Mortgage Parameters

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

Mortgage Summary

Property Total:	$350,000
Down Payment	$105,000
Mortgage Amount:	$245,000
Mortgage Payment:	$1,429.75 / month
Estimated Tax:	+ $194.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,624.19 / month
Total Interest Paid:	$269,708.40 over 30 years
Total Tax Paid:	$70,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Feb, 2026	1173.96	255.79	244744.21
Mar, 2026	1172.73	257.02	244487.19
Apr, 2026	1171.50	258.25	244228.94
May, 2026	1170.26	259.49	243969.46
Jun, 2026	1169.02	260.73	243708.73
Jul, 2026	1167.77	261.98	243446.75
Aug, 2026	1166.52	263.23	243183.51
Sep, 2026	1165.25	264.50	242919.02
Oct, 2026	1163.99	265.76	242653.25
Nov, 2026	1162.71	267.04	242386.22
Dec, 2026	1161.43	268.32	242117.90
Jan, 2027	1160.15	269.60	241848.30
Feb, 2027	1158.86	270.89	241577.41
Mar, 2027	1157.56	272.19	241305.21
Apr, 2027	1156.25	273.50	241031.72
May, 2027	1154.94	274.81	240756.91
Jun, 2027	1153.63	276.12	240480.79
Jul, 2027	1152.30	277.45	240203.34
Aug, 2027	1150.97	278.78	239924.57
Sep, 2027	1149.64	280.11	239644.46
Oct, 2027	1148.30	281.45	239363.00
Nov, 2027	1146.95	282.80	239080.20
Dec, 2027	1145.59	284.16	238796.04
Jan, 2028	1144.23	285.52	238510.52
Feb, 2028	1142.86	286.89	238223.64
Mar, 2028	1141.49	288.26	237935.37
Apr, 2028	1140.11	289.64	237645.73
May, 2028	1138.72	291.03	237354.70
Jun, 2028	1137.32	292.43	237062.28
Jul, 2028	1135.92	293.83	236768.45
Aug, 2028	1134.52	295.23	236473.21
Sep, 2028	1133.10	296.65	236176.57
Oct, 2028	1131.68	298.07	235878.49
Nov, 2028	1130.25	299.50	235579.00
Dec, 2028	1128.82	300.93	235278.06
Jan, 2029	1127.37	302.38	234975.69
Feb, 2029	1125.93	303.82	234671.86
Mar, 2029	1124.47	305.28	234366.58
Apr, 2029	1123.01	306.74	234059.84
May, 2029	1121.54	308.21	233751.62
Jun, 2029	1120.06	309.69	233441.93
Jul, 2029	1118.58	311.17	233130.76
Aug, 2029	1117.08	312.67	232818.09
Sep, 2029	1115.59	314.16	232503.93
Oct, 2029	1114.08	315.67	232188.26
Nov, 2029	1112.57	317.18	231871.08
Dec, 2029	1111.05	318.70	231552.38
Jan, 2030	1109.52	320.23	231232.15
Feb, 2030	1107.99	321.76	230910.39
Mar, 2030	1106.45	323.30	230587.08
Apr, 2030	1104.90	324.85	230262.23
May, 2030	1103.34	326.41	229935.82
Jun, 2030	1101.78	327.97	229607.85
Jul, 2030	1100.20	329.55	229278.30
Aug, 2030	1098.63	331.12	228947.18
Sep, 2030	1097.04	332.71	228614.47
Oct, 2030	1095.44	334.31	228280.16
Nov, 2030	1093.84	335.91	227944.25
Dec, 2030	1092.23	337.52	227606.73
Jan, 2031	1090.62	339.13	227267.60
Feb, 2031	1088.99	340.76	226926.84
