Mortgage Parameters

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

Mortgage Summary

Property Total:	$165,000
Down Payment	$49,500
Mortgage Amount:	$115,500
Mortgage Payment:	$674.03 / month
Estimated Tax:	+ $91.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $765.70 / month
Total Interest Paid:	$127,152.00 over 30 years
Total Tax Paid:	$33,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	553.44	120.59	115379.41
Jan, 2026	552.86	121.17	115258.24
Feb, 2026	552.28	121.75	115136.49
Mar, 2026	551.70	122.33	115014.15
Apr, 2026	551.11	122.92	114891.23
May, 2026	550.52	123.51	114767.72
Jun, 2026	549.93	124.10	114643.62
Jul, 2026	549.33	124.70	114518.92
Aug, 2026	548.74	125.29	114393.63
Sep, 2026	548.14	125.89	114267.74
Oct, 2026	547.53	126.50	114141.24
Nov, 2026	546.93	127.10	114014.14
Dec, 2026	546.32	127.71	113886.42
Jan, 2027	545.71	128.32	113758.10
Feb, 2027	545.09	128.94	113629.16
Mar, 2027	544.47	129.56	113499.60
Apr, 2027	543.85	130.18	113369.43
May, 2027	543.23	130.80	113238.63
Jun, 2027	542.60	131.43	113107.20
Jul, 2027	541.97	132.06	112975.14
Aug, 2027	541.34	132.69	112842.45
Sep, 2027	540.70	133.33	112709.12
Oct, 2027	540.06	133.97	112575.16
Nov, 2027	539.42	134.61	112440.55
Dec, 2027	538.78	135.25	112305.30
Jan, 2028	538.13	135.90	112169.40
Feb, 2028	537.48	136.55	112032.84
Mar, 2028	536.82	137.21	111895.64
Apr, 2028	536.17	137.86	111757.77
May, 2028	535.51	138.52	111619.25
Jun, 2028	534.84	139.19	111480.06
Jul, 2028	534.18	139.85	111340.21
Aug, 2028	533.51	140.52	111199.68
Sep, 2028	532.83	141.20	111058.49
Oct, 2028	532.16	141.87	110916.61
Nov, 2028	531.48	142.55	110774.06
Dec, 2028	530.79	143.24	110630.82
Jan, 2029	530.11	143.92	110486.89
Feb, 2029	529.42	144.61	110342.28
Mar, 2029	528.72	145.31	110196.97
Apr, 2029	528.03	146.00	110050.97
May, 2029	527.33	146.70	109904.27
Jun, 2029	526.62	147.41	109756.86
Jul, 2029	525.92	148.11	109608.75
Aug, 2029	525.21	148.82	109459.93
Sep, 2029	524.50	149.53	109310.40
Oct, 2029	523.78	150.25	109160.14
Nov, 2029	523.06	150.97	109009.17
Dec, 2029	522.34	151.69	108857.48
Jan, 2030	521.61	152.42	108705.06
Feb, 2030	520.88	153.15	108551.91
Mar, 2030	520.14	153.89	108398.02
Apr, 2030	519.41	154.62	108243.40
May, 2030	518.67	155.36	108088.03
Jun, 2030	517.92	156.11	107931.93
Jul, 2030	517.17	156.86	107775.07
Aug, 2030	516.42	157.61	107617.46
Sep, 2030	515.67	158.36	107459.10
Oct, 2030	514.91	159.12	107299.98
Nov, 2030	514.15	159.88	107140.09
Dec, 2030	513.38	160.65	106979.44
Jan, 2031	512.61	161.42	106818.02
Feb, 2031	511.84	162.19	106655.83
Mar, 2031	511.06	162.97	106492.86
Apr, 2031	510.28	163.75	106329.11
May, 2031	509.49	164.54	106164.57
Jun, 2031	508.71	165.32	105999.25
Jul, 2031	507.91	166.12	105833.13
Aug, 2031	507.12	166.91	105666.22
Sep, 2031	506.32	167.71	105498.50
Oct, 2031	505.51	168.52	105329.99
Nov, 2031	504.71	169.32	105160.66
Dec, 2031	503.89	170.14	104990.53
Jan, 2032	503.08	170.95	104819.58
Feb, 2032	502.26	171.77	104647.81
Mar, 2032	501.44	172.59	104475.22
Apr, 2032	500.61	173.42	104301.80
May, 2032	499.78	174.25	104127.55
Jun, 2032	498.94	175.09	103952.46
