Mortgage Parameters

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

Mortgage Summary

Property Total:	$144,500
Down Payment	$43,350
Mortgage Amount:	$101,150
Mortgage Payment:	$590.28 / month
Estimated Tax:	+ $80.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $670.56 / month
Total Interest Paid:	$111,351.60 over 30 years
Total Tax Paid:	$28,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	484.68	105.60	101044.40
Jan, 2026	484.17	106.11	100938.29
Feb, 2026	483.66	106.62	100831.67
Mar, 2026	483.15	107.13	100724.54
Apr, 2026	482.64	107.64	100616.90
May, 2026	482.12	108.16	100508.74
Jun, 2026	481.60	108.68	100400.07
Jul, 2026	481.08	109.20	100290.87
Aug, 2026	480.56	109.72	100181.15
Sep, 2026	480.03	110.25	100070.91
Oct, 2026	479.51	110.77	99960.13
Nov, 2026	478.98	111.30	99848.83
Dec, 2026	478.44	111.84	99736.99
Jan, 2027	477.91	112.37	99624.62
Feb, 2027	477.37	112.91	99511.71
Mar, 2027	476.83	113.45	99398.25
Apr, 2027	476.28	114.00	99284.26
May, 2027	475.74	114.54	99169.71
Jun, 2027	475.19	115.09	99054.62
Jul, 2027	474.64	115.64	98938.98
Aug, 2027	474.08	116.20	98822.78
Sep, 2027	473.53	116.75	98706.03
Oct, 2027	472.97	117.31	98588.71
Nov, 2027	472.40	117.88	98470.84
Dec, 2027	471.84	118.44	98352.40
Jan, 2028	471.27	119.01	98233.39
Feb, 2028	470.70	119.58	98113.81
Mar, 2028	470.13	120.15	97993.66
Apr, 2028	469.55	120.73	97872.93
May, 2028	468.97	121.31	97751.63
Jun, 2028	468.39	121.89	97629.74
Jul, 2028	467.81	122.47	97507.27
Aug, 2028	467.22	123.06	97384.21
Sep, 2028	466.63	123.65	97260.56
Oct, 2028	466.04	124.24	97136.32
Nov, 2028	465.44	124.84	97011.49
Dec, 2028	464.85	125.43	96886.06
Jan, 2029	464.25	126.03	96760.02
Feb, 2029	463.64	126.64	96633.38
Mar, 2029	463.03	127.25	96506.14
Apr, 2029	462.43	127.85	96378.28
May, 2029	461.81	128.47	96249.82
Jun, 2029	461.20	129.08	96120.73
Jul, 2029	460.58	129.70	95991.03
Aug, 2029	459.96	130.32	95860.71
Sep, 2029	459.33	130.95	95729.76
Oct, 2029	458.71	131.57	95598.19
Nov, 2029	458.07	132.21	95465.98
Dec, 2029	457.44	132.84	95333.14
Jan, 2030	456.80	133.48	95199.67
Feb, 2030	456.17	134.11	95065.55
Mar, 2030	455.52	134.76	94930.79
Apr, 2030	454.88	135.40	94795.39
May, 2030	454.23	136.05	94659.34
Jun, 2030	453.58	136.70	94522.63
Jul, 2030	452.92	137.36	94385.28
Aug, 2030	452.26	138.02	94247.26
Sep, 2030	451.60	138.68	94108.58
Oct, 2030	450.94	139.34	93969.24
Nov, 2030	450.27	140.01	93829.23
Dec, 2030	449.60	140.68	93688.54
Jan, 2031	448.92	141.36	93547.19
Feb, 2031	448.25	142.03	93405.16
Mar, 2031	447.57	142.71	93262.44
Apr, 2031	446.88	143.40	93119.04
May, 2031	446.20	144.08	92974.96
Jun, 2031	445.51	144.77	92830.18
Jul, 2031	444.81	145.47	92684.72
Aug, 2031	444.11	146.17	92538.55
Sep, 2031	443.41	146.87	92391.68
Oct, 2031	442.71	147.57	92244.11
Nov, 2031	442.00	148.28	92095.84
Dec, 2031	441.29	148.99	91946.85
Jan, 2032	440.58	149.70	91797.15
Feb, 2032	439.86	150.42	91646.73
Mar, 2032	439.14	151.14	91495.59
Apr, 2032	438.42	151.86	91343.73
May, 2032	437.69	152.59	91191.14
Jun, 2032	436.96	153.32	91037.81
Jul, 2032	436.22	154.06	90883.76
