Mortgage Parameters

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

Mortgage Summary

Property Total:	$149,000
Down Payment	$44,700
Mortgage Amount:	$104,300
Mortgage Payment:	$608.67 / month
Estimated Tax:	+ $82.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $691.45 / month
Total Interest Paid:	$114,822.00 over 30 years
Total Tax Paid:	$29,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2026	499.77	108.90	104191.10
Mar, 2026	499.25	109.42	104081.68
Mar, 2026	997.97	219.37	103971.73
May, 2026	498.20	110.47	103861.26
May, 2026	995.87	221.47	103750.26
Jul, 2026	497.14	111.53	103638.73
Jul, 2026	993.74	223.60	103526.66
Aug, 2026	496.07	112.60	103414.06
Oct, 2026	495.53	113.14	103300.91
Oct, 2026	990.51	226.83	103187.22
Dec, 2026	494.44	114.23	103072.99
Dec, 2026	988.33	229.01	102958.21
Jan, 2027	493.34	115.33	102842.89
Mar, 2027	492.79	115.88	102727.00
Mar, 2027	985.02	232.32	102610.57
May, 2027	491.68	116.99	102493.57
May, 2027	982.80	234.54	102376.02
Jul, 2027	490.55	118.12	102257.90
Jul, 2027	980.54	236.80	102139.22
Aug, 2027	489.42	119.25	102019.96
Oct, 2027	488.85	119.82	101900.14
Oct, 2027	977.12	240.22	101779.74
Dec, 2027	487.69	120.98	101658.77
Dec, 2027	974.80	242.54	101537.21
Jan, 2028	486.53	122.14	101415.07
Mar, 2028	485.95	122.72	101292.35
Mar, 2028	971.31	246.03	101169.04
May, 2028	484.77	123.90	101045.14
May, 2028	968.94	248.40	100920.64
Jul, 2028	483.58	125.09	100795.55
Jul, 2028	966.56	250.78	100669.86
Aug, 2028	482.38	126.29	100543.57
Oct, 2028	481.77	126.90	100416.67
Oct, 2028	962.93	254.41	100289.16
Dec, 2028	480.55	128.12	100161.04
Dec, 2028	960.49	256.85	100032.31
Jan, 2029	479.32	129.35	99902.96
Mar, 2029	478.70	129.97	99772.99
Mar, 2029	956.78	260.56	99642.40
May, 2029	477.45	131.22	99511.19
May, 2029	954.27	263.07	99379.34
Jul, 2029	476.19	132.48	99246.86
Jul, 2029	951.75	265.59	99113.75
Aug, 2029	474.92	133.75	98980.00
Oct, 2029	474.28	134.39	98845.61
Oct, 2029	947.92	269.42	98710.58
Dec, 2029	472.99	135.68	98574.89
Dec, 2029	945.33	272.01	98438.56
Jan, 2030	471.68	136.99	98301.58
Mar, 2030	471.03	137.64	98163.93
Mar, 2030	941.40	275.94	98025.63
May, 2030	469.71	138.96	97886.67
May, 2030	938.75	278.59	97747.04
Jul, 2030	468.37	140.30	97606.74
Jul, 2030	936.07	281.27	97465.77
Aug, 2030	467.02	141.65	97324.12
Oct, 2030	466.34	142.33	97181.80
Oct, 2030	932.00	285.34	97038.79
Dec, 2030	464.98	143.69	96895.10
Dec, 2030	929.27	288.07	96750.72
Jan, 2031	463.60	145.07	96605.64
Mar, 2031	462.90	145.77	96459.88
Mar, 2031	925.10	292.24	96313.41
May, 2031	461.50	147.17	96166.24
May, 2031	922.30	295.04	96018.37
Jul, 2031	460.09	148.58	95869.79
Jul, 2031	919.47	297.87	95720.49
Aug, 2031	458.66	150.01	95570.48
Oct, 2031	457.94	150.73	95419.76
Oct, 2031	915.16	302.18	95268.30
Dec, 2031	456.49	152.18	95116.13
Dec, 2031	912.25	305.09	94963.22
Jan, 2032	455.03	153.64	94809.59
Mar, 2032	454.30	154.37	94655.21
Mar, 2032	907.86	309.48	94500.10
May, 2032	452.81	155.86	94344.24
May, 2032	904.88	312.46	94187.64
Jul, 2032	451.32	157.35	94030.28
Jul, 2032	901.88	315.46	93872.17
Aug, 2032	449.80	158.87	93713.31
