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
Jan, 2026	955.94	208.29	199291.71
Mar, 2026	954.94	209.29	199082.42
Mar, 2026	1908.88	419.58	198872.12
May, 2026	952.93	211.30	198660.82
May, 2026	1904.85	423.61	198448.51
Jul, 2026	950.90	213.33	198235.18
Jul, 2026	1900.78	427.68	198020.82
Aug, 2026	948.85	215.38	197805.44
Oct, 2026	947.82	216.41	197589.03
Oct, 2026	1894.60	433.86	197371.58
Dec, 2026	945.74	218.49	197153.09
Dec, 2026	1890.43	438.03	196933.55
Jan, 2027	943.64	220.59	196712.96
Mar, 2027	942.58	221.65	196491.32
Mar, 2027	1884.10	444.36	196268.61
May, 2027	940.45	223.78	196044.83
May, 2027	1879.83	448.63	195819.98
Jul, 2027	938.30	225.93	195594.06
Jul, 2027	1875.52	452.94	195367.05
Aug, 2027	936.13	228.10	195138.95
Oct, 2027	935.04	229.19	194909.76
Oct, 2027	1868.98	459.48	194679.48
Dec, 2027	932.84	231.39	194448.08
Dec, 2027	1864.57	463.89	194215.59
Jan, 2028	930.62	233.61	193981.97
Mar, 2028	929.50	234.73	193747.24
Mar, 2028	1857.87	470.59	193511.38
May, 2028	927.24	236.99	193274.39
May, 2028	1853.35	475.11	193036.27
Jul, 2028	924.97	239.26	192797.00
Jul, 2028	1848.79	479.67	192556.59
Aug, 2028	922.67	241.56	192315.03
Oct, 2028	921.51	242.72	192072.31
Oct, 2028	1841.86	486.60	191828.43
Dec, 2028	919.18	245.05	191583.37
Dec, 2028	1837.18	491.28	191337.15
Jan, 2029	916.82	247.41	191089.74
Mar, 2029	915.64	248.59	190841.15
Mar, 2029	1830.09	498.37	190591.37
May, 2029	913.25	250.98	190340.39
May, 2029	1825.30	503.16	190088.21
Jul, 2029	910.84	253.39	189834.81
Jul, 2029	1820.47	507.99	189580.21
Aug, 2029	908.41	255.82	189324.39
Oct, 2029	907.18	257.05	189067.33
Oct, 2029	1813.13	515.33	188809.05
Dec, 2029	904.71	259.52	188549.53
Dec, 2029	1808.18	520.28	188288.77
Jan, 2030	902.22	262.01	188026.76
Mar, 2030	900.96	263.27	187763.49
Mar, 2030	1800.66	527.80	187498.96
May, 2030	898.43	265.80	187233.16
May, 2030	1795.59	532.87	186966.09
Jul, 2030	895.88	268.35	186697.74
Jul, 2030	1790.47	537.99	186428.10
Aug, 2030	893.30	270.93	186157.17
Oct, 2030	892.00	272.23	185884.95
Oct, 2030	1782.70	545.76	185611.41
Dec, 2030	889.39	274.84	185336.57
Dec, 2030	1777.46	551.00	185060.41
Jan, 2031	886.75	277.48	184782.93
Mar, 2031	885.42	278.81	184504.12
Mar, 2031	1769.50	558.96	184223.97
May, 2031	882.74	281.49	183942.48
May, 2031	1764.13	564.33	183659.64
Jul, 2031	880.04	284.19	183375.45
Jul, 2031	1758.71	569.75	183089.89
Aug, 2031	877.31	286.92	182802.97
Oct, 2031	875.93	288.30	182514.67
Oct, 2031	1750.48	577.98	182224.99
Dec, 2031	873.16	291.07	181933.92
Dec, 2031	1744.93	583.53	181641.46
Jan, 2032	870.37	293.86	181347.59
Mar, 2032	868.96	295.27	181052.32
Mar, 2032	1736.50	591.96	180755.63
May, 2032	866.12	298.11	180457.52
May, 2032	1730.81	597.65	180157.98
Jul, 2032	863.26	300.97	179857.01
Jul, 2032	1725.07	603.39	179554.60
Aug, 2032	860.37	303.86	179250.73
Oct, 2032	858.91	305.32	178945.41
Oct, 2032	1716.36	612.10	178638.63
Dec, 2032	855.98	308.25	178330.38
Dec, 2032	1710.48	617.98	178020.65
Jan, 2033	853.02	311.21	177709.43
Mar, 2033	851.52	312.71	177396.73
Mar, 2033	1701.55	626.91	177082.52
May, 2033	848.52	315.71	176766.81
