Mortgage Parameters

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

Mortgage Summary

Property Total:	$225,000
Down Payment	$67,500
Mortgage Amount:	$157,500
Mortgage Payment:	$919.13 / month
Estimated Tax:	+ $125.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,044.13 / month
Total Interest Paid:	$173,386.80 over 30 years
Total Tax Paid:	$45,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	754.69	164.44	157335.56
Jan, 2026	753.90	165.23	157170.33
Feb, 2026	753.11	166.02	157004.30
Mar, 2026	752.31	166.82	156837.49
Apr, 2026	751.51	167.62	156669.87
May, 2026	750.71	168.42	156501.45
Jun, 2026	749.90	169.23	156332.22
Jul, 2026	749.09	170.04	156162.18
Aug, 2026	748.28	170.85	155991.33
Sep, 2026	747.46	171.67	155819.66
Oct, 2026	746.64	172.49	155647.17
Nov, 2026	745.81	173.32	155473.85
Dec, 2026	744.98	174.15	155299.69
Jan, 2027	744.14	174.99	155124.71
Feb, 2027	743.31	175.82	154948.88
Mar, 2027	742.46	176.67	154772.22
Apr, 2027	741.62	177.51	154594.70
May, 2027	740.77	178.36	154416.34
Jun, 2027	739.91	179.22	154237.12
Jul, 2027	739.05	180.08	154057.05
Aug, 2027	738.19	180.94	153876.11
Sep, 2027	737.32	181.81	153694.30
Oct, 2027	736.45	182.68	153511.62
Nov, 2027	735.58	183.55	153328.07
Dec, 2027	734.70	184.43	153143.63
Jan, 2028	733.81	185.32	152958.32
Feb, 2028	732.93	186.20	152772.11
Mar, 2028	732.03	187.10	152585.02
Apr, 2028	731.14	187.99	152397.02
May, 2028	730.24	188.89	152208.13
Jun, 2028	729.33	189.80	152018.33
Jul, 2028	728.42	190.71	151827.62
Aug, 2028	727.51	191.62	151636.00
Sep, 2028	726.59	192.54	151443.46
Oct, 2028	725.67	193.46	151249.99
Nov, 2028	724.74	194.39	151055.60
Dec, 2028	723.81	195.32	150860.28
Jan, 2029	722.87	196.26	150664.02
Feb, 2029	721.93	197.20	150466.82
Mar, 2029	720.99	198.14	150268.68
Apr, 2029	720.04	199.09	150069.59
May, 2029	719.08	200.05	149869.54
Jun, 2029	718.12	201.01	149668.54
Jul, 2029	717.16	201.97	149466.57
Aug, 2029	716.19	202.94	149263.63
Sep, 2029	715.22	203.91	149059.72
Oct, 2029	714.24	204.89	148854.84
Nov, 2029	713.26	205.87	148648.97
Dec, 2029	712.28	206.85	148442.12
Jan, 2030	711.29	207.84	148234.27
Feb, 2030	710.29	208.84	148025.43
Mar, 2030	709.29	209.84	147815.59
Apr, 2030	708.28	210.85	147604.74
May, 2030	707.27	211.86	147392.89
Jun, 2030	706.26	212.87	147180.01
Jul, 2030	705.24	213.89	146966.12
Aug, 2030	704.21	214.92	146751.20
Sep, 2030	703.18	215.95	146535.26
Oct, 2030	702.15	216.98	146318.28
Nov, 2030	701.11	218.02	146100.25
Dec, 2030	700.06	219.07	145881.19
Jan, 2031	699.01	220.12	145661.07
Feb, 2031	697.96	221.17	145439.90
Mar, 2031	696.90	222.23	145217.67
Apr, 2031	695.83	223.30	144994.37
May, 2031	694.76	224.37	144770.01
Jun, 2031	693.69	225.44	144544.57
Jul, 2031	692.61	226.52	144318.05
Aug, 2031	691.52	227.61	144090.44
Sep, 2031	690.43	228.70	143861.75
Oct, 2031	689.34	229.79	143631.95
Nov, 2031	688.24	230.89	143401.06
Dec, 2031	687.13	232.00	143169.06
Jan, 2032	686.02	233.11	142935.95
Feb, 2032	684.90	234.23	142701.72
Mar, 2032	683.78	235.35	142466.37
Apr, 2032	682.65	236.48	142229.89
May, 2032	681.52	237.61	141992.28
Jun, 2032	680.38	238.75	141753.53
Jul, 2032	679.24	239.89	141513.63
