Mortgage Parameters

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

Mortgage Summary

Property Total:	$214,000
Down Payment	$64,200
Mortgage Amount:	$149,800
Mortgage Payment:	$874.19 / month
Estimated Tax:	+ $118.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $993.08 / month
Total Interest Paid:	$164,908.80 over 30 years
Total Tax Paid:	$42,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	717.79	156.40	149643.60
Jan, 2026	717.04	157.15	149486.45
Feb, 2026	716.29	157.90	149328.55
Mar, 2026	715.53	158.66	149169.90
Apr, 2026	714.77	159.42	149010.48
May, 2026	714.01	160.18	148850.30
Jun, 2026	713.24	160.95	148689.35
Jul, 2026	712.47	161.72	148527.63
Aug, 2026	711.69	162.50	148365.13
Sep, 2026	710.92	163.27	148201.86
Oct, 2026	710.13	164.06	148037.80
Nov, 2026	709.35	164.84	147872.96
Dec, 2026	708.56	165.63	147707.33
Jan, 2027	707.76	166.43	147540.90
Feb, 2027	706.97	167.22	147373.68
Mar, 2027	706.17	168.02	147205.66
Apr, 2027	705.36	168.83	147036.83
May, 2027	704.55	169.64	146867.19
Jun, 2027	703.74	170.45	146696.74
Jul, 2027	702.92	171.27	146525.47
Aug, 2027	702.10	172.09	146353.38
Sep, 2027	701.28	172.91	146180.47
Oct, 2027	700.45	173.74	146006.72
Nov, 2027	699.62	174.57	145832.15
Dec, 2027	698.78	175.41	145656.74
Jan, 2028	697.94	176.25	145480.49
Feb, 2028	697.09	177.10	145303.39
Mar, 2028	696.25	177.94	145125.45
Apr, 2028	695.39	178.80	144946.65
May, 2028	694.54	179.65	144766.99
Jun, 2028	693.68	180.51	144586.48
Jul, 2028	692.81	181.38	144405.10
Aug, 2028	691.94	182.25	144222.85
Sep, 2028	691.07	183.12	144039.73
Oct, 2028	690.19	184.00	143855.73
Nov, 2028	689.31	184.88	143670.85
Dec, 2028	688.42	185.77	143485.08
Jan, 2029	687.53	186.66	143298.42
Feb, 2029	686.64	187.55	143110.87
Mar, 2029	685.74	188.45	142922.42
Apr, 2029	684.84	189.35	142733.07
May, 2029	683.93	190.26	142542.81
Jun, 2029	683.02	191.17	142351.63
Jul, 2029	682.10	192.09	142159.55
Aug, 2029	681.18	193.01	141966.54
Sep, 2029	680.26	193.93	141772.60
Oct, 2029	679.33	194.86	141577.74
Nov, 2029	678.39	195.80	141381.94
Dec, 2029	677.46	196.73	141185.21
Jan, 2030	676.51	197.68	140987.53
Feb, 2030	675.57	198.62	140788.91
Mar, 2030	674.61	199.58	140589.33
Apr, 2030	673.66	200.53	140388.80
May, 2030	672.70	201.49	140187.30
Jun, 2030	671.73	202.46	139984.85
Jul, 2030	670.76	203.43	139781.42
Aug, 2030	669.79	204.40	139577.01
Sep, 2030	668.81	205.38	139371.63
Oct, 2030	667.82	206.37	139165.26
Nov, 2030	666.83	207.36	138957.90
Dec, 2030	665.84	208.35	138749.55
Jan, 2031	664.84	209.35	138540.21
Feb, 2031	663.84	210.35	138329.85
Mar, 2031	662.83	211.36	138118.49
Apr, 2031	661.82	212.37	137906.12
May, 2031	660.80	213.39	137692.73
Jun, 2031	659.78	214.41	137478.32
Jul, 2031	658.75	215.44	137262.88
Aug, 2031	657.72	216.47	137046.41
Sep, 2031	656.68	217.51	136828.90
Oct, 2031	655.64	218.55	136610.35
Nov, 2031	654.59	219.60	136390.75
Dec, 2031	653.54	220.65	136170.10
Jan, 2032	652.48	221.71	135948.39
Feb, 2032	651.42	222.77	135725.62
Mar, 2032	650.35	223.84	135501.78
Apr, 2032	649.28	224.91	135276.87
May, 2032	648.20	225.99	135050.88
Jun, 2032	647.12	227.07	134823.81
Jul, 2032	646.03	228.16	134595.65
