Mortgage Parameters

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

Mortgage Summary

Property Total:	$309,500
Down Payment	$92,850
Mortgage Amount:	$216,650
Mortgage Payment:	$1,264.31 / month
Estimated Tax:	+ $171.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,436.25 / month
Total Interest Paid:	$238,500.00 over 30 years
Total Tax Paid:	$61,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1038.11	226.20	216423.80
Jan, 2026	1037.03	227.28	216196.53
Feb, 2026	1035.94	228.37	215968.16
Mar, 2026	1034.85	229.46	215738.69
Apr, 2026	1033.75	230.56	215508.13
May, 2026	1032.64	231.67	215276.47
Jun, 2026	1031.53	232.78	215043.69
Jul, 2026	1030.42	233.89	214809.80
Aug, 2026	1029.30	235.01	214574.78
Sep, 2026	1028.17	236.14	214338.64
Oct, 2026	1027.04	237.27	214101.37
Nov, 2026	1025.90	238.41	213862.97
Dec, 2026	1024.76	239.55	213623.42
Jan, 2027	1023.61	240.70	213382.72
Feb, 2027	1022.46	241.85	213140.87
Mar, 2027	1021.30	243.01	212897.86
Apr, 2027	1020.14	244.17	212653.68
May, 2027	1018.97	245.34	212408.34
Jun, 2027	1017.79	246.52	212161.82
Jul, 2027	1016.61	247.70	211914.12
Aug, 2027	1015.42	248.89	211665.23
Sep, 2027	1014.23	250.08	211415.15
Oct, 2027	1013.03	251.28	211163.87
Nov, 2027	1011.83	252.48	210911.39
Dec, 2027	1010.62	253.69	210657.69
Jan, 2028	1009.40	254.91	210402.78
Feb, 2028	1008.18	256.13	210146.65
Mar, 2028	1006.95	257.36	209889.30
Apr, 2028	1005.72	258.59	209630.71
May, 2028	1004.48	259.83	209370.88
Jun, 2028	1003.24	261.07	209109.80
Jul, 2028	1001.98	262.33	208847.48
Aug, 2028	1000.73	263.58	208583.89
Sep, 2028	999.46	264.85	208319.05
Oct, 2028	998.20	266.11	208052.93
Nov, 2028	996.92	267.39	207785.54
Dec, 2028	995.64	268.67	207516.87
Jan, 2029	994.35	269.96	207246.92
Feb, 2029	993.06	271.25	206975.66
Mar, 2029	991.76	272.55	206703.11
Apr, 2029	990.45	273.86	206429.25
May, 2029	989.14	275.17	206154.08
Jun, 2029	987.82	276.49	205877.60
Jul, 2029	986.50	277.81	205599.78
Aug, 2029	985.17	279.14	205320.64
Sep, 2029	983.83	280.48	205040.16
Oct, 2029	982.48	281.83	204758.33
Nov, 2029	981.13	283.18	204475.15
Dec, 2029	979.78	284.53	204190.62
Jan, 2030	978.41	285.90	203904.72
Feb, 2030	977.04	287.27	203617.46
Mar, 2030	975.67	288.64	203328.81
Apr, 2030	974.28	290.03	203038.79
May, 2030	972.89	291.42	202747.37
Jun, 2030	971.50	292.81	202454.56
Jul, 2030	970.09	294.22	202160.35
Aug, 2030	968.68	295.63	201864.72
Sep, 2030	967.27	297.04	201567.68
Oct, 2030	965.85	298.46	201269.21
Nov, 2030	964.41	299.90	200969.32
Dec, 2030	962.98	301.33	200667.99
