Mortgage Parameters

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

Mortgage Summary

Property Total:	$220,000
Down Payment	$66,000
Mortgage Amount:	$154,000
Mortgage Payment:	$898.70 / month
Estimated Tax:	+ $122.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,020.92 / month
Total Interest Paid:	$169,531.20 over 30 years
Total Tax Paid:	$44,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	737.92	160.78	153839.22
Mar, 2026	737.15	161.55	153677.66
Mar, 2026	1473.52	323.88	153515.34
May, 2026	735.59	163.11	153352.23
May, 2026	1470.40	327.00	153188.34
Jul, 2026	734.03	164.67	153023.67
Jul, 2026	1467.27	330.13	152858.21
Aug, 2026	732.45	166.25	152691.95
Oct, 2026	731.65	167.05	152524.90
Oct, 2026	1462.50	334.90	152357.05
Dec, 2026	730.04	168.66	152188.40
Dec, 2026	1459.28	338.12	152018.93
Jan, 2027	728.42	170.28	151848.66
Mar, 2027	727.61	171.09	151677.56
Mar, 2027	1454.40	343.00	151505.65
May, 2027	725.96	172.74	151332.92
May, 2027	1451.10	346.30	151159.35
Jul, 2027	724.31	174.39	150984.96
Jul, 2027	1447.78	349.62	150809.73
Aug, 2027	722.63	176.07	150633.66
Oct, 2027	721.79	176.91	150456.74
Oct, 2027	1442.73	354.67	150278.98
Dec, 2027	720.09	178.61	150100.37
Dec, 2027	1439.32	358.08	149920.90
Jan, 2028	718.37	180.33	149740.57
Mar, 2028	717.51	181.19	149559.38
Mar, 2028	1434.15	363.25	149377.32
May, 2028	715.77	182.93	149194.38
May, 2028	1430.66	366.74	149010.57
Jul, 2028	714.01	184.69	148825.88
Jul, 2028	1427.13	370.27	148640.31
Aug, 2028	712.23	186.47	148453.84
Oct, 2028	711.34	187.36	148266.48
Oct, 2028	1421.78	375.62	148078.23
Dec, 2028	709.54	189.16	147889.07
Dec, 2028	1418.18	379.22	147699.00
Jan, 2029	707.72	190.98	147508.03
Mar, 2029	706.81	191.89	147316.14
Mar, 2029	1412.70	384.70	147123.33
May, 2029	704.97	193.73	146929.59
May, 2029	1409.01	388.39	146734.93
Jul, 2029	703.10	195.60	146539.33
Jul, 2029	1405.27	392.13	146342.80
Aug, 2029	701.23	197.47	146145.33
Oct, 2029	700.28	198.42	145946.91
Oct, 2029	1399.61	397.79	145747.54
Dec, 2029	698.37	200.33	145547.21
Dec, 2029	1395.78	401.62	145345.92
Jan, 2030	696.45	202.25	145143.67
Mar, 2030	695.48	203.22	144940.45
Mar, 2030	1389.99	407.41	144736.26
May, 2030	693.53	205.17	144531.09
May, 2030	1386.07	411.33	144324.93
Jul, 2030	691.56	207.14	144117.79
Jul, 2030	1382.12	415.28	143909.65
Aug, 2030	689.57	209.13	143700.52
Oct, 2030	688.56	210.14	143490.39
Oct, 2030	1376.12	421.28	143279.24
Dec, 2030	686.55	212.15	143067.09
Dec, 2030	1372.08	425.32	142853.92
Jan, 2031	684.51	214.19	142639.73