Aug, 2032	644.94	229.25	134366.40
Sep, 2032	643.84	230.35	134136.05
Oct, 2032	642.74	231.45	133904.59
Nov, 2032	641.63	232.56	133672.03
Dec, 2032	640.51	233.68	133438.35
Jan, 2033	639.39	234.80	133203.55
Feb, 2033	638.27	235.92	132967.63
Mar, 2033	637.14	237.05	132730.58
Apr, 2033	636.00	238.19	132492.39
May, 2033	634.86	239.33	132253.06
Jun, 2033	633.71	240.48	132012.58
Jul, 2033	632.56	241.63	131770.95
Aug, 2033	631.40	242.79	131528.16
Sep, 2033	630.24	243.95	131284.21
Oct, 2033	629.07	245.12	131039.09
Nov, 2033	627.90	246.29	130792.80
Dec, 2033	626.72	247.47	130545.32
Jan, 2034	625.53	248.66	130296.66
Feb, 2034	624.34	249.85	130046.81
Mar, 2034	623.14	251.05	129795.76
Apr, 2034	621.94	252.25	129543.51
May, 2034	620.73	253.46	129290.05
Jun, 2034	619.51	254.68	129035.37
Jul, 2034	618.29	255.90	128779.48
Aug, 2034	617.07	257.12	128522.36
Sep, 2034	615.84	258.35	128264.00
Oct, 2034	614.60	259.59	128004.41
Nov, 2034	613.35	260.84	127743.58
Dec, 2034	612.10	262.09	127481.49
Jan, 2035	610.85	263.34	127218.15
Feb, 2035	609.59	264.60	126953.55
Mar, 2035	608.32	265.87	126687.68
Apr, 2035	607.05	267.14	126420.53
May, 2035	605.77	268.42	126152.11
Jun, 2035	604.48	269.71	125882.39
Jul, 2035	603.19	271.00	125611.39
Aug, 2035	601.89	272.30	125339.09
Sep, 2035	600.58	273.61	125065.48
Oct, 2035	599.27	274.92	124790.56
Nov, 2035	597.95	276.24	124514.33
Dec, 2035	596.63	277.56	124236.77
Jan, 2036	595.30	278.89	123957.88
Feb, 2036	593.96	280.23	123677.66
Mar, 2036	592.62	281.57	123396.09
Apr, 2036	591.27	282.92	123113.17
May, 2036	589.92	284.27	122828.90
Jun, 2036	588.56	285.63	122543.26
Jul, 2036	587.19	287.00	122256.26
Aug, 2036	585.81	288.38	121967.88
Sep, 2036	584.43	289.76	121678.12
Oct, 2036	583.04	291.15	121386.97
Nov, 2036	581.65	292.54	121094.43
Dec, 2036	580.24	293.95	120800.48
Jan, 2037	578.84	295.35	120505.13
Feb, 2037	577.42	296.77	120208.36
Mar, 2037	576.00	298.19	119910.17
Apr, 2037	574.57	299.62	119610.55
May, 2037	573.13	301.06	119309.49
Jun, 2037	571.69	302.50	119006.99
Jul, 2037	570.24	303.95	118703.04
Aug, 2037	568.79	305.40	118397.64
Sep, 2037	567.32	306.87	118090.77
Oct, 2037	565.85	308.34	117782.43
Nov, 2037	564.37	309.82	117472.62
Dec, 2037	562.89	311.30	117161.32
Jan, 2038	561.40	312.79	116848.52
Feb, 2038	559.90	314.29	116534.23
Mar, 2038	558.39	315.80	116218.44
Apr, 2038	556.88	317.31	115901.13
May, 2038	555.36	318.83	115582.30
Jun, 2038	553.83	320.36	115261.94
Jul, 2038	552.30	321.89	114940.04
Aug, 2038	550.75	323.44	114616.61
Sep, 2038	549.20	324.99	114291.62
Oct, 2038	547.65	326.54	113965.08
Nov, 2038	546.08	328.11	113636.97
Dec, 2038	544.51	329.68	113307.29
Jan, 2039	542.93	331.26	112976.03
Feb, 2039	541.34	332.85	112643.19
Mar, 2039	539.75	334.44	112308.75
Apr, 2039	538.15	336.04	111972.70
May, 2039	536.54	337.65	111635.05
Jun, 2039	534.92	339.27	111295.78
Jul, 2039	533.29	340.90	110954.88
Aug, 2039	531.66	342.53	110612.35
Sep, 2039	530.02	344.17	110268.17
Oct, 2039	528.37	345.82	109922.35
Nov, 2039	526.71	347.48	109574.87
Dec, 2039	525.05	349.14	109225.73
Jan, 2040	523.37	350.82	108874.91
Feb, 2040	521.69	352.50	108522.42
