Mortgage Parameters

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

Mortgage Summary

Property Total:	$240,000
Down Payment	$72,000
Mortgage Amount:	$168,000
Mortgage Payment:	$980.40 / month
Estimated Tax:	+ $133.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,113.73 / month
Total Interest Paid:	$184,942.80 over 30 years
Total Tax Paid:	$48,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	805.00	175.40	167824.60
Mar, 2026	804.16	176.24	167648.36
Mar, 2026	1607.48	353.32	167471.27
May, 2026	802.47	177.93	167293.34
May, 2026	1604.08	356.72	167114.56
Jul, 2026	800.76	179.64	166934.91
Jul, 2026	1600.66	360.14	166754.41
Aug, 2026	799.03	181.37	166573.04
Oct, 2026	798.16	182.24	166390.80
Oct, 2026	1595.45	365.35	166207.69
Dec, 2026	796.41	183.99	166023.70
Dec, 2026	1591.94	368.86	165838.83
Jan, 2027	794.64	185.76	165653.08
Mar, 2027	793.75	186.65	165466.43
Mar, 2027	1586.61	374.19	165278.89
May, 2027	791.96	188.44	165090.45
May, 2027	1583.02	377.78	164901.11
Jul, 2027	790.15	190.25	164710.86
Jul, 2027	1579.39	381.41	164519.70
Aug, 2027	788.32	192.08	164327.63
Oct, 2027	787.40	193.00	164134.63
Oct, 2027	1573.88	386.92	163940.71
Dec, 2027	785.55	194.85	163745.86
Dec, 2027	1570.17	390.63	163550.07
Jan, 2028	783.68	196.72	163353.35
Mar, 2028	782.73	197.67	163155.69
Mar, 2028	1564.52	396.28	162957.07
May, 2028	780.84	199.56	162757.51
May, 2028	1560.72	400.08	162556.99
Jul, 2028	778.92	201.48	162355.51
Jul, 2028	1556.87	403.93	162153.06
Aug, 2028	776.98	203.42	161949.64
Oct, 2028	776.01	204.39	161745.25
Oct, 2028	1551.04	409.76	161539.88
Dec, 2028	774.05	206.35	161333.53
Dec, 2028	1547.11	413.69	161126.18
Jan, 2029	772.06	208.34	160917.85
Mar, 2029	771.06	209.34	160708.51
Mar, 2029	1541.12	419.68	160498.17
May, 2029	769.05	211.35	160286.83
May, 2029	1537.09	423.71	160074.47
Jul, 2029	767.02	213.38	159861.09
Jul, 2029	1533.02	427.78	159646.69
Aug, 2029	764.97	215.43	159431.27
Oct, 2029	763.94	216.46	159214.81
Oct, 2029	1526.84	433.96	158997.31
Dec, 2029	761.86	218.54	158778.77
Dec, 2029	1522.67	438.13	158559.19
Jan, 2030	759.76	220.64	158338.55
Mar, 2030	758.71	221.69	158116.86
Mar, 2030	1516.35	444.45	157894.10
May, 2030	756.58	223.82	157670.28
May, 2030	1512.08	448.72	157445.38
Jul, 2030	754.43	225.97	157219.41
Jul, 2030	1507.77	453.03	156992.35
Aug, 2030	752.26	228.14	156764.20
Oct, 2030	751.16	229.24	156534.97
Oct, 2030	1501.22	459.58	156304.63
Dec, 2030	748.96	231.44	156073.19
Dec, 2030	1496.81	463.99	155840.64
Jan, 2031	746.74	233.66	155606.98
Mar, 2031	745.62	234.78	155372.19