Oct, 2032	449.04	159.63	93553.68
Oct, 2032	897.32	320.02	93393.29
Dec, 2032	447.51	161.16	93232.13
Dec, 2032	894.25	323.09	93070.20
Jan, 2033	445.96	162.71	92907.49
Mar, 2033	445.18	163.49	92744.00
Mar, 2033	889.58	327.76	92579.73
May, 2033	443.61	165.06	92414.67
May, 2033	886.43	330.91	92248.82
Jul, 2033	442.03	166.64	92082.18
Jul, 2033	883.26	334.08	91914.73
Aug, 2033	440.42	168.25	91746.49
Oct, 2033	439.62	169.05	91577.44
Oct, 2033	878.43	338.91	91407.57
Dec, 2033	437.99	170.68	91236.90
Dec, 2033	875.17	342.17	91065.41
Jan, 2034	436.36	172.31	90893.09
Mar, 2034	435.53	173.14	90719.95
Mar, 2034	870.23	347.11	90545.98
May, 2034	433.87	174.80	90371.18
May, 2034	866.90	350.44	90195.53
Jul, 2034	432.19	176.48	90019.05
Jul, 2034	863.53	353.81	89841.72
Aug, 2034	430.49	178.18	89663.54
Oct, 2034	429.64	179.03	89484.51
Oct, 2034	858.42	358.92	89304.62
Dec, 2034	427.92	180.75	89123.87
Dec, 2034	854.97	362.37	88942.25
Jan, 2035	426.18	182.49	88759.76
Mar, 2035	425.31	183.36	88576.40
Mar, 2035	849.74	367.60	88392.16
May, 2035	423.55	185.12	88207.04
May, 2035	846.21	371.13	88021.02
Jul, 2035	421.77	186.90	87834.12
Jul, 2035	842.64	374.70	87646.32
Aug, 2035	419.97	188.70	87457.62
Oct, 2035	419.07	189.60	87268.02
Oct, 2035	837.23	380.11	87077.51
Dec, 2035	417.25	191.42	86886.09
Dec, 2035	833.58	383.76	86693.75
Jan, 2036	415.41	193.26	86500.49
Mar, 2036	414.48	194.19	86306.30
Mar, 2036	828.03	389.31	86111.18
May, 2036	412.62	196.05	85915.12
May, 2036	824.30	393.04	85718.13
Jul, 2036	410.73	197.94	85520.19
Jul, 2036	820.51	396.83	85321.31
Aug, 2036	408.83	199.84	85121.47
Oct, 2036	407.87	200.80	84920.67
Oct, 2036	814.78	402.56	84718.91
Dec, 2036	405.94	202.73	84516.19
Dec, 2036	810.91	406.43	84312.49
Jan, 2037	404.00	204.67	84107.82
Mar, 2037	403.02	205.65	83902.17
Mar, 2037	805.05	412.29	83695.53
May, 2037	401.04	207.63	83487.90
May, 2037	801.09	416.25	83279.27
Jul, 2037	399.05	209.62	83069.65
Jul, 2037	797.09	420.25	82859.02
Aug, 2037	397.03	211.64	82647.39
Oct, 2037	396.02	212.65	82434.73
Oct, 2037	791.02	426.32	82221.06
Dec, 2037	393.98	214.69	82006.37
Dec, 2037	786.93	430.41	81790.65
Jan, 2038	391.91	216.76	81573.89
Mar, 2038	390.87	217.80	81356.10
Mar, 2038	780.70	436.64	81137.26
May, 2038	388.78	219.89	80917.37
May, 2038	776.51	440.83	80696.43
Jul, 2038	386.67	222.00	80474.43
Jul, 2038	772.28	445.06	80251.37
Aug, 2038	384.54	224.13	80027.23
Oct, 2038	383.46	225.21	79802.03
Oct, 2038	765.84	451.50	79575.74
Dec, 2038	381.30	227.37	79348.37
Dec, 2038	761.51	455.83	79119.91
Jan, 2039	379.12	229.55	78890.36
Mar, 2039	378.02	230.65	78659.71
Mar, 2039	754.93	462.41	78427.95
May, 2039	375.80	232.87	78195.08
May, 2039	750.48	466.86	77961.09
Jul, 2039	373.56	235.11	77725.99
Jul, 2039	746.00	471.34	77489.75
Aug, 2039	371.31	237.36	77252.39
Oct, 2039	370.17	238.50	77013.89
Oct, 2039	739.19	478.15	76774.24
Dec, 2039	367.88	240.79	76533.45
Dec, 2039	734.60	482.74	76291.50
Jan, 2040	365.56	243.11	76048.39
Mar, 2040	364.40	244.27	75804.12
Mar, 2040	727.63	489.71	75558.68
May, 2040	362.05	246.62	75312.06
May, 2040	722.92	494.42	75064.26