Mar, 2040	520.00	354.19	108168.23
Apr, 2040	518.31	355.88	107812.35
May, 2040	516.60	357.59	107454.76
Jun, 2040	514.89	359.30	107095.45
Jul, 2040	513.17	361.02	106734.43
Aug, 2040	511.44	362.75	106371.68
Sep, 2040	509.70	364.49	106007.18
Oct, 2040	507.95	366.24	105640.94
Nov, 2040	506.20	367.99	105272.95
Dec, 2040	504.43	369.76	104903.19
Jan, 2041	502.66	371.53	104531.66
Feb, 2041	500.88	373.31	104158.35
Mar, 2041	499.09	375.10	103783.26
Apr, 2041	497.29	376.90	103406.36
May, 2041	495.49	378.70	103027.66
Jun, 2041	493.67	380.52	102647.14
Jul, 2041	491.85	382.34	102264.81
Aug, 2041	490.02	384.17	101880.63
Sep, 2041	488.18	386.01	101494.62
Oct, 2041	486.33	387.86	101106.76
Nov, 2041	484.47	389.72	100717.04
Dec, 2041	482.60	391.59	100325.45
Jan, 2042	480.73	393.46	99931.99
Feb, 2042	478.84	395.35	99536.64
Mar, 2042	476.95	397.24	99139.40
Apr, 2042	475.04	399.15	98740.25
May, 2042	473.13	401.06	98339.19
Jun, 2042	471.21	402.98	97936.21
Jul, 2042	469.28	404.91	97531.30
Aug, 2042	467.34	406.85	97124.44
Sep, 2042	465.39	408.80	96715.64
Oct, 2042	463.43	410.76	96304.88
Nov, 2042	461.46	412.73	95892.15
Dec, 2042	459.48	414.71	95477.44
Jan, 2043	457.50	416.69	95060.75
Feb, 2043	455.50	418.69	94642.06
Mar, 2043	453.49	420.70	94221.36
Apr, 2043	451.48	422.71	93798.65
May, 2043	449.45	424.74	93373.91
Jun, 2043	447.42	426.77	92947.14
Jul, 2043	445.37	428.82	92518.32
Aug, 2043	443.32	430.87	92087.45
Sep, 2043	441.25	432.94	91654.51
Oct, 2043	439.18	435.01	91219.50
Nov, 2043	437.09	437.10	90782.40
Dec, 2043	435.00	439.19	90343.21
Jan, 2044	432.89	441.30	89901.92
Feb, 2044	430.78	443.41	89458.51
Mar, 2044	428.66	445.53	89012.97
Apr, 2044	426.52	447.67	88565.30
May, 2044	424.38	449.81	88115.49
Jun, 2044	422.22	451.97	87663.52
Jul, 2044	420.05	454.14	87209.38
Aug, 2044	417.88	456.31	86753.07
Sep, 2044	415.69	458.50	86294.57
Oct, 2044	413.49	460.70	85833.88
Nov, 2044	411.29	462.90	85370.97
Dec, 2044	409.07	465.12	84905.85
Jan, 2045	406.84	467.35	84438.50
Feb, 2045	404.60	469.59	83968.91
Mar, 2045	402.35	471.84	83497.08
Apr, 2045	400.09	474.10	83022.98
May, 2045	397.82	476.37	82546.60
Jun, 2045	395.54	478.65	82067.95
Jul, 2045	393.24	480.95	81587.00
Aug, 2045	390.94	483.25	81103.75
Sep, 2045	388.62	485.57	80618.18
Oct, 2045	386.30	487.89	80130.29
Nov, 2045	383.96	490.23	79640.05
Dec, 2045	381.61	492.58	79147.47
Jan, 2046	379.25	494.94	78652.53
Feb, 2046	376.88	497.31	78155.22
Mar, 2046	374.49	499.70	77655.52
Apr, 2046	372.10	502.09	77153.43
May, 2046	369.69	504.50	76648.94
Jun, 2046	367.28	506.91	76142.02
Jul, 2046	364.85	509.34	75632.68
Aug, 2046	362.41	511.78	75120.90
Sep, 2046	359.95	514.24	74606.66
Oct, 2046	357.49	516.70	74089.96
Nov, 2046	355.01	519.18	73570.78
Dec, 2046	352.53	521.66	73049.12
Jan, 2047	350.03	524.16	72524.96
Feb, 2047	347.52	526.67	71998.28
Mar, 2047	344.99	529.20	71469.08
Apr, 2047	342.46	531.73	70937.35
May, 2047	339.91	534.28	70403.07
Jun, 2047	337.35	536.84	69866.23
Jul, 2047	334.78	539.41	69326.81
Aug, 2047	332.19	542.00	68784.81
Sep, 2047	329.59	544.60	68240.22
Oct, 2047	326.98	547.21	67693.01
Nov, 2047	324.36	549.83	67143.18
