Mortgage Parameters

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

Mortgage Summary

Property Total:	$360,000
Down Payment	$108,000
Mortgage Amount:	$252,000
Mortgage Payment:	$1,470.60 / month
Estimated Tax:	+ $200.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,670.60 / month
Total Interest Paid:	$277,416.00 over 30 years
Total Tax Paid:	$72,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1207.50	263.10	251736.90
Jan, 2026	1206.24	264.36	251472.54
Feb, 2026	1204.97	265.63	251206.91
Mar, 2026	1203.70	266.90	250940.01
Apr, 2026	1202.42	268.18	250671.83
May, 2026	1201.14	269.46	250402.37
Jun, 2026	1199.84	270.76	250131.61
Jul, 2026	1198.55	272.05	249859.56
Aug, 2026	1197.24	273.36	249586.20
Sep, 2026	1195.93	274.67	249311.54
Oct, 2026	1194.62	275.98	249035.56
Nov, 2026	1193.30	277.30	248758.25
Dec, 2026	1191.97	278.63	248479.62
Jan, 2027	1190.63	279.97	248199.65
Feb, 2027	1189.29	281.31	247918.34
Mar, 2027	1187.94	282.66	247635.68
Apr, 2027	1186.59	284.01	247351.67
May, 2027	1185.23	285.37	247066.30
Jun, 2027	1183.86	286.74	246779.56
Jul, 2027	1182.49	288.11	246491.44
Aug, 2027	1181.10	289.50	246201.95
Sep, 2027	1179.72	290.88	245911.06
Oct, 2027	1178.32	292.28	245618.79
Nov, 2027	1176.92	293.68	245325.11
Dec, 2027	1175.52	295.08	245030.03
Jan, 2028	1174.10	296.50	244733.53
Feb, 2028	1172.68	297.92	244435.61
Mar, 2028	1171.25	299.35	244136.26
Apr, 2028	1169.82	300.78	243835.48
May, 2028	1168.38	302.22	243533.26
Jun, 2028	1166.93	303.67	243229.59
Jul, 2028	1165.48	305.12	242924.47
Aug, 2028	1164.01	306.59	242617.88
Sep, 2028	1162.54	308.06	242309.82
Oct, 2028	1161.07	309.53	242000.29
Nov, 2028	1159.58	311.02	241689.28
Dec, 2028	1158.09	312.51	241376.77
Jan, 2029	1156.60	314.00	241062.77
Feb, 2029	1155.09	315.51	240747.26
Mar, 2029	1153.58	317.02	240430.24
Apr, 2029	1152.06	318.54	240111.70
May, 2029	1150.54	320.06	239791.64
Jun, 2029	1149.00	321.60	239470.04
Jul, 2029	1147.46	323.14	239146.90
Aug, 2029	1145.91	324.69	238822.21
Sep, 2029	1144.36	326.24	238495.97
Oct, 2029	1142.79	327.81	238168.16
Nov, 2029	1141.22	329.38	237838.78
Dec, 2029	1139.64	330.96	237507.83
Jan, 2030	1138.06	332.54	237175.29
Feb, 2030	1136.46	334.14	236841.15
Mar, 2030	1134.86	335.74	236505.42
Apr, 2030	1133.26	337.34	236168.07
May, 2030	1131.64	338.96	235829.11
Jun, 2030	1130.01	340.59	235488.52
Jul, 2030	1128.38	342.22	235146.31
Aug, 2030	1126.74	343.86	234802.45
Sep, 2030	1125.10	345.50	234456.94
Oct, 2030	1123.44	347.16	234109.78
Nov, 2030	1121.78	348.82	233760.96
Dec, 2030	1120.10	350.50	233410.46
