Mortgage Parameters

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

Mortgage Summary

Property Total:	$422,500
Down Payment	$126,750
Mortgage Amount:	$295,750
Mortgage Payment:	$1,725.92 / month
Estimated Tax:	+ $234.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,960.64 / month
Total Interest Paid:	$325,580.40 over 30 years
Total Tax Paid:	$84,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	1417.14	308.78	295441.22
Mar, 2026	1415.66	310.26	295130.95
Mar, 2026	2829.83	622.01	294819.20
May, 2026	1412.68	313.24	294505.96
May, 2026	2823.85	627.99	294191.21
Jul, 2026	1409.67	316.25	293874.96
Jul, 2026	2817.82	634.02	293557.19
Aug, 2026	1406.63	319.29	293237.90
Oct, 2026	1405.10	320.82	292917.07
Oct, 2026	2808.66	643.18	292594.71
Dec, 2026	1402.02	323.90	292270.81
Dec, 2026	2802.48	649.36	291945.36
Jan, 2027	1398.90	327.02	291618.34
Mar, 2027	1397.34	328.58	291289.76
Mar, 2027	2793.10	658.74	290959.60
May, 2027	1394.18	331.74	290627.86
May, 2027	2786.77	665.07	290294.53
Jul, 2027	1390.99	334.93	289959.61
Jul, 2027	2780.38	671.46	289623.08
Aug, 2027	1387.78	338.14	289284.94
Oct, 2027	1386.16	339.76	288945.17
Oct, 2027	2770.69	681.15	288603.78
Dec, 2027	1382.89	343.03	288260.76
Dec, 2027	2764.14	687.70	287916.08
Jan, 2028	1379.60	346.32	287569.76
Mar, 2028	1377.94	347.98	287221.78
Mar, 2028	2754.21	697.63	286872.13
May, 2028	1374.60	351.32	286520.81
May, 2028	2747.51	704.33	286167.80
Jul, 2028	1371.22	354.70	285813.10
Jul, 2028	2740.74	711.10	285456.70
Aug, 2028	1367.81	358.11	285098.60
Oct, 2028	1366.10	359.82	284738.77
Oct, 2028	2730.47	721.37	284377.23
Dec, 2028	1362.64	363.28	284013.95
Dec, 2028	2723.54	728.30	283648.93
Jan, 2029	1359.15	366.77	283282.16
Mar, 2029	1357.39	368.53	282913.63
Mar, 2029	2713.02	738.82	282543.34
May, 2029	1353.85	372.07	282171.27
May, 2029	2705.92	745.92	281797.42
Jul, 2029	1350.28	375.64	281421.78
Jul, 2029	2698.76	753.08	281044.34
Aug, 2029	1346.67	379.25	280665.09
Oct, 2029	1344.85	381.07	280284.03
Oct, 2029	2687.88	763.96	279901.13
Dec, 2029	1341.19	384.73	279516.41
Dec, 2029	2680.54	771.30	279129.84
Jan, 2030	1337.50	388.42	278741.41
Mar, 2030	1335.64	390.28	278351.13
Mar, 2030	2669.41	782.43	277958.98
May, 2030	1331.89	394.03	277564.94
May, 2030	2661.89	789.95	277169.02
Jul, 2030	1328.10	397.82	276771.20
Jul, 2030	2654.30	797.54	276371.48
Aug, 2030	1324.28	401.64	275969.84
Oct, 2030	1322.36	403.56	275566.27
Oct, 2030	2642.78	809.06	275160.78
Dec, 2030	1318.48	407.44	274753.33
Dec, 2030	2635.01	816.83	274343.94
Jan, 2031	1314.56	411.36	273932.59
Mar, 2031	1312.59	413.33	273519.26
