Mortgage Parameters

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

Mortgage Summary

Property Total:	$152,000
Down Payment	$45,600
Mortgage Amount:	$106,400
Mortgage Payment:	$620.92 / month
Estimated Tax:	+ $84.44 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $705.36 / month
Total Interest Paid:	$117,129.60 over 30 years
Total Tax Paid:	$30,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	509.83	111.09	106288.91
Jan, 2026	509.30	111.62	106177.29
Feb, 2026	508.77	112.15	106065.14
Mar, 2026	508.23	112.69	105952.45
Apr, 2026	507.69	113.23	105839.22
May, 2026	507.15	113.77	105725.44
Jun, 2026	506.60	114.32	105611.13
Jul, 2026	506.05	114.87	105496.26
Aug, 2026	505.50	115.42	105380.84
Sep, 2026	504.95	115.97	105264.87
Oct, 2026	504.39	116.53	105148.35
Nov, 2026	503.84	117.08	105031.26
Dec, 2026	503.27	117.65	104913.62
Jan, 2027	502.71	118.21	104795.41
Feb, 2027	502.14	118.78	104676.63
Mar, 2027	501.58	119.34	104557.29
Apr, 2027	501.00	119.92	104437.37
May, 2027	500.43	120.49	104316.88
Jun, 2027	499.85	121.07	104195.81
Jul, 2027	499.27	121.65	104074.16
Aug, 2027	498.69	122.23	103951.93
Sep, 2027	498.10	122.82	103829.12
Oct, 2027	497.51	123.41	103705.71
Nov, 2027	496.92	124.00	103581.71
Dec, 2027	496.33	124.59	103457.12
Jan, 2028	495.73	125.19	103331.93
Feb, 2028	495.13	125.79	103206.15
Mar, 2028	494.53	126.39	103079.76
Apr, 2028	493.92	127.00	102952.76
May, 2028	493.32	127.60	102825.16
Jun, 2028	492.70	128.22	102696.94
Jul, 2028	492.09	128.83	102568.11
Aug, 2028	491.47	129.45	102438.66
Sep, 2028	490.85	130.07	102308.59
Oct, 2028	490.23	130.69	102177.90
Nov, 2028	489.60	131.32	102046.58
Dec, 2028	488.97	131.95	101914.64
Jan, 2029	488.34	132.58	101782.06
Feb, 2029	487.71	133.21	101648.84
Mar, 2029	487.07	133.85	101514.99
Apr, 2029	486.43	134.49	101380.50
May, 2029	485.78	135.14	101245.36
Jun, 2029	485.13	135.79	101109.57
Jul, 2029	484.48	136.44	100973.14
Aug, 2029	483.83	137.09	100836.05
Sep, 2029	483.17	137.75	100698.30
Oct, 2029	482.51	138.41	100559.89
Nov, 2029	481.85	139.07	100420.82
Dec, 2029	481.18	139.74	100281.08
Jan, 2030	480.51	140.41	100140.68
Feb, 2030	479.84	141.08	99999.60
Mar, 2030	479.16	141.76	99857.84
Apr, 2030	478.49	142.43	99715.41
May, 2030	477.80	143.12	99572.29
Jun, 2030	477.12	143.80	99428.49
Jul, 2030	476.43	144.49	99284.00
Aug, 2030	475.74	145.18	99138.81
Sep, 2030	475.04	145.88	98992.93
Oct, 2030	474.34	146.58	98846.35
Nov, 2030	473.64	147.28	98699.07
Dec, 2030	472.93	147.99	98551.09
Jan, 2031	472.22	148.70	98402.39
Feb, 2031	471.51	149.41	98252.98
Mar, 2031	470.80	150.12	98102.86
Apr, 2031	470.08	150.84	97952.01
May, 2031	469.35	151.57	97800.45
Jun, 2031	468.63	152.29	97648.15
Jul, 2031	467.90	153.02	97495.13
Aug, 2031	467.16	153.76	97341.37
Sep, 2031	466.43	154.49	97186.88
Oct, 2031	465.69	155.23	97031.65
Nov, 2031	464.94	155.98	96875.67
Dec, 2031	464.20	156.72	96718.95
Jan, 2032	463.44	157.48	96561.47
Feb, 2032	462.69	158.23	96403.24
Mar, 2032	461.93	158.99	96244.26
Apr, 2032	461.17	159.75	96084.51
May, 2032	460.40	160.52	95923.99
Jun, 2032	459.64	161.28	95762.71
