Mortgage Parameters

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

Mortgage Summary

Property Total:	$134,500
Down Payment	$40,350
Mortgage Amount:	$94,150
Mortgage Payment:	$549.43 / month
Estimated Tax:	+ $74.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $624.15 / month
Total Interest Paid:	$103,644.00 over 30 years
Total Tax Paid:	$26,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	451.14	98.29	94051.71
Jan, 2026	450.66	98.77	93952.94
Feb, 2026	450.19	99.24	93853.70
Mar, 2026	449.72	99.71	93753.99
Apr, 2026	449.24	100.19	93653.79
May, 2026	448.76	100.67	93553.12
Jun, 2026	448.28	101.15	93451.97
Jul, 2026	447.79	101.64	93350.33
Aug, 2026	447.30	102.13	93248.20
Sep, 2026	446.81	102.62	93145.59
Oct, 2026	446.32	103.11	93042.48
Nov, 2026	445.83	103.60	92938.88
Dec, 2026	445.33	104.10	92834.78
Jan, 2027	444.83	104.60	92730.18
Feb, 2027	444.33	105.10	92625.09
Mar, 2027	443.83	105.60	92519.48
Apr, 2027	443.32	106.11	92413.38
May, 2027	442.81	106.62	92306.76
Jun, 2027	442.30	107.13	92199.63
Jul, 2027	441.79	107.64	92091.99
Aug, 2027	441.27	108.16	91983.84
Sep, 2027	440.76	108.67	91875.16
Oct, 2027	440.24	109.19	91765.97
Nov, 2027	439.71	109.72	91656.25
Dec, 2027	439.19	110.24	91546.01
Jan, 2028	438.66	110.77	91435.23
Feb, 2028	438.13	111.30	91323.93
Mar, 2028	437.59	111.84	91212.10
Apr, 2028	437.06	112.37	91099.72
May, 2028	436.52	112.91	90986.81
Jun, 2028	435.98	113.45	90873.36
Jul, 2028	435.43	114.00	90759.37
Aug, 2028	434.89	114.54	90644.82
Sep, 2028	434.34	115.09	90529.73
Oct, 2028	433.79	115.64	90414.09
Nov, 2028	433.23	116.20	90297.90
Dec, 2028	432.68	116.75	90181.14
Jan, 2029	432.12	117.31	90063.83
Feb, 2029	431.56	117.87	89945.96
Mar, 2029	430.99	118.44	89827.52
Apr, 2029	430.42	119.01	89708.51
May, 2029	429.85	119.58	89588.94
Jun, 2029	429.28	120.15	89468.79
Jul, 2029	428.70	120.73	89348.06
Aug, 2029	428.13	121.30	89226.76
Sep, 2029	427.54	121.89	89104.87
Oct, 2029	426.96	122.47	88982.40
Nov, 2029	426.37	123.06	88859.35
Dec, 2029	425.78	123.65	88735.70
Jan, 2030	425.19	124.24	88611.46
Feb, 2030	424.60	124.83	88486.63
Mar, 2030	424.00	125.43	88361.20
Apr, 2030	423.40	126.03	88235.17
May, 2030	422.79	126.64	88108.53
Jun, 2030	422.19	127.24	87981.29
Jul, 2030	421.58	127.85	87853.43
Aug, 2030	420.96	128.47	87724.97
Sep, 2030	420.35	129.08	87595.89
Oct, 2030	419.73	129.70	87466.19
Nov, 2030	419.11	130.32	87335.87
Dec, 2030	418.48	130.95	87204.92
Jan, 2031	417.86	131.57	87073.35
Feb, 2031	417.23	132.20	86941.14
Mar, 2031	416.59	132.84	86808.31
Apr, 2031	415.96	133.47	86674.83
May, 2031	415.32	134.11	86540.72
Jun, 2031	414.67	134.76	86405.96
Jul, 2031	414.03	135.40	86270.56
Aug, 2031	413.38	136.05	86134.51
Sep, 2031	412.73	136.70	85997.81
Oct, 2031	412.07	137.36	85860.45
Nov, 2031	411.41	138.02	85722.44
Dec, 2031	410.75	138.68	85583.76
Jan, 2032	410.09	139.34	85444.42
Feb, 2032	409.42	140.01	85304.41
Mar, 2032	408.75	140.68	85163.73
Apr, 2032	408.08	141.35	85022.38
May, 2032	407.40	142.03	84880.35
Jun, 2032	406.72	142.71	84737.63
Jul, 2032	406.03	143.40	84594.24
