Mortgage Parameters

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

Mortgage Summary

Property Total:	$147,500
Down Payment	$44,250
Mortgage Amount:	$103,250
Mortgage Payment:	$602.54 / month
Estimated Tax:	+ $81.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $684.48 / month
Total Interest Paid:	$113,662.80 over 30 years
Total Tax Paid:	$29,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	494.74	107.80	103142.20
Jan, 2026	494.22	108.32	103033.88
Feb, 2026	493.70	108.84	102925.05
Mar, 2026	493.18	109.36	102815.69
Apr, 2026	492.66	109.88	102705.81
May, 2026	492.13	110.41	102595.40
Jun, 2026	491.60	110.94	102484.46
Jul, 2026	491.07	111.47	102372.99
Aug, 2026	490.54	112.00	102260.99
Sep, 2026	490.00	112.54	102148.45
Oct, 2026	489.46	113.08	102035.37
Nov, 2026	488.92	113.62	101921.75
Dec, 2026	488.38	114.16	101807.59
Jan, 2027	487.83	114.71	101692.88
Feb, 2027	487.28	115.26	101577.61
Mar, 2027	486.73	115.81	101461.80
Apr, 2027	486.17	116.37	101345.43
May, 2027	485.61	116.93	101228.50
Jun, 2027	485.05	117.49	101111.02
Jul, 2027	484.49	118.05	100992.97
Aug, 2027	483.92	118.62	100874.35
Sep, 2027	483.36	119.18	100755.17
Oct, 2027	482.79	119.75	100635.41
Nov, 2027	482.21	120.33	100515.09
Dec, 2027	481.63	120.91	100394.18
Jan, 2028	481.06	121.48	100272.70
Feb, 2028	480.47	122.07	100150.63
Mar, 2028	479.89	122.65	100027.98
Apr, 2028	479.30	123.24	99904.74
May, 2028	478.71	123.83	99780.91
Jun, 2028	478.12	124.42	99656.49
Jul, 2028	477.52	125.02	99531.47
Aug, 2028	476.92	125.62	99405.85
Sep, 2028	476.32	126.22	99279.63
Oct, 2028	475.71	126.83	99152.80
Nov, 2028	475.11	127.43	99025.37
Dec, 2028	474.50	128.04	98897.33
Jan, 2029	473.88	128.66	98768.67
Feb, 2029	473.27	129.27	98639.40
Mar, 2029	472.65	129.89	98509.50
Apr, 2029	472.02	130.52	98378.99
May, 2029	471.40	131.14	98247.85
Jun, 2029	470.77	131.77	98116.08
Jul, 2029	470.14	132.40	97983.68
Aug, 2029	469.51	133.03	97850.64
Sep, 2029	468.87	133.67	97716.97
Oct, 2029	468.23	134.31	97582.66
Nov, 2029	467.58	134.96	97447.70
Dec, 2029	466.94	135.60	97312.10
Jan, 2030	466.29	136.25	97175.84
Feb, 2030	465.63	136.91	97038.94
Mar, 2030	464.98	137.56	96901.38
Apr, 2030	464.32	138.22	96763.16
May, 2030	463.66	138.88	96624.27
Jun, 2030	462.99	139.55	96484.72
Jul, 2030	462.32	140.22	96344.51
Aug, 2030	461.65	140.89	96203.62
Sep, 2030	460.98	141.56	96062.05
Oct, 2030	460.30	142.24	95919.81
Nov, 2030	459.62	142.92	95776.89
Dec, 2030	458.93	143.61	95633.28
Jan, 2031	458.24	144.30	95488.98
Feb, 2031	457.55	144.99	95343.99
Mar, 2031	456.86	145.68	95198.31
Apr, 2031	456.16	146.38	95051.93
May, 2031	455.46	147.08	94904.84
Jun, 2031	454.75	147.79	94757.06
Jul, 2031	454.04	148.50	94608.56
Aug, 2031	453.33	149.21	94459.35
Sep, 2031	452.62	149.92	94309.43
Oct, 2031	451.90	150.64	94158.79
Nov, 2031	451.18	151.36	94007.43
Dec, 2031	450.45	152.09	93855.34
Jan, 2032	449.72	152.82	93702.52
Feb, 2032	448.99	153.55	93548.98
Mar, 2032	448.26	154.28	93394.69
Apr, 2032	447.52	155.02	93239.67
May, 2032	446.77	155.77	93083.90
Jun, 2032	446.03	156.51	92927.39
Jul, 2032	445.28	157.26	92770.12