Jul, 2032	498.11	175.92	103776.54
Aug, 2032	497.26	176.77	103599.77
Sep, 2032	496.42	177.61	103422.15
Oct, 2032	495.56	178.47	103243.69
Nov, 2032	494.71	179.32	103064.37
Dec, 2032	493.85	180.18	102884.19
Jan, 2033	492.99	181.04	102703.14
Feb, 2033	492.12	181.91	102521.23
Mar, 2033	491.25	182.78	102338.45
Apr, 2033	490.37	183.66	102154.79
May, 2033	489.49	184.54	101970.25
Jun, 2033	488.61	185.42	101784.83
Jul, 2033	487.72	186.31	101598.52
Aug, 2033	486.83	187.20	101411.32
Sep, 2033	485.93	188.10	101223.22
Oct, 2033	485.03	189.00	101034.21
Nov, 2033	484.12	189.91	100844.31
Dec, 2033	483.21	190.82	100653.49
Jan, 2034	482.30	191.73	100461.76
Feb, 2034	481.38	192.65	100269.11
Mar, 2034	480.46	193.57	100075.53
Apr, 2034	479.53	194.50	99881.03
May, 2034	478.60	195.43	99685.60
Jun, 2034	477.66	196.37	99489.23
Jul, 2034	476.72	197.31	99291.92
Aug, 2034	475.77	198.26	99093.66
Sep, 2034	474.82	199.21	98894.45
Oct, 2034	473.87	200.16	98694.29
Nov, 2034	472.91	201.12	98493.17
Dec, 2034	471.95	202.08	98291.09
Jan, 2035	470.98	203.05	98088.04
Feb, 2035	470.01	204.02	97884.01
Mar, 2035	469.03	205.00	97679.01
Apr, 2035	468.05	205.98	97473.03
May, 2035	467.06	206.97	97266.05
Jun, 2035	466.07	207.96	97058.09
Jul, 2035	465.07	208.96	96849.13
Aug, 2035	464.07	209.96	96639.17
Sep, 2035	463.06	210.97	96428.20
Oct, 2035	462.05	211.98	96216.22
Nov, 2035	461.04	212.99	96003.23
Dec, 2035	460.02	214.01	95789.22
Jan, 2036	458.99	215.04	95574.18
Feb, 2036	457.96	216.07	95358.11
Mar, 2036	456.92	217.11	95141.00
Apr, 2036	455.88	218.15	94922.85
May, 2036	454.84	219.19	94703.66
Jun, 2036	453.79	220.24	94483.42
Jul, 2036	452.73	221.30	94262.12
Aug, 2036	451.67	222.36	94039.77
Sep, 2036	450.61	223.42	93816.34
Oct, 2036	449.54	224.49	93591.85
Nov, 2036	448.46	225.57	93366.28
Dec, 2036	447.38	226.65	93139.63
Jan, 2037	446.29	227.74	92911.90
Feb, 2037	445.20	228.83	92683.07
Mar, 2037	444.11	229.92	92453.14
Apr, 2037	443.00	231.03	92222.12
May, 2037	441.90	232.13	91989.99
Jun, 2037	440.79	233.24	91756.74
Jul, 2037	439.67	234.36	91522.38
Aug, 2037	438.54	235.49	91286.89
Sep, 2037	437.42	236.61	91050.28
Oct, 2037	436.28	237.75	90812.53
Nov, 2037	435.14	238.89	90573.65
Dec, 2037	434.00	240.03	90333.62
Jan, 2038	432.85	241.18	90092.43
Feb, 2038	431.69	242.34	89850.10
Mar, 2038	430.53	243.50	89606.60
Apr, 2038	429.36	244.67	89361.93
May, 2038	428.19	245.84	89116.10
Jun, 2038	427.01	247.02	88869.08
Jul, 2038	425.83	248.20	88620.88
Aug, 2038	424.64	249.39	88371.49
Sep, 2038	423.45	250.58	88120.91
Oct, 2038	422.25	251.78	87869.13
Nov, 2038	421.04	252.99	87616.14
Dec, 2038	419.83	254.20	87361.93
Jan, 2039	418.61	255.42	87106.51
Feb, 2039	417.39	256.64	86849.87
Mar, 2039	416.16	257.87	86591.99
Apr, 2039	414.92	259.11	86332.88
May, 2039	413.68	260.35	86072.53
Jun, 2039	412.43	261.60	85810.93
Jul, 2039	411.18	262.85	85548.08
Aug, 2039	409.92	264.11	85283.97
Sep, 2039	408.65	265.38	85018.59
Oct, 2039	407.38	266.65	84751.94
Nov, 2039	406.10	267.93	84484.01
Dec, 2039	404.82	269.21	84214.80
Jan, 2040	403.53	270.50	83944.30
Feb, 2040	402.23	271.80	83672.51
