Mortgage Parameters

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

Mortgage Summary

Property Total:	$325,500
Down Payment	$97,650
Mortgage Amount:	$227,850
Mortgage Payment:	$1,329.67 / month
Estimated Tax:	+ $180.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,510.50 / month
Total Interest Paid:	$250,830.00 over 30 years
Total Tax Paid:	$65,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1091.78	237.89	227612.11
Jan, 2026	1090.64	239.03	227373.08
Feb, 2026	1089.50	240.17	227132.91
Mar, 2026	1088.35	241.32	226891.58
Apr, 2026	1087.19	242.48	226649.10
May, 2026	1086.03	243.64	226405.46
Jun, 2026	1084.86	244.81	226160.65
Jul, 2026	1083.69	245.98	225914.67
Aug, 2026	1082.51	247.16	225667.50
Sep, 2026	1081.32	248.35	225419.16
Oct, 2026	1080.13	249.54	225169.62
Nov, 2026	1078.94	250.73	224918.89
Dec, 2026	1077.74	251.93	224666.95
Jan, 2027	1076.53	253.14	224413.81
Feb, 2027	1075.32	254.35	224159.46
Mar, 2027	1074.10	255.57	223903.89
Apr, 2027	1072.87	256.80	223647.09
May, 2027	1071.64	258.03	223389.06
Jun, 2027	1070.41	259.26	223129.80
Jul, 2027	1069.16	260.51	222869.29
Aug, 2027	1067.92	261.75	222607.54
Sep, 2027	1066.66	263.01	222344.53
Oct, 2027	1065.40	264.27	222080.26
Nov, 2027	1064.13	265.54	221814.72
Dec, 2027	1062.86	266.81	221547.92
Jan, 2028	1061.58	268.09	221279.83
Feb, 2028	1060.30	269.37	221010.46
Mar, 2028	1059.01	270.66	220739.80
Apr, 2028	1057.71	271.96	220467.84
May, 2028	1056.41	273.26	220194.58
Jun, 2028	1055.10	274.57	219920.01
Jul, 2028	1053.78	275.89	219644.12
Aug, 2028	1052.46	277.21	219366.91
Sep, 2028	1051.13	278.54	219088.37
Oct, 2028	1049.80	279.87	218808.50
Nov, 2028	1048.46	281.21	218527.29
Dec, 2028	1047.11	282.56	218244.73
Jan, 2029	1045.76	283.91	217960.82
Feb, 2029	1044.40	285.27	217675.54
Mar, 2029	1043.03	286.64	217388.90
Apr, 2029	1041.66	288.01	217100.89
May, 2029	1040.28	289.39	216811.49
Jun, 2029	1038.89	290.78	216520.71
Jul, 2029	1037.50	292.17	216228.53
Aug, 2029	1036.10	293.57	215934.96
Sep, 2029	1034.69	294.98	215639.98
Oct, 2029	1033.27	296.40	215343.58
Nov, 2029	1031.85	297.82	215045.77
Dec, 2029	1030.43	299.24	214746.52
Jan, 2030	1028.99	300.68	214445.85
Feb, 2030	1027.55	302.12	214143.73
Mar, 2030	1026.11	303.56	213840.17
Apr, 2030	1024.65	305.02	213535.15
May, 2030	1023.19	306.48	213228.67
Jun, 2030	1021.72	307.95	212920.72
Jul, 2030	1020.25	309.42	212611.29
Aug, 2030	1018.76	310.91	212300.38
Sep, 2030	1017.27	312.40	211987.99
Oct, 2030	1015.78	313.89	211674.09
Nov, 2030	1014.27	315.40	211358.69
Dec, 2030	1012.76	316.91	211041.79
Jan, 2031	1011.24	318.43	210723.36
Feb, 2031	1009.72	319.95	210403.40
Mar, 2031	1008.18	321.49	210081.92
Apr, 2031	1006.64	323.03	209758.89
May, 2031	1005.09	324.58	209434.31
Jun, 2031	1003.54	326.13	209108.18
Jul, 2031	1001.98	327.69	208780.49
Aug, 2031	1000.41	329.26	208451.23
Sep, 2031	998.83	330.84	208120.38
Oct, 2031	997.24	332.43	207787.96
Nov, 2031	995.65	334.02	207453.94
Dec, 2031	994.05	335.62	207118.32
Jan, 2032	992.44	337.23	206781.09
Feb, 2032	990.83	338.84	206442.25
Mar, 2032	989.20	340.47	206101.78
Apr, 2032	987.57	342.10	205759.68
May, 2032	985.93	343.74	205415.94
Jun, 2032	984.28	345.39	205070.56
Jul, 2032	982.63	347.04	204723.52
Aug, 2032	980.97	348.70	204374.81
Sep, 2032	979.30	350.37	204024.44
Oct, 2032	977.62	352.05	203672.39
Nov, 2032	975.93	353.74	203318.65