Jan, 2031	961.53	302.78	200365.21
Feb, 2031	960.08	304.23	200060.98
Mar, 2031	958.63	305.68	199755.30
Apr, 2031	957.16	307.15	199448.15
May, 2031	955.69	308.62	199139.53
Jun, 2031	954.21	310.10	198829.43
Jul, 2031	952.72	311.59	198517.84
Aug, 2031	951.23	313.08	198204.77
Sep, 2031	949.73	314.58	197890.19
Oct, 2031	948.22	316.09	197574.10
Nov, 2031	946.71	317.60	197256.50
Dec, 2031	945.19	319.12	196937.38
Jan, 2032	943.66	320.65	196616.73
Feb, 2032	942.12	322.19	196294.54
Mar, 2032	940.58	323.73	195970.81
Apr, 2032	939.03	325.28	195645.52
May, 2032	937.47	326.84	195318.68
Jun, 2032	935.90	328.41	194990.27
Jul, 2032	934.33	329.98	194660.29
Aug, 2032	932.75	331.56	194328.73
Sep, 2032	931.16	333.15	193995.58
Oct, 2032	929.56	334.75	193660.83
Nov, 2032	927.96	336.35	193324.48
Dec, 2032	926.35	337.96	192986.51
Jan, 2033	924.73	339.58	192646.93
Feb, 2033	923.10	341.21	192305.72
Mar, 2033	921.46	342.85	191962.87
Apr, 2033	919.82	344.49	191618.39
May, 2033	918.17	346.14	191272.25
Jun, 2033	916.51	347.80	190924.45
Jul, 2033	914.85	349.46	190574.99
Aug, 2033	913.17	351.14	190223.85
Sep, 2033	911.49	352.82	189871.03
Oct, 2033	909.80	354.51	189516.52
Nov, 2033	908.10	356.21	189160.31
Dec, 2033	906.39	357.92	188802.39
Jan, 2034	904.68	359.63	188442.76
Feb, 2034	902.95	361.36	188081.40
Mar, 2034	901.22	363.09	187718.32
Apr, 2034	899.48	364.83	187353.49
May, 2034	897.74	366.57	186986.92
Jun, 2034	895.98	368.33	186618.58
Jul, 2034	894.21	370.10	186248.49
Aug, 2034	892.44	371.87	185876.62
Sep, 2034	890.66	373.65	185502.97
Oct, 2034	888.87	375.44	185127.53
Nov, 2034	887.07	377.24	184750.29
Dec, 2034	885.26	379.05	184371.24
Jan, 2035	883.45	380.86	183990.37
Feb, 2035	881.62	382.69	183607.68
Mar, 2035	879.79	384.52	183223.16
Apr, 2035	877.94	386.37	182836.80
May, 2035	876.09	388.22	182448.58
Jun, 2035	874.23	390.08	182058.50
Jul, 2035	872.36	391.95	181666.55
Aug, 2035	870.49	393.82	181272.73
Sep, 2035	868.60	395.71	180877.02
Oct, 2035	866.70	397.61	180479.41
Nov, 2035	864.80	399.51	180079.90
Dec, 2035	862.88	401.43	179678.47
Jan, 2036	860.96	403.35	179275.12
Feb, 2036	859.03	405.28	178869.84
Mar, 2036	857.08	407.23	178462.61
Apr, 2036	855.13	409.18	178053.44
May, 2036	853.17	411.14	177642.30
Jun, 2036	851.20	413.11	177229.19
Jul, 2036	849.22	415.09	176814.10
Aug, 2036	847.23	417.08	176397.03
Sep, 2036	845.24	419.07	175977.95
Oct, 2036	843.23	421.08	175556.87
Nov, 2036	841.21	423.10	175133.77
Dec, 2036	839.18	425.13	174708.64
Jan, 2037	837.15	427.16	174281.48
Feb, 2037	835.10	429.21	173852.27
