Mortgage Parameters

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

Mortgage Summary

Property Total:	$185,000
Down Payment	$55,500
Mortgage Amount:	$129,500
Mortgage Payment:	$755.73 / month
Estimated Tax:	+ $102.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $858.51 / month
Total Interest Paid:	$142,563.60 over 30 years
Total Tax Paid:	$37,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	620.52	135.21	129364.79
Jan, 2026	619.87	135.86	129228.93
Feb, 2026	619.22	136.51	129092.43
Mar, 2026	618.57	137.16	128955.26
Apr, 2026	617.91	137.82	128817.44
May, 2026	617.25	138.48	128678.96
Jun, 2026	616.59	139.14	128539.82
Jul, 2026	615.92	139.81	128400.01
Aug, 2026	615.25	140.48	128259.53
Sep, 2026	614.58	141.15	128118.38
Oct, 2026	613.90	141.83	127976.55
Nov, 2026	613.22	142.51	127834.04
Dec, 2026	612.54	143.19	127690.85
Jan, 2027	611.85	143.88	127546.97
Feb, 2027	611.16	144.57	127402.40
Mar, 2027	610.47	145.26	127257.14
Apr, 2027	609.77	145.96	127111.19
May, 2027	609.07	146.66	126964.53
Jun, 2027	608.37	147.36	126817.17
Jul, 2027	607.67	148.06	126669.11
Aug, 2027	606.96	148.77	126520.33
Sep, 2027	606.24	149.49	126370.85
Oct, 2027	605.53	150.20	126220.64
Nov, 2027	604.81	150.92	126069.72
Dec, 2027	604.08	151.65	125918.08
Jan, 2028	603.36	152.37	125765.70
Feb, 2028	602.63	153.10	125612.60
Mar, 2028	601.89	153.84	125458.76
Apr, 2028	601.16	154.57	125304.19
May, 2028	600.42	155.31	125148.88
Jun, 2028	599.67	156.06	124992.82
Jul, 2028	598.92	156.81	124836.01
Aug, 2028	598.17	157.56	124678.45
Sep, 2028	597.42	158.31	124520.14
Oct, 2028	596.66	159.07	124361.07
Nov, 2028	595.90	159.83	124201.24
Dec, 2028	595.13	160.60	124040.64
Jan, 2029	594.36	161.37	123879.27
Feb, 2029	593.59	162.14	123717.13
Mar, 2029	592.81	162.92	123554.21
Apr, 2029	592.03	163.70	123390.51
May, 2029	591.25	164.48	123226.03
Jun, 2029	590.46	165.27	123060.75
Jul, 2029	589.67	166.06	122894.69
Aug, 2029	588.87	166.86	122727.83
Sep, 2029	588.07	167.66	122560.17
Oct, 2029	587.27	168.46	122391.71
Nov, 2029	586.46	169.27	122222.44
Dec, 2029	585.65	170.08	122052.36
Jan, 2030	584.83	170.90	121881.46
Feb, 2030	584.02	171.71	121709.75
Mar, 2030	583.19	172.54	121537.21
Apr, 2030	582.37	173.36	121363.85
May, 2030	581.54	174.19	121189.65
Jun, 2030	580.70	175.03	121014.62
Jul, 2030	579.86	175.87	120838.75
Aug, 2030	579.02	176.71	120662.04
Sep, 2030	578.17	177.56	120484.49
Oct, 2030	577.32	178.41	120306.08
Nov, 2030	576.47	179.26	120126.81
Dec, 2030	575.61	180.12	119946.69
Jan, 2031	574.74	180.99	119765.71
Feb, 2031	573.88	181.85	119583.85
Mar, 2031	573.01	182.72	119401.13
Apr, 2031	572.13	183.60	119217.53
May, 2031	571.25	184.48	119033.05
Jun, 2031	570.37	185.36	118847.69
Jul, 2031	569.48	186.25	118661.44
Aug, 2031	568.59	187.14	118474.29
Sep, 2031	567.69	188.04	118286.25
Oct, 2031	566.79	188.94	118097.31
Nov, 2031	565.88	189.85	117907.46
Dec, 2031	564.97	190.76	117716.71
Jan, 2032	564.06	191.67	117525.03
Feb, 2032	563.14	192.59	117332.45
Mar, 2032	562.22	193.51	117138.93
Apr, 2032	561.29	194.44	116944.49
May, 2032	560.36	195.37	116749.12
Jun, 2032	559.42	196.31	116552.82
