Mortgage Parameters

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

Mortgage Summary

Property Total:	$174,999
Down Payment	$52,500
Mortgage Amount:	$122,499
Mortgage Payment:	$714.87 / month
Estimated Tax:	+ $97.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $812.09 / month
Total Interest Paid:	$134,853.30 over 30 years
Total Tax Paid:	$34,999.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	586.97	127.90	122371.10
Jan, 2026	586.36	128.51	122242.60
Feb, 2026	585.75	129.12	122113.47
Mar, 2026	585.13	129.74	121983.73
Apr, 2026	584.51	130.36	121853.36
May, 2026	583.88	130.99	121722.37
Jun, 2026	583.25	131.62	121590.76
Jul, 2026	582.62	132.25	121458.51
Aug, 2026	581.99	132.88	121325.63
Sep, 2026	581.35	133.52	121192.11
Oct, 2026	580.71	134.16	121057.95
Nov, 2026	580.07	134.80	120923.15
Dec, 2026	579.42	135.45	120787.71
Jan, 2027	578.77	136.10	120651.61
Feb, 2027	578.12	136.75	120514.86
Mar, 2027	577.47	137.40	120377.46
Apr, 2027	576.81	138.06	120239.40
May, 2027	576.15	138.72	120100.68
Jun, 2027	575.48	139.39	119961.29
Jul, 2027	574.81	140.06	119821.23
Aug, 2027	574.14	140.73	119680.51
Sep, 2027	573.47	141.40	119539.10
Oct, 2027	572.79	142.08	119397.03
Nov, 2027	572.11	142.76	119254.27
Dec, 2027	571.43	143.44	119110.82
Jan, 2028	570.74	144.13	118966.69
Feb, 2028	570.05	144.82	118821.87
Mar, 2028	569.35	145.52	118676.36
Apr, 2028	568.66	146.21	118530.14
May, 2028	567.96	146.91	118383.23
Jun, 2028	567.25	147.62	118235.61
Jul, 2028	566.55	148.32	118087.29
Aug, 2028	565.83	149.04	117938.25
Sep, 2028	565.12	149.75	117788.51
Oct, 2028	564.40	150.47	117638.04
Nov, 2028	563.68	151.19	117486.85
Dec, 2028	562.96	151.91	117334.94
Jan, 2029	562.23	152.64	117182.30
Feb, 2029	561.50	153.37	117028.93
Mar, 2029	560.76	154.11	116874.82
Apr, 2029	560.03	154.84	116719.98
May, 2029	559.28	155.59	116564.39
Jun, 2029	558.54	156.33	116408.06
Jul, 2029	557.79	157.08	116250.98
Aug, 2029	557.04	157.83	116093.14
Sep, 2029	556.28	158.59	115934.55
Oct, 2029	555.52	159.35	115775.20
Nov, 2029	554.76	160.11	115615.09
Dec, 2029	553.99	160.88	115454.21
Jan, 2030	553.22	161.65	115292.55
Feb, 2030	552.44	162.43	115130.13
Mar, 2030	551.67	163.20	114966.92
Apr, 2030	550.88	163.99	114802.94
May, 2030	550.10	164.77	114638.16
Jun, 2030	549.31	165.56	114472.60
Jul, 2030	548.51	166.36	114306.25
Aug, 2030	547.72	167.15	114139.09
Sep, 2030	546.92	167.95	113971.14
Oct, 2030	546.11	168.76	113802.38
Nov, 2030	545.30	169.57	113632.81
Dec, 2030	544.49	170.38	113462.44
Jan, 2031	543.67	171.20	113291.24
Feb, 2031	542.85	172.02	113119.22
Mar, 2031	542.03	172.84	112946.38
Apr, 2031	541.20	173.67	112772.71
May, 2031	540.37	174.50	112598.21
Jun, 2031	539.53	175.34	112422.88
Jul, 2031	538.69	176.18	112246.70
Aug, 2031	537.85	177.02	112069.68
Sep, 2031	537.00	177.87	111891.81
Oct, 2031	536.15	178.72	111713.09
Nov, 2031	535.29	179.58	111533.51
Dec, 2031	534.43	180.44	111353.07
Jan, 2032	533.57	181.30	111171.77
Feb, 2032	532.70	182.17	110989.60
Mar, 2032	531.83	183.04	110806.55
Apr, 2032	530.95	183.92	110622.63
May, 2032	530.07	184.80	110437.83
Jun, 2032	529.18	185.69	110252.14