Jul, 2040	359.68	248.99	74815.28
Jul, 2040	718.17	499.17	74565.10
Aug, 2040	357.29	251.38	74313.72
Oct, 2040	356.09	252.58	74061.13
Oct, 2040	710.97	506.37	73807.34
Dec, 2040	353.66	255.01	73552.33
Dec, 2040	706.10	511.24	73296.10
Jan, 2041	351.21	257.46	73038.64
Mar, 2041	349.98	258.69	72779.95
Mar, 2041	698.72	518.62	72520.01
May, 2041	347.49	261.18	72258.83
May, 2041	693.73	523.61	71996.40
Jul, 2041	344.98	263.69	71732.72
Jul, 2041	688.70	528.64	71467.77
Aug, 2041	342.45	266.22	71201.55
Oct, 2041	341.17	267.50	70934.05
Oct, 2041	681.06	536.28	70665.27
Dec, 2041	338.60	270.07	70395.21
Dec, 2041	675.91	541.43	70123.85
Jan, 2042	336.01	272.66	69851.19
Mar, 2042	334.70	273.97	69577.22
Mar, 2042	668.09	549.25	69301.94
May, 2042	332.07	276.60	69025.34
May, 2042	662.82	554.52	68747.42
Jul, 2042	329.41	279.26	68468.16
Jul, 2042	657.49	559.85	68187.57
Aug, 2042	326.73	281.94	67905.63
Oct, 2042	325.38	283.29	67622.34
Oct, 2042	649.40	567.94	67337.70
Dec, 2042	322.66	286.01	67051.69
Dec, 2042	643.95	573.39	66764.31
Jan, 2043	319.91	288.76	66475.55
Mar, 2043	318.53	290.14	66185.41
Mar, 2043	635.67	581.67	65893.88
May, 2043	315.74	292.93	65600.95
May, 2043	630.08	587.26	65306.62
Jul, 2043	312.93	295.74	65010.87
Jul, 2043	624.44	592.90	64713.71
Aug, 2043	310.09	298.58	64415.13
Oct, 2043	308.66	300.01	64115.12
Oct, 2043	615.88	601.46	63813.66
Dec, 2043	305.77	302.90	63510.77
Dec, 2043	610.09	607.25	63206.42
Jan, 2044	302.86	305.81	62900.62
Mar, 2044	301.40	307.27	62593.34
Mar, 2044	601.33	616.01	62284.60
May, 2044	298.45	310.22	61974.38
May, 2044	595.41	621.93	61662.67
Jul, 2044	295.47	313.20	61349.46
Jul, 2044	589.44	627.90	61034.76
Aug, 2044	292.46	316.21	60718.55
Oct, 2044	290.94	317.73	60400.82
Oct, 2044	580.36	636.98	60081.57
Dec, 2044	287.89	320.78	59760.79
Dec, 2044	574.24	643.10	59438.48
Jan, 2045	284.81	323.86	59114.62
Mar, 2045	283.26	325.41	58789.20
Mar, 2045	564.96	652.38	58462.23
May, 2045	280.13	328.54	58133.69
May, 2045	558.69	658.65	57803.58
Jul, 2045	276.98	331.69	57471.89
Jul, 2045	552.37	664.97	57138.60
Aug, 2045	273.79	334.88	56803.72
Oct, 2045	272.18	336.49	56467.24
Oct, 2045	542.75	674.59	56129.14
Dec, 2045	268.95	339.72	55789.42
Dec, 2045	536.27	681.07	55448.08
Jan, 2046	265.69	342.98	55105.09
Mar, 2046	264.05	344.62	54760.47
Mar, 2046	526.44	690.90	54414.19
May, 2046	260.73	347.94	54066.26
May, 2046	519.80	697.54	53716.66
Jul, 2046	257.39	351.28	53365.38
Jul, 2046	513.10	704.24	53012.42
Aug, 2046	254.02	354.65	52657.76
Oct, 2046	252.32	356.35	52301.41
Oct, 2046	502.93	714.41	51943.35
Dec, 2046	248.90	359.77	51583.58
Dec, 2046	496.07	721.27	51222.08
Jan, 2047	245.44	363.23	50858.85
Mar, 2047	243.70	364.97	50493.88
Mar, 2047	485.65	731.69	50127.16
May, 2047	240.19	368.48	49758.68
May, 2047	478.62	738.72	49388.44
Jul, 2047	236.65	372.02	49016.42
Jul, 2047	471.52	745.82	48642.62
Aug, 2047	233.08	375.59	48267.03
Oct, 2047	231.28	377.39	47889.64
Oct, 2047	460.75	756.59	47510.44
Dec, 2047	227.65	381.02	47129.43
Dec, 2047	453.48	763.86	46746.58
Jan, 2048	223.99	384.68	46361.91
Mar, 2048	222.15	386.52	45975.39
