Mortgage Parameters

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

Mortgage Summary

Property Total:	$305,000
Down Payment	$91,500
Mortgage Amount:	$213,500
Mortgage Payment:	$1,245.93 / month
Estimated Tax:	+ $169.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,415.37 / month
Total Interest Paid:	$235,033.20 over 30 years
Total Tax Paid:	$61,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1023.02	222.91	213277.09
Jan, 2026	1021.95	223.98	213053.11
Feb, 2026	1020.88	225.05	212828.06
Mar, 2026	1019.80	226.13	212601.93
Apr, 2026	1018.72	227.21	212374.72
May, 2026	1017.63	228.30	212146.42
Jun, 2026	1016.53	229.40	211917.03
Jul, 2026	1015.44	230.49	211686.53
Aug, 2026	1014.33	231.60	211454.93
Sep, 2026	1013.22	232.71	211222.22
Oct, 2026	1012.11	233.82	210988.40
Nov, 2026	1010.99	234.94	210753.46
Dec, 2026	1009.86	236.07	210517.39
Jan, 2027	1008.73	237.20	210280.19
Feb, 2027	1007.59	238.34	210041.85
Mar, 2027	1006.45	239.48	209802.37
Apr, 2027	1005.30	240.63	209561.74
May, 2027	1004.15	241.78	209319.96
Jun, 2027	1002.99	242.94	209077.02
Jul, 2027	1001.83	244.10	208832.92
Aug, 2027	1000.66	245.27	208587.65
Sep, 2027	999.48	246.45	208341.20
Oct, 2027	998.30	247.63	208093.57
Nov, 2027	997.12	248.81	207844.76
Dec, 2027	995.92	250.01	207594.75
Jan, 2028	994.72	251.21	207343.55
Feb, 2028	993.52	252.41	207091.14
Mar, 2028	992.31	253.62	206837.52
Apr, 2028	991.10	254.83	206582.69
May, 2028	989.88	256.05	206326.63
Jun, 2028	988.65	257.28	206069.35
Jul, 2028	987.42	258.51	205810.83
Aug, 2028	986.18	259.75	205551.08
Sep, 2028	984.93	261.00	205290.08
Oct, 2028	983.68	262.25	205027.84
Nov, 2028	982.43	263.50	204764.33
Dec, 2028	981.16	264.77	204499.56
Jan, 2029	979.89	266.04	204233.53
Feb, 2029	978.62	267.31	203966.22
Mar, 2029	977.34	268.59	203697.62
Apr, 2029	976.05	269.88	203427.74
May, 2029	974.76	271.17	203156.57
Jun, 2029	973.46	272.47	202884.10
Jul, 2029	972.15	273.78	202610.32
Aug, 2029	970.84	275.09	202335.24
Sep, 2029	969.52	276.41	202058.83
Oct, 2029	968.20	277.73	201781.10
Nov, 2029	966.87	279.06	201502.03
Dec, 2029	965.53	280.40	201221.64
Jan, 2030	964.19	281.74	200939.89
Feb, 2030	962.84	283.09	200656.80
Mar, 2030	961.48	284.45	200372.35
Apr, 2030	960.12	285.81	200086.54
May, 2030	958.75	287.18	199799.36
Jun, 2030	957.37	288.56	199510.80
Jul, 2030	955.99	289.94	199220.86
Aug, 2030	954.60	291.33	198929.53
Sep, 2030	953.20	292.73	198636.80
Oct, 2030	951.80	294.13	198342.67
Nov, 2030	950.39	295.54	198047.13
Dec, 2030	948.98	296.95	197750.18
