Mortgage Parameters

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

Mortgage Summary

Property Total:	$172,000
Down Payment	$51,600
Mortgage Amount:	$120,400
Mortgage Payment:	$702.62 / month
Estimated Tax:	+ $95.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $798.18 / month
Total Interest Paid:	$132,544.80 over 30 years
Total Tax Paid:	$34,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	576.92	125.70	120274.30
Jan, 2026	576.31	126.31	120147.99
Feb, 2026	575.71	126.91	120021.08
Mar, 2026	575.10	127.52	119893.56
Apr, 2026	574.49	128.13	119765.43
May, 2026	573.88	128.74	119636.69
Jun, 2026	573.26	129.36	119507.33
Jul, 2026	572.64	129.98	119377.35
Aug, 2026	572.02	130.60	119246.74
Sep, 2026	571.39	131.23	119115.51
Oct, 2026	570.76	131.86	118983.65
Nov, 2026	570.13	132.49	118851.16
Dec, 2026	569.50	133.12	118718.04
Jan, 2027	568.86	133.76	118584.28
Feb, 2027	568.22	134.40	118449.87
Mar, 2027	567.57	135.05	118314.83
Apr, 2027	566.93	135.69	118179.13
May, 2027	566.28	136.34	118042.79
Jun, 2027	565.62	137.00	117905.79
Jul, 2027	564.97	137.65	117768.13
Aug, 2027	564.31	138.31	117629.82
Sep, 2027	563.64	138.98	117490.84
Oct, 2027	562.98	139.64	117351.20
Nov, 2027	562.31	140.31	117210.89
Dec, 2027	561.64	140.98	117069.90
Jan, 2028	560.96	141.66	116928.24
Feb, 2028	560.28	142.34	116785.90
Mar, 2028	559.60	143.02	116642.88
Apr, 2028	558.91	143.71	116499.18
May, 2028	558.23	144.39	116354.78
Jun, 2028	557.53	145.09	116209.69
Jul, 2028	556.84	145.78	116063.91
Aug, 2028	556.14	146.48	115917.43
Sep, 2028	555.44	147.18	115770.25
Oct, 2028	554.73	147.89	115622.36
Nov, 2028	554.02	148.60	115473.77
Dec, 2028	553.31	149.31	115324.46
Jan, 2029	552.60	150.02	115174.43
Feb, 2029	551.88	150.74	115023.69
Mar, 2029	551.16	151.46	114872.23
Apr, 2029	550.43	152.19	114720.04
May, 2029	549.70	152.92	114567.12
Jun, 2029	548.97	153.65	114413.46
Jul, 2029	548.23	154.39	114259.07
Aug, 2029	547.49	155.13	114103.95
Sep, 2029	546.75	155.87	113948.07
Oct, 2029	546.00	156.62	113791.46
Nov, 2029	545.25	157.37	113634.09
Dec, 2029	544.50	158.12	113475.96
Jan, 2030	543.74	158.88	113317.08
Feb, 2030	542.98	159.64	113157.44
Mar, 2030	542.21	160.41	112997.03
Apr, 2030	541.44	161.18	112835.86
May, 2030	540.67	161.95	112673.91
Jun, 2030	539.90	162.72	112511.18
Jul, 2030	539.12	163.50	112347.68
Aug, 2030	538.33	164.29	112183.39
Sep, 2030	537.55	165.07	112018.32
Oct, 2030	536.75	165.87	111852.45
Nov, 2030	535.96	166.66	111685.79
Dec, 2030	535.16	167.46	111518.33
Jan, 2031	534.36	168.26	111350.07
Feb, 2031	533.55	169.07	111181.00
Mar, 2031	532.74	169.88	111011.13
Apr, 2031	531.93	170.69	110840.43
May, 2031	531.11	171.51	110668.93
Jun, 2031	530.29	172.33	110496.59
Jul, 2031	529.46	173.16	110323.44
Aug, 2031	528.63	173.99	110149.45
Sep, 2031	527.80	174.82	109974.63
Oct, 2031	526.96	175.66	109798.97
Nov, 2031	526.12	176.50	109622.47
Dec, 2031	525.27	177.35	109445.13
Jan, 2032	524.42	178.20	109266.93
Feb, 2032	523.57	179.05	109087.88
Mar, 2032	522.71	179.91	108907.97
Apr, 2032	521.85	180.77	108727.20
May, 2032	520.98	181.64	108545.57
Jun, 2032	520.11	182.51	108363.06
