Mortgage Parameters

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

Mortgage Summary

Property Total:	$165,000
Down Payment	$49,500
Mortgage Amount:	$115,500
Mortgage Payment:	$674.03 / month
Estimated Tax:	+ $91.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $765.70 / month
Total Interest Paid:	$127,152.00 over 30 years
Total Tax Paid:	$33,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	553.44	120.59	115379.41
Mar, 2026	552.86	121.17	115258.24
Mar, 2026	1105.14	242.92	115136.49
May, 2026	551.70	122.33	115014.15
May, 2026	1102.81	245.25	114891.23
Jul, 2026	550.52	123.51	114767.72
Jul, 2026	1100.45	247.61	114643.62
Aug, 2026	549.33	124.70	114518.92
Oct, 2026	548.74	125.29	114393.63
Oct, 2026	1096.88	251.18	114267.74
Dec, 2026	547.53	126.50	114141.24
Dec, 2026	1094.46	253.60	114014.14
Jan, 2027	546.32	127.71	113886.42
Mar, 2027	545.71	128.32	113758.10
Mar, 2027	1090.80	257.26	113629.16
May, 2027	544.47	129.56	113499.60
May, 2027	1088.32	259.74	113369.43
Jul, 2027	543.23	130.80	113238.63
Jul, 2027	1085.83	262.23	113107.20
Aug, 2027	541.97	132.06	112975.14
Oct, 2027	541.34	132.69	112842.45
Oct, 2027	1082.04	266.02	112709.12
Dec, 2027	540.06	133.97	112575.16
Dec, 2027	1079.48	268.58	112440.55
Jan, 2028	538.78	135.25	112305.30
Mar, 2028	538.13	135.90	112169.40
Mar, 2028	1075.61	272.45	112032.84
May, 2028	536.82	137.21	111895.64
May, 2028	1072.99	275.07	111757.77
Jul, 2028	535.51	138.52	111619.25
Jul, 2028	1070.35	277.71	111480.06
Aug, 2028	534.18	139.85	111340.21
Oct, 2028	533.51	140.52	111199.68
Oct, 2028	1066.34	281.72	111058.49
Dec, 2028	532.16	141.87	110916.61
Dec, 2028	1063.64	284.42	110774.06
Jan, 2029	530.79	143.24	110630.82
Mar, 2029	530.11	143.92	110486.89
Mar, 2029	1059.53	288.53	110342.28
May, 2029	528.72	145.31	110196.97
May, 2029	1056.75	291.31	110050.97
Jul, 2029	527.33	146.70	109904.27
Jul, 2029	1053.95	294.11	109756.86
Aug, 2029	525.92	148.11	109608.75
Oct, 2029	525.21	148.82	109459.93
Oct, 2029	1049.71	298.35	109310.40
Dec, 2029	523.78	150.25	109160.14
Dec, 2029	1046.84	301.22	109009.17
Jan, 2030	522.34	151.69	108857.48
Mar, 2030	521.61	152.42	108705.06
Mar, 2030	1042.49	305.57	108551.91
May, 2030	520.14	153.89	108398.02
May, 2030	1039.55	308.51	108243.40
Jul, 2030	518.67	155.36	108088.03
Jul, 2030	1036.59	311.47	107931.93
Aug, 2030	517.17	156.86	107775.07
Oct, 2030	516.42	157.61	107617.46
Oct, 2030	1032.09	315.97	107459.10
Dec, 2030	514.91	159.12	107299.98
Dec, 2030	1029.06	319.00	107140.09
Jan, 2031	513.38	160.65	106979.44
Mar, 2031	512.61	161.42	106818.02
Mar, 2031	1024.45	323.61	106655.83
May, 2031	511.06	162.97	106492.86
May, 2031	1021.34	326.72	106329.11
Jul, 2031	509.49	164.54	106164.57
Jul, 2031	1018.20	329.86	105999.25
Aug, 2031	507.91	166.12	105833.13
Oct, 2031	507.12	166.91	105666.22
Oct, 2031	1013.44	334.62	105498.50
Dec, 2031	505.51	168.52	105329.99
Dec, 2031	1010.22	337.84	105160.66
Jan, 2032	503.89	170.14	104990.53
Mar, 2032	503.08	170.95	104819.58
Mar, 2032	1005.34	342.72	104647.81
May, 2032	501.44	172.59	104475.22
May, 2032	1002.05	346.01	104301.80
Jul, 2032	499.78	174.25	104127.55
