Mortgage Parameters

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

Mortgage Summary

Property Total:	$144,999
Down Payment	$43,500
Mortgage Amount:	$101,499
Mortgage Payment:	$592.32 / month
Estimated Tax:	+ $80.55 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $672.87 / month
Total Interest Paid:	$111,734.10 over 30 years
Total Tax Paid:	$28,999.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	486.35	105.97	101393.03
Mar, 2026	485.84	106.48	101286.55
Mar, 2026	971.17	213.47	101179.56
May, 2026	484.82	107.50	101072.06
May, 2026	969.12	215.52	100964.04
Jul, 2026	483.79	108.53	100855.51
Jul, 2026	967.06	217.58	100746.46
Aug, 2026	482.74	109.58	100636.88
Oct, 2026	482.22	110.10	100526.78
Oct, 2026	963.91	220.73	100416.15
Dec, 2026	481.16	111.16	100304.99
Dec, 2026	961.79	222.85	100193.30
Jan, 2027	480.09	112.23	100081.07
Mar, 2027	479.56	112.76	99968.31
Mar, 2027	958.57	226.07	99855.00
May, 2027	478.47	113.85	99741.15
May, 2027	956.40	228.24	99626.76
Jul, 2027	477.38	114.94	99511.82
Jul, 2027	954.21	230.43	99396.32
Aug, 2027	476.27	116.05	99280.28
Oct, 2027	475.72	116.60	99163.68
Oct, 2027	950.88	233.76	99046.52
Dec, 2027	474.60	117.72	98928.79
Dec, 2027	948.63	236.01	98810.51
Jan, 2028	473.47	118.85	98691.65
Mar, 2028	472.90	119.42	98572.23
Mar, 2028	945.23	239.41	98452.24
May, 2028	471.75	120.57	98331.67
May, 2028	942.92	241.72	98210.52
Jul, 2028	470.59	121.73	98088.79
Jul, 2028	940.60	244.04	97966.48
Aug, 2028	469.42	122.90	97843.58
Oct, 2028	468.83	123.49	97720.10
Oct, 2028	937.07	247.57	97596.02
Dec, 2028	467.65	124.67	97471.35
Dec, 2028	934.70	249.94	97346.08
Jan, 2029	466.45	125.87	97220.21
Mar, 2029	465.85	126.47	97093.73
Mar, 2029	931.09	253.55	96966.66
May, 2029	464.63	127.69	96838.97
May, 2029	928.65	255.99	96710.67
Jul, 2029	463.41	128.91	96581.75
Jul, 2029	926.20	258.44	96452.22
Aug, 2029	462.17	130.15	96322.07
Oct, 2029	461.54	130.78	96191.29
Oct, 2029	922.46	262.18	96059.89
Dec, 2029	460.29	132.03	95927.85
Dec, 2029	919.94	264.70	95795.19
Jan, 2030	459.02	133.30	95661.89
Mar, 2030	458.38	133.94	95527.95
Mar, 2030	916.12	268.52	95393.37
May, 2030	457.09	135.23	95258.14
May, 2030	913.54	271.10	95122.26
Jul, 2030	455.79	136.53	94985.74
Jul, 2030	910.93	273.71	94848.56
Aug, 2030	454.48	137.84	94710.72
Oct, 2030	453.82	138.50	94572.22
Oct, 2030	906.98	277.66	94433.06
Dec, 2030	452.49	139.83	94293.23
Dec, 2030	904.31	280.33	94152.73
Jan, 2031	451.15	141.17	94011.56
Mar, 2031	450.47	141.85	93869.72
Mar, 2031	900.26	284.38	93727.19
May, 2031	449.11	143.21	93583.98
May, 2031	897.53	287.11	93440.08
Jul, 2031	447.73	144.59	93295.49
Jul, 2031	894.77	289.87	93150.21
Aug, 2031	446.34	145.98	93004.24
Oct, 2031	445.65	146.67	92857.56
Oct, 2031	890.59	294.05	92710.19
Dec, 2031	444.24	148.08	92562.10
Dec, 2031	887.77	296.87	92413.31
Jan, 2032	442.81	149.51	92263.80
Mar, 2032	442.10	150.22	92113.58
Mar, 2032	883.48	301.16	91962.64
May, 2032	440.65	151.67	91810.97
May, 2032	880.58	304.06	91658.58
Jul, 2032	439.20	153.12	91505.46
Jul, 2032	877.66	306.98	91351.60
Aug, 2032	437.73	154.59	91197.01
