Mortgage Parameters

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

Mortgage Summary

Property Total:	$234,500
Down Payment	$70,350
Mortgage Amount:	$164,150
Mortgage Payment:	$957.93 / month
Estimated Tax:	+ $130.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,088.21 / month
Total Interest Paid:	$180,705.60 over 30 years
Total Tax Paid:	$46,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	786.55	171.38	163978.62
Jan, 2026	785.73	172.20	163806.42
Feb, 2026	784.91	173.02	163633.40
Mar, 2026	784.08	173.85	163459.55
Apr, 2026	783.24	174.69	163284.86
May, 2026	782.41	175.52	163109.34
Jun, 2026	781.57	176.36	162932.97
Jul, 2026	780.72	177.21	162755.76
Aug, 2026	779.87	178.06	162577.70
Sep, 2026	779.02	178.91	162398.79
Oct, 2026	778.16	179.77	162219.02
Nov, 2026	777.30	180.63	162038.39
Dec, 2026	776.43	181.50	161856.90
Jan, 2027	775.56	182.37	161674.53
Feb, 2027	774.69	183.24	161491.29
Mar, 2027	773.81	184.12	161307.17
Apr, 2027	772.93	185.00	161122.17
May, 2027	772.04	185.89	160936.29
Jun, 2027	771.15	186.78	160749.51
Jul, 2027	770.26	187.67	160561.84
Aug, 2027	769.36	188.57	160373.27
Sep, 2027	768.46	189.47	160183.79
Oct, 2027	767.55	190.38	159993.41
Nov, 2027	766.64	191.29	159802.11
Dec, 2027	765.72	192.21	159609.90
Jan, 2028	764.80	193.13	159416.77
Feb, 2028	763.87	194.06	159222.71
Mar, 2028	762.94	194.99	159027.72
Apr, 2028	762.01	195.92	158831.80
May, 2028	761.07	196.86	158634.94
Jun, 2028	760.13	197.80	158437.14
Jul, 2028	759.18	198.75	158238.39
Aug, 2028	758.23	199.70	158038.68
Sep, 2028	757.27	200.66	157838.02
Oct, 2028	756.31	201.62	157636.40
Nov, 2028	755.34	202.59	157433.81
Dec, 2028	754.37	203.56	157230.25
Jan, 2029	753.39	204.54	157025.71
Feb, 2029	752.41	205.52	156820.20
Mar, 2029	751.43	206.50	156613.70
Apr, 2029	750.44	207.49	156406.21
May, 2029	749.45	208.48	156197.72
Jun, 2029	748.45	209.48	155988.24
Jul, 2029	747.44	210.49	155777.76
Aug, 2029	746.44	211.49	155566.26
Sep, 2029	745.42	212.51	155353.75
Oct, 2029	744.40	213.53	155140.23
Nov, 2029	743.38	214.55	154925.68
Dec, 2029	742.35	215.58	154710.10
Jan, 2030	741.32	216.61	154493.49
Feb, 2030	740.28	217.65	154275.84
Mar, 2030	739.24	218.69	154057.15
Apr, 2030	738.19	219.74	153837.41
May, 2030	737.14	220.79	153616.62
Jun, 2030	736.08	221.85	153394.77
Jul, 2030	735.02	222.91	153171.85
Aug, 2030	733.95	223.98	152947.87
Sep, 2030	732.88	225.05	152722.82
Oct, 2030	731.80	226.13	152496.68
Nov, 2030	730.71	227.22	152269.47
Dec, 2030	729.62	228.31	152041.16
Jan, 2031	728.53	229.40	151811.76
Feb, 2031	727.43	230.50	151581.26
Mar, 2031	726.33	231.60	151349.66
Apr, 2031	725.22	232.71	151116.95
May, 2031	724.10	233.83	150883.12
Jun, 2031	722.98	234.95	150648.17
Jul, 2031	721.86	236.07	150412.10
Aug, 2031	720.72	237.21	150174.89
Sep, 2031	719.59	238.34	149936.55
Oct, 2031	718.45	239.48	149697.06
Nov, 2031	717.30	240.63	149456.43
Dec, 2031	716.15	241.78	149214.65
Jan, 2032	714.99	242.94	148971.70
Feb, 2032	713.82	244.11	148727.60
Mar, 2032	712.65	245.28	148482.32
Apr, 2032	711.48	246.45	148235.87
May, 2032	710.30	247.63	147988.24
Jun, 2032	709.11	248.82	147739.42
Jul, 2032	707.92	250.01	147489.40
