Mortgage Parameters

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

Mortgage Summary

Property Total:	$88,000
Down Payment	$26,400
Mortgage Amount:	$61,600
Mortgage Payment:	$359.48 / month
Estimated Tax:	+ $48.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $408.37 / month
Total Interest Paid:	$67,813.20 over 30 years
Total Tax Paid:	$17,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	295.17	64.31	61535.69
Jan, 2026	294.86	64.62	61471.07
Feb, 2026	294.55	64.93	61406.13
Mar, 2026	294.24	65.24	61340.89
Apr, 2026	293.93	65.55	61275.34
May, 2026	293.61	65.87	61209.47
Jun, 2026	293.30	66.18	61143.28
Jul, 2026	292.98	66.50	61076.78
Aug, 2026	292.66	66.82	61009.96
Sep, 2026	292.34	67.14	60942.82
Oct, 2026	292.02	67.46	60875.36
Nov, 2026	291.69	67.79	60807.57
Dec, 2026	291.37	68.11	60739.46
Jan, 2027	291.04	68.44	60671.03
Feb, 2027	290.72	68.76	60602.26
Mar, 2027	290.39	69.09	60533.17
Apr, 2027	290.05	69.43	60463.74
May, 2027	289.72	69.76	60393.98
Jun, 2027	289.39	70.09	60323.89
Jul, 2027	289.05	70.43	60253.46
Aug, 2027	288.71	70.77	60182.70
Sep, 2027	288.38	71.10	60111.59
Oct, 2027	288.03	71.45	60040.15
Nov, 2027	287.69	71.79	59968.36
Dec, 2027	287.35	72.13	59896.23
Jan, 2028	287.00	72.48	59823.75
Feb, 2028	286.66	72.82	59750.93
Mar, 2028	286.31	73.17	59677.75
Apr, 2028	285.96	73.52	59604.23
May, 2028	285.60	73.88	59530.35
Jun, 2028	285.25	74.23	59456.12
Jul, 2028	284.89	74.59	59381.54
Aug, 2028	284.54	74.94	59306.59
Sep, 2028	284.18	75.30	59231.29
Oct, 2028	283.82	75.66	59155.63
Nov, 2028	283.45	76.03	59079.60
Dec, 2028	283.09	76.39	59003.21
Jan, 2029	282.72	76.76	58926.45
Feb, 2029	282.36	77.12	58849.33
Mar, 2029	281.99	77.49	58771.84
Apr, 2029	281.62	77.86	58693.97
May, 2029	281.24	78.24	58615.73
Jun, 2029	280.87	78.61	58537.12
Jul, 2029	280.49	78.99	58458.13
Aug, 2029	280.11	79.37	58378.76
Sep, 2029	279.73	79.75	58299.01
Oct, 2029	279.35	80.13	58218.88
Nov, 2029	278.97	80.51	58138.37
Dec, 2029	278.58	80.90	58057.47
Jan, 2030	278.19	81.29	57976.18
Feb, 2030	277.80	81.68	57894.50
Mar, 2030	277.41	82.07	57812.44
Apr, 2030	277.02	82.46	57729.97
May, 2030	276.62	82.86	57647.12
Jun, 2030	276.23	83.25	57563.86
Jul, 2030	275.83	83.65	57480.21
Aug, 2030	275.43	84.05	57396.15
Sep, 2030	275.02	84.46	57311.70
Oct, 2030	274.62	84.86	57226.84
Nov, 2030	274.21	85.27	57141.57
Dec, 2030	273.80	85.68	57055.89
Jan, 2031	273.39	86.09	56969.80
Feb, 2031	272.98	86.50	56883.30
Mar, 2031	272.57	86.91	56796.39
Apr, 2031	272.15	87.33	56709.06
May, 2031	271.73	87.75	56621.31
Jun, 2031	271.31	88.17	56533.14
Jul, 2031	270.89	88.59	56444.55
Aug, 2031	270.46	89.02	56355.53
Sep, 2031	270.04	89.44	56266.09
Oct, 2031	269.61	89.87	56176.22
Nov, 2031	269.18	90.30	56085.92
Dec, 2031	268.75	90.73	55995.18
Jan, 2032	268.31	91.17	55904.01
Feb, 2032	267.87	91.61	55812.40
Mar, 2032	267.43	92.05	55720.36
Apr, 2032	266.99	92.49	55627.87
May, 2032	266.55	92.93	55534.94
Jun, 2032	266.10	93.38	55441.57
Jul, 2032	265.66	93.82	55347.74
Aug, 2032	265.21	94.27	55253.47
Sep, 2032	264.76	94.72	55158.75