Jul, 2032	519.24	183.38	108179.68
Aug, 2032	518.36	184.26	107995.42
Sep, 2032	517.48	185.14	107810.28
Oct, 2032	516.59	186.03	107624.25
Nov, 2032	515.70	186.92	107437.33
Dec, 2032	514.80	187.82	107249.52
Jan, 2033	513.90	188.72	107060.80
Feb, 2033	513.00	189.62	106871.18
Mar, 2033	512.09	190.53	106680.65
Apr, 2033	511.18	191.44	106489.21
May, 2033	510.26	192.36	106296.85
Jun, 2033	509.34	193.28	106103.57
Jul, 2033	508.41	194.21	105909.36
Aug, 2033	507.48	195.14	105714.22
Sep, 2033	506.55	196.07	105518.15
Oct, 2033	505.61	197.01	105321.14
Nov, 2033	504.66	197.96	105123.18
Dec, 2033	503.72	198.90	104924.28
Jan, 2034	502.76	199.86	104724.42
Feb, 2034	501.80	200.82	104523.60
Mar, 2034	500.84	201.78	104321.83
Apr, 2034	499.88	202.74	104119.08
May, 2034	498.90	203.72	103915.37
Jun, 2034	497.93	204.69	103710.67
Jul, 2034	496.95	205.67	103505.00
Aug, 2034	495.96	206.66	103298.34
Sep, 2034	494.97	207.65	103090.69
Oct, 2034	493.98	208.64	102882.05
Nov, 2034	492.98	209.64	102672.41
Dec, 2034	491.97	210.65	102461.76
Jan, 2035	490.96	211.66	102250.10
Feb, 2035	489.95	212.67	102037.43
Mar, 2035	488.93	213.69	101823.74
Apr, 2035	487.91	214.71	101609.02
May, 2035	486.88	215.74	101393.28
Jun, 2035	485.84	216.78	101176.50
Jul, 2035	484.80	217.82	100958.69
Aug, 2035	483.76	218.86	100739.83
Sep, 2035	482.71	219.91	100519.92
Oct, 2035	481.66	220.96	100298.96
Nov, 2035	480.60	222.02	100076.94
Dec, 2035	479.54	223.08	99853.85
Jan, 2036	478.47	224.15	99629.70
Feb, 2036	477.39	225.23	99404.47
Mar, 2036	476.31	226.31	99178.16
Apr, 2036	475.23	227.39	98950.77
May, 2036	474.14	228.48	98722.29
Jun, 2036	473.04	229.58	98492.72
Jul, 2036	471.94	230.68	98262.04
Aug, 2036	470.84	231.78	98030.26
Sep, 2036	469.73	232.89	97797.37
Oct, 2036	468.61	234.01	97563.36
Nov, 2036	467.49	235.13	97328.23
Dec, 2036	466.36	236.26	97091.98
Jan, 2037	465.23	237.39	96854.59
Feb, 2037	464.09	238.53	96616.06
Mar, 2037	462.95	239.67	96376.40
Apr, 2037	461.80	240.82	96135.58
May, 2037	460.65	241.97	95893.61
Jun, 2037	459.49	243.13	95650.48
Jul, 2037	458.33	244.29	95406.18
Aug, 2037	457.15	245.47	95160.72
Sep, 2037	455.98	246.64	94914.08
Oct, 2037	454.80	247.82	94666.25
Nov, 2037	453.61	249.01	94417.24
Dec, 2037	452.42	250.20	94167.04
Jan, 2038	451.22	251.40	93915.64
Feb, 2038	450.01	252.61	93663.03
Mar, 2038	448.80	253.82	93409.21
Apr, 2038	447.59	255.03	93154.18
May, 2038	446.36	256.26	92897.92
Jun, 2038	445.14	257.48	92640.44
Jul, 2038	443.90	258.72	92381.72
Aug, 2038	442.66	259.96	92121.76
Sep, 2038	441.42	261.20	91860.56
Oct, 2038	440.17	262.45	91598.10
Nov, 2038	438.91	263.71	91334.39
Dec, 2038	437.64	264.98	91069.41
Jan, 2039	436.37	266.25	90803.17
Feb, 2039	435.10	267.52	90535.65
Mar, 2039	433.82	268.80	90266.84
Apr, 2039	432.53	270.09	89996.75
May, 2039	431.23	271.39	89725.37
Jun, 2039	429.93	272.69	89452.68
Jul, 2039	428.63	273.99	89178.69
Aug, 2039	427.31	275.31	88903.38
Sep, 2039	426.00	276.62	88626.76
Oct, 2039	424.67	277.95	88348.81
Nov, 2039	423.34	279.28	88069.53
Dec, 2039	422.00	280.62	87788.90
Jan, 2040	420.66	281.96	87506.94
Feb, 2040	419.30	283.32	87223.62
