Mortgage Parameters

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

Mortgage Summary

Property Total:	$105,000
Down Payment	$31,500
Mortgage Amount:	$73,500
Mortgage Payment:	$428.93 / month
Estimated Tax:	+ $58.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $487.26 / month
Total Interest Paid:	$80,913.60 over 30 years
Total Tax Paid:	$21,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	352.19	76.74	73423.26
Jan, 2026	351.82	77.11	73346.15
Feb, 2026	351.45	77.48	73268.67
Mar, 2026	351.08	77.85	73190.82
Apr, 2026	350.71	78.22	73112.59
May, 2026	350.33	78.60	73033.99
Jun, 2026	349.95	78.98	72955.02
Jul, 2026	349.58	79.35	72875.66
Aug, 2026	349.20	79.73	72795.93
Sep, 2026	348.81	80.12	72715.81
Oct, 2026	348.43	80.50	72635.31
Nov, 2026	348.04	80.89	72554.43
Dec, 2026	347.66	81.27	72473.15
Jan, 2027	347.27	81.66	72391.49
Feb, 2027	346.88	82.05	72309.44
Mar, 2027	346.48	82.45	72226.99
Apr, 2027	346.09	82.84	72144.15
May, 2027	345.69	83.24	72060.91
Jun, 2027	345.29	83.64	71977.27
Jul, 2027	344.89	84.04	71893.23
Aug, 2027	344.49	84.44	71808.79
Sep, 2027	344.08	84.85	71723.94
Oct, 2027	343.68	85.25	71638.69
Nov, 2027	343.27	85.66	71553.03
Dec, 2027	342.86	86.07	71466.96
Jan, 2028	342.45	86.48	71380.47
Feb, 2028	342.03	86.90	71293.58
Mar, 2028	341.62	87.31	71206.26
Apr, 2028	341.20	87.73	71118.53
May, 2028	340.78	88.15	71030.37
Jun, 2028	340.35	88.58	70941.80
Jul, 2028	339.93	89.00	70852.80
Aug, 2028	339.50	89.43	70763.37
Sep, 2028	339.07	89.86	70673.51
Oct, 2028	338.64	90.29	70583.23
Nov, 2028	338.21	90.72	70492.51
Dec, 2028	337.78	91.15	70401.36
Jan, 2029	337.34	91.59	70309.77
Feb, 2029	336.90	92.03	70217.74
Mar, 2029	336.46	92.47	70125.27
Apr, 2029	336.02	92.91	70032.35
May, 2029	335.57	93.36	69939.00
Jun, 2029	335.12	93.81	69845.19
Jul, 2029	334.67	94.26	69750.94
Aug, 2029	334.22	94.71	69656.23
Sep, 2029	333.77	95.16	69561.07
Oct, 2029	333.31	95.62	69465.45
Nov, 2029	332.86	96.07	69369.38
Dec, 2029	332.39	96.54	69272.84
Jan, 2030	331.93	97.00	69175.84
Feb, 2030	331.47	97.46	69078.38
Mar, 2030	331.00	97.93	68980.45
Apr, 2030	330.53	98.40	68882.05
May, 2030	330.06	98.87	68783.18
Jun, 2030	329.59	99.34	68683.84
Jul, 2030	329.11	99.82	68584.02
Aug, 2030	328.63	100.30	68483.72
Sep, 2030	328.15	100.78	68382.94
Oct, 2030	327.67	101.26	68281.68
Nov, 2030	327.18	101.75	68179.93
Dec, 2030	326.70	102.23	68077.70
Jan, 2031	326.21	102.72	67974.97
Feb, 2031	325.71	103.22	67871.76
Mar, 2031	325.22	103.71	67768.05
Apr, 2031	324.72	104.21	67663.84
May, 2031	324.22	104.71	67559.13
Jun, 2031	323.72	105.21	67453.92
Jul, 2031	323.22	105.71	67348.21
Aug, 2031	322.71	106.22	67241.99
Sep, 2031	322.20	106.73	67135.26
Oct, 2031	321.69	107.24	67028.02
Nov, 2031	321.18	107.75	66920.27
Dec, 2031	320.66	108.27	66812.00
Jan, 2032	320.14	108.79	66703.21
Feb, 2032	319.62	109.31	66593.90
Mar, 2032	319.10	109.83	66484.06
Apr, 2032	318.57	110.36	66373.70
May, 2032	318.04	110.89	66262.81
Jun, 2032	317.51	111.42	66151.39
Jul, 2032	316.98	111.95	66039.44
Aug, 2032	316.44	112.49	65926.95
