Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,340,000
Down Payment	$402,000
Mortgage Amount:	$938,000
Mortgage Payment:	$5,473.91 / month
Estimated Tax:	+ $744.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $6,218.35 / month
Total Interest Paid:	$1,032,606.00 over 30 years
Total Tax Paid:	$268,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	4494.58	979.33	937020.67
Jan, 2026	4489.89	984.02	936036.65
Feb, 2026	4485.18	988.73	935047.92
Mar, 2026	4480.44	993.47	934054.45
Apr, 2026	4475.68	998.23	933056.22
May, 2026	4470.89	1003.02	932053.20
Jun, 2026	4466.09	1007.82	931045.38
Jul, 2026	4461.26	1012.65	930032.73
Aug, 2026	4456.41	1017.50	929015.22
Sep, 2026	4451.53	1022.38	927992.85
Oct, 2026	4446.63	1027.28	926965.57
Nov, 2026	4441.71	1032.20	925933.37
Dec, 2026	4436.76	1037.15	924896.22
Jan, 2027	4431.79	1042.12	923854.11
Feb, 2027	4426.80	1047.11	922807.00
Mar, 2027	4421.78	1052.13	921754.87
Apr, 2027	4416.74	1057.17	920697.70
May, 2027	4411.68	1062.23	919635.47
Jun, 2027	4406.59	1067.32	918568.15
Jul, 2027	4401.47	1072.44	917495.71
Aug, 2027	4396.33	1077.58	916418.13
Sep, 2027	4391.17	1082.74	915335.39
Oct, 2027	4385.98	1087.93	914247.46
Nov, 2027	4380.77	1093.14	913154.32
Dec, 2027	4375.53	1098.38	912055.94
Jan, 2028	4370.27	1103.64	910952.30
Feb, 2028	4364.98	1108.93	909843.37
Mar, 2028	4359.67	1114.24	908729.13
Apr, 2028	4354.33	1119.58	907609.55
May, 2028	4348.96	1124.95	906484.60
Jun, 2028	4343.57	1130.34	905354.26
Jul, 2028	4338.16	1135.75	904218.51
Aug, 2028	4332.71	1141.20	903077.31
Sep, 2028	4327.25	1146.66	901930.64
Oct, 2028	4321.75	1152.16	900778.49
Nov, 2028	4316.23	1157.68	899620.81
Dec, 2028	4310.68	1163.23	898457.58
Jan, 2029	4305.11	1168.80	897288.78
Feb, 2029	4299.51	1174.40	896114.38
Mar, 2029	4293.88	1180.03	894934.35
Apr, 2029	4288.23	1185.68	893748.67
May, 2029	4282.55	1191.36	892557.30
Jun, 2029	4276.84	1197.07	891360.23
Jul, 2029	4271.10	1202.81	890157.42
Aug, 2029	4265.34	1208.57	888948.85
Sep, 2029	4259.55	1214.36	887734.48
Oct, 2029	4253.73	1220.18	886514.30
Nov, 2029	4247.88	1226.03	885288.27
Dec, 2029	4242.01	1231.90	884056.37
Jan, 2030	4236.10	1237.81	882818.56
Feb, 2030	4230.17	1243.74	881574.82
Mar, 2030	4224.21	1249.70	880325.13
Apr, 2030	4218.22	1255.69	879069.44
May, 2030	4212.21	1261.70	877807.74
Jun, 2030	4206.16	1267.75	876539.99
Jul, 2030	4200.09	1273.82	875266.17
Aug, 2030	4193.98	1279.93	873986.24
Sep, 2030	4187.85	1286.06	872700.18
Oct, 2030	4181.69	1292.22	871407.96
Nov, 2030	4175.50	1298.41	870109.55
Dec, 2030	4169.27	1304.64	868804.91
Jan, 2031	4163.02	1310.89	867494.03
Feb, 2031	4156.74	1317.17	866176.86
Mar, 2031	4150.43	1323.48	864853.38