Mar, 2031	683.48	215.22	142424.51
Mar, 2031	1365.93	431.47	142208.26
May, 2031	681.41	217.29	141990.98
May, 2031	1361.78	435.62	141772.65
Jul, 2031	679.33	219.37	141553.28
Jul, 2031	1357.61	439.79	141332.85
Aug, 2031	677.22	221.48	141111.37
Oct, 2031	676.16	222.54	140888.83
Oct, 2031	1351.25	446.15	140665.22
Dec, 2031	674.02	224.68	140440.54
Dec, 2031	1346.96	450.44	140214.79
Jan, 2032	671.86	226.84	139987.95
Mar, 2032	670.78	227.92	139760.03
Mar, 2032	1340.46	456.94	139531.01
May, 2032	668.59	230.11	139300.90
May, 2032	1336.07	461.33	139069.68
Jul, 2032	666.38	232.32	138837.36
Jul, 2032	1331.64	465.76	138603.92
Aug, 2032	664.14	234.56	138369.36
Oct, 2032	663.02	235.68	138133.68
Oct, 2032	1324.91	472.49	137896.87
Dec, 2032	660.76	237.94	137658.93
Dec, 2032	1320.38	477.02	137419.84
Jan, 2033	658.47	240.23	137179.61
Mar, 2033	657.32	241.38	136938.23
Mar, 2033	1313.48	483.92	136695.69
May, 2033	655.00	243.70	136452.00
May, 2033	1308.83	488.57	136207.13
Jul, 2033	652.66	246.04	135961.09
Jul, 2033	1304.14	493.26	135713.87
Aug, 2033	650.30	248.40	135465.46
Oct, 2033	649.11	249.59	135215.87
Oct, 2033	1297.02	500.38	134965.08
Dec, 2033	646.71	251.99	134713.09
Dec, 2033	1292.21	505.19	134459.89
Jan, 2034	644.29	254.41	134205.47
Mar, 2034	643.07	255.63	133949.84
Mar, 2034	1284.91	512.49	133692.98
May, 2034	640.61	258.09	133434.90
May, 2034	1279.99	517.41	133175.57
Jul, 2034	638.13	260.57	132915.00
Jul, 2034	1275.01	522.39	132653.19
Aug, 2034	635.63	263.07	132390.12
Oct, 2034	634.37	264.33	132125.79
Oct, 2034	1267.47	529.93	131860.19
Dec, 2034	631.83	266.87	131593.32
Dec, 2034	1262.38	535.02	131325.17
Jan, 2035	629.27	269.43	131055.74
Mar, 2035	627.98	270.72	130785.01
Mar, 2035	1254.66	542.74	130512.99
May, 2035	625.37	273.33	130239.67
May, 2035	1249.44	547.96	129965.03
Jul, 2035	622.75	275.95	129689.08
Jul, 2035	1244.18	553.22	129411.81
Aug, 2035	620.10	278.60	129133.21
Oct, 2035	618.76	279.94	128853.27
Oct, 2035	1236.18	561.22	128571.99
Dec, 2035	616.07	282.63	128289.36
Dec, 2035	1230.79	566.61	128005.38
Jan, 2036	613.36	285.34	127720.04
Mar, 2036	611.99	286.71	127433.34
Mar, 2036	1222.61	574.79	127145.25
May, 2036	609.24	289.46	126855.79
May, 2036	1217.09	580.31	126564.94
Jul, 2036	606.46	292.24	126272.70
Jul, 2036	1211.52	585.88	125979.06
Aug, 2036	603.65	295.05	125684.01
Oct, 2036	602.24	296.46	125387.54
Oct, 2036	1203.06	594.34	125089.66
Dec, 2036	599.39	299.31	124790.34
Dec, 2036	1197.34	600.06	124489.60
Jan, 2037	596.51	302.19	124187.41
Mar, 2037	595.06	303.64	123883.78