Jul, 2032	528.29	186.58	110065.56
Aug, 2032	527.40	187.47	109878.09
Sep, 2032	526.50	188.37	109689.71
Oct, 2032	525.60	189.27	109500.44
Nov, 2032	524.69	190.18	109310.26
Dec, 2032	523.78	191.09	109119.17
Jan, 2033	522.86	192.01	108927.16
Feb, 2033	521.94	192.93	108734.23
Mar, 2033	521.02	193.85	108540.38
Apr, 2033	520.09	194.78	108345.60
May, 2033	519.16	195.71	108149.89
Jun, 2033	518.22	196.65	107953.24
Jul, 2033	517.28	197.59	107755.64
Aug, 2033	516.33	198.54	107557.10
Sep, 2033	515.38	199.49	107357.61
Oct, 2033	514.42	200.45	107157.16
Nov, 2033	513.46	201.41	106955.75
Dec, 2033	512.50	202.37	106753.38
Jan, 2034	511.53	203.34	106550.04
Feb, 2034	510.55	204.32	106345.72
Mar, 2034	509.57	205.30	106140.42
Apr, 2034	508.59	206.28	105934.14
May, 2034	507.60	207.27	105726.87
Jun, 2034	506.61	208.26	105518.61
Jul, 2034	505.61	209.26	105309.35
Aug, 2034	504.61	210.26	105099.09
Sep, 2034	503.60	211.27	104887.82
Oct, 2034	502.59	212.28	104675.53
Nov, 2034	501.57	213.30	104462.23
Dec, 2034	500.55	214.32	104247.91
Jan, 2035	499.52	215.35	104032.56
Feb, 2035	498.49	216.38	103816.18
Mar, 2035	497.45	217.42	103598.77
Apr, 2035	496.41	218.46	103380.31
May, 2035	495.36	219.51	103160.80
Jun, 2035	494.31	220.56	102940.24
Jul, 2035	493.26	221.61	102718.63
Aug, 2035	492.19	222.68	102495.95
Sep, 2035	491.13	223.74	102272.21
Oct, 2035	490.05	224.82	102047.39
Nov, 2035	488.98	225.89	101821.50
Dec, 2035	487.89	226.98	101594.52
Jan, 2036	486.81	228.06	101366.46
Feb, 2036	485.71	229.16	101137.30
Mar, 2036	484.62	230.25	100907.05
Apr, 2036	483.51	231.36	100675.69
May, 2036	482.40	232.47	100443.23
Jun, 2036	481.29	233.58	100209.65
Jul, 2036	480.17	234.70	99974.95
Aug, 2036	479.05	235.82	99739.13
Sep, 2036	477.92	236.95	99502.17
Oct, 2036	476.78	238.09	99264.08
Nov, 2036	475.64	239.23	99024.86
Dec, 2036	474.49	240.38	98784.48
Jan, 2037	473.34	241.53	98542.95
Feb, 2037	472.18	242.69	98300.27
Mar, 2037	471.02	243.85	98056.42
Apr, 2037	469.85	245.02	97811.40
May, 2037	468.68	246.19	97565.21
Jun, 2037	467.50	247.37	97317.84
Jul, 2037	466.31	248.56	97069.29
Aug, 2037	465.12	249.75	96819.54
Sep, 2037	463.93	250.94	96568.60
Oct, 2037	462.72	252.15	96316.45
Nov, 2037	461.52	253.35	96063.10
Dec, 2037	460.30	254.57	95808.53
Jan, 2038	459.08	255.79	95552.74
Feb, 2038	457.86	257.01	95295.73
Mar, 2038	456.63	258.24	95037.49
Apr, 2038	455.39	259.48	94778.00
May, 2038	454.14	260.73	94517.28
Jun, 2038	452.90	261.97	94255.30
Jul, 2038	451.64	263.23	93992.07
Aug, 2038	450.38	264.49	93727.58
Sep, 2038	449.11	265.76	93461.82
Oct, 2038	447.84	267.03	93194.79
Nov, 2038	446.56	268.31	92926.48
Dec, 2038	445.27	269.60	92656.88
Jan, 2039	443.98	270.89	92385.99
Feb, 2039	442.68	272.19	92113.81
Mar, 2039	441.38	273.49	91840.31
Apr, 2039	440.07	274.80	91565.51
May, 2039	438.75	276.12	91289.39
Jun, 2039	437.43	277.44	91011.95
Jul, 2039	436.10	278.77	90733.18
Aug, 2039	434.76	280.11	90453.07
Sep, 2039	433.42	281.45	90171.63
Oct, 2039	432.07	282.80	89888.83
Nov, 2039	430.72	284.15	89604.68
Dec, 2039	429.36	285.51	89319.16
Jan, 2040	427.99	286.88	89032.28
Feb, 2040	426.61	288.26	88744.02