Jul, 2032	558.48	197.25	116355.57
Aug, 2032	557.54	198.19	116157.38
Sep, 2032	556.59	199.14	115958.23
Oct, 2032	555.63	200.10	115758.14
Nov, 2032	554.67	201.06	115557.08
Dec, 2032	553.71	202.02	115355.06
Jan, 2033	552.74	202.99	115152.07
Feb, 2033	551.77	203.96	114948.11
Mar, 2033	550.79	204.94	114743.18
Apr, 2033	549.81	205.92	114537.26
May, 2033	548.82	206.91	114330.35
Jun, 2033	547.83	207.90	114122.46
Jul, 2033	546.84	208.89	113913.56
Aug, 2033	545.84	209.89	113703.67
Sep, 2033	544.83	210.90	113492.77
Oct, 2033	543.82	211.91	113280.86
Nov, 2033	542.80	212.93	113067.93
Dec, 2033	541.78	213.95	112853.99
Jan, 2034	540.76	214.97	112639.01
Feb, 2034	539.73	216.00	112423.01
Mar, 2034	538.69	217.04	112205.98
Apr, 2034	537.65	218.08	111987.90
May, 2034	536.61	219.12	111768.78
Jun, 2034	535.56	220.17	111548.61
Jul, 2034	534.50	221.23	111327.38
Aug, 2034	533.44	222.29	111105.10
Sep, 2034	532.38	223.35	110881.74
Oct, 2034	531.31	224.42	110657.32
Nov, 2034	530.23	225.50	110431.83
Dec, 2034	529.15	226.58	110205.25
Jan, 2035	528.07	227.66	109977.58
Feb, 2035	526.98	228.75	109748.83
Mar, 2035	525.88	229.85	109518.98
Apr, 2035	524.78	230.95	109288.03
May, 2035	523.67	232.06	109055.97
Jun, 2035	522.56	233.17	108822.80
Jul, 2035	521.44	234.29	108588.51
Aug, 2035	520.32	235.41	108353.10
Sep, 2035	519.19	236.54	108116.57
Oct, 2035	518.06	237.67	107878.89
Nov, 2035	516.92	238.81	107640.08
Dec, 2035	515.78	239.95	107400.13
Jan, 2036	514.63	241.10	107159.02
Feb, 2036	513.47	242.26	106916.76
Mar, 2036	512.31	243.42	106673.34
Apr, 2036	511.14	244.59	106428.76
May, 2036	509.97	245.76	106183.00
Jun, 2036	508.79	246.94	105936.06
Jul, 2036	507.61	248.12	105687.94
Aug, 2036	506.42	249.31	105438.63
Sep, 2036	505.23	250.50	105188.13
Oct, 2036	504.03	251.70	104936.43
Nov, 2036	502.82	252.91	104683.52
Dec, 2036	501.61	254.12	104429.40
Jan, 2037	500.39	255.34	104174.06
Feb, 2037	499.17	256.56	103917.49
Mar, 2037	497.94	257.79	103659.70
Apr, 2037	496.70	259.03	103400.67
May, 2037	495.46	260.27	103140.41
Jun, 2037	494.21	261.52	102878.89
Jul, 2037	492.96	262.77	102616.12
Aug, 2037	491.70	264.03	102352.09
Sep, 2037	490.44	265.29	102086.80
Oct, 2037	489.17	266.56	101820.24
Nov, 2037	487.89	267.84	101552.40
Dec, 2037	486.61	269.12	101283.27
Jan, 2038	485.32	270.41	101012.86
Feb, 2038	484.02	271.71	100741.15
Mar, 2038	482.72	273.01	100468.13
Apr, 2038	481.41	274.32	100193.81
May, 2038	480.10	275.63	99918.18
Jun, 2038	478.77	276.96	99641.22
Jul, 2038	477.45	278.28	99362.94
Aug, 2038	476.11	279.62	99083.33
Sep, 2038	474.77	280.96	98802.37
Oct, 2038	473.43	282.30	98520.07
Nov, 2038	472.08	283.65	98236.41
Dec, 2038	470.72	285.01	97951.40
Jan, 2039	469.35	286.38	97665.02
Feb, 2039	467.98	287.75	97377.27
Mar, 2039	466.60	289.13	97088.14
Apr, 2039	465.21	290.52	96797.62
May, 2039	463.82	291.91	96505.71
Jun, 2039	462.42	293.31	96212.41
Jul, 2039	461.02	294.71	95917.69
Aug, 2039	459.61	296.12	95621.57
Sep, 2039	458.19	297.54	95324.03
Oct, 2039	456.76	298.97	95025.06
Nov, 2039	455.33	300.40	94724.66
Dec, 2039	453.89	301.84	94422.82
Jan, 2040	452.44	303.29	94119.53
Feb, 2040	450.99	304.74	93814.79
