Mortgage Parameters

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

Mortgage Summary

Property Total:	$340,000
Down Payment	$102,000
Mortgage Amount:	$238,000
Mortgage Payment:	$1,388.90 / month
Estimated Tax:	+ $188.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,577.79 / month
Total Interest Paid:	$262,004.40 over 30 years
Total Tax Paid:	$68,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1140.42	248.48	237751.52
Jan, 2026	1139.23	249.67	237501.84
Feb, 2026	1138.03	250.87	237250.97
Mar, 2026	1136.83	252.07	236998.90
Apr, 2026	1135.62	253.28	236745.62
May, 2026	1134.41	254.49	236491.13
Jun, 2026	1133.19	255.71	236235.41
Jul, 2026	1131.96	256.94	235978.47
Aug, 2026	1130.73	258.17	235720.30
Sep, 2026	1129.49	259.41	235460.90
Oct, 2026	1128.25	260.65	235200.25
Nov, 2026	1127.00	261.90	234938.35
Dec, 2026	1125.75	263.15	234675.19
Jan, 2027	1124.49	264.41	234410.78
Feb, 2027	1123.22	265.68	234145.10
Mar, 2027	1121.95	266.95	233878.14
Apr, 2027	1120.67	268.23	233609.91
May, 2027	1119.38	269.52	233340.39
Jun, 2027	1118.09	270.81	233069.58
Jul, 2027	1116.79	272.11	232797.47
Aug, 2027	1115.49	273.41	232524.06
Sep, 2027	1114.18	274.72	232249.34
Oct, 2027	1112.86	276.04	231973.30
Nov, 2027	1111.54	277.36	231695.94
Dec, 2027	1110.21	278.69	231417.25
Jan, 2028	1108.87	280.03	231137.22
Feb, 2028	1107.53	281.37	230855.85
Mar, 2028	1106.18	282.72	230573.14
Apr, 2028	1104.83	284.07	230289.07
May, 2028	1103.47	285.43	230003.64
Jun, 2028	1102.10	286.80	229716.84
Jul, 2028	1100.73	288.17	229428.66
Aug, 2028	1099.35	289.55	229139.11
Sep, 2028	1097.96	290.94	228848.17
Oct, 2028	1096.56	292.34	228555.83
Nov, 2028	1095.16	293.74	228262.09
Dec, 2028	1093.76	295.14	227966.95
Jan, 2029	1092.34	296.56	227670.39
Feb, 2029	1090.92	297.98	227372.41
Mar, 2029	1089.49	299.41	227073.01
Apr, 2029	1088.06	300.84	226772.16
May, 2029	1086.62	302.28	226469.88
Jun, 2029	1085.17	303.73	226166.15
Jul, 2029	1083.71	305.19	225860.96
Aug, 2029	1082.25	306.65	225554.31
Sep, 2029	1080.78	308.12	225246.19
Oct, 2029	1079.30	309.60	224936.60
Nov, 2029	1077.82	311.08	224625.52
Dec, 2029	1076.33	312.57	224312.95
Jan, 2030	1074.83	314.07	223998.88
Feb, 2030	1073.33	315.57	223683.31
Mar, 2030	1071.82	317.08	223366.23
Apr, 2030	1070.30	318.60	223047.62
May, 2030	1068.77	320.13	222727.49
Jun, 2030	1067.24	321.66	222405.83
Jul, 2030	1065.69	323.21	222082.62
Aug, 2030	1064.15	324.75	221757.87
Sep, 2030	1062.59	326.31	221431.56
Oct, 2030	1061.03	327.87	221103.69
Nov, 2030	1059.46	329.44	220774.24
Dec, 2030	1057.88	331.02	220443.22