Mar, 2031	2623.20	828.64	273103.95
May, 2031	1308.62	417.30	272686.65
May, 2031	2615.24	836.60	272267.36
Jul, 2031	1304.61	421.31	271846.05
Jul, 2031	2607.21	844.63	271422.73
Aug, 2031	1300.57	425.35	270997.38
Oct, 2031	1298.53	427.39	270569.98
Oct, 2031	2595.01	856.83	270140.55
Dec, 2031	1294.42	431.50	269709.05
Dec, 2031	2586.78	865.06	269275.49
Jan, 2032	1290.28	435.64	268839.84
Mar, 2032	1288.19	437.73	268402.11
Mar, 2032	2574.28	877.56	267962.29
May, 2032	1283.99	441.93	267520.35
May, 2032	2565.86	885.98	267076.30
Jul, 2032	1279.74	446.18	266630.12
Jul, 2032	2557.34	894.50	266181.81
Aug, 2032	1275.45	450.47	265731.34
Oct, 2032	1273.30	452.62	265278.72
Oct, 2032	2544.43	907.41	264823.92
Dec, 2032	1268.95	456.97	264366.95
Dec, 2032	2535.71	916.13	263907.79
Jan, 2033	1264.56	461.36	263446.43
Mar, 2033	1262.35	463.57	262982.86
Mar, 2033	2522.48	929.36	262517.06
May, 2033	1257.89	468.03	262049.04
May, 2033	2513.54	938.30	261578.77
Jul, 2033	1253.40	472.52	261106.25
Jul, 2033	2504.53	947.31	260631.46
Aug, 2033	1248.86	477.06	260154.40
Oct, 2033	1246.57	479.35	259675.05
Oct, 2033	2490.85	960.99	259193.41
Dec, 2033	1241.97	483.95	258709.46
Dec, 2033	2481.62	970.22	258223.19
Jan, 2034	1237.32	488.60	257734.59
Mar, 2034	1234.98	490.94	257243.64
Mar, 2034	2467.61	984.23	256750.35
May, 2034	1230.26	495.66	256254.69
May, 2034	2458.15	993.69	255756.66
Jul, 2034	1225.50	500.42	255256.24
Jul, 2034	2448.60	1003.24	254753.42
Aug, 2034	1220.69	505.23	254248.20
Oct, 2034	1218.27	507.65	253740.55
Oct, 2034	2434.11	1017.73	253230.47
Dec, 2034	1213.40	512.52	252717.94
Dec, 2034	2424.34	1027.50	252202.96
Jan, 2035	1208.47	517.45	251685.52
Mar, 2035	1205.99	519.93	251165.59
Mar, 2035	2409.49	1042.35	250643.17
May, 2035	1201.00	524.92	250118.25
May, 2035	2399.48	1052.36	249590.81
Jul, 2035	1195.96	529.96	249060.85
Jul, 2035	2389.38	1062.46	248528.35
Aug, 2035	1190.86	535.06	247993.29
Oct, 2035	1188.30	537.62	247455.67
Oct, 2035	2374.03	1077.81	246915.48
Dec, 2035	1183.14	542.78	246372.69
Dec, 2035	2363.68	1088.16	245827.31
Jan, 2036	1177.92	548.00	245279.31
Mar, 2036	1175.30	550.62	244728.69
Mar, 2036	2347.96	1103.88	244175.43
May, 2036	1170.01	555.91	243619.52
May, 2036	2337.35	1114.49	243060.94
Jul, 2036	1164.67	561.25	242499.69
Jul, 2036	2326.65	1125.19	241935.74
Aug, 2036	1159.28	566.64	241369.10
Oct, 2036	1156.56	569.36	240799.74
Oct, 2036	2310.39	1141.45	240227.65
Dec, 2036	1151.09	574.83	239652.82
Dec, 2036	2299.43	1152.41	239075.24
Jan, 2037	1145.57	580.35	238494.89
Mar, 2037	1142.79	583.13	237911.76
Mar, 2037	2282.78	1169.06	237325.83
May, 2037	1137.19	588.73	236737.10