Aug, 2032	444.52	158.02	92612.11
Sep, 2032	443.77	158.77	92453.33
Oct, 2032	443.01	159.53	92293.80
Nov, 2032	442.24	160.30	92133.50
Dec, 2032	441.47	161.07	91972.43
Jan, 2033	440.70	161.84	91810.60
Feb, 2033	439.93	162.61	91647.98
Mar, 2033	439.15	163.39	91484.59
Apr, 2033	438.36	164.18	91320.41
May, 2033	437.58	164.96	91155.45
Jun, 2033	436.79	165.75	90989.69
Jul, 2033	435.99	166.55	90823.15
Aug, 2033	435.19	167.35	90655.80
Sep, 2033	434.39	168.15	90487.65
Oct, 2033	433.59	168.95	90318.70
Nov, 2033	432.78	169.76	90148.94
Dec, 2033	431.96	170.58	89978.36
Jan, 2034	431.15	171.39	89806.97
Feb, 2034	430.33	172.21	89634.75
Mar, 2034	429.50	173.04	89461.71
Apr, 2034	428.67	173.87	89287.84
May, 2034	427.84	174.70	89113.14
Jun, 2034	427.00	175.54	88937.60
Jul, 2034	426.16	176.38	88761.22
Aug, 2034	425.31	177.23	88583.99
Sep, 2034	424.46	178.08	88405.92
Oct, 2034	423.61	178.93	88226.99
Nov, 2034	422.75	179.79	88047.21
Dec, 2034	421.89	180.65	87866.56
Jan, 2035	421.03	181.51	87685.05
Feb, 2035	420.16	182.38	87502.66
Mar, 2035	419.28	183.26	87319.41
Apr, 2035	418.41	184.13	87135.27
May, 2035	417.52	185.02	86950.26
Jun, 2035	416.64	185.90	86764.35
Jul, 2035	415.75	186.79	86577.56
Aug, 2035	414.85	187.69	86389.87
Sep, 2035	413.95	188.59	86201.28
Oct, 2035	413.05	189.49	86011.79
Nov, 2035	412.14	190.40	85821.39
Dec, 2035	411.23	191.31	85630.08
Jan, 2036	410.31	192.23	85437.85
Feb, 2036	409.39	193.15	85244.70
Mar, 2036	408.46	194.08	85050.62
Apr, 2036	407.53	195.01	84855.61
May, 2036	406.60	195.94	84659.67
Jun, 2036	405.66	196.88	84462.79
Jul, 2036	404.72	197.82	84264.97
Aug, 2036	403.77	198.77	84066.20
Sep, 2036	402.82	199.72	83866.48
Oct, 2036	401.86	200.68	83665.80
Nov, 2036	400.90	201.64	83464.16
Dec, 2036	399.93	202.61	83261.55
Jan, 2037	398.96	203.58	83057.97
Feb, 2037	397.99	204.55	82853.42
Mar, 2037	397.01	205.53	82647.88
Apr, 2037	396.02	206.52	82441.37
May, 2037	395.03	207.51	82233.86
Jun, 2037	394.04	208.50	82025.35
Jul, 2037	393.04	209.50	81815.85
Aug, 2037	392.03	210.51	81605.35
Sep, 2037	391.03	211.51	81393.83
Oct, 2037	390.01	212.53	81181.30
Nov, 2037	388.99	213.55	80967.76
Dec, 2037	387.97	214.57	80753.19
Jan, 2038	386.94	215.60	80537.59
Feb, 2038	385.91	216.63	80320.96
Mar, 2038	384.87	217.67	80103.29
Apr, 2038	383.83	218.71	79884.58
May, 2038	382.78	219.76	79664.82
Jun, 2038	381.73	220.81	79444.01
Jul, 2038	380.67	221.87	79222.14
Aug, 2038	379.61	222.93	78999.20
Sep, 2038	378.54	224.00	78775.20
Oct, 2038	377.46	225.08	78550.12
Nov, 2038	376.39	226.15	78323.97
Dec, 2038	375.30	227.24	78096.73
Jan, 2039	374.21	228.33	77868.41
Feb, 2039	373.12	229.42	77638.99
Mar, 2039	372.02	230.52	77408.47
Apr, 2039	370.92	231.62	77176.84
May, 2039	369.81	232.73	76944.11
Jun, 2039	368.69	233.85	76710.26
Jul, 2039	367.57	234.97	76475.29
Aug, 2039	366.44	236.10	76239.19
Sep, 2039	365.31	237.23	76001.97
Oct, 2039	364.18	238.36	75763.60
Nov, 2039	363.03	239.51	75524.10
Dec, 2039	361.89	240.65	75283.44
Jan, 2040	360.73	241.81	75041.63
Feb, 2040	359.57	242.97	74798.67
Mar, 2040	358.41	244.13	74554.54