Jan, 2031	1056.29	332.61	220110.61
Feb, 2031	1054.70	334.20	219776.40
Mar, 2031	1053.10	335.80	219440.60
Apr, 2031	1051.49	337.41	219103.19
May, 2031	1049.87	339.03	218764.15
Jun, 2031	1048.24	340.66	218423.50
Jul, 2031	1046.61	342.29	218081.21
Aug, 2031	1044.97	343.93	217737.28
Sep, 2031	1043.32	345.58	217391.71
Oct, 2031	1041.67	347.23	217044.48
Nov, 2031	1040.00	348.90	216695.58
Dec, 2031	1038.33	350.57	216345.02
Jan, 2032	1036.65	352.25	215992.77
Feb, 2032	1034.97	353.93	215638.83
Mar, 2032	1033.27	355.63	215283.20
Apr, 2032	1031.57	357.33	214925.87
May, 2032	1029.85	359.05	214566.82
Jun, 2032	1028.13	360.77	214206.05
Jul, 2032	1026.40	362.50	213843.56
Aug, 2032	1024.67	364.23	213479.33
Sep, 2032	1022.92	365.98	213113.35
Oct, 2032	1021.17	367.73	212745.62
Nov, 2032	1019.41	369.49	212376.12
Dec, 2032	1017.64	371.26	212004.86
Jan, 2033	1015.86	373.04	211631.81
Feb, 2033	1014.07	374.83	211256.98
Mar, 2033	1012.27	376.63	210880.36
Apr, 2033	1010.47	378.43	210501.92
May, 2033	1008.66	380.24	210121.68
Jun, 2033	1006.83	382.07	209739.61
Jul, 2033	1005.00	383.90	209355.71
Aug, 2033	1003.16	385.74	208969.98
Sep, 2033	1001.31	387.59	208582.39
Oct, 2033	999.46	389.44	208192.95
Nov, 2033	997.59	391.31	207801.64
Dec, 2033	995.72	393.18	207408.46
Jan, 2034	993.83	395.07	207013.39
Feb, 2034	991.94	396.96	206616.43
Mar, 2034	990.04	398.86	206217.57
Apr, 2034	988.13	400.77	205816.79
May, 2034	986.21	402.69	205414.10
Jun, 2034	984.28	404.62	205009.47
Jul, 2034	982.34	406.56	204602.91
Aug, 2034	980.39	408.51	204194.40
Sep, 2034	978.43	410.47	203783.93
Oct, 2034	976.46	412.44	203371.49
Nov, 2034	974.49	414.41	202957.08
Dec, 2034	972.50	416.40	202540.69
Jan, 2035	970.51	418.39	202122.29
Feb, 2035	968.50	420.40	201701.90
Mar, 2035	966.49	422.41	201279.48
Apr, 2035	964.46	424.44	200855.05
May, 2035	962.43	426.47	200428.58
Jun, 2035	960.39	428.51	200000.07
Jul, 2035	958.33	430.57	199569.50
Aug, 2035	956.27	432.63	199136.87
Sep, 2035	954.20	434.70	198702.17
Oct, 2035	952.11	436.79	198265.38
Nov, 2035	950.02	438.88	197826.50
Dec, 2035	947.92	440.98	197385.52
Jan, 2036	945.81	443.09	196942.43
Feb, 2036	943.68	445.22	196497.21
Mar, 2036	941.55	447.35	196049.86
Apr, 2036	939.41	449.49	195600.37
May, 2036	937.25	451.65	195148.72
Jun, 2036	935.09	453.81	194694.90
Jul, 2036	932.91	455.99	194238.92
Aug, 2036	930.73	458.17	193780.75
Sep, 2036	928.53	460.37	193320.38
Oct, 2036	926.33	462.57	192857.81
Nov, 2036	924.11	464.79	192393.02
Dec, 2036	921.88	467.02	191926.00
Jan, 2037	919.65	469.25	191456.74
Feb, 2037	917.40	471.50	190985.24