Oct, 2032	264.30	95.18	55063.57
Nov, 2032	263.85	95.63	54967.94
Dec, 2032	263.39	96.09	54871.85
Jan, 2033	262.93	96.55	54775.29
Feb, 2033	262.46	97.02	54678.28
Mar, 2033	262.00	97.48	54580.80
Apr, 2033	261.53	97.95	54482.85
May, 2033	261.06	98.42	54384.43
Jun, 2033	260.59	98.89	54285.55
Jul, 2033	260.12	99.36	54186.19
Aug, 2033	259.64	99.84	54086.35
Sep, 2033	259.16	100.32	53986.03
Oct, 2033	258.68	100.80	53885.23
Nov, 2033	258.20	101.28	53783.95
Dec, 2033	257.71	101.77	53682.19
Jan, 2034	257.23	102.25	53579.94
Feb, 2034	256.74	102.74	53477.19
Mar, 2034	256.24	103.24	53373.96
Apr, 2034	255.75	103.73	53270.23
May, 2034	255.25	104.23	53166.00
Jun, 2034	254.75	104.73	53061.28
Jul, 2034	254.25	105.23	52956.05
Aug, 2034	253.75	105.73	52850.31
Sep, 2034	253.24	106.24	52744.08
Oct, 2034	252.73	106.75	52637.33
Nov, 2034	252.22	107.26	52530.07
Dec, 2034	251.71	107.77	52422.30
Jan, 2035	251.19	108.29	52314.01
Feb, 2035	250.67	108.81	52205.20
Mar, 2035	250.15	109.33	52095.87
Apr, 2035	249.63	109.85	51986.01
May, 2035	249.10	110.38	51875.63
Jun, 2035	248.57	110.91	51764.72
Jul, 2035	248.04	111.44	51653.28
Aug, 2035	247.51	111.97	51541.31
Sep, 2035	246.97	112.51	51428.80
Oct, 2035	246.43	113.05	51315.75
Nov, 2035	245.89	113.59	51202.15
Dec, 2035	245.34	114.14	51088.02
Jan, 2036	244.80	114.68	50973.33
Feb, 2036	244.25	115.23	50858.10
Mar, 2036	243.70	115.78	50742.32
Apr, 2036	243.14	116.34	50625.98
May, 2036	242.58	116.90	50509.08
Jun, 2036	242.02	117.46	50391.62
Jul, 2036	241.46	118.02	50273.60
Aug, 2036	240.89	118.59	50155.02
Sep, 2036	240.33	119.15	50035.86
Oct, 2036	239.76	119.72	49916.14
Nov, 2036	239.18	120.30	49795.84
Dec, 2036	238.61	120.87	49674.96
Jan, 2037	238.03	121.45	49553.51
Feb, 2037	237.44	122.04	49431.47
Mar, 2037	236.86	122.62	49308.85
Apr, 2037	236.27	123.21	49185.64
May, 2037	235.68	123.80	49061.85
Jun, 2037	235.09	124.39	48937.45
Jul, 2037	234.49	124.99	48812.47
Aug, 2037	233.89	125.59	48686.88
Sep, 2037	233.29	126.19	48560.69
Oct, 2037	232.69	126.79	48433.90
Nov, 2037	232.08	127.40	48306.50
Dec, 2037	231.47	128.01	48178.48
Jan, 2038	230.86	128.62	48049.86
Feb, 2038	230.24	129.24	47920.62
Mar, 2038	229.62	129.86	47790.76
Apr, 2038	229.00	130.48	47660.28
May, 2038	228.37	131.11	47529.17
Jun, 2038	227.74	131.74	47397.43
Jul, 2038	227.11	132.37	47265.06
Aug, 2038	226.48	133.00	47132.06
Sep, 2038	225.84	133.64	46998.42
Oct, 2038	225.20	134.28	46864.15
Nov, 2038	224.56	134.92	46729.22
Dec, 2038	223.91	135.57	46593.65
Jan, 2039	223.26	136.22	46457.43
Feb, 2039	222.61	136.87	46320.56
Mar, 2039	221.95	137.53	46183.04
Apr, 2039	221.29	138.19	46044.85
May, 2039	220.63	138.85	45906.00
Jun, 2039	219.97	139.51	45766.49
Jul, 2039	219.30	140.18	45626.31
Aug, 2039	218.63	140.85	45485.45
Sep, 2039	217.95	141.53	45343.92
Oct, 2039	217.27	142.21	45201.72
Nov, 2039	216.59	142.89	45058.83
Dec, 2039	215.91	143.57	44915.25
Jan, 2040	215.22	144.26	44770.99
Feb, 2040	214.53	144.95	44626.04
Mar, 2040	213.83	145.65	44480.39
Apr, 2040	213.14	146.34	44334.05
May, 2040	212.43	147.05	44187.00