Aug, 2032	678.09	241.04	141272.59
Sep, 2032	676.93	242.20	141030.39
Oct, 2032	675.77	243.36	140787.03
Nov, 2032	674.60	244.53	140542.51
Dec, 2032	673.43	245.70	140296.81
Jan, 2033	672.26	246.87	140049.93
Feb, 2033	671.07	248.06	139801.88
Mar, 2033	669.88	249.25	139552.63
Apr, 2033	668.69	250.44	139302.19
May, 2033	667.49	251.64	139050.55
Jun, 2033	666.28	252.85	138797.70
Jul, 2033	665.07	254.06	138543.65
Aug, 2033	663.85	255.28	138288.37
Sep, 2033	662.63	256.50	138031.87
Oct, 2033	661.40	257.73	137774.15
Nov, 2033	660.17	258.96	137515.18
Dec, 2033	658.93	260.20	137254.98
Jan, 2034	657.68	261.45	136993.53
Feb, 2034	656.43	262.70	136730.83
Mar, 2034	655.17	263.96	136466.87
Apr, 2034	653.90	265.23	136201.64
May, 2034	652.63	266.50	135935.14
Jun, 2034	651.36	267.77	135667.37
Jul, 2034	650.07	269.06	135398.31
Aug, 2034	648.78	270.35	135127.97
Sep, 2034	647.49	271.64	134856.32
Oct, 2034	646.19	272.94	134583.38
Nov, 2034	644.88	274.25	134309.13
Dec, 2034	643.56	275.57	134033.56
Jan, 2035	642.24	276.89	133756.68
Feb, 2035	640.92	278.21	133478.47
Mar, 2035	639.58	279.55	133198.92
Apr, 2035	638.24	280.89	132918.03
May, 2035	636.90	282.23	132635.80
Jun, 2035	635.55	283.58	132352.22
Jul, 2035	634.19	284.94	132067.28
Aug, 2035	632.82	286.31	131780.97
Sep, 2035	631.45	287.68	131493.29
Oct, 2035	630.07	289.06	131204.23
Nov, 2035	628.69	290.44	130913.79
Dec, 2035	627.30	291.83	130621.95
Jan, 2036	625.90	293.23	130328.72
Feb, 2036	624.49	294.64	130034.08
Mar, 2036	623.08	296.05	129738.03
Apr, 2036	621.66	297.47	129440.56
May, 2036	620.24	298.89	129141.67
Jun, 2036	618.80	300.33	128841.34
Jul, 2036	617.36	301.77	128539.58
Aug, 2036	615.92	303.21	128236.37
Sep, 2036	614.47	304.66	127931.70
Oct, 2036	613.01	306.12	127625.58
Nov, 2036	611.54	307.59	127317.99
Dec, 2036	610.07	309.06	127008.92
Jan, 2037	608.58	310.55	126698.38
Feb, 2037	607.10	312.03	126386.35
Mar, 2037	605.60	313.53	126072.82
Apr, 2037	604.10	315.03	125757.79
May, 2037	602.59	316.54	125441.25
Jun, 2037	601.07	318.06	125123.19
Jul, 2037	599.55	319.58	124803.61
Aug, 2037	598.02	321.11	124482.49
Sep, 2037	596.48	322.65	124159.84
Oct, 2037	594.93	324.20	123835.65
Nov, 2037	593.38	325.75	123509.89
Dec, 2037	591.82	327.31	123182.58
Jan, 2038	590.25	328.88	122853.70
Feb, 2038	588.67	330.46	122523.25
Mar, 2038	587.09	332.04	122191.21
Apr, 2038	585.50	333.63	121857.58
May, 2038	583.90	335.23	121522.35
Jun, 2038	582.29	336.84	121185.51
Jul, 2038	580.68	338.45	120847.06
Aug, 2038	579.06	340.07	120506.99
Sep, 2038	577.43	341.70	120165.29
Oct, 2038	575.79	343.34	119821.95
Nov, 2038	574.15	344.98	119476.97
Dec, 2038	572.49	346.64	119130.33
Jan, 2039	570.83	348.30	118782.04
Feb, 2039	569.16	349.97	118432.07
Mar, 2039	567.49	351.64	118080.43
Apr, 2039	565.80	353.33	117727.10
May, 2039	564.11	355.02	117372.08
Jun, 2039	562.41	356.72	117015.36
Jul, 2039	560.70	358.43	116656.92
Aug, 2039	558.98	360.15	116296.78
Sep, 2039	557.26	361.87	115934.90
Oct, 2039	555.52	363.61	115571.29
Nov, 2039	553.78	365.35	115205.94
Dec, 2039	552.03	367.10	114838.84
Jan, 2040	550.27	368.86	114469.98
Feb, 2040	548.50	370.63	114099.35