Mar, 2031	1490.11	470.69	155136.29
May, 2031	743.36	237.04	154899.25
May, 2031	1485.59	475.21	154661.07
Jul, 2031	741.08	239.32	154421.76
Jul, 2031	1481.02	479.78	154181.29
Aug, 2031	738.79	241.61	153939.68
Oct, 2031	737.63	242.77	153696.91
Oct, 2031	1474.09	486.71	153452.97
Dec, 2031	735.30	245.10	153207.87
Dec, 2031	1469.42	491.38	152961.59
Jan, 2032	732.94	247.46	152714.13
Mar, 2032	731.76	248.64	152465.48
Mar, 2032	1462.32	498.48	152215.65
May, 2032	729.37	251.03	151964.61
May, 2032	1457.53	503.27	151712.38
Jul, 2032	726.96	253.44	151458.93
Jul, 2032	1452.70	508.10	151204.27
Aug, 2032	724.52	255.88	150948.39
Oct, 2032	723.29	257.11	150691.29
Oct, 2032	1445.35	515.45	150432.95
Dec, 2032	720.82	259.58	150173.38
Dec, 2032	1440.40	520.40	149912.56
Jan, 2033	718.33	262.07	149650.49
Mar, 2033	717.08	263.32	149387.16
Mar, 2033	1432.89	527.91	149122.58
May, 2033	714.55	265.85	148856.72
May, 2033	1427.82	532.98	148589.59
Jul, 2033	711.99	268.41	148321.19
Jul, 2033	1422.70	538.10	148051.49
Aug, 2033	709.41	270.99	147780.50
Oct, 2033	708.11	272.29	147508.22
Oct, 2033	1414.92	545.88	147234.63
Dec, 2033	705.50	274.90	146959.73
Dec, 2033	1409.68	551.12	146683.51
Jan, 2034	702.86	277.54	146405.97
Mar, 2034	701.53	278.87	146127.10
Mar, 2034	1401.72	559.08	145846.89
May, 2034	698.85	281.55	145565.34
May, 2034	1396.35	564.45	145282.44
Jul, 2034	696.15	284.25	144998.19
Jul, 2034	1390.93	569.87	144712.57
Aug, 2034	693.41	286.99	144425.58
Oct, 2034	692.04	288.36	144137.22
Oct, 2034	1382.70	578.10	143847.48
Dec, 2034	689.27	291.13	143556.35
Dec, 2034	1377.14	583.66	143263.82
Jan, 2035	686.47	293.93	142969.90
Mar, 2035	685.06	295.34	142674.56
Mar, 2035	1368.71	592.09	142377.81
May, 2035	682.23	298.17	142079.64
May, 2035	1363.03	597.77	141780.03
Jul, 2035	679.36	301.04	141479.00
Jul, 2035	1357.28	603.52	141176.52
Aug, 2035	676.47	303.93	140872.59
Oct, 2035	675.01	305.39	140567.20
Oct, 2035	1348.56	612.24	140260.35
Dec, 2035	672.08	308.32	139952.03
Dec, 2035	1342.68	618.12	139642.24
Jan, 2036	669.12	311.28	139330.96
Mar, 2036	667.63	312.77	139018.18
Mar, 2036	1333.76	627.04	138703.91
May, 2036	664.62	315.78	138388.14
May, 2036	1327.73	633.07	138070.85
Jul, 2036	661.59	318.81	137752.04
Jul, 2036	1321.65	639.15	137431.70
Aug, 2036	658.53	321.87	137109.82
Oct, 2036	656.98	323.42	136786.41
Oct, 2036	1312.41	648.39	136461.44
Dec, 2036	653.88	326.52	136134.92
Dec, 2036	1306.19	654.61	135806.83
Jan, 2037	650.74	329.66	135477.18
Mar, 2037	649.16	331.24	135145.94
Mar, 2037	1296.73	664.07	134813.11