Mar, 2031	1087.36	342.39	226584.45
Apr, 2031	1085.72	344.03	226240.42
May, 2031	1084.07	345.68	225894.73
Jun, 2031	1082.41	347.34	225547.40
Jul, 2031	1080.75	349.00	225198.39
Aug, 2031	1079.08	350.67	224847.72
Sep, 2031	1077.40	352.35	224495.37
Oct, 2031	1075.71	354.04	224141.32
Nov, 2031	1074.01	355.74	223785.58
Dec, 2031	1072.31	357.44	223428.14
Jan, 2032	1070.59	359.16	223068.98
Feb, 2032	1068.87	360.88	222708.10
Mar, 2032	1067.14	362.61	222345.50
Apr, 2032	1065.41	364.34	221981.15
May, 2032	1063.66	366.09	221615.06
Jun, 2032	1061.91	367.84	221247.22
Jul, 2032	1060.14	369.61	220877.61
Aug, 2032	1058.37	371.38	220506.23
Sep, 2032	1056.59	373.16	220133.08
Oct, 2032	1054.80	374.95	219758.13
Nov, 2032	1053.01	376.74	219381.39
Dec, 2032	1051.20	378.55	219002.84
Jan, 2033	1049.39	380.36	218622.48
Feb, 2033	1047.57	382.18	218240.29
Mar, 2033	1045.73	384.02	217856.28
Apr, 2033	1043.89	385.86	217470.42
May, 2033	1042.05	387.70	217082.72
Jun, 2033	1040.19	389.56	216693.16
Jul, 2033	1038.32	391.43	216301.73
Aug, 2033	1036.45	393.30	215908.42
Sep, 2033	1034.56	395.19	215513.24
Oct, 2033	1032.67	397.08	215116.15
Nov, 2033	1030.76	398.99	214717.17
Dec, 2033	1028.85	400.90	214316.27
Jan, 2034	1026.93	402.82	213913.45
Feb, 2034	1025.00	404.75	213508.71
Mar, 2034	1023.06	406.69	213102.02
Apr, 2034	1021.11	408.64	212693.38
May, 2034	1019.16	410.59	212282.79
Jun, 2034	1017.19	412.56	211870.23
Jul, 2034	1015.21	414.54	211455.69
Aug, 2034	1013.23	416.52	211039.16
Sep, 2034	1011.23	418.52	210620.64
Oct, 2034	1009.22	420.53	210200.12
Nov, 2034	1007.21	422.54	209777.58
Dec, 2034	1005.18	424.57	209353.01
Jan, 2035	1003.15	426.60	208926.41
Feb, 2035	1001.11	428.64	208497.76
Mar, 2035	999.05	430.70	208067.07
Apr, 2035	996.99	432.76	207634.30
May, 2035	994.91	434.84	207199.47
Jun, 2035	992.83	436.92	206762.55
Jul, 2035	990.74	439.01	206323.54
Aug, 2035	988.63	441.12	205882.42
Sep, 2035	986.52	443.23	205439.19
Oct, 2035	984.40	445.35	204993.84
Nov, 2035	982.26	447.49	204546.35
Dec, 2035	980.12	449.63	204096.72
Jan, 2036	977.96	451.79	203644.93
Feb, 2036	975.80	453.95	203190.98
Mar, 2036	973.62	456.13	202734.85
Apr, 2036	971.44	458.31	202276.54
May, 2036	969.24	460.51	201816.03
Jun, 2036	967.04	462.71	201353.32
Jul, 2036	964.82	464.93	200888.38
Aug, 2036	962.59	467.16	200421.23
Sep, 2036	960.35	469.40	199951.83
Oct, 2036	958.10	471.65	199480.18
Nov, 2036	955.84	473.91	199006.27
Dec, 2036	953.57	476.18	198530.09
Jan, 2037	951.29	478.46	198051.63
Feb, 2037	949.00	480.75	197570.88
Mar, 2037	946.69	483.06	197087.82
