Mortgage Parameters

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

Mortgage Summary

Property Total:	$175,000
Down Payment	$52,500
Mortgage Amount:	$122,500
Mortgage Payment:	$714.88 / month
Estimated Tax:	+ $97.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $812.10 / month
Total Interest Paid:	$134,856.00 over 30 years
Total Tax Paid:	$35,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	586.98	127.90	122372.10
Mar, 2026	586.37	128.51	122243.59
Mar, 2026	1172.12	257.64	122114.46
May, 2026	585.13	129.75	121984.71
May, 2026	1169.64	260.12	121854.34
Jul, 2026	583.89	130.99	121723.34
Jul, 2026	1167.15	262.61	121591.72
Aug, 2026	582.63	132.25	121459.47
Oct, 2026	581.99	132.89	121326.58
Oct, 2026	1163.35	266.41	121193.06
Dec, 2026	580.72	134.16	121058.89
Dec, 2026	1160.79	268.97	120924.09
Jan, 2027	579.43	135.45	120788.64
Mar, 2027	578.78	136.10	120652.54
Mar, 2027	1156.91	272.85	120515.78
May, 2027	577.47	137.41	120378.37
May, 2027	1154.28	275.48	120240.31
Jul, 2027	576.15	138.73	120101.58
Jul, 2027	1151.64	278.12	119962.18
Aug, 2027	574.82	140.06	119822.12
Oct, 2027	574.15	140.73	119681.39
Oct, 2027	1147.62	282.14	119539.98
Dec, 2027	572.80	142.08	119397.90
Dec, 2027	1144.91	284.85	119255.14
Jan, 2028	571.43	143.45	119111.69
Mar, 2028	570.74	144.14	118967.55
Mar, 2028	1140.79	288.97	118822.72
May, 2028	569.36	145.52	118677.20
May, 2028	1138.02	291.74	118530.98
Jul, 2028	567.96	146.92	118384.06
Jul, 2028	1135.22	294.54	118236.44
Aug, 2028	566.55	148.33	118088.11
Oct, 2028	565.84	149.04	117939.07
Oct, 2028	1130.96	298.80	117789.31
Dec, 2028	564.41	150.47	117638.84
Dec, 2028	1128.10	301.66	117487.65
Jan, 2029	562.96	151.92	117335.73
Mar, 2029	562.23	152.65	117183.08
Mar, 2029	1123.73	306.03	117029.70
May, 2029	560.77	154.11	116875.59
May, 2029	1120.80	308.96	116720.74
Jul, 2029	559.29	155.59	116565.15
Jul, 2029	1117.83	311.93	116408.81
Aug, 2029	557.79	157.09	116251.72
Oct, 2029	557.04	157.84	116093.88
Oct, 2029	1113.32	316.44	115935.28
Dec, 2029	555.52	159.36	115775.93
Dec, 2029	1110.28	319.48	115615.81
Jan, 2030	553.99	160.89	115454.92
Mar, 2030	553.22	161.66	115293.26
Mar, 2030	1105.67	324.09	115130.83
May, 2030	551.67	163.21	114967.62
May, 2030	1102.56	327.20	114803.62
Jul, 2030	550.10	164.78	114638.84
Jul, 2030	1099.41	330.35	114473.27
Aug, 2030	548.52	166.36	114306.91
Oct, 2030	547.72	167.16	114139.75
Oct, 2030	1094.64	335.12	113971.79
Dec, 2030	546.11	168.77	113803.03
Dec, 2030	1091.42	338.34	113633.45
Jan, 2031	544.49	170.39	113463.07
Mar, 2031	543.68	171.20	113291.86
Mar, 2031	1086.54	343.22	113119.84
May, 2031	542.03	172.85	112946.99
May, 2031	1083.23	346.53	112773.32
Jul, 2031	540.37	174.51	112598.81
Jul, 2031	1079.91	349.85	112423.47
Aug, 2031	538.70	176.18	112247.28
Oct, 2031	537.85	177.03	112070.25
Oct, 2031	1074.85	354.91	111892.38
Dec, 2031	536.15	178.73	111713.65
Dec, 2031	1071.44	358.32	111534.06
Jan, 2032	534.43	180.45	111353.62
Mar, 2032	533.57	181.31	111172.31
Mar, 2032	1066.27	363.49	110990.13
May, 2032	531.83	183.05	110807.07
May, 2032	1062.78	366.98	110623.14
Jul, 2032	530.07	184.81	110438.33
Jul, 2032	1059.25	370.51	110252.64