Mar, 2037	915.14	473.76	190511.48
Apr, 2037	912.87	476.03	190035.45
May, 2037	910.59	478.31	189557.13
Jun, 2037	908.29	480.61	189076.53
Jul, 2037	905.99	482.91	188593.62
Aug, 2037	903.68	485.22	188108.40
Sep, 2037	901.35	487.55	187620.85
Oct, 2037	899.02	489.88	187130.97
Nov, 2037	896.67	492.23	186638.74
Dec, 2037	894.31	494.59	186144.15
Jan, 2038	891.94	496.96	185647.19
Feb, 2038	889.56	499.34	185147.85
Mar, 2038	887.17	501.73	184646.11
Apr, 2038	884.76	504.14	184141.98
May, 2038	882.35	506.55	183635.42
Jun, 2038	879.92	508.98	183126.44
Jul, 2038	877.48	511.42	182615.02
Aug, 2038	875.03	513.87	182101.15
Sep, 2038	872.57	516.33	181584.82
Oct, 2038	870.09	518.81	181066.02
Nov, 2038	867.61	521.29	180544.72
Dec, 2038	865.11	523.79	180020.93
Jan, 2039	862.60	526.30	179494.63
Feb, 2039	860.08	528.82	178965.81
Mar, 2039	857.54	531.36	178434.46
Apr, 2039	855.00	533.90	177900.55
May, 2039	852.44	536.46	177364.10
Jun, 2039	849.87	539.03	176825.06
Jul, 2039	847.29	541.61	176283.45
Aug, 2039	844.69	544.21	175739.24
Sep, 2039	842.08	546.82	175192.43
Oct, 2039	839.46	549.44	174642.99
Nov, 2039	836.83	552.07	174090.92
Dec, 2039	834.19	554.71	173536.21
Jan, 2040	831.53	557.37	172978.83
Feb, 2040	828.86	560.04	172418.79
Mar, 2040	826.17	562.73	171856.07
Apr, 2040	823.48	565.42	171290.64
May, 2040	820.77	568.13	170722.51
Jun, 2040	818.05	570.85	170151.66
Jul, 2040	815.31	573.59	169578.07
Aug, 2040	812.56	576.34	169001.73
Sep, 2040	809.80	579.10	168422.63
Oct, 2040	807.03	581.87	167840.75
Nov, 2040	804.24	584.66	167256.09
Dec, 2040	801.44	587.46	166668.62
Jan, 2041	798.62	590.28	166078.34
Feb, 2041	795.79	593.11	165485.24
Mar, 2041	792.95	595.95	164889.29
Apr, 2041	790.09	598.81	164290.48
May, 2041	787.23	601.67	163688.81
Jun, 2041	784.34	604.56	163084.25
Jul, 2041	781.45	607.45	162476.79
Aug, 2041	778.53	610.37	161866.43
Sep, 2041	775.61	613.29	161253.14
Oct, 2041	772.67	616.23	160636.91
Nov, 2041	769.72	619.18	160017.73
Dec, 2041	766.75	622.15	159395.58
Jan, 2042	763.77	625.13	158770.45
Feb, 2042	760.78	628.12	158142.33
Mar, 2042	757.77	631.13	157511.19
Apr, 2042	754.74	634.16	156877.03
May, 2042	751.70	637.20	156239.83
Jun, 2042	748.65	640.25	155599.58
Jul, 2042	745.58	643.32	154956.27
Aug, 2042	742.50	646.40	154309.86
Sep, 2042	739.40	649.50	153660.37
Oct, 2042	736.29	652.61	153007.75
Nov, 2042	733.16	655.74	152352.02
Dec, 2042	730.02	658.88	151693.14
Jan, 2043	726.86	662.04	151031.10
Feb, 2043	723.69	665.21	150365.89
Mar, 2043	720.50	668.40	149697.49
Apr, 2043	717.30	671.60	149025.89
