Mortgage Parameters

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

Mortgage Summary

Property Total:	$325,000
Down Payment	$97,500
Mortgage Amount:	$227,500
Mortgage Payment:	$1,327.63 / month
Estimated Tax:	+ $180.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,508.19 / month
Total Interest Paid:	$250,448.40 over 30 years
Total Tax Paid:	$65,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1090.10	237.53	227262.47
Jan, 2026	1088.97	238.66	227023.81
Feb, 2026	1087.82	239.81	226784.00
Mar, 2026	1086.67	240.96	226543.05
Apr, 2026	1085.52	242.11	226300.93
May, 2026	1084.36	243.27	226057.66
Jun, 2026	1083.19	244.44	225813.23
Jul, 2026	1082.02	245.61	225567.62
Aug, 2026	1080.84	246.79	225320.83
Sep, 2026	1079.66	247.97	225072.87
Oct, 2026	1078.47	249.16	224823.71
Nov, 2026	1077.28	250.35	224573.36
Dec, 2026	1076.08	251.55	224321.81
Jan, 2027	1074.88	252.75	224069.06
Feb, 2027	1073.66	253.97	223815.09
Mar, 2027	1072.45	255.18	223559.91
Apr, 2027	1071.22	256.41	223303.50
May, 2027	1070.00	257.63	223045.87
Jun, 2027	1068.76	258.87	222787.00
Jul, 2027	1067.52	260.11	222526.89
Aug, 2027	1066.27	261.36	222265.53
Sep, 2027	1065.02	262.61	222002.93
Oct, 2027	1063.76	263.87	221739.06
Nov, 2027	1062.50	265.13	221473.93
Dec, 2027	1061.23	266.40	221207.53
Jan, 2028	1059.95	267.68	220939.85
Feb, 2028	1058.67	268.96	220670.89
Mar, 2028	1057.38	270.25	220400.64
Apr, 2028	1056.09	271.54	220129.10
May, 2028	1054.79	272.84	219856.26
Jun, 2028	1053.48	274.15	219582.10
Jul, 2028	1052.16	275.47	219306.64
Aug, 2028	1050.84	276.79	219029.85
Sep, 2028	1049.52	278.11	218751.74
Oct, 2028	1048.19	279.44	218472.30
Nov, 2028	1046.85	280.78	218191.51
Dec, 2028	1045.50	282.13	217909.38
Jan, 2029	1044.15	283.48	217625.90
Feb, 2029	1042.79	284.84	217341.06
Mar, 2029	1041.43	286.20	217054.86
Apr, 2029	1040.05	287.58	216767.28
May, 2029	1038.68	288.95	216478.33
Jun, 2029	1037.29	290.34	216187.99
Jul, 2029	1035.90	291.73	215896.26
Aug, 2029	1034.50	293.13	215603.14
Sep, 2029	1033.10	294.53	215308.60
Oct, 2029	1031.69	295.94	215012.66
Nov, 2029	1030.27	297.36	214715.30
Dec, 2029	1028.84	298.79	214416.51
Jan, 2030	1027.41	300.22	214116.30
Feb, 2030	1025.97	301.66	213814.64
Mar, 2030	1024.53	303.10	213511.54
Apr, 2030	1023.08	304.55	213206.99
May, 2030	1021.62	306.01	212900.97
Jun, 2030	1020.15	307.48	212593.49
Jul, 2030	1018.68	308.95	212284.54
Aug, 2030	1017.20	310.43	211974.11
Sep, 2030	1015.71	311.92	211662.19
Oct, 2030	1014.21	313.42	211348.77
Nov, 2030	1012.71	314.92	211033.85
Dec, 2030	1011.20	316.43	210717.43