Sep, 2032	315.90	113.03	65813.92
Oct, 2032	315.36	113.57	65700.34
Nov, 2032	314.81	114.12	65586.23
Dec, 2032	314.27	114.66	65471.57
Jan, 2033	313.72	115.21	65356.35
Feb, 2033	313.17	115.76	65240.59
Mar, 2033	312.61	116.32	65124.27
Apr, 2033	312.05	116.88	65007.39
May, 2033	311.49	117.44	64889.96
Jun, 2033	310.93	118.00	64771.96
Jul, 2033	310.37	118.56	64653.39
Aug, 2033	309.80	119.13	64534.26
Sep, 2033	309.23	119.70	64414.56
Oct, 2033	308.65	120.28	64294.28
Nov, 2033	308.08	120.85	64173.43
Dec, 2033	307.50	121.43	64052.00
Jan, 2034	306.92	122.01	63929.98
Feb, 2034	306.33	122.60	63807.38
Mar, 2034	305.74	123.19	63684.20
Apr, 2034	305.15	123.78	63560.42
May, 2034	304.56	124.37	63436.05
Jun, 2034	303.96	124.97	63311.09
Jul, 2034	303.37	125.56	63185.52
Aug, 2034	302.76	126.17	63059.35
Sep, 2034	302.16	126.77	62932.58
Oct, 2034	301.55	127.38	62805.21
Nov, 2034	300.94	127.99	62677.22
Dec, 2034	300.33	128.60	62548.62
Jan, 2035	299.71	129.22	62419.40
Feb, 2035	299.09	129.84	62289.56
Mar, 2035	298.47	130.46	62159.10
Apr, 2035	297.85	131.08	62028.02
May, 2035	297.22	131.71	61896.31
Jun, 2035	296.59	132.34	61763.96
Jul, 2035	295.95	132.98	61630.98
Aug, 2035	295.32	133.61	61497.37
Sep, 2035	294.67	134.26	61363.11
Oct, 2035	294.03	134.90	61228.22
Nov, 2035	293.39	135.54	61092.67
Dec, 2035	292.74	136.19	60956.48
Jan, 2036	292.08	136.85	60819.63
Feb, 2036	291.43	137.50	60682.13
Mar, 2036	290.77	138.16	60543.97
Apr, 2036	290.11	138.82	60405.14
May, 2036	289.44	139.49	60265.65
Jun, 2036	288.77	140.16	60125.50
Jul, 2036	288.10	140.83	59984.67
Aug, 2036	287.43	141.50	59843.16
Sep, 2036	286.75	142.18	59700.98
Oct, 2036	286.07	142.86	59558.12
Nov, 2036	285.38	143.55	59414.57
Dec, 2036	284.69	144.24	59270.34
Jan, 2037	284.00	144.93	59125.41
Feb, 2037	283.31	145.62	58979.79
Mar, 2037	282.61	146.32	58833.47
Apr, 2037	281.91	147.02	58686.45
May, 2037	281.21	147.72	58538.73
Jun, 2037	280.50	148.43	58390.30
Jul, 2037	279.79	149.14	58241.15
Aug, 2037	279.07	149.86	58091.30
Sep, 2037	278.35	150.58	57940.72
Oct, 2037	277.63	151.30	57789.42
Nov, 2037	276.91	152.02	57637.40
Dec, 2037	276.18	152.75	57484.65
Jan, 2038	275.45	153.48	57331.17
Feb, 2038	274.71	154.22	57176.95
Mar, 2038	273.97	154.96	57021.99
Apr, 2038	273.23	155.70	56866.29
May, 2038	272.48	156.45	56709.85
Jun, 2038	271.73	157.20	56552.65
Jul, 2038	270.98	157.95	56394.70
Aug, 2038	270.22	158.71	56236.00
Sep, 2038	269.46	159.47	56076.53
Oct, 2038	268.70	160.23	55916.30
Nov, 2038	267.93	161.00	55755.30
Dec, 2038	267.16	161.77	55593.53
Jan, 2039	266.39	162.54	55430.99
Feb, 2039	265.61	163.32	55267.67
Mar, 2039	264.82	164.11	55103.56
Apr, 2039	264.04	164.89	54938.67
May, 2039	263.25	165.68	54772.99
Jun, 2039	262.45	166.48	54606.51
Jul, 2039	261.66	167.27	54439.24
Aug, 2039	260.85	168.08	54271.16
Sep, 2039	260.05	168.88	54102.28
Oct, 2039	259.24	169.69	53932.59
Nov, 2039	258.43	170.50	53762.09
Dec, 2039	257.61	171.32	53590.77
Jan, 2040	256.79	172.14	53418.63
Feb, 2040	255.96	172.97	53245.66
Mar, 2040	255.14	173.79	53071.87
Apr, 2040	254.30	174.63	52897.24