Apr, 2040	357.24	245.30	74309.24
May, 2040	356.07	246.47	74062.76
Jun, 2040	354.88	247.66	73815.11
Jul, 2040	353.70	248.84	73566.27
Aug, 2040	352.51	250.03	73316.23
Sep, 2040	351.31	251.23	73065.00
Oct, 2040	350.10	252.44	72812.56
Nov, 2040	348.89	253.65	72558.92
Dec, 2040	347.68	254.86	72304.05
Jan, 2041	346.46	256.08	72047.97
Feb, 2041	345.23	257.31	71790.66
Mar, 2041	344.00	258.54	71532.12
Apr, 2041	342.76	259.78	71272.33
May, 2041	341.51	261.03	71011.31
Jun, 2041	340.26	262.28	70749.03
Jul, 2041	339.01	263.53	70485.50
Aug, 2041	337.74	264.80	70220.70
Sep, 2041	336.47	266.07	69954.63
Oct, 2041	335.20	267.34	69687.29
Nov, 2041	333.92	268.62	69418.67
Dec, 2041	332.63	269.91	69148.76
Jan, 2042	331.34	271.20	68877.56
Feb, 2042	330.04	272.50	68605.06
Mar, 2042	328.73	273.81	68331.25
Apr, 2042	327.42	275.12	68056.13
May, 2042	326.10	276.44	67779.69
Jun, 2042	324.78	277.76	67501.93
Jul, 2042	323.45	279.09	67222.84
Aug, 2042	322.11	280.43	66942.41
Sep, 2042	320.77	281.77	66660.63
Oct, 2042	319.42	283.12	66377.51
Nov, 2042	318.06	284.48	66093.03
Dec, 2042	316.70	285.84	65807.18
Jan, 2043	315.33	287.21	65519.97
Feb, 2043	313.95	288.59	65231.38
Mar, 2043	312.57	289.97	64941.41
Apr, 2043	311.18	291.36	64650.04
May, 2043	309.78	292.76	64357.29
Jun, 2043	308.38	294.16	64063.12
Jul, 2043	306.97	295.57	63767.55
Aug, 2043	305.55	296.99	63470.57
Sep, 2043	304.13	298.41	63172.16
Oct, 2043	302.70	299.84	62872.32
Nov, 2043	301.26	301.28	62571.04
Dec, 2043	299.82	302.72	62268.32
Jan, 2044	298.37	304.17	61964.15
Feb, 2044	296.91	305.63	61658.52
Mar, 2044	295.45	307.09	61351.43
Apr, 2044	293.98	308.56	61042.86
May, 2044	292.50	310.04	60732.82
Jun, 2044	291.01	311.53	60421.29
Jul, 2044	289.52	313.02	60108.27
Aug, 2044	288.02	314.52	59793.75
Sep, 2044	286.51	316.03	59477.72
Oct, 2044	285.00	317.54	59160.18
Nov, 2044	283.48	319.06	58841.11
Dec, 2044	281.95	320.59	58520.52
Jan, 2045	280.41	322.13	58198.39
Feb, 2045	278.87	323.67	57874.72
Mar, 2045	277.32	325.22	57549.49
Apr, 2045	275.76	326.78	57222.71
May, 2045	274.19	328.35	56894.36
Jun, 2045	272.62	329.92	56564.44
Jul, 2045	271.04	331.50	56232.94
Aug, 2045	269.45	333.09	55899.85
Sep, 2045	267.85	334.69	55565.16
Oct, 2045	266.25	336.29	55228.87
Nov, 2045	264.64	337.90	54890.97
Dec, 2045	263.02	339.52	54551.45
Jan, 2046	261.39	341.15	54210.30
Feb, 2046	259.76	342.78	53867.52
Mar, 2046	258.12	344.42	53523.10
Apr, 2046	256.46	346.08	53177.02
May, 2046	254.81	347.73	52829.29
Jun, 2046	253.14	349.40	52479.89
Jul, 2046	251.47	351.07	52128.81
Aug, 2046	249.78	352.76	51776.06
Sep, 2046	248.09	354.45	51421.61
Oct, 2046	246.40	356.14	51065.47
Nov, 2046	244.69	357.85	50707.62
Dec, 2046	242.97	359.57	50348.05
Jan, 2047	241.25	361.29	49986.76
Feb, 2047	239.52	363.02	49623.74
Mar, 2047	237.78	364.76	49258.98
Apr, 2047	236.03	366.51	48892.47
May, 2047	234.28	368.26	48524.21
Jun, 2047	232.51	370.03	48154.18
Jul, 2047	230.74	371.80	47782.38
Aug, 2047	228.96	373.58	47408.80
Sep, 2047	227.17	375.37	47033.43
Oct, 2047	225.37	377.17	46656.25
Nov, 2047	223.56	378.98	46277.28
Dec, 2047	221.75	380.79	45896.48