Mar, 2040	449.53	306.20	93508.59
Apr, 2040	448.06	307.67	93200.92
May, 2040	446.59	309.14	92891.78
Jun, 2040	445.11	310.62	92581.15
Jul, 2040	443.62	312.11	92269.04
Aug, 2040	442.12	313.61	91955.43
Sep, 2040	440.62	315.11	91640.32
Oct, 2040	439.11	316.62	91323.70
Nov, 2040	437.59	318.14	91005.57
Dec, 2040	436.07	319.66	90685.90
Jan, 2041	434.54	321.19	90364.71
Feb, 2041	433.00	322.73	90041.98
Mar, 2041	431.45	324.28	89717.70
Apr, 2041	429.90	325.83	89391.87
May, 2041	428.34	327.39	89064.47
Jun, 2041	426.77	328.96	88735.51
Jul, 2041	425.19	330.54	88404.97
Aug, 2041	423.61	332.12	88072.85
Sep, 2041	422.02	333.71	87739.13
Oct, 2041	420.42	335.31	87403.82
Nov, 2041	418.81	336.92	87066.90
Dec, 2041	417.20	338.53	86728.37
Jan, 2042	415.57	340.16	86388.21
Feb, 2042	413.94	341.79	86046.42
Mar, 2042	412.31	343.42	85703.00
Apr, 2042	410.66	345.07	85357.93
May, 2042	409.01	346.72	85011.21
Jun, 2042	407.35	348.38	84662.82
Jul, 2042	405.68	350.05	84312.77
Aug, 2042	404.00	351.73	83961.04
Sep, 2042	402.31	353.42	83607.62
Oct, 2042	400.62	355.11	83252.51
Nov, 2042	398.92	356.81	82895.70
Dec, 2042	397.21	358.52	82537.18
Jan, 2043	395.49	360.24	82176.94
Feb, 2043	393.76	361.97	81814.97
Mar, 2043	392.03	363.70	81451.27
Apr, 2043	390.29	365.44	81085.83
May, 2043	388.54	367.19	80718.63
Jun, 2043	386.78	368.95	80349.68
Jul, 2043	385.01	370.72	79978.96
Aug, 2043	383.23	372.50	79606.46
Sep, 2043	381.45	374.28	79232.18
Oct, 2043	379.65	376.08	78856.10
Nov, 2043	377.85	377.88	78478.23
Dec, 2043	376.04	379.69	78098.54
Jan, 2044	374.22	381.51	77717.03
Feb, 2044	372.39	383.34	77333.69
Mar, 2044	370.56	385.17	76948.52
Apr, 2044	368.71	387.02	76561.50
May, 2044	366.86	388.87	76172.63
Jun, 2044	364.99	390.74	75781.89
Jul, 2044	363.12	392.61	75389.29
Aug, 2044	361.24	394.49	74994.80
Sep, 2044	359.35	396.38	74598.42
Oct, 2044	357.45	398.28	74200.14
Nov, 2044	355.54	400.19	73799.95
Dec, 2044	353.62	402.11	73397.84
Jan, 2045	351.70	404.03	72993.81
Feb, 2045	349.76	405.97	72587.84
Mar, 2045	347.82	407.91	72179.93
Apr, 2045	345.86	409.87	71770.06
May, 2045	343.90	411.83	71358.23
Jun, 2045	341.92	413.81	70944.43
Jul, 2045	339.94	415.79	70528.64
Aug, 2045	337.95	417.78	70110.86
Sep, 2045	335.95	419.78	69691.08
Oct, 2045	333.94	421.79	69269.28
Nov, 2045	331.92	423.81	68845.47
Dec, 2045	329.88	425.85	68419.62
Jan, 2046	327.84	427.89	67991.74
Feb, 2046	325.79	429.94	67561.80
Mar, 2046	323.73	432.00	67129.80
Apr, 2046	321.66	434.07	66695.74
May, 2046	319.58	436.15	66259.59
Jun, 2046	317.49	438.24	65821.36
Jul, 2046	315.39	440.34	65381.02
Aug, 2046	313.28	442.45	64938.57
Sep, 2046	311.16	444.57	64494.01
Oct, 2046	309.03	446.70	64047.31
Nov, 2046	306.89	448.84	63598.47
Dec, 2046	304.74	450.99	63147.49
Jan, 2047	302.58	453.15	62694.34
Feb, 2047	300.41	455.32	62239.02
Mar, 2047	298.23	457.50	61781.52
Apr, 2047	296.04	459.69	61321.82
May, 2047	293.83	461.90	60859.93
Jun, 2047	291.62	464.11	60395.82
Jul, 2047	289.40	466.33	59929.49
Aug, 2047	287.16	468.57	59460.92
Sep, 2047	284.92	470.81	58990.10
Oct, 2047	282.66	473.07	58517.04
Nov, 2047	280.39	475.34	58041.70
Dec, 2047	278.12	477.61	57564.09