Aug, 2032	405.35	144.08	84450.16
Sep, 2032	404.66	144.77	84305.38
Oct, 2032	403.96	145.47	84159.92
Nov, 2032	403.27	146.16	84013.75
Dec, 2032	402.57	146.86	83866.89
Jan, 2033	401.86	147.57	83719.32
Feb, 2033	401.16	148.27	83571.05
Mar, 2033	400.44	148.99	83422.06
Apr, 2033	399.73	149.70	83272.36
May, 2033	399.01	150.42	83121.94
Jun, 2033	398.29	151.14	82970.81
Jul, 2033	397.57	151.86	82818.95
Aug, 2033	396.84	152.59	82666.36
Sep, 2033	396.11	153.32	82513.04
Oct, 2033	395.37	154.06	82358.98
Nov, 2033	394.64	154.79	82204.19
Dec, 2033	393.90	155.53	82048.65
Jan, 2034	393.15	156.28	81892.37
Feb, 2034	392.40	157.03	81735.34
Mar, 2034	391.65	157.78	81577.56
Apr, 2034	390.89	158.54	81419.03
May, 2034	390.13	159.30	81259.73
Jun, 2034	389.37	160.06	81099.67
Jul, 2034	388.60	160.83	80938.84
Aug, 2034	387.83	161.60	80777.24
Sep, 2034	387.06	162.37	80614.87
Oct, 2034	386.28	163.15	80451.72
Nov, 2034	385.50	163.93	80287.79
Dec, 2034	384.71	164.72	80123.07
Jan, 2035	383.92	165.51	79957.56
Feb, 2035	383.13	166.30	79791.26
Mar, 2035	382.33	167.10	79624.17
Apr, 2035	381.53	167.90	79456.27
May, 2035	380.73	168.70	79287.57
Jun, 2035	379.92	169.51	79118.06
Jul, 2035	379.11	170.32	78947.73
Aug, 2035	378.29	171.14	78776.59
Sep, 2035	377.47	171.96	78604.64
Oct, 2035	376.65	172.78	78431.85
Nov, 2035	375.82	173.61	78258.24
Dec, 2035	374.99	174.44	78083.80
Jan, 2036	374.15	175.28	77908.52
Feb, 2036	373.31	176.12	77732.40
Mar, 2036	372.47	176.96	77555.44
Apr, 2036	371.62	177.81	77377.63
May, 2036	370.77	178.66	77198.97
Jun, 2036	369.91	179.52	77019.45
Jul, 2036	369.05	180.38	76839.07
Aug, 2036	368.19	181.24	76657.83
Sep, 2036	367.32	182.11	76475.72
Oct, 2036	366.45	182.98	76292.73
Nov, 2036	365.57	183.86	76108.87
Dec, 2036	364.69	184.74	75924.13
Jan, 2037	363.80	185.63	75738.50
Feb, 2037	362.91	186.52	75551.99
Mar, 2037	362.02	187.41	75364.58
Apr, 2037	361.12	188.31	75176.27
May, 2037	360.22	189.21	74987.06
Jun, 2037	359.31	190.12	74796.94
Jul, 2037	358.40	191.03	74605.91
Aug, 2037	357.49	191.94	74413.97
Sep, 2037	356.57	192.86	74221.11
Oct, 2037	355.64	193.79	74027.32
Nov, 2037	354.71	194.72	73832.60
Dec, 2037	353.78	195.65	73636.96
Jan, 2038	352.84	196.59	73440.37
Feb, 2038	351.90	197.53	73242.84
Mar, 2038	350.96	198.47	73044.37
Apr, 2038	350.00	199.43	72844.94
May, 2038	349.05	200.38	72644.56
Jun, 2038	348.09	201.34	72443.22
Jul, 2038	347.12	202.31	72240.91
Aug, 2038	346.15	203.28	72037.64
Sep, 2038	345.18	204.25	71833.39
Oct, 2038	344.20	205.23	71628.16
Nov, 2038	343.22	206.21	71421.95
Dec, 2038	342.23	207.20	71214.75
Jan, 2039	341.24	208.19	71006.55
Feb, 2039	340.24	209.19	70797.36
Mar, 2039	339.24	210.19	70587.17
Apr, 2039	338.23	211.20	70375.97
May, 2039	337.22	212.21	70163.76
Jun, 2039	336.20	213.23	69950.53
Jul, 2039	335.18	214.25	69736.28
Aug, 2039	334.15	215.28	69521.00
Sep, 2039	333.12	216.31	69304.69
Oct, 2039	332.08	217.35	69087.35
Nov, 2039	331.04	218.39	68868.96
Dec, 2039	330.00	219.43	68649.53
Jan, 2040	328.95	220.48	68429.05
Feb, 2040	327.89	221.54	68207.51
Mar, 2040	326.83	222.60	67984.90
Apr, 2040	325.76	223.67	67761.23