Oct, 2032	436.99	155.33	91041.67
Oct, 2032	873.23	311.41	90885.60
Dec, 2032	435.49	156.83	90728.77
Dec, 2032	870.23	314.41	90571.19
Jan, 2033	433.99	158.33	90412.86
Mar, 2033	433.23	159.09	90253.77
Mar, 2033	865.70	318.94	90093.91
May, 2033	431.70	160.62	89933.29
May, 2033	862.63	322.01	89771.90
Jul, 2033	430.16	162.16	89609.74
Jul, 2033	859.54	325.10	89446.80
Aug, 2033	428.60	163.72	89283.08
Oct, 2033	427.81	164.51	89118.57
Oct, 2033	854.84	329.80	88953.28
Dec, 2033	426.23	166.09	88787.19
Dec, 2033	851.67	332.97	88620.31
Jan, 2034	424.64	167.68	88452.63
Mar, 2034	423.84	168.48	88284.15
Mar, 2034	846.87	337.77	88114.86
May, 2034	422.22	170.10	87944.75
May, 2034	843.62	341.02	87773.83
Jul, 2034	420.58	171.74	87602.10
Jul, 2034	840.34	344.30	87429.54
Aug, 2034	418.93	173.39	87256.15
Oct, 2034	418.10	174.22	87081.93
Oct, 2034	835.37	349.27	86906.88
Dec, 2034	416.43	175.89	86730.99
Dec, 2034	832.02	352.62	86554.26
Jan, 2035	414.74	177.58	86376.68
Mar, 2035	413.89	178.43	86198.24
Mar, 2035	826.92	357.72	86018.96
May, 2035	412.17	180.15	85838.81
May, 2035	823.48	361.16	85657.80
Jul, 2035	410.44	181.88	85475.93
Jul, 2035	820.01	364.63	85293.18
Aug, 2035	408.70	183.62	85109.55
Oct, 2035	407.82	184.50	84925.05
Oct, 2035	814.75	369.89	84739.66
Dec, 2035	406.04	186.28	84553.39
Dec, 2035	811.19	373.45	84366.22
Jan, 2036	404.25	188.07	84178.15
Mar, 2036	403.35	188.97	83989.19
Mar, 2036	805.80	378.84	83799.32
May, 2036	401.54	190.78	83608.53
May, 2036	802.16	382.48	83416.84
Jul, 2036	399.71	192.61	83224.22
Jul, 2036	798.49	386.15	83030.69
Aug, 2036	397.86	194.46	82836.22
Oct, 2036	396.92	195.40	82640.83
Oct, 2036	792.91	391.73	82444.49
Dec, 2036	395.05	197.27	82247.22
Dec, 2036	789.15	395.49	82049.00
Jan, 2037	393.15	199.17	81849.83
Mar, 2037	392.20	200.12	81649.71
Mar, 2037	783.44	401.20	81448.63
May, 2037	390.27	202.05	81246.58
May, 2037	779.58	405.06	81043.57
Jul, 2037	388.33	203.99	80839.58
Jul, 2037	775.69	408.95	80634.62
Aug, 2037	386.37	205.95	80428.67
Oct, 2037	385.39	206.93	80221.74
Oct, 2037	769.79	414.85	80013.82
Dec, 2037	383.40	208.92	79804.90
Dec, 2037	765.80	418.84	79594.97
Jan, 2038	381.39	210.93	79384.05
Mar, 2038	380.38	211.94	79172.11
Mar, 2038	759.75	424.89	78959.16
May, 2038	378.35	213.97	78745.18
May, 2038	755.67	428.97	78530.18
Jul, 2038	376.29	216.03	78314.15
Jul, 2038	751.55	433.09	78097.09
Aug, 2038	374.22	218.10	77878.98
Oct, 2038	373.17	219.15	77659.83
Oct, 2038	745.29	439.35	77439.63
Dec, 2038	371.06	221.26	77218.38
Dec, 2038	741.06	443.58	76996.06
Jan, 2039	368.94	223.38	76772.68
Mar, 2039	367.87	224.45	76548.23
Mar, 2039	734.66	449.98	76322.70
May, 2039	365.71	226.61	76096.10
May, 2039	730.34	454.30	75868.40
Jul, 2039	363.54	228.78	75639.62
Jul, 2039	725.98	458.66	75409.74
Aug, 2039	361.34	230.98	75178.76
Oct, 2039	360.23	232.09	74946.67
Oct, 2039	719.35	465.29	74713.47
Dec, 2039	358.00	234.32	74479.15
Dec, 2039	714.88	469.76	74243.71
Jan, 2040	355.75	236.57	74007.14
Mar, 2040	354.62	237.70	73769.44
Mar, 2040	708.10	476.54	73530.60
May, 2040	352.33	239.99	73290.61
May, 2040	703.51	481.13	73049.48
