Mortgage Parameters

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

Mortgage Summary

Property Total:	$160,380
Down Payment	$48,114
Mortgage Amount:	$112,266
Mortgage Payment:	$655.15 / month
Estimated Tax:	+ $89.10 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $744.25 / month
Total Interest Paid:	$123,588.00 over 30 years
Total Tax Paid:	$32,076.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	537.94	117.21	112148.79
Jan, 2026	537.38	117.77	112031.02
Feb, 2026	536.82	118.33	111912.69
Mar, 2026	536.25	118.90	111793.78
Apr, 2026	535.68	119.47	111674.31
May, 2026	535.11	120.04	111554.27
Jun, 2026	534.53	120.62	111433.65
Jul, 2026	533.95	121.20	111312.45
Aug, 2026	533.37	121.78	111190.68
Sep, 2026	532.79	122.36	111068.31
Oct, 2026	532.20	122.95	110945.37
Nov, 2026	531.61	123.54	110821.83
Dec, 2026	531.02	124.13	110697.70
Jan, 2027	530.43	124.72	110572.98
Feb, 2027	529.83	125.32	110447.66
Mar, 2027	529.23	125.92	110321.73
Apr, 2027	528.62	126.53	110195.21
May, 2027	528.02	127.13	110068.08
Jun, 2027	527.41	127.74	109940.34
Jul, 2027	526.80	128.35	109811.98
Aug, 2027	526.18	128.97	109683.02
Sep, 2027	525.56	129.59	109553.43
Oct, 2027	524.94	130.21	109423.23
Nov, 2027	524.32	130.83	109292.39
Dec, 2027	523.69	131.46	109160.94
Jan, 2028	523.06	132.09	109028.85
Feb, 2028	522.43	132.72	108896.13
Mar, 2028	521.79	133.36	108762.77
Apr, 2028	521.15	134.00	108628.78
May, 2028	520.51	134.64	108494.14
Jun, 2028	519.87	135.28	108358.86
Jul, 2028	519.22	135.93	108222.93
Aug, 2028	518.57	136.58	108086.35
Sep, 2028	517.91	137.24	107949.11
Oct, 2028	517.26	137.89	107811.22
Nov, 2028	516.60	138.55	107672.66
Dec, 2028	515.93	139.22	107533.44
Jan, 2029	515.26	139.89	107393.56
Feb, 2029	514.59	140.56	107253.00
Mar, 2029	513.92	141.23	107111.77
Apr, 2029	513.24	141.91	106969.87
May, 2029	512.56	142.59	106827.28
Jun, 2029	511.88	143.27	106684.01
Jul, 2029	511.19	143.96	106540.06
Aug, 2029	510.50	144.65	106395.41
Sep, 2029	509.81	145.34	106250.07
Oct, 2029	509.11	146.04	106104.04
Nov, 2029	508.42	146.73	105957.30
Dec, 2029	507.71	147.44	105809.86
Jan, 2030	507.01	148.14	105661.72
Feb, 2030	506.30	148.85	105512.87
Mar, 2030	505.58	149.57	105363.30
Apr, 2030	504.87	150.28	105213.01
May, 2030	504.15	151.00	105062.01
Jun, 2030	503.42	151.73	104910.28
Jul, 2030	502.70	152.45	104757.83
Aug, 2030	501.96	153.19	104604.64
Sep, 2030	501.23	153.92	104450.72
Oct, 2030	500.49	154.66	104296.07
Nov, 2030	499.75	155.40	104140.67
Dec, 2030	499.01	156.14	103984.52
Jan, 2031	498.26	156.89	103827.63
Feb, 2031	497.51	157.64	103669.99
Mar, 2031	496.75	158.40	103511.59
Apr, 2031	495.99	159.16	103352.44
May, 2031	495.23	159.92	103192.52
Jun, 2031	494.46	160.69	103031.83
Jul, 2031	493.69	161.46	102870.38
Aug, 2031	492.92	162.23	102708.15
Sep, 2031	492.14	163.01	102545.14
Oct, 2031	491.36	163.79	102381.35
Nov, 2031	490.58	164.57	102216.78
Dec, 2031	489.79	165.36	102051.42
Jan, 2032	489.00	166.15	101885.26
Feb, 2032	488.20	166.95	101718.31
Mar, 2032	487.40	167.75	101550.56
Apr, 2032	486.60	168.55	101382.01
May, 2032	485.79	169.36	101212.65
Jun, 2032	484.98	170.17	101042.48