Jul, 2032	998.72	349.34	103952.46
Aug, 2032	498.11	175.92	103776.54
Oct, 2032	497.26	176.77	103599.77
Oct, 2032	993.68	354.38	103422.15
Dec, 2032	495.56	178.47	103243.69
Dec, 2032	990.27	357.79	103064.37
Jan, 2033	493.85	180.18	102884.19
Mar, 2033	492.99	181.04	102703.14
Mar, 2033	985.11	362.95	102521.23
May, 2033	491.25	182.78	102338.45
May, 2033	981.62	366.44	102154.79
Jul, 2033	489.49	184.54	101970.25
Jul, 2033	978.10	369.96	101784.83
Aug, 2033	487.72	186.31	101598.52
Oct, 2033	486.83	187.20	101411.32
Oct, 2033	972.76	375.30	101223.22
Dec, 2033	485.03	189.00	101034.21
Dec, 2033	969.15	378.91	100844.31
Jan, 2034	483.21	190.82	100653.49
Mar, 2034	482.30	191.73	100461.76
Mar, 2034	963.68	384.38	100269.11
May, 2034	480.46	193.57	100075.53
May, 2034	959.99	388.07	99881.03
Jul, 2034	478.60	195.43	99685.60
Jul, 2034	956.26	391.80	99489.23
Aug, 2034	476.72	197.31	99291.92
Oct, 2034	475.77	198.26	99093.66
Oct, 2034	950.59	397.47	98894.45
Dec, 2034	473.87	200.16	98694.29
Dec, 2034	946.78	401.28	98493.17
Jan, 2035	471.95	202.08	98291.09
Mar, 2035	470.98	203.05	98088.04
Mar, 2035	940.99	407.07	97884.01
May, 2035	469.03	205.00	97679.01
May, 2035	937.08	410.98	97473.03
Jul, 2035	467.06	206.97	97266.05
Jul, 2035	933.13	414.93	97058.09
Aug, 2035	465.07	208.96	96849.13
Oct, 2035	464.07	209.96	96639.17
Oct, 2035	927.13	420.93	96428.20
Dec, 2035	462.05	211.98	96216.22
Dec, 2035	923.09	424.97	96003.23
Jan, 2036	460.02	214.01	95789.22
Mar, 2036	458.99	215.04	95574.18
Mar, 2036	916.95	431.11	95358.11
May, 2036	456.92	217.11	95141.00
May, 2036	912.80	435.26	94922.85
Jul, 2036	454.84	219.19	94703.66
Jul, 2036	908.63	439.43	94483.42
Aug, 2036	452.73	221.30	94262.12
Oct, 2036	451.67	222.36	94039.77
Oct, 2036	902.28	445.78	93816.34
Dec, 2036	449.54	224.49	93591.85
Dec, 2036	898.00	450.06	93366.28
Jan, 2037	447.38	226.65	93139.63
Mar, 2037	446.29	227.74	92911.90
Mar, 2037	891.49	456.57	92683.07
May, 2037	444.11	229.92	92453.14
May, 2037	887.11	460.95	92222.12
Jul, 2037	441.90	232.13	91989.99
Jul, 2037	882.69	465.37	91756.74
Aug, 2037	439.67	234.36	91522.38
Oct, 2037	438.54	235.49	91286.89
Oct, 2037	875.96	472.10	91050.28
Dec, 2037	436.28	237.75	90812.53
Dec, 2037	871.42	476.64	90573.65
Jan, 2038	434.00	240.03	90333.62
Mar, 2038	432.85	241.18	90092.43
Mar, 2038	864.54	483.52	89850.10
May, 2038	430.53	243.50	89606.60
May, 2038	859.89	488.17	89361.93
Jul, 2038	428.19	245.84	89116.10
Jul, 2038	855.20	492.86	88869.08
Aug, 2038	425.83	248.20	88620.88
Oct, 2038	424.64	249.39	88371.49
Oct, 2038	848.09	499.97	88120.91
Dec, 2038	422.25	251.78	87869.13
Dec, 2038	843.29	504.77	87616.14
Jan, 2039	419.83	254.20	87361.93
Mar, 2039	418.61	255.42	87106.51
Mar, 2039	836.00	512.06	86849.87
May, 2039	416.16	257.87	86591.99
May, 2039	831.08	516.98	86332.88
Jul, 2039	413.68	260.35	86072.53
Jul, 2039	826.11	521.95	85810.93
Aug, 2039	411.18	262.85	85548.08
Oct, 2039	409.92	264.11	85283.97
Oct, 2039	818.57	529.49	85018.59
Dec, 2039	407.38	266.65	84751.94
Dec, 2039	813.48	534.58	84484.01
Jan, 2040	404.82	269.21	84214.80
Mar, 2040	403.53	270.50	83944.30
Mar, 2040	805.76	542.30	83672.51
May, 2040	400.93	273.10	83399.41
