Mortgage Parameters

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

Mortgage Summary

Property Total:	$245,000
Down Payment	$73,500
Mortgage Amount:	$171,500
Mortgage Payment:	$1,000.83 / month
Estimated Tax:	+ $136.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,136.94 / month
Total Interest Paid:	$188,798.40 over 30 years
Total Tax Paid:	$49,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	821.77	179.06	171320.94
Mar, 2026	820.91	179.92	171141.02
Mar, 2026	1640.96	360.70	170960.24
May, 2026	819.18	181.65	170778.60
May, 2026	1637.49	364.17	170596.08
Jul, 2026	817.44	183.39	170412.69
Jul, 2026	1634.00	367.66	170228.42
Aug, 2026	815.68	185.15	170043.27
Oct, 2026	814.79	186.04	169857.23
Oct, 2026	1628.69	372.97	169670.30
Dec, 2026	813.00	187.83	169482.47
Dec, 2026	1625.10	376.56	169293.75
Jan, 2027	811.20	189.63	169104.12
Mar, 2027	810.29	190.54	168913.58
Mar, 2027	1619.67	381.99	168722.13
May, 2027	808.46	192.37	168529.76
May, 2027	1616.00	385.66	168336.46
Jul, 2027	806.61	194.22	168142.25
Jul, 2027	1612.29	389.37	167947.10
Aug, 2027	804.75	196.08	167751.01
Oct, 2027	803.81	197.02	167553.99
Oct, 2027	1606.67	394.99	167356.02
Dec, 2027	801.91	198.92	167157.11
Dec, 2027	1602.87	398.79	166957.24
Jan, 2028	800.00	200.83	166756.41
Mar, 2028	799.04	201.79	166554.62
Mar, 2028	1597.11	404.55	166351.87
May, 2028	797.10	203.73	166148.14
May, 2028	1593.23	408.43	165943.44
Jul, 2028	795.15	205.68	165737.75
Jul, 2028	1589.31	412.35	165531.08
Aug, 2028	793.17	207.66	165323.42
Oct, 2028	792.17	208.66	165114.77
Oct, 2028	1583.34	418.32	164905.11
Dec, 2028	790.17	210.66	164694.45
Dec, 2028	1579.33	422.33	164482.78
Jan, 2029	788.15	212.68	164270.10
Mar, 2029	787.13	213.70	164056.40
Mar, 2029	1573.23	428.43	163841.67
May, 2029	785.07	215.76	163625.92
May, 2029	1569.11	432.55	163409.13
Jul, 2029	783.00	217.83	163191.30
Jul, 2029	1564.96	436.70	162972.43
Aug, 2029	780.91	219.92	162752.51
Oct, 2029	779.86	220.97	162531.53
Oct, 2029	1558.66	443.00	162309.50
Dec, 2029	777.73	223.10	162086.40
Dec, 2029	1554.39	447.27	161862.24
Jan, 2030	775.59	225.24	161637.00
Mar, 2030	774.51	226.32	161410.68
Mar, 2030	1547.94	453.72	161183.27
May, 2030	772.34	228.49	160954.78
May, 2030	1543.58	458.08	160725.19
Jul, 2030	770.14	230.69	160494.50
Jul, 2030	1539.18	462.48	160262.71
Aug, 2030	767.93	232.90	160029.81
Oct, 2030	766.81	234.02	159795.78
Oct, 2030	1532.50	469.16	159560.64
Dec, 2030	764.56	236.27	159324.37
Dec, 2030	1527.99	473.67	159086.97
Jan, 2031	762.29	238.54	158848.44
Mar, 2031	761.15	239.68	158608.75