Mar, 2040	546.73	372.40	113726.95
Apr, 2040	544.94	374.19	113352.76
May, 2040	543.15	375.98	112976.78
Jun, 2040	541.35	377.78	112598.99
Jul, 2040	539.54	379.59	112219.40
Aug, 2040	537.72	381.41	111837.99
Sep, 2040	535.89	383.24	111454.75
Oct, 2040	534.05	385.08	111069.67
Nov, 2040	532.21	386.92	110682.75
Dec, 2040	530.35	388.78	110293.98
Jan, 2041	528.49	390.64	109903.34
Feb, 2041	526.62	392.51	109510.83
Mar, 2041	524.74	394.39	109116.44
Apr, 2041	522.85	396.28	108720.16
May, 2041	520.95	398.18	108321.98
Jun, 2041	519.04	400.09	107921.89
Jul, 2041	517.13	402.00	107519.89
Aug, 2041	515.20	403.93	107115.96
Sep, 2041	513.26	405.87	106710.09
Oct, 2041	511.32	407.81	106302.28
Nov, 2041	509.37	409.76	105892.52
Dec, 2041	507.40	411.73	105480.79
Jan, 2042	505.43	413.70	105067.09
Feb, 2042	503.45	415.68	104651.40
Mar, 2042	501.45	417.68	104233.73
Apr, 2042	499.45	419.68	103814.05
May, 2042	497.44	421.69	103392.36
Jun, 2042	495.42	423.71	102968.65
Jul, 2042	493.39	425.74	102542.92
Aug, 2042	491.35	427.78	102115.14
Sep, 2042	489.30	429.83	101685.31
Oct, 2042	487.24	431.89	101253.42
Nov, 2042	485.17	433.96	100819.46
Dec, 2042	483.09	436.04	100383.43
Jan, 2043	481.00	438.13	99945.30
Feb, 2043	478.90	440.23	99505.08
Mar, 2043	476.80	442.33	99062.74
Apr, 2043	474.68	444.45	98618.29
May, 2043	472.55	446.58	98171.70
Jun, 2043	470.41	448.72	97722.98
Jul, 2043	468.26	450.87	97272.10
Aug, 2043	466.10	453.03	96819.07
Sep, 2043	463.92	455.21	96363.86
Oct, 2043	461.74	457.39	95906.48
Nov, 2043	459.55	459.58	95446.90
Dec, 2043	457.35	461.78	94985.12
Jan, 2044	455.14	463.99	94521.13
Feb, 2044	452.91	466.22	94054.91
Mar, 2044	450.68	468.45	93586.46
Apr, 2044	448.44	470.69	93115.77
May, 2044	446.18	472.95	92642.82
Jun, 2044	443.91	475.22	92167.60
Jul, 2044	441.64	477.49	91690.11
Aug, 2044	439.35	479.78	91210.32
Sep, 2044	437.05	482.08	90728.24
Oct, 2044	434.74	484.39	90243.85
Nov, 2044	432.42	486.71	89757.14
Dec, 2044	430.09	489.04	89268.10
Jan, 2045	427.74	491.39	88776.71
Feb, 2045	425.39	493.74	88282.97
Mar, 2045	423.02	496.11	87786.86
Apr, 2045	420.65	498.48	87288.38
May, 2045	418.26	500.87	86787.50
Jun, 2045	415.86	503.27	86284.23
Jul, 2045	413.45	505.68	85778.55
Aug, 2045	411.02	508.11	85270.44
Sep, 2045	408.59	510.54	84759.90
Oct, 2045	406.14	512.99	84246.91
Nov, 2045	403.68	515.45	83731.46
Dec, 2045	401.21	517.92	83213.54
Jan, 2046	398.73	520.40	82693.14
Feb, 2046	396.24	522.89	82170.25
Mar, 2046	393.73	525.40	81644.85
Apr, 2046	391.21	527.92	81116.94
May, 2046	388.69	530.44	80586.50
Jun, 2046	386.14	532.99	80053.51
Jul, 2046	383.59	535.54	79517.97
Aug, 2046	381.02	538.11	78979.86
Sep, 2046	378.45	540.68	78439.18
Oct, 2046	375.85	543.28	77895.90
Nov, 2046	373.25	545.88	77350.02
Dec, 2046	370.64	548.49	76801.53
Jan, 2047	368.01	551.12	76250.41
Feb, 2047	365.37	553.76	75696.64
Mar, 2047	362.71	556.42	75140.23
Apr, 2047	360.05	559.08	74581.14
May, 2047	357.37	561.76	74019.38
Jun, 2047	354.68	564.45	73454.93
Jul, 2047	351.97	567.16	72887.77
Aug, 2047	349.25	569.88	72317.89
Sep, 2047	346.52	572.61	71745.29
Oct, 2047	343.78	575.35	71169.93
Nov, 2047	341.02	578.11	70591.83
