Mortgage Parameters

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

Mortgage Summary

Property Total:	$152,500
Down Payment	$45,750
Mortgage Amount:	$106,750
Mortgage Payment:	$622.96 / month
Estimated Tax:	+ $84.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $707.68 / month
Total Interest Paid:	$117,514.80 over 30 years
Total Tax Paid:	$30,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	511.51	111.45	106638.55
Mar, 2026	510.98	111.98	106526.57
Mar, 2026	1021.42	224.50	106414.05
May, 2026	509.90	113.06	106300.99
May, 2026	1019.26	226.66	106187.39
Jul, 2026	508.81	114.15	106073.24
Jul, 2026	1017.08	228.84	105958.55
Aug, 2026	507.72	115.24	105843.31
Oct, 2026	507.17	115.79	105727.51
Oct, 2026	1013.78	232.14	105611.16
Dec, 2026	506.05	116.91	105494.26
Dec, 2026	1011.54	234.38	105376.79
Jan, 2027	504.93	118.03	105258.76
Mar, 2027	504.36	118.60	105140.17
Mar, 2027	1008.16	237.76	105021.00
May, 2027	503.23	119.73	104901.27
May, 2027	1005.88	240.04	104780.96
Jul, 2027	502.08	120.88	104660.07
Jul, 2027	1003.58	242.34	104538.61
Aug, 2027	500.91	122.05	104416.57
Oct, 2027	500.33	122.63	104293.93
Oct, 2027	1000.07	245.85	104170.72
Dec, 2027	499.15	123.81	104046.91
Dec, 2027	997.71	248.21	103922.51
Jan, 2028	497.96	125.00	103797.51
Mar, 2028	497.36	125.60	103671.91
Mar, 2028	994.12	251.80	103545.71
May, 2028	496.16	126.80	103418.91
May, 2028	991.71	254.21	103291.50
Jul, 2028	494.94	128.02	103163.48
Jul, 2028	989.26	256.66	103034.84
Aug, 2028	493.71	129.25	102905.59
Oct, 2028	493.09	129.87	102775.72
Oct, 2028	985.56	260.36	102645.23
Dec, 2028	491.84	131.12	102514.11
Dec, 2028	983.05	262.87	102382.36
Jan, 2029	490.58	132.38	102249.98
Mar, 2029	489.95	133.01	102116.97
Mar, 2029	979.26	266.66	101983.32
May, 2029	488.67	134.29	101849.03
May, 2029	976.70	269.22	101714.10
Jul, 2029	487.38	135.58	101578.52
Jul, 2029	974.11	271.81	101442.29
Aug, 2029	486.08	136.88	101305.41
Oct, 2029	485.42	137.54	101167.87
Oct, 2029	970.18	275.74	101029.67
Dec, 2029	484.10	138.86	100890.81
Dec, 2029	967.54	278.38	100751.29
Jan, 2030	482.77	140.19	100611.09
Mar, 2030	482.09	140.87	100470.23
Mar, 2030	963.51	282.41	100328.69
May, 2030	480.74	142.22	100186.47
May, 2030	960.80	285.12	100043.57
Jul, 2030	479.38	143.58	99899.98
Jul, 2030	958.07	287.85	99755.71
Aug, 2030	478.00	144.96	99610.75
Oct, 2030	477.30	145.66	99465.09
Oct, 2030	953.90	292.02	99318.73
Dec, 2030	475.90	147.06	99171.68
Dec, 2030	951.10	294.82	99023.91
Jan, 2031	474.49	148.47	98875.44
Mar, 2031	473.78	149.18	98726.26
Mar, 2031	946.84	299.08	98576.36
May, 2031	472.35	150.61	98425.75
May, 2031	943.97	301.95	98274.41
Jul, 2031	470.90	152.06	98122.35
Jul, 2031	941.07	304.85	97969.56
Aug, 2031	469.44	153.52	97816.04
Oct, 2031	468.70	154.26	97661.78
Oct, 2031	936.66	309.26	97506.78
Dec, 2031	467.22	155.74	97351.04
Dec, 2031	933.69	312.23	97194.56
Jan, 2032	465.72	157.24	97037.32
Mar, 2032	464.97	157.99	96879.33
Mar, 2032	929.18	316.74	96720.58
May, 2032	463.45	159.51	96561.08
May, 2032	926.14	319.78	96400.81
Jul, 2032	461.92	161.04	96239.77
Jul, 2032	923.07	322.85	96077.96