Mar, 2031	1521.15	480.51	158367.92
May, 2031	758.85	241.98	158125.94
May, 2031	1516.54	485.12	157882.80
Jul, 2031	756.52	244.31	157638.49
Jul, 2031	1511.87	489.79	157393.01
Aug, 2031	754.17	246.66	157146.36
Oct, 2031	752.99	247.84	156898.52
Oct, 2031	1504.80	496.86	156649.49
Dec, 2031	750.61	250.22	156399.28
Dec, 2031	1500.02	501.64	156147.86
Jan, 2032	748.21	252.62	155895.24
Mar, 2032	747.00	253.83	155641.41
Mar, 2032	1492.78	508.88	155386.36
May, 2032	744.56	256.27	155130.09
May, 2032	1487.89	513.77	154872.59
Jul, 2032	742.10	258.73	154613.86
Jul, 2032	1482.96	518.70	154353.88
Aug, 2032	739.61	261.22	154092.67
Oct, 2032	738.36	262.47	153830.20
Oct, 2032	1475.46	526.20	153566.47
Dec, 2032	735.84	264.99	153301.48
Dec, 2032	1470.41	531.25	153035.22
Jan, 2033	733.29	267.54	152767.68
Mar, 2033	732.01	268.82	152498.86
Mar, 2033	1462.73	538.93	152228.76
May, 2033	729.43	271.40	151957.36
May, 2033	1457.56	544.10	151684.66
Jul, 2033	726.82	274.01	151410.65
Jul, 2033	1452.33	549.33	151135.33
Aug, 2033	724.19	276.64	150858.69
Oct, 2033	722.86	277.97	150580.72
Oct, 2033	1444.39	557.27	150301.43
Dec, 2033	720.19	280.64	150020.79
Dec, 2033	1439.04	562.62	149738.81
Jan, 2034	717.50	283.33	149455.48
Mar, 2034	716.14	284.69	149170.79
Mar, 2034	1430.92	570.74	148884.74
May, 2034	713.41	287.42	148597.31
May, 2034	1425.44	576.22	148308.51
Jul, 2034	710.64	290.19	148018.33
Jul, 2034	1419.89	581.77	147726.75
Aug, 2034	707.86	292.97	147433.78
Oct, 2034	706.45	294.38	147139.40
Oct, 2034	1411.49	590.17	146843.61
Dec, 2034	703.63	297.20	146546.41
Dec, 2034	1405.83	595.83	146247.78
Jan, 2035	700.77	300.06	145947.72
Mar, 2035	699.33	301.50	145646.22
Mar, 2035	1397.22	604.44	145343.28
May, 2035	696.44	304.39	145038.89
May, 2035	1391.42	610.24	144733.04
Jul, 2035	693.51	307.32	144425.72
Jul, 2035	1385.55	616.11	144116.93
Aug, 2035	690.56	310.27	143806.66
Oct, 2035	689.07	311.76	143494.90
Oct, 2035	1376.65	625.01	143181.65
Dec, 2035	686.08	314.75	142866.90
Dec, 2035	1370.65	631.01	142550.64
Jan, 2036	683.06	317.77	142232.87
Mar, 2036	681.53	319.30	141913.57
Mar, 2036	1361.53	640.13	141592.74
May, 2036	678.47	322.36	141270.38
May, 2036	1355.39	646.27	140946.47
Jul, 2036	675.37	325.46	140621.01
Jul, 2036	1349.18	652.48	140293.99
Aug, 2036	672.24	328.59	139965.40
Oct, 2036	670.67	330.16	139635.24
Oct, 2036	1339.76	661.90	139303.49
Dec, 2036	667.50	333.33	138970.16
Dec, 2036	1333.40	668.26	138635.23
Jan, 2037	664.29	336.54	138298.69
Mar, 2037	662.68	338.15	137960.54
Mar, 2037	1323.74	677.92	137620.77