Jan, 2048	275.83	479.90	57084.18
Feb, 2048	273.53	482.20	56601.98
Mar, 2048	271.22	484.51	56117.47
Apr, 2048	268.90	486.83	55630.64
May, 2048	266.56	489.17	55141.47
Jun, 2048	264.22	491.51	54649.96
Jul, 2048	261.86	493.87	54156.09
Aug, 2048	259.50	496.23	53659.86
Sep, 2048	257.12	498.61	53161.25
Oct, 2048	254.73	501.00	52660.25
Nov, 2048	252.33	503.40	52156.85
Dec, 2048	249.92	505.81	51651.04
Jan, 2049	247.49	508.24	51142.81
Feb, 2049	245.06	510.67	50632.13
Mar, 2049	242.61	513.12	50119.02
Apr, 2049	240.15	515.58	49603.44
May, 2049	237.68	518.05	49085.39
Jun, 2049	235.20	520.53	48564.86
Jul, 2049	232.71	523.02	48041.84
Aug, 2049	230.20	525.53	47516.31
Sep, 2049	227.68	528.05	46988.26
Oct, 2049	225.15	530.58	46457.69
Nov, 2049	222.61	533.12	45924.57
Dec, 2049	220.06	535.67	45388.89
Jan, 2050	217.49	538.24	44850.65
Feb, 2050	214.91	540.82	44309.83
Mar, 2050	212.32	543.41	43766.42
Apr, 2050	209.71	546.02	43220.40
May, 2050	207.10	548.63	42671.77
Jun, 2050	204.47	551.26	42120.51
Jul, 2050	201.83	553.90	41566.61
Aug, 2050	199.17	556.56	41010.05
Sep, 2050	196.51	559.22	40450.83
Oct, 2050	193.83	561.90	39888.92
Nov, 2050	191.13	564.60	39324.33
Dec, 2050	188.43	567.30	38757.03
Jan, 2051	185.71	570.02	38187.01
Feb, 2051	182.98	572.75	37614.26
Mar, 2051	180.23	575.50	37038.76
Apr, 2051	177.48	578.25	36460.51
May, 2051	174.71	581.02	35879.48
Jun, 2051	171.92	583.81	35295.68
Jul, 2051	169.13	586.60	34709.07
Aug, 2051	166.31	589.42	34119.66
Sep, 2051	163.49	592.24	33527.42
Oct, 2051	160.65	595.08	32932.34
Nov, 2051	157.80	597.93	32334.41
Dec, 2051	154.94	600.79	31733.62
Jan, 2052	152.06	603.67	31129.94
Feb, 2052	149.16	606.57	30523.38
Mar, 2052	146.26	609.47	29913.90
Apr, 2052	143.34	612.39	29301.51
May, 2052	140.40	615.33	28686.18
Jun, 2052	137.45	618.28	28067.91
Jul, 2052	134.49	621.24	27446.67
Aug, 2052	131.52	624.21	26822.46
Sep, 2052	128.52	627.21	26195.25
Oct, 2052	125.52	630.21	25565.04
Nov, 2052	122.50	633.23	24931.81
Dec, 2052	119.46	636.27	24295.54
Jan, 2053	116.42	639.31	23656.23
Feb, 2053	113.35	642.38	23013.85
Mar, 2053	110.27	645.46	22368.40
Apr, 2053	107.18	648.55	21719.85
May, 2053	104.07	651.66	21068.19
Jun, 2053	100.95	654.78	20413.42
Jul, 2053	97.81	657.92	19755.50
Aug, 2053	94.66	661.07	19094.43
Sep, 2053	91.49	664.24	18430.20
Oct, 2053	88.31	667.42	17762.78
Nov, 2053	85.11	670.62	17092.16
Dec, 2053	81.90	673.83	16418.33
Jan, 2054	78.67	677.06	15741.27
Feb, 2054	75.43	680.30	15060.97
Mar, 2054	72.17	683.56	14377.41
Apr, 2054	68.89	686.84	13690.57
May, 2054	65.60	690.13	13000.44
Jun, 2054	62.29	693.44	12307.00
Jul, 2054	58.97	696.76	11610.24
Aug, 2054	55.63	700.10	10910.15
Sep, 2054	52.28	703.45	10206.69
Oct, 2054	48.91	706.82	9499.87
Nov, 2054	45.52	710.21	8789.66
Dec, 2054	42.12	713.61	8076.05
Jan, 2055	38.70	717.03	7359.02
Feb, 2055	35.26	720.47	6638.55
Mar, 2055	31.81	723.92	5914.63
Apr, 2055	28.34	727.39	5187.24
May, 2055	24.86	730.87	4456.36
Jun, 2055	21.35	734.38	3721.99
Jul, 2055	17.83	737.90	2984.09
Aug, 2055	14.30	741.43	2242.66
Sep, 2055	10.75	744.98	1497.68
Oct, 2055	7.18	748.55	749.12
Nov, 2055	3.59	752.14	0