Mortgage Parameters

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

Mortgage Summary

Property Total:	$160,000
Down Payment	$48,000
Mortgage Amount:	$112,000
Mortgage Payment:	$653.60 / month
Estimated Tax:	+ $88.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $742.49 / month
Total Interest Paid:	$123,296.40 over 30 years
Total Tax Paid:	$32,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	536.67	116.93	111883.07
Mar, 2026	536.11	117.49	111765.57
Mar, 2026	1071.65	235.55	111647.52
May, 2026	534.98	118.62	111528.89
May, 2026	1069.39	237.81	111409.70
Jul, 2026	533.84	119.76	111289.94
Jul, 2026	1067.10	240.10	111169.61
Aug, 2026	532.69	120.91	111048.69
Oct, 2026	532.11	121.49	110927.20
Oct, 2026	1063.64	243.56	110805.13
Dec, 2026	530.94	122.66	110682.47
Dec, 2026	1061.29	245.91	110559.22
Jan, 2027	529.76	123.84	110435.39
Mar, 2027	529.17	124.43	110310.96
Mar, 2027	1057.74	249.46	110185.93
May, 2027	527.97	125.63	110060.30
May, 2027	1055.34	251.86	109934.08
Jul, 2027	526.77	126.83	109807.24
Jul, 2027	1052.93	254.27	109679.80
Aug, 2027	525.55	128.05	109551.75
Oct, 2027	524.94	128.66	109423.09
Oct, 2027	1049.26	257.94	109293.81
Dec, 2027	523.70	129.90	109163.91
Dec, 2027	1046.78	260.42	109033.38
Jan, 2028	522.45	131.15	108902.23
Mar, 2028	521.82	131.78	108770.46
Mar, 2028	1043.01	264.19	108638.05
May, 2028	520.56	133.04	108505.01
May, 2028	1040.48	266.72	108371.33
Jul, 2028	519.28	134.32	108237.01
Jul, 2028	1037.92	269.28	108102.04
Aug, 2028	517.99	135.61	107966.43
Oct, 2028	517.34	136.26	107830.17
Oct, 2028	1034.03	273.17	107693.26
Dec, 2028	516.03	137.57	107555.69
Dec, 2028	1031.40	275.80	107417.46
Jan, 2029	514.71	138.89	107278.57
Mar, 2029	514.04	139.56	107139.01
Mar, 2029	1027.41	279.79	106998.78
May, 2029	512.70	140.90	106857.89
May, 2029	1024.73	282.47	106716.31
Jul, 2029	511.35	142.25	106574.06
Jul, 2029	1022.02	285.18	106431.13
Aug, 2029	509.98	143.62	106287.51
Oct, 2029	509.29	144.31	106143.21
Oct, 2029	1017.89	289.31	105998.21
Dec, 2029	507.91	145.69	105852.52
Dec, 2029	1015.12	292.08	105706.13
Jan, 2030	506.51	147.09	105559.04
Mar, 2030	505.80	147.80	105411.24
Mar, 2030	1010.90	296.30	105262.73
May, 2030	504.38	149.22	105113.52
May, 2030	1008.05	299.15	104963.59
Jul, 2030	502.95	150.65	104812.94
Jul, 2030	1005.18	302.02	104661.57
Aug, 2030	501.50	152.10	104509.47
Oct, 2030	500.77	152.83	104356.64
Oct, 2030	1000.81	306.39	104203.09
Dec, 2030	499.31	154.29	104048.79
Dec, 2030	997.88	309.32	103893.76
Jan, 2031	497.82	155.78	103737.98
Mar, 2031	497.08	156.52	103581.46
Mar, 2031	993.41	313.79	103424.19
May, 2031	495.57	158.03	103266.16
May, 2031	990.39	316.81	103107.38
Jul, 2031	494.06	159.54	102947.84
Jul, 2031	987.35	319.85	102787.53
Aug, 2031	492.52	161.08	102626.45
Oct, 2031	491.75	161.85	102464.60
Oct, 2031	982.73	324.47	102301.98
Dec, 2031	490.20	163.40	102138.58
Dec, 2031	979.61	327.59	101974.39
Jan, 2032	488.63	164.97	101809.42
Mar, 2032	487.84	165.76	101643.66
Mar, 2032	974.88	332.32	101477.10
May, 2032	486.24	167.36	101309.74
May, 2032	971.68	335.52	101141.59
Jul, 2032	484.64	168.96	100972.62