Aug, 2032	528.29	186.59	110066.05
Oct, 2032	527.40	187.48	109878.57
Oct, 2032	1053.90	375.86	109690.19
Dec, 2032	525.60	189.28	109500.91
Dec, 2032	1050.29	379.47	109310.72
Jan, 2033	523.78	191.10	109119.62
Mar, 2033	522.86	192.02	108927.61
Mar, 2033	1044.80	384.96	108734.67
May, 2033	521.02	193.86	108540.81
May, 2033	1041.11	388.65	108346.03
Jul, 2033	519.16	195.72	108150.30
Jul, 2033	1037.38	392.38	107953.64
Aug, 2033	517.28	197.60	107756.04
Oct, 2033	516.33	198.55	107557.49
Oct, 2033	1031.71	398.05	107357.99
Dec, 2033	514.42	200.46	107157.54
Dec, 2033	1027.88	401.88	106956.12
Jan, 2034	512.50	202.38	106753.74
Mar, 2034	511.53	203.35	106550.39
Mar, 2034	1022.08	407.68	106346.06
May, 2034	509.57	205.31	106140.75
May, 2034	1018.16	411.60	105934.47
Jul, 2034	507.60	207.28	105727.19
Jul, 2034	1014.21	415.55	105518.92
Aug, 2034	505.61	209.27	105309.65
Oct, 2034	504.61	210.27	105099.38
Oct, 2034	1008.21	421.55	104888.10
Dec, 2034	502.59	212.29	104675.81
Dec, 2034	1004.16	425.60	104462.50
Jan, 2035	500.55	214.33	104248.17
Mar, 2035	499.52	215.36	104032.81
Mar, 2035	998.01	431.75	103816.42
May, 2035	497.45	217.43	103599.00
May, 2035	993.86	435.90	103380.53
Jul, 2035	495.37	219.51	103161.01
Jul, 2035	989.68	440.08	102940.45
Aug, 2035	493.26	221.62	102718.82
Oct, 2035	492.19	222.69	102496.14
Oct, 2035	983.32	446.44	102272.38
Dec, 2035	490.06	224.82	102047.56
Dec, 2035	979.04	450.72	101821.66
Jan, 2036	487.90	226.98	101594.67
Mar, 2036	486.81	228.07	101366.60
Mar, 2036	972.52	457.24	101137.43
May, 2036	484.62	230.26	100907.17
May, 2036	968.13	461.63	100675.81
Jul, 2036	482.40	232.48	100443.33
Jul, 2036	963.69	466.07	100209.74
Aug, 2036	480.17	234.71	99975.03
Oct, 2036	479.05	235.83	99739.20
Oct, 2036	956.97	472.79	99502.24
Dec, 2036	476.78	238.10	99264.14
Dec, 2036	952.42	477.34	99024.90
Jan, 2037	474.49	240.39	98784.51
Mar, 2037	473.34	241.54	98542.98
Mar, 2037	945.53	484.23	98300.28
May, 2037	471.02	243.86	98056.42
May, 2037	940.87	488.89	97811.40
Jul, 2037	468.68	246.20	97565.20
Jul, 2037	936.18	493.58	97317.82
Aug, 2037	466.31	248.57	97069.25
Oct, 2037	465.12	249.76	96819.49
Oct, 2037	929.05	500.71	96568.54
Dec, 2037	462.72	252.16	96316.39
Dec, 2037	924.24	505.52	96063.02
Jan, 2038	460.30	254.58	95808.44
Mar, 2038	459.08	255.80	95552.65
Mar, 2038	916.94	512.82	95295.62
May, 2038	456.62	258.26	95037.37
May, 2038	912.01	517.75	94777.87
Jul, 2038	454.14	260.74	94517.14
Jul, 2038	907.03	522.73	94255.15
Aug, 2038	451.64	263.24	93991.91
Oct, 2038	450.38	264.50	93727.41
Oct, 2038	899.49	530.27	93461.64
Dec, 2038	447.84	267.04	93194.60
Dec, 2038	894.40	535.36	92926.27
Jan, 2039	445.27	269.61	92656.67
Mar, 2039	443.98	270.90	92385.77
Mar, 2039	886.66	543.10	92113.57
May, 2039	441.38	273.50	91840.07
May, 2039	881.45	548.31	91565.25
Jul, 2039	438.75	276.13	91289.12
Jul, 2039	876.18	553.58	91011.67
Aug, 2039	436.10	278.78	90732.89
Oct, 2039	434.76	280.12	90452.77
Oct, 2039	868.18	561.58	90171.31
Dec, 2039	432.07	282.81	89888.50
Dec, 2039	862.79	566.97	89604.34
Jan, 2040	429.35	285.53	89318.81
Mar, 2040	427.99	286.89	89031.92
Mar, 2040	854.60	575.16	88743.65