Mar, 2048	442.45	774.89	45587.02
May, 2048	218.44	390.23	45196.79
May, 2048	435.01	782.33	44804.68
Jul, 2048	214.69	393.98	44410.70
Jul, 2048	427.49	789.85	44014.83
Aug, 2048	210.90	397.77	43617.07
Oct, 2048	209.00	399.67	43217.40
Oct, 2048	416.08	801.26	42815.81
Dec, 2048	205.16	403.51	42412.30
Dec, 2048	408.39	808.95	42006.85
Jan, 2049	201.28	407.39	41599.47
Mar, 2049	199.33	409.34	41190.13
Mar, 2049	396.70	820.64	40778.83
May, 2049	195.40	413.27	40365.56
May, 2049	388.82	828.52	39950.30
Jul, 2049	191.43	417.24	39533.06
Jul, 2049	380.86	836.48	39113.82
Aug, 2049	187.42	421.25	38692.57
Oct, 2049	185.40	423.27	38269.30
Oct, 2049	368.77	848.57	37844.01
Dec, 2049	181.34	427.33	37416.67
Dec, 2049	360.63	856.71	36987.29
Jan, 2050	177.23	431.44	36555.85
Mar, 2050	175.16	433.51	36122.35
Mar, 2050	348.25	869.09	35686.76
May, 2050	171.00	437.67	35249.09
May, 2050	339.90	877.44	34809.32
Jul, 2050	166.79	441.88	34367.45
Jul, 2050	331.47	885.87	33923.46
Aug, 2050	162.55	446.12	33477.34
Oct, 2050	160.41	448.26	33029.08
Oct, 2050	318.67	898.67	32578.67
Dec, 2050	156.11	452.56	32126.11
Dec, 2050	310.05	907.29	31671.38
Jan, 2051	151.76	456.91	31214.46
Mar, 2051	149.57	459.10	30755.36
Mar, 2051	296.94	920.40	30294.06
May, 2051	145.16	463.51	29830.55
May, 2051	288.10	929.24	29364.82
Jul, 2051	140.71	467.96	28896.86
Jul, 2051	279.17	938.17	28426.65
Aug, 2051	136.21	472.46	27954.19
Oct, 2051	133.95	474.72	27479.47
Oct, 2051	265.62	951.72	27002.47
Dec, 2051	129.39	479.28	26523.19
Dec, 2051	256.48	960.86	26041.61
Jan, 2052	124.78	483.89	25557.72
Mar, 2052	122.46	486.21	25071.52
Mar, 2052	242.59	974.75	24582.98
May, 2052	117.79	490.88	24092.10
May, 2052	233.23	984.11	23598.87
Jul, 2052	113.08	495.59	23103.28
Jul, 2052	223.78	993.56	22605.32
Aug, 2052	108.32	500.35	22104.96
Oct, 2052	105.92	502.75	21602.21
Oct, 2052	209.43	1007.91	21097.05
Dec, 2052	101.09	507.58	20589.47
Dec, 2052	199.75	1017.59	20079.46
Jan, 2053	96.21	512.46	19567.01
Mar, 2053	93.76	514.91	19052.09
Mar, 2053	185.05	1032.29	18534.72
May, 2053	88.81	519.86	18014.86
May, 2053	175.13	1042.21	17492.51
Jul, 2053	83.82	524.85	16967.66
Jul, 2053	165.12	1052.22	16440.29
Aug, 2053	78.78	529.89	15910.40
Oct, 2053	76.24	532.43	15377.96
Oct, 2053	149.93	1067.41	14842.98
Dec, 2053	71.12	537.55	14305.43
Dec, 2053	139.67	1077.67	13765.31
Jan, 2054	65.96	542.71	13222.60
Mar, 2054	63.36	545.31	12677.29
Mar, 2054	124.11	1093.23	12129.36
May, 2054	58.12	550.55	11578.81
May, 2054	113.60	1103.74	11025.62
Jul, 2054	52.83	555.84	10469.78
Jul, 2054	103.00	1114.34	9911.28
Aug, 2054	47.49	561.18	9350.10
Oct, 2054	44.80	563.87	8786.24
Oct, 2054	86.90	1130.44	8219.67
Dec, 2054	39.39	569.28	7650.38
Dec, 2054	76.05	1141.29	7078.37
Jan, 2055	33.92	574.75	6503.62
Mar, 2055	31.16	577.51	5926.11
Mar, 2055	59.56	1157.78	5345.84
May, 2055	25.62	583.05	4762.78
May, 2055	48.44	1168.90	4176.93
Jul, 2055	20.01	588.66	3588.28
Jul, 2055	37.20	1180.14	2996.80
Aug, 2055	14.36	594.31	2402.49
Oct, 2055	11.51	597.16	1805.33
Oct, 2055	20.16	1197.18	1205.32
Dec, 2055	5.78	602.89	602.42
Dec, 2055	8.67	1208.67	0