Aug, 2032	460.37	162.59	95915.37
Oct, 2032	459.59	163.37	95752.00
Oct, 2032	918.40	327.52	95587.85
Dec, 2032	458.03	164.93	95422.92
Dec, 2032	915.26	330.66	95257.19
Jan, 2033	456.44	166.52	95090.68
Mar, 2033	455.64	167.32	94923.36
Mar, 2033	910.48	335.44	94755.24
May, 2033	454.04	168.92	94586.31
May, 2033	907.27	338.65	94416.58
Jul, 2033	452.41	170.55	94246.03
Jul, 2033	904.01	341.91	94074.67
Aug, 2033	450.77	172.19	93902.48
Oct, 2033	449.95	173.01	93729.47
Oct, 2033	899.07	346.85	93555.63
Dec, 2033	448.29	174.67	93380.96
Dec, 2033	895.74	350.18	93205.45
Jan, 2034	446.61	176.35	93029.10
Mar, 2034	445.76	177.20	92851.91
Mar, 2034	890.68	355.24	92673.86
May, 2034	444.06	178.90	92494.96
May, 2034	887.27	358.65	92315.21
Jul, 2034	442.34	180.62	92134.59
Jul, 2034	883.82	362.10	91953.11
Aug, 2034	440.61	182.35	91770.76
Oct, 2034	439.73	183.23	91587.53
Oct, 2034	878.59	367.33	91403.43
Dec, 2034	437.97	184.99	91218.45
Dec, 2034	875.06	370.86	91032.57
Jan, 2035	436.20	186.76	90845.81
Mar, 2035	435.30	187.66	90658.15
Mar, 2035	869.70	376.22	90469.60
May, 2035	433.50	189.46	90280.14
May, 2035	866.09	379.83	90089.77
Jul, 2035	431.68	191.28	89898.49
Jul, 2035	862.44	383.48	89706.29
Aug, 2035	429.84	193.12	89513.18
Oct, 2035	428.92	194.04	89319.13
Oct, 2035	856.91	389.01	89124.16
Dec, 2035	427.05	195.91	88928.25
Dec, 2035	853.16	392.76	88731.41
Jan, 2036	425.17	197.79	88533.62
Mar, 2036	424.22	198.74	88334.88
Mar, 2036	847.49	398.43	88135.20
May, 2036	422.31	200.65	87934.55
May, 2036	843.66	402.26	87732.94
Jul, 2036	420.39	202.57	87530.37
Jul, 2036	839.81	406.11	87326.83
Aug, 2036	418.44	204.52	87122.31
Oct, 2036	417.46	205.50	86916.81
Oct, 2036	833.94	411.98	86710.33
Dec, 2036	415.49	207.47	86502.85
Dec, 2036	829.98	415.94	86294.38
Jan, 2037	413.49	209.47	86084.92
Mar, 2037	412.49	210.47	85874.45
Mar, 2037	823.97	421.95	85662.97
May, 2037	410.47	212.49	85450.48
May, 2037	819.92	426.00	85236.97
Jul, 2037	408.43	214.53	85022.44
Jul, 2037	815.83	430.09	84806.88
Aug, 2037	406.37	216.59	84590.28
Oct, 2037	405.33	217.63	84372.65
Oct, 2037	809.62	436.30	84153.98
Dec, 2037	403.24	219.72	83934.25
Dec, 2037	805.42	440.50	83713.48
Jan, 2038	401.13	221.83	83491.65
Mar, 2038	400.06	222.90	83268.75
Mar, 2038	799.06	446.86	83044.79
May, 2038	397.92	225.04	82819.75
May, 2038	794.76	451.16	82593.63
Jul, 2038	395.76	227.20	82366.43
Jul, 2038	790.43	455.49	82138.15
Aug, 2038	393.58	229.38	81908.77
Oct, 2038	392.48	230.48	81678.29
Oct, 2038	783.86	462.06	81446.70
Dec, 2038	390.27	232.69	81214.01
Dec, 2038	779.42	466.50	80980.20
Jan, 2039	388.03	234.93	80745.27
Mar, 2039	386.90	236.06	80509.21
Mar, 2039	772.67	473.25	80272.02
May, 2039	384.64	238.32	80033.70
May, 2039	768.13	477.79	79794.24
Jul, 2039	382.35	240.61	79553.62
Jul, 2039	763.54	482.38	79311.86
Aug, 2039	380.04	242.92	79068.93
Oct, 2039	378.87	244.09	78824.85
Oct, 2039	756.57	489.35	78579.59
Dec, 2039	376.53	246.43	78333.16
Dec, 2039	751.88	494.04	78085.54
Jan, 2040	374.16	248.80	77836.74
Mar, 2040	372.97	249.99	77586.75
Mar, 2040	744.74	501.18	77335.56
May, 2040	370.57	252.39	77083.17