May, 2040	324.69	224.74	67536.49
Jun, 2040	323.61	225.82	67310.68
Jul, 2040	322.53	226.90	67083.78
Aug, 2040	321.44	227.99	66855.79
Sep, 2040	320.35	229.08	66626.71
Oct, 2040	319.25	230.18	66396.53
Nov, 2040	318.15	231.28	66165.25
Dec, 2040	317.04	232.39	65932.86
Jan, 2041	315.93	233.50	65699.36
Feb, 2041	314.81	234.62	65464.74
Mar, 2041	313.69	235.74	65229.00
Apr, 2041	312.56	236.87	64992.12
May, 2041	311.42	238.01	64754.11
Jun, 2041	310.28	239.15	64514.96
Jul, 2041	309.13	240.30	64274.67
Aug, 2041	307.98	241.45	64033.22
Sep, 2041	306.83	242.60	63790.62
Oct, 2041	305.66	243.77	63546.85
Nov, 2041	304.50	244.93	63301.92
Dec, 2041	303.32	246.11	63055.81
Jan, 2042	302.14	247.29	62808.52
Feb, 2042	300.96	248.47	62560.05
Mar, 2042	299.77	249.66	62310.38
Apr, 2042	298.57	250.86	62059.52
May, 2042	297.37	252.06	61807.46
Jun, 2042	296.16	253.27	61554.19
Jul, 2042	294.95	254.48	61299.71
Aug, 2042	293.73	255.70	61044.01
Sep, 2042	292.50	256.93	60787.08
Oct, 2042	291.27	258.16	60528.92
Nov, 2042	290.03	259.40	60269.53
Dec, 2042	288.79	260.64	60008.89
Jan, 2043	287.54	261.89	59747.00
Feb, 2043	286.29	263.14	59483.86
Mar, 2043	285.03	264.40	59219.46
Apr, 2043	283.76	265.67	58953.79
May, 2043	282.49	266.94	58686.84
Jun, 2043	281.21	268.22	58418.62
Jul, 2043	279.92	269.51	58149.11
Aug, 2043	278.63	270.80	57878.31
Sep, 2043	277.33	272.10	57606.22
Oct, 2043	276.03	273.40	57332.82
Nov, 2043	274.72	274.71	57058.11
Dec, 2043	273.40	276.03	56782.08
Jan, 2044	272.08	277.35	56504.73
Feb, 2044	270.75	278.68	56226.05
Mar, 2044	269.42	280.01	55946.04
Apr, 2044	268.07	281.36	55664.68
May, 2044	266.73	282.70	55381.98
Jun, 2044	265.37	284.06	55097.92
Jul, 2044	264.01	285.42	54812.50
Aug, 2044	262.64	286.79	54525.72
Sep, 2044	261.27	288.16	54237.56
Oct, 2044	259.89	289.54	53948.01
Nov, 2044	258.50	290.93	53657.09
Dec, 2044	257.11	292.32	53364.76
Jan, 2045	255.71	293.72	53071.04
Feb, 2045	254.30	295.13	52775.91
Mar, 2045	252.88	296.55	52479.36
Apr, 2045	251.46	297.97	52181.40
May, 2045	250.04	299.39	51882.00
Jun, 2045	248.60	300.83	51581.17
Jul, 2045	247.16	302.27	51278.90
Aug, 2045	245.71	303.72	50975.18
Sep, 2045	244.26	305.17	50670.01
Oct, 2045	242.79	306.64	50363.37
Nov, 2045	241.32	308.11	50055.27
Dec, 2045	239.85	309.58	49745.69
Jan, 2046	238.36	311.07	49434.62
Feb, 2046	236.87	312.56	49122.07
Mar, 2046	235.38	314.05	48808.01
Apr, 2046	233.87	315.56	48492.45
May, 2046	232.36	317.07	48175.38
Jun, 2046	230.84	318.59	47856.79
Jul, 2046	229.31	320.12	47536.68
Aug, 2046	227.78	321.65	47215.03
Sep, 2046	226.24	323.19	46891.84
Oct, 2046	224.69	324.74	46567.10
Nov, 2046	223.13	326.30	46240.80
Dec, 2046	221.57	327.86	45912.94
Jan, 2047	220.00	329.43	45583.51
Feb, 2047	218.42	331.01	45252.50
Mar, 2047	216.83	332.60	44919.91
Apr, 2047	215.24	334.19	44585.72
May, 2047	213.64	335.79	44249.93
Jun, 2047	212.03	337.40	43912.53
Jul, 2047	210.41	339.02	43573.51
Aug, 2047	208.79	340.64	43232.87
Sep, 2047	207.16	342.27	42890.60
Oct, 2047	205.52	343.91	42546.69
Nov, 2047	203.87	345.56	42201.13
Dec, 2047	202.21	347.22	41853.91