Jul, 2032	458.86	162.06	95600.65
Aug, 2032	458.09	162.83	95437.82
Sep, 2032	457.31	163.61	95274.20
Oct, 2032	456.52	164.40	95109.80
Nov, 2032	455.73	165.19	94944.62
Dec, 2032	454.94	165.98	94778.64
Jan, 2033	454.15	166.77	94611.87
Feb, 2033	453.35	167.57	94444.30
Mar, 2033	452.55	168.37	94275.92
Apr, 2033	451.74	169.18	94106.74
May, 2033	450.93	169.99	93936.75
Jun, 2033	450.11	170.81	93765.94
Jul, 2033	449.30	171.62	93594.32
Aug, 2033	448.47	172.45	93421.87
Sep, 2033	447.65	173.27	93248.60
Oct, 2033	446.82	174.10	93074.50
Nov, 2033	445.98	174.94	92899.56
Dec, 2033	445.14	175.78	92723.78
Jan, 2034	444.30	176.62	92547.16
Feb, 2034	443.46	177.46	92369.70
Mar, 2034	442.60	178.32	92191.38
Apr, 2034	441.75	179.17	92012.21
May, 2034	440.89	180.03	91832.18
Jun, 2034	440.03	180.89	91651.29
Jul, 2034	439.16	181.76	91469.54
Aug, 2034	438.29	182.63	91286.91
Sep, 2034	437.42	183.50	91103.40
Oct, 2034	436.54	184.38	90919.02
Nov, 2034	435.65	185.27	90733.75
Dec, 2034	434.77	186.15	90547.60
Jan, 2035	433.87	187.05	90360.55
Feb, 2035	432.98	187.94	90172.61
Mar, 2035	432.08	188.84	89983.77
Apr, 2035	431.17	189.75	89794.02
May, 2035	430.26	190.66	89603.36
Jun, 2035	429.35	191.57	89411.79
Jul, 2035	428.43	192.49	89219.31
Aug, 2035	427.51	193.41	89025.89
Sep, 2035	426.58	194.34	88831.56
Oct, 2035	425.65	195.27	88636.29
Nov, 2035	424.72	196.20	88440.08
Dec, 2035	423.78	197.14	88242.94
Jan, 2036	422.83	198.09	88044.85
Feb, 2036	421.88	199.04	87845.81
Mar, 2036	420.93	199.99	87645.82
Apr, 2036	419.97	200.95	87444.87
May, 2036	419.01	201.91	87242.96
Jun, 2036	418.04	202.88	87040.07
Jul, 2036	417.07	203.85	86836.22
Aug, 2036	416.09	204.83	86631.39
Sep, 2036	415.11	205.81	86425.58
Oct, 2036	414.12	206.80	86218.78
Nov, 2036	413.13	207.79	86011.00
Dec, 2036	412.14	208.78	85802.21
Jan, 2037	411.14	209.78	85592.43
Feb, 2037	410.13	210.79	85381.64
Mar, 2037	409.12	211.80	85169.84
Apr, 2037	408.11	212.81	84957.02
May, 2037	407.09	213.83	84743.19
Jun, 2037	406.06	214.86	84528.33
Jul, 2037	405.03	215.89	84312.44
Aug, 2037	404.00	216.92	84095.52
Sep, 2037	402.96	217.96	83877.56
Oct, 2037	401.91	219.01	83658.55
Nov, 2037	400.86	220.06	83438.49
Dec, 2037	399.81	221.11	83217.38
Jan, 2038	398.75	222.17	82995.21
Feb, 2038	397.69	223.23	82771.98
Mar, 2038	396.62	224.30	82547.67
Apr, 2038	395.54	225.38	82322.29
May, 2038	394.46	226.46	82095.84
Jun, 2038	393.38	227.54	81868.29
Jul, 2038	392.29	228.63	81639.66
Aug, 2038	391.19	229.73	81409.93
Sep, 2038	390.09	230.83	81179.10
Oct, 2038	388.98	231.94	80947.16
Nov, 2038	387.87	233.05	80714.11
Dec, 2038	386.76	234.16	80479.95
Jan, 2039	385.63	235.29	80244.66
Feb, 2039	384.51	236.41	80008.25
Mar, 2039	383.37	237.55	79770.70
Apr, 2039	382.23	238.69	79532.01
May, 2039	381.09	239.83	79292.18
Jun, 2039	379.94	240.98	79051.21
Jul, 2039	378.79	242.13	78809.07
Aug, 2039	377.63	243.29	78565.78
Sep, 2039	376.46	244.46	78321.32
Oct, 2039	375.29	245.63	78075.69
Nov, 2039	374.11	246.81	77828.88
Dec, 2039	372.93	247.99	77580.89
Jan, 2040	371.74	249.18	77331.71
Feb, 2040	370.55	250.37	77081.34
Mar, 2040	369.35	251.57	76829.77