May, 2040	739.93	505.99	76829.56
Jul, 2040	368.14	254.82	76574.74
Jul, 2040	735.06	510.86	76318.70
Aug, 2040	365.69	257.27	76061.44
Oct, 2040	364.46	258.50	75802.94
Oct, 2040	727.68	518.24	75543.20
Dec, 2040	361.98	260.98	75282.22
Dec, 2040	722.71	523.21	75019.99
Jan, 2041	359.47	263.49	74756.50
Mar, 2041	358.21	264.75	74491.75
Mar, 2041	715.15	530.77	74225.73
May, 2041	355.66	267.30	73958.43
May, 2041	710.04	535.88	73689.85
Jul, 2041	353.10	269.86	73419.99
Jul, 2041	704.90	541.02	73148.84
Aug, 2041	350.50	272.46	72876.38
Oct, 2041	349.20	273.76	72602.62
Oct, 2041	697.09	548.83	72327.55
Dec, 2041	346.57	276.39	72051.16
Dec, 2041	691.82	554.10	71773.44
Jan, 2042	343.91	279.05	71494.40
Mar, 2042	342.58	280.38	71214.01
Mar, 2042	683.81	562.11	70932.29
May, 2042	339.88	283.08	70649.21
May, 2042	678.41	567.51	70364.78
Jul, 2042	337.16	285.80	70078.98
Jul, 2042	672.96	572.96	69791.82
Aug, 2042	334.42	288.54	69503.28
Oct, 2042	333.04	289.92	69213.35
Oct, 2042	664.69	581.23	68922.04
Dec, 2042	330.25	292.71	68629.33
Dec, 2042	659.10	586.82	68335.22
Jan, 2043	327.44	295.52	68039.70
Mar, 2043	326.02	296.94	67742.77
Mar, 2043	650.62	595.30	67444.41
May, 2043	323.17	299.79	67144.62
May, 2043	644.90	601.02	66843.39
Jul, 2043	320.29	302.67	66540.72
Jul, 2043	639.13	606.79	66236.60
Aug, 2043	317.38	305.58	65931.03
Oct, 2043	315.92	307.04	65623.99
Oct, 2043	630.37	615.55	65315.48
Dec, 2043	312.97	309.99	65005.49
Dec, 2043	624.45	621.47	64694.01
Jan, 2044	309.99	312.97	64381.04
Mar, 2044	308.49	314.47	64066.57
Mar, 2044	615.48	630.44	63750.60
May, 2044	305.47	317.49	63433.11
May, 2044	609.42	636.50	63114.10
Jul, 2044	302.42	320.54	62793.56
Jul, 2044	603.31	642.61	62471.49
Aug, 2044	299.34	323.62	62147.87
Oct, 2044	297.79	325.17	61822.70
Oct, 2044	594.02	651.90	61495.98
Dec, 2044	294.67	328.29	61167.69
Dec, 2044	587.77	658.15	60837.82
Jan, 2045	291.51	331.45	60506.38
Mar, 2045	289.93	333.03	60173.34
Mar, 2045	578.26	667.66	59838.71
May, 2045	286.73	336.23	59502.48
May, 2045	571.85	674.07	59164.64
Jul, 2045	283.50	339.46	58825.17
Jul, 2045	565.37	680.55	58484.08
Aug, 2045	280.24	342.72	58141.36
Oct, 2045	278.59	344.37	57796.99
Oct, 2045	555.53	690.39	57450.98
Dec, 2045	275.29	347.67	57103.30
Dec, 2045	548.91	697.01	56753.96
Jan, 2046	271.95	351.01	56402.95
Mar, 2046	270.26	352.70	56050.25
Mar, 2046	538.83	707.09	55695.87
May, 2046	266.88	356.08	55339.78
May, 2046	532.05	713.87	54981.99
Jul, 2046	263.46	359.50	54622.49
Jul, 2046	525.19	720.73	54261.26
Aug, 2046	260.00	362.96	53898.30
Oct, 2046	258.26	364.70	53533.61
Oct, 2046	514.78	731.14	53167.16
Dec, 2046	254.76	368.20	52798.96
Dec, 2046	507.76	738.16	52429.00
Jan, 2047	251.22	371.74	52057.26
Mar, 2047	249.44	373.52	51683.74
Mar, 2047	497.09	748.83	51308.43
May, 2047	245.85	377.11	50931.32
May, 2047	489.90	756.02	50552.41
Jul, 2047	242.23	380.73	50171.68
Jul, 2047	482.64	763.28	49789.13
Aug, 2047	238.57	384.39	49404.74
Oct, 2047	236.73	386.23	49018.51
Oct, 2047	471.61	774.31	48630.43
Dec, 2047	233.02	389.94	48240.49
Dec, 2047	464.17	781.75	47848.68
Jan, 2048	229.27	393.69	47455.00
Mar, 2048	227.39	395.57	47059.43