May, 2033	1695.53	632.93	176449.59
Jul, 2033	845.49	318.74	176130.85
Jul, 2033	1689.45	639.01	175810.58
Aug, 2033	842.43	321.80	175488.77
Oct, 2033	840.88	323.35	175165.43
Oct, 2033	1680.21	648.25	174840.53
Dec, 2033	837.78	326.45	174514.08
Dec, 2033	1673.99	654.47	174186.06
Jan, 2034	834.64	329.59	173856.47
Mar, 2034	833.06	331.17	173525.31
Mar, 2034	1664.54	663.92	173192.55
May, 2034	829.88	334.35	172858.20
May, 2034	1658.16	670.30	172522.25
Jul, 2034	826.67	337.56	172184.69
Jul, 2034	1651.72	676.74	171845.51
Aug, 2034	823.43	340.80	171504.71
Oct, 2034	821.79	342.44	171162.27
Oct, 2034	1641.94	686.52	170818.19
Dec, 2034	818.50	345.73	170472.47
Dec, 2034	1635.35	693.11	170125.09
Jan, 2035	815.18	349.05	169776.04
Mar, 2035	813.51	350.72	169425.32
Mar, 2035	1625.34	703.12	169072.92
May, 2035	810.14	354.09	168718.83
May, 2035	1618.58	709.88	168363.04
Jul, 2035	806.74	357.49	168005.55
Jul, 2035	1611.77	716.69	167646.35
Aug, 2035	803.31	360.92	167285.42
Oct, 2035	801.58	362.65	166922.77
Oct, 2035	1601.42	727.04	166558.38
Dec, 2035	798.09	366.14	166192.24
Dec, 2035	1594.43	734.03	165824.35
Jan, 2036	794.58	369.65	165454.69
Mar, 2036	792.80	371.43	165083.27
Mar, 2036	1583.82	744.64	164710.06
May, 2036	789.24	374.99	164335.07
May, 2036	1576.68	751.78	163958.28
Jul, 2036	785.63	378.60	163579.68
Jul, 2036	1569.45	759.01	163199.27
Aug, 2036	782.00	382.23	162817.04
Oct, 2036	780.16	384.07	162432.97
Oct, 2036	1558.48	769.98	162047.07
Dec, 2036	776.48	387.75	161659.31
Dec, 2036	1551.10	777.36	161269.70
Jan, 2037	772.75	391.48	160878.22
Mar, 2037	770.87	393.36	160484.86
Mar, 2037	1539.86	788.60	160089.62
May, 2037	767.10	397.13	159692.49
May, 2037	1532.29	796.17	159293.45
Jul, 2037	763.28	400.95	158892.50
Jul, 2037	1524.64	803.82	158489.63
Aug, 2037	759.43	404.80	158084.83
Oct, 2037	757.49	406.74	157678.09
Oct, 2037	1513.03	815.43	157269.40
Dec, 2037	753.58	410.65	156858.76
Dec, 2037	1505.19	823.27	156446.14
Jan, 2038	749.64	414.59	156031.55
Mar, 2038	747.65	416.58	155614.97
Mar, 2038	1493.31	835.15	155196.40
May, 2038	743.65	420.58	154775.81
May, 2038	1485.28	843.18	154353.22
Jul, 2038	739.61	424.62	153928.60
Jul, 2038	1477.18	851.28	153501.94
Aug, 2038	735.53	428.70	153073.24
Oct, 2038	733.48	430.75	152642.49
Oct, 2038	1464.89	863.57	152209.67
Dec, 2038	729.34	434.89	151774.78
Dec, 2038	1456.59	871.87	151337.80
Jan, 2039	725.16	439.07	150898.73
Mar, 2039	723.06	441.17	150457.56
Mar, 2039	1444.00	884.46	150014.27
May, 2039	718.82	445.41	149568.86
May, 2039	1435.50	892.96	149121.31
Jul, 2039	714.54	449.69	148671.62
Jul, 2039	1426.92	901.54	148219.78
Aug, 2039	710.22	454.01	147765.77
Oct, 2039	708.04	456.19	147309.58
Oct, 2039	1413.90	914.56	146851.21
Dec, 2039	703.66	460.57	146390.64
Dec, 2039	1405.12	923.34	145927.87
Jan, 2040	699.24	464.99	145462.88
Mar, 2040	697.01	467.22	144995.66
Mar, 2040	1391.78	936.68	144526.20
May, 2040	692.52	471.71	144054.49
May, 2040	1382.78	945.68	143580.52
Jul, 2040	687.99	476.24	143104.28
Jul, 2040	1373.70	954.76	142625.76
Aug, 2040	683.42	480.81	142144.94
Oct, 2040	681.11	483.12	141661.82
Oct, 2040	1359.91	968.55	141176.39