Jan, 2031	947.55	298.38	197451.80
Feb, 2031	946.12	299.81	197152.00
Mar, 2031	944.69	301.24	196850.75
Apr, 2031	943.24	302.69	196548.07
May, 2031	941.79	304.14	196243.93
Jun, 2031	940.34	305.59	195938.33
Jul, 2031	938.87	307.06	195631.27
Aug, 2031	937.40	308.53	195322.74
Sep, 2031	935.92	310.01	195012.74
Oct, 2031	934.44	311.49	194701.24
Nov, 2031	932.94	312.99	194388.26
Dec, 2031	931.44	314.49	194073.77
Jan, 2032	929.94	315.99	193757.78
Feb, 2032	928.42	317.51	193440.27
Mar, 2032	926.90	319.03	193121.24
Apr, 2032	925.37	320.56	192800.68
May, 2032	923.84	322.09	192478.59
Jun, 2032	922.29	323.64	192154.95
Jul, 2032	920.74	325.19	191829.77
Aug, 2032	919.18	326.75	191503.02
Sep, 2032	917.62	328.31	191174.71
Oct, 2032	916.05	329.88	190844.82
Nov, 2032	914.46	331.47	190513.36
Dec, 2032	912.88	333.05	190180.30
Jan, 2033	911.28	334.65	189845.66
Feb, 2033	909.68	336.25	189509.40
Mar, 2033	908.07	337.86	189171.54
Apr, 2033	906.45	339.48	188832.06
May, 2033	904.82	341.11	188490.95
Jun, 2033	903.19	342.74	188148.20
Jul, 2033	901.54	344.39	187803.81
Aug, 2033	899.89	346.04	187457.78
Sep, 2033	898.24	347.69	187110.08
Oct, 2033	896.57	349.36	186760.72
Nov, 2033	894.90	351.03	186409.69
Dec, 2033	893.21	352.72	186056.97
Jan, 2034	891.52	354.41	185702.56
Feb, 2034	889.82	356.11	185346.46
Mar, 2034	888.12	357.81	184988.65
Apr, 2034	886.40	359.53	184629.12
May, 2034	884.68	361.25	184267.87
Jun, 2034	882.95	362.98	183904.89
Jul, 2034	881.21	364.72	183540.17
Aug, 2034	879.46	366.47	183173.71
Sep, 2034	877.71	368.22	182805.48
Oct, 2034	875.94	369.99	182435.50
Nov, 2034	874.17	371.76	182063.74
Dec, 2034	872.39	373.54	181690.20
Jan, 2035	870.60	375.33	181314.86
Feb, 2035	868.80	377.13	180937.74
Mar, 2035	866.99	378.94	180558.80
Apr, 2035	865.18	380.75	180178.05
May, 2035	863.35	382.58	179795.47
Jun, 2035	861.52	384.41	179411.06
Jul, 2035	859.68	386.25	179024.81
Aug, 2035	857.83	388.10	178636.70
Sep, 2035	855.97	389.96	178246.74
Oct, 2035	854.10	391.83	177854.91
Nov, 2035	852.22	393.71	177461.20
Dec, 2035	850.33	395.60	177065.61
Jan, 2036	848.44	397.49	176668.12
Feb, 2036	846.53	399.40	176268.72
Mar, 2036	844.62	401.31	175867.41
Apr, 2036	842.70	403.23	175464.18
May, 2036	840.77	405.16	175059.02
Jun, 2036	838.82	407.11	174651.91
Jul, 2036	836.87	409.06	174242.85
Aug, 2036	834.91	411.02	173831.84
Sep, 2036	832.94	412.99	173418.85
Oct, 2036	830.97	414.96	173003.89
Nov, 2036	828.98	416.95	172586.93
Dec, 2036	826.98	418.95	172167.98
Jan, 2037	824.97	420.96	171747.03
Feb, 2037	822.95	422.98	171324.05