May, 2037	645.98	334.42	134478.69
May, 2037	1290.36	670.44	134142.67
Jul, 2037	642.77	337.63	133805.03
Jul, 2037	1283.92	676.88	133465.78
Aug, 2037	639.52	340.88	133124.91
Oct, 2037	637.89	342.51	132782.40
Oct, 2037	1274.14	686.66	132438.25
Dec, 2037	634.60	345.80	132092.45
Dec, 2037	1267.54	693.26	131744.99
Jan, 2038	631.28	349.12	131395.87
Mar, 2038	629.61	350.79	131045.07
Mar, 2038	1257.53	703.27	130692.60
May, 2038	626.24	354.16	130338.43
May, 2038	1250.78	710.02	129982.57
Jul, 2038	622.83	357.57	129625.00
Jul, 2038	1243.95	716.85	129265.72
Aug, 2038	619.40	361.00	128904.72
Oct, 2038	617.67	362.73	128541.99
Oct, 2038	1233.60	727.20	128177.52
Dec, 2038	614.18	366.22	127811.30
Dec, 2038	1226.61	734.19	127443.33
Jan, 2039	610.67	369.73	127073.60
Mar, 2039	608.89	371.51	126702.09
Mar, 2039	1216.00	744.80	126328.81
May, 2039	605.33	375.07	125953.73
May, 2039	1208.86	751.94	125576.86
Jul, 2039	601.72	378.68	125198.18
Jul, 2039	1201.63	759.17	124817.69
Aug, 2039	598.08	382.32	124435.38
Oct, 2039	596.25	384.15	124051.23
Oct, 2039	1190.66	770.14	123665.24
Dec, 2039	592.56	387.84	123277.41
Dec, 2039	1183.26	777.54	122887.71
Jan, 2040	588.84	391.56	122496.15
Mar, 2040	586.96	393.44	122102.71
Mar, 2040	1172.04	788.76	121707.38
May, 2040	583.18	397.22	121310.16
May, 2040	1164.46	796.34	120911.04
Jul, 2040	579.37	401.03	120510.01
Jul, 2040	1156.81	803.99	120107.05
Aug, 2040	575.51	404.89	119702.16
Oct, 2040	573.57	406.83	119295.34
Oct, 2040	1145.19	815.61	118886.56
Dec, 2040	569.66	410.74	118475.82
Dec, 2040	1137.36	823.44	118063.12
Jan, 2041	565.72	414.68	117648.44
Mar, 2041	563.73	416.67	117231.77
Mar, 2041	1125.47	835.33	116813.11
May, 2041	559.73	420.67	116392.44
May, 2041	1117.44	843.36	115969.75
Jul, 2041	555.69	424.71	115545.04
Jul, 2041	1109.34	851.46	115118.29
Aug, 2041	551.61	428.79	114689.50
Oct, 2041	549.55	430.85	114258.66
Oct, 2041	1097.04	863.76	113825.75
Dec, 2041	545.42	434.98	113390.76
Dec, 2041	1088.75	872.05	112953.69
Jan, 2042	541.24	439.16	112514.53
Mar, 2042	539.13	441.27	112073.26
Mar, 2042	1076.15	884.65	111629.88
May, 2042	534.89	445.51	111184.37
May, 2042	1067.65	893.15	110736.73
Jul, 2042	530.61	449.79	110286.94
Jul, 2042	1059.07	901.73	109835.00
Aug, 2042	526.29	454.11	109380.89
Oct, 2042	524.12	456.28	108924.61
Oct, 2042	1046.05	914.75	108466.14
Dec, 2042	519.73	460.67	108005.47
Dec, 2042	1037.26	923.54	107542.60
Jan, 2043	515.31	465.09	107077.51
Mar, 2043	513.08	467.32	106610.19
Mar, 2043	1023.92	936.88	106140.63
May, 2043	508.59	471.81	105668.82