Mar, 2040	400.93	273.10	83399.41
Apr, 2040	399.62	274.41	83125.00
May, 2040	398.31	275.72	82849.28
Jun, 2040	396.99	277.04	82572.23
Jul, 2040	395.66	278.37	82293.86
Aug, 2040	394.32	279.71	82014.16
Sep, 2040	392.98	281.05	81733.11
Oct, 2040	391.64	282.39	81450.72
Nov, 2040	390.28	283.75	81166.97
Dec, 2040	388.93	285.10	80881.87
Jan, 2041	387.56	286.47	80595.40
Feb, 2041	386.19	287.84	80307.55
Mar, 2041	384.81	289.22	80018.33
Apr, 2041	383.42	290.61	79727.72
May, 2041	382.03	292.00	79435.72
Jun, 2041	380.63	293.40	79142.32
Jul, 2041	379.22	294.81	78847.51
Aug, 2041	377.81	296.22	78551.29
Sep, 2041	376.39	297.64	78253.66
Oct, 2041	374.97	299.06	77954.59
Nov, 2041	373.53	300.50	77654.09
Dec, 2041	372.09	301.94	77352.16
Jan, 2042	370.65	303.38	77048.77
Feb, 2042	369.19	304.84	76743.93
Mar, 2042	367.73	306.30	76437.63
Apr, 2042	366.26	307.77	76129.87
May, 2042	364.79	309.24	75820.63
Jun, 2042	363.31	310.72	75509.90
Jul, 2042	361.82	312.21	75197.69
Aug, 2042	360.32	313.71	74883.99
Sep, 2042	358.82	315.21	74568.77
Oct, 2042	357.31	316.72	74252.05
Nov, 2042	355.79	318.24	73933.81
Dec, 2042	354.27	319.76	73614.05
Jan, 2043	352.73	321.30	73292.75
Feb, 2043	351.19	322.84	72969.92
Mar, 2043	349.65	324.38	72645.54
Apr, 2043	348.09	325.94	72319.60
May, 2043	346.53	327.50	71992.10
Jun, 2043	344.96	329.07	71663.03
Jul, 2043	343.39	330.64	71332.39
Aug, 2043	341.80	332.23	71000.16
Sep, 2043	340.21	333.82	70666.34
Oct, 2043	338.61	335.42	70330.92
Nov, 2043	337.00	337.03	69993.89
Dec, 2043	335.39	338.64	69655.25
Jan, 2044	333.76	340.27	69314.98
Feb, 2044	332.13	341.90	68973.09
Mar, 2044	330.50	343.53	68629.55
Apr, 2044	328.85	345.18	68284.37
May, 2044	327.20	346.83	67937.54
Jun, 2044	325.53	348.50	67589.04
Jul, 2044	323.86	350.17	67238.88
Aug, 2044	322.19	351.84	66887.03
Sep, 2044	320.50	353.53	66533.50
Oct, 2044	318.81	355.22	66178.28
Nov, 2044	317.10	356.93	65821.35
Dec, 2044	315.39	358.64	65462.72
Jan, 2045	313.68	360.35	65102.36
Feb, 2045	311.95	362.08	64740.28
Mar, 2045	310.21	363.82	64376.47
Apr, 2045	308.47	365.56	64010.91
May, 2045	306.72	367.31	63643.60
Jun, 2045	304.96	369.07	63274.52
Jul, 2045	303.19	370.84	62903.69
Aug, 2045	301.41	372.62	62531.07
Sep, 2045	299.63	374.40	62156.67
Oct, 2045	297.83	376.20	61780.47
Nov, 2045	296.03	378.00	61402.47
Dec, 2045	294.22	379.81	61022.66
Jan, 2046	292.40	381.63	60641.03
Feb, 2046	290.57	383.46	60257.57
Mar, 2046	288.73	385.30	59872.28
Apr, 2046	286.89	387.14	59485.14
May, 2046	285.03	389.00	59096.14
Jun, 2046	283.17	390.86	58705.28
Jul, 2046	281.30	392.73	58312.54
Aug, 2046	279.41	394.62	57917.93
Sep, 2046	277.52	396.51	57521.42
Oct, 2046	275.62	398.41	57123.02
Nov, 2046	273.71	400.32	56722.70
Dec, 2046	271.80	402.23	56320.47
Jan, 2047	269.87	404.16	55916.31
Feb, 2047	267.93	406.10	55510.21
Mar, 2047	265.99	408.04	55102.16
Apr, 2047	264.03	410.00	54692.17
May, 2047	262.07	411.96	54280.20
Jun, 2047	260.09	413.94	53866.26
Jul, 2047	258.11	415.92	53450.34
Aug, 2047	256.12	417.91	53032.43
Sep, 2047	254.11	419.92	52612.51
Oct, 2047	252.10	421.93	52190.59
Nov, 2047	250.08	423.95	51766.64
Dec, 2047	248.05	425.98	51340.65