Dec, 2040	676.47	487.76	140688.63
Dec, 2040	1350.60	977.86	140198.53
Jan, 2041	671.78	492.45	139706.09
Mar, 2041	669.43	494.80	139211.28
Mar, 2041	1336.48	991.98	138714.11
May, 2041	664.67	499.56	138214.55
May, 2041	1326.95	1001.51	137712.60
Jul, 2041	659.87	504.36	137208.24
Jul, 2041	1317.33	1011.13	136701.47
Aug, 2041	655.03	509.20	136192.26
Oct, 2041	652.59	511.64	135680.62
Oct, 2041	1302.73	1025.73	135166.53
Dec, 2041	647.67	516.56	134649.97
Dec, 2041	1292.87	1035.59	134130.94
Jan, 2042	642.71	521.52	133609.42
Mar, 2042	640.21	524.02	133085.40
Mar, 2042	1277.91	1050.55	132558.87
May, 2042	635.18	529.05	132029.82
May, 2042	1267.82	1060.64	131498.23
Jul, 2042	630.10	534.13	130964.10
Jul, 2042	1257.64	1070.82	130427.40
Aug, 2042	624.96	539.27	129888.14
Oct, 2042	622.38	541.85	129346.29
Oct, 2042	1242.16	1086.30	128801.84
Dec, 2042	617.18	547.05	128254.79
Dec, 2042	1231.73	1096.73	127705.11
Jan, 2043	611.92	552.31	127152.80
Mar, 2043	609.27	554.96	126597.85
Mar, 2043	1215.88	1112.58	126040.23
May, 2043	603.94	560.29	125479.95
May, 2043	1205.20	1123.26	124916.97
Jul, 2043	598.56	565.67	124351.30
Jul, 2043	1194.41	1134.05	123782.92
Aug, 2043	593.13	571.10	123211.82
Oct, 2043	590.39	573.84	122637.98
Oct, 2043	1178.03	1150.43	122061.39
Dec, 2043	584.88	579.35	121482.04
Dec, 2043	1166.98	1161.48	120899.91
Jan, 2044	579.31	584.92	120314.99
Mar, 2044	576.51	587.72	119727.27
Mar, 2044	1150.20	1178.26	119136.73
May, 2044	570.86	593.37	118543.37
May, 2044	1138.88	1189.58	117947.16
Jul, 2044	565.16	599.07	117348.09
Jul, 2044	1127.45	1201.01	116746.16
Aug, 2044	559.41	604.82	116141.33
Oct, 2044	556.51	607.72	115533.61
Oct, 2044	1110.11	1218.35	114922.98
Dec, 2044	550.67	613.56	114309.43
Dec, 2044	1098.40	1230.06	113692.93
Jan, 2045	544.78	619.45	113073.48
Mar, 2045	541.81	622.42	112451.06
Mar, 2045	1080.64	1247.82	111825.66
May, 2045	535.83	628.40	111197.26
May, 2045	1068.65	1259.81	110565.85
Jul, 2045	529.79	634.44	109931.41
Jul, 2045	1056.54	1271.92	109293.94
Aug, 2045	523.70	640.53	108653.41
Oct, 2045	520.63	643.60	108009.81
Oct, 2045	1038.18	1290.28	107363.12
Dec, 2045	514.45	649.78	106713.34
Dec, 2045	1025.78	1302.68	106060.45
Jan, 2046	508.21	656.02	105404.42
Mar, 2046	505.06	659.17	104745.26
Mar, 2046	1006.96	1321.50	104082.93
May, 2046	498.73	665.50	103417.43
May, 2046	994.27	1334.19	102748.74
Jul, 2046	492.34	671.89	102076.85
Jul, 2046	981.46	1347.00	101401.74
Aug, 2046	485.88	678.35	100723.39
Oct, 2046	482.63	681.60	100041.80
Oct, 2046	962.00	1366.46	99356.93
Dec, 2046	476.09	688.14	98668.79
Dec, 2046	948.88	1379.58	97977.35
Jan, 2047	469.47	694.76	97282.59
Mar, 2047	466.15	698.08	96584.51
Mar, 2047	928.95	1399.51	95883.08
May, 2047	459.44	704.79	95178.29
May, 2047	915.50	1412.96	94470.12
Jul, 2047	452.67	711.56	93758.56
Jul, 2047	901.93	1426.53	93043.59
Aug, 2047	445.83	718.40	92325.19
Oct, 2047	442.39	721.84	91603.35
Oct, 2047	881.32	1447.14	90878.06
Dec, 2047	435.46	728.77	90149.28
Dec, 2047	867.43	1461.03	89417.02
Jan, 2048	428.46	735.77	88681.25
Mar, 2048	424.93	739.30	87941.95
Mar, 2048	846.32	1482.14	87199.11