May, 2037	659.43	341.40	137279.37
May, 2037	1317.23	684.43	136936.34
Jul, 2037	656.15	344.68	136591.66
Jul, 2037	1310.65	691.01	136245.34
Aug, 2037	652.84	347.99	135897.35
Oct, 2037	651.17	349.66	135547.69
Oct, 2037	1300.67	700.99	135196.36
Dec, 2037	647.82	353.01	134843.35
Dec, 2037	1293.94	707.72	134488.64
Jan, 2038	644.42	356.41	134132.24
Mar, 2038	642.72	358.11	133774.13
Mar, 2038	1283.72	717.94	133414.30
May, 2038	639.28	361.55	133052.74
May, 2038	1276.82	724.84	132689.46
Jul, 2038	635.80	365.03	132324.43
Jul, 2038	1269.85	731.81	131957.66
Aug, 2038	632.30	368.53	131589.12
Oct, 2038	630.53	370.30	131218.82
Oct, 2038	1259.29	742.37	130846.75
Dec, 2038	626.97	373.86	130472.89
Dec, 2038	1252.15	749.51	130097.25
Jan, 2039	623.38	377.45	129719.80
Mar, 2039	621.57	379.26	129340.54
Mar, 2039	1241.33	760.33	128959.47
May, 2039	617.93	382.90	128576.57
May, 2039	1234.03	767.63	128191.84
Jul, 2039	614.25	386.58	127805.26
Jul, 2039	1226.65	775.01	127416.83
Aug, 2039	610.54	390.29	127026.54
Oct, 2039	608.67	392.16	126634.38
Oct, 2039	1215.46	786.20	126240.34
Dec, 2039	604.90	395.93	125844.41
Dec, 2039	1207.90	793.76	125446.58
Jan, 2040	601.10	399.73	125046.85
Mar, 2040	599.18	401.65	124645.21
Mar, 2040	1196.44	805.22	124241.63
May, 2040	595.32	405.51	123836.13
May, 2040	1188.70	812.96	123428.68
Jul, 2040	591.43	409.40	123019.28
Jul, 2040	1180.90	820.76	122607.92
Aug, 2040	587.50	413.33	122194.58
Oct, 2040	585.52	415.31	121779.27
Oct, 2040	1169.05	832.61	121361.96
Dec, 2040	581.53	419.30	120942.66
Dec, 2040	1161.05	840.61	120521.35
Jan, 2041	577.50	423.33	120098.01
Mar, 2041	575.47	425.36	119672.65
Mar, 2041	1148.90	852.76	119245.26
May, 2041	571.38	429.45	118815.81
May, 2041	1140.71	860.95	118384.30
Jul, 2041	567.26	433.57	117950.73
Jul, 2041	1132.44	869.22	117515.08
Aug, 2041	563.09	437.74	117077.35
Oct, 2041	561.00	439.83	116637.51
Oct, 2041	1119.89	881.77	116195.57
Dec, 2041	556.77	444.06	115751.51
Dec, 2041	1111.41	890.25	115305.32
Jan, 2042	552.50	448.33	114857.00
Mar, 2042	550.36	450.47	114406.52
Mar, 2042	1098.56	903.10	113953.89
May, 2042	546.03	454.80	113499.09
May, 2042	1089.88	911.78	113042.11
Jul, 2042	541.66	459.17	112582.94
Jul, 2042	1081.12	920.54	112121.57
Aug, 2042	537.25	463.58	111657.99
Oct, 2042	535.03	465.80	111192.19
Oct, 2042	1067.83	933.83	110724.15
Dec, 2042	530.55	470.28	110253.88
Dec, 2042	1058.85	942.81	109781.35
Jan, 2043	526.04	474.79	109306.55
Mar, 2043	523.76	477.07	108829.48
Mar, 2043	1045.23	956.43	108350.13
May, 2043	519.18	481.65	107868.48