Jan, 2048	219.92	382.62	45513.86
Feb, 2048	218.09	384.45	45129.41
Mar, 2048	216.25	386.29	44743.11
Apr, 2048	214.39	388.15	44354.97
May, 2048	212.53	390.01	43964.96
Jun, 2048	210.67	391.87	43573.09
Jul, 2048	208.79	393.75	43179.34
Aug, 2048	206.90	395.64	42783.70
Sep, 2048	205.01	397.53	42386.16
Oct, 2048	203.10	399.44	41986.72
Nov, 2048	201.19	401.35	41585.37
Dec, 2048	199.26	403.28	41182.09
Jan, 2049	197.33	405.21	40776.88
Feb, 2049	195.39	407.15	40369.73
Mar, 2049	193.44	409.10	39960.63
Apr, 2049	191.48	411.06	39549.57
May, 2049	189.51	413.03	39136.54
Jun, 2049	187.53	415.01	38721.53
Jul, 2049	185.54	417.00	38304.53
Aug, 2049	183.54	419.00	37885.53
Sep, 2049	181.53	421.01	37464.52
Oct, 2049	179.52	423.02	37041.50
Nov, 2049	177.49	425.05	36616.45
Dec, 2049	175.45	427.09	36189.37
Jan, 2050	173.41	429.13	35760.23
Feb, 2050	171.35	431.19	35329.04
Mar, 2050	169.29	433.25	34895.79
Apr, 2050	167.21	435.33	34460.46
May, 2050	165.12	437.42	34023.04
Jun, 2050	163.03	439.51	33583.53
Jul, 2050	160.92	441.62	33141.91
Aug, 2050	158.80	443.74	32698.17
Sep, 2050	156.68	445.86	32252.31
Oct, 2050	154.54	448.00	31804.31
Nov, 2050	152.40	450.14	31354.17
Dec, 2050	150.24	452.30	30901.87
Jan, 2051	148.07	454.47	30447.40
Feb, 2051	145.89	456.65	29990.75
Mar, 2051	143.71	458.83	29531.92
Apr, 2051	141.51	461.03	29070.89
May, 2051	139.30	463.24	28607.65
Jun, 2051	137.08	465.46	28142.18
Jul, 2051	134.85	467.69	27674.49
Aug, 2051	132.61	469.93	27204.56
Sep, 2051	130.36	472.18	26732.37
Oct, 2051	128.09	474.45	26257.93
Nov, 2051	125.82	476.72	25781.21
Dec, 2051	123.53	479.01	25302.20
Jan, 2052	121.24	481.30	24820.90
Feb, 2052	118.93	483.61	24337.29
Mar, 2052	116.62	485.92	23851.37
Apr, 2052	114.29	488.25	23363.12
May, 2052	111.95	490.59	22872.53
Jun, 2052	109.60	492.94	22379.58
Jul, 2052	107.24	495.30	21884.28
Aug, 2052	104.86	497.68	21386.60
Sep, 2052	102.48	500.06	20886.54
Oct, 2052	100.08	502.46	20384.08
Nov, 2052	97.67	504.87	19879.21
Dec, 2052	95.25	507.29	19371.93
Jan, 2053	92.82	509.72	18862.21
Feb, 2053	90.38	512.16	18350.05
Mar, 2053	87.93	514.61	17835.44
Apr, 2053	85.46	517.08	17318.36
May, 2053	82.98	519.56	16798.81
Jun, 2053	80.49	522.05	16276.76
Jul, 2053	77.99	524.55	15752.21
Aug, 2053	75.48	527.06	15225.15
Sep, 2053	72.95	529.59	14695.57
Oct, 2053	70.42	532.12	14163.44
Nov, 2053	67.87	534.67	13628.77
Dec, 2053	65.30	537.24	13091.53
Jan, 2054	62.73	539.81	12551.72
Feb, 2054	60.14	542.40	12009.33
Mar, 2054	57.54	545.00	11464.33
Apr, 2054	54.93	547.61	10916.73
May, 2054	52.31	550.23	10366.49
Jun, 2054	49.67	552.87	9813.63
Jul, 2054	47.02	555.52	9258.11
Aug, 2054	44.36	558.18	8699.93
Sep, 2054	41.69	560.85	8139.08
Oct, 2054	39.00	563.54	7575.54
Nov, 2054	36.30	566.24	7009.30
Dec, 2054	33.59	568.95	6440.35
Jan, 2055	30.86	571.68	5868.67
Feb, 2055	28.12	574.42	5294.25
Mar, 2055	25.37	577.17	4717.07
Apr, 2055	22.60	579.94	4137.14
May, 2055	19.82	582.72	3554.42
Jun, 2055	17.03	585.51	2968.91
Jul, 2055	14.23	588.31	2380.60
Aug, 2055	11.41	591.13	1789.47
Sep, 2055	8.57	593.97	1195.50
Oct, 2055	5.73	596.81	598.69
Nov, 2055	2.87	599.67	0