Mar, 2040	425.23	289.64	88454.38
Apr, 2040	423.84	291.03	88163.36
May, 2040	422.45	292.42	87870.94
Jun, 2040	421.05	293.82	87577.11
Jul, 2040	419.64	295.23	87281.89
Aug, 2040	418.23	296.64	86985.24
Sep, 2040	416.80	298.07	86687.18
Oct, 2040	415.38	299.49	86387.68
Nov, 2040	413.94	300.93	86086.75
Dec, 2040	412.50	302.37	85784.38
Jan, 2041	411.05	303.82	85480.56
Feb, 2041	409.59	305.28	85175.29
Mar, 2041	408.13	306.74	84868.55
Apr, 2041	406.66	308.21	84560.34
May, 2041	405.18	309.69	84250.65
Jun, 2041	403.70	311.17	83939.48
Jul, 2041	402.21	312.66	83626.83
Aug, 2041	400.71	314.16	83312.67
Sep, 2041	399.21	315.66	82997.00
Oct, 2041	397.69	317.18	82679.83
Nov, 2041	396.17	318.70	82361.13
Dec, 2041	394.65	320.22	82040.91
Jan, 2042	393.11	321.76	81719.15
Feb, 2042	391.57	323.30	81395.85
Mar, 2042	390.02	324.85	81071.00
Apr, 2042	388.47	326.40	80744.60
May, 2042	386.90	327.97	80416.63
Jun, 2042	385.33	329.54	80087.09
Jul, 2042	383.75	331.12	79755.97
Aug, 2042	382.16	332.71	79423.26
Sep, 2042	380.57	334.30	79088.96
Oct, 2042	378.97	335.90	78753.06
Nov, 2042	377.36	337.51	78415.55
Dec, 2042	375.74	339.13	78076.42
Jan, 2043	374.12	340.75	77735.67
Feb, 2043	372.48	342.39	77393.28
Mar, 2043	370.84	344.03	77049.25
Apr, 2043	369.19	345.68	76703.58
May, 2043	367.54	347.33	76356.25
Jun, 2043	365.87	349.00	76007.25
Jul, 2043	364.20	350.67	75656.58
Aug, 2043	362.52	352.35	75304.23
Sep, 2043	360.83	354.04	74950.20
Oct, 2043	359.14	355.73	74594.46
Nov, 2043	357.43	357.44	74237.02
Dec, 2043	355.72	359.15	73877.87
Jan, 2044	354.00	360.87	73517.00
Feb, 2044	352.27	362.60	73154.40
Mar, 2044	350.53	364.34	72790.06
Apr, 2044	348.79	366.08	72423.98
May, 2044	347.03	367.84	72056.14
Jun, 2044	345.27	369.60	71686.54
Jul, 2044	343.50	371.37	71315.17
Aug, 2044	341.72	373.15	70942.01
Sep, 2044	339.93	374.94	70567.08
Oct, 2044	338.13	376.74	70190.34
Nov, 2044	336.33	378.54	69811.80
Dec, 2044	334.51	380.36	69431.44
Jan, 2045	332.69	382.18	69049.26
Feb, 2045	330.86	384.01	68665.26
Mar, 2045	329.02	385.85	68279.41
Apr, 2045	327.17	387.70	67891.71
May, 2045	325.31	389.56	67502.15
Jun, 2045	323.45	391.42	67110.73
Jul, 2045	321.57	393.30	66717.43
Aug, 2045	319.69	395.18	66322.25
Sep, 2045	317.79	397.08	65925.18
Oct, 2045	315.89	398.98	65526.20
Nov, 2045	313.98	400.89	65125.31
Dec, 2045	312.06	402.81	64722.50
Jan, 2046	310.13	404.74	64317.75
Feb, 2046	308.19	406.68	63911.07
Mar, 2046	306.24	408.63	63502.44
Apr, 2046	304.28	410.59	63091.86
May, 2046	302.32	412.55	62679.30
Jun, 2046	300.34	414.53	62264.77
Jul, 2046	298.35	416.52	61848.25
Aug, 2046	296.36	418.51	61429.74
Sep, 2046	294.35	420.52	61009.22
Oct, 2046	292.34	422.53	60586.68
Nov, 2046	290.31	424.56	60162.13
Dec, 2046	288.28	426.59	59735.53
Jan, 2047	286.23	428.64	59306.90
Feb, 2047	284.18	430.69	58876.20
Mar, 2047	282.12	432.75	58443.45
Apr, 2047	280.04	434.83	58008.62
May, 2047	277.96	436.91	57571.71
Jun, 2047	275.86	439.01	57132.70
Jul, 2047	273.76	441.11	56691.59
Aug, 2047	271.65	443.22	56248.37
Sep, 2047	269.52	445.35	55803.03
Oct, 2047	267.39	447.48	55355.54
Nov, 2047	265.25	449.62	54905.92
Dec, 2047	263.09	451.78	54454.14