May, 2043	1036.05	965.61	107384.52
Jul, 2043	514.55	486.28	106898.24
Jul, 2043	1026.77	974.89	106409.63
Aug, 2043	509.88	490.95	105918.68
Oct, 2043	507.53	493.30	105425.37
Oct, 2043	1012.69	988.97	104929.71
Dec, 2043	502.79	498.04	104431.67
Dec, 2043	1003.19	998.47	103931.24
Jan, 2044	498.00	502.83	103428.41
Mar, 2044	495.59	505.24	102923.18
Mar, 2044	988.76	1012.90	102415.52
May, 2044	490.74	510.09	101905.43
May, 2044	979.04	1022.62	101392.90
Jul, 2044	485.84	514.99	100877.91
Jul, 2044	969.21	1032.45	100360.45
Aug, 2044	480.89	519.94	99840.51
Oct, 2044	478.40	522.43	99318.09
Oct, 2044	954.30	1047.36	98793.16
Dec, 2044	473.38	527.45	98265.71
Dec, 2044	944.24	1057.42	97735.74
Jan, 2045	468.32	532.51	97203.22
Mar, 2045	465.77	535.06	96668.16
Mar, 2045	928.97	1072.69	96130.53
May, 2045	460.63	540.20	95590.33
May, 2045	918.67	1082.99	95047.53
Jul, 2045	455.44	545.39	94502.14
Jul, 2045	908.26	1093.40	93954.13
Aug, 2045	450.20	550.63	93403.50
Oct, 2045	447.56	553.27	92850.23
Oct, 2045	892.47	1109.19	92294.30
Dec, 2045	442.24	558.59	91735.72
Dec, 2045	881.81	1119.85	91174.46
Jan, 2046	436.88	563.95	90610.50
Mar, 2046	434.18	566.65	90043.85
Mar, 2046	865.64	1136.02	89474.48
May, 2046	428.73	572.10	88902.38
May, 2046	854.72	1146.94	88327.54
Jul, 2046	423.24	577.59	87749.95
Jul, 2046	843.71	1157.95	87169.59
Aug, 2046	417.69	583.14	86586.44
Oct, 2046	414.89	585.94	86000.51
Oct, 2046	826.98	1174.68	85411.76
Dec, 2046	409.26	591.57	84820.20
Dec, 2046	815.69	1185.97	84225.80
Jan, 2047	403.58	597.25	83628.55
Mar, 2047	400.72	600.11	83028.44
Mar, 2047	798.56	1203.10	82425.45
May, 2047	394.96	605.87	81819.58
May, 2047	787.01	1214.65	81210.80
Jul, 2047	389.14	611.69	80599.11
Jul, 2047	775.34	1226.32	79984.48
Aug, 2047	383.26	617.57	79366.91
Oct, 2047	380.30	620.53	78746.38
Oct, 2047	757.63	1244.03	78122.88
Dec, 2047	374.34	626.49	77496.38
Dec, 2047	745.68	1255.98	76866.89
Jan, 2048	368.32	632.51	76234.38
Mar, 2048	365.29	635.54	75598.84
Mar, 2048	727.53	1274.13	74960.26
May, 2048	359.18	641.65	74318.61
May, 2048	715.29	1286.37	73673.89
Jul, 2048	353.02	647.81	73026.08
Jul, 2048	702.94	1298.72	72375.17
Aug, 2048	346.80	654.03	71721.14
Oct, 2048	343.66	657.17	71063.97
Oct, 2048	684.17	1317.49	70403.65
Dec, 2048	337.35	663.48	69740.17
Dec, 2048	671.52	1330.14	69073.52
Jan, 2049	330.98	669.85	68403.66
Mar, 2049	327.77	673.06	67730.60
Mar, 2049	652.31	1349.35	67054.31
May, 2049	321.30	679.53	66374.79
May, 2049	639.35	1362.31	65692.00
Jul, 2049	314.77	686.06	65005.95
Jul, 2049	626.26	1375.40	64316.60