Apr, 2031	4144.09	1329.82	863523.56
May, 2031	4137.72	1336.19	862187.37
Jun, 2031	4131.31	1342.60	860844.77
Jul, 2031	4124.88	1349.03	859495.74
Aug, 2031	4118.42	1355.49	858140.25
Sep, 2031	4111.92	1361.99	856778.26
Oct, 2031	4105.40	1368.51	855409.75
Nov, 2031	4098.84	1375.07	854034.67
Dec, 2031	4092.25	1381.66	852653.01
Jan, 2032	4085.63	1388.28	851264.73
Feb, 2032	4078.98	1394.93	849869.80
Mar, 2032	4072.29	1401.62	848468.18
Apr, 2032	4065.58	1408.33	847059.85
May, 2032	4058.83	1415.08	845644.77
Jun, 2032	4052.05	1421.86	844222.91
Jul, 2032	4045.23	1428.68	842794.23
Aug, 2032	4038.39	1435.52	841358.71
Sep, 2032	4031.51	1442.40	839916.31
Oct, 2032	4024.60	1449.31	838467.00
Nov, 2032	4017.65	1456.26	837010.74
Dec, 2032	4010.68	1463.23	835547.51
Jan, 2033	4003.67	1470.24	834077.26
Feb, 2033	3996.62	1477.29	832599.97
Mar, 2033	3989.54	1484.37	831115.61
Apr, 2033	3982.43	1491.48	829624.13
May, 2033	3975.28	1498.63	828125.50
Jun, 2033	3968.10	1505.81	826619.69
Jul, 2033	3960.89	1513.02	825106.67
Aug, 2033	3953.64	1520.27	823586.39
Sep, 2033	3946.35	1527.56	822058.83
Oct, 2033	3939.03	1534.88	820523.95
Nov, 2033	3931.68	1542.23	818981.72
Dec, 2033	3924.29	1549.62	817432.10
Jan, 2034	3916.86	1557.05	815875.05
Feb, 2034	3909.40	1564.51	814310.54
Mar, 2034	3901.90	1572.01	812738.54
Apr, 2034	3894.37	1579.54	811159.00
May, 2034	3886.80	1587.11	809571.89
Jun, 2034	3879.20	1594.71	807977.18
Jul, 2034	3871.56	1602.35	806374.83
Aug, 2034	3863.88	1610.03	804764.80
Sep, 2034	3856.16	1617.75	803147.05
Oct, 2034	3848.41	1625.50	801521.56
Nov, 2034	3840.62	1633.29	799888.27
Dec, 2034	3832.80	1641.11	798247.16
Jan, 2035	3824.93	1648.98	796598.18
Feb, 2035	3817.03	1656.88	794941.31
Mar, 2035	3809.09	1664.82	793276.49
Apr, 2035	3801.12	1672.79	791603.70
May, 2035	3793.10	1680.81	789922.89
Jun, 2035	3785.05	1688.86	788234.02
Jul, 2035	3776.95	1696.96	786537.07
Aug, 2035	3768.82	1705.09	784831.98
Sep, 2035	3760.65	1713.26	783118.73
Oct, 2035	3752.44	1721.47	781397.26
Nov, 2035	3744.20	1729.71	779667.54
Dec, 2035	3735.91	1738.00	777929.54
Jan, 2036	3727.58	1746.33	776183.21
Feb, 2036	3719.21	1754.70	774428.51
Mar, 2036	3710.80	1763.11	772665.40
Apr, 2036	3702.36	1771.55	770893.85
May, 2036	3693.87	1780.04	769113.81
Jun, 2036	3685.34	1788.57	767325.23
Jul, 2036	3676.77	1797.14	765528.09
Aug, 2036	3668.16	1805.75	763722.34
Sep, 2036	3659.50	1814.41	761907.93
Oct, 2036	3650.81	1823.10	760084.83
Nov, 2036	3642.07	1831.84	758252.99
Dec, 2036	3633.30	1840.61	756412.38
Jan, 2037	3624.48	1849.43	754562.94
Feb, 2037	3615.61	1858.30	752704.65
Mar, 2037	3606.71	1867.20	750837.45
Apr, 2037	3597.76	1876.15	748961.30
