Mortgage Parameters

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

Mortgage Summary

Property Total:	$285,000
Down Payment	$85,500
Mortgage Amount:	$199,500
Mortgage Payment:	$1,164.23 / month
Estimated Tax:	+ $158.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,322.56 / month
Total Interest Paid:	$219,621.60 over 30 years
Total Tax Paid:	$57,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	955.94	208.29	199291.71
Jan, 2026	954.94	209.29	199082.42
Feb, 2026	953.94	210.29	198872.12
Mar, 2026	952.93	211.30	198660.82
Apr, 2026	951.92	212.31	198448.51
May, 2026	950.90	213.33	198235.18
Jun, 2026	949.88	214.35	198020.82
Jul, 2026	948.85	215.38	197805.44
Aug, 2026	947.82	216.41	197589.03
Sep, 2026	946.78	217.45	197371.58
Oct, 2026	945.74	218.49	197153.09
Nov, 2026	944.69	219.54	196933.55
Dec, 2026	943.64	220.59	196712.96
Jan, 2027	942.58	221.65	196491.32
Feb, 2027	941.52	222.71	196268.61
Mar, 2027	940.45	223.78	196044.83
Apr, 2027	939.38	224.85	195819.98
May, 2027	938.30	225.93	195594.06
Jun, 2027	937.22	227.01	195367.05
Jul, 2027	936.13	228.10	195138.95
Aug, 2027	935.04	229.19	194909.76
Sep, 2027	933.94	230.29	194679.48
Oct, 2027	932.84	231.39	194448.08
Nov, 2027	931.73	232.50	194215.59
Dec, 2027	930.62	233.61	193981.97
Jan, 2028	929.50	234.73	193747.24
Feb, 2028	928.37	235.86	193511.38
Mar, 2028	927.24	236.99	193274.39
Apr, 2028	926.11	238.12	193036.27
May, 2028	924.97	239.26	192797.00
Jun, 2028	923.82	240.41	192556.59
Jul, 2028	922.67	241.56	192315.03
Aug, 2028	921.51	242.72	192072.31
Sep, 2028	920.35	243.88	191828.43
Oct, 2028	919.18	245.05	191583.37
Nov, 2028	918.00	246.23	191337.15
Dec, 2028	916.82	247.41	191089.74
Jan, 2029	915.64	248.59	190841.15
Feb, 2029	914.45	249.78	190591.37
Mar, 2029	913.25	250.98	190340.39
Apr, 2029	912.05	252.18	190088.21
May, 2029	910.84	253.39	189834.81
Jun, 2029	909.63	254.60	189580.21
Jul, 2029	908.41	255.82	189324.39
Aug, 2029	907.18	257.05	189067.33
Sep, 2029	905.95	258.28	188809.05
Oct, 2029	904.71	259.52	188549.53
Nov, 2029	903.47	260.76	188288.77
Dec, 2029	902.22	262.01	188026.76
Jan, 2030	900.96	263.27	187763.49
Feb, 2030	899.70	264.53	187498.96
Mar, 2030	898.43	265.80	187233.16
Apr, 2030	897.16	267.07	186966.09
May, 2030	895.88	268.35	186697.74
Jun, 2030	894.59	269.64	186428.10
Jul, 2030	893.30	270.93	186157.17
Aug, 2030	892.00	272.23	185884.95
Sep, 2030	890.70	273.53	185611.41
Oct, 2030	889.39	274.84	185336.57
Nov, 2030	888.07	276.16	185060.41
Dec, 2030	886.75	277.48	184782.93
Jan, 2031	885.42	278.81	184504.12
Feb, 2031	884.08	280.15	184223.97
Mar, 2031	882.74	281.49	183942.48
Apr, 2031	881.39	282.84	183659.64
May, 2031	880.04	284.19	183375.45
Jun, 2031	878.67	285.56	183089.89
Jul, 2031	877.31	286.92	182802.97
Aug, 2031	875.93	288.30	182514.67
Sep, 2031	874.55	289.68	182224.99
Oct, 2031	873.16	291.07	181933.92
Nov, 2031	871.77	292.46	181641.46
Dec, 2031	870.37	293.86	181347.59
Jan, 2032	868.96	295.27	181052.32
Feb, 2032	867.54	296.69	180755.63
Mar, 2032	866.12	298.11	180457.52
Apr, 2032	864.69	299.54	180157.98
May, 2032	863.26	300.97	179857.01
Jun, 2032	861.81	302.42	179554.60
Jul, 2032	860.37	303.86	179250.73