Mar, 2037	820.93	425.00	170899.05
Apr, 2037	818.89	427.04	170472.01
May, 2037	816.85	429.08	170042.92
Jun, 2037	814.79	431.14	169611.78
Jul, 2037	812.72	433.21	169178.58
Aug, 2037	810.65	435.28	168743.29
Sep, 2037	808.56	437.37	168305.92
Oct, 2037	806.47	439.46	167866.46
Nov, 2037	804.36	441.57	167424.89
Dec, 2037	802.24	443.69	166981.20
Jan, 2038	800.12	445.81	166535.39
Feb, 2038	797.98	447.95	166087.45
Mar, 2038	795.84	450.09	165637.35
Apr, 2038	793.68	452.25	165185.10
May, 2038	791.51	454.42	164730.68
Jun, 2038	789.33	456.60	164274.09
Jul, 2038	787.15	458.78	163815.30
Aug, 2038	784.95	460.98	163354.32
Sep, 2038	782.74	463.19	162891.13
Oct, 2038	780.52	465.41	162425.72
Nov, 2038	778.29	467.64	161958.08
Dec, 2038	776.05	469.88	161488.20
Jan, 2039	773.80	472.13	161016.07
Feb, 2039	771.54	474.39	160541.67
Mar, 2039	769.26	476.67	160065.01
Apr, 2039	766.98	478.95	159586.05
May, 2039	764.68	481.25	159104.81
Jun, 2039	762.38	483.55	158621.25
Jul, 2039	760.06	485.87	158135.38
Aug, 2039	757.73	488.20	157647.19
Sep, 2039	755.39	490.54	157156.65
Oct, 2039	753.04	492.89	156663.76
Nov, 2039	750.68	495.25	156168.51
Dec, 2039	748.31	497.62	155670.89
Jan, 2040	745.92	500.01	155170.88
Feb, 2040	743.53	502.40	154668.48
Mar, 2040	741.12	504.81	154163.67
Apr, 2040	738.70	507.23	153656.44
May, 2040	736.27	509.66	153146.78
Jun, 2040	733.83	512.10	152634.68
Jul, 2040	731.37	514.56	152120.12
Aug, 2040	728.91	517.02	151603.10
Sep, 2040	726.43	519.50	151083.60
Oct, 2040	723.94	521.99	150561.62
Nov, 2040	721.44	524.49	150037.13
Dec, 2040	718.93	527.00	149510.12
Jan, 2041	716.40	529.53	148980.60
Feb, 2041	713.87	532.06	148448.53
Mar, 2041	711.32	534.61	147913.92
Apr, 2041	708.75	537.18	147376.74
May, 2041	706.18	539.75	146836.99
Jun, 2041	703.59	542.34	146294.66
Jul, 2041	701.00	544.93	145749.72
Aug, 2041	698.38	547.55	145202.18
Sep, 2041	695.76	550.17	144652.01
Oct, 2041	693.12	552.81	144099.20
Nov, 2041	690.48	555.45	143543.75
Dec, 2041	687.81	558.12	142985.63
Jan, 2042	685.14	560.79	142424.84
Feb, 2042	682.45	563.48	141861.36
Mar, 2042	679.75	566.18	141295.18
Apr, 2042	677.04	568.89	140726.29
May, 2042	674.31	571.62	140154.68
Jun, 2042	671.57	574.36	139580.32
Jul, 2042	668.82	577.11	139003.21
Aug, 2042	666.06	579.87	138423.34
Sep, 2042	663.28	582.65	137840.69
Oct, 2042	660.49	585.44	137255.25
Nov, 2042	657.68	588.25	136667.00
Dec, 2042	654.86	591.07	136075.93
Jan, 2043	652.03	593.90	135482.03
Feb, 2043	649.18	596.75	134885.29
Mar, 2043	646.33	599.60	134285.68
Apr, 2043	643.45	602.48	133683.20