Aug, 2032	706.72	251.21	147238.19
Sep, 2032	705.52	252.41	146985.78
Oct, 2032	704.31	253.62	146732.16
Nov, 2032	703.09	254.84	146477.32
Dec, 2032	701.87	256.06	146221.26
Jan, 2033	700.64	257.29	145963.97
Feb, 2033	699.41	258.52	145705.45
Mar, 2033	698.17	259.76	145445.69
Apr, 2033	696.93	261.00	145184.69
May, 2033	695.68	262.25	144922.44
Jun, 2033	694.42	263.51	144658.93
Jul, 2033	693.16	264.77	144394.16
Aug, 2033	691.89	266.04	144128.11
Sep, 2033	690.61	267.32	143860.80
Oct, 2033	689.33	268.60	143592.20
Nov, 2033	688.05	269.88	143322.32
Dec, 2033	686.75	271.18	143051.14
Jan, 2034	685.45	272.48	142778.66
Feb, 2034	684.15	273.78	142504.88
Mar, 2034	682.84	275.09	142229.79
Apr, 2034	681.52	276.41	141953.38
May, 2034	680.19	277.74	141675.64
Jun, 2034	678.86	279.07	141396.57
Jul, 2034	677.53	280.40	141116.17
Aug, 2034	676.18	281.75	140834.42
Sep, 2034	674.83	283.10	140551.32
Oct, 2034	673.48	284.45	140266.86
Nov, 2034	672.11	285.82	139981.05
Dec, 2034	670.74	287.19	139693.86
Jan, 2035	669.37	288.56	139405.30
Feb, 2035	667.98	289.95	139115.35
Mar, 2035	666.59	291.34	138824.01
Apr, 2035	665.20	292.73	138531.28
May, 2035	663.80	294.13	138237.15
Jun, 2035	662.39	295.54	137941.60
Jul, 2035	660.97	296.96	137644.64
Aug, 2035	659.55	298.38	137346.26
Sep, 2035	658.12	299.81	137046.45
Oct, 2035	656.68	301.25	136745.20
Nov, 2035	655.24	302.69	136442.51
Dec, 2035	653.79	304.14	136138.36
Jan, 2036	652.33	305.60	135832.76
Feb, 2036	650.87	307.06	135525.70
Mar, 2036	649.39	308.54	135217.16
Apr, 2036	647.92	310.01	134907.15
May, 2036	646.43	311.50	134595.65
Jun, 2036	644.94	312.99	134282.66
Jul, 2036	643.44	314.49	133968.16
Aug, 2036	641.93	316.00	133652.17
Sep, 2036	640.42	317.51	133334.65
Oct, 2036	638.90	319.03	133015.62
Nov, 2036	637.37	320.56	132695.05
Dec, 2036	635.83	322.10	132372.95
Jan, 2037	634.29	323.64	132049.31
Feb, 2037	632.74	325.19	131724.12
Mar, 2037	631.18	326.75	131397.37
Apr, 2037	629.61	328.32	131069.05
May, 2037	628.04	329.89	130739.16
Jun, 2037	626.46	331.47	130407.69
Jul, 2037	624.87	333.06	130074.63
Aug, 2037	623.27	334.66	129739.97
Sep, 2037	621.67	336.26	129403.71
Oct, 2037	620.06	337.87	129065.84
Nov, 2037	618.44	339.49	128726.35
Dec, 2037	616.81	341.12	128385.23
Jan, 2038	615.18	342.75	128042.48
Feb, 2038	613.54	344.39	127698.09
Mar, 2038	611.89	346.04	127352.05
Apr, 2038	610.23	347.70	127004.35
May, 2038	608.56	349.37	126654.98
Jun, 2038	606.89	351.04	126303.94
Jul, 2038	605.21	352.72	125951.21
Aug, 2038	603.52	354.41	125596.80
Sep, 2038	601.82	356.11	125240.69
Oct, 2038	600.11	357.82	124882.87
Nov, 2038	598.40	359.53	124523.34
Dec, 2038	596.67	361.26	124162.08
Jan, 2039	594.94	362.99	123799.09
Feb, 2039	593.20	364.73	123434.37
Mar, 2039	591.46	366.47	123067.89
Apr, 2039	589.70	368.23	122699.66
May, 2039	587.94	369.99	122329.67
Jun, 2039	586.16	371.77	121957.90
Jul, 2039	584.38	373.55	121584.35
Aug, 2039	582.59	375.34	121209.02
Sep, 2039	580.79	377.14	120831.88
Oct, 2039	578.99	378.94	120452.94
Nov, 2039	577.17	380.76	120072.18
Dec, 2039	575.35	382.58	119689.59
Jan, 2040	573.51	384.42	119305.17
Feb, 2040	571.67	386.26	118918.91