May, 2043	1014.92	945.88	105194.75
Jul, 2043	504.06	476.34	104718.41
Jul, 2043	1005.84	954.96	104239.78
Aug, 2043	499.48	480.92	103758.87
Oct, 2043	497.18	483.22	103275.64
Oct, 2043	992.04	968.76	102790.11
Dec, 2043	492.54	487.86	102302.24
Dec, 2043	982.74	978.06	101812.04
Jan, 2044	487.85	492.55	101319.49
Mar, 2044	485.49	494.91	100824.58
Mar, 2044	968.61	992.19	100327.30
May, 2044	480.73	499.67	99827.63
May, 2044	959.07	1001.73	99325.57
Jul, 2044	475.94	504.46	98821.11
Jul, 2044	949.46	1011.34	98314.22
Aug, 2044	471.09	509.31	97804.91
Oct, 2044	468.65	511.75	97293.16
Oct, 2044	934.85	1025.95	96778.96
Dec, 2044	463.73	516.67	96262.29
Dec, 2044	924.99	1035.81	95743.15
Jan, 2045	458.77	521.63	95221.52
Mar, 2045	456.27	524.13	94697.39
Mar, 2045	910.03	1050.77	94170.75
May, 2045	451.23	529.17	93641.58
May, 2045	899.93	1060.87	93109.88
Jul, 2045	446.15	534.25	92575.63
Jul, 2045	889.74	1071.06	92038.82
Aug, 2045	441.02	539.38	91499.44
Oct, 2045	438.43	541.97	90957.48
Oct, 2045	874.27	1086.53	90412.91
Dec, 2045	433.23	547.17	89865.74
Dec, 2045	863.84	1096.96	89315.95
Jan, 2046	427.97	552.43	88763.52
Mar, 2046	425.33	555.07	88208.45
Mar, 2046	848.00	1112.80	87650.71
May, 2046	419.99	560.41	87090.31
May, 2046	837.30	1123.50	86527.21
Jul, 2046	414.61	565.79	85961.42
Jul, 2046	826.51	1134.29	85392.92
Aug, 2046	409.17	571.23	84821.70
Oct, 2046	406.44	573.96	84247.73
Oct, 2046	810.13	1150.67	83671.02
Dec, 2046	400.92	579.48	83091.54
Dec, 2046	799.07	1161.73	82509.29
Jan, 2047	395.36	585.04	81924.25
Mar, 2047	392.55	587.85	81336.40
Mar, 2047	782.29	1178.51	80745.74
May, 2047	386.91	593.49	80152.24
May, 2047	770.97	1189.83	79555.91
Jul, 2047	381.21	599.19	78956.71
Jul, 2047	759.54	1201.26	78354.65
Aug, 2047	375.45	604.95	77749.70
Oct, 2047	372.55	607.85	77141.85
Oct, 2047	742.19	1218.61	76531.09
Dec, 2047	366.71	613.69	75917.40
Dec, 2047	730.48	1230.32	75300.77
Jan, 2048	360.82	619.58	74681.18
Mar, 2048	357.85	622.55	74058.63
Mar, 2048	712.71	1248.09	73433.10
May, 2048	351.87	628.53	72804.56
May, 2048	700.73	1260.07	72173.02
Jul, 2048	345.83	634.57	71538.45
Jul, 2048	688.62	1272.18	70900.83
Aug, 2048	339.73	640.67	70260.17
Oct, 2048	336.66	643.74	69616.43
Oct, 2048	670.24	1290.56	68969.61
Dec, 2048	330.48	649.92	68319.69
Dec, 2048	657.85	1302.95	67666.65
Jan, 2049	324.24	656.16	67010.49
Mar, 2049	321.09	659.31	66351.18
Mar, 2049	639.02	1321.78	65688.72
May, 2049	314.76	665.64	65023.07
May, 2049	626.33	1334.47	64354.24
Jul, 2049	308.36	672.04	63682.21
Jul, 2049	613.50	1347.30	63006.95