Jul, 2032	968.47	338.73	100802.85
Aug, 2032	483.01	170.59	100632.26
Oct, 2032	482.20	171.40	100460.86
Oct, 2032	963.57	343.63	100288.63
Dec, 2032	480.55	173.05	100115.58
Dec, 2032	960.27	346.93	99941.70
Jan, 2033	478.89	174.71	99766.99
Mar, 2033	478.05	175.55	99591.44
Mar, 2033	955.26	351.94	99415.05
May, 2033	476.36	177.24	99237.81
May, 2033	951.87	355.33	99059.73
Jul, 2033	474.66	178.94	98880.79
Jul, 2033	948.46	358.74	98700.99
Aug, 2033	472.94	180.66	98520.34
Oct, 2033	472.08	181.52	98338.81
Oct, 2033	943.29	363.91	98156.42
Dec, 2033	470.33	183.27	97973.15
Dec, 2033	939.78	367.42	97789.01
Jan, 2034	468.57	185.03	97603.98
Mar, 2034	467.69	185.91	97418.07
Mar, 2034	934.48	372.72	97231.26
May, 2034	465.90	187.70	97043.56
May, 2034	930.90	376.30	96854.96
Jul, 2034	464.10	189.50	96665.46
Jul, 2034	927.29	379.91	96475.05
Aug, 2034	462.28	191.32	96283.72
Oct, 2034	461.36	192.24	96091.48
Oct, 2034	921.80	385.40	95898.32
Dec, 2034	459.51	194.09	95704.23
Dec, 2034	918.09	389.11	95509.22
Jan, 2035	457.65	195.95	95313.26
Mar, 2035	456.71	196.89	95116.37
Mar, 2035	912.48	394.72	94918.54
May, 2035	454.82	198.78	94719.76
May, 2035	908.69	398.51	94520.02
Jul, 2035	452.91	200.69	94319.33
Jul, 2035	904.86	402.34	94117.68
Aug, 2035	450.98	202.62	93915.06
Oct, 2035	450.01	203.59	93711.47
Oct, 2035	899.04	408.16	93506.90
Dec, 2035	448.05	205.55	93301.36
Dec, 2035	895.12	412.08	93094.83
Jan, 2036	446.08	207.52	92887.30
Mar, 2036	445.09	208.51	92678.79
Mar, 2036	889.18	418.02	92469.28
May, 2036	443.08	210.52	92258.76
May, 2036	885.15	422.05	92047.23
Jul, 2036	441.06	212.54	91834.69
Jul, 2036	881.10	426.10	91621.13
Aug, 2036	439.02	214.58	91406.55
Oct, 2036	437.99	215.61	91190.94
Oct, 2036	874.95	432.25	90974.30
Dec, 2036	435.92	217.68	90756.61
Dec, 2036	870.80	436.40	90537.89
Jan, 2037	433.83	219.77	90318.12
Mar, 2037	432.77	220.83	90097.29
Mar, 2037	864.49	442.71	89875.41
May, 2037	430.65	222.95	89652.46
May, 2037	860.23	446.97	89428.45
Jul, 2037	428.51	225.09	89203.36
Jul, 2037	855.94	451.26	88977.19
Aug, 2037	426.35	227.25	88749.94
Oct, 2037	425.26	228.34	88521.60
Oct, 2037	849.43	457.77	88292.16
Dec, 2037	423.07	230.53	88061.63
Dec, 2037	845.03	462.17	87829.99
Jan, 2038	420.85	232.75	87597.25
Mar, 2038	419.74	233.86	87363.38
Mar, 2038	838.36	468.84	87128.40
May, 2038	417.49	236.11	86892.29
May, 2038	833.85	473.35	86655.05
Jul, 2038	415.22	238.38	86416.67
Jul, 2038	829.30	477.90	86177.15
Aug, 2038	412.93	240.67	85936.48
Oct, 2038	411.78	241.82	85694.66
Oct, 2038	822.40	484.80	85451.68
Dec, 2038	409.46	244.14	85207.54
Dec, 2038	817.75	489.45	84962.22
Jan, 2039	407.11	246.49	84715.73
Mar, 2039	405.93	247.67	84468.06
Mar, 2039	810.67	496.53	84219.21
May, 2039	403.55	250.05	83969.16
May, 2039	805.90	501.30	83717.91
Jul, 2039	401.15	252.45	83465.46
Jul, 2039	801.09	506.11	83211.80
Aug, 2039	398.72	254.88	82956.92
Oct, 2039	397.50	256.10	82700.82
Oct, 2039	793.77	513.43	82443.50
Dec, 2039	395.04	258.56	82184.94
Dec, 2039	788.84	518.36	81925.14
Jan, 2040	392.56	261.04	81664.10
Mar, 2040	391.31	262.29	81401.80
Mar, 2040	781.36	525.84	81138.26
May, 2040	388.79	264.81	80873.44
