2038	404.00	225.09	84087.26
Mar, 2038	806.92	451.26	83861.08
May, 2038	401.83	227.26	83633.83
May, 2038	802.58	455.60	83405.48
Jul, 2038	399.65	229.44	83176.04
Jul, 2038	798.20	459.98	82945.51
Aug, 2038	397.45	231.64	82713.86
Oct, 2038	396.34	232.75	82481.11
Oct, 2038	791.56	466.62	82247.24
Dec, 2038	394.10	234.99	82012.25
Dec, 2038	787.08	471.10	81776.14
Jan, 2039	391.84	237.25	81538.89
Mar, 2039	390.71	238.38	81300.51
Mar, 2039	780.27	477.91	81060.99
May, 2039	388.42	240.67	80820.31
May, 2039	775.68	482.50	80578.49
Jul, 2039	386.11	242.98	80335.50
Jul, 2039	771.05	487.13	80091.35
Aug, 2039	383.77	245.32	79846.03
Oct, 2039	382.60	246.49	79599.54
Oct, 2039	764.01	494.17	79351.86
Dec, 2039	380.23	248.86	79103.00
Dec, 2039	759.27	498.91	78852.95
Jan, 2040	377.84	251.25	78601.69
Mar, 2040	376.63	252.46	78349.24
Mar, 2040	752.05	506.13	78095.57
May, 2040	374.21	254.88	77840.69
May, 2040	747.20	510.98	77584.59
Jul, 2040	371.76	257.33	77327.25
Jul, 2040	742.29	515.89	77068.69
Aug, 2040	369.29	259.80	76808.89
Oct, 2040	368.04	261.05	76547.84
Oct, 2040	734.83	523.35	76285.54
Dec, 2040	365.53	263.56	76021.99
Dec, 2040	729.80	528.38	75757.17
Jan, 2041	363.00	266.09	75491.08
Mar, 2041	361.73	267.36	75223.72
Mar, 2041	722.18	536.00	74955.08
May, 2041	359.16	269.93	74685.15
May, 2041	717.03	541.15	74413.92
Jul, 2041	356.57	272.52	74141.40
Jul, 2041	711.83	546.35	73867.57
Aug, 2041	353.95	275.14	73592.43
Oct, 2041	352.63	276.46	73315.97
Oct, 2041	703.94	554.24	73038.19
Dec, 2041	349.97	279.12	72759.07
Dec, 2041	698.61	559.57	72478.62
Jan, 2042	347.29	281.80	72196.82
Mar, 2042	345.94	283.15	71913.67
Mar, 2042	690.53	567.65	71629.17
May, 2042	343.22	285.87	71343.30
May, 2042	685.07	573.11	71056.07
Jul, 2042	340.48	288.61	70767.45
Jul, 2042	679.57	578.61	70477.46
Aug, 2042	337.70	291.39	70186.07
Oct, 2042	336.31	292.78	69893.29
Oct, 2042	671.22	586.96	69599.11
Dec, 2042	333.50	295.59	69303.51
Dec, 2042	665.58	592.60	69006.50
Jan, 2043	330.66	298.43	68708.07
Mar, 2043	329.23	299.86	68408.20
Mar, 2043	657.02	601.16	68106.90
May, 2043	326.35	302.74	67804.16
May, 2043	651.24	606.94	67499.96
Jul, 2043	323.44	305.65	67194.31
Jul, 2043	645.41	612.77	66887.19
Aug, 2043	320.50	308.59	66578.61
Oct, 2043	319.02	310.07	66268.54
Oct, 2043	636.56	621.62	65956.98
Dec, 2043	316.04	313.05	65643.94
Dec, 2043	630.58	627.60	65329.39
Jan, 2044	313.04	316.05	65013.34
Mar, 2044	311.52	317.57	64695.77
Mar, 2044	621.52	636.66	64376.68
May, 2044	308.47	320.62	64056.06
May, 2044	615.41	642.77	63733.91
Jul, 2044	305.39	323.70	63410.21
Jul, 2044	609.23	648.95	63084.96
Aug, 2044	302.28	326.81	62758.15
Oct, 2044	300.72	328.37	62429.78
Oct, 2044	599.86	658.32	62099.83
Dec, 2044	297.56	331.53	61768.30
Dec, 2044	593.53	664.65	61435.19
Jan, 2045	294.38	334.71	61100.47
Mar, 2045	292.77	336.32	60764.16
Mar, 2045	583.93	674.25	60426.23
May, 2045	289.54	339.55	60086.68
May, 2045	577.46	680.72	59745.51
Jul, 2045	286.28	342.81	59402.70
Jul, 2045	570.92	687.26	59058.24
Aug, 2045	282.99	346.10	58712.14
Oct, 2045	281.33	347.76	58364.38
Oct, 2045	560.99	697.19	58014.95
Dec, 2045	277.99	351.10	57663.85
Dec, 2045	554.30	703.88	57311.07
Jan, 2046	274.62	354.47	56956.59
Mar, 2046	272.92	356.17	56600.42
Mar, 2046	544.13	714.05	56242.54
May, 2046	269.50	359.59	55882.95
May, 2046	537.27	720.91	55521.63
Jul, 2046	266.04	363.05	55158.58
Jul, 2046	530.34	727.84	54793.79
Aug, 2046	262.55	366.54	54427.25
Oct, 2046	260.80	368.29	54058.96
Oct, 2046	519.83	738.35	53688.90
Dec, 2046	257.26	371.83	53317.07
Dec, 2046	512.74	745.44	52943.46