Aug, 2032	435.48	154.80	90728.96
Sep, 2032	434.74	155.54	90573.42
Oct, 2032	434.00	156.28	90417.14
Nov, 2032	433.25	157.03	90260.11
Dec, 2032	432.50	157.78	90102.33
Jan, 2033	431.74	158.54	89943.79
Feb, 2033	430.98	159.30	89784.49
Mar, 2033	430.22	160.06	89624.42
Apr, 2033	429.45	160.83	89463.59
May, 2033	428.68	161.60	89301.99
Jun, 2033	427.91	162.37	89139.62
Jul, 2033	427.13	163.15	88976.47
Aug, 2033	426.35	163.93	88812.53
Sep, 2033	425.56	164.72	88647.81
Oct, 2033	424.77	165.51	88482.30
Nov, 2033	423.98	166.30	88316.00
Dec, 2033	423.18	167.10	88148.90
Jan, 2034	422.38	167.90	87981.00
Feb, 2034	421.58	168.70	87812.30
Mar, 2034	420.77	169.51	87642.79
Apr, 2034	419.96	170.32	87472.46
May, 2034	419.14	171.14	87301.32
Jun, 2034	418.32	171.96	87129.36
Jul, 2034	417.49	172.79	86956.57
Aug, 2034	416.67	173.61	86782.96
Sep, 2034	415.84	174.44	86608.51
Oct, 2034	415.00	175.28	86433.23
Nov, 2034	414.16	176.12	86257.11
Dec, 2034	413.32	176.96	86080.15
Jan, 2035	412.47	177.81	85902.34
Feb, 2035	411.62	178.66	85723.67
Mar, 2035	410.76	179.52	85544.15
Apr, 2035	409.90	180.38	85363.77
May, 2035	409.03	181.25	85182.52
Jun, 2035	408.17	182.11	85000.41
Jul, 2035	407.29	182.99	84817.42
Aug, 2035	406.42	183.86	84633.56
Sep, 2035	405.54	184.74	84448.82
Oct, 2035	404.65	185.63	84263.19
Nov, 2035	403.76	186.52	84076.67
Dec, 2035	402.87	187.41	83889.26
Jan, 2036	401.97	188.31	83700.94
Feb, 2036	401.07	189.21	83511.73
Mar, 2036	400.16	190.12	83321.61
Apr, 2036	399.25	191.03	83130.58
May, 2036	398.33	191.95	82938.64
Jun, 2036	397.41	192.87	82745.77
Jul, 2036	396.49	193.79	82551.98
Aug, 2036	395.56	194.72	82357.26
Sep, 2036	394.63	195.65	82161.61
Oct, 2036	393.69	196.59	81965.02
Nov, 2036	392.75	197.53	81767.49
Dec, 2036	391.80	198.48	81569.01
Jan, 2037	390.85	199.43	81369.58
Feb, 2037	389.90	200.38	81169.20
Mar, 2037	388.94	201.34	80967.86
Apr, 2037	387.97	202.31	80765.55
May, 2037	387.00	203.28	80562.27
Jun, 2037	386.03	204.25	80358.02
Jul, 2037	385.05	205.23	80152.79
Aug, 2037	384.07	206.21	79946.57
Sep, 2037	383.08	207.20	79739.37
Oct, 2037	382.08	208.20	79531.17
Nov, 2037	381.09	209.19	79321.98
Dec, 2037	380.08	210.20	79111.78
Jan, 2038	379.08	211.20	78900.58
Feb, 2038	378.07	212.21	78688.37
Mar, 2038	377.05	213.23	78475.13
Apr, 2038	376.03	214.25	78260.88
May, 2038	375.00	215.28	78045.60
Jun, 2038	373.97	216.31	77829.29
Jul, 2038	372.93	217.35	77611.94
Aug, 2038	371.89	218.39	77393.55
Sep, 2038	370.84	219.44	77174.12
Oct, 2038	369.79	220.49	76953.63
Nov, 2038	368.74	221.54	76732.09
Dec, 2038	367.67	222.61	76509.48
Jan, 2039	366.61	223.67	76285.81
Feb, 2039	365.54	224.74	76061.06
Mar, 2039	364.46	225.82	75835.24
Apr, 2039	363.38	226.90	75608.34
May, 2039	362.29	227.99	75380.35
Jun, 2039	361.20	229.08	75151.27
Jul, 2039	360.10	230.18	74921.09
Aug, 2039	359.00	231.28	74689.80
Sep, 2039	357.89	232.39	74457.41
Oct, 2039	356.78	233.50	74223.91
Nov, 2039	355.66	234.62	73989.28
Dec, 2039	354.53	235.75	73753.54
Jan, 2040	353.40	236.88	73516.66
Feb, 2040	352.27	238.01	73278.65
Mar, 2040	351.13	239.15	73039.49
Apr, 2040	349.98	240.30	72799.19