May, 2037	3588.77	1885.14	747076.16
Jun, 2037	3579.74	1894.17	745181.99
Jul, 2037	3570.66	1903.25	743278.75
Aug, 2037	3561.54	1912.37	741366.38
Sep, 2037	3552.38	1921.53	739444.85
Oct, 2037	3543.17	1930.74	737514.11
Nov, 2037	3533.92	1939.99	735574.12
Dec, 2037	3524.63	1949.28	733624.84
Jan, 2038	3515.29	1958.62	731666.22
Feb, 2038	3505.90	1968.01	729698.21
Mar, 2038	3496.47	1977.44	727720.77
Apr, 2038	3487.00	1986.91	725733.85
May, 2038	3477.47	1996.44	723737.42
Jun, 2038	3467.91	2006.00	721731.42
Jul, 2038	3458.30	2015.61	719715.80
Aug, 2038	3448.64	2025.27	717690.53
Sep, 2038	3438.93	2034.98	715655.55
Oct, 2038	3429.18	2044.73	713610.83
Nov, 2038	3419.39	2054.52	711556.30
Dec, 2038	3409.54	2064.37	709491.93
Jan, 2039	3399.65	2074.26	707417.67
Feb, 2039	3389.71	2084.20	705333.47
Mar, 2039	3379.72	2094.19	703239.28
Apr, 2039	3369.69	2104.22	701135.06
May, 2039	3359.61	2114.30	699020.76
Jun, 2039	3349.47	2124.44	696896.32
Jul, 2039	3339.29	2134.62	694761.71
Aug, 2039	3329.07	2144.84	692616.86
Sep, 2039	3318.79	2155.12	690461.74
Oct, 2039	3308.46	2165.45	688296.30
Nov, 2039	3298.09	2175.82	686120.47
Dec, 2039	3287.66	2186.25	683934.22
Jan, 2040	3277.18	2196.73	681737.50
Feb, 2040	3266.66	2207.25	679530.25
Mar, 2040	3256.08	2217.83	677312.42
Apr, 2040	3245.46	2228.45	675083.96
May, 2040	3234.78	2239.13	672844.83
Jun, 2040	3224.05	2249.86	670594.97
Jul, 2040	3213.27	2260.64	668334.33
Aug, 2040	3202.44	2271.47	666062.85
Sep, 2040	3191.55	2282.36	663780.49
Oct, 2040	3180.61	2293.30	661487.20
Nov, 2040	3169.63	2304.28	659182.91
Dec, 2040	3158.58	2315.33	656867.59
Jan, 2041	3147.49	2326.42	654541.17
Feb, 2041	3136.34	2337.57	652203.60
Mar, 2041	3125.14	2348.77	649854.84
Apr, 2041	3113.89	2360.02	647494.81
May, 2041	3102.58	2371.33	645123.48
Jun, 2041	3091.22	2382.69	642740.79
Jul, 2041	3079.80	2394.11	640346.68
Aug, 2041	3068.33	2405.58	637941.10
Sep, 2041	3056.80	2417.11	635523.99
Oct, 2041	3045.22	2428.69	633095.30
Nov, 2041	3033.58	2440.33	630654.97
Dec, 2041	3021.89	2452.02	628202.95
Jan, 2042	3010.14	2463.77	625739.18
Feb, 2042	2998.33	2475.58	623263.60
Mar, 2042	2986.47	2487.44	620776.16
Apr, 2042	2974.55	2499.36	618276.80
May, 2042	2962.58	2511.33	615765.47
Jun, 2042	2950.54	2523.37	613242.10
Jul, 2042	2938.45	2535.46	610706.64
Aug, 2042	2926.30	2547.61	608159.04
Sep, 2042	2914.10	2559.81	605599.22
Oct, 2042	2901.83	2572.08	603027.14
Nov, 2042	2889.51	2584.40	600442.74
Dec, 2042	2877.12	2596.79	597845.95
Jan, 2043	2864.68	2609.23	595236.72
Feb, 2043	2852.18	2621.73	592614.98
Mar, 2043	2839.61	2634.30	589980.69
Apr, 2043	2826.99	2646.92	587333.77
May, 2043	2814.31	2659.60	584674.16
Jun, 2043	2801.56	2672.35	582001.82