Jan, 2031	1118.43	352.17	233058.29
Feb, 2031	1116.74	353.86	232704.43
Mar, 2031	1115.04	355.56	232348.87
Apr, 2031	1113.34	357.26	231991.61
May, 2031	1111.63	358.97	231632.63
Jun, 2031	1109.91	360.69	231271.94
Jul, 2031	1108.18	362.42	230909.52
Aug, 2031	1106.44	364.16	230545.36
Sep, 2031	1104.70	365.90	230179.46
Oct, 2031	1102.94	367.66	229811.80
Nov, 2031	1101.18	369.42	229442.38
Dec, 2031	1099.41	371.19	229071.19
Jan, 2032	1097.63	372.97	228698.23
Feb, 2032	1095.85	374.75	228323.47
Mar, 2032	1094.05	376.55	227946.92
Apr, 2032	1092.25	378.35	227568.57
May, 2032	1090.43	380.17	227188.40
Jun, 2032	1088.61	381.99	226806.41
Jul, 2032	1086.78	383.82	226422.59
Aug, 2032	1084.94	385.66	226036.93
Sep, 2032	1083.09	387.51	225649.43
Oct, 2032	1081.24	389.36	225260.06
Nov, 2032	1079.37	391.23	224868.83
Dec, 2032	1077.50	393.10	224475.73
Jan, 2033	1075.61	394.99	224080.74
Feb, 2033	1073.72	396.88	223683.86
Mar, 2033	1071.82	398.78	223285.08
Apr, 2033	1069.91	400.69	222884.39
May, 2033	1067.99	402.61	222481.78
Jun, 2033	1066.06	404.54	222077.24
Jul, 2033	1064.12	406.48	221670.76
Aug, 2033	1062.17	408.43	221262.33
Sep, 2033	1060.22	410.38	220851.94
Oct, 2033	1058.25	412.35	220439.59
Nov, 2033	1056.27	414.33	220025.27
Dec, 2033	1054.29	416.31	219608.95
Jan, 2034	1052.29	418.31	219190.65
Feb, 2034	1050.29	420.31	218770.34
Mar, 2034	1048.27	422.33	218348.01
Apr, 2034	1046.25	424.35	217923.66
May, 2034	1044.22	426.38	217497.28
Jun, 2034	1042.17	428.43	217068.85
Jul, 2034	1040.12	430.48	216638.37
Aug, 2034	1038.06	432.54	216205.83
Sep, 2034	1035.99	434.61	215771.22
Oct, 2034	1033.90	436.70	215334.52
Nov, 2034	1031.81	438.79	214895.74
Dec, 2034	1029.71	440.89	214454.84
Jan, 2035	1027.60	443.00	214011.84
Feb, 2035	1025.47	445.13	213566.71
Mar, 2035	1023.34	447.26	213119.45
Apr, 2035	1021.20	449.40	212670.05
May, 2035	1019.04	451.56	212218.50
Jun, 2035	1016.88	453.72	211764.78
Jul, 2035	1014.71	455.89	211308.88
Aug, 2035	1012.52	458.08	210850.80
Sep, 2035	1010.33	460.27	210390.53
Oct, 2035	1008.12	462.48	209928.05
Nov, 2035	1005.91	464.69	209463.36
Dec, 2035	1003.68	466.92	208996.44
Jan, 2036	1001.44	469.16	208527.28
Feb, 2036	999.19	471.41	208055.87
Mar, 2036	996.93	473.67	207582.20
Apr, 2036	994.66	475.94	207106.27
May, 2036	992.38	478.22	206628.05
Jun, 2036	990.09	480.51	206147.55
Jul, 2036	987.79	482.81	205664.74
Aug, 2036	985.48	485.12	205179.61
Sep, 2036	983.15	487.45	204692.17
Oct, 2036	980.82	489.78	204202.38
Nov, 2036	978.47	492.13	203710.25
Dec, 2036	976.11	494.49	203215.76
Jan, 2037	973.74	496.86	202718.91