Mar, 2048	452.88	793.04	46661.96
May, 2048	223.59	399.37	46262.59
May, 2048	445.26	800.66	45861.30
Jul, 2048	219.75	403.21	45458.10
Jul, 2048	437.57	808.35	45052.96
Aug, 2048	215.88	407.08	44645.87
Oct, 2048	213.93	409.03	44236.84
Oct, 2048	425.90	820.02	43825.85
Dec, 2048	210.00	412.96	43412.89
Dec, 2048	418.02	827.90	42997.95
Jan, 2049	206.03	416.93	42581.02
Mar, 2049	204.03	418.93	42162.10
Mar, 2049	406.06	839.86	41741.16
May, 2049	200.01	422.95	41318.21
May, 2049	397.99	847.93	40893.24
Jul, 2049	195.95	427.01	40466.22
Jul, 2049	389.85	856.07	40037.16
Aug, 2049	191.84	431.12	39606.05
Oct, 2049	189.78	433.18	39172.87
Oct, 2049	377.48	868.44	38737.61
Dec, 2049	185.62	437.34	38300.27
Dec, 2049	369.14	876.78	37860.83
Jan, 2050	181.42	441.54	37419.29
Mar, 2050	179.30	443.66	36975.63
Mar, 2050	356.47	889.45	36529.84
May, 2050	175.04	447.92	36081.92
May, 2050	347.93	897.99	35631.85
Jul, 2050	170.74	452.22	35179.63
Jul, 2050	339.31	906.61	34725.24
Aug, 2050	166.39	456.57	34268.67
Oct, 2050	164.20	458.76	33809.91
Oct, 2050	326.21	919.71	33348.96
Dec, 2050	159.80	463.16	32885.80
Dec, 2050	317.38	928.54	32420.42
Jan, 2051	155.35	467.61	31952.80
Mar, 2051	153.11	469.85	31482.95
Mar, 2051	303.97	941.95	31010.85
May, 2051	148.59	474.37	30536.48
May, 2051	294.91	951.01	30059.84
Jul, 2051	144.04	478.92	29580.92
Jul, 2051	285.78	960.14	29099.70
Aug, 2051	139.44	483.52	28616.17
Oct, 2051	137.12	485.84	28130.33
Oct, 2051	271.91	974.01	27642.17
Dec, 2051	132.45	490.51	27151.66
Dec, 2051	262.55	983.37	26658.80
Jan, 2052	127.74	495.22	26163.58
Mar, 2052	125.37	497.59	25665.99
Mar, 2052	248.35	997.57	25166.01
May, 2052	120.59	502.37	24663.64
May, 2052	238.77	1007.15	24158.86
Jul, 2052	115.76	507.20	23651.66
Jul, 2052	229.09	1016.83	23142.03
Aug, 2052	110.89	512.07	22629.96
Oct, 2052	108.44	514.52	22115.43
Oct, 2052	214.41	1031.51	21598.44
Dec, 2052	103.49	519.47	21078.97
Dec, 2052	204.49	1041.43	20557.02
Jan, 2053	98.50	524.46	20032.56
Mar, 2053	95.99	526.97	19505.59
Mar, 2053	189.45	1056.47	18976.09
May, 2053	90.93	532.03	18444.06
May, 2053	179.31	1066.61	17909.48
Jul, 2053	85.82	537.14	17372.34
Jul, 2053	169.06	1076.86	16832.62
Aug, 2053	80.66	542.30	16290.31
Oct, 2053	78.06	544.90	15745.41
Oct, 2053	153.51	1092.41	15197.90
Dec, 2053	72.82	550.14	14647.76
Dec, 2053	143.01	1102.91	14094.99
Jan, 2054	67.54	555.42	13539.57
Mar, 2054	64.88	558.08	12981.48
Mar, 2054	127.08	1118.84	12420.73
May, 2054	59.52	563.44	11857.28
May, 2054	116.34	1129.58	11291.14
Jul, 2054	54.10	568.86	10722.28
Jul, 2054	105.48	1140.44	10150.70
Aug, 2054	48.64	574.32	9576.38
Oct, 2054	45.89	577.07	8999.31
Oct, 2054	89.01	1156.91	8419.47
Dec, 2054	40.34	582.62	7836.85
Dec, 2054	77.89	1168.03	7251.44
Jan, 2055	34.75	588.21	6663.23
Mar, 2055	31.93	591.03	6072.20
Mar, 2055	61.03	1184.89	5478.33
May, 2055	26.25	596.71	4881.62
May, 2055	49.64	1196.28	4282.05
Jul, 2055	20.52	602.44	3679.61
Jul, 2055	38.15	1207.77	3074.28
Aug, 2055	14.73	608.23	2466.05
Oct, 2055	11.82	611.14	1854.91
Oct, 2055	20.71	1225.21	1240.84
Dec, 2055	5.95	617.01	623.83
Dec, 2055	8.94	1236.98	3.85