May, 2040	253.47	175.46	52721.77
Jun, 2040	252.63	176.30	52545.47
Jul, 2040	251.78	177.15	52368.32
Aug, 2040	250.93	178.00	52190.32
Sep, 2040	250.08	178.85	52011.47
Oct, 2040	249.22	179.71	51831.76
Nov, 2040	248.36	180.57	51651.19
Dec, 2040	247.50	181.43	51469.76
Jan, 2041	246.63	182.30	51287.45
Feb, 2041	245.75	183.18	51104.28
Mar, 2041	244.87	184.06	50920.22
Apr, 2041	243.99	184.94	50735.28
May, 2041	243.11	185.82	50549.46
Jun, 2041	242.22	186.71	50362.75
Jul, 2041	241.32	187.61	50175.14
Aug, 2041	240.42	188.51	49986.63
Sep, 2041	239.52	189.41	49797.22
Oct, 2041	238.61	190.32	49606.90
Nov, 2041	237.70	191.23	49415.67
Dec, 2041	236.78	192.15	49223.52
Jan, 2042	235.86	193.07	49030.46
Feb, 2042	234.94	193.99	48836.46
Mar, 2042	234.01	194.92	48641.54
Apr, 2042	233.07	195.86	48445.69
May, 2042	232.14	196.79	48248.89
Jun, 2042	231.19	197.74	48051.15
Jul, 2042	230.25	198.68	47852.47
Aug, 2042	229.29	199.64	47652.83
Sep, 2042	228.34	200.59	47452.24
Oct, 2042	227.38	201.55	47250.68
Nov, 2042	226.41	202.52	47048.16
Dec, 2042	225.44	203.49	46844.67
Jan, 2043	224.46	204.47	46640.21
Feb, 2043	223.48	205.45	46434.76
Mar, 2043	222.50	206.43	46228.33
Apr, 2043	221.51	207.42	46020.91
May, 2043	220.52	208.41	45812.50
Jun, 2043	219.52	209.41	45603.09
Jul, 2043	218.51	210.42	45392.67
Aug, 2043	217.51	211.42	45181.25
Sep, 2043	216.49	212.44	44968.81
Oct, 2043	215.48	213.45	44755.36
Nov, 2043	214.45	214.48	44540.88
Dec, 2043	213.43	215.50	44325.38
Jan, 2044	212.39	216.54	44108.84
Feb, 2044	211.35	217.58	43891.26
Mar, 2044	210.31	218.62	43672.65
Apr, 2044	209.26	219.67	43452.98
May, 2044	208.21	220.72	43232.26
Jun, 2044	207.15	221.78	43010.49
Jul, 2044	206.09	222.84	42787.65
Aug, 2044	205.02	223.91	42563.74
Sep, 2044	203.95	224.98	42338.76
Oct, 2044	202.87	226.06	42112.71
Nov, 2044	201.79	227.14	41885.57
Dec, 2044	200.70	228.23	41657.34
Jan, 2045	199.61	229.32	41428.02
Feb, 2045	198.51	230.42	41197.60
Mar, 2045	197.41	231.52	40966.07
Apr, 2045	196.30	232.63	40733.44
May, 2045	195.18	233.75	40499.69
Jun, 2045	194.06	234.87	40264.82
Jul, 2045	192.94	235.99	40028.82
Aug, 2045	191.80	237.13	39791.70
Sep, 2045	190.67	238.26	39553.44
Oct, 2045	189.53	239.40	39314.04
Nov, 2045	188.38	240.55	39073.48
Dec, 2045	187.23	241.70	38831.78
Jan, 2046	186.07	242.86	38588.92
Feb, 2046	184.91	244.02	38344.90
Mar, 2046	183.74	245.19	38099.70
Apr, 2046	182.56	246.37	37853.33
May, 2046	181.38	247.55	37605.78
Jun, 2046	180.19	248.74	37357.05
Jul, 2046	179.00	249.93	37107.12
Aug, 2046	177.80	251.13	36856.00
Sep, 2046	176.60	252.33	36603.67
Oct, 2046	175.39	253.54	36350.13
Nov, 2046	174.18	254.75	36095.38
Dec, 2046	172.96	255.97	35839.40
Jan, 2047	171.73	257.20	35582.21
Feb, 2047	170.50	258.43	35323.77
Mar, 2047	169.26	259.67	35064.10
Apr, 2047	168.02	260.91	34803.19
May, 2047	166.77	262.16	34541.02
Jun, 2047	165.51	263.42	34277.60
Jul, 2047	164.25	264.68	34012.92
Aug, 2047	162.98	265.95	33746.97
Sep, 2047	161.70	267.23	33479.74
Oct, 2047	160.42	268.51	33211.24
Nov, 2047	159.14	269.79	32941.44
Dec, 2047	157.84	271.09	32670.36