May, 2040	776.31	530.89	80607.36
Jul, 2040	386.24	267.36	80340.00
Jul, 2040	771.20	536.00	80071.37
Aug, 2040	383.68	269.92	79801.44
Oct, 2040	382.38	271.22	79530.22
Oct, 2040	763.46	543.74	79257.71
Dec, 2040	379.78	273.82	78983.88
Dec, 2040	758.24	548.96	78708.75
Jan, 2041	377.15	276.45	78432.29
Mar, 2041	375.82	277.78	78154.52
Mar, 2041	750.31	556.89	77875.41
May, 2041	373.15	280.45	77594.96
May, 2041	744.96	562.24	77313.17
Jul, 2041	370.46	283.14	77030.03
Jul, 2041	739.56	567.64	76745.53
Aug, 2041	367.74	285.86	76459.67
Oct, 2041	366.37	287.23	76172.44
Oct, 2041	731.36	575.84	75883.83
Dec, 2041	363.61	289.99	75593.84
Dec, 2041	725.83	581.37	75302.46
Jan, 2042	360.82	292.78	75009.68
Mar, 2042	359.42	294.18	74715.51
Mar, 2042	717.43	589.77	74419.92
May, 2042	356.60	297.00	74122.91
May, 2042	711.77	595.43	73824.49
Jul, 2042	353.74	299.86	73524.63
Jul, 2042	706.05	601.15	73223.33
Aug, 2042	350.86	302.74	72920.60
Oct, 2042	349.41	304.19	72616.41
Oct, 2042	697.36	609.84	72310.76
Dec, 2042	346.49	307.11	72003.65
Dec, 2042	691.51	615.69	71695.07
Jan, 2043	343.54	310.06	71385.01
Mar, 2043	342.05	311.55	71073.46
Mar, 2043	682.61	624.59	70760.42
May, 2043	339.06	314.54	70445.88
May, 2043	676.61	630.59	70129.83
Jul, 2043	336.04	317.56	69812.27
Jul, 2043	670.56	636.64	69493.19
Aug, 2043	332.99	320.61	69172.58
Oct, 2043	331.45	322.15	68850.43
Oct, 2043	661.36	645.84	68526.74
Dec, 2043	328.36	325.24	68201.49
Dec, 2043	655.16	652.04	67874.69
Jan, 2044	325.23	328.37	67546.33
Mar, 2044	323.66	329.94	67216.39
Mar, 2044	645.74	661.46	66884.86
May, 2044	320.49	333.11	66551.75
May, 2044	639.38	667.82	66217.05
Jul, 2044	317.29	336.31	65880.74
Jul, 2044	632.97	674.23	65542.82
Aug, 2044	314.06	339.54	65203.28
Oct, 2044	312.43	341.17	64862.11
Oct, 2044	623.23	683.97	64519.31
Dec, 2044	309.16	344.44	64174.86
Dec, 2044	616.66	690.54	63828.77
Jan, 2045	305.85	347.75	63481.01
Mar, 2045	304.18	349.42	63131.59
Mar, 2045	606.69	700.51	62780.50
May, 2045	300.82	352.78	62427.72
May, 2045	599.95	707.25	62073.25
Jul, 2045	297.43	356.17	61717.09
Jul, 2045	593.16	714.04	61359.21
Aug, 2045	294.01	359.59	60999.63
Oct, 2045	292.29	361.31	60638.32
Oct, 2045	582.85	724.35	60275.28
Dec, 2045	288.82	364.78	59910.50
Dec, 2045	575.89	731.31	59543.97
Jan, 2046	285.31	368.29	59175.68
Mar, 2046	283.55	370.05	58805.63
Mar, 2046	565.33	741.87	58433.81
May, 2046	280.00	373.60	58060.20
May, 2046	558.21	748.99	57684.81
Jul, 2046	276.41	377.19	57307.62
Jul, 2046	551.01	756.19	56928.61
Aug, 2046	272.78	380.82	56547.80
Oct, 2046	270.96	382.64	56165.16
Oct, 2046	540.08	767.12	55780.68
Dec, 2046	267.28	386.32	55394.36
Dec, 2046	532.71	774.49	55006.19
Jan, 2047	263.57	390.03	54616.17
Mar, 2047	261.70	391.90	54224.27
Mar, 2047	521.52	785.68	53830.49
May, 2047	257.94	395.66	53434.83
May, 2047	513.98	793.22	53037.27
Jul, 2047	254.14	399.46	52637.81
Jul, 2047	506.36	800.84	52236.43
Aug, 2047	250.30	403.30	51833.13
Oct, 2047	248.37	405.23	51427.90
Oct, 2047	494.80	812.40	51020.72
Dec, 2047	244.47	409.13	50611.60
Dec, 2047	486.98	820.22	50200.51
Jan, 2048	240.54	413.06	49787.46
Mar, 2048	238.56	415.04	49372.42