Mar, 2040	417.95	284.67	86938.95
Apr, 2040	416.58	286.04	86652.91
May, 2040	415.21	287.41	86365.51
Jun, 2040	413.83	288.79	86076.72
Jul, 2040	412.45	290.17	85786.55
Aug, 2040	411.06	291.56	85494.99
Sep, 2040	409.66	292.96	85202.03
Oct, 2040	408.26	294.36	84907.67
Nov, 2040	406.85	295.77	84611.90
Dec, 2040	405.43	297.19	84314.72
Jan, 2041	404.01	298.61	84016.10
Feb, 2041	402.58	300.04	83716.06
Mar, 2041	401.14	301.48	83414.58
Apr, 2041	399.69	302.93	83111.66
May, 2041	398.24	304.38	82807.28
Jun, 2041	396.78	305.84	82501.44
Jul, 2041	395.32	307.30	82194.14
Aug, 2041	393.85	308.77	81885.37
Sep, 2041	392.37	310.25	81575.12
Oct, 2041	390.88	311.74	81263.38
Nov, 2041	389.39	313.23	80950.15
Dec, 2041	387.89	314.73	80635.41
Jan, 2042	386.38	316.24	80319.17
Feb, 2042	384.86	317.76	80001.41
Mar, 2042	383.34	319.28	79682.13
Apr, 2042	381.81	320.81	79361.32
May, 2042	380.27	322.35	79038.98
Jun, 2042	378.73	323.89	78715.08
Jul, 2042	377.18	325.44	78389.64
Aug, 2042	375.62	327.00	78062.64
Sep, 2042	374.05	328.57	77734.07
Oct, 2042	372.48	330.14	77403.92
Nov, 2042	370.89	331.73	77072.20
Dec, 2042	369.30	333.32	76738.88
Jan, 2043	367.71	334.91	76403.97
Feb, 2043	366.10	336.52	76067.45
Mar, 2043	364.49	338.13	75729.32
Apr, 2043	362.87	339.75	75389.57
May, 2043	361.24	341.38	75048.19
Jun, 2043	359.61	343.01	74705.18
Jul, 2043	357.96	344.66	74360.52
Aug, 2043	356.31	346.31	74014.21
Sep, 2043	354.65	347.97	73666.24
Oct, 2043	352.98	349.64	73316.61
Nov, 2043	351.31	351.31	72965.30
Dec, 2043	349.63	352.99	72612.30
Jan, 2044	347.93	354.69	72257.61
Feb, 2044	346.23	356.39	71901.23
Mar, 2044	344.53	358.09	71543.14
Apr, 2044	342.81	359.81	71183.33
May, 2044	341.09	361.53	70821.79
Jun, 2044	339.35	363.27	70458.53
Jul, 2044	337.61	365.01	70093.52
Aug, 2044	335.86	366.76	69726.77
Sep, 2044	334.11	368.51	69358.25
Oct, 2044	332.34	370.28	68987.98
Nov, 2044	330.57	372.05	68615.92
Dec, 2044	328.78	373.84	68242.09
Jan, 2045	326.99	375.63	67866.46
Feb, 2045	325.19	377.43	67489.03
Mar, 2045	323.38	379.24	67109.80
Apr, 2045	321.57	381.05	66728.75
May, 2045	319.74	382.88	66345.87
Jun, 2045	317.91	384.71	65961.16
Jul, 2045	316.06	386.56	65574.60
Aug, 2045	314.21	388.41	65186.19
Sep, 2045	312.35	390.27	64795.92
Oct, 2045	310.48	392.14	64403.78
Nov, 2045	308.60	394.02	64009.76
Dec, 2045	306.71	395.91	63613.86
Jan, 2046	304.82	397.80	63216.05
Feb, 2046	302.91	399.71	62816.34
Mar, 2046	300.99	401.63	62414.72
Apr, 2046	299.07	403.55	62011.17
May, 2046	297.14	405.48	61605.69
Jun, 2046	295.19	407.43	61198.26
Jul, 2046	293.24	409.38	60788.88
Aug, 2046	291.28	411.34	60377.54
Sep, 2046	289.31	413.31	59964.23
Oct, 2046	287.33	415.29	59548.94
Nov, 2046	285.34	417.28	59131.66
Dec, 2046	283.34	419.28	58712.38
Jan, 2047	281.33	421.29	58291.09
Feb, 2047	279.31	423.31	57867.78
Mar, 2047	277.28	425.34	57442.44
Apr, 2047	275.25	427.37	57015.07
May, 2047	273.20	429.42	56585.64
Jun, 2047	271.14	431.48	56154.16
Jul, 2047	269.07	433.55	55720.62
Aug, 2047	266.99	435.63	55284.99
Sep, 2047	264.91	437.71	54847.28
Oct, 2047	262.81	439.81	54407.47
Nov, 2047	260.70	441.92	53965.55
Dec, 2047	258.58	444.04	53521.52