Dec, 2047	338.25	580.88	70010.95
Jan, 2048	335.47	583.66	69427.29
Feb, 2048	332.67	586.46	68840.83
Mar, 2048	329.86	589.27	68251.56
Apr, 2048	327.04	592.09	67659.47
May, 2048	324.20	594.93	67064.54
Jun, 2048	321.35	597.78	66466.76
Jul, 2048	318.49	600.64	65866.12
Aug, 2048	315.61	603.52	65262.60
Sep, 2048	312.72	606.41	64656.19
Oct, 2048	309.81	609.32	64046.87
Nov, 2048	306.89	612.24	63434.63
Dec, 2048	303.96	615.17	62819.46
Jan, 2049	301.01	618.12	62201.34
Feb, 2049	298.05	621.08	61580.25
Mar, 2049	295.07	624.06	60956.20
Apr, 2049	292.08	627.05	60329.15
May, 2049	289.08	630.05	59699.10
Jun, 2049	286.06	633.07	59066.02
Jul, 2049	283.02	636.11	58429.92
Aug, 2049	279.98	639.15	57790.76
Sep, 2049	276.91	642.22	57148.55
Oct, 2049	273.84	645.29	56503.26
Nov, 2049	270.74	648.39	55854.87
Dec, 2049	267.64	651.49	55203.38
Jan, 2050	264.52	654.61	54548.76
Feb, 2050	261.38	657.75	53891.01
Mar, 2050	258.23	660.90	53230.11
Apr, 2050	255.06	664.07	52566.04
May, 2050	251.88	667.25	51898.79
Jun, 2050	248.68	670.45	51228.34
Jul, 2050	245.47	673.66	50554.68
Aug, 2050	242.24	676.89	49877.79
Sep, 2050	239.00	680.13	49197.66
Oct, 2050	235.74	683.39	48514.27
Nov, 2050	232.46	686.67	47827.60
Dec, 2050	229.17	689.96	47137.65
Jan, 2051	225.87	693.26	46444.39
Feb, 2051	222.55	696.58	45747.80
Mar, 2051	219.21	699.92	45047.88
Apr, 2051	215.85	703.28	44344.61
May, 2051	212.48	706.65	43637.96
Jun, 2051	209.10	710.03	42927.93
Jul, 2051	205.70	713.43	42214.49
Aug, 2051	202.28	716.85	41497.64
Sep, 2051	198.84	720.29	40777.36
Oct, 2051	195.39	723.74	40053.62
Nov, 2051	191.92	727.21	39326.41
Dec, 2051	188.44	730.69	38595.72
Jan, 2052	184.94	734.19	37861.53
Feb, 2052	181.42	737.71	37123.82
Mar, 2052	177.88	741.25	36382.57
Apr, 2052	174.33	744.80	35637.77
May, 2052	170.76	748.37	34889.41
Jun, 2052	167.18	751.95	34137.46
Jul, 2052	163.58	755.55	33381.90
Aug, 2052	159.95	759.18	32622.73
Sep, 2052	156.32	762.81	31859.92
Oct, 2052	152.66	766.47	31093.45
Nov, 2052	148.99	770.14	30323.31
Dec, 2052	145.30	773.83	29549.48
Jan, 2053	141.59	777.54	28771.94
Feb, 2053	137.87	781.26	27990.67
Mar, 2053	134.12	785.01	27205.66
Apr, 2053	130.36	788.77	26416.90
May, 2053	126.58	792.55	25624.35
Jun, 2053	122.78	796.35	24828.00
Jul, 2053	118.97	800.16	24027.84
Aug, 2053	115.13	804.00	23223.84
Sep, 2053	111.28	807.85	22415.99
Oct, 2053	107.41	811.72	21604.27
Nov, 2053	103.52	815.61	20788.66
Dec, 2053	99.61	819.52	19969.14
Jan, 2054	95.69	823.44	19145.70
Feb, 2054	91.74	827.39	18318.31
Mar, 2054	87.78	831.35	17486.95
Apr, 2054	83.79	835.34	16651.62
May, 2054	79.79	839.34	15812.28
Jun, 2054	75.77	843.36	14968.91
Jul, 2054	71.73	847.40	14121.51
Aug, 2054	67.67	851.46	13270.04
Sep, 2054	63.59	855.54	12414.50
Oct, 2054	59.49	859.64	11554.86
Nov, 2054	55.37	863.76	10691.09
Dec, 2054	51.23	867.90	9823.19
Jan, 2055	47.07	872.06	8951.13
Feb, 2055	42.89	876.24	8074.89
Mar, 2055	38.69	880.44	7194.45
Apr, 2055	34.47	884.66	6309.80
May, 2055	30.23	888.90	5420.90
Jun, 2055	25.98	893.15	4527.75
Jul, 2055	21.70	897.43	3630.31
Aug, 2055	17.40	901.73	2728.58
Sep, 2055	13.07	906.06	1822.52
Oct, 2055	8.73	910.40	912.12
Nov, 2055	4.37	914.76	0