Jan, 2031	1009.69	317.94	210399.49
Feb, 2031	1008.16	319.47	210080.02
Mar, 2031	1006.63	321.00	209759.02
Apr, 2031	1005.10	322.53	209436.49
May, 2031	1003.55	324.08	209112.41
Jun, 2031	1002.00	325.63	208786.77
Jul, 2031	1000.44	327.19	208459.58
Aug, 2031	998.87	328.76	208130.82
Sep, 2031	997.29	330.34	207800.48
Oct, 2031	995.71	331.92	207468.56
Nov, 2031	994.12	333.51	207135.05
Dec, 2031	992.52	335.11	206799.95
Jan, 2032	990.92	336.71	206463.23
Feb, 2032	989.30	338.33	206124.91
Mar, 2032	987.68	339.95	205784.96
Apr, 2032	986.05	341.58	205443.38
May, 2032	984.42	343.21	205100.17
Jun, 2032	982.77	344.86	204755.31
Jul, 2032	981.12	346.51	204408.80
Aug, 2032	979.46	348.17	204060.63
Sep, 2032	977.79	349.84	203710.79
Oct, 2032	976.11	351.52	203359.27
Nov, 2032	974.43	353.20	203006.07
Dec, 2032	972.74	354.89	202651.18
Jan, 2033	971.04	356.59	202294.59
Feb, 2033	969.33	358.30	201936.28
Mar, 2033	967.61	360.02	201576.27
Apr, 2033	965.89	361.74	201214.52
May, 2033	964.15	363.48	200851.04
Jun, 2033	962.41	365.22	200485.83
Jul, 2033	960.66	366.97	200118.86
Aug, 2033	958.90	368.73	199750.13
Sep, 2033	957.14	370.49	199379.64
Oct, 2033	955.36	372.27	199007.37
Nov, 2033	953.58	374.05	198633.31
Dec, 2033	951.78	375.85	198257.47
Jan, 2034	949.98	377.65	197879.82
Feb, 2034	948.17	379.46	197500.37
Mar, 2034	946.36	381.27	197119.09
Apr, 2034	944.53	383.10	196735.99
May, 2034	942.69	384.94	196351.05
Jun, 2034	940.85	386.78	195964.27
Jul, 2034	939.00	388.63	195575.64
Aug, 2034	937.13	390.50	195185.14
Sep, 2034	935.26	392.37	194792.77
Oct, 2034	933.38	394.25	194398.53
Nov, 2034	931.49	396.14	194002.39
Dec, 2034	929.59	398.04	193604.35
Jan, 2035	927.69	399.94	193204.41
Feb, 2035	925.77	401.86	192802.55
Mar, 2035	923.85	403.78	192398.77
Apr, 2035	921.91	405.72	191993.05
May, 2035	919.97	407.66	191585.39
Jun, 2035	918.01	409.62	191175.77
Jul, 2035	916.05	411.58	190764.19
Aug, 2035	914.08	413.55	190350.64
Sep, 2035	912.10	415.53	189935.10
Oct, 2035	910.11	417.52	189517.58
Nov, 2035	908.11	419.52	189098.06
Dec, 2035	906.09	421.54	188676.52
Jan, 2036	904.07	423.56	188252.97
Feb, 2036	902.05	425.58	187827.38
Mar, 2036	900.01	427.62	187399.76
Apr, 2036	897.96	429.67	186970.08
May, 2036	895.90	431.73	186538.35
Jun, 2036	893.83	433.80	186104.55
Jul, 2036	891.75	435.88	185668.67
Aug, 2036	889.66	437.97	185230.71
Sep, 2036	887.56	440.07	184790.64
Oct, 2036	885.46	442.17	184348.46
Nov, 2036	883.34	444.29	183904.17
Dec, 2036	881.21	446.42	183457.75
Jan, 2037	879.07	448.56	183009.19
Feb, 2037	876.92	450.71	182558.48