May, 2040	800.55	547.51	83125.00
Jul, 2040	398.31	275.72	82849.28
Jul, 2040	795.30	552.76	82572.23
Aug, 2040	395.66	278.37	82293.86
Oct, 2040	394.32	279.71	82014.16
Oct, 2040	787.30	560.76	81733.11
Dec, 2040	391.64	282.39	81450.72
Dec, 2040	781.92	566.14	81166.97
Jan, 2041	388.93	285.10	80881.87
Mar, 2041	387.56	286.47	80595.40
Mar, 2041	773.75	574.31	80307.55
May, 2041	384.81	289.22	80018.33
May, 2041	768.23	579.83	79727.72
Jul, 2041	382.03	292.00	79435.72
Jul, 2041	762.66	585.40	79142.32
Aug, 2041	379.22	294.81	78847.51
Oct, 2041	377.81	296.22	78551.29
Oct, 2041	754.20	593.86	78253.66
Dec, 2041	374.97	299.06	77954.59
Dec, 2041	748.50	599.56	77654.09
Jan, 2042	372.09	301.94	77352.16
Mar, 2042	370.65	303.38	77048.77
Mar, 2042	739.84	608.22	76743.93
May, 2042	367.73	306.30	76437.63
May, 2042	733.99	614.07	76129.87
Jul, 2042	364.79	309.24	75820.63
Jul, 2042	728.10	619.96	75509.90
Aug, 2042	361.82	312.21	75197.69
Oct, 2042	360.32	313.71	74883.99
Oct, 2042	719.14	628.92	74568.77
Dec, 2042	357.31	316.72	74252.05
Dec, 2042	713.10	634.96	73933.81
Jan, 2043	354.27	319.76	73614.05
Mar, 2043	352.73	321.30	73292.75
Mar, 2043	703.92	644.14	72969.92
May, 2043	349.65	324.38	72645.54
May, 2043	697.74	650.32	72319.60
Jul, 2043	346.53	327.50	71992.10
Jul, 2043	691.49	656.57	71663.03
Aug, 2043	343.39	330.64	71332.39
Oct, 2043	341.80	332.23	71000.16
Oct, 2043	682.01	666.05	70666.34
Dec, 2043	338.61	335.42	70330.92
Dec, 2043	675.61	672.45	69993.89
Jan, 2044	335.39	338.64	69655.25
Mar, 2044	333.76	340.27	69314.98
Mar, 2044	665.89	682.17	68973.09
May, 2044	330.50	343.53	68629.55
May, 2044	659.35	688.71	68284.37
Jul, 2044	327.20	346.83	67937.54
Jul, 2044	652.73	695.33	67589.04
Aug, 2044	323.86	350.17	67238.88
Oct, 2044	322.19	351.84	66887.03
Oct, 2044	642.69	705.37	66533.50
Dec, 2044	318.81	355.22	66178.28
Dec, 2044	635.91	712.15	65821.35
Jan, 2045	315.39	358.64	65462.72
Mar, 2045	313.68	360.35	65102.36
Mar, 2045	625.63	722.43	64740.28
May, 2045	310.21	363.82	64376.47
May, 2045	618.68	729.38	64010.91
Jul, 2045	306.72	367.31	63643.60
Jul, 2045	611.68	736.38	63274.52
Aug, 2045	303.19	370.84	62903.69
Oct, 2045	301.41	372.62	62531.07
Oct, 2045	601.04	747.02	62156.67
Dec, 2045	297.83	376.20	61780.47
Dec, 2045	593.86	754.20	61402.47
Jan, 2046	294.22	379.81	61022.66
Mar, 2046	292.40	381.63	60641.03
Mar, 2046	582.97	765.09	60257.57
May, 2046	288.73	385.30	59872.28
May, 2046	575.62	772.44	59485.14
Jul, 2046	285.03	389.00	59096.14
Jul, 2046	568.20	779.86	58705.28
Aug, 2046	281.30	392.73	58312.54
Oct, 2046	279.41	394.62	57917.93
Oct, 2046	556.93	791.13	57521.42
Dec, 2046	275.62	398.41	57123.02
Dec, 2046	549.33	798.73	56722.70
Jan, 2047	271.80	402.23	56320.47
Mar, 2047	269.87	404.16	55916.31
Mar, 2047	537.80	810.26	55510.21
May, 2047	265.99	408.04	55102.16
May, 2047	530.02	818.04	54692.17
Jul, 2047	262.07	411.96	54280.20
Jul, 2047	522.16	825.90	53866.26
Aug, 2047	258.11	415.92	53450.34
Oct, 2047	256.12	417.91	53032.43
Oct, 2047	510.23	837.83	52612.51
Dec, 2047	252.10	421.93	52190.59
Dec, 2047	502.18	845.88	51766.64
Jan, 2048	248.05	425.98	51340.65