May, 2037	2271.56	1180.28	236145.54
Jul, 2037	1131.53	594.39	235551.15
Jul, 2037	2260.21	1191.63	234953.91
Aug, 2037	1125.82	600.10	234353.81
Oct, 2037	1122.95	602.97	233750.84
Oct, 2037	2243.01	1208.83	233144.98
Dec, 2037	1117.15	608.77	232536.21
Dec, 2037	2231.39	1220.45	231924.53
Jan, 2038	1111.31	614.61	231309.91
Mar, 2038	1108.36	617.56	230692.35
Mar, 2038	2213.76	1238.08	230071.83
May, 2038	1102.43	623.49	229448.34
May, 2038	2201.87	1249.97	228821.86
Jul, 2038	1096.44	629.48	228192.38
Jul, 2038	2189.86	1261.98	227559.88
Aug, 2038	1090.39	635.53	226924.35
Oct, 2038	1087.35	638.57	226285.78
Oct, 2038	2171.64	1280.20	225644.14
Dec, 2038	1081.21	644.71	224999.43
Dec, 2038	2159.33	1292.51	224351.64
Jan, 2039	1075.02	650.90	223700.73
Mar, 2039	1071.90	654.02	223046.71
Mar, 2039	2140.67	1311.17	222389.56
May, 2039	1065.62	660.30	221729.25
May, 2039	2128.07	1323.77	221065.79
Jul, 2039	1059.27	666.65	220399.14
Jul, 2039	2115.35	1336.49	219729.30
Aug, 2039	1052.87	673.05	219056.25
Oct, 2039	1049.64	676.28	218379.97
Oct, 2039	2096.04	1355.80	217700.46
Dec, 2039	1043.15	682.77	217017.69
Dec, 2039	2083.03	1368.81	216331.64
Jan, 2040	1036.59	689.33	215642.31
Mar, 2040	1033.29	692.63	214949.68
Mar, 2040	2063.26	1388.58	214253.73
May, 2040	1026.63	699.29	213554.44
May, 2040	2049.91	1401.93	212851.80
Jul, 2040	1019.91	706.01	212145.79
Jul, 2040	2036.44	1415.40	211436.41
Aug, 2040	1013.13	712.79	210723.62
Oct, 2040	1009.72	716.20	210007.42
Oct, 2040	2016.01	1435.83	209287.78
Dec, 2040	1002.84	723.08	208564.70
Dec, 2040	2002.21	1449.63	207838.15
Jan, 2041	995.89	730.03	207108.12
Mar, 2041	992.39	733.53	206374.60
Mar, 2041	1981.27	1470.57	205637.55
May, 2041	985.35	740.57	204896.98
May, 2041	1967.15	1484.69	204152.86
Jul, 2041	978.23	747.69	203405.17
Jul, 2041	1952.88	1498.96	202653.90
Aug, 2041	971.05	754.87	201899.03
Oct, 2041	967.43	758.49	201140.54
Oct, 2041	1931.23	1520.61	200378.42
Dec, 2041	960.15	765.77	199612.65
Dec, 2041	1916.63	1535.21	198843.21
Jan, 2042	952.79	773.13	198070.08
Mar, 2042	949.09	776.83	197293.24
Mar, 2042	1894.45	1557.39	196512.69
May, 2042	941.62	784.30	195728.39
May, 2042	1879.49	1572.35	194940.33
Jul, 2042	934.09	791.83	194148.50
Jul, 2042	1864.38	1587.46	193352.88
Aug, 2042	926.48	799.44	192553.44
Oct, 2042	922.65	803.27	191750.17
Oct, 2042	1841.45	1610.39	190943.06
Dec, 2042	914.94	810.98	190132.07
Dec, 2042	1825.99	1625.85	189317.20
Jan, 2043	907.14	818.78	188498.43
Mar, 2043	903.22	822.70	187675.73
Mar, 2043	1802.50	1649.34	186849.09
May, 2043	895.32	830.60	186018.49
May, 2043	1786.66	1665.18	185183.90
Jul, 2043	887.34	838.58	184345.32