Jan, 2048	256.46	446.16	53075.35
Feb, 2048	254.32	448.30	52627.05
Mar, 2048	252.17	450.45	52176.60
Apr, 2048	250.01	452.61	51724.00
May, 2048	247.84	454.78	51269.22
Jun, 2048	245.67	456.95	50812.27
Jul, 2048	243.48	459.14	50353.12
Aug, 2048	241.28	461.34	49891.78
Sep, 2048	239.06	463.56	49428.22
Oct, 2048	236.84	465.78	48962.44
Nov, 2048	234.61	468.01	48494.44
Dec, 2048	232.37	470.25	48024.19
Jan, 2049	230.12	472.50	47551.68
Feb, 2049	227.85	474.77	47076.91
Mar, 2049	225.58	477.04	46599.87
Apr, 2049	223.29	479.33	46120.54
May, 2049	220.99	481.63	45638.91
Jun, 2049	218.69	483.93	45154.98
Jul, 2049	216.37	486.25	44668.73
Aug, 2049	214.04	488.58	44180.15
Sep, 2049	211.70	490.92	43689.22
Oct, 2049	209.34	493.28	43195.95
Nov, 2049	206.98	495.64	42700.31
Dec, 2049	204.61	498.01	42202.29
Jan, 2050	202.22	500.40	41701.89
Feb, 2050	199.82	502.80	41199.09
Mar, 2050	197.41	505.21	40693.89
Apr, 2050	194.99	507.63	40186.26
May, 2050	192.56	510.06	39676.20
Jun, 2050	190.12	512.50	39163.69
Jul, 2050	187.66	514.96	38648.73
Aug, 2050	185.19	517.43	38131.30
Sep, 2050	182.71	519.91	37611.40
Oct, 2050	180.22	522.40	37089.00
Nov, 2050	177.72	524.90	36564.10
Dec, 2050	175.20	527.42	36036.68
Jan, 2051	172.68	529.94	35506.73
Feb, 2051	170.14	532.48	34974.25
Mar, 2051	167.58	535.04	34439.22
Apr, 2051	165.02	537.60	33901.62
May, 2051	162.45	540.17	33361.44
Jun, 2051	159.86	542.76	32818.68
Jul, 2051	157.26	545.36	32273.32
Aug, 2051	154.64	547.98	31725.34
Sep, 2051	152.02	550.60	31174.74
Oct, 2051	149.38	553.24	30621.49
Nov, 2051	146.73	555.89	30065.60
Dec, 2051	144.06	558.56	29507.05
Jan, 2052	141.39	561.23	28945.81
Feb, 2052	138.70	563.92	28381.89
Mar, 2052	136.00	566.62	27815.27
Apr, 2052	133.28	569.34	27245.93
May, 2052	130.55	572.07	26673.87
Jun, 2052	127.81	574.81	26099.06
Jul, 2052	125.06	577.56	25521.50
Aug, 2052	122.29	580.33	24941.17
Sep, 2052	119.51	583.11	24358.06
Oct, 2052	116.72	585.90	23772.15
Nov, 2052	113.91	588.71	23183.44
Dec, 2052	111.09	591.53	22591.91
Jan, 2053	108.25	594.37	21997.54
Feb, 2053	105.40	597.22	21400.32
Mar, 2053	102.54	600.08	20800.25
Apr, 2053	99.67	602.95	20197.30
May, 2053	96.78	605.84	19591.45
Jun, 2053	93.88	608.74	18982.71
Jul, 2053	90.96	611.66	18371.05
Aug, 2053	88.03	614.59	17756.46
Sep, 2053	85.08	617.54	17138.92
Oct, 2053	82.12	620.50	16518.42
Nov, 2053	79.15	623.47	15894.95
Dec, 2053	76.16	626.46	15268.50
Jan, 2054	73.16	629.46	14639.04
Feb, 2054	70.15	632.47	14006.56
Mar, 2054	67.11	635.51	13371.06
Apr, 2054	64.07	638.55	12732.51
May, 2054	61.01	641.61	12090.90
Jun, 2054	57.94	644.68	11446.21
Jul, 2054	54.85	647.77	10798.44
Aug, 2054	51.74	650.88	10147.56
Sep, 2054	48.62	654.00	9493.57
Oct, 2054	45.49	657.13	8836.44
Nov, 2054	42.34	660.28	8176.16
Dec, 2054	39.18	663.44	7512.72
Jan, 2055	36.00	666.62	6846.09
Feb, 2055	32.80	669.82	6176.28
Mar, 2055	29.59	673.03	5503.25
Apr, 2055	26.37	676.25	4827.00
May, 2055	23.13	679.49	4147.51
Jun, 2055	19.87	682.75	3464.77
Jul, 2055	16.60	686.02	2778.75
Aug, 2055	13.31	689.31	2089.44
Sep, 2055	10.01	692.61	1396.83
Oct, 2055	6.69	695.93	700.91
Nov, 2055	3.36	699.26	1.65