Aug, 2032	858.91	305.32	178945.41
Sep, 2032	857.45	306.78	178638.63
Oct, 2032	855.98	308.25	178330.38
Nov, 2032	854.50	309.73	178020.65
Dec, 2032	853.02	311.21	177709.43
Jan, 2033	851.52	312.71	177396.73
Feb, 2033	850.03	314.20	177082.52
Mar, 2033	848.52	315.71	176766.81
Apr, 2033	847.01	317.22	176449.59
May, 2033	845.49	318.74	176130.85
Jun, 2033	843.96	320.27	175810.58
Jul, 2033	842.43	321.80	175488.77
Aug, 2033	840.88	323.35	175165.43
Sep, 2033	839.33	324.90	174840.53
Oct, 2033	837.78	326.45	174514.08
Nov, 2033	836.21	328.02	174186.06
Dec, 2033	834.64	329.59	173856.47
Jan, 2034	833.06	331.17	173525.31
Feb, 2034	831.48	332.75	173192.55
Mar, 2034	829.88	334.35	172858.20
Apr, 2034	828.28	335.95	172522.25
May, 2034	826.67	337.56	172184.69
Jun, 2034	825.05	339.18	171845.51
Jul, 2034	823.43	340.80	171504.71
Aug, 2034	821.79	342.44	171162.27
Sep, 2034	820.15	344.08	170818.19
Oct, 2034	818.50	345.73	170472.47
Nov, 2034	816.85	347.38	170125.09
Dec, 2034	815.18	349.05	169776.04
Jan, 2035	813.51	350.72	169425.32
Feb, 2035	811.83	352.40	169072.92
Mar, 2035	810.14	354.09	168718.83
Apr, 2035	808.44	355.79	168363.04
May, 2035	806.74	357.49	168005.55
Jun, 2035	805.03	359.20	167646.35
Jul, 2035	803.31	360.92	167285.42
Aug, 2035	801.58	362.65	166922.77
Sep, 2035	799.84	364.39	166558.38
Oct, 2035	798.09	366.14	166192.24
Nov, 2035	796.34	367.89	165824.35
Dec, 2035	794.58	369.65	165454.69
Jan, 2036	792.80	371.43	165083.27
Feb, 2036	791.02	373.21	164710.06
Mar, 2036	789.24	374.99	164335.07
Apr, 2036	787.44	376.79	163958.28
May, 2036	785.63	378.60	163579.68
Jun, 2036	783.82	380.41	163199.27
Jul, 2036	782.00	382.23	162817.04
Aug, 2036	780.16	384.07	162432.97
Sep, 2036	778.32	385.91	162047.07
Oct, 2036	776.48	387.75	161659.31
Nov, 2036	774.62	389.61	161269.70
Dec, 2036	772.75	391.48	160878.22
Jan, 2037	770.87	393.36	160484.86
Feb, 2037	768.99	395.24	160089.62
Mar, 2037	767.10	397.13	159692.49
Apr, 2037	765.19	399.04	159293.45
May, 2037	763.28	400.95	158892.50
Jun, 2037	761.36	402.87	158489.63
Jul, 2037	759.43	404.80	158084.83
Aug, 2037	757.49	406.74	157678.09
Sep, 2037	755.54	408.69	157269.40
Oct, 2037	753.58	410.65	156858.76
Nov, 2037	751.61	412.62	156446.14
Dec, 2037	749.64	414.59	156031.55
Jan, 2038	747.65	416.58	155614.97
Feb, 2038	745.66	418.57	155196.40
Mar, 2038	743.65	420.58	154775.81
Apr, 2038	741.63	422.60	154353.22
May, 2038	739.61	424.62	153928.60
Jun, 2038	737.57	426.66	153501.94
Jul, 2038	735.53	428.70	153073.24
Aug, 2038	733.48	430.75	152642.49
Sep, 2038	731.41	432.82	152209.67
Oct, 2038	729.34	434.89	151774.78
Nov, 2038	727.25	436.98	151337.80
Dec, 2038	725.16	439.07	150898.73
Jan, 2039	723.06	441.17	150457.56
Feb, 2039	720.94	443.29	150014.27
Mar, 2039	718.82	445.41	149568.86
Apr, 2039	716.68	447.55	149121.31
May, 2039	714.54	449.69	148671.62
Jun, 2039	712.38	451.85	148219.78
Jul, 2039	710.22	454.01	147765.77
Aug, 2039	708.04	456.19	147309.58
Sep, 2039	705.86	458.37	146851.21
Oct, 2039	703.66	460.57	146390.64
Nov, 2039	701.46	462.77	145927.87
Dec, 2039	699.24	464.99	145462.88
Jan, 2040	697.01	467.22	144995.66
Feb, 2040	694.77	469.46	144526.20
Mar, 2040	692.52	471.71	144054.49