Jul, 2032	484.16	170.99	100871.49
Aug, 2032	483.34	171.81	100699.68
Sep, 2032	482.52	172.63	100527.05
Oct, 2032	481.69	173.46	100353.59
Nov, 2032	480.86	174.29	100179.30
Dec, 2032	480.03	175.12	100004.18
Jan, 2033	479.19	175.96	99828.22
Feb, 2033	478.34	176.81	99651.41
Mar, 2033	477.50	177.65	99473.76
Apr, 2033	476.65	178.50	99295.25
May, 2033	475.79	179.36	99115.89
Jun, 2033	474.93	180.22	98935.67
Jul, 2033	474.07	181.08	98754.59
Aug, 2033	473.20	181.95	98572.64
Sep, 2033	472.33	182.82	98389.81
Oct, 2033	471.45	183.70	98206.11
Nov, 2033	470.57	184.58	98021.54
Dec, 2033	469.69	185.46	97836.07
Jan, 2034	468.80	186.35	97649.72
Feb, 2034	467.90	187.25	97462.48
Mar, 2034	467.01	188.14	97274.33
Apr, 2034	466.11	189.04	97085.29
May, 2034	465.20	189.95	96895.34
Jun, 2034	464.29	190.86	96704.48
Jul, 2034	463.38	191.77	96512.71
Aug, 2034	462.46	192.69	96320.01
Sep, 2034	461.53	193.62	96126.40
Oct, 2034	460.61	194.54	95931.85
Nov, 2034	459.67	195.48	95736.37
Dec, 2034	458.74	196.41	95539.96
Jan, 2035	457.80	197.35	95342.61
Feb, 2035	456.85	198.30	95144.31
Mar, 2035	455.90	199.25	94945.06
Apr, 2035	454.95	200.20	94744.85
May, 2035	453.99	201.16	94543.69
Jun, 2035	453.02	202.13	94341.56
Jul, 2035	452.05	203.10	94138.46
Aug, 2035	451.08	204.07	93934.39
Sep, 2035	450.10	205.05	93729.34
Oct, 2035	449.12	206.03	93523.31
Nov, 2035	448.13	207.02	93316.30
Dec, 2035	447.14	208.01	93108.29
Jan, 2036	446.14	209.01	92899.28
Feb, 2036	445.14	210.01	92689.27
Mar, 2036	444.14	211.01	92478.26
Apr, 2036	443.12	212.03	92266.24
May, 2036	442.11	213.04	92053.19
Jun, 2036	441.09	214.06	91839.13
Jul, 2036	440.06	215.09	91624.05
Aug, 2036	439.03	216.12	91407.93
Sep, 2036	438.00	217.15	91190.77
Oct, 2036	436.96	218.19	90972.58
Nov, 2036	435.91	219.24	90753.34
Dec, 2036	434.86	220.29	90533.05
Jan, 2037	433.80	221.35	90311.70
Feb, 2037	432.74	222.41	90089.30
Mar, 2037	431.68	223.47	89865.82
Apr, 2037	430.61	224.54	89641.28
May, 2037	429.53	225.62	89415.66
Jun, 2037	428.45	226.70	89188.96
Jul, 2037	427.36	227.79	88961.18
Aug, 2037	426.27	228.88	88732.30
Sep, 2037	425.18	229.97	88502.32
Oct, 2037	424.07	231.08	88271.25
Nov, 2037	422.97	232.18	88039.06
Dec, 2037	421.85	233.30	87805.77
Jan, 2038	420.74	234.41	87571.35
Feb, 2038	419.61	235.54	87335.82
Mar, 2038	418.48	236.67	87099.15
Apr, 2038	417.35	237.80	86861.35
May, 2038	416.21	238.94	86622.41
Jun, 2038	415.07	240.08	86382.33
Jul, 2038	413.92	241.23	86141.09
Aug, 2038	412.76	242.39	85898.70
Sep, 2038	411.60	243.55	85655.15
Oct, 2038	410.43	244.72	85410.43
Nov, 2038	409.26	245.89	85164.54
Dec, 2038	408.08	247.07	84917.47
Jan, 2039	406.90	248.25	84669.22
Feb, 2039	405.71	249.44	84419.77
Mar, 2039	404.51	250.64	84169.13
Apr, 2039	403.31	251.84	83917.29
May, 2039	402.10	253.05	83664.25
Jun, 2039	400.89	254.26	83409.99
Jul, 2039	399.67	255.48	83154.51
Aug, 2039	398.45	256.70	82897.81
Sep, 2039	397.22	257.93	82639.88
Oct, 2039	395.98	259.17	82380.71
Nov, 2039	394.74	260.41	82120.30
Dec, 2039	393.49	261.66	81858.65
Jan, 2040	392.24	262.91	81595.74
Feb, 2040	390.98	264.17	81331.57
Mar, 2040	389.71	265.44	81066.13