Mar, 2037	833.04	431.27	173421.00
Apr, 2037	830.98	433.33	172987.67
May, 2037	828.90	435.41	172552.26
Jun, 2037	826.81	437.50	172114.76
Jul, 2037	824.72	439.59	171675.16
Aug, 2037	822.61	441.70	171233.47
Sep, 2037	820.49	443.82	170789.65
Oct, 2037	818.37	445.94	170343.71
Nov, 2037	816.23	448.08	169895.63
Dec, 2037	814.08	450.23	169445.40
Jan, 2038	811.93	452.38	168993.02
Feb, 2038	809.76	454.55	168538.46
Mar, 2038	807.58	456.73	168081.73
Apr, 2038	805.39	458.92	167622.82
May, 2038	803.19	461.12	167161.70
Jun, 2038	800.98	463.33	166698.37
Jul, 2038	798.76	465.55	166232.82
Aug, 2038	796.53	467.78	165765.05
Sep, 2038	794.29	470.02	165295.03
Oct, 2038	792.04	472.27	164822.76
Nov, 2038	789.78	474.53	164348.22
Dec, 2038	787.50	476.81	163871.41
Jan, 2039	785.22	479.09	163392.32
Feb, 2039	782.92	481.39	162910.93
Mar, 2039	780.61	483.70	162427.24
Apr, 2039	778.30	486.01	161941.22
May, 2039	775.97	488.34	161452.88
Jun, 2039	773.63	490.68	160962.20
Jul, 2039	771.28	493.03	160469.17
Aug, 2039	768.91	495.40	159973.77
Sep, 2039	766.54	497.77	159476.00
Oct, 2039	764.16	500.15	158975.85
Nov, 2039	761.76	502.55	158473.30
Dec, 2039	759.35	504.96	157968.34
Jan, 2040	756.93	507.38	157460.96
Feb, 2040	754.50	509.81	156951.15
Mar, 2040	752.06	512.25	156438.90
Apr, 2040	749.60	514.71	155924.19
May, 2040	747.14	517.17	155407.02
Jun, 2040	744.66	519.65	154887.37
Jul, 2040	742.17	522.14	154365.23
Aug, 2040	739.67	524.64	153840.58
Sep, 2040	737.15	527.16	153313.43
Oct, 2040	734.63	529.68	152783.74
Nov, 2040	732.09	532.22	152251.52
Dec, 2040	729.54	534.77	151716.75
Jan, 2041	726.98	537.33	151179.42
Feb, 2041	724.40	539.91	150639.51
Mar, 2041	721.81	542.50	150097.01
Apr, 2041	719.21	545.10	149551.92
May, 2041	716.60	547.71	149004.21
Jun, 2041	713.98	550.33	148453.88
Jul, 2041	711.34	552.97	147900.91
Aug, 2041	708.69	555.62	147345.29
Sep, 2041	706.03	558.28	146787.01
Oct, 2041	703.35	560.96	146226.06
Nov, 2041	700.67	563.64	145662.41
Dec, 2041	697.97	566.34	145096.07
Jan, 2042	695.25	569.06	144527.01
Feb, 2042	692.53	571.78	143955.23
Mar, 2042	689.79	574.52	143380.70
Apr, 2042	687.03	577.28	142803.42
May, 2042	684.27	580.04	142223.38
Jun, 2042	681.49	582.82	141640.56
Jul, 2042	678.69	585.62	141054.94
Aug, 2042	675.89	588.42	140466.52
Sep, 2042	673.07	591.24	139875.28
Oct, 2042	670.24	594.07	139281.20
Nov, 2042	667.39	596.92	138684.28
Dec, 2042	664.53	599.78	138084.50
Jan, 2043	661.65	602.66	137481.85
Feb, 2043	658.77	605.54	136876.30
Mar, 2043	655.87	608.44	136267.86
Apr, 2043	652.95	611.36	135656.50