Mar, 2037	1188.67	608.73	123578.69
May, 2037	592.15	306.55	123272.13
May, 2037	1182.83	614.57	122964.11
Jul, 2037	589.20	309.50	122654.62
Jul, 2037	1176.92	620.48	122343.64
Aug, 2037	586.23	312.47	122031.17
Oct, 2037	584.73	313.97	121717.20
Oct, 2037	1167.96	629.44	121401.73
Dec, 2037	581.72	316.98	121084.74
Dec, 2037	1161.92	635.48	120766.24
Jan, 2038	578.67	320.03	120446.21
Mar, 2038	577.14	321.56	120124.65
Mar, 2038	1152.74	644.66	119801.55
May, 2038	574.05	324.65	119476.90
May, 2038	1146.54	650.86	119150.69
Jul, 2038	570.93	327.77	118822.92
Jul, 2038	1140.29	657.11	118493.58
Aug, 2038	567.78	330.92	118162.66
Oct, 2038	566.20	332.50	117830.16
Oct, 2038	1130.80	666.60	117496.06
Dec, 2038	563.00	335.70	117160.36
Dec, 2038	1124.39	673.01	116823.06
Jan, 2039	559.78	338.92	116484.13
Mar, 2039	558.15	340.55	116143.59
Mar, 2039	1114.67	682.73	115801.41
May, 2039	554.88	343.82	115457.59
May, 2039	1108.11	689.29	115112.12
Jul, 2039	551.58	347.12	114765.00
Jul, 2039	1101.50	695.90	114416.22
Aug, 2039	548.24	350.46	114065.76
Oct, 2039	546.57	352.13	113713.63
Oct, 2039	1091.45	705.95	113359.81
Dec, 2039	543.18	355.52	113004.29
Dec, 2039	1084.66	712.74	112647.07
Jan, 2040	539.77	358.93	112288.13
Mar, 2040	538.05	360.65	111927.48
Mar, 2040	1074.37	723.03	111565.10
May, 2040	534.58	364.12	111200.98
May, 2040	1067.42	729.98	110835.12
Jul, 2040	531.08	367.62	110467.51
Jul, 2040	1060.40	737.00	110098.13
Aug, 2040	527.55	371.15	109726.98
Oct, 2040	525.78	372.92	109354.06
Oct, 2040	1049.77	747.63	108979.35
Dec, 2040	522.19	376.51	108602.84
Dec, 2040	1042.58	754.82	108224.53
Jan, 2041	518.58	380.12	107844.40
Mar, 2041	516.75	381.95	107462.46
Mar, 2041	1031.67	765.73	107078.68
May, 2041	513.09	385.61	106693.07
May, 2041	1024.33	773.07	106305.61
Jul, 2041	509.38	389.32	105916.29
Jul, 2041	1016.90	780.50	105525.10
Aug, 2041	505.64	393.06	105132.04
Oct, 2041	503.76	394.94	104737.10
Oct, 2041	1005.63	791.77	104340.27
Dec, 2041	499.96	398.74	103941.53
Dec, 2041	998.01	799.39	103540.88
Jan, 2042	496.13	402.57	103138.32
Mar, 2042	494.20	404.50	102733.82
Mar, 2042	986.47	810.93	102327.39
May, 2042	490.32	408.38	101919.01
May, 2042	978.68	818.72	101508.67
Jul, 2042	486.40	412.30	101096.36
Jul, 2042	970.82	826.58	100682.08
Aug, 2042	482.43	416.27	100265.82
Oct, 2042	480.44	418.26	99847.56
Oct, 2042	958.88	838.52	99427.30
Dec, 2042	476.42	422.28	99005.02
Dec, 2042	950.82	846.58	98580.72
Jan, 2043	472.37	426.33	98154.38
Mar, 2043	470.32	428.38	97726.01
Mar, 2043	938.59	858.81	97295.58
May, 2043	466.21	432.49	96863.08