Mar, 2037	874.76	452.87	182105.60
Apr, 2037	872.59	455.04	181650.56
May, 2037	870.41	457.22	181193.34
Jun, 2037	868.22	459.41	180733.93
Jul, 2037	866.02	461.61	180272.32
Aug, 2037	863.80	463.83	179808.49
Sep, 2037	861.58	466.05	179342.45
Oct, 2037	859.35	468.28	178874.16
Nov, 2037	857.11	470.52	178403.64
Dec, 2037	854.85	472.78	177930.86
Jan, 2038	852.59	475.04	177455.82
Feb, 2038	850.31	477.32	176978.50
Mar, 2038	848.02	479.61	176498.89
Apr, 2038	845.72	481.91	176016.98
May, 2038	843.41	484.22	175532.77
Jun, 2038	841.09	486.54	175046.23
Jul, 2038	838.76	488.87	174557.36
Aug, 2038	836.42	491.21	174066.15
Sep, 2038	834.07	493.56	173572.59
Oct, 2038	831.70	495.93	173076.66
Nov, 2038	829.33	498.30	172578.36
Dec, 2038	826.94	500.69	172077.67
Jan, 2039	824.54	503.09	171574.58
Feb, 2039	822.13	505.50	171069.07
Mar, 2039	819.71	507.92	170561.15
Apr, 2039	817.27	510.36	170050.79
May, 2039	814.83	512.80	169537.99
Jun, 2039	812.37	515.26	169022.73
Jul, 2039	809.90	517.73	168505.00
Aug, 2039	807.42	520.21	167984.79
Sep, 2039	804.93	522.70	167462.09
Oct, 2039	802.42	525.21	166936.88
Nov, 2039	799.91	527.72	166409.15
Dec, 2039	797.38	530.25	165878.90
Jan, 2040	794.84	532.79	165346.11
Feb, 2040	792.28	535.35	164810.76
Mar, 2040	789.72	537.91	164272.85
Apr, 2040	787.14	540.49	163732.36
May, 2040	784.55	543.08	163189.28
Jun, 2040	781.95	545.68	162643.60
Jul, 2040	779.33	548.30	162095.30
Aug, 2040	776.71	550.92	161544.38
Sep, 2040	774.07	553.56	160990.82
Oct, 2040	771.41	556.22	160434.60
Nov, 2040	768.75	558.88	159875.72
Dec, 2040	766.07	561.56	159314.16
Jan, 2041	763.38	564.25	158749.91
Feb, 2041	760.68	566.95	158182.96
Mar, 2041	757.96	569.67	157613.29
Apr, 2041	755.23	572.40	157040.89
May, 2041	752.49	575.14	156465.75
Jun, 2041	749.73	577.90	155887.85
Jul, 2041	746.96	580.67	155307.18
Aug, 2041	744.18	583.45	154723.73
Sep, 2041	741.38	586.25	154137.49
Oct, 2041	738.58	589.05	153548.43
Nov, 2041	735.75	591.88	152956.55
Dec, 2041	732.92	594.71	152361.84
Jan, 2042	730.07	597.56	151764.28
Feb, 2042	727.20	600.43	151163.85
Mar, 2042	724.33	603.30	150560.55
Apr, 2042	721.44	606.19	149954.35
May, 2042	718.53	609.10	149345.26
Jun, 2042	715.61	612.02	148733.24
Jul, 2042	712.68	614.95	148118.29
Aug, 2042	709.73	617.90	147500.39
Sep, 2042	706.77	620.86	146879.53
Oct, 2042	703.80	623.83	146255.70
Nov, 2042	700.81	626.82	145628.88
Dec, 2042	697.81	629.82	144999.06
Jan, 2043	694.79	632.84	144366.21
Feb, 2043	691.75	635.88	143730.34
Mar, 2043	688.71	638.92	143091.42
Apr, 2043	685.65	641.98	142449.43