Mar, 2040	569.82	388.11	118530.80
Apr, 2040	567.96	389.97	118140.83
May, 2040	566.09	391.84	117749.00
Jun, 2040	564.21	393.72	117355.28
Jul, 2040	562.33	395.60	116959.68
Aug, 2040	560.43	397.50	116562.18
Sep, 2040	558.53	399.40	116162.78
Oct, 2040	556.61	401.32	115761.46
Nov, 2040	554.69	403.24	115358.22
Dec, 2040	552.76	405.17	114953.05
Jan, 2041	550.82	407.11	114545.93
Feb, 2041	548.87	409.06	114136.87
Mar, 2041	546.91	411.02	113725.85
Apr, 2041	544.94	412.99	113312.85
May, 2041	542.96	414.97	112897.88
Jun, 2041	540.97	416.96	112480.92
Jul, 2041	538.97	418.96	112061.96
Aug, 2041	536.96	420.97	111640.99
Sep, 2041	534.95	422.98	111218.01
Oct, 2041	532.92	425.01	110793.00
Nov, 2041	530.88	427.05	110365.95
Dec, 2041	528.84	429.09	109936.86
Jan, 2042	526.78	431.15	109505.71
Feb, 2042	524.71	433.22	109072.50
Mar, 2042	522.64	435.29	108637.20
Apr, 2042	520.55	437.38	108199.83
May, 2042	518.46	439.47	107760.36
Jun, 2042	516.35	441.58	107318.78
Jul, 2042	514.24	443.69	106875.08
Aug, 2042	512.11	445.82	106429.26
Sep, 2042	509.97	447.96	105981.31
Oct, 2042	507.83	450.10	105531.20
Nov, 2042	505.67	452.26	105078.94
Dec, 2042	503.50	454.43	104624.52
Jan, 2043	501.33	456.60	104167.91
Feb, 2043	499.14	458.79	103709.12
Mar, 2043	496.94	460.99	103248.13
Apr, 2043	494.73	463.20	102784.93
May, 2043	492.51	465.42	102319.51
Jun, 2043	490.28	467.65	101851.86
Jul, 2043	488.04	469.89	101381.97
Aug, 2043	485.79	472.14	100909.83
Sep, 2043	483.53	474.40	100435.43
Oct, 2043	481.25	476.68	99958.75
Nov, 2043	478.97	478.96	99479.79
Dec, 2043	476.67	481.26	98998.53
Jan, 2044	474.37	483.56	98514.97
Feb, 2044	472.05	485.88	98029.09
Mar, 2044	469.72	488.21	97540.89
Apr, 2044	467.38	490.55	97050.34
May, 2044	465.03	492.90	96557.44
Jun, 2044	462.67	495.26	96062.18
Jul, 2044	460.30	497.63	95564.55
Aug, 2044	457.91	500.02	95064.53
Sep, 2044	455.52	502.41	94562.12
Oct, 2044	453.11	504.82	94057.30
Nov, 2044	450.69	507.24	93550.06
Dec, 2044	448.26	509.67	93040.39
Jan, 2045	445.82	512.11	92528.28
Feb, 2045	443.36	514.57	92013.72
Mar, 2045	440.90	517.03	91496.69
Apr, 2045	438.42	519.51	90977.18
May, 2045	435.93	522.00	90455.18
Jun, 2045	433.43	524.50	89930.68
Jul, 2045	430.92	527.01	89403.67
Aug, 2045	428.39	529.54	88874.13
Sep, 2045	425.86	532.07	88342.06
Oct, 2045	423.31	534.62	87807.43
Nov, 2045	420.74	537.19	87270.25
Dec, 2045	418.17	539.76	86730.49
Jan, 2046	415.58	542.35	86188.14
Feb, 2046	412.98	544.95	85643.20
Mar, 2046	410.37	547.56	85095.64
Apr, 2046	407.75	550.18	84545.46
May, 2046	405.11	552.82	83992.64
Jun, 2046	402.46	555.47	83437.18
Jul, 2046	399.80	558.13	82879.05
Aug, 2046	397.13	560.80	82318.25
Sep, 2046	394.44	563.49	81754.76
Oct, 2046	391.74	566.19	81188.57
Nov, 2046	389.03	568.90	80619.67
Dec, 2046	386.30	571.63	80048.04
Jan, 2047	383.56	574.37	79473.68
Feb, 2047	380.81	577.12	78896.56
Mar, 2047	378.05	579.88	78316.67
Apr, 2047	375.27	582.66	77734.01
May, 2047	372.48	585.45	77148.56
Jun, 2047	369.67	588.26	76560.30
Jul, 2047	366.85	591.08	75969.22
Aug, 2047	364.02	593.91	75375.31
Sep, 2047	361.17	596.76	74778.55
Oct, 2047	358.31	599.62	74178.94
Nov, 2047	355.44	602.49	73576.45