May, 2043	640.57	605.36	133077.84
Jun, 2043	637.66	608.27	132469.57
Jul, 2043	634.75	611.18	131858.39
Aug, 2043	631.82	614.11	131244.28
Sep, 2043	628.88	617.05	130627.23
Oct, 2043	625.92	620.01	130007.23
Nov, 2043	622.95	622.98	129384.25
Dec, 2043	619.97	625.96	128758.28
Jan, 2044	616.97	628.96	128129.32
Feb, 2044	613.95	631.98	127497.34
Mar, 2044	610.92	635.01	126862.34
Apr, 2044	607.88	638.05	126224.29
May, 2044	604.82	641.11	125583.18
Jun, 2044	601.75	644.18	124939.01
Jul, 2044	598.67	647.26	124291.74
Aug, 2044	595.56	650.37	123641.38
Sep, 2044	592.45	653.48	122987.90
Oct, 2044	589.32	656.61	122331.28
Nov, 2044	586.17	659.76	121671.52
Dec, 2044	583.01	662.92	121008.60
Jan, 2045	579.83	666.10	120342.51
Feb, 2045	576.64	669.29	119673.22
Mar, 2045	573.43	672.50	119000.72
Apr, 2045	570.21	675.72	118325.00
May, 2045	566.97	678.96	117646.05
Jun, 2045	563.72	682.21	116963.84
Jul, 2045	560.45	685.48	116278.36
Aug, 2045	557.17	688.76	115589.60
Sep, 2045	553.87	692.06	114897.53
Oct, 2045	550.55	695.38	114202.15
Nov, 2045	547.22	698.71	113503.44
Dec, 2045	543.87	702.06	112801.38
Jan, 2046	540.51	705.42	112095.96
Feb, 2046	537.13	708.80	111387.16
Mar, 2046	533.73	712.20	110674.96
Apr, 2046	530.32	715.61	109959.34
May, 2046	526.89	719.04	109240.30
Jun, 2046	523.44	722.49	108517.82
Jul, 2046	519.98	725.95	107791.87
Aug, 2046	516.50	729.43	107062.44
Sep, 2046	513.01	732.92	106329.52
Oct, 2046	509.50	736.43	105593.08
Nov, 2046	505.97	739.96	104853.12
Dec, 2046	502.42	743.51	104109.61
Jan, 2047	498.86	747.07	103362.54
Feb, 2047	495.28	750.65	102611.89
Mar, 2047	491.68	754.25	101857.64
Apr, 2047	488.07	757.86	101099.78
May, 2047	484.44	761.49	100338.28
Jun, 2047	480.79	765.14	99573.14
Jul, 2047	477.12	768.81	98804.33
Aug, 2047	473.44	772.49	98031.84
Sep, 2047	469.74	776.19	97255.65
Oct, 2047	466.02	779.91	96475.73
Nov, 2047	462.28	783.65	95692.08
Dec, 2047	458.52	787.41	94904.68
Jan, 2048	454.75	791.18	94113.50
Feb, 2048	450.96	794.97	93318.53
Mar, 2048	447.15	798.78	92519.75
Apr, 2048	443.32	802.61	91717.14
May, 2048	439.48	806.45	90910.69
Jun, 2048	435.61	810.32	90100.38
Jul, 2048	431.73	814.20	89286.18
Aug, 2048	427.83	818.10	88468.08
Sep, 2048	423.91	822.02	87646.06
Oct, 2048	419.97	825.96	86820.10
Nov, 2048	416.01	829.92	85990.18
Dec, 2048	412.04	833.89	85156.29
Jan, 2049	408.04	837.89	84318.40
Feb, 2049	404.03	841.90	83476.49
Mar, 2049	399.99	845.94	82630.55
Apr, 2049	395.94	849.99	81780.56
May, 2049	391.87	854.06	80926.50
Jun, 2049	387.77	858.16	80068.34
Jul, 2049	383.66	862.27	79206.07