Dec, 2047	321.73	552.46	66590.72
Jan, 2048	319.08	555.11	66035.61
Feb, 2048	316.42	557.77	65477.84
Mar, 2048	313.75	560.44	64917.40
Apr, 2048	311.06	563.13	64354.27
May, 2048	308.36	565.83	63788.45
Jun, 2048	305.65	568.54	63219.91
Jul, 2048	302.93	571.26	62648.65
Aug, 2048	300.19	574.00	62074.65
Sep, 2048	297.44	576.75	61497.90
Oct, 2048	294.68	579.51	60918.39
Nov, 2048	291.90	582.29	60336.10
Dec, 2048	289.11	585.08	59751.02
Jan, 2049	286.31	587.88	59163.14
Feb, 2049	283.49	590.70	58572.44
Mar, 2049	280.66	593.53	57978.91
Apr, 2049	277.82	596.37	57382.53
May, 2049	274.96	599.23	56783.30
Jun, 2049	272.09	602.10	56181.20
Jul, 2049	269.20	604.99	55576.21
Aug, 2049	266.30	607.89	54968.32
Sep, 2049	263.39	610.80	54357.52
Oct, 2049	260.46	613.73	53743.80
Nov, 2049	257.52	616.67	53127.13
Dec, 2049	254.57	619.62	52507.50
Jan, 2050	251.60	622.59	51884.91
Feb, 2050	248.62	625.57	51259.34
Mar, 2050	245.62	628.57	50630.77
Apr, 2050	242.61	631.58	49999.18
May, 2050	239.58	634.61	49364.57
Jun, 2050	236.54	637.65	48726.92
Jul, 2050	233.48	640.71	48086.21
Aug, 2050	230.41	643.78	47442.44
Sep, 2050	227.33	646.86	46795.57
Oct, 2050	224.23	649.96	46145.61
Nov, 2050	221.11	653.08	45492.54
Dec, 2050	217.99	656.20	44836.33
Jan, 2051	214.84	659.35	44176.98
Feb, 2051	211.68	662.51	43514.47
Mar, 2051	208.51	665.68	42848.79
Apr, 2051	205.32	668.87	42179.92
May, 2051	202.11	672.08	41507.84
Jun, 2051	198.89	675.30	40832.54
Jul, 2051	195.66	678.53	40154.01
Aug, 2051	192.40	681.79	39472.22
Sep, 2051	189.14	685.05	38787.17
Oct, 2051	185.86	688.33	38098.84
Nov, 2051	182.56	691.63	37407.20
Dec, 2051	179.24	694.95	36712.26
Jan, 2052	175.91	698.28	36013.98
Feb, 2052	172.57	701.62	35312.36
Mar, 2052	169.21	704.98	34607.37
Apr, 2052	165.83	708.36	33899.01
May, 2052	162.43	711.76	33187.25
Jun, 2052	159.02	715.17	32472.08
Jul, 2052	155.60	718.59	31753.49
Aug, 2052	152.15	722.04	31031.45
Sep, 2052	148.69	725.50	30305.95
Oct, 2052	145.22	728.97	29576.98
Nov, 2052	141.72	732.47	28844.51
Dec, 2052	138.21	735.98	28108.54
Jan, 2053	134.69	739.50	27369.03
Feb, 2053	131.14	743.05	26625.99
Mar, 2053	127.58	746.61	25879.38
Apr, 2053	124.01	750.18	25129.19
May, 2053	120.41	753.78	24375.41
Jun, 2053	116.80	757.39	23618.02
Jul, 2053	113.17	761.02	22857.00
Aug, 2053	109.52	764.67	22092.34
Sep, 2053	105.86	768.33	21324.00
Oct, 2053	102.18	772.01	20551.99
Nov, 2053	98.48	775.71	19776.28
Dec, 2053	94.76	779.43	18996.85
Jan, 2054	91.03	783.16	18213.69
Feb, 2054	87.27	786.92	17426.77
Mar, 2054	83.50	790.69	16636.09
Apr, 2054	79.71	794.48	15841.61
May, 2054	75.91	798.28	15043.33
Jun, 2054	72.08	802.11	14241.22
Jul, 2054	68.24	805.95	13435.27
Aug, 2054	64.38	809.81	12625.46
Sep, 2054	60.50	813.69	11811.76
Oct, 2054	56.60	817.59	10994.17
Nov, 2054	52.68	821.51	10172.66
Dec, 2054	48.74	825.45	9347.22
Jan, 2055	44.79	829.40	8517.82
Feb, 2055	40.81	833.38	7684.44
Mar, 2055	36.82	837.37	6847.07
Apr, 2055	32.81	841.38	6005.69
May, 2055	28.78	845.41	5160.28
Jun, 2055	24.73	849.46	4310.81
Jul, 2055	20.66	853.53	3457.28
Aug, 2055	16.57	857.62	2599.66
Sep, 2055	12.46	861.73	1737.92
Oct, 2055	8.33	865.86	872.06
Nov, 2055	4.18	870.01	2.05