Jan, 2048	260.93	453.94	54000.20
Feb, 2048	258.75	456.12	53544.08
Mar, 2048	256.57	458.30	53085.77
Apr, 2048	254.37	460.50	52625.27
May, 2048	252.16	462.71	52162.57
Jun, 2048	249.95	464.92	51697.64
Jul, 2048	247.72	467.15	51230.49
Aug, 2048	245.48	469.39	50761.10
Sep, 2048	243.23	471.64	50289.46
Oct, 2048	240.97	473.90	49815.56
Nov, 2048	238.70	476.17	49339.39
Dec, 2048	236.42	478.45	48860.94
Jan, 2049	234.13	480.74	48380.19
Feb, 2049	231.82	483.05	47897.14
Mar, 2049	229.51	485.36	47411.78
Apr, 2049	227.18	487.69	46924.09
May, 2049	224.84	490.03	46434.07
Jun, 2049	222.50	492.37	45941.69
Jul, 2049	220.14	494.73	45446.96
Aug, 2049	217.77	497.10	44949.86
Sep, 2049	215.38	499.49	44450.37
Oct, 2049	212.99	501.88	43948.49
Nov, 2049	210.59	504.28	43444.21
Dec, 2049	208.17	506.70	42937.51
Jan, 2050	205.74	509.13	42428.38
Feb, 2050	203.30	511.57	41916.81
Mar, 2050	200.85	514.02	41402.80
Apr, 2050	198.39	516.48	40886.31
May, 2050	195.91	518.96	40367.36
Jun, 2050	193.43	521.44	39845.91
Jul, 2050	190.93	523.94	39321.97
Aug, 2050	188.42	526.45	38795.52
Sep, 2050	185.90	528.97	38266.55
Oct, 2050	183.36	531.51	37735.04
Nov, 2050	180.81	534.06	37200.98
Dec, 2050	178.25	536.62	36664.37
Jan, 2051	175.68	539.19	36125.18
Feb, 2051	173.10	541.77	35583.41
Mar, 2051	170.50	544.37	35039.04
Apr, 2051	167.90	546.97	34492.07
May, 2051	165.27	549.60	33942.47
Jun, 2051	162.64	552.23	33390.24
Jul, 2051	159.99	554.88	32835.37
Aug, 2051	157.34	557.53	32277.83
Sep, 2051	154.66	560.21	31717.63
Oct, 2051	151.98	562.89	31154.74
Nov, 2051	149.28	565.59	30589.15
Dec, 2051	146.57	568.30	30020.86
Jan, 2052	143.85	571.02	29449.84
Feb, 2052	141.11	573.76	28876.08
Mar, 2052	138.36	576.51	28299.57
Apr, 2052	135.60	579.27	27720.31
May, 2052	132.83	582.04	27138.26
Jun, 2052	130.04	584.83	26553.43
Jul, 2052	127.24	587.63	25965.79
Aug, 2052	124.42	590.45	25375.34
Sep, 2052	121.59	593.28	24782.06
Oct, 2052	118.75	596.12	24185.94
Nov, 2052	115.89	598.98	23586.96
Dec, 2052	113.02	601.85	22985.11
Jan, 2053	110.14	604.73	22380.38
Feb, 2053	107.24	607.63	21772.75
Mar, 2053	104.33	610.54	21162.21
Apr, 2053	101.40	613.47	20548.74
May, 2053	98.46	616.41	19932.33
Jun, 2053	95.51	619.36	19312.97
Jul, 2053	92.54	622.33	18690.64
Aug, 2053	89.56	625.31	18065.33
Sep, 2053	86.56	628.31	17437.03
Oct, 2053	83.55	631.32	16805.71
Nov, 2053	80.53	634.34	16171.37
Dec, 2053	77.49	637.38	15533.98
Jan, 2054	74.43	640.44	14893.55
Feb, 2054	71.36	643.51	14250.04
Mar, 2054	68.28	646.59	13603.45
Apr, 2054	65.18	649.69	12953.77
May, 2054	62.07	652.80	12300.97
Jun, 2054	58.94	655.93	11645.04
Jul, 2054	55.80	659.07	10985.97
Aug, 2054	52.64	662.23	10323.74
Sep, 2054	49.47	665.40	9658.34
Oct, 2054	46.28	668.59	8989.75
Nov, 2054	43.08	671.79	8317.95
Dec, 2054	39.86	675.01	7642.94
Jan, 2055	36.62	678.25	6964.69
Feb, 2055	33.37	681.50	6283.19
Mar, 2055	30.11	684.76	5598.43
Apr, 2055	26.83	688.04	4910.39
May, 2055	23.53	691.34	4219.05
Jun, 2055	20.22	694.65	3524.39
Jul, 2055	16.89	697.98	2826.41
Aug, 2055	13.54	701.33	2125.08
Sep, 2055	10.18	704.69	1420.40
Oct, 2055	6.81	708.06	712.33
Nov, 2055	3.41	711.46	0.87