Apr, 2040	690.26	473.97	143580.52
May, 2040	687.99	476.24	143104.28
Jun, 2040	685.71	478.52	142625.76
Jul, 2040	683.42	480.81	142144.94
Aug, 2040	681.11	483.12	141661.82
Sep, 2040	678.80	485.43	141176.39
Oct, 2040	676.47	487.76	140688.63
Nov, 2040	674.13	490.10	140198.53
Dec, 2040	671.78	492.45	139706.09
Jan, 2041	669.43	494.80	139211.28
Feb, 2041	667.05	497.18	138714.11
Mar, 2041	664.67	499.56	138214.55
Apr, 2041	662.28	501.95	137712.60
May, 2041	659.87	504.36	137208.24
Jun, 2041	657.46	506.77	136701.47
Jul, 2041	655.03	509.20	136192.26
Aug, 2041	652.59	511.64	135680.62
Sep, 2041	650.14	514.09	135166.53
Oct, 2041	647.67	516.56	134649.97
Nov, 2041	645.20	519.03	134130.94
Dec, 2041	642.71	521.52	133609.42
Jan, 2042	640.21	524.02	133085.40
Feb, 2042	637.70	526.53	132558.87
Mar, 2042	635.18	529.05	132029.82
Apr, 2042	632.64	531.59	131498.23
May, 2042	630.10	534.13	130964.10
Jun, 2042	627.54	536.69	130427.40
Jul, 2042	624.96	539.27	129888.14
Aug, 2042	622.38	541.85	129346.29
Sep, 2042	619.78	544.45	128801.84
Oct, 2042	617.18	547.05	128254.79
Nov, 2042	614.55	549.68	127705.11
Dec, 2042	611.92	552.31	127152.80
Jan, 2043	609.27	554.96	126597.85
Feb, 2043	606.61	557.62	126040.23
Mar, 2043	603.94	560.29	125479.95
Apr, 2043	601.26	562.97	124916.97
May, 2043	598.56	565.67	124351.30
Jun, 2043	595.85	568.38	123782.92
Jul, 2043	593.13	571.10	123211.82
Aug, 2043	590.39	573.84	122637.98
Sep, 2043	587.64	576.59	122061.39
Oct, 2043	584.88	579.35	121482.04
Nov, 2043	582.10	582.13	120899.91
Dec, 2043	579.31	584.92	120314.99
Jan, 2044	576.51	587.72	119727.27
Feb, 2044	573.69	590.54	119136.73
Mar, 2044	570.86	593.37	118543.37
Apr, 2044	568.02	596.21	117947.16
May, 2044	565.16	599.07	117348.09
Jun, 2044	562.29	601.94	116746.16
Jul, 2044	559.41	604.82	116141.33
Aug, 2044	556.51	607.72	115533.61
Sep, 2044	553.60	610.63	114922.98
Oct, 2044	550.67	613.56	114309.43
Nov, 2044	547.73	616.50	113692.93
Dec, 2044	544.78	619.45	113073.48
Jan, 2045	541.81	622.42	112451.06
Feb, 2045	538.83	625.40	111825.66
Mar, 2045	535.83	628.40	111197.26
Apr, 2045	532.82	631.41	110565.85
May, 2045	529.79	634.44	109931.41
Jun, 2045	526.75	637.48	109293.94
Jul, 2045	523.70	640.53	108653.41
Aug, 2045	520.63	643.60	108009.81
Sep, 2045	517.55	646.68	107363.12
Oct, 2045	514.45	649.78	106713.34
Nov, 2045	511.33	652.90	106060.45
Dec, 2045	508.21	656.02	105404.42
Jan, 2046	505.06	659.17	104745.26
Feb, 2046	501.90	662.33	104082.93
Mar, 2046	498.73	665.50	103417.43
Apr, 2046	495.54	668.69	102748.74
May, 2046	492.34	671.89	102076.85
Jun, 2046	489.12	675.11	101401.74
Jul, 2046	485.88	678.35	100723.39
Aug, 2046	482.63	681.60	100041.80
Sep, 2046	479.37	684.86	99356.93
Oct, 2046	476.09	688.14	98668.79
Nov, 2046	472.79	691.44	97977.35
Dec, 2046	469.47	694.76	97282.59
Jan, 2047	466.15	698.08	96584.51
Feb, 2047	462.80	701.43	95883.08
Mar, 2047	459.44	704.79	95178.29
Apr, 2047	456.06	708.17	94470.12
May, 2047	452.67	711.56	93758.56
Jun, 2047	449.26	714.97	93043.59
Jul, 2047	445.83	718.40	92325.19
Aug, 2047	442.39	721.84	91603.35
Sep, 2047	438.93	725.30	90878.06
Oct, 2047	435.46	728.77	90149.28
Nov, 2047	431.97	732.26	89417.02
Dec, 2047	428.46	735.77	88681.25