Feb, 2037	971.36	499.24	202219.67
Mar, 2037	968.97	501.63	201718.04
Apr, 2037	966.57	504.03	201214.00
May, 2037	964.15	506.45	200707.55
Jun, 2037	961.72	508.88	200198.68
Jul, 2037	959.29	511.31	199687.36
Aug, 2037	956.84	513.76	199173.60
Sep, 2037	954.37	516.23	198657.37
Oct, 2037	951.90	518.70	198138.67
Nov, 2037	949.41	521.19	197617.48
Dec, 2037	946.92	523.68	197093.80
Jan, 2038	944.41	526.19	196567.61
Feb, 2038	941.89	528.71	196038.90
Mar, 2038	939.35	531.25	195507.65
Apr, 2038	936.81	533.79	194973.86
May, 2038	934.25	536.35	194437.51
Jun, 2038	931.68	538.92	193898.59
Jul, 2038	929.10	541.50	193357.08
Aug, 2038	926.50	544.10	192812.99
Sep, 2038	923.90	546.70	192266.28
Oct, 2038	921.28	549.32	191716.96
Nov, 2038	918.64	551.96	191165.00
Dec, 2038	916.00	554.60	190610.40
Jan, 2039	913.34	557.26	190053.14
Feb, 2039	910.67	559.93	189493.21
Mar, 2039	907.99	562.61	188930.60
Apr, 2039	905.29	565.31	188365.29
May, 2039	902.58	568.02	187797.28
Jun, 2039	899.86	570.74	187226.54
Jul, 2039	897.13	573.47	186653.07
Aug, 2039	894.38	576.22	186076.85
Sep, 2039	891.62	578.98	185497.86
Oct, 2039	888.84	581.76	184916.11
Nov, 2039	886.06	584.54	184331.56
Dec, 2039	883.26	587.34	183744.22
Jan, 2040	880.44	590.16	183154.06
Feb, 2040	877.61	592.99	182561.07
Mar, 2040	874.77	595.83	181965.25
Apr, 2040	871.92	598.68	181366.56
May, 2040	869.05	601.55	180765.01
Jun, 2040	866.17	604.43	180160.58
Jul, 2040	863.27	607.33	179553.25
Aug, 2040	860.36	610.24	178943.00
Sep, 2040	857.44	613.16	178329.84
Oct, 2040	854.50	616.10	177713.74
Nov, 2040	851.54	619.06	177094.68
Dec, 2040	848.58	622.02	176472.66
Jan, 2041	845.60	625.00	175847.66
Feb, 2041	842.60	628.00	175219.66
Mar, 2041	839.59	631.01	174588.66
Apr, 2041	836.57	634.03	173954.63
May, 2041	833.53	637.07	173317.56
Jun, 2041	830.48	640.12	172677.44
Jul, 2041	827.41	643.19	172034.25
Aug, 2041	824.33	646.27	171387.98
Sep, 2041	821.23	649.37	170738.62
Oct, 2041	818.12	652.48	170086.14
Nov, 2041	815.00	655.60	169430.54
Dec, 2041	811.85	658.75	168771.79
Jan, 2042	808.70	661.90	168109.89
Feb, 2042	805.53	665.07	167444.82
Mar, 2042	802.34	668.26	166776.56
Apr, 2042	799.14	671.46	166105.09
May, 2042	795.92	674.68	165430.41
Jun, 2042	792.69	677.91	164752.50
Jul, 2042	789.44	681.16	164071.34
Aug, 2042	786.18	684.42	163386.91
Sep, 2042	782.90	687.70	162699.21
Oct, 2042	779.60	691.00	162008.21
Nov, 2042	776.29	694.31	161313.90
Dec, 2042	772.96	697.64	160616.26
Jan, 2043	769.62	700.98	159915.28
Feb, 2043	766.26	704.34	159210.94
Mar, 2043	762.89	707.71	158503.23
Apr, 2043	759.49	711.11	157792.12