May, 2043	650.02	614.29	135042.21
Jun, 2043	647.08	617.23	134424.98
Jul, 2043	644.12	620.19	133804.79
Aug, 2043	641.15	623.16	133181.63
Sep, 2043	638.16	626.15	132555.48
Oct, 2043	635.16	629.15	131926.33
Nov, 2043	632.15	632.16	131294.17
Dec, 2043	629.12	635.19	130658.97
Jan, 2044	626.07	638.24	130020.74
Feb, 2044	623.02	641.29	129379.44
Mar, 2044	619.94	644.37	128735.08
Apr, 2044	616.86	647.45	128087.62
May, 2044	613.75	650.56	127437.07
Jun, 2044	610.64	653.67	126783.39
Jul, 2044	607.50	656.81	126126.59
Aug, 2044	604.36	659.95	125466.63
Sep, 2044	601.19	663.12	124803.52
Oct, 2044	598.02	666.29	124137.22
Nov, 2044	594.82	669.49	123467.74
Dec, 2044	591.62	672.69	122795.04
Jan, 2045	588.39	675.92	122119.13
Feb, 2045	585.15	679.16	121439.97
Mar, 2045	581.90	682.41	120757.56
Apr, 2045	578.63	685.68	120071.88
May, 2045	575.34	688.97	119382.92
Jun, 2045	572.04	692.27	118690.65
Jul, 2045	568.73	695.58	117995.06
Aug, 2045	565.39	698.92	117296.15
Sep, 2045	562.04	702.27	116593.88
Oct, 2045	558.68	705.63	115888.25
Nov, 2045	555.30	709.01	115179.24
Dec, 2045	551.90	712.41	114466.83
Jan, 2046	548.49	715.82	113751.01
Feb, 2046	545.06	719.25	113031.75
Mar, 2046	541.61	722.70	112309.05
Apr, 2046	538.15	726.16	111582.89
May, 2046	534.67	729.64	110853.25
Jun, 2046	531.17	733.14	110120.11
Jul, 2046	527.66	736.65	109383.46
Aug, 2046	524.13	740.18	108643.28
Sep, 2046	520.58	743.73	107899.55
Oct, 2046	517.02	747.29	107152.26
Nov, 2046	513.44	750.87	106401.39
Dec, 2046	509.84	754.47	105646.92
Jan, 2047	506.22	758.09	104888.83
Feb, 2047	502.59	761.72	104127.11
Mar, 2047	498.94	765.37	103361.75
Apr, 2047	495.28	769.03	102592.71
May, 2047	491.59	772.72	101819.99
Jun, 2047	487.89	776.42	101043.57
Jul, 2047	484.17	780.14	100263.43
Aug, 2047	480.43	783.88	99479.55
Sep, 2047	476.67	787.64	98691.91
Oct, 2047	472.90	791.41	97900.50
Nov, 2047	469.11	795.20	97105.29
Dec, 2047	465.30	799.01	96306.28
Jan, 2048	461.47	802.84	95503.44
Feb, 2048	457.62	806.69	94696.75
Mar, 2048	453.76	810.55	93886.19
Apr, 2048	449.87	814.44	93071.75
May, 2048	445.97	818.34	92253.41
Jun, 2048	442.05	822.26	91431.15
Jul, 2048	438.11	826.20	90604.95
Aug, 2048	434.15	830.16	89774.79
Sep, 2048	430.17	834.14	88940.65
Oct, 2048	426.17	838.14	88102.51
Nov, 2048	422.16	842.15	87260.36
Dec, 2048	418.12	846.19	86414.17
Jan, 2049	414.07	850.24	85563.93
Feb, 2049	409.99	854.32	84709.61
Mar, 2049	405.90	858.41	83851.20
Apr, 2049	401.79	862.52	82988.68
May, 2049	397.65	866.66	82122.03
Jun, 2049	393.50	870.81	81251.22
Jul, 2049	389.33	874.98	80376.24