Apr, 2040	368.14	252.78	76576.99
May, 2040	366.93	253.99	76323.00
Jun, 2040	365.71	255.21	76067.80
Jul, 2040	364.49	256.43	75811.37
Aug, 2040	363.26	257.66	75553.71
Sep, 2040	362.03	258.89	75294.82
Oct, 2040	360.79	260.13	75034.69
Nov, 2040	359.54	261.38	74773.31
Dec, 2040	358.29	262.63	74510.68
Jan, 2041	357.03	263.89	74246.79
Feb, 2041	355.77	265.15	73981.64
Mar, 2041	354.50	266.42	73715.21
Apr, 2041	353.22	267.70	73447.51
May, 2041	351.94	268.98	73178.53
Jun, 2041	350.65	270.27	72908.25
Jul, 2041	349.35	271.57	72636.68
Aug, 2041	348.05	272.87	72363.82
Sep, 2041	346.74	274.18	72089.64
Oct, 2041	345.43	275.49	71814.15
Nov, 2041	344.11	276.81	71537.34
Dec, 2041	342.78	278.14	71259.20
Jan, 2042	341.45	279.47	70979.73
Feb, 2042	340.11	280.81	70698.92
Mar, 2042	338.77	282.15	70416.77
Apr, 2042	337.41	283.51	70133.26
May, 2042	336.06	284.86	69848.40
Jun, 2042	334.69	286.23	69562.17
Jul, 2042	333.32	287.60	69274.57
Aug, 2042	331.94	288.98	68985.59
Sep, 2042	330.56	290.36	68695.22
Oct, 2042	329.16	291.76	68403.47
Nov, 2042	327.77	293.15	68110.31
Dec, 2042	326.36	294.56	67815.76
Jan, 2043	324.95	295.97	67519.79
Feb, 2043	323.53	297.39	67222.40
Mar, 2043	322.11	298.81	66923.59
Apr, 2043	320.68	300.24	66623.34
May, 2043	319.24	301.68	66321.66
Jun, 2043	317.79	303.13	66018.53
Jul, 2043	316.34	304.58	65713.95
Aug, 2043	314.88	306.04	65407.91
Sep, 2043	313.41	307.51	65100.40
Oct, 2043	311.94	308.98	64791.42
Nov, 2043	310.46	310.46	64480.96
Dec, 2043	308.97	311.95	64169.01
Jan, 2044	307.48	313.44	63855.57
Feb, 2044	305.97	314.95	63540.62
Mar, 2044	304.47	316.45	63224.17
Apr, 2044	302.95	317.97	62906.20
May, 2044	301.43	319.49	62586.70
Jun, 2044	299.89	321.03	62265.68
Jul, 2044	298.36	322.56	61943.11
Aug, 2044	296.81	324.11	61619.00
Sep, 2044	295.26	325.66	61293.34
Oct, 2044	293.70	327.22	60966.12
Nov, 2044	292.13	328.79	60637.33
Dec, 2044	290.55	330.37	60306.96
Jan, 2045	288.97	331.95	59975.01
Feb, 2045	287.38	333.54	59641.47
Mar, 2045	285.78	335.14	59306.33
Apr, 2045	284.18	336.74	58969.59
May, 2045	282.56	338.36	58631.23
Jun, 2045	280.94	339.98	58291.25
Jul, 2045	279.31	341.61	57949.65
Aug, 2045	277.68	343.24	57606.40
Sep, 2045	276.03	344.89	57261.51
Oct, 2045	274.38	346.54	56914.97
Nov, 2045	272.72	348.20	56566.77
Dec, 2045	271.05	349.87	56216.90
Jan, 2046	269.37	351.55	55865.35
Feb, 2046	267.69	353.23	55512.12
Mar, 2046	266.00	354.92	55157.19
Apr, 2046	264.29	356.63	54800.57
May, 2046	262.59	358.33	54442.23
Jun, 2046	260.87	360.05	54082.18
Jul, 2046	259.14	361.78	53720.41
Aug, 2046	257.41	363.51	53356.90
Sep, 2046	255.67	365.25	52991.65
Oct, 2046	253.92	367.00	52624.64
Nov, 2046	252.16	368.76	52255.88
Dec, 2046	250.39	370.53	51885.36
Jan, 2047	248.62	372.30	51513.05
Feb, 2047	246.83	374.09	51138.97
Mar, 2047	245.04	375.88	50763.09
Apr, 2047	243.24	377.68	50385.41
May, 2047	241.43	379.49	50005.92
Jun, 2047	239.61	381.31	49624.61
Jul, 2047	237.78	383.14	49241.47
Aug, 2047	235.95	384.97	48856.50
Sep, 2047	234.10	386.82	48469.69
Oct, 2047	232.25	388.67	48081.02
Nov, 2047	230.39	390.53	47690.49
Dec, 2047	228.52	392.40	47298.08