Aug, 2049	379.53	866.40	78339.67
Sep, 2049	375.38	870.55	77469.12
Oct, 2049	371.21	874.72	76594.39
Nov, 2049	367.01	878.92	75715.48
Dec, 2049	362.80	883.13	74832.35
Jan, 2050	358.57	887.36	73944.99
Feb, 2050	354.32	891.61	73053.38
Mar, 2050	350.05	895.88	72157.50
Apr, 2050	345.75	900.18	71257.33
May, 2050	341.44	904.49	70352.84
Jun, 2050	337.11	908.82	69444.01
Jul, 2050	332.75	913.18	68530.84
Aug, 2050	328.38	917.55	67613.28
Sep, 2050	323.98	921.95	66691.33
Oct, 2050	319.56	926.37	65764.97
Nov, 2050	315.12	930.81	64834.16
Dec, 2050	310.66	935.27	63898.89
Jan, 2051	306.18	939.75	62959.15
Feb, 2051	301.68	944.25	62014.90
Mar, 2051	297.15	948.78	61066.12
Apr, 2051	292.61	953.32	60112.80
May, 2051	288.04	957.89	59154.91
Jun, 2051	283.45	962.48	58192.43
Jul, 2051	278.84	967.09	57225.34
Aug, 2051	274.20	971.73	56253.61
Sep, 2051	269.55	976.38	55277.23
Oct, 2051	264.87	981.06	54296.17
Nov, 2051	260.17	985.76	53310.41
Dec, 2051	255.45	990.48	52319.93
Jan, 2052	250.70	995.23	51324.70
Feb, 2052	245.93	1000.00	50324.70
Mar, 2052	241.14	1004.79	49319.91
Apr, 2052	236.32	1009.61	48310.30
May, 2052	231.49	1014.44	47295.86
Jun, 2052	226.63	1019.30	46276.55
Jul, 2052	221.74	1024.19	45252.37
Aug, 2052	216.83	1029.10	44223.27
Sep, 2052	211.90	1034.03	43189.24
Oct, 2052	206.95	1038.98	42150.26
Nov, 2052	201.97	1043.96	41106.30
Dec, 2052	196.97	1048.96	40057.34
Jan, 2053	191.94	1053.99	39003.35
Feb, 2053	186.89	1059.04	37944.31
Mar, 2053	181.82	1064.11	36880.20
Apr, 2053	176.72	1069.21	35810.99
May, 2053	171.59	1074.34	34736.65
Jun, 2053	166.45	1079.48	33657.17
Jul, 2053	161.27	1084.66	32572.51
Aug, 2053	156.08	1089.85	31482.66
Sep, 2053	150.85	1095.08	30387.58
Oct, 2053	145.61	1100.32	29287.26
Nov, 2053	140.33	1105.60	28181.66
Dec, 2053	135.04	1110.89	27070.77
Jan, 2054	129.71	1116.22	25954.56
Feb, 2054	124.37	1121.56	24832.99
Mar, 2054	118.99	1126.94	23706.05
Apr, 2054	113.59	1132.34	22573.71
May, 2054	108.17	1137.76	21435.95
Jun, 2054	102.71	1143.22	20292.73
Jul, 2054	97.24	1148.69	19144.04
Aug, 2054	91.73	1154.20	17989.84
Sep, 2054	86.20	1159.73	16830.11
Oct, 2054	80.64	1165.29	15664.83
Nov, 2054	75.06	1170.87	14493.96
Dec, 2054	69.45	1176.48	13317.48
Jan, 2055	63.81	1182.12	12135.36
Feb, 2055	58.15	1187.78	10947.58
Mar, 2055	52.46	1193.47	9754.11
Apr, 2055	46.74	1199.19	8554.91
May, 2055	40.99	1204.94	7349.98
Jun, 2055	35.22	1210.71	6139.27
Jul, 2055	29.42	1216.51	4922.75
Aug, 2055	23.59	1222.34	3700.41
Sep, 2055	17.73	1228.20	2472.21
Oct, 2055	11.85	1234.08	1238.13
Nov, 2055	5.93	1240.00	0