Jul, 2043	2788.76	2685.15	579316.67
Aug, 2043	2775.89	2698.02	576618.65
Sep, 2043	2762.96	2710.95	573907.70
Oct, 2043	2749.97	2723.94	571183.77
Nov, 2043	2736.92	2736.99	568446.78
Dec, 2043	2723.81	2750.10	565696.68
Jan, 2044	2710.63	2763.28	562933.40
Feb, 2044	2697.39	2776.52	560156.88
Mar, 2044	2684.09	2789.82	557367.05
Apr, 2044	2670.72	2803.19	554563.86
May, 2044	2657.29	2816.62	551747.23
Jun, 2044	2643.79	2830.12	548917.11
Jul, 2044	2630.23	2843.68	546073.43
Aug, 2044	2616.60	2857.31	543216.12
Sep, 2044	2602.91	2871.00	540345.12
Oct, 2044	2589.15	2884.76	537460.37
Nov, 2044	2575.33	2898.58	534561.79
Dec, 2044	2561.44	2912.47	531649.32
Jan, 2045	2547.49	2926.42	528722.90
Feb, 2045	2533.46	2940.45	525782.45
Mar, 2045	2519.37	2954.54	522827.91
Apr, 2045	2505.22	2968.69	519859.22
May, 2045	2490.99	2982.92	516876.30
Jun, 2045	2476.70	2997.21	513879.09
Jul, 2045	2462.34	3011.57	510867.52
Aug, 2045	2447.91	3026.00	507841.52
Sep, 2045	2433.41	3040.50	504801.01
Oct, 2045	2418.84	3055.07	501745.94
Nov, 2045	2404.20	3069.71	498676.23
Dec, 2045	2389.49	3084.42	495591.81
Jan, 2046	2374.71	3099.20	492492.61
Feb, 2046	2359.86	3114.05	489378.56
Mar, 2046	2344.94	3128.97	486249.59
Apr, 2046	2329.95	3143.96	483105.63
May, 2046	2314.88	3159.03	479946.60
Jun, 2046	2299.74	3174.17	476772.43
Jul, 2046	2284.53	3189.38	473583.06
Aug, 2046	2269.25	3204.66	470378.40
Sep, 2046	2253.90	3220.01	467158.39
Oct, 2046	2238.47	3235.44	463922.94
Nov, 2046	2222.96	3250.95	460672.00
Dec, 2046	2207.39	3266.52	457405.47
Jan, 2047	2191.73	3282.18	454123.30
Feb, 2047	2176.01	3297.90	450825.40
Mar, 2047	2160.21	3313.70	447511.69
Apr, 2047	2144.33	3329.58	444182.11
May, 2047	2128.37	3345.54	440836.57
Jun, 2047	2112.34	3361.57	437475.00
Jul, 2047	2096.23	3377.68	434097.33
Aug, 2047	2080.05	3393.86	430703.47
Sep, 2047	2063.79	3410.12	427293.34
Oct, 2047	2047.45	3426.46	423866.88
Nov, 2047	2031.03	3442.88	420424.00
Dec, 2047	2014.53	3459.38	416964.62
Jan, 2048	1997.96	3475.95	413488.67
Feb, 2048	1981.30	3492.61	409996.06
Mar, 2048	1964.56	3509.35	406486.71
Apr, 2048	1947.75	3526.16	402960.55
May, 2048	1930.85	3543.06	399417.49
Jun, 2048	1913.88	3560.03	395857.46
Jul, 2048	1896.82	3577.09	392280.37
Aug, 2048	1879.68	3594.23	388686.13
Sep, 2048	1862.45	3611.46	385074.68
Oct, 2048	1845.15	3628.76	381445.92
Nov, 2048	1827.76	3646.15	377799.77
Dec, 2048	1810.29	3663.62	374136.15
Jan, 2049	1792.74	3681.17	370454.97
Feb, 2049	1775.10	3698.81	366756.16
Mar, 2049	1757.37	3716.54	363039.62
Apr, 2049	1739.56	3734.35	359305.28
May, 2049	1721.67	3752.24	355553.04
Jun, 2049	1703.69	3770.22	351782.82
Jul, 2049	1685.63	3788.28	347994.54