May, 2043	756.09	714.51	157077.61
Jun, 2043	752.66	717.94	156359.67
Jul, 2043	749.22	721.38	155638.30
Aug, 2043	745.77	724.83	154913.46
Sep, 2043	742.29	728.31	154185.16
Oct, 2043	738.80	731.80	153453.36
Nov, 2043	735.30	735.30	152718.06
Dec, 2043	731.77	738.83	151979.23
Jan, 2044	728.23	742.37	151236.87
Feb, 2044	724.68	745.92	150490.94
Mar, 2044	721.10	749.50	149741.45
Apr, 2044	717.51	753.09	148988.36
May, 2044	713.90	756.70	148231.66
Jun, 2044	710.28	760.32	147471.34
Jul, 2044	706.63	763.97	146707.37
Aug, 2044	702.97	767.63	145939.74
Sep, 2044	699.29	771.31	145168.44
Oct, 2044	695.60	775.00	144393.44
Nov, 2044	691.89	778.71	143614.72
Dec, 2044	688.15	782.45	142832.28
Jan, 2045	684.40	786.20	142046.08
Feb, 2045	680.64	789.96	141256.12
Mar, 2045	676.85	793.75	140462.37
Apr, 2045	673.05	797.55	139664.82
May, 2045	669.23	801.37	138863.45
Jun, 2045	665.39	805.21	138058.23
Jul, 2045	661.53	809.07	137249.16
Aug, 2045	657.65	812.95	136436.21
Sep, 2045	653.76	816.84	135619.37
Oct, 2045	649.84	820.76	134798.61
Nov, 2045	645.91	824.69	133973.92
Dec, 2045	641.96	828.64	133145.28
Jan, 2046	637.99	832.61	132312.67
Feb, 2046	634.00	836.60	131476.07
Mar, 2046	629.99	840.61	130635.46
Apr, 2046	625.96	844.64	129790.82
May, 2046	621.91	848.69	128942.13
Jun, 2046	617.85	852.75	128089.38
Jul, 2046	613.76	856.84	127232.54
Aug, 2046	609.66	860.94	126371.60
Sep, 2046	605.53	865.07	125506.53
Oct, 2046	601.39	869.21	124637.32
Nov, 2046	597.22	873.38	123763.94
Dec, 2046	593.04	877.56	122886.37
Jan, 2047	588.83	881.77	122004.60
Feb, 2047	584.61	885.99	121118.61
Mar, 2047	580.36	890.24	120228.37
Apr, 2047	576.09	894.51	119333.86
May, 2047	571.81	898.79	118435.07
Jun, 2047	567.50	903.10	117531.97
Jul, 2047	563.17	907.43	116624.54
Aug, 2047	558.83	911.77	115712.77
Sep, 2047	554.46	916.14	114796.63
Oct, 2047	550.07	920.53	113876.10
Nov, 2047	545.66	924.94	112951.15
Dec, 2047	541.22	929.38	112021.78
Jan, 2048	536.77	933.83	111087.95
Feb, 2048	532.30	938.30	110149.64
Mar, 2048	527.80	942.80	109206.84
Apr, 2048	523.28	947.32	108259.53
May, 2048	518.74	951.86	107307.67
Jun, 2048	514.18	956.42	106351.25
Jul, 2048	509.60	961.00	105390.25
Aug, 2048	504.99	965.61	104424.65
Sep, 2048	500.37	970.23	103454.42
Oct, 2048	495.72	974.88	102479.53
Nov, 2048	491.05	979.55	101499.98
Dec, 2048	486.35	984.25	100515.74
Jan, 2049	481.64	988.96	99526.77
Feb, 2049	476.90	993.70	98533.07
Mar, 2049	472.14	998.46	97534.61
Apr, 2049	467.35	1003.25	96531.36
May, 2049	462.55	1008.05	95523.31
Jun, 2049	457.72	1012.88	94510.43
Jul, 2049	452.86	1017.74	93492.69