Mar, 2048	246.01	428.02	50912.63
Mar, 2048	489.97	858.09	50482.56
May, 2048	241.90	432.13	50050.42
May, 2048	481.72	866.34	49616.22
Jul, 2048	237.74	436.29	49179.93
Jul, 2048	473.39	874.67	48741.56
Aug, 2048	233.55	440.48	48301.08
Oct, 2048	231.44	442.59	47858.49
Oct, 2048	460.76	887.30	47413.78
Dec, 2048	227.19	446.84	46966.95
Dec, 2048	452.24	895.82	46517.96
Jan, 2049	222.90	451.13	46066.83
Mar, 2049	220.74	453.29	45613.54
Mar, 2049	439.30	908.76	45158.08
May, 2049	216.38	457.65	44700.43
May, 2049	430.57	917.49	44240.59
Jul, 2049	211.99	462.04	43778.54
Jul, 2049	421.76	926.30	43314.29
Aug, 2049	207.55	466.48	42847.80
Oct, 2049	205.31	468.72	42379.09
Oct, 2049	408.38	939.68	41908.12
Dec, 2049	200.81	473.22	41434.90
Dec, 2049	399.35	948.71	40959.41
Jan, 2050	196.26	477.77	40481.65
Mar, 2050	193.97	480.06	40001.59
Mar, 2050	385.64	962.42	39519.24
May, 2050	189.36	484.67	39034.57
May, 2050	376.40	971.66	38547.58
Jul, 2050	184.71	489.32	38058.26
Jul, 2050	367.07	980.99	37566.59
Aug, 2050	180.01	494.02	37072.57
Oct, 2050	177.64	496.39	36576.18
Oct, 2050	352.90	995.16	36077.41
Dec, 2050	172.87	501.16	35576.25
Dec, 2050	343.34	1004.72	35072.69
Jan, 2051	168.06	505.97	34566.71
Mar, 2051	165.63	508.40	34058.32
Mar, 2051	328.83	1019.23	33547.48
May, 2051	160.75	513.28	33034.20
May, 2051	319.04	1029.02	32518.46
Jul, 2051	155.82	518.21	32000.25
Jul, 2051	309.15	1038.91	31479.55
Aug, 2051	150.84	523.19	30956.36
Oct, 2051	148.33	525.70	30430.66
Oct, 2051	294.14	1053.92	29902.45
Dec, 2051	143.28	530.75	29371.70
Dec, 2051	284.02	1064.04	28838.41
Jan, 2052	138.18	535.85	28302.56
Mar, 2052	135.62	538.41	27764.15
Mar, 2052	268.66	1079.40	27223.16
May, 2052	130.44	543.59	26679.57
May, 2052	258.28	1089.78	26133.38
Jul, 2052	125.22	548.81	25584.57
Jul, 2052	247.81	1100.25	25033.14
Aug, 2052	119.95	554.08	24479.06
Oct, 2052	117.30	556.73	23922.32
Oct, 2052	231.93	1116.13	23362.92
Dec, 2052	111.95	562.08	22800.84
Dec, 2052	221.20	1126.86	22236.06
Jan, 2053	106.55	567.48	21668.58
Mar, 2053	103.83	570.20	21098.38
Mar, 2053	204.93	1143.13	20525.44
May, 2053	98.35	575.68	19949.76
May, 2053	193.94	1154.12	19371.33
Jul, 2053	92.82	581.21	18790.12
Jul, 2053	182.86	1165.20	18206.12
Aug, 2053	87.24	586.79	17619.33
Oct, 2053	84.43	589.60	17029.73
Oct, 2053	166.03	1182.03	16437.30
Dec, 2053	78.76	595.27	15842.03
Dec, 2053	154.67	1193.39	15243.91
Jan, 2054	73.04	600.99	14642.92
Mar, 2054	70.16	603.87	14039.06
Mar, 2054	137.43	1210.63	13432.30
May, 2054	64.36	609.67	12822.63
May, 2054	125.80	1222.26	12210.04
Jul, 2054	58.51	615.52	11594.52
Jul, 2054	114.07	1233.99	10976.05
Aug, 2054	52.59	621.44	10354.61
Oct, 2054	49.62	624.41	9730.20
Oct, 2054	96.24	1251.82	9102.79
Dec, 2054	43.62	630.41	8472.38
Dec, 2054	84.22	1263.84	7838.94
Jan, 2055	37.56	636.47	7202.48
Mar, 2055	34.51	639.52	6562.96
Mar, 2055	65.96	1282.10	5920.38
May, 2055	28.37	645.66	5274.71
May, 2055	53.64	1294.42	4625.96
Jul, 2055	22.17	651.86	3974.09
Jul, 2055	41.21	1306.85	3319.11
Aug, 2055	15.90	658.13	2660.98
Oct, 2055	12.75	661.28	1999.70
Oct, 2055	22.33	1325.73	1335.25
Dec, 2055	6.40	667.63	667.62
Dec, 2055	9.60	1338.46	0