May, 2040	425.23	289.65	88454.00
May, 2040	849.07	580.69	88162.96
Jul, 2040	422.45	292.43	87870.53
Jul, 2040	843.50	586.26	87576.69
Aug, 2040	419.64	295.24	87281.45
Oct, 2040	418.22	296.66	86984.79
Oct, 2040	835.02	594.74	86686.72
Dec, 2040	415.37	299.51	86387.21
Dec, 2040	829.31	600.45	86086.27
Jan, 2041	412.50	302.38	85783.89
Mar, 2041	411.05	303.83	85480.05
Mar, 2041	820.64	609.12	85174.77
May, 2041	408.13	306.75	84868.01
May, 2041	814.79	614.97	84559.79
Jul, 2041	405.18	309.70	84250.10
Jul, 2041	808.88	620.88	83938.91
Aug, 2041	402.21	312.67	83626.24
Oct, 2041	400.71	314.17	83312.07
Oct, 2041	799.91	629.85	82996.39
Dec, 2041	397.69	317.19	82679.21
Dec, 2041	793.86	635.90	82360.50
Jan, 2042	394.64	320.24	82040.26
Mar, 2042	393.11	321.77	81718.49
Mar, 2042	784.68	645.08	81395.18
May, 2042	390.02	324.86	81070.32
May, 2042	778.48	651.28	80743.90
Jul, 2042	386.90	327.98	80415.92
Jul, 2042	772.23	657.53	80086.36
Aug, 2042	383.75	331.13	79755.23
Oct, 2042	382.16	332.72	79422.51
Oct, 2042	762.73	667.03	79088.20
Dec, 2042	378.96	335.92	78752.28
Dec, 2042	756.31	673.45	78414.76
Jan, 2043	375.74	339.14	78075.61
Mar, 2043	374.11	340.77	77734.85
Mar, 2043	746.59	683.17	77392.44
May, 2043	370.84	344.04	77048.40
May, 2043	740.03	689.73	76702.71
Jul, 2043	367.53	347.35	76355.37
Jul, 2043	733.40	696.36	76006.36
Aug, 2043	364.20	350.68	75655.67
Oct, 2043	362.52	352.36	75303.31
Oct, 2043	723.35	706.41	74949.26
Dec, 2043	359.13	355.75	74593.51
Dec, 2043	716.56	713.20	74236.06
Jan, 2044	355.71	359.17	73876.89
Mar, 2044	353.99	360.89	73516.01
Mar, 2044	706.25	723.51	73153.39
May, 2044	350.53	364.35	72789.04
May, 2044	699.31	730.45	72422.94
Jul, 2044	347.03	367.85	72055.08
Jul, 2044	692.29	737.47	71685.47
Aug, 2044	343.49	371.39	71314.08
Oct, 2044	341.71	373.17	70940.92
Oct, 2044	681.64	748.12	70565.96
Dec, 2044	338.13	376.75	70189.21
Dec, 2044	674.45	755.31	69810.65
Jan, 2045	334.51	380.37	69430.28
Mar, 2045	332.69	382.19	69048.09
Mar, 2045	663.55	766.21	68664.06
May, 2045	329.02	385.86	68278.20
May, 2045	656.19	773.57	67890.49
Jul, 2045	325.31	389.57	67500.91
Jul, 2045	648.75	781.01	67109.48
Aug, 2045	321.57	393.31	66716.16
Oct, 2045	319.68	395.20	66320.96
Oct, 2045	637.47	792.29	65923.87
Dec, 2045	315.89	398.99	65524.88
Dec, 2045	629.86	799.90	65123.97
Jan, 2046	312.05	402.83	64721.14
Mar, 2046	310.12	404.76	64316.38
Mar, 2046	618.30	811.46	63909.69
May, 2046	306.23	408.65	63501.04
May, 2046	610.51	819.25	63090.44
Jul, 2046	302.31	412.57	62677.87
Jul, 2046	602.64	827.12	62263.32
Aug, 2046	298.35	416.53	61846.78
Oct, 2046	296.35	418.53	61428.25
Oct, 2046	590.69	839.07	61007.71
Dec, 2046	292.33	422.55	60585.16
Dec, 2046	582.63	847.13	60160.59
Jan, 2047	288.27	426.61	59733.98
Mar, 2047	286.23	428.65	59305.32
Mar, 2047	570.40	859.36	58874.61
May, 2047	282.11	432.77	58441.84
May, 2047	562.14	867.62	58006.99
Jul, 2047	277.95	436.93	57570.06
Jul, 2047	553.81	875.95	57131.04
Aug, 2047	273.75	441.13	56689.91
Oct, 2047	271.64	443.24	56246.67
Oct, 2047	541.16	888.60	55801.31
Dec, 2047	267.38	447.50	55353.81
Dec, 2047	532.62	897.14	54904.17
Jan, 2048	263.08	451.80	54452.37