Mar, 2048	475.14	832.06	48955.40
May, 2048	234.58	419.02	48536.37
May, 2048	467.15	840.05	48115.35
Jul, 2048	230.55	423.05	47692.30
Jul, 2048	459.08	848.12	47267.22
Aug, 2048	226.49	427.11	46840.11
Oct, 2048	224.44	429.16	46410.95
Oct, 2048	446.83	860.37	45979.74
Dec, 2048	220.32	433.28	45546.46
Dec, 2048	438.56	868.64	45111.10
Jan, 2049	216.16	437.44	44673.66
Mar, 2049	214.06	439.54	44234.12
Mar, 2049	426.02	881.18	43792.48
May, 2049	209.84	443.76	43348.72
May, 2049	417.55	889.65	42902.83
Jul, 2049	205.58	448.02	42454.80
Jul, 2049	409.01	898.19	42004.63
Aug, 2049	201.27	452.33	41552.31
Oct, 2049	199.10	454.50	41097.81
Oct, 2049	396.03	911.17	40641.14
Dec, 2049	194.74	458.86	40182.28
Dec, 2049	387.28	919.92	39721.22
Jan, 2050	190.33	463.27	39257.95
Mar, 2050	188.11	465.49	38792.46
Mar, 2050	373.99	933.21	38324.74
May, 2050	183.64	469.96	37854.78
May, 2050	365.03	942.17	37382.57
Jul, 2050	179.12	474.48	36908.09
Jul, 2050	355.97	951.23	36431.34
Aug, 2050	174.57	479.03	35952.31
Oct, 2050	172.27	481.33	35470.98
Oct, 2050	342.24	964.96	34987.35
Dec, 2050	167.65	485.95	34501.39
Dec, 2050	332.97	974.23	34013.11
Jan, 2051	162.98	490.62	33522.49
Mar, 2051	160.63	492.97	33029.52
Mar, 2051	318.90	988.30	32534.19
May, 2051	155.89	497.71	32036.48
May, 2051	309.40	997.80	31536.39
Jul, 2051	151.11	502.49	31033.90
Jul, 2051	299.81	1007.39	30529.00
Aug, 2051	146.28	507.32	30021.69
Oct, 2051	143.85	509.75	29511.94
Oct, 2051	285.26	1021.94	28999.75
Dec, 2051	138.96	514.64	28485.11
Dec, 2051	275.45	1031.75	27968.00
Jan, 2052	134.01	519.59	27448.42
Mar, 2052	131.52	522.08	26926.34
Mar, 2052	260.54	1046.66	26401.76
May, 2052	126.51	527.09	25874.67
May, 2052	250.49	1056.71	25345.05
Jul, 2052	121.45	532.15	24812.90
Jul, 2052	240.35	1066.85	24278.19
Aug, 2052	116.33	537.27	23740.93
Oct, 2052	113.76	539.84	23201.08
Oct, 2052	224.93	1082.27	22658.66
Dec, 2052	108.57	545.03	22113.63
Dec, 2052	214.53	1092.67	21565.99
Jan, 2053	103.34	550.26	21015.73
Mar, 2053	100.70	552.90	20462.83
Mar, 2053	198.75	1108.45	19907.28
May, 2053	95.39	558.21	19349.07
May, 2053	188.10	1119.10	18788.18
Jul, 2053	90.03	563.57	18224.61
Jul, 2053	177.36	1129.84	17658.33
Aug, 2053	84.61	568.99	17089.35
Oct, 2053	81.89	571.71	16517.63
Oct, 2053	161.04	1146.16	15943.18
Dec, 2053	76.39	577.21	15365.98
Dec, 2053	150.02	1157.18	14786.00
Jan, 2054	70.85	582.75	14203.25
Mar, 2054	68.06	585.54	13617.71
Mar, 2054	133.31	1173.89	13029.36
May, 2054	62.43	591.17	12438.20
May, 2054	122.03	1185.17	11844.19
Jul, 2054	56.75	596.85	11247.35
Jul, 2054	110.64	1196.56	10647.64
Aug, 2054	51.02	602.58	10045.06
Oct, 2054	48.13	605.47	9439.59
Oct, 2054	93.36	1213.84	8831.23
Dec, 2054	42.32	611.28	8219.94
Dec, 2054	81.71	1225.49	7605.73
Jan, 2055	36.44	617.16	6988.57
Mar, 2055	33.49	620.11	6368.46
Mar, 2055	64.01	1243.19	5745.38
May, 2055	27.53	626.07	5119.31
May, 2055	52.06	1255.14	4490.24
Jul, 2055	21.52	632.08	3858.15
Jul, 2055	40.01	1267.19	3223.04
Aug, 2055	15.44	638.16	2584.88
Oct, 2055	12.39	641.21	1943.67
Oct, 2055	21.70	1285.50	1299.38
Dec, 2055	6.23	647.37	652.01
Dec, 2055	9.35	1297.85	1.53