Jan, 2048	156.55	272.38	32397.97
Feb, 2048	155.24	273.69	32124.28
Mar, 2048	153.93	275.00	31849.28
Apr, 2048	152.61	276.32	31572.96
May, 2048	151.29	277.64	31295.32
Jun, 2048	149.96	278.97	31016.35
Jul, 2048	148.62	280.31	30736.04
Aug, 2048	147.28	281.65	30454.38
Sep, 2048	145.93	283.00	30171.38
Oct, 2048	144.57	284.36	29887.02
Nov, 2048	143.21	285.72	29601.30
Dec, 2048	141.84	287.09	29314.21
Jan, 2049	140.46	288.47	29025.74
Feb, 2049	139.08	289.85	28735.90
Mar, 2049	137.69	291.24	28444.66
Apr, 2049	136.30	292.63	28152.03
May, 2049	134.90	294.03	27857.99
Jun, 2049	133.49	295.44	27562.55
Jul, 2049	132.07	296.86	27265.69
Aug, 2049	130.65	298.28	26967.41
Sep, 2049	129.22	299.71	26667.70
Oct, 2049	127.78	301.15	26366.55
Nov, 2049	126.34	302.59	26063.96
Dec, 2049	124.89	304.04	25759.92
Jan, 2050	123.43	305.50	25454.42
Feb, 2050	121.97	306.96	25147.46
Mar, 2050	120.50	308.43	24839.03
Apr, 2050	119.02	309.91	24529.12
May, 2050	117.54	311.39	24217.72
Jun, 2050	116.04	312.89	23904.84
Jul, 2050	114.54	314.39	23590.45
Aug, 2050	113.04	315.89	23274.56
Sep, 2050	111.52	317.41	22957.15
Oct, 2050	110.00	318.93	22638.23
Nov, 2050	108.47	320.46	22317.77
Dec, 2050	106.94	321.99	21995.78
Jan, 2051	105.40	323.53	21672.25
Feb, 2051	103.85	325.08	21347.16
Mar, 2051	102.29	326.64	21020.52
Apr, 2051	100.72	328.21	20692.31
May, 2051	99.15	329.78	20362.53
Jun, 2051	97.57	331.36	20031.18
Jul, 2051	95.98	332.95	19698.23
Aug, 2051	94.39	334.54	19363.69
Sep, 2051	92.78	336.15	19027.54
Oct, 2051	91.17	337.76	18689.78
Nov, 2051	89.56	339.37	18350.41
Dec, 2051	87.93	341.00	18009.41
Jan, 2052	86.30	342.63	17666.77
Feb, 2052	84.65	344.28	17322.50
Mar, 2052	83.00	345.93	16976.57
Apr, 2052	81.35	347.58	16628.99
May, 2052	79.68	349.25	16279.74
Jun, 2052	78.01	350.92	15928.81
Jul, 2052	76.33	352.60	15576.21
Aug, 2052	74.64	354.29	15221.91
Sep, 2052	72.94	355.99	14865.92
Oct, 2052	71.23	357.70	14508.23
Nov, 2052	69.52	359.41	14148.81
Dec, 2052	67.80	361.13	13787.68
Jan, 2053	66.07	362.86	13424.82
Feb, 2053	64.33	364.60	13060.21
Mar, 2053	62.58	366.35	12693.86
Apr, 2053	60.82	368.11	12325.76
May, 2053	59.06	369.87	11955.89
Jun, 2053	57.29	371.64	11584.25
Jul, 2053	55.51	373.42	11210.83
Aug, 2053	53.72	375.21	10835.61
Sep, 2053	51.92	377.01	10458.61
Oct, 2053	50.11	378.82	10079.79
Nov, 2053	48.30	380.63	9699.16
Dec, 2053	46.48	382.45	9316.70
Jan, 2054	44.64	384.29	8932.42
Feb, 2054	42.80	386.13	8546.29
Mar, 2054	40.95	387.98	8158.31
Apr, 2054	39.09	389.84	7768.47
May, 2054	37.22	391.71	7376.76
Jun, 2054	35.35	393.58	6983.18
Jul, 2054	33.46	395.47	6587.71
Aug, 2054	31.57	397.36	6190.35
Sep, 2054	29.66	399.27	5791.08
Oct, 2054	27.75	401.18	5389.90
Nov, 2054	25.83	403.10	4986.80
Dec, 2054	23.90	405.03	4581.76
Jan, 2055	21.95	406.98	4174.79
Feb, 2055	20.00	408.93	3765.86
Mar, 2055	18.04	410.89	3354.97
Apr, 2055	16.08	412.85	2942.12
May, 2055	14.10	414.83	2527.29
Jun, 2055	12.11	416.82	2110.47
Jul, 2055	10.11	418.82	1691.65
Aug, 2055	8.11	420.82	1270.83
Sep, 2055	6.09	422.84	847.99
Oct, 2055	4.06	424.87	423.12
Nov, 2055	2.03	426.90	0