Jan, 2047	253.69	375.40	52568.06
Mar, 2047	251.89	377.20	52190.86
Mar, 2047	501.97	756.21	51811.85
May, 2047	248.27	380.82	51431.02
May, 2047	494.71	763.47	51048.37
Jul, 2047	244.61	384.48	50663.89
Jul, 2047	487.37	770.81	50277.57
Aug, 2047	240.91	388.18	49889.39
Oct, 2047	239.05	390.04	49499.35
Oct, 2047	476.23	781.95	49107.45
Dec, 2047	235.31	393.78	48713.66
Dec, 2047	468.73	789.45	48317.99
Jan, 2048	231.52	397.57	47920.43
Mar, 2048	229.62	399.47	47520.95
Mar, 2048	457.32	800.86	47119.57
May, 2048	225.78	403.31	46716.26
May, 2048	449.63	808.55	46311.02
Jul, 2048	221.91	407.18	45903.84
Jul, 2048	441.87	816.31	45494.70
Aug, 2048	218.00	411.09	45083.61
Oct, 2048	216.03	413.06	44670.54
Oct, 2048	430.08	828.10	44255.50
Dec, 2048	212.06	417.03	43838.47
Dec, 2048	422.12	836.06	43419.44
Jan, 2049	208.05	421.04	42998.40
Mar, 2049	206.03	423.06	42575.34
Mar, 2049	410.04	848.14	42150.26
May, 2049	201.97	427.12	41723.14
May, 2049	401.89	856.29	41293.97
Jul, 2049	197.87	431.22	40862.75
Jul, 2049	393.67	864.51	40429.46
Aug, 2049	193.72	435.37	39994.09
Oct, 2049	191.64	437.45	39556.64
Oct, 2049	381.18	877.00	39117.10
Dec, 2049	187.44	441.65	38675.44
Dec, 2049	372.76	885.42	38231.67
Jan, 2050	183.19	445.90	37785.77
Mar, 2050	181.06	448.03	37337.74
Mar, 2050	359.97	898.21	36887.56
May, 2050	176.75	452.34	36435.22
May, 2050	351.34	906.84	35980.72
Jul, 2050	172.41	456.68	35524.04
Jul, 2050	342.63	915.55	35065.17
Aug, 2050	168.02	461.07	34604.10
Oct, 2050	165.81	463.28	34140.82
Oct, 2050	329.40	928.78	33675.32
Dec, 2050	161.36	467.73	33207.59
Dec, 2050	320.48	937.70	32737.62
Jan, 2051	156.87	472.22	32265.40
Mar, 2051	154.61	474.48	31790.91
Mar, 2051	306.94	951.24	31314.15
May, 2051	150.05	479.04	30835.11
May, 2051	297.80	960.38	30353.77
Jul, 2051	145.45	483.64	29870.13
Jul, 2051	288.58	969.60	29384.17
Aug, 2051	140.80	488.29	28895.88
Oct, 2051	138.46	490.63	28405.24
Oct, 2051	274.57	983.61	27912.26
Dec, 2051	133.75	495.34	27416.92
Dec, 2051	265.12	993.06	26919.20
Jan, 2052	128.99	500.10	26419.10
Mar, 2052	126.59	502.50	25916.60
Mar, 2052	250.77	1007.41	25411.70
May, 2052	121.76	507.33	24904.37
May, 2052	241.09	1017.09	24394.61
Jul, 2052	116.89	512.20	23882.41
Jul, 2052	231.33	1026.85	23367.76
Aug, 2052	111.97	517.12	22850.64
Oct, 2052	109.49	519.60	22331.04
Oct, 2052	216.49	1041.69	21808.96
Dec, 2052	104.50	524.59	21284.37
Dec, 2052	206.49	1051.69	20757.27
Jan, 2053	99.46	529.63	20227.64
Mar, 2053	96.92	532.17	19695.47
Mar, 2053	191.29	1066.89	19160.76
May, 2053	91.81	537.28	18623.48
May, 2053	181.05	1077.13	18083.63
Jul, 2053	86.65	542.44	17541.19
Jul, 2053	170.70	1087.48	16996.15
Aug, 2053	81.44	547.65	16448.50
Oct, 2053	78.82	550.27	15898.22
Oct, 2053	155.00	1103.18	15345.31
Dec, 2053	73.53	555.56	14789.75
Dec, 2053	144.40	1113.78	14231.53
Jan, 2054	68.19	560.90	13670.63
Mar, 2054	65.51	563.58	13107.05
Mar, 2054	128.31	1129.87	12540.76
May, 2054	60.09	569.00	11971.76
May, 2054	117.45	1140.73	11400.04
Jul, 2054	54.63	574.46	10825.57
Jul, 2054	106.50	1151.68	10248.36
Aug, 2054	49.11	579.98	9668.37
Oct, 2054	46.33	582.76	9085.61
Oct, 2054	89.87	1168.31	8500.05
Dec, 2054	40.73	588.36	7911.69
Dec, 2054	78.64	1179.54	7320.51
Jan, 2055	35.08	594.01	6726.50
Mar, 2055	32.23	596.86	6129.64
Mar, 2055	61.60	1196.58	5529.92
May, 2055	26.50	602.59	4927.33
May, 2055	50.11	1208.07	4321.85
Jul, 2055	20.71	608.38	3713.47
Jul, 2055	38.50	1219.68	3102.17
Aug, 2055	14.86	614.23	2487.95
Oct, 2055	11.92	617.17	1870.78
Oct, 2055	20.88	1237.30	1250.65
Dec, 2055	5.99	623.10	627.56
Dec, 2055	9.00	1249.18	1.47