Apr, 2040	388.44	266.71	80799.42
May, 2040	387.16	267.99	80531.43
Jun, 2040	385.88	269.27	80262.16
Jul, 2040	384.59	270.56	79991.60
Aug, 2040	383.29	271.86	79719.75
Sep, 2040	381.99	273.16	79446.59
Oct, 2040	380.68	274.47	79172.12
Nov, 2040	379.37	275.78	78896.34
Dec, 2040	378.04	277.11	78619.23
Jan, 2041	376.72	278.43	78340.80
Feb, 2041	375.38	279.77	78061.03
Mar, 2041	374.04	281.11	77779.92
Apr, 2041	372.70	282.45	77497.47
May, 2041	371.34	283.81	77213.66
Jun, 2041	369.98	285.17	76928.49
Jul, 2041	368.62	286.53	76641.96
Aug, 2041	367.24	287.91	76354.05
Sep, 2041	365.86	289.29	76064.76
Oct, 2041	364.48	290.67	75774.09
Nov, 2041	363.08	292.07	75482.03
Dec, 2041	361.68	293.47	75188.56
Jan, 2042	360.28	294.87	74893.69
Feb, 2042	358.87	296.28	74597.40
Mar, 2042	357.45	297.70	74299.70
Apr, 2042	356.02	299.13	74000.57
May, 2042	354.59	300.56	73700.01
Jun, 2042	353.15	302.00	73398.00
Jul, 2042	351.70	303.45	73094.55
Aug, 2042	350.24	304.91	72789.65
Sep, 2042	348.78	306.37	72483.28
Oct, 2042	347.32	307.83	72175.44
Nov, 2042	345.84	309.31	71866.14
Dec, 2042	344.36	310.79	71555.34
Jan, 2043	342.87	312.28	71243.06
Feb, 2043	341.37	313.78	70929.29
Mar, 2043	339.87	315.28	70614.01
Apr, 2043	338.36	316.79	70297.21
May, 2043	336.84	318.31	69978.91
Jun, 2043	335.32	319.83	69659.07
Jul, 2043	333.78	321.37	69337.70
Aug, 2043	332.24	322.91	69014.80
Sep, 2043	330.70	324.45	68690.34
Oct, 2043	329.14	326.01	68364.33
Nov, 2043	327.58	327.57	68036.76
Dec, 2043	326.01	329.14	67707.62
Jan, 2044	324.43	330.72	67376.91
Feb, 2044	322.85	332.30	67044.60
Mar, 2044	321.26	333.89	66710.71
Apr, 2044	319.66	335.49	66375.21
May, 2044	318.05	337.10	66038.11
Jun, 2044	316.43	338.72	65699.39
Jul, 2044	314.81	340.34	65359.05
Aug, 2044	313.18	341.97	65017.08
Sep, 2044	311.54	343.61	64673.47
Oct, 2044	309.89	345.26	64328.22
Nov, 2044	308.24	346.91	63981.31
Dec, 2044	306.58	348.57	63632.73
Jan, 2045	304.91	350.24	63282.49
Feb, 2045	303.23	351.92	62930.57
Mar, 2045	301.54	353.61	62576.96
Apr, 2045	299.85	355.30	62221.66
May, 2045	298.15	357.00	61864.65
Jun, 2045	296.43	358.72	61505.94
Jul, 2045	294.72	360.43	61145.50
Aug, 2045	292.99	362.16	60783.34
Sep, 2045	291.25	363.90	60419.45
Oct, 2045	289.51	365.64	60053.81
Nov, 2045	287.76	367.39	59686.42
Dec, 2045	286.00	369.15	59317.26
Jan, 2046	284.23	370.92	58946.34
Feb, 2046	282.45	372.70	58573.64
Mar, 2046	280.67	374.48	58199.16
Apr, 2046	278.87	376.28	57822.88
May, 2046	277.07	378.08	57444.80
Jun, 2046	275.26	379.89	57064.90
Jul, 2046	273.44	381.71	56683.19
Aug, 2046	271.61	383.54	56299.65
Sep, 2046	269.77	385.38	55914.26
Oct, 2046	267.92	387.23	55527.04
Nov, 2046	266.07	389.08	55137.95
Dec, 2046	264.20	390.95	54747.01
Jan, 2047	262.33	392.82	54354.19
Feb, 2047	260.45	394.70	53959.48
Mar, 2047	258.56	396.59	53562.89
Apr, 2047	256.66	398.49	53164.40
May, 2047	254.75	400.40	52763.99
Jun, 2047	252.83	402.32	52361.67
Jul, 2047	250.90	404.25	51957.42
Aug, 2047	248.96	406.19	51551.23
Sep, 2047	247.02	408.13	51143.10
Oct, 2047	245.06	410.09	50733.01
Nov, 2047	243.10	412.05	50320.95
Dec, 2047	241.12	414.03	49906.92