Aug, 2049	385.14	879.17	79497.06
Sep, 2049	380.92	883.39	78613.68
Oct, 2049	376.69	887.62	77726.06
Nov, 2049	372.44	891.87	76834.18
Dec, 2049	368.16	896.15	75938.04
Jan, 2050	363.87	900.44	75037.60
Feb, 2050	359.56	904.75	74132.84
Mar, 2050	355.22	909.09	73223.75
Apr, 2050	350.86	913.45	72310.31
May, 2050	346.49	917.82	71392.48
Jun, 2050	342.09	922.22	70470.26
Jul, 2050	337.67	926.64	69543.62
Aug, 2050	333.23	931.08	68612.54
Sep, 2050	328.77	935.54	67677.00
Oct, 2050	324.29	940.02	66736.98
Nov, 2050	319.78	944.53	65792.45
Dec, 2050	315.26	949.05	64843.39
Jan, 2051	310.71	953.60	63889.79
Feb, 2051	306.14	958.17	62931.62
Mar, 2051	301.55	962.76	61968.86
Apr, 2051	296.93	967.38	61001.48
May, 2051	292.30	972.01	60029.47
Jun, 2051	287.64	976.67	59052.80
Jul, 2051	282.96	981.35	58071.45
Aug, 2051	278.26	986.05	57085.40
Sep, 2051	273.53	990.78	56094.62
Oct, 2051	268.79	995.52	55099.10
Nov, 2051	264.02	1000.29	54098.81
Dec, 2051	259.22	1005.09	53093.72
Jan, 2052	254.41	1009.90	52083.82
Feb, 2052	249.57	1014.74	51069.08
Mar, 2052	244.71	1019.60	50049.47
Apr, 2052	239.82	1024.49	49024.98
May, 2052	234.91	1029.40	47995.58
Jun, 2052	229.98	1034.33	46961.25
Jul, 2052	225.02	1039.29	45921.97
Aug, 2052	220.04	1044.27	44877.70
Sep, 2052	215.04	1049.27	43828.43
Oct, 2052	210.01	1054.30	42774.13
Nov, 2052	204.96	1059.35	41714.78
Dec, 2052	199.88	1064.43	40650.35
Jan, 2053	194.78	1069.53	39580.83
Feb, 2053	189.66	1074.65	38506.17
Mar, 2053	184.51	1079.80	37426.37
Apr, 2053	179.33	1084.98	36341.40
May, 2053	174.14	1090.17	35251.22
Jun, 2053	168.91	1095.40	34155.82
Jul, 2053	163.66	1100.65	33055.18
Aug, 2053	158.39	1105.92	31949.26
Sep, 2053	153.09	1111.22	30838.04
Oct, 2053	147.77	1116.54	29721.49
Nov, 2053	142.42	1121.89	28599.60
Dec, 2053	137.04	1127.27	27472.33
Jan, 2054	131.64	1132.67	26339.66
Feb, 2054	126.21	1138.10	25201.56
Mar, 2054	120.76	1143.55	24058.00
Apr, 2054	115.28	1149.03	22908.97
May, 2054	109.77	1154.54	21754.43
Jun, 2054	104.24	1160.07	20594.36
Jul, 2054	98.68	1165.63	19428.74
Aug, 2054	93.10	1171.21	18257.52
Sep, 2054	87.48	1176.83	17080.70
Oct, 2054	81.85	1182.46	15898.23
Nov, 2054	76.18	1188.13	14710.10
Dec, 2054	70.49	1193.82	13516.28
Jan, 2055	64.77	1199.54	12316.73
Feb, 2055	59.02	1205.29	11111.44
Mar, 2055	53.24	1211.07	9900.37
Apr, 2055	47.44	1216.87	8683.50
May, 2055	41.61	1222.70	7460.80
Jun, 2055	35.75	1228.56	6232.24
Jul, 2055	29.86	1234.45	4997.79
Aug, 2055	23.95	1240.36	3757.43
Sep, 2055	18.00	1246.31	2511.12
Oct, 2055	12.03	1252.28	1258.85
Nov, 2055	6.03	1258.28	0.57