Jul, 2040	350.03	242.29	72807.19
Jul, 2040	698.90	485.74	72563.73
Aug, 2040	347.70	244.62	72319.11
Oct, 2040	346.53	245.79	72073.32
Oct, 2040	691.88	492.76	71826.36
Dec, 2040	344.17	248.15	71578.20
Dec, 2040	687.15	497.49	71328.86
Jan, 2041	341.78	250.54	71078.33
Mar, 2041	340.58	251.74	70826.59
Mar, 2041	679.96	504.68	70573.65
May, 2041	338.17	254.15	70319.49
May, 2041	675.12	509.52	70064.12
Jul, 2041	335.72	256.60	69807.52
Jul, 2041	670.21	514.43	69549.70
Aug, 2041	333.26	259.06	69290.64
Oct, 2041	332.02	260.30	69030.33
Oct, 2041	662.79	521.85	68768.79
Dec, 2041	329.52	262.80	68505.98
Dec, 2041	657.78	526.86	68241.92
Jan, 2042	326.99	265.33	67976.59
Mar, 2042	325.72	266.60	67709.99
Mar, 2042	650.16	534.48	67442.12
May, 2042	323.16	269.16	67172.96
May, 2042	645.03	539.61	66902.51
Jul, 2042	320.57	271.75	66630.76
Jul, 2042	639.84	544.80	66357.72
Aug, 2042	317.96	274.36	66083.36
Oct, 2042	316.65	275.67	65807.69
Oct, 2042	631.98	552.66	65530.70
Dec, 2042	314.00	278.32	65252.38
Dec, 2042	626.67	557.97	64972.73
Jan, 2043	311.33	280.99	64691.73
Mar, 2043	309.98	282.34	64409.39
Mar, 2043	618.61	566.03	64125.70
May, 2043	307.27	285.05	63840.65
May, 2043	613.17	571.47	63554.24
Jul, 2043	304.53	287.79	63266.45
Jul, 2043	607.68	576.96	62977.28
Aug, 2043	301.77	290.55	62686.72
Oct, 2043	300.37	291.95	62394.78
Oct, 2043	599.34	585.30	62101.43
Dec, 2043	297.57	294.75	61806.68
Dec, 2043	593.73	590.91	61510.52
Jan, 2044	294.74	297.58	61212.94
Mar, 2044	293.31	299.01	60913.93
Mar, 2044	585.19	599.45	60613.49
May, 2044	290.44	301.88	60311.61
May, 2044	579.43	605.21	60008.28
Jul, 2044	287.54	304.78	59703.50
Jul, 2044	573.62	611.02	59397.26
Aug, 2044	284.61	307.71	59089.55
Oct, 2044	283.14	309.18	58780.37
Oct, 2044	564.80	619.84	58469.71
Dec, 2044	280.17	312.15	58157.55
Dec, 2044	558.84	625.80	57843.90
Jan, 2045	277.17	315.15	57528.75
Mar, 2045	275.66	316.66	57212.09
Mar, 2045	549.80	634.84	56893.91
May, 2045	272.62	319.70	56574.21
May, 2045	543.70	640.94	56252.97
Jul, 2045	269.55	322.77	55930.20
Jul, 2045	537.55	647.09	55605.88
Aug, 2045	266.44	325.88	55280.00
Oct, 2045	264.88	327.44	54952.57
Oct, 2045	528.19	656.45	54623.56
Dec, 2045	261.74	330.58	54292.98
Dec, 2045	521.89	662.75	53960.81
Jan, 2046	258.56	333.76	53627.06
Mar, 2046	256.96	335.36	53291.70
Mar, 2046	512.32	672.32	52954.73
May, 2046	253.74	338.58	52616.16
May, 2046	505.86	678.78	52275.95
Jul, 2046	250.49	341.83	51934.12
Jul, 2046	499.34	685.30	51590.65
Aug, 2046	247.21	345.11	51245.54
Oct, 2046	245.55	346.77	50898.77
Oct, 2046	489.44	695.20	50550.34
Dec, 2046	242.22	350.10	50200.24
Dec, 2046	482.76	701.88	49848.46
Jan, 2047	238.86	353.46	49495.00
Mar, 2047	237.16	355.16	49139.85
Mar, 2047	472.62	712.02	48782.99
May, 2047	233.75	358.57	48424.42
May, 2047	465.78	718.86	48064.13
Jul, 2047	230.31	362.01	47702.12
Jul, 2047	458.88	725.76	47338.37
Aug, 2047	226.83	365.49	46972.88
Oct, 2047	225.08	367.24	46605.64
Oct, 2047	448.40	736.24	46236.64
Dec, 2047	221.55	370.77	45865.87
Dec, 2047	441.32	743.32	45493.32
Jan, 2048	217.99	374.33	45118.99
Mar, 2048	216.20	376.12	44742.87