Jan, 2048	424.93	739.30	87941.95
Feb, 2048	421.39	742.84	87199.11
Mar, 2048	417.83	746.40	86452.70
Apr, 2048	414.25	749.98	85702.73
May, 2048	410.66	753.57	84949.16
Jun, 2048	407.05	757.18	84191.97
Jul, 2048	403.42	760.81	83431.16
Aug, 2048	399.77	764.46	82666.71
Sep, 2048	396.11	768.12	81898.59
Oct, 2048	392.43	771.80	81126.79
Nov, 2048	388.73	775.50	80351.29
Dec, 2048	385.02	779.21	79572.08
Jan, 2049	381.28	782.95	78789.13
Feb, 2049	377.53	786.70	78002.43
Mar, 2049	373.76	790.47	77211.96
Apr, 2049	369.97	794.26	76417.71
May, 2049	366.17	798.06	75619.65
Jun, 2049	362.34	801.89	74817.76
Jul, 2049	358.50	805.73	74012.03
Aug, 2049	354.64	809.59	73202.44
Sep, 2049	350.76	813.47	72388.98
Oct, 2049	346.86	817.37	71571.61
Nov, 2049	342.95	821.28	70750.33
Dec, 2049	339.01	825.22	69925.11
Jan, 2050	335.06	829.17	69095.94
Feb, 2050	331.08	833.15	68262.79
Mar, 2050	327.09	837.14	67425.65
Apr, 2050	323.08	841.15	66584.50
May, 2050	319.05	845.18	65739.33
Jun, 2050	315.00	849.23	64890.10
Jul, 2050	310.93	853.30	64036.80
Aug, 2050	306.84	857.39	63179.41
Sep, 2050	302.73	861.50	62317.92
Oct, 2050	298.61	865.62	61452.29
Nov, 2050	294.46	869.77	60582.52
Dec, 2050	290.29	873.94	59708.58
Jan, 2051	286.10	878.13	58830.46
Feb, 2051	281.90	882.33	57948.12
Mar, 2051	277.67	886.56	57061.56
Apr, 2051	273.42	890.81	56170.75
May, 2051	269.15	895.08	55275.67
Jun, 2051	264.86	899.37	54376.30
Jul, 2051	260.55	903.68	53472.63
Aug, 2051	256.22	908.01	52564.62
Sep, 2051	251.87	912.36	51652.26
Oct, 2051	247.50	916.73	50735.53
Nov, 2051	243.11	921.12	49814.41
Dec, 2051	238.69	925.54	48888.88
Jan, 2052	234.26	929.97	47958.90
Feb, 2052	229.80	934.43	47024.48
Mar, 2052	225.33	938.90	46085.57
Apr, 2052	220.83	943.40	45142.17
May, 2052	216.31	947.92	44194.25
Jun, 2052	211.76	952.47	43241.78
Jul, 2052	207.20	957.03	42284.75
Aug, 2052	202.61	961.62	41323.13
Sep, 2052	198.01	966.22	40356.91
Oct, 2052	193.38	970.85	39386.06
Nov, 2052	188.72	975.51	38410.55
Dec, 2052	184.05	980.18	37430.37
Jan, 2053	179.35	984.88	36445.50
Feb, 2053	174.63	989.60	35455.90
Mar, 2053	169.89	994.34	34461.57
Apr, 2053	165.13	999.10	33462.46
May, 2053	160.34	1003.89	32458.57
Jun, 2053	155.53	1008.70	31449.88
Jul, 2053	150.70	1013.53	30436.34
Aug, 2053	145.84	1018.39	29417.95
Sep, 2053	140.96	1023.27	28394.68
Oct, 2053	136.06	1028.17	27366.51
Nov, 2053	131.13	1033.10	26333.41
Dec, 2053	126.18	1038.05	25295.36
Jan, 2054	121.21	1043.02	24252.34
Feb, 2054	116.21	1048.02	23204.32
Mar, 2054	111.19	1053.04	22151.28
Apr, 2054	106.14	1058.09	21093.19
May, 2054	101.07	1063.16	20030.03
Jun, 2054	95.98	1068.25	18961.78
Jul, 2054	90.86	1073.37	17888.41
Aug, 2054	85.72	1078.51	16809.89
Sep, 2054	80.55	1083.68	15726.21
Oct, 2054	75.35	1088.88	14637.33
Nov, 2054	70.14	1094.09	13543.24
Dec, 2054	64.89	1099.34	12443.91
Jan, 2055	59.63	1104.60	11339.30
Feb, 2055	54.33	1109.90	10229.41
Mar, 2055	49.02	1115.21	9114.19
Apr, 2055	43.67	1120.56	7993.64
May, 2055	38.30	1125.93	6867.71
Jun, 2055	32.91	1131.32	5736.39
Jul, 2055	27.49	1136.74	4599.64
Aug, 2055	22.04	1142.19	3457.45
Sep, 2055	16.57	1147.66	2309.79
Oct, 2055	11.07	1153.16	1156.63
Nov, 2055	5.54	1158.69	0