May, 2043	930.35	867.05	96428.52
Jul, 2043	462.05	436.65	95991.87
Jul, 2043	922.01	875.39	95553.13
Aug, 2043	457.86	440.84	95112.29
Oct, 2043	455.75	442.95	94669.34
Oct, 2043	909.37	888.03	94224.26
Dec, 2043	451.49	447.21	93777.05
Dec, 2043	900.84	896.56	93327.70
Jan, 2044	447.20	451.50	92876.20
Mar, 2044	445.03	453.67	92422.53
Mar, 2044	887.89	909.51	91966.69
May, 2044	440.67	458.03	91508.66
May, 2044	879.15	918.25	91048.44
Jul, 2044	436.27	462.43	90586.01
Jul, 2044	870.33	927.07	90121.37
Aug, 2044	431.83	466.87	89654.50
Oct, 2044	429.59	469.11	89185.40
Oct, 2044	856.94	940.46	88714.05
Dec, 2044	425.09	473.61	88240.43
Dec, 2044	847.91	949.49	87764.55
Jan, 2045	420.54	478.16	87286.39
Mar, 2045	418.25	480.45	86805.94
Mar, 2045	834.20	963.20	86323.18
May, 2045	413.63	485.07	85838.11
May, 2045	824.94	972.46	85350.72
Jul, 2045	408.97	489.73	84860.99
Jul, 2045	815.60	981.80	84368.92
Aug, 2045	404.27	494.43	83874.49
Oct, 2045	401.90	496.80	83377.69
Oct, 2045	801.42	995.98	82878.50
Dec, 2045	397.13	501.57	82376.93
Dec, 2045	791.85	1005.55	81872.95
Jan, 2046	392.31	506.39	81366.56
Mar, 2046	389.88	508.82	80857.74
Mar, 2046	777.32	1020.08	80346.49
May, 2046	384.99	513.71	79832.78
May, 2046	767.52	1029.88	79316.61
Jul, 2046	380.06	518.64	78797.97
Jul, 2046	757.63	1039.77	78276.84
Aug, 2046	375.08	523.62	77753.22
Oct, 2046	372.57	526.13	77227.09
Oct, 2046	742.62	1054.78	76698.43
Dec, 2046	367.51	531.19	76167.25
Dec, 2046	732.48	1064.92	75633.52
Jan, 2047	362.41	536.29	75097.23
Mar, 2047	359.84	538.86	74558.37
Mar, 2047	717.10	1080.30	74016.93
May, 2047	354.66	544.04	73472.89
May, 2047	706.72	1090.68	72926.25
Jul, 2047	349.44	549.26	72376.99
Jul, 2047	696.25	1101.15	71825.09
Aug, 2047	344.16	554.54	71270.56
Oct, 2047	341.50	557.20	70713.36
Oct, 2047	680.33	1117.07	70153.49
Dec, 2047	336.15	562.55	69590.95
Dec, 2047	669.61	1127.79	69025.70
Jan, 2048	330.75	567.95	68457.75
Mar, 2048	328.03	570.67	67887.08
Mar, 2048	653.32	1144.08	67313.67
May, 2048	322.54	576.16	66737.52
May, 2048	642.32	1155.08	66158.60
Jul, 2048	317.01	581.69	65576.91
Jul, 2048	631.23	1166.17	64992.43
Aug, 2048	311.42	587.28	64405.15
Oct, 2048	308.61	590.09	63815.06
Oct, 2048	614.39	1183.01	63222.14
Dec, 2048	302.94	595.76	62626.38
Dec, 2048	603.02	1194.38	62027.77
Jan, 2049	297.22	601.48	61426.28
Mar, 2049	294.33	604.37	60821.92
Mar, 2049	585.77	1211.63	60214.66
May, 2049	288.53	610.17	59604.48
May, 2049	574.13	1223.27	58991.39
Jul, 2049	282.67	616.03	58375.36
Jul, 2049	562.39	1235.01	57756.37
Aug, 2049	276.75	621.95	57134.42