Mar, 2048	430.59	754.05	44364.94
May, 2048	212.58	379.74	43985.20
May, 2048	423.34	761.30	43603.65
Jul, 2048	208.93	383.39	43220.26
Jul, 2048	416.03	768.61	42835.04
Aug, 2048	205.25	387.07	42447.97
Oct, 2048	203.40	388.92	42059.04
Oct, 2048	404.93	779.71	41668.26
Dec, 2048	199.66	392.66	41275.60
Dec, 2048	397.44	787.20	40881.06
Jan, 2049	195.89	396.43	40484.62
Mar, 2049	193.99	398.33	40086.29
Mar, 2049	386.07	798.57	39686.05
May, 2049	190.16	402.16	39283.90
May, 2049	378.40	806.24	38879.81
Jul, 2049	186.30	406.02	38473.79
Jul, 2049	370.65	813.99	38065.82
Aug, 2049	182.40	409.92	37655.90
Oct, 2049	180.43	411.89	37244.02
Oct, 2049	358.89	825.75	36830.16
Dec, 2049	176.48	415.84	36414.32
Dec, 2049	350.97	833.67	35996.48
Jan, 2050	172.48	419.84	35576.64
Mar, 2050	170.47	421.85	35154.80
Mar, 2050	338.92	845.72	34730.93
May, 2050	166.42	425.90	34305.03
May, 2050	330.80	853.84	33877.08
Jul, 2050	162.33	429.99	33447.09
Jul, 2050	322.60	862.04	33015.04
Aug, 2050	158.20	434.12	32580.92
Oct, 2050	156.12	436.20	32144.71
Oct, 2050	310.15	874.49	31706.42
Dec, 2050	151.93	440.39	31266.03
Dec, 2050	301.75	882.89	30823.52
Jan, 2051	147.70	444.62	30378.90
Mar, 2051	145.57	446.75	29932.14
Mar, 2051	288.99	895.65	29483.25
May, 2051	141.27	451.05	29032.20
May, 2051	280.38	904.26	28578.99
Jul, 2051	136.94	455.38	28123.62
Jul, 2051	271.70	912.94	27666.05
Aug, 2051	132.57	459.75	27206.30
Oct, 2051	130.36	461.96	26744.35
Oct, 2051	258.51	926.13	26280.17
Dec, 2051	125.93	466.39	25813.78
Dec, 2051	249.62	935.02	25345.15
Jan, 2052	121.45	470.87	24874.28
Mar, 2052	119.19	473.13	24401.15
Mar, 2052	236.11	948.53	23925.75
May, 2052	114.64	477.68	23448.07
May, 2052	227.00	957.64	22968.11
Jul, 2052	110.06	482.26	22485.84
Jul, 2052	217.80	966.84	22001.27
Aug, 2052	105.42	486.90	21514.37
Oct, 2052	103.09	489.23	21025.14
Oct, 2052	203.84	980.80	20533.57
Dec, 2052	98.39	493.93	20039.64
Dec, 2052	194.41	990.23	19543.34
Jan, 2053	93.65	498.67	19044.66
Mar, 2053	91.26	501.06	18543.60
Mar, 2053	180.11	1004.53	18040.14
May, 2053	86.44	505.88	17534.26
May, 2053	170.46	1014.18	17025.96
Jul, 2053	81.58	510.74	16515.22
Jul, 2053	160.72	1023.92	16002.03
Aug, 2053	76.68	515.64	15486.39
Oct, 2053	74.21	518.11	14968.28
Oct, 2053	145.93	1038.71	14447.68
Dec, 2053	69.23	523.09	13924.59
Dec, 2053	135.95	1048.69	13398.99
Jan, 2054	64.20	528.12	12870.87
Mar, 2054	61.67	530.65	12340.23
Mar, 2054	120.80	1063.84	11807.04
May, 2054	56.58	535.74	11271.29
May, 2054	110.59	1074.05	10732.98
Jul, 2054	51.43	540.89	10192.09
Jul, 2054	100.27	1084.37	9648.61
Aug, 2054	46.23	546.09	9102.52
Oct, 2054	43.62	548.70	8553.81
Oct, 2054	84.61	1100.03	8002.48
Dec, 2054	38.35	553.97	7448.51
Dec, 2054	74.04	1110.60	6891.88
Jan, 2055	33.02	559.30	6332.58
Mar, 2055	30.34	561.98	5770.61
Mar, 2055	57.99	1126.65	5205.94
May, 2055	24.95	567.37	4638.56
May, 2055	47.18	1137.46	4068.47
Jul, 2055	19.49	572.83	3495.64
Jul, 2055	36.24	1148.40	2920.07
Aug, 2055	13.99	578.33	2341.74
Oct, 2055	11.22	581.10	1760.65
Oct, 2055	19.66	1164.98	1176.76
Dec, 2055	5.64	586.68	590.08
Dec, 2055	8.47	1176.17	0.59