Apr, 2037	944.38	485.37	196602.45
May, 2037	942.05	487.70	196114.76
Jun, 2037	939.72	490.03	195624.72
Jul, 2037	937.37	492.38	195132.34
Aug, 2037	935.01	494.74	194637.60
Sep, 2037	932.64	497.11	194140.49
Oct, 2037	930.26	499.49	193641.00
Nov, 2037	927.86	501.89	193139.11
Dec, 2037	925.46	504.29	192634.82
Jan, 2038	923.04	506.71	192128.11
Feb, 2038	920.61	509.14	191618.97
Mar, 2038	918.17	511.58	191107.40
Apr, 2038	915.72	514.03	190593.37
May, 2038	913.26	516.49	190076.88
Jun, 2038	910.79	518.96	189557.92
Jul, 2038	908.30	521.45	189036.46
Aug, 2038	905.80	523.95	188512.51
Sep, 2038	903.29	526.46	187986.05
Oct, 2038	900.77	528.98	187457.07
Nov, 2038	898.23	531.52	186925.55
Dec, 2038	895.68	534.07	186391.49
Jan, 2039	893.13	536.62	185854.86
Feb, 2039	890.55	539.20	185315.67
Mar, 2039	887.97	541.78	184773.89
Apr, 2039	885.37	544.38	184229.51
May, 2039	882.77	546.98	183682.53
Jun, 2039	880.15	549.60	183132.92
Jul, 2039	877.51	552.24	182580.69
Aug, 2039	874.87	554.88	182025.80
Sep, 2039	872.21	557.54	181468.26
Oct, 2039	869.54	560.21	180908.04
Nov, 2039	866.85	562.90	180345.15
Dec, 2039	864.15	565.60	179779.55
Jan, 2040	861.44	568.31	179211.24
Feb, 2040	858.72	571.03	178640.21
Mar, 2040	855.98	573.77	178066.45
Apr, 2040	853.24	576.51	177489.93
May, 2040	850.47	579.28	176910.66
Jun, 2040	847.70	582.05	176328.60
Jul, 2040	844.91	584.84	175743.76
Aug, 2040	842.11	587.64	175156.12
Sep, 2040	839.29	590.46	174565.66
Oct, 2040	836.46	593.29	173972.37
Nov, 2040	833.62	596.13	173376.23
Dec, 2040	830.76	598.99	172777.24
Jan, 2041	827.89	601.86	172175.39
Feb, 2041	825.01	604.74	171570.64
Mar, 2041	822.11	607.64	170963.00
Apr, 2041	819.20	610.55	170352.45
May, 2041	816.27	613.48	169738.97
Jun, 2041	813.33	616.42	169122.55
Jul, 2041	810.38	619.37	168503.18
Aug, 2041	807.41	622.34	167880.84
Sep, 2041	804.43	625.32	167255.52
Oct, 2041	801.43	628.32	166627.21
Nov, 2041	798.42	631.33	165995.88
Dec, 2041	795.40	634.35	165361.53
Jan, 2042	792.36	637.39	164724.13
Feb, 2042	789.30	640.45	164083.69
Mar, 2042	786.23	643.52	163440.17
Apr, 2042	783.15	646.60	162793.57
May, 2042	780.05	649.70	162143.87
Jun, 2042	776.94	652.81	161491.06
Jul, 2042	773.81	655.94	160835.12
Aug, 2042	770.67	659.08	160176.04
Sep, 2042	767.51	662.24	159513.80
Oct, 2042	764.34	665.41	158848.39
Nov, 2042	761.15	668.60	158179.79
Dec, 2042	757.94	671.81	157507.98
Jan, 2043	754.73	675.02	156832.96
Feb, 2043	751.49	678.26	156154.70
Mar, 2043	748.24	681.51	155473.19
Apr, 2043	744.98	684.77	154788.42
May, 2043	741.69	688.06	154100.36
Jun, 2043	738.40	691.35	153409.01