Jun, 2040	211.73	147.75	44039.25
Jul, 2040	211.02	148.46	43890.79
Aug, 2040	210.31	149.17	43741.62
Sep, 2040	209.60	149.88	43591.74
Oct, 2040	208.88	150.60	43441.14
Nov, 2040	208.16	151.32	43289.81
Dec, 2040	207.43	152.05	43137.76
Jan, 2041	206.70	152.78	42984.98
Feb, 2041	205.97	153.51	42831.47
Mar, 2041	205.23	154.25	42677.23
Apr, 2041	204.50	154.98	42522.24
May, 2041	203.75	155.73	42366.51
Jun, 2041	203.01	156.47	42210.04
Jul, 2041	202.26	157.22	42052.82
Aug, 2041	201.50	157.98	41894.84
Sep, 2041	200.75	158.73	41736.11
Oct, 2041	199.99	159.49	41576.61
Nov, 2041	199.22	160.26	41416.35
Dec, 2041	198.45	161.03	41255.33
Jan, 2042	197.68	161.80	41093.53
Feb, 2042	196.91	162.57	40930.95
Mar, 2042	196.13	163.35	40767.60
Apr, 2042	195.34	164.14	40603.47
May, 2042	194.56	164.92	40438.55
Jun, 2042	193.77	165.71	40272.83
Jul, 2042	192.97	166.51	40106.33
Aug, 2042	192.18	167.30	39939.02
Sep, 2042	191.37	168.11	39770.92
Oct, 2042	190.57	168.91	39602.01
Nov, 2042	189.76	169.72	39432.29
Dec, 2042	188.95	170.53	39261.75
Jan, 2043	188.13	171.35	39090.40
Feb, 2043	187.31	172.17	38918.23
Mar, 2043	186.48	173.00	38745.23
Apr, 2043	185.65	173.83	38571.41
May, 2043	184.82	174.66	38396.75
Jun, 2043	183.98	175.50	38221.25
Jul, 2043	183.14	176.34	38044.92
Aug, 2043	182.30	177.18	37867.74
Sep, 2043	181.45	178.03	37689.71
Oct, 2043	180.60	178.88	37510.82
Nov, 2043	179.74	179.74	37331.08
Dec, 2043	178.88	180.60	37150.48
Jan, 2044	178.01	181.47	36969.01
Feb, 2044	177.14	182.34	36786.68
Mar, 2044	176.27	183.21	36603.46
Apr, 2044	175.39	184.09	36419.38
May, 2044	174.51	184.97	36234.41
Jun, 2044	173.62	185.86	36048.55
Jul, 2044	172.73	186.75	35861.80
Aug, 2044	171.84	187.64	35674.16
Sep, 2044	170.94	188.54	35485.62
Oct, 2044	170.04	189.44	35296.17
Nov, 2044	169.13	190.35	35105.82
Dec, 2044	168.22	191.26	34914.56
Jan, 2045	167.30	192.18	34722.38
Feb, 2045	166.38	193.10	34529.27
Mar, 2045	165.45	194.03	34335.25
Apr, 2045	164.52	194.96	34140.29
May, 2045	163.59	195.89	33944.40
Jun, 2045	162.65	196.83	33747.57
Jul, 2045	161.71	197.77	33549.80
Aug, 2045	160.76	198.72	33351.07
Sep, 2045	159.81	199.67	33151.40
Oct, 2045	158.85	200.63	32950.77
Nov, 2045	157.89	201.59	32749.18
Dec, 2045	156.92	202.56	32546.62
Jan, 2046	155.95	203.53	32343.10
Feb, 2046	154.98	204.50	32138.59
Mar, 2046	154.00	205.48	31933.11
Apr, 2046	153.01	206.47	31726.64
May, 2046	152.02	207.46	31519.19
Jun, 2046	151.03	208.45	31310.74
Jul, 2046	150.03	209.45	31101.29
Aug, 2046	149.03	210.45	30890.84
Sep, 2046	148.02	211.46	30679.37
Oct, 2046	147.01	212.47	30466.90
Nov, 2046	145.99	213.49	30253.41
Dec, 2046	144.96	214.52	30038.89
Jan, 2047	143.94	215.54	29823.35
Feb, 2047	142.90	216.58	29606.77
Mar, 2047	141.87	217.61	29389.16
Apr, 2047	140.82	218.66	29170.50
May, 2047	139.78	219.70	28950.79
Jun, 2047	138.72	220.76	28730.04
Jul, 2047	137.66	221.82	28508.22
Aug, 2047	136.60	222.88	28285.34
Sep, 2047	135.53	223.95	28061.40
Oct, 2047	134.46	225.02	27836.38
Nov, 2047	133.38	226.10	27610.28
Dec, 2047	132.30	227.18	27383.10