Jan, 2048	226.64	394.28	46903.80
Feb, 2048	224.75	396.17	46507.63
Mar, 2048	222.85	398.07	46109.56
Apr, 2048	220.94	399.98	45709.58
May, 2048	219.03	401.89	45307.68
Jun, 2048	217.10	403.82	44903.86
Jul, 2048	215.16	405.76	44498.11
Aug, 2048	213.22	407.70	44090.41
Sep, 2048	211.27	409.65	43680.75
Oct, 2048	209.30	411.62	43269.14
Nov, 2048	207.33	413.59	42855.55
Dec, 2048	205.35	415.57	42439.98
Jan, 2049	203.36	417.56	42022.42
Feb, 2049	201.36	419.56	41602.85
Mar, 2049	199.35	421.57	41181.28
Apr, 2049	197.33	423.59	40757.69
May, 2049	195.30	425.62	40332.06
Jun, 2049	193.26	427.66	39904.40
Jul, 2049	191.21	429.71	39474.69
Aug, 2049	189.15	431.77	39042.92
Sep, 2049	187.08	433.84	38609.08
Oct, 2049	185.00	435.92	38173.16
Nov, 2049	182.91	438.01	37735.16
Dec, 2049	180.81	440.11	37295.05
Jan, 2050	178.71	442.21	36852.84
Feb, 2050	176.59	444.33	36408.50
Mar, 2050	174.46	446.46	35962.04
Apr, 2050	172.32	448.60	35513.44
May, 2050	170.17	450.75	35062.69
Jun, 2050	168.01	452.91	34609.77
Jul, 2050	165.84	455.08	34154.69
Aug, 2050	163.66	457.26	33697.43
Sep, 2050	161.47	459.45	33237.98
Oct, 2050	159.27	461.65	32776.32
Nov, 2050	157.05	463.87	32312.46
Dec, 2050	154.83	466.09	31846.37
Jan, 2051	152.60	468.32	31378.04
Feb, 2051	150.35	470.57	30907.48
Mar, 2051	148.10	472.82	30434.66
Apr, 2051	145.83	475.09	29959.57
May, 2051	143.56	477.36	29482.20
Jun, 2051	141.27	479.65	29002.55
Jul, 2051	138.97	481.95	28520.60
Aug, 2051	136.66	484.26	28036.35
Sep, 2051	134.34	486.58	27549.77
Oct, 2051	132.01	488.91	27060.86
Nov, 2051	129.67	491.25	26569.60
Dec, 2051	127.31	493.61	26075.99
Jan, 2052	124.95	495.97	25580.02
Feb, 2052	122.57	498.35	25081.67
Mar, 2052	120.18	500.74	24580.94
Apr, 2052	117.78	503.14	24077.80
May, 2052	115.37	505.55	23572.25
Jun, 2052	112.95	507.97	23064.28
Jul, 2052	110.52	510.40	22553.88
Aug, 2052	108.07	512.85	22041.03
Sep, 2052	105.61	515.31	21525.72
Oct, 2052	103.14	517.78	21007.95
Nov, 2052	100.66	520.26	20487.69
Dec, 2052	98.17	522.75	19964.94
Jan, 2053	95.67	525.25	19439.69
Feb, 2053	93.15	527.77	18911.91
Mar, 2053	90.62	530.30	18381.61
Apr, 2053	88.08	532.84	17848.77
May, 2053	85.53	535.39	17313.38
Jun, 2053	82.96	537.96	16775.42
Jul, 2053	80.38	540.54	16234.88
Aug, 2053	77.79	543.13	15691.75
Sep, 2053	75.19	545.73	15146.02
Oct, 2053	72.57	548.35	14597.68
Nov, 2053	69.95	550.97	14046.70
Dec, 2053	67.31	553.61	13493.09
Jan, 2054	64.65	556.27	12936.83
Feb, 2054	61.99	558.93	12377.89
Mar, 2054	59.31	561.61	11816.29
Apr, 2054	56.62	564.30	11251.98
May, 2054	53.92	567.00	10684.98
Jun, 2054	51.20	569.72	10115.26
Jul, 2054	48.47	572.45	9542.81
Aug, 2054	45.73	575.19	8967.61
Sep, 2054	42.97	577.95	8389.66
Oct, 2054	40.20	580.72	7808.94
Nov, 2054	37.42	583.50	7225.44
Dec, 2054	34.62	586.30	6639.14
Jan, 2055	31.81	589.11	6050.04
Feb, 2055	28.99	591.93	5458.11
Mar, 2055	26.15	594.77	4863.34
Apr, 2055	23.30	597.62	4265.72
May, 2055	20.44	600.48	3665.24
Jun, 2055	17.56	603.36	3061.89
Jul, 2055	14.67	606.25	2455.64
Aug, 2055	11.77	609.15	1846.48
Sep, 2055	8.85	612.07	1234.41
Oct, 2055	5.91	615.01	619.41
Nov, 2055	2.97	617.95	1.46