Mar, 2048	260.92	453.96	53998.41
Mar, 2048	519.66	910.10	53542.27
May, 2048	256.56	458.32	53083.95
May, 2048	510.92	918.84	52623.43
Jul, 2048	252.15	462.73	52160.70
Jul, 2048	502.09	927.67	51695.76
Aug, 2048	247.71	467.17	51228.59
Oct, 2048	245.47	469.41	50759.18
Oct, 2048	488.69	941.07	50287.52
Dec, 2048	240.96	473.92	49813.60
Dec, 2048	479.65	950.11	49337.41
Jan, 2049	236.41	478.47	48858.94
Mar, 2049	234.12	480.76	48378.17
Mar, 2049	465.93	963.83	47895.11
May, 2049	229.50	485.38	47409.72
May, 2049	456.67	973.09	46922.01
Jul, 2049	224.83	490.05	46431.97
Jul, 2049	447.32	982.44	45939.58
Aug, 2049	220.13	494.75	45444.82
Oct, 2049	217.76	497.12	44947.70
Oct, 2049	433.13	996.63	44448.19
Dec, 2049	212.98	501.90	43946.29
Dec, 2049	423.56	1006.20	43441.99
Jan, 2050	208.16	506.72	42935.27
Mar, 2050	205.73	509.15	42426.12
Mar, 2050	409.02	1020.74	41914.53
May, 2050	200.84	514.04	41400.49
May, 2050	399.22	1030.54	40883.99
Jul, 2050	195.90	518.98	40365.01
Jul, 2050	389.32	1040.44	39843.55
Aug, 2050	190.92	523.96	39319.59
Oct, 2050	188.41	526.47	38793.11
Oct, 2050	374.29	1055.47	38264.12
Dec, 2050	183.35	531.53	37732.58
Dec, 2050	364.15	1065.61	37198.51
Jan, 2051	178.24	536.64	36661.87
Mar, 2051	175.67	539.21	36122.66
Mar, 2051	348.76	1081.00	35580.87
May, 2051	170.49	544.39	35036.48
May, 2051	338.37	1091.39	34489.48
Jul, 2051	165.26	549.62	33939.87
Jul, 2051	327.89	1101.87	33387.61
Aug, 2051	159.98	554.90	32832.72
Oct, 2051	157.32	557.56	32275.16
Oct, 2051	311.97	1117.79	31714.93
Dec, 2051	151.97	562.91	31152.02
Dec, 2051	301.24	1128.52	30586.41
Jan, 2052	146.56	568.32	30018.09
Mar, 2052	143.84	571.04	29447.05
Mar, 2052	284.94	1144.82	28873.27
May, 2052	138.35	576.53	28296.74
May, 2052	273.94	1155.82	27717.45
Jul, 2052	132.81	582.07	27135.38
Jul, 2052	262.83	1166.93	26550.52
Aug, 2052	127.22	587.66	25962.86
Oct, 2052	124.41	590.47	25372.39
Oct, 2052	245.99	1183.77	24779.09
Dec, 2052	118.73	596.15	24182.94
Dec, 2052	234.61	1195.15	23583.93
Jan, 2053	113.01	601.87	22982.06
Mar, 2053	110.12	604.76	22377.30
Mar, 2053	217.34	1212.42	21769.65
May, 2053	104.31	610.57	21159.08
May, 2053	205.70	1224.06	20545.59
Jul, 2053	98.45	616.43	19929.16
Jul, 2053	193.94	1235.82	19309.77
Aug, 2053	92.53	622.35	18687.42
Oct, 2053	89.54	625.34	18062.08
Oct, 2053	176.09	1253.67	17433.75
Dec, 2053	83.54	631.34	16802.40
Dec, 2053	164.05	1265.71	16168.04
Jan, 2054	77.47	637.41	15530.63
Mar, 2054	74.42	640.46	14890.16
Mar, 2054	145.77	1283.99	14246.63
May, 2054	68.27	646.61	13600.02
May, 2054	133.44	1296.32	12950.31
Jul, 2054	62.05	652.83	12297.48
Jul, 2054	120.98	1308.78	11641.52
Aug, 2054	55.78	659.10	10982.43
Oct, 2054	52.62	662.26	10320.17
Oct, 2054	102.07	1327.69	9654.74
Dec, 2054	46.26	668.62	8986.12
Dec, 2054	89.32	1340.44	8314.30
Jan, 2055	39.84	675.04	7639.26
Mar, 2055	36.60	678.28	6960.99
Mar, 2055	69.95	1359.81	6279.46
May, 2055	30.09	684.79	5594.67
May, 2055	56.90	1372.86	4906.60
Jul, 2055	23.51	691.37	4215.23
Jul, 2055	43.71	1386.05	3520.55
Aug, 2055	16.87	698.01	2822.54
Oct, 2055	13.52	701.36	2121.18
Oct, 2055	23.68	1406.08	1416.46
Dec, 2055	6.79	708.09	708.37
Dec, 2055	10.18	1419.58	0