Jul, 2043	1770.66	1681.18	183502.72
Aug, 2043	879.28	846.64	182656.09
Oct, 2043	875.23	850.69	181805.40
Oct, 2043	1746.38	1705.46	180950.63
Dec, 2043	867.06	858.86	180091.76
Dec, 2043	1730.00	1721.84	179228.78
Jan, 2044	858.80	867.12	178361.67
Mar, 2044	854.65	871.27	177490.40
Mar, 2044	1705.12	1746.72	176614.95
May, 2044	846.28	879.64	175735.31
May, 2044	1688.35	1763.49	174851.46
Jul, 2044	837.83	888.09	173963.37
Jul, 2044	1671.40	1780.44	173071.02
Aug, 2044	829.30	896.62	172174.40
Oct, 2044	825.00	900.92	171273.48
Oct, 2044	1645.69	1806.15	170368.25
Dec, 2044	816.35	909.57	169458.67
Dec, 2044	1628.34	1823.50	168544.74
Jan, 2045	807.61	918.31	167626.43
Mar, 2045	803.21	922.71	166703.72
Mar, 2045	1602.00	1849.84	165776.59
May, 2045	794.35	931.57	164845.02
May, 2045	1584.23	1867.61	163908.98
Jul, 2045	785.40	940.52	162968.46
Jul, 2045	1566.29	1885.55	162023.43
Aug, 2045	776.36	949.56	161073.87
Oct, 2045	771.81	954.11	160119.76
Oct, 2045	1539.05	1912.79	159161.08
Dec, 2045	762.65	963.27	158197.81
Dec, 2045	1520.68	1931.16	157229.92
Jan, 2046	753.39	972.53	156257.39
Mar, 2046	748.73	977.19	155280.21
Mar, 2046	1492.78	1959.06	154298.34
May, 2046	739.35	986.57	153311.77
May, 2046	1473.97	1977.87	152320.46
Jul, 2046	729.87	996.05	151324.41
Jul, 2046	1454.97	1996.87	150323.59
Aug, 2046	720.30	1005.62	149317.97
Oct, 2046	715.48	1010.44	148307.53
Oct, 2046	1426.12	2025.72	147292.25
Dec, 2046	705.78	1020.14	146272.11
Dec, 2046	1406.67	2045.17	145247.07
Jan, 2047	695.98	1029.94	144217.13
Mar, 2047	691.04	1034.88	143182.25
Mar, 2047	1377.12	2074.72	142142.41
May, 2047	681.10	1044.82	141097.59
May, 2047	1357.19	2094.65	140047.76
Jul, 2047	671.06	1054.86	138992.91
Jul, 2047	1337.07	2114.77	137932.99
Aug, 2047	660.93	1064.99	136868.00
Oct, 2047	655.83	1070.09	135797.91
Oct, 2047	1306.53	2145.31	134722.69
Dec, 2047	645.55	1080.37	133642.31
Dec, 2047	1285.92	2165.92	132556.76
Jan, 2048	635.17	1090.75	131466.01
Mar, 2048	629.94	1095.98	130370.03
Mar, 2048	1254.63	2197.21	129268.80
May, 2048	619.41	1106.51	128162.29
May, 2048	1233.52	2218.32	127050.49
Jul, 2048	608.78	1117.14	125933.35
Jul, 2048	1212.21	2239.63	124810.86
Aug, 2048	598.05	1127.87	123682.99
Oct, 2048	592.65	1133.27	122549.72
Oct, 2048	1179.87	2271.97	121411.02
Dec, 2048	581.76	1144.16	120266.86
Dec, 2048	1158.04	2293.80	119117.22
Jan, 2049	570.77	1155.15	117962.07
Mar, 2049	565.23	1160.69	116801.38
Mar, 2049	1124.90	2326.94	115635.13
May, 2049	554.09	1171.83	114463.30
May, 2049	1102.56	2349.28	113285.85
Jul, 2049	542.83	1183.09	112102.76
Jul, 2049	1079.99	2371.85	110914.00