May, 2043	682.57	645.06	141804.37
Jun, 2043	679.48	648.15	141156.22
Jul, 2043	676.37	651.26	140504.97
Aug, 2043	673.25	654.38	139850.59
Sep, 2043	670.12	657.51	139193.08
Oct, 2043	666.97	660.66	138532.41
Nov, 2043	663.80	663.83	137868.58
Dec, 2043	660.62	667.01	137201.57
Jan, 2044	657.42	670.21	136531.37
Feb, 2044	654.21	673.42	135857.95
Mar, 2044	650.99	676.64	135181.31
Apr, 2044	647.74	679.89	134501.42
May, 2044	644.49	683.14	133818.28
Jun, 2044	641.21	686.42	133131.86
Jul, 2044	637.92	689.71	132442.15
Aug, 2044	634.62	693.01	131749.14
Sep, 2044	631.30	696.33	131052.81
Oct, 2044	627.96	699.67	130353.14
Nov, 2044	624.61	703.02	129650.12
Dec, 2044	621.24	706.39	128943.73
Jan, 2045	617.86	709.77	128233.95
Feb, 2045	614.45	713.18	127520.78
Mar, 2045	611.04	716.59	126804.19
Apr, 2045	607.60	720.03	126084.16
May, 2045	604.15	723.48	125360.68
Jun, 2045	600.69	726.94	124633.74
Jul, 2045	597.20	730.43	123903.31
Aug, 2045	593.70	733.93	123169.39
Sep, 2045	590.19	737.44	122431.94
Oct, 2045	586.65	740.98	121690.97
Nov, 2045	583.10	744.53	120946.44
Dec, 2045	579.54	748.09	120198.34
Jan, 2046	575.95	751.68	119446.66
Feb, 2046	572.35	755.28	118691.38
Mar, 2046	568.73	758.90	117932.48
Apr, 2046	565.09	762.54	117169.95
May, 2046	561.44	766.19	116403.75
Jun, 2046	557.77	769.86	115633.89
Jul, 2046	554.08	773.55	114860.34
Aug, 2046	550.37	777.26	114083.08
Sep, 2046	546.65	780.98	113302.10
Oct, 2046	542.91	784.72	112517.38
Nov, 2046	539.15	788.48	111728.89
Dec, 2046	535.37	792.26	110936.63
Jan, 2047	531.57	796.06	110140.57
Feb, 2047	527.76	799.87	109340.70
Mar, 2047	523.92	803.71	108536.99
Apr, 2047	520.07	807.56	107729.44
May, 2047	516.20	811.43	106918.01
Jun, 2047	512.32	815.31	106102.70
Jul, 2047	508.41	819.22	105283.47
Aug, 2047	504.48	823.15	104460.33
Sep, 2047	500.54	827.09	103633.24
Oct, 2047	496.58	831.05	102802.18
Nov, 2047	492.59	835.04	101967.15
Dec, 2047	488.59	839.04	101128.11
Jan, 2048	484.57	843.06	100285.05
Feb, 2048	480.53	847.10	99437.95
Mar, 2048	476.47	851.16	98586.80
Apr, 2048	472.40	855.23	97731.56
May, 2048	468.30	859.33	96872.23
Jun, 2048	464.18	863.45	96008.78
Jul, 2048	460.04	867.59	95141.19
Aug, 2048	455.88	871.75	94269.45
Sep, 2048	451.71	875.92	93393.52
Oct, 2048	447.51	880.12	92513.40
Nov, 2048	443.29	884.34	91629.07
Dec, 2048	439.06	888.57	90740.49
Jan, 2049	434.80	892.83	89847.66
Feb, 2049	430.52	897.11	88950.55
Mar, 2049	426.22	901.41	88049.14
Apr, 2049	421.90	905.73	87143.42
May, 2049	417.56	910.07	86233.35
Jun, 2049	413.20	914.43	85318.92
Jul, 2049	408.82	918.81	84400.11