May, 2048	417.83	746.40	86452.70
May, 2048	832.08	1496.38	85702.73
Jul, 2048	410.66	753.57	84949.16
Jul, 2048	817.71	1510.75	84191.97
Aug, 2048	403.42	760.81	83431.16
Oct, 2048	399.77	764.46	82666.71
Oct, 2048	795.88	1532.58	81898.59
Dec, 2048	392.43	771.80	81126.79
Dec, 2048	781.16	1547.30	80351.29
Jan, 2049	385.02	779.21	79572.08
Mar, 2049	381.28	782.95	78789.13
Mar, 2049	758.81	1569.65	78002.43
May, 2049	373.76	790.47	77211.96
May, 2049	743.73	1584.73	76417.71
Jul, 2049	366.17	798.06	75619.65
Jul, 2049	728.51	1599.95	74817.76
Aug, 2049	358.50	805.73	74012.03
Oct, 2049	354.64	809.59	73202.44
Oct, 2049	705.40	1623.06	72388.98
Dec, 2049	346.86	817.37	71571.61
Dec, 2049	689.81	1638.65	70750.33
Jan, 2050	339.01	825.22	69925.11
Mar, 2050	335.06	829.17	69095.94
Mar, 2050	666.14	1662.32	68262.79
May, 2050	327.09	837.14	67425.65
May, 2050	650.17	1678.29	66584.50
Jul, 2050	319.05	845.18	65739.33
Jul, 2050	634.05	1694.41	64890.10
Aug, 2050	310.93	853.30	64036.80
Oct, 2050	306.84	857.39	63179.41
Oct, 2050	609.57	1718.89	62317.92
Dec, 2050	298.61	865.62	61452.29
Dec, 2050	593.07	1735.39	60582.52
Jan, 2051	290.29	873.94	59708.58
Mar, 2051	286.10	878.13	58830.46
Mar, 2051	568.00	1760.46	57948.12
May, 2051	277.67	886.56	57061.56
May, 2051	551.09	1777.37	56170.75
Jul, 2051	269.15	895.08	55275.67
Jul, 2051	534.01	1794.45	54376.30
Aug, 2051	260.55	903.68	53472.63
Oct, 2051	256.22	908.01	52564.62
Oct, 2051	508.09	1820.37	51652.26
Dec, 2051	247.50	916.73	50735.53
Dec, 2051	490.61	1837.85	49814.41
Jan, 2052	238.69	925.54	48888.88
Mar, 2052	234.26	929.97	47958.90
Mar, 2052	464.06	1864.40	47024.48
May, 2052	225.33	938.90	46085.57
May, 2052	446.16	1882.30	45142.17
Jul, 2052	216.31	947.92	44194.25
Jul, 2052	428.07	1900.39	43241.78
Aug, 2052	207.20	957.03	42284.75
Oct, 2052	202.61	961.62	41323.13
Oct, 2052	400.62	1927.84	40356.91
Dec, 2052	193.38	970.85	39386.06
Dec, 2052	382.10	1946.36	38410.55
Jan, 2053	184.05	980.18	37430.37
Mar, 2053	179.35	984.88	36445.50
Mar, 2053	353.98	1974.48	35455.90
May, 2053	169.89	994.34	34461.57
May, 2053	335.02	1993.44	33462.46
Jul, 2053	160.34	1003.89	32458.57
Jul, 2053	315.87	2012.59	31449.88
Aug, 2053	150.70	1013.53	30436.34
Oct, 2053	145.84	1018.39	29417.95
Oct, 2053	286.80	2041.66	28394.68
Dec, 2053	136.06	1028.17	27366.51
Dec, 2053	267.19	2061.27	26333.41
Jan, 2054	126.18	1038.05	25295.36
Mar, 2054	121.21	1043.02	24252.34
Mar, 2054	237.42	2091.04	23204.32
May, 2054	111.19	1053.04	22151.28
May, 2054	217.33	2111.13	21093.19
Jul, 2054	101.07	1063.16	20030.03
Jul, 2054	197.05	2131.41	18961.78
Aug, 2054	90.86	1073.37	17888.41
Oct, 2054	85.72	1078.51	16809.89
Oct, 2054	166.27	2162.19	15726.21
Dec, 2054	75.35	1088.88	14637.33
Dec, 2054	145.49	2182.97	13543.24
Jan, 2055	64.89	1099.34	12443.91
Mar, 2055	59.63	1104.60	11339.30
Mar, 2055	113.96	2214.50	10229.41
May, 2055	49.02	1115.21	9114.19
May, 2055	92.69	2235.77	7993.64
Jul, 2055	38.30	1125.93	6867.71
Jul, 2055	71.21	2257.25	5736.39
Aug, 2055	27.49	1136.74	4599.64
Oct, 2055	22.04	1142.19	3457.45
Oct, 2055	38.61	2289.85	2309.79
Dec, 2055	11.07	1153.16	1156.63
Dec, 2055	16.61	2311.85	0