Aug, 2049	531.46	1194.46	109719.54
Oct, 2049	525.74	1200.18	108519.36
Oct, 2049	1045.73	2406.11	107313.43
Dec, 2049	514.21	1211.71	106101.72
Dec, 2049	1022.61	2429.23	104884.20
Jan, 2050	502.57	1223.35	103660.85
Mar, 2050	496.71	1229.21	102431.64
Mar, 2050	987.53	2464.31	101196.54
May, 2050	484.90	1241.02	99955.52
May, 2050	963.85	2487.99	98708.55
Jul, 2050	472.98	1252.94	97455.61
Jul, 2050	939.95	2511.89	96196.67
Aug, 2050	460.94	1264.98	94931.69
Oct, 2050	454.88	1271.04	93660.65
Oct, 2050	903.67	2548.17	92383.52
Dec, 2050	442.67	1283.25	91100.27
Dec, 2050	879.19	2572.65	89810.87
Jan, 2051	430.34	1295.58	88515.30
Mar, 2051	424.14	1301.78	87213.51
Mar, 2051	842.04	2609.80	85905.49
May, 2051	411.63	1314.29	84591.20
May, 2051	816.96	2634.88	83270.61
Jul, 2051	399.01	1326.91	81943.70
Jul, 2051	791.66	2660.18	80610.43
Aug, 2051	386.26	1339.66	79270.76
Oct, 2051	379.84	1346.08	77924.68
Oct, 2051	753.23	2698.61	76572.15
Dec, 2051	366.91	1359.01	75213.14
Dec, 2051	727.31	2724.53	73847.62
Jan, 2052	353.85	1372.07	72475.55
Mar, 2052	347.28	1378.64	71096.91
Mar, 2052	687.95	2763.89	69711.66
May, 2052	334.04	1391.88	68319.78
May, 2052	661.41	2790.43	66921.22
Jul, 2052	320.66	1405.26	65515.97
Jul, 2052	634.59	2817.25	64103.98
Aug, 2052	307.16	1418.76	62685.22
Oct, 2052	300.37	1425.55	61259.67
Oct, 2052	593.91	2857.93	59827.28
Dec, 2052	286.67	1439.25	58388.04
Dec, 2052	566.45	2885.39	56941.89
Jan, 2053	272.85	1453.07	55488.82
Mar, 2053	265.88	1460.04	54028.78
Mar, 2053	524.77	2927.07	52561.75
May, 2053	251.86	1474.06	51087.69
May, 2053	496.66	2955.18	49606.56
Jul, 2053	237.70	1488.22	48118.34
Jul, 2053	468.27	2983.57	46622.99
Aug, 2053	223.40	1502.52	45120.47
Oct, 2053	216.20	1509.72	43610.75
Oct, 2053	425.17	3026.67	42093.80
Dec, 2053	201.70	1524.22	40569.58
Dec, 2053	396.10	3055.74	39038.06
Jan, 2054	187.06	1538.86	37499.19
Mar, 2054	179.68	1546.24	35952.96
Mar, 2054	351.95	3099.89	34399.31
May, 2054	164.83	1561.09	32838.22
May, 2054	322.18	3129.66	31269.65
Jul, 2054	149.83	1576.09	29693.57
Jul, 2054	292.11	3159.73	28109.93
Aug, 2054	134.69	1591.23	26518.70
Oct, 2054	127.07	1598.85	24919.85
Oct, 2054	246.48	3205.36	23313.34
Dec, 2054	111.71	1614.21	21699.13
Dec, 2054	215.68	3236.16	20077.18
Jan, 2055	96.20	1629.72	18447.47
Mar, 2055	88.39	1637.53	16809.94
Mar, 2055	168.94	3282.90	15164.57
May, 2055	72.66	1653.26	13511.31
May, 2055	137.40	3314.44	11850.13
Jul, 2055	56.78	1669.14	10180.99
Jul, 2055	105.56	3346.28	8503.86
Aug, 2055	40.75	1685.17	6818.69
Oct, 2055	32.67	1693.25	5125.44
Oct, 2055	57.23	3394.61	3424.08
Dec, 2055	16.41	1709.51	1714.57
Dec, 2055	24.63	3427.21	0