Aug, 2049	404.42	923.21	83476.90
Sep, 2049	399.99	927.64	82549.26
Oct, 2049	395.55	932.08	81617.18
Nov, 2049	391.08	936.55	80680.63
Dec, 2049	386.59	941.04	79739.60
Jan, 2050	382.09	945.54	78794.05
Feb, 2050	377.55	950.08	77843.98
Mar, 2050	373.00	954.63	76889.35
Apr, 2050	368.43	959.20	75930.15
May, 2050	363.83	963.80	74966.35
Jun, 2050	359.21	968.42	73997.93
Jul, 2050	354.57	973.06	73024.88
Aug, 2050	349.91	977.72	72047.16
Sep, 2050	345.23	982.40	71064.75
Oct, 2050	340.52	987.11	70077.64
Nov, 2050	335.79	991.84	69085.80
Dec, 2050	331.04	996.59	68089.21
Jan, 2051	326.26	1001.37	67087.84
Feb, 2051	321.46	1006.17	66081.67
Mar, 2051	316.64	1010.99	65070.68
Apr, 2051	311.80	1015.83	64054.85
May, 2051	306.93	1020.70	63034.15
Jun, 2051	302.04	1025.59	62008.56
Jul, 2051	297.12	1030.51	60978.05
Aug, 2051	292.19	1035.44	59942.61
Sep, 2051	287.22	1040.41	58902.20
Oct, 2051	282.24	1045.39	57856.81
Nov, 2051	277.23	1050.40	56806.41
Dec, 2051	272.20	1055.43	55750.98
Jan, 2052	267.14	1060.49	54690.49
Feb, 2052	262.06	1065.57	53624.92
Mar, 2052	256.95	1070.68	52554.24
Apr, 2052	251.82	1075.81	51478.43
May, 2052	246.67	1080.96	50397.47
Jun, 2052	241.49	1086.14	49311.33
Jul, 2052	236.28	1091.35	48219.98
Aug, 2052	231.05	1096.58	47123.41
Sep, 2052	225.80	1101.83	46021.58
Oct, 2052	220.52	1107.11	44914.47
Nov, 2052	215.22	1112.41	43802.05
Dec, 2052	209.88	1117.75	42684.31
Jan, 2053	204.53	1123.10	41561.20
Feb, 2053	199.15	1128.48	40432.72
Mar, 2053	193.74	1133.89	39298.83
Apr, 2053	188.31	1139.32	38159.51
May, 2053	182.85	1144.78	37014.73
Jun, 2053	177.36	1150.27	35864.46
Jul, 2053	171.85	1155.78	34708.68
Aug, 2053	166.31	1161.32	33547.36
Sep, 2053	160.75	1166.88	32380.48
Oct, 2053	155.16	1172.47	31208.01
Nov, 2053	149.54	1178.09	30029.91
Dec, 2053	143.89	1183.74	28846.18
Jan, 2054	138.22	1189.41	27656.77
Feb, 2054	132.52	1195.11	26461.66
Mar, 2054	126.80	1200.83	25260.83
Apr, 2054	121.04	1206.59	24054.24
May, 2054	115.26	1212.37	22841.87
Jun, 2054	109.45	1218.18	21623.69
Jul, 2054	103.61	1224.02	20399.67
Aug, 2054	97.75	1229.88	19169.79
Sep, 2054	91.86	1235.77	17934.02
Oct, 2054	85.93	1241.70	16692.32
Nov, 2054	79.98	1247.65	15444.67
Dec, 2054	74.01	1253.62	14191.05
Jan, 2055	68.00	1259.63	12931.42
Feb, 2055	61.96	1265.67	11665.75
Mar, 2055	55.90	1271.73	10394.02
Apr, 2055	49.80	1277.83	9116.19
May, 2055	43.68	1283.95	7832.25
Jun, 2055	37.53	1290.10	6542.15
Jul, 2055	31.35	1296.28	5245.86
Aug, 2055	25.14	1302.49	3943.37
Sep, 2055	18.90	1308.73	2634.63
Oct, 2055	12.62	1315.01	1319.63
Nov, 2055	6.32	1321.31	0