Aug, 2049	301.91	678.49	62328.46
Oct, 2049	298.66	681.74	61646.72
Oct, 2049	594.05	1366.75	60961.71
Dec, 2049	292.11	688.29	60273.41
Dec, 2049	580.92	1379.88	59581.83
Jan, 2050	285.50	694.90	58886.92
Mar, 2050	282.17	698.23	58188.69
Mar, 2050	560.99	1399.81	57487.11
May, 2050	275.46	704.94	56782.17
May, 2050	547.54	1413.26	56073.85
Jul, 2050	268.69	711.71	55362.14
Jul, 2050	533.97	1426.83	54647.01
Aug, 2050	261.85	718.55	53928.46
Oct, 2050	258.41	721.99	53206.47
Oct, 2050	513.36	1447.44	52481.02
Dec, 2050	251.47	728.93	51752.09
Dec, 2050	499.45	1461.35	51019.67
Jan, 2051	244.47	735.93	50283.74
Mar, 2051	240.94	739.46	49544.28
Mar, 2051	478.34	1482.46	48801.28
May, 2051	233.84	746.56	48054.72
May, 2051	464.10	1496.70	47304.58
Jul, 2051	226.67	753.73	46550.85
Jul, 2051	449.73	1511.07	45793.51
Aug, 2051	219.43	760.97	45032.53
Oct, 2051	215.78	764.62	44267.91
Oct, 2051	427.90	1532.90	43499.63
Dec, 2051	208.44	771.96	42727.67
Dec, 2051	413.18	1547.62	41952.00
Jan, 2052	201.02	779.38	41172.62
Mar, 2052	197.29	783.11	40389.51
Mar, 2052	390.82	1569.98	39602.64
May, 2052	189.76	790.64	38812.00
May, 2052	375.73	1585.07	38017.58
Jul, 2052	182.17	798.23	37219.35
Jul, 2052	360.51	1600.29	36417.29
Aug, 2052	174.50	805.90	35611.39
Oct, 2052	170.64	809.76	34801.63
Oct, 2052	337.40	1623.40	33987.98
Dec, 2052	162.86	817.54	33170.44
Dec, 2052	321.80	1639.00	32348.99
Jan, 2053	155.01	825.39	31523.59
Mar, 2053	151.05	829.35	30694.24
Mar, 2053	298.13	1662.67	29860.92
May, 2053	143.08	837.32	29023.60
May, 2053	282.15	1678.65	28182.27
Jul, 2053	135.04	845.36	27336.91
Jul, 2053	266.03	1694.77	26487.50
Aug, 2053	126.92	853.48	25634.02
Oct, 2053	122.83	857.57	24776.45
Oct, 2053	241.55	1719.25	23914.77
Dec, 2053	114.59	865.81	23048.96
Dec, 2053	225.03	1735.77	22179.01
Jan, 2054	106.27	874.13	21304.88
Mar, 2054	102.09	878.31	20426.57
Mar, 2054	199.97	1760.83	19544.04
May, 2054	93.65	886.75	18657.29
May, 2054	183.05	1777.75	17766.29
Jul, 2054	85.13	895.27	16871.02
Jul, 2054	165.97	1794.83	15971.46
Aug, 2054	76.53	903.87	15067.59
Oct, 2054	72.20	908.20	14159.39
Oct, 2054	140.05	1820.75	13246.84
Dec, 2054	63.47	916.93	12329.91
Dec, 2054	122.55	1838.25	11408.59
Jan, 2055	54.67	925.73	10482.86
Mar, 2055	50.23	930.17	9552.69
Mar, 2055	96.00	1864.80	8618.06
May, 2055	41.29	939.11	7678.96
May, 2055	78.09	1882.71	6735.35
Jul, 2055	32.27	948.13	5787.23
Jul, 2055	60.00	1900.80	4834.56
Aug, 2055	23.17	957.23	3877.32
Oct, 2055	18.58	961.82	2915.50
Oct, 2055	32.55	1928.25	1949.07
Dec, 2055	9.34	971.06	978.01
Dec, 2055	14.03	1946.77	2.30