Aug, 2049	1667.47	3806.44	344188.10
Sep, 2049	1649.23	3824.68	340363.43
Oct, 2049	1630.91	3843.00	336520.43
Nov, 2049	1612.49	3861.42	332659.01
Dec, 2049	1593.99	3879.92	328779.09
Jan, 2050	1575.40	3898.51	324880.58
Feb, 2050	1556.72	3917.19	320963.39
Mar, 2050	1537.95	3935.96	317027.43
Apr, 2050	1519.09	3954.82	313072.61
May, 2050	1500.14	3973.77	309098.84
Jun, 2050	1481.10	3992.81	305106.03
Jul, 2050	1461.97	4011.94	301094.08
Aug, 2050	1442.74	4031.17	297062.92
Sep, 2050	1423.43	4050.48	293012.43
Oct, 2050	1404.02	4069.89	288942.54
Nov, 2050	1384.52	4089.39	284853.15
Dec, 2050	1364.92	4108.99	280744.16
Jan, 2051	1345.23	4128.68	276615.48
Feb, 2051	1325.45	4148.46	272467.02
Mar, 2051	1305.57	4168.34	268298.68
Apr, 2051	1285.60	4188.31	264110.37
May, 2051	1265.53	4208.38	259901.99
Jun, 2051	1245.36	4228.55	255673.44
Jul, 2051	1225.10	4248.81	251424.63
Aug, 2051	1204.74	4269.17	247155.47
Sep, 2051	1184.29	4289.62	242865.84
Oct, 2051	1163.73	4310.18	238555.66
Nov, 2051	1143.08	4330.83	234224.83
Dec, 2051	1122.33	4351.58	229873.25
Jan, 2052	1101.48	4372.43	225500.82
Feb, 2052	1080.52	4393.39	221107.43
Mar, 2052	1059.47	4414.44	216692.99
Apr, 2052	1038.32	4435.59	212257.41
May, 2052	1017.07	4456.84	207800.56
Jun, 2052	995.71	4478.20	203322.36
Jul, 2052	974.25	4499.66	198822.71
Aug, 2052	952.69	4521.22	194301.49
Sep, 2052	931.03	4542.88	189758.61
Oct, 2052	909.26	4564.65	185193.96
Nov, 2052	887.39	4586.52	180607.43
Dec, 2052	865.41	4608.50	175998.93
Jan, 2053	843.33	4630.58	171368.35
Feb, 2053	821.14	4652.77	166715.58
Mar, 2053	798.85	4675.06	162040.52
Apr, 2053	776.44	4697.47	157343.05
May, 2053	753.94	4719.97	152623.08
Jun, 2053	731.32	4742.59	147880.49
Jul, 2053	708.59	4765.32	143115.17
Aug, 2053	685.76	4788.15	138327.02
Sep, 2053	662.82	4811.09	133515.93
Oct, 2053	639.76	4834.15	128681.78
Nov, 2053	616.60	4857.31	123824.47
Dec, 2053	593.33	4880.58	118943.89
Jan, 2054	569.94	4903.97	114039.92
Feb, 2054	546.44	4927.47	109112.45
Mar, 2054	522.83	4951.08	104161.37
Apr, 2054	499.11	4974.80	99186.57
May, 2054	475.27	4998.64	94187.92
Jun, 2054	451.32	5022.59	89165.33
Jul, 2054	427.25	5046.66	84118.67
Aug, 2054	403.07	5070.84	79047.83
Sep, 2054	378.77	5095.14	73952.69
Oct, 2054	354.36	5119.55	68833.14
Nov, 2054	329.83	5144.08	63689.05
Dec, 2054	305.18	5168.73	58520.32
Jan, 2055	280.41	5193.50	53326.82
Feb, 2055	255.52	5218.39	48108.43
Mar, 2055	230.52	5243.39	42865.04
Apr, 2055	205.40	5268.51	37596.53
May, 2055	180.15	5293.76	32302.77
Jun, 2055	154.78	5319.13	26983.64
Jul, 2055	129.30	5344.61	21639.03
Aug, 2055	103.69	5370.22	16268.81
Sep, 2055	77.95	5395.96	10872.85
Oct, 2055	52.10	5421.81	5451.04
Nov, 2055	26.12	5447.79	3.25