Jan, 2048	200.55	348.88	41505.03
Feb, 2048	198.88	350.55	41154.48
Mar, 2048	197.20	352.23	40802.25
Apr, 2048	195.51	353.92	40448.33
May, 2048	193.81	355.62	40092.71
Jun, 2048	192.11	357.32	39735.39
Jul, 2048	190.40	359.03	39376.36
Aug, 2048	188.68	360.75	39015.61
Sep, 2048	186.95	362.48	38653.13
Oct, 2048	185.21	364.22	38288.91
Nov, 2048	183.47	365.96	37922.95
Dec, 2048	181.71	367.72	37555.24
Jan, 2049	179.95	369.48	37185.76
Feb, 2049	178.18	371.25	36814.51
Mar, 2049	176.40	373.03	36441.48
Apr, 2049	174.62	374.81	36066.67
May, 2049	172.82	376.61	35690.06
Jun, 2049	171.01	378.42	35311.64
Jul, 2049	169.20	380.23	34931.41
Aug, 2049	167.38	382.05	34549.36
Sep, 2049	165.55	383.88	34165.48
Oct, 2049	163.71	385.72	33779.76
Nov, 2049	161.86	387.57	33392.19
Dec, 2049	160.00	389.43	33002.77
Jan, 2050	158.14	391.29	32611.48
Feb, 2050	156.26	393.17	32218.31
Mar, 2050	154.38	395.05	31823.26
Apr, 2050	152.49	396.94	31426.31
May, 2050	150.58	398.85	31027.47
Jun, 2050	148.67	400.76	30626.71
Jul, 2050	146.75	402.68	30224.04
Aug, 2050	144.82	404.61	29819.43
Sep, 2050	142.88	406.55	29412.88
Oct, 2050	140.94	408.49	29004.39
Nov, 2050	138.98	410.45	28593.94
Dec, 2050	137.01	412.42	28181.52
Jan, 2051	135.04	414.39	27767.13
Feb, 2051	133.05	416.38	27350.75
Mar, 2051	131.06	418.37	26932.38
Apr, 2051	129.05	420.38	26512.00
May, 2051	127.04	422.39	26089.60
Jun, 2051	125.01	424.42	25665.19
Jul, 2051	122.98	426.45	25238.73
Aug, 2051	120.94	428.49	24810.24
Sep, 2051	118.88	430.55	24379.69
Oct, 2051	116.82	432.61	23947.08
Nov, 2051	114.75	434.68	23512.40
Dec, 2051	112.66	436.77	23075.63
Jan, 2052	110.57	438.86	22636.77
Feb, 2052	108.47	440.96	22195.81
Mar, 2052	106.35	443.08	21752.74
Apr, 2052	104.23	445.20	21307.54
May, 2052	102.10	447.33	20860.21
Jun, 2052	99.96	449.47	20410.73
Jul, 2052	97.80	451.63	19959.10
Aug, 2052	95.64	453.79	19505.31
Sep, 2052	93.46	455.97	19049.34
Oct, 2052	91.28	458.15	18591.19
Nov, 2052	89.08	460.35	18130.84
Dec, 2052	86.88	462.55	17668.29
Jan, 2053	84.66	464.77	17203.52
Feb, 2053	82.43	467.00	16736.53
Mar, 2053	80.20	469.23	16267.29
Apr, 2053	77.95	471.48	15795.81
May, 2053	75.69	473.74	15322.07
Jun, 2053	73.42	476.01	14846.05
Jul, 2053	71.14	478.29	14367.76
Aug, 2053	68.85	480.58	13887.18
Sep, 2053	66.54	482.89	13404.29
Oct, 2053	64.23	485.20	12919.09
Nov, 2053	61.90	487.53	12431.56
Dec, 2053	59.57	489.86	11941.70
Jan, 2054	57.22	492.21	11449.49
Feb, 2054	54.86	494.57	10954.92
Mar, 2054	52.49	496.94	10457.99
Apr, 2054	50.11	499.32	9958.67
May, 2054	47.72	501.71	9456.96
Jun, 2054	45.31	504.12	8952.84
Jul, 2054	42.90	506.53	8446.31
Aug, 2054	40.47	508.96	7937.35
Sep, 2054	38.03	511.40	7425.95
Oct, 2054	35.58	513.85	6912.11
Nov, 2054	33.12	516.31	6395.80
Dec, 2054	30.65	518.78	5877.01
Jan, 2055	28.16	521.27	5355.75
Feb, 2055	25.66	523.77	4831.98
Mar, 2055	23.15	526.28	4305.70
Apr, 2055	20.63	528.80	3776.90
May, 2055	18.10	531.33	3245.57
Jun, 2055	15.55	533.88	2711.69
Jul, 2055	12.99	536.44	2175.26
Aug, 2055	10.42	539.01	1636.25
Sep, 2055	7.84	541.59	1094.66
Oct, 2055	5.25	544.18	550.47
Nov, 2055	2.64	546.79	3.68