Aug, 2049	308.18	692.65	63623.96
Oct, 2049	304.86	695.97	62927.99
Oct, 2049	606.39	1395.27	62228.69
Dec, 2049	298.18	702.65	61526.04
Dec, 2049	592.99	1408.67	60820.02
Jan, 2050	291.43	709.40	60110.62
Mar, 2050	288.03	712.80	59397.82
Mar, 2050	572.64	1429.02	58681.61
May, 2050	281.18	719.65	57961.96
May, 2050	558.91	1442.75	57238.86
Jul, 2050	274.27	726.56	56512.30
Jul, 2050	545.06	1456.60	55782.26
Aug, 2050	267.29	733.54	55048.72
Oct, 2050	263.78	737.05	54311.67
Oct, 2050	524.02	1477.64	53571.08
Dec, 2050	256.69	744.14	52826.94
Dec, 2050	509.82	1491.84	52079.24
Jan, 2051	249.55	751.28	51327.96
Mar, 2051	245.95	754.88	50573.08
Mar, 2051	488.28	1513.38	49814.58
May, 2051	238.69	762.14	49052.44
May, 2051	473.73	1527.93	48286.65
Jul, 2051	231.37	769.46	47517.20
Jul, 2051	459.06	1542.60	46744.05
Aug, 2051	223.98	776.85	45967.21
Oct, 2051	220.26	780.57	45186.64
Oct, 2051	436.78	1564.88	44402.32
Dec, 2051	212.76	788.07	43614.26
Dec, 2051	421.74	1579.92	42822.41
Jan, 2052	205.19	795.64	42026.77
Mar, 2052	201.38	799.45	41227.32
Mar, 2052	398.93	1602.73	40424.04
May, 2052	193.70	807.13	39616.91
May, 2052	383.53	1618.13	38805.91
Jul, 2052	185.94	814.89	37991.02
Jul, 2052	367.98	1633.68	37172.23
Aug, 2052	178.12	822.71	36349.52
Oct, 2052	174.17	826.66	35522.86
Oct, 2052	344.38	1657.28	34692.25
Dec, 2052	166.23	834.60	33857.65
Dec, 2052	328.46	1673.20	33019.06
Jan, 2053	158.22	842.61	32176.44
Mar, 2053	154.18	846.65	31329.79
Mar, 2053	304.30	1697.36	30479.08
May, 2053	146.05	854.78	29624.30
May, 2053	288.00	1713.66	28765.42
Jul, 2053	137.83	863.00	27902.42
Jul, 2053	271.53	1730.13	27035.29
Aug, 2053	129.54	871.29	26164.01
Oct, 2053	125.37	875.46	25288.54
Oct, 2053	246.54	1755.12	24408.89
Dec, 2053	116.96	883.87	23525.02
Dec, 2053	229.68	1771.98	22636.91
Jan, 2054	108.47	892.36	21744.55
Mar, 2054	104.19	896.64	20847.91
Mar, 2054	204.09	1797.57	19946.98
May, 2054	95.58	905.25	19041.73
May, 2054	186.82	1814.84	18132.14
Jul, 2054	86.88	913.95	17218.19
Jul, 2054	169.38	1832.28	16299.87
Aug, 2054	78.10	922.73	15377.14
Oct, 2054	73.68	927.15	14449.99
Oct, 2054	142.92	1858.74	13518.40
Dec, 2054	64.78	936.05	12582.35
Dec, 2054	125.07	1876.59	11641.81
Jan, 2055	55.78	945.05	10696.76
Mar, 2055	51.26	949.57	9747.19
Mar, 2055	97.97	1903.69	8793.06
May, 2055	42.13	958.70	7834.37
May, 2055	79.67	1921.99	6871.08
Jul, 2055	32.92	967.91	5903.17
Jul, 2055	61.21	1940.45	4930.63
Aug, 2055	23.63	977.20	3953.42
Oct, 2055	18.94	981.89	2971.54
Oct, 2055	33.18	1968.48	1984.94
Dec, 2055	9.51	991.32	993.63
Dec, 2055	14.27	1987.39	0