May, 2040	348.83	241.45	72557.74
Jun, 2040	347.67	242.61	72315.14
Jul, 2040	346.51	243.77	72071.37
Aug, 2040	345.34	244.94	71826.43
Sep, 2040	344.17	246.11	71580.32
Oct, 2040	342.99	247.29	71333.03
Nov, 2040	341.80	248.48	71084.55
Dec, 2040	340.61	249.67	70834.88
Jan, 2041	339.42	250.86	70584.02
Feb, 2041	338.22	252.06	70331.96
Mar, 2041	337.01	253.27	70078.68
Apr, 2041	335.79	254.49	69824.20
May, 2041	334.57	255.71	69568.49
Jun, 2041	333.35	256.93	69311.56
Jul, 2041	332.12	258.16	69053.40
Aug, 2041	330.88	259.40	68794.00
Sep, 2041	329.64	260.64	68533.36
Oct, 2041	328.39	261.89	68271.47
Nov, 2041	327.13	263.15	68008.32
Dec, 2041	325.87	264.41	67743.91
Jan, 2042	324.61	265.67	67478.24
Feb, 2042	323.33	266.95	67211.29
Mar, 2042	322.05	268.23	66943.07
Apr, 2042	320.77	269.51	66673.55
May, 2042	319.48	270.80	66402.75
Jun, 2042	318.18	272.10	66130.65
Jul, 2042	316.88	273.40	65857.25
Aug, 2042	315.57	274.71	65582.53
Sep, 2042	314.25	276.03	65306.50
Oct, 2042	312.93	277.35	65029.15
Nov, 2042	311.60	278.68	64750.47
Dec, 2042	310.26	280.02	64470.45
Jan, 2043	308.92	281.36	64189.09
Feb, 2043	307.57	282.71	63906.39
Mar, 2043	306.22	284.06	63622.32
Apr, 2043	304.86	285.42	63336.90
May, 2043	303.49	286.79	63050.11
Jun, 2043	302.12	288.16	62761.94
Jul, 2043	300.73	289.55	62472.40
Aug, 2043	299.35	290.93	62181.47
Sep, 2043	297.95	292.33	61889.14
Oct, 2043	296.55	293.73	61595.41
Nov, 2043	295.14	295.14	61300.28
Dec, 2043	293.73	296.55	61003.73
Jan, 2044	292.31	297.97	60705.76
Feb, 2044	290.88	299.40	60406.36
Mar, 2044	289.45	300.83	60105.52
Apr, 2044	288.01	302.27	59803.25
May, 2044	286.56	303.72	59499.53
Jun, 2044	285.10	305.18	59194.35
Jul, 2044	283.64	306.64	58887.71
Aug, 2044	282.17	308.11	58579.60
Sep, 2044	280.69	309.59	58270.01
Oct, 2044	279.21	311.07	57958.94
Nov, 2044	277.72	312.56	57646.38
Dec, 2044	276.22	314.06	57332.33
Jan, 2045	274.72	315.56	57016.76
Feb, 2045	273.21	317.07	56699.69
Mar, 2045	271.69	318.59	56381.09
Apr, 2045	270.16	320.12	56060.97
May, 2045	268.63	321.65	55739.32
Jun, 2045	267.08	323.20	55416.12
Jul, 2045	265.54	324.74	55091.38
Aug, 2045	263.98	326.30	54765.08
Sep, 2045	262.42	327.86	54437.21
Oct, 2045	260.84	329.44	54107.78
Nov, 2045	259.27	331.01	53776.77
Dec, 2045	257.68	332.60	53444.17
Jan, 2046	256.09	334.19	53109.97
Feb, 2046	254.49	335.79	52774.18
Mar, 2046	252.88	337.40	52436.77
Apr, 2046	251.26	339.02	52097.75
May, 2046	249.64	340.64	51757.11
Jun, 2046	248.00	342.28	51414.83
Jul, 2046	246.36	343.92	51070.91
Aug, 2046	244.71	345.57	50725.35
Sep, 2046	243.06	347.22	50378.13
Oct, 2046	241.40	348.88	50029.24
Nov, 2046	239.72	350.56	49678.69
Dec, 2046	238.04	352.24	49326.45
Jan, 2047	236.36	353.92	48972.53
Feb, 2047	234.66	355.62	48616.91
Mar, 2047	232.96	357.32	48259.58
Apr, 2047	231.24	359.04	47900.55
May, 2047	229.52	360.76	47539.79
Jun, 2047	227.79	362.49	47177.30
Jul, 2047	226.06	364.22	46813.08
Aug, 2047	224.31	365.97	46447.12
Sep, 2047	222.56	367.72	46079.39
Oct, 2047	220.80	369.48	45709.91
Nov, 2047	219.03	371.25	45338.66
Dec, 2047	217.25	373.03	44965.63