Oct, 2049	273.77	624.93	56509.49
Oct, 2049	544.54	1252.86	55881.56
Dec, 2049	267.77	630.93	55250.63
Dec, 2049	532.51	1264.89	54616.67
Jan, 2050	261.70	637.00	53979.68
Mar, 2050	258.65	640.05	53339.63
Mar, 2050	514.24	1283.16	52696.52
May, 2050	252.50	646.20	52050.32
May, 2050	501.91	1295.49	51401.03
Jul, 2050	246.30	652.40	50748.62
Jul, 2050	489.47	1307.93	50093.10
Aug, 2050	240.03	658.67	49434.42
Oct, 2050	236.87	661.83	48772.60
Oct, 2050	470.57	1326.83	48107.60
Dec, 2050	230.52	668.18	47439.42
Dec, 2050	457.83	1339.57	46768.03
Jan, 2051	224.10	674.60	46093.43
Mar, 2051	220.86	677.84	45415.59
Mar, 2051	438.48	1358.92	44734.51
May, 2051	214.35	684.35	44050.16
May, 2051	425.42	1371.98	43362.53
Jul, 2051	207.78	690.92	42671.61
Jul, 2051	412.25	1385.15	41977.38
Aug, 2051	201.14	697.56	41279.82
Oct, 2051	197.80	700.90	40578.92
Oct, 2051	392.24	1405.16	39874.66
Dec, 2051	191.07	707.63	39167.03
Dec, 2051	378.75	1418.65	38456.00
Jan, 2052	184.27	714.43	37741.57
Mar, 2052	180.85	717.85	37023.72
Mar, 2052	358.26	1439.14	36302.42
May, 2052	173.95	724.75	35577.67
May, 2052	344.43	1452.97	34849.45
Jul, 2052	166.99	731.71	34117.73
Jul, 2052	330.47	1466.93	33382.52
Aug, 2052	159.96	738.74	32643.77
Oct, 2052	156.42	742.28	31901.49
Oct, 2052	309.28	1488.12	31155.65
Dec, 2052	149.29	749.41	30406.24
Dec, 2052	294.99	1502.41	29653.24
Jan, 2053	142.09	756.61	28896.62
Mar, 2053	138.46	760.24	28136.39
Mar, 2053	273.28	1524.12	27372.51
May, 2053	131.16	767.54	26604.97
May, 2053	258.64	1538.76	25833.75
Jul, 2053	123.79	774.91	25058.84
Jul, 2053	243.86	1553.54	24280.21
Aug, 2053	116.34	782.36	23497.85
Oct, 2053	112.59	786.11	22711.75
Oct, 2053	221.42	1575.98	21921.87
Dec, 2053	105.04	793.66	21128.22
Dec, 2053	206.28	1591.12	20330.76
Jan, 2054	97.42	801.28	19529.47
Mar, 2054	93.58	805.12	18724.35
Mar, 2054	183.30	1614.10	17915.37
May, 2054	85.84	812.86	17102.52
May, 2054	167.79	1629.61	16285.77
Jul, 2054	78.04	820.66	15465.10
Jul, 2054	152.14	1645.26	14640.51
Aug, 2054	70.15	828.55	13811.96
Oct, 2054	66.18	832.52	12979.44
Oct, 2054	128.37	1669.03	12142.94
Dec, 2054	58.18	840.52	11302.42
Dec, 2054	112.34	1685.06	10457.88
Jan, 2055	50.11	848.59	9609.29
Mar, 2055	46.04	852.66	8756.63
Mar, 2055	88.00	1709.40	7899.89
May, 2055	37.85	860.85	7039.05
May, 2055	71.58	1725.82	6174.07
Jul, 2055	29.58	869.12	5304.96
Jul, 2055	55.00	1742.40	4431.68
Aug, 2055	21.24	877.46	3554.21
Oct, 2055	17.03	881.67	2672.54
Oct, 2055	29.84	1767.56	1786.65
Dec, 2055	8.56	890.14	896.51
Dec, 2055	12.86	1784.54	2.11