May, 2043	714.08	674.82	148351.08
Jun, 2043	710.85	678.05	147673.03
Jul, 2043	707.60	681.30	146991.73
Aug, 2043	704.34	684.56	146307.16
Sep, 2043	701.06	687.84	145619.32
Oct, 2043	697.76	691.14	144928.18
Nov, 2043	694.45	694.45	144233.72
Dec, 2043	691.12	697.78	143535.94
Jan, 2044	687.78	701.12	142834.82
Feb, 2044	684.42	704.48	142130.34
Mar, 2044	681.04	707.86	141422.48
Apr, 2044	677.65	711.25	140711.23
May, 2044	674.24	714.66	139996.57
Jun, 2044	670.82	718.08	139278.48
Jul, 2044	667.38	721.52	138556.96
Aug, 2044	663.92	724.98	137831.98
Sep, 2044	660.44	728.46	137103.52
Oct, 2044	656.95	731.95	136371.58
Nov, 2044	653.45	735.45	135636.13
Dec, 2044	649.92	738.98	134897.15
Jan, 2045	646.38	742.52	134154.63
Feb, 2045	642.82	746.08	133408.56
Mar, 2045	639.25	749.65	132658.90
Apr, 2045	635.66	753.24	131905.66
May, 2045	632.05	756.85	131148.81
Jun, 2045	628.42	760.48	130388.33
Jul, 2045	624.78	764.12	129624.21
Aug, 2045	621.12	767.78	128856.42
Sep, 2045	617.44	771.46	128084.96
Oct, 2045	613.74	775.16	127309.80
Nov, 2045	610.03	778.87	126530.93
Dec, 2045	606.29	782.61	125748.32
Jan, 2046	602.54	786.36	124961.97
Feb, 2046	598.78	790.12	124171.84
Mar, 2046	594.99	793.91	123377.93
Apr, 2046	591.19	797.71	122580.22
May, 2046	587.36	801.54	121778.68
Jun, 2046	583.52	805.38	120973.30
Jul, 2046	579.66	809.24	120164.07
Aug, 2046	575.79	813.11	119350.95
Sep, 2046	571.89	817.01	118533.94
Oct, 2046	567.98	820.92	117713.02
Nov, 2046	564.04	824.86	116888.16
Dec, 2046	560.09	828.81	116059.35
Jan, 2047	556.12	832.78	115226.57
Feb, 2047	552.13	836.77	114389.80
Mar, 2047	548.12	840.78	113549.01
Apr, 2047	544.09	844.81	112704.20
May, 2047	540.04	848.86	111855.34
Jun, 2047	535.97	852.93	111002.42
Jul, 2047	531.89	857.01	110145.40
Aug, 2047	527.78	861.12	109284.28
Sep, 2047	523.65	865.25	108419.04
Oct, 2047	519.51	869.39	107549.65
Nov, 2047	515.34	873.56	106676.09
Dec, 2047	511.16	877.74	105798.34
Jan, 2048	506.95	881.95	104916.39
Feb, 2048	502.72	886.18	104030.22
Mar, 2048	498.48	890.42	103139.80
Apr, 2048	494.21	894.69	102245.11
May, 2048	489.92	898.98	101346.13
Jun, 2048	485.62	903.28	100442.85
Jul, 2048	481.29	907.61	99535.24
Aug, 2048	476.94	911.96	98623.28
Sep, 2048	472.57	916.33	97706.95
Oct, 2048	468.18	920.72	96786.23
Nov, 2048	463.77	925.13	95861.09
Dec, 2048	459.33	929.57	94931.53
Jan, 2049	454.88	934.02	93997.51
Feb, 2049	450.40	938.50	93059.01
Mar, 2049	445.91	942.99	92116.02
Apr, 2049	441.39	947.51	91168.51
May, 2049	436.85	952.05	90216.46
Jun, 2049	432.29	956.61	89259.85
Jul, 2049	427.70	961.20	88298.65