Jul, 2043	735.08	694.67	152714.34
Aug, 2043	731.76	697.99	152016.35
Sep, 2043	728.41	701.34	151315.01
Oct, 2043	725.05	704.70	150610.31
Nov, 2043	721.67	708.08	149902.24
Dec, 2043	718.28	711.47	149190.77
Jan, 2044	714.87	714.88	148475.89
Feb, 2044	711.45	718.30	147757.59
Mar, 2044	708.01	721.74	147035.84
Apr, 2044	704.55	725.20	146310.64
May, 2044	701.07	728.68	145581.96
Jun, 2044	697.58	732.17	144849.79
Jul, 2044	694.07	735.68	144114.11
Aug, 2044	690.55	739.20	143374.91
Sep, 2044	687.00	742.75	142632.17
Oct, 2044	683.45	746.30	141885.86
Nov, 2044	679.87	749.88	141135.98
Dec, 2044	676.28	753.47	140382.51
Jan, 2045	672.67	757.08	139625.42
Feb, 2045	669.04	760.71	138864.71
Mar, 2045	665.39	764.36	138100.36
Apr, 2045	661.73	768.02	137332.34
May, 2045	658.05	771.70	136560.64
Jun, 2045	654.35	775.40	135785.24
Jul, 2045	650.64	779.11	135006.13
Aug, 2045	646.90	782.85	134223.28
Sep, 2045	643.15	786.60	133436.69
Oct, 2045	639.38	790.37	132646.32
Nov, 2045	635.60	794.15	131852.17
Dec, 2045	631.79	797.96	131054.21
Jan, 2046	627.97	801.78	130252.43
Feb, 2046	624.13	805.62	129446.80
Mar, 2046	620.27	809.48	128637.32
Apr, 2046	616.39	813.36	127823.96
May, 2046	612.49	817.26	127006.70
Jun, 2046	608.57	821.18	126185.52
Jul, 2046	604.64	825.11	125360.41
Aug, 2046	600.69	829.06	124531.34
Sep, 2046	596.71	833.04	123698.31
Oct, 2046	592.72	837.03	122861.28
Nov, 2046	588.71	841.04	122020.24
Dec, 2046	584.68	845.07	121175.17
Jan, 2047	580.63	849.12	120326.05
Feb, 2047	576.56	853.19	119472.86
Mar, 2047	572.47	857.28	118615.59
Apr, 2047	568.37	861.38	117754.20
May, 2047	564.24	865.51	116888.69
Jun, 2047	560.09	869.66	116019.03
Jul, 2047	555.92	873.83	115145.21
Aug, 2047	551.74	878.01	114267.19
Sep, 2047	547.53	882.22	113384.97
Oct, 2047	543.30	886.45	112498.53
Nov, 2047	539.06	890.69	111607.83
Dec, 2047	534.79	894.96	110712.87
Jan, 2048	530.50	899.25	109813.62
Feb, 2048	526.19	903.56	108910.06
Mar, 2048	521.86	907.89	108002.17
Apr, 2048	517.51	912.24	107089.93
May, 2048	513.14	916.61	106173.32
Jun, 2048	508.75	921.00	105252.32
Jul, 2048	504.33	925.42	104326.90
Aug, 2048	499.90	929.85	103397.05
Sep, 2048	495.44	934.31	102462.75
Oct, 2048	490.97	938.78	101523.96
Nov, 2048	486.47	943.28	100580.68
Dec, 2048	481.95	947.80	99632.88
Jan, 2049	477.41	952.34	98680.54
Feb, 2049	472.84	956.91	97723.63
Mar, 2049	468.26	961.49	96762.14
Apr, 2049	463.65	966.10	95796.04
May, 2049	459.02	970.73	94825.32
Jun, 2049	454.37	975.38	93849.94
Jul, 2049	449.70	980.05	92869.88
Aug, 2049	445.00	984.75	91885.14
Sep, 2049	440.28	989.47	90895.67