Jan, 2048	215.46	374.82	44590.81
Feb, 2048	213.66	376.62	44214.19
Mar, 2048	211.86	378.42	43835.77
Apr, 2048	210.05	380.23	43455.54
May, 2048	208.22	382.06	43073.48
Jun, 2048	206.39	383.89	42689.60
Jul, 2048	204.55	385.73	42303.87
Aug, 2048	202.71	387.57	41916.30
Sep, 2048	200.85	389.43	41526.86
Oct, 2048	198.98	391.30	41135.57
Nov, 2048	197.11	393.17	40742.40
Dec, 2048	195.22	395.06	40347.34
Jan, 2049	193.33	396.95	39950.39
Feb, 2049	191.43	398.85	39551.54
Mar, 2049	189.52	400.76	39150.78
Apr, 2049	187.60	402.68	38748.09
May, 2049	185.67	404.61	38343.48
Jun, 2049	183.73	406.55	37936.93
Jul, 2049	181.78	408.50	37528.43
Aug, 2049	179.82	410.46	37117.98
Sep, 2049	177.86	412.42	36705.55
Oct, 2049	175.88	414.40	36291.15
Nov, 2049	173.90	416.38	35874.77
Dec, 2049	171.90	418.38	35456.39
Jan, 2050	169.90	420.38	35036.00
Feb, 2050	167.88	422.40	34613.61
Mar, 2050	165.86	424.42	34189.18
Apr, 2050	163.82	426.46	33762.73
May, 2050	161.78	428.50	33334.22
Jun, 2050	159.73	430.55	32903.67
Jul, 2050	157.66	432.62	32471.05
Aug, 2050	155.59	434.69	32036.37
Sep, 2050	153.51	436.77	31599.59
Oct, 2050	151.41	438.87	31160.73
Nov, 2050	149.31	440.97	30719.76
Dec, 2050	147.20	443.08	30276.68
Jan, 2051	145.08	445.20	29831.47
Feb, 2051	142.94	447.34	29384.14
Mar, 2051	140.80	449.48	28934.66
Apr, 2051	138.65	451.63	28483.02
May, 2051	136.48	453.80	28029.22
Jun, 2051	134.31	455.97	27573.25
Jul, 2051	132.12	458.16	27115.09
Aug, 2051	129.93	460.35	26654.74
Sep, 2051	127.72	462.56	26192.18
Oct, 2051	125.50	464.78	25727.40
Nov, 2051	123.28	467.00	25260.40
Dec, 2051	121.04	469.24	24791.16
Jan, 2052	118.79	471.49	24319.67
Feb, 2052	116.53	473.75	23845.92
Mar, 2052	114.26	476.02	23369.90
Apr, 2052	111.98	478.30	22891.60
May, 2052	109.69	480.59	22411.01
Jun, 2052	107.39	482.89	21928.12
Jul, 2052	105.07	485.21	21442.91
Aug, 2052	102.75	487.53	20955.38
Sep, 2052	100.41	489.87	20465.51
Oct, 2052	98.06	492.22	19973.29
Nov, 2052	95.71	494.57	19478.72
Dec, 2052	93.34	496.94	18981.77
Jan, 2053	90.95	499.33	18482.45
Feb, 2053	88.56	501.72	17980.73
Mar, 2053	86.16	504.12	17476.61
Apr, 2053	83.74	506.54	16970.07
May, 2053	81.31	508.97	16461.10
Jun, 2053	78.88	511.40	15949.70
Jul, 2053	76.43	513.85	15435.85
Aug, 2053	73.96	516.32	14919.53
Sep, 2053	71.49	518.79	14400.74
Oct, 2053	69.00	521.28	13879.46
Nov, 2053	66.51	523.77	13355.69
Dec, 2053	64.00	526.28	12829.40
Jan, 2054	61.47	528.81	12300.60
Feb, 2054	58.94	531.34	11769.26
Mar, 2054	56.39	533.89	11235.37
Apr, 2054	53.84	536.44	10698.93
May, 2054	51.27	539.01	10159.92
Jun, 2054	48.68	541.60	9618.32
Jul, 2054	46.09	544.19	9074.13
Aug, 2054	43.48	546.80	8527.33
Sep, 2054	40.86	549.42	7977.91
Oct, 2054	38.23	552.05	7425.85
Nov, 2054	35.58	554.70	6871.16
Dec, 2054	32.92	557.36	6313.80
Jan, 2055	30.25	560.03	5753.77
Feb, 2055	27.57	562.71	5191.06
Mar, 2055	24.87	565.41	4625.66
Apr, 2055	22.16	568.12	4057.54
May, 2055	19.44	570.84	3486.70
Jun, 2055	16.71	573.57	2913.13
Jul, 2055	13.96	576.32	2336.81
Aug, 2055	11.20	579.08	1757.73
Sep, 2055	8.42	581.86	1175.87
Oct, 2055	5.63	584.65	591.22
Nov, 2055	2.83	587.45	3.78