Aug, 2049	447.99	1022.61	92470.07
Sep, 2049	443.09	1027.51	91442.56
Oct, 2049	438.16	1032.44	90410.12
Nov, 2049	433.22	1037.38	89372.74
Dec, 2049	428.24	1042.36	88330.38
Jan, 2050	423.25	1047.35	87283.03
Feb, 2050	418.23	1052.37	86230.66
Mar, 2050	413.19	1057.41	85173.25
Apr, 2050	408.12	1062.48	84110.77
May, 2050	403.03	1067.57	83043.20
Jun, 2050	397.92	1072.68	81970.52
Jul, 2050	392.78	1077.82	80892.69
Aug, 2050	387.61	1082.99	79809.71
Sep, 2050	382.42	1088.18	78721.53
Oct, 2050	377.21	1093.39	77628.13
Nov, 2050	371.97	1098.63	76529.50
Dec, 2050	366.70	1103.90	75425.61
Jan, 2051	361.41	1109.19	74316.42
Feb, 2051	356.10	1114.50	73201.92
Mar, 2051	350.76	1119.84	72082.08
Apr, 2051	345.39	1125.21	70956.87
May, 2051	340.00	1130.60	69826.27
Jun, 2051	334.58	1136.02	68690.26
Jul, 2051	329.14	1141.46	67548.80
Aug, 2051	323.67	1146.93	66401.87
Sep, 2051	318.18	1152.42	65249.45
Oct, 2051	312.65	1157.95	64091.50
Nov, 2051	307.11	1163.49	62928.01
Dec, 2051	301.53	1169.07	61758.94
Jan, 2052	295.93	1174.67	60584.26
Feb, 2052	290.30	1180.30	59403.96
Mar, 2052	284.64	1185.96	58218.01
Apr, 2052	278.96	1191.64	57026.37
May, 2052	273.25	1197.35	55829.02
Jun, 2052	267.51	1203.09	54625.93
Jul, 2052	261.75	1208.85	53417.08
Aug, 2052	255.96	1214.64	52202.44
Sep, 2052	250.14	1220.46	50981.98
Oct, 2052	244.29	1226.31	49755.67
Nov, 2052	238.41	1232.19	48523.48
Dec, 2052	232.51	1238.09	47285.39
Jan, 2053	226.58	1244.02	46041.36
Feb, 2053	220.61	1249.99	44791.38
Mar, 2053	214.63	1255.97	43535.40
Apr, 2053	208.61	1261.99	42273.41
May, 2053	202.56	1268.04	41005.37
Jun, 2053	196.48	1274.12	39731.25
Jul, 2053	190.38	1280.22	38451.03
Aug, 2053	184.24	1286.36	37164.68
Sep, 2053	178.08	1292.52	35872.16
Oct, 2053	171.89	1298.71	34573.45
Nov, 2053	165.66	1304.94	33268.51
Dec, 2053	159.41	1311.19	31957.32
Jan, 2054	153.13	1317.47	30639.85
Feb, 2054	146.82	1323.78	29316.07
Mar, 2054	140.47	1330.13	27985.94
Apr, 2054	134.10	1336.50	26649.44
May, 2054	127.70	1342.90	25306.53
Jun, 2054	121.26	1349.34	23957.19
Jul, 2054	114.79	1355.81	22601.39
Aug, 2054	108.30	1362.30	21239.09
Sep, 2054	101.77	1368.83	19870.26
Oct, 2054	95.21	1375.39	18494.87
Nov, 2054	88.62	1381.98	17112.89
Dec, 2054	82.00	1388.60	15724.29
Jan, 2055	75.35	1395.25	14329.04
Feb, 2055	68.66	1401.94	12927.10
Mar, 2055	61.94	1408.66	11518.44
Apr, 2055	55.19	1415.41	10103.03
May, 2055	48.41	1422.19	8680.84
Jun, 2055	41.60	1429.00	7251.84
Jul, 2055	34.75	1435.85	5815.98
Aug, 2055	27.87	1442.73	4373.25
Sep, 2055	20.96	1449.64	2923.61
Oct, 2055	14.01	1456.59	1467.02
Nov, 2055	7.03	1463.57	3.45