Oct, 2049	435.54	994.21	89901.46
Nov, 2049	430.78	998.97	88902.49
Dec, 2049	425.99	1003.76	87898.73
Jan, 2050	421.18	1008.57	86890.16
Feb, 2050	416.35	1013.40	85876.76
Mar, 2050	411.49	1018.26	84858.50
Apr, 2050	406.61	1023.14	83835.37
May, 2050	401.71	1028.04	82807.33
Jun, 2050	396.79	1032.96	81774.36
Jul, 2050	391.84	1037.91	80736.45
Aug, 2050	386.86	1042.89	79693.56
Sep, 2050	381.86	1047.89	78645.68
Oct, 2050	376.84	1052.91	77592.77
Nov, 2050	371.80	1057.95	76534.82
Dec, 2050	366.73	1063.02	75471.80
Jan, 2051	361.64	1068.11	74403.68
Feb, 2051	356.52	1073.23	73330.45
Mar, 2051	351.38	1078.37	72252.08
Apr, 2051	346.21	1083.54	71168.53
May, 2051	341.02	1088.73	70079.80
Jun, 2051	335.80	1093.95	68985.85
Jul, 2051	330.56	1099.19	67886.66
Aug, 2051	325.29	1104.46	66782.20
Sep, 2051	320.00	1109.75	65672.44
Oct, 2051	314.68	1115.07	64557.37
Nov, 2051	309.34	1120.41	63436.96
Dec, 2051	303.97	1125.78	62311.18
Jan, 2052	298.57	1131.18	61180.01
Feb, 2052	293.15	1136.60	60043.41
Mar, 2052	287.71	1142.04	58901.37
Apr, 2052	282.24	1147.51	57753.85
May, 2052	276.74	1153.01	56600.84
Jun, 2052	271.21	1158.54	55442.30
Jul, 2052	265.66	1164.09	54278.21
Aug, 2052	260.08	1169.67	53108.55
Sep, 2052	254.48	1175.27	51933.28
Oct, 2052	248.85	1180.90	50752.37
Nov, 2052	243.19	1186.56	49565.81
Dec, 2052	237.50	1192.25	48373.56
Jan, 2053	231.79	1197.96	47175.60
Feb, 2053	226.05	1203.70	45971.90
Mar, 2053	220.28	1209.47	44762.44
Apr, 2053	214.49	1215.26	43547.17
May, 2053	208.66	1221.09	42326.09
Jun, 2053	202.81	1226.94	41099.15
Jul, 2053	196.93	1232.82	39866.33
Aug, 2053	191.03	1238.72	38627.61
Sep, 2053	185.09	1244.66	37382.95
Oct, 2053	179.13	1250.62	36132.32
Nov, 2053	173.13	1256.62	34875.71
Dec, 2053	167.11	1262.64	33613.07
Jan, 2054	161.06	1268.69	32344.38
Feb, 2054	154.98	1274.77	31069.62
Mar, 2054	148.88	1280.87	29788.74
Apr, 2054	142.74	1287.01	28501.73
May, 2054	136.57	1293.18	27208.55
Jun, 2054	130.37	1299.38	25909.18
Jul, 2054	124.15	1305.60	24603.57
Aug, 2054	117.89	1311.86	23291.72
Sep, 2054	111.61	1318.14	21973.57
Oct, 2054	105.29	1324.46	20649.11
Nov, 2054	98.94	1330.81	19318.31
Dec, 2054	92.57	1337.18	17981.12
Jan, 2055	86.16	1343.59	16637.53
Feb, 2055	79.72	1350.03	15287.50
Mar, 2055	73.25	1356.50	13931.01
Apr, 2055	66.75	1363.00	12568.01
May, 2055	60.22	1369.53	11198.48
Jun, 2055	53.66	1376.09	9822.39
Jul, 2055	47.07	1382.68	8439.71
Aug, 2055	40.44	1389.31	7050.40
Sep, 2055	33.78	1395.97	5654.43
Oct, 2055	27.09	1402.66	4251.77
Nov, 2055	20.37	1409.38	2842.40
Dec, 2055	13.62	1416.13	1426.27
Jan, 2056	6.83	1422.92	3.35