Dec, 2047	352.55	605.38	72971.07
Jan, 2048	349.65	608.28	72362.79
Feb, 2048	346.74	611.19	71751.60
Mar, 2048	343.81	614.12	71137.48
Apr, 2048	340.87	617.06	70520.42
May, 2048	337.91	620.02	69900.40
Jun, 2048	334.94	622.99	69277.41
Jul, 2048	331.95	625.98	68651.43
Aug, 2048	328.95	628.98	68022.46
Sep, 2048	325.94	631.99	67390.47
Oct, 2048	322.91	635.02	66755.45
Nov, 2048	319.87	638.06	66117.39
Dec, 2048	316.81	641.12	65476.27
Jan, 2049	313.74	644.19	64832.08
Feb, 2049	310.65	647.28	64184.81
Mar, 2049	307.55	650.38	63534.43
Apr, 2049	304.44	653.49	62880.94
May, 2049	301.30	656.63	62224.31
Jun, 2049	298.16	659.77	61564.54
Jul, 2049	295.00	662.93	60901.60
Aug, 2049	291.82	666.11	60235.49
Sep, 2049	288.63	669.30	59566.19
Oct, 2049	285.42	672.51	58893.68
Nov, 2049	282.20	675.73	58217.95
Dec, 2049	278.96	678.97	57538.98
Jan, 2050	275.71	682.22	56856.76
Feb, 2050	272.44	685.49	56171.27
Mar, 2050	269.15	688.78	55482.49
Apr, 2050	265.85	692.08	54790.42
May, 2050	262.54	695.39	54095.03
Jun, 2050	259.21	698.72	53396.30
Jul, 2050	255.86	702.07	52694.23
Aug, 2050	252.49	705.44	51988.79
Sep, 2050	249.11	708.82	51279.97
Oct, 2050	245.72	712.21	50567.76
Nov, 2050	242.30	715.63	49852.14
Dec, 2050	238.87	719.06	49133.08
Jan, 2051	235.43	722.50	48410.58
Feb, 2051	231.97	725.96	47684.62
Mar, 2051	228.49	729.44	46955.18
Apr, 2051	224.99	732.94	46222.24
May, 2051	221.48	736.45	45485.79
Jun, 2051	217.95	739.98	44745.81
Jul, 2051	214.41	743.52	44002.29
Aug, 2051	210.84	747.09	43255.20
Sep, 2051	207.26	750.67	42504.54
Oct, 2051	203.67	754.26	41750.28
Nov, 2051	200.05	757.88	40992.40
Dec, 2051	196.42	761.51	40230.89
Jan, 2052	192.77	765.16	39465.74
Feb, 2052	189.11	768.82	38696.91
Mar, 2052	185.42	772.51	37924.40
Apr, 2052	181.72	776.21	37148.20
May, 2052	178.00	779.93	36368.27
Jun, 2052	174.26	783.67	35584.60
Jul, 2052	170.51	787.42	34797.18
Aug, 2052	166.74	791.19	34005.99
Sep, 2052	162.95	794.98	33211.00
Oct, 2052	159.14	798.79	32412.21
Nov, 2052	155.31	802.62	31609.59
Dec, 2052	151.46	806.47	30803.12
Jan, 2053	147.60	810.33	29992.79
Feb, 2053	143.72	814.21	29178.57
Mar, 2053	139.81	818.12	28360.46
Apr, 2053	135.89	822.04	27538.42
May, 2053	131.95	825.98	26712.45
Jun, 2053	128.00	829.93	25882.51
Jul, 2053	124.02	833.91	25048.60
Aug, 2053	120.02	837.91	24210.70
Sep, 2053	116.01	841.92	23368.78
Oct, 2053	111.98	845.95	22522.82
Nov, 2053	107.92	850.01	21672.82
Dec, 2053	103.85	854.08	20818.73
Jan, 2054	99.76	858.17	19960.56
Feb, 2054	95.64	862.29	19098.28
Mar, 2054	91.51	866.42	18231.86
Apr, 2054	87.36	870.57	17361.29
May, 2054	83.19	874.74	16486.55
Jun, 2054	79.00	878.93	15607.62
Jul, 2054	74.79	883.14	14724.47
Aug, 2054	70.55	887.38	13837.10
Sep, 2054	66.30	891.63	12945.47
Oct, 2054	62.03	895.90	12049.57
Nov, 2054	57.74	900.19	11149.38
Dec, 2054	53.42	904.51	10244.87
Jan, 2055	49.09	908.84	9336.03
Feb, 2055	44.74	913.19	8422.84
Mar, 2055	40.36	917.57	7505.27
Apr, 2055	35.96	921.97	6583.30
May, 2055	31.54	926.39	5656.92
Jun, 2055	27.11	930.82	4726.09
Jul, 2055	22.65	935.28	3790.81
Aug, 2055	18.16	939.77	2851.04
Sep, 2055	13.66	944.27	1906.77
Oct, 2055	9.14	948.79	957.98
Nov, 2055	4.59	953.34	4.64