Jan, 2048	246.01	428.02	50912.63
Feb, 2048	243.96	430.07	50482.56
Mar, 2048	241.90	432.13	50050.42
Apr, 2048	239.82	434.21	49616.22
May, 2048	237.74	436.29	49179.93
Jun, 2048	235.65	438.38	48741.56
Jul, 2048	233.55	440.48	48301.08
Aug, 2048	231.44	442.59	47858.49
Sep, 2048	229.32	444.71	47413.78
Oct, 2048	227.19	446.84	46966.95
Nov, 2048	225.05	448.98	46517.96
Dec, 2048	222.90	451.13	46066.83
Jan, 2049	220.74	453.29	45613.54
Feb, 2049	218.56	455.47	45158.08
Mar, 2049	216.38	457.65	44700.43
Apr, 2049	214.19	459.84	44240.59
May, 2049	211.99	462.04	43778.54
Jun, 2049	209.77	464.26	43314.29
Jul, 2049	207.55	466.48	42847.80
Aug, 2049	205.31	468.72	42379.09
Sep, 2049	203.07	470.96	41908.12
Oct, 2049	200.81	473.22	41434.90
Nov, 2049	198.54	475.49	40959.41
Dec, 2049	196.26	477.77	40481.65
Jan, 2050	193.97	480.06	40001.59
Feb, 2050	191.67	482.36	39519.24
Mar, 2050	189.36	484.67	39034.57
Apr, 2050	187.04	486.99	38547.58
May, 2050	184.71	489.32	38058.26
Jun, 2050	182.36	491.67	37566.59
Jul, 2050	180.01	494.02	37072.57
Aug, 2050	177.64	496.39	36576.18
Sep, 2050	175.26	498.77	36077.41
Oct, 2050	172.87	501.16	35576.25
Nov, 2050	170.47	503.56	35072.69
Dec, 2050	168.06	505.97	34566.71
Jan, 2051	165.63	508.40	34058.32
Feb, 2051	163.20	510.83	33547.48
Mar, 2051	160.75	513.28	33034.20
Apr, 2051	158.29	515.74	32518.46
May, 2051	155.82	518.21	32000.25
Jun, 2051	153.33	520.70	31479.55
Jul, 2051	150.84	523.19	30956.36
Aug, 2051	148.33	525.70	30430.66
Sep, 2051	145.81	528.22	29902.45
Oct, 2051	143.28	530.75	29371.70
Nov, 2051	140.74	533.29	28838.41
Dec, 2051	138.18	535.85	28302.56
Jan, 2052	135.62	538.41	27764.15
Feb, 2052	133.04	540.99	27223.16
Mar, 2052	130.44	543.59	26679.57
Apr, 2052	127.84	546.19	26133.38
May, 2052	125.22	548.81	25584.57
Jun, 2052	122.59	551.44	25033.14
Jul, 2052	119.95	554.08	24479.06
Aug, 2052	117.30	556.73	23922.32
Sep, 2052	114.63	559.40	23362.92
Oct, 2052	111.95	562.08	22800.84
Nov, 2052	109.25	564.78	22236.06
Dec, 2052	106.55	567.48	21668.58
Jan, 2053	103.83	570.20	21098.38
Feb, 2053	101.10	572.93	20525.44
Mar, 2053	98.35	575.68	19949.76
Apr, 2053	95.59	578.44	19371.33
May, 2053	92.82	581.21	18790.12
Jun, 2053	90.04	583.99	18206.12
Jul, 2053	87.24	586.79	17619.33
Aug, 2053	84.43	589.60	17029.73
Sep, 2053	81.60	592.43	16437.30
Oct, 2053	78.76	595.27	15842.03
Nov, 2053	75.91	598.12	15243.91
Dec, 2053	73.04	600.99	14642.92
Jan, 2054	70.16	603.87	14039.06
Feb, 2054	67.27	606.76	13432.30
Mar, 2054	64.36	609.67	12822.63
Apr, 2054	61.44	612.59	12210.04
May, 2054	58.51	615.52	11594.52
Jun, 2054	55.56	618.47	10976.05
Jul, 2054	52.59	621.44	10354.61
Aug, 2054	49.62	624.41	9730.20
Sep, 2054	46.62	627.41	9102.79
Oct, 2054	43.62	630.41	8472.38
Nov, 2054	40.60	633.43	7838.94
Dec, 2054	37.56	636.47	7202.48
Jan, 2055	34.51	639.52	6562.96
Feb, 2055	31.45	642.58	5920.38
Mar, 2055	28.37	645.66	5274.71
Apr, 2055	25.27	648.76	4625.96
May, 2055	22.17	651.86	3974.09
Jun, 2055	19.04	654.99	3319.11
Jul, 2055	15.90	658.13	2660.98
Aug, 2055	12.75	661.28	1999.70
Sep, 2055	9.58	664.45	1335.25
Oct, 2055	6.40	667.63	667.62
Nov, 2055	3.20	670.83	0