Aug, 2049	423.10	965.80	87332.85
Sep, 2049	418.47	970.43	86362.42
Oct, 2049	413.82	975.08	85387.34
Nov, 2049	409.15	979.75	84407.59
Dec, 2049	404.45	984.45	83423.14
Jan, 2050	399.74	989.16	82433.97
Feb, 2050	395.00	993.90	81440.07
Mar, 2050	390.23	998.67	80441.40
Apr, 2050	385.45	1003.45	79437.95
May, 2050	380.64	1008.26	78429.69
Jun, 2050	375.81	1013.09	77416.60
Jul, 2050	370.95	1017.95	76398.66
Aug, 2050	366.08	1022.82	75375.83
Sep, 2050	361.18	1027.72	74348.11
Oct, 2050	356.25	1032.65	73315.46
Nov, 2050	351.30	1037.60	72277.86
Dec, 2050	346.33	1042.57	71235.30
Jan, 2051	341.34	1047.56	70187.73
Feb, 2051	336.32	1052.58	69135.15
Mar, 2051	331.27	1057.63	68077.52
Apr, 2051	326.20	1062.70	67014.82
May, 2051	321.11	1067.79	65947.04
Jun, 2051	316.00	1072.90	64874.13
Jul, 2051	310.86	1078.04	63796.09
Aug, 2051	305.69	1083.21	62712.88
Sep, 2051	300.50	1088.40	61624.48
Oct, 2051	295.28	1093.62	60530.86
Nov, 2051	290.04	1098.86	59432.01
Dec, 2051	284.78	1104.12	58327.88
Jan, 2052	279.49	1109.41	57218.47
Feb, 2052	274.17	1114.73	56103.74
Mar, 2052	268.83	1120.07	54983.67
Apr, 2052	263.46	1125.44	53858.24
May, 2052	258.07	1130.83	52727.41
Jun, 2052	252.65	1136.25	51591.16
Jul, 2052	247.21	1141.69	50449.47
Aug, 2052	241.74	1147.16	49302.30
Sep, 2052	236.24	1152.66	48149.64
Oct, 2052	230.72	1158.18	46991.46
Nov, 2052	225.17	1163.73	45827.73
Dec, 2052	219.59	1169.31	44658.42
Jan, 2053	213.99	1174.91	43483.51
Feb, 2053	208.36	1180.54	42302.97
Mar, 2053	202.70	1186.20	41116.77
Apr, 2053	197.02	1191.88	39924.89
May, 2053	191.31	1197.59	38727.29
Jun, 2053	185.57	1203.33	37523.96
Jul, 2053	179.80	1209.10	36314.86
Aug, 2053	174.01	1214.89	35099.97
Sep, 2053	168.19	1220.71	33879.26
Oct, 2053	162.34	1226.56	32652.70
Nov, 2053	156.46	1232.44	31420.26
Dec, 2053	150.56	1238.34	30181.91
Jan, 2054	144.62	1244.28	28937.64
Feb, 2054	138.66	1250.24	27687.40
Mar, 2054	132.67	1256.23	26431.16
Apr, 2054	126.65	1262.25	25168.91
May, 2054	120.60	1268.30	23900.61
Jun, 2054	114.52	1274.38	22626.24
Jul, 2054	108.42	1280.48	21345.76
Aug, 2054	102.28	1286.62	20059.14
Sep, 2054	96.12	1292.78	18766.35
Oct, 2054	89.92	1298.98	17467.38
Nov, 2054	83.70	1305.20	16162.17
Dec, 2054	77.44	1311.46	14850.72
Jan, 2055	71.16	1317.74	13532.98
Feb, 2055	64.85	1324.05	12208.92
Mar, 2055	58.50	1330.40	10878.52
Apr, 2055	52.13	1336.77	9541.75
May, 2055	45.72	1343.18	8198.57
Jun, 2055	39.28	1349.62	6848.96
Jul, 2055	32.82	1356.08	5492.87
Aug, 2055	26.32	1362.58	4130.29
Sep, 2055	19.79	1369.11	2761.19
Oct, 2055	13.23	1375.67	1385.52
Nov, 2055	6.64	1382.26	3.25