Jan, 2048	131.21	228.27	27154.83
Feb, 2048	130.12	229.36	26925.47
Mar, 2048	129.02	230.46	26695.01
Apr, 2048	127.91	231.57	26463.44
May, 2048	126.80	232.68	26230.76
Jun, 2048	125.69	233.79	25996.97
Jul, 2048	124.57	234.91	25762.06
Aug, 2048	123.44	236.04	25526.02
Sep, 2048	122.31	237.17	25288.86
Oct, 2048	121.18	238.30	25050.55
Nov, 2048	120.03	239.45	24811.11
Dec, 2048	118.89	240.59	24570.51
Jan, 2049	117.73	241.75	24328.77
Feb, 2049	116.58	242.90	24085.86
Mar, 2049	115.41	244.07	23841.79
Apr, 2049	114.24	245.24	23596.56
May, 2049	113.07	246.41	23350.14
Jun, 2049	111.89	247.59	23102.55
Jul, 2049	110.70	248.78	22853.77
Aug, 2049	109.51	249.97	22603.80
Sep, 2049	108.31	251.17	22352.63
Oct, 2049	107.11	252.37	22100.25
Nov, 2049	105.90	253.58	21846.67
Dec, 2049	104.68	254.80	21591.87
Jan, 2050	103.46	256.02	21335.85
Feb, 2050	102.23	257.25	21078.61
Mar, 2050	101.00	258.48	20820.13
Apr, 2050	99.76	259.72	20560.41
May, 2050	98.52	260.96	20299.45
Jun, 2050	97.27	262.21	20037.24
Jul, 2050	96.01	263.47	19773.77
Aug, 2050	94.75	264.73	19509.04
Sep, 2050	93.48	266.00	19243.04
Oct, 2050	92.21	267.27	18975.77
Nov, 2050	90.93	268.55	18707.21
Dec, 2050	89.64	269.84	18437.37
Jan, 2051	88.35	271.13	18166.24
Feb, 2051	87.05	272.43	17893.80
Mar, 2051	85.74	273.74	17620.06
Apr, 2051	84.43	275.05	17345.01
May, 2051	83.11	276.37	17068.64
Jun, 2051	81.79	277.69	16790.95
Jul, 2051	80.46	279.02	16511.93
Aug, 2051	79.12	280.36	16231.57
Sep, 2051	77.78	281.70	15949.86
Oct, 2051	76.43	283.05	15666.81
Nov, 2051	75.07	284.41	15382.40
Dec, 2051	73.71	285.77	15096.63
Jan, 2052	72.34	287.14	14809.49
Feb, 2052	70.96	288.52	14520.97
Mar, 2052	69.58	289.90	14231.07
Apr, 2052	68.19	291.29	13939.78
May, 2052	66.79	292.69	13647.09
Jun, 2052	65.39	294.09	13353.01
Jul, 2052	63.98	295.50	13057.51
Aug, 2052	62.57	296.91	12760.60
Sep, 2052	61.14	298.34	12462.26
Oct, 2052	59.72	299.76	12162.50
Nov, 2052	58.28	301.20	11861.29
Dec, 2052	56.84	302.64	11558.65
Jan, 2053	55.39	304.09	11254.56
Feb, 2053	53.93	305.55	10949.00
Mar, 2053	52.46	307.02	10641.99
Apr, 2053	50.99	308.49	10333.50
May, 2053	49.51	309.97	10023.53
Jun, 2053	48.03	311.45	9712.08
Jul, 2053	46.54	312.94	9399.14
Aug, 2053	45.04	314.44	9084.70
Sep, 2053	43.53	315.95	8768.75
Oct, 2053	42.02	317.46	8451.29
Nov, 2053	40.50	318.98	8132.30
Dec, 2053	38.97	320.51	7811.79
Jan, 2054	37.43	322.05	7489.74
Feb, 2054	35.89	323.59	7166.15
Mar, 2054	34.34	325.14	6841.01
Apr, 2054	32.78	326.70	6514.31
May, 2054	31.21	328.27	6186.04
Jun, 2054	29.64	329.84	5856.20
Jul, 2054	28.06	331.42	5524.78
Aug, 2054	26.47	333.01	5191.78
Sep, 2054	24.88	334.60	4857.17
Oct, 2054	23.27	336.21	4520.97
Nov, 2054	21.66	337.82	4183.15
Dec, 2054	20.04	339.44	3843.72
Jan, 2055	18.42	341.06	3502.65
Feb, 2055	16.78	342.70	3159.96
Mar, 2055	15.14	344.34	2815.62
Apr, 2055	13.49	345.99	2469.63
May, 2055	11.83	347.65	2121.98
Jun, 2055	10.17	349.31	1772.67
Jul, 2055	8.49	350.99	1421.69
Aug, 2055	6.81	352.67	1069.02
Sep, 2055	5.12	354.36	714.66
Oct, 2055	3.42	356.06	358.60
Nov, 2055	1.72	357.76	0.84