Jan, 2048	239.14	416.01	49490.91
Feb, 2048	237.14	418.01	49072.91
Mar, 2048	235.14	420.01	48652.90
Apr, 2048	233.13	422.02	48230.88
May, 2048	231.11	424.04	47806.83
Jun, 2048	229.07	426.08	47380.76
Jul, 2048	227.03	428.12	46952.64
Aug, 2048	224.98	430.17	46522.47
Sep, 2048	222.92	432.23	46090.24
Oct, 2048	220.85	434.30	45655.94
Nov, 2048	218.77	436.38	45219.56
Dec, 2048	216.68	438.47	44781.08
Jan, 2049	214.58	440.57	44340.51
Feb, 2049	212.46	442.69	43897.83
Mar, 2049	210.34	444.81	43453.02
Apr, 2049	208.21	446.94	43006.08
May, 2049	206.07	449.08	42557.00
Jun, 2049	203.92	451.23	42105.77
Jul, 2049	201.76	453.39	41652.38
Aug, 2049	199.58	455.57	41196.81
Sep, 2049	197.40	457.75	40739.06
Oct, 2049	195.21	459.94	40279.12
Nov, 2049	193.00	462.15	39816.98
Dec, 2049	190.79	464.36	39352.62
Jan, 2050	188.56	466.59	38886.03
Feb, 2050	186.33	468.82	38417.21
Mar, 2050	184.08	471.07	37946.14
Apr, 2050	181.83	473.32	37472.82
May, 2050	179.56	475.59	36997.22
Jun, 2050	177.28	477.87	36519.35
Jul, 2050	174.99	480.16	36039.19
Aug, 2050	172.69	482.46	35556.73
Sep, 2050	170.38	484.77	35071.96
Oct, 2050	168.05	487.10	34584.86
Nov, 2050	165.72	489.43	34095.43
Dec, 2050	163.37	491.78	33603.65
Jan, 2051	161.02	494.13	33109.52
Feb, 2051	158.65	496.50	32613.02
Mar, 2051	156.27	498.88	32114.14
Apr, 2051	153.88	501.27	31612.87
May, 2051	151.48	503.67	31109.20
Jun, 2051	149.06	506.09	30603.11
Jul, 2051	146.64	508.51	30094.60
Aug, 2051	144.20	510.95	29583.66
Sep, 2051	141.76	513.39	29070.26
Oct, 2051	139.30	515.85	28554.41
Nov, 2051	136.82	518.33	28036.08
Dec, 2051	134.34	520.81	27515.27
Jan, 2052	131.84	523.31	26991.96
Feb, 2052	129.34	525.81	26466.15
Mar, 2052	126.82	528.33	25937.82
Apr, 2052	124.29	530.86	25406.95
May, 2052	121.74	533.41	24873.54
Jun, 2052	119.19	535.96	24337.58
Jul, 2052	116.62	538.53	23799.05
Aug, 2052	114.04	541.11	23257.93
Sep, 2052	111.44	543.71	22714.23
Oct, 2052	108.84	546.31	22167.92
Nov, 2052	106.22	548.93	21618.99
Dec, 2052	103.59	551.56	21067.43
Jan, 2053	100.95	554.20	20513.23
Feb, 2053	98.29	556.86	19956.37
Mar, 2053	95.62	559.53	19396.84
Apr, 2053	92.94	562.21	18834.64
May, 2053	90.25	564.90	18269.74
Jun, 2053	87.54	567.61	17702.13
Jul, 2053	84.82	570.33	17131.80
Aug, 2053	82.09	573.06	16558.74
Sep, 2053	79.34	575.81	15982.94
Oct, 2053	76.58	578.57	15404.37
Nov, 2053	73.81	581.34	14823.03
Dec, 2053	71.03	584.12	14238.91
Jan, 2054	68.23	586.92	13651.99
Feb, 2054	65.42	589.73	13062.25
Mar, 2054	62.59	592.56	12469.69
Apr, 2054	59.75	595.40	11874.29
May, 2054	56.90	598.25	11276.04
Jun, 2054	54.03	601.12	10674.92
Jul, 2054	51.15	604.00	10070.92
Aug, 2054	48.26	606.89	9464.03
Sep, 2054	45.35	609.80	8854.23
Oct, 2054	42.43	612.72	8241.51
Nov, 2054	39.49	615.66	7625.85
Dec, 2054	36.54	618.61	7007.24
Jan, 2055	33.58	621.57	6385.66
Feb, 2055	30.60	624.55	5761.11
Mar, 2055	27.61	627.54	5133.57
Apr, 2055	24.60	630.55	4503.01
May, 2055	21.58	633.57	3869.44
Jun, 2055	18.54	636.61	3232.83
Jul, 2055	15.49	639.66	2593.17
Aug, 2055	12.43	642.72	1950.45
Sep, 2055	9.35	645.80	1304.64
Oct, 2055	6.25	648.90	655.75
Nov, 2055	3.14	652.01	3.74