Dec, 2032	974.24	355.43	202963.21
Jan, 2033	972.53	357.14	202606.07
Feb, 2033	970.82	358.85	202247.23
Mar, 2033	969.10	360.57	201886.66
Apr, 2033	967.37	362.30	201524.36
May, 2033	965.64	364.03	201160.33
Jun, 2033	963.89	365.78	200794.55
Jul, 2033	962.14	367.53	200427.02
Aug, 2033	960.38	369.29	200057.73
Sep, 2033	958.61	371.06	199686.67
Oct, 2033	956.83	372.84	199313.83
Nov, 2033	955.05	374.62	198939.21
Dec, 2033	953.25	376.42	198562.79
Jan, 2034	951.45	378.22	198184.57
Feb, 2034	949.63	380.04	197804.53
Mar, 2034	947.81	381.86	197422.67
Apr, 2034	945.98	383.69	197038.99
May, 2034	944.15	385.52	196653.46
Jun, 2034	942.30	387.37	196266.09
Jul, 2034	940.44	389.23	195876.86
Aug, 2034	938.58	391.09	195485.77
Sep, 2034	936.70	392.97	195092.80
Oct, 2034	934.82	394.85	194697.95
Nov, 2034	932.93	396.74	194301.21
Dec, 2034	931.03	398.64	193902.56
Jan, 2035	929.12	400.55	193502.01
Feb, 2035	927.20	402.47	193099.54
Mar, 2035	925.27	404.40	192695.14
Apr, 2035	923.33	406.34	192288.80
May, 2035	921.38	408.29	191880.51
Jun, 2035	919.43	410.24	191470.27
Jul, 2035	917.46	412.21	191058.06
Aug, 2035	915.49	414.18	190643.88
Sep, 2035	913.50	416.17	190227.71
Oct, 2035	911.51	418.16	189809.55
Nov, 2035	909.50	420.17	189389.38
Dec, 2035	907.49	422.18	188967.20
Jan, 2036	905.47	424.20	188543.00
Feb, 2036	903.44	426.23	188116.76
Mar, 2036	901.39	428.28	187688.49
Apr, 2036	899.34	430.33	187258.16
May, 2036	897.28	432.39	186825.77
Jun, 2036	895.21	434.46	186391.30
Jul, 2036	893.12	436.55	185954.76
Aug, 2036	891.03	438.64	185516.12
Sep, 2036	888.93	440.74	185075.38
Oct, 2036	886.82	442.85	184632.53
Nov, 2036	884.70	444.97	184187.56
Dec, 2036	882.57	447.10	183740.46
Jan, 2037	880.42	449.25	183291.21
Feb, 2037	878.27	451.40	182839.81
Mar, 2037	876.11	453.56	182386.25
Apr, 2037	873.93	455.74	181930.51
May, 2037	871.75	457.92	181472.59
Jun, 2037	869.56	460.11	181012.48
Jul, 2037	867.35	462.32	180550.16
Aug, 2037	865.14	464.53	180085.62
Sep, 2037	862.91	466.76	179618.87
Oct, 2037	860.67	469.00	179149.87
Nov, 2037	858.43	471.24	178678.63
Dec, 2037	856.17	473.50	178205.12
Jan, 2038	853.90	475.77	177729.35
Feb, 2038	851.62	478.05	177251.30
Mar, 2038	849.33	480.34	176770.96
Apr, 2038	847.03	482.64	176288.32
May, 2038	844.71	484.96	175803.36
Jun, 2038	842.39	487.28	175316.09
Jul, 2038	840.06	489.61	174826.47
Aug, 2038	837.71	491.96	174334.51
Sep, 2038	835.35	494.32	173840.20
Oct, 2038	832.98	496.69	173343.51
Nov, 2038	830.60	499.07	172844.44
Dec, 2038	828.21	501.46	172342.99
Jan, 2039	825.81	503.86	171839.13
Feb, 2039	823.40	506.27	171332.85
Mar, 2039	820.97	508.70	170824.15
Apr, 2039	818.53	511.14	170313.01
May, 2039	816.08	513.59	169799.43
Jun, 2039	813.62	516.05	169283.38
Jul, 2039	811.15	518.52	168764.86
Aug, 2039	808.66	521.01	168243.85
Sep, 2039	806.17	523.50	167720.35
Oct, 2039	803.66	526.01	167194.34
Nov, 2039	801.14	528.53	166665.81
Dec, 2039	798.61	531.06	166134.75
Jan, 2040	796.06	533.61	165601.14
Feb, 2040	793.51	536.16	165064.98
Mar, 2040	790.94	538.73	164526.24
Apr, 2040	788.35	541.32	163984.93
May, 2040	785.76	543.91	163441.02
Jun, 2040	783.15	546.52	162894.50
Jul, 2040	780.54	549.13	162345.37
Aug, 2040	777.90	551.77	161793.61
Sep, 2040	775.26	554.41	161239.20
Oct, 2040	772.60	557.07	160682.13
Nov, 2040	769.94	559.73	160122.40
Dec, 2040	767.25	562.42	159559.98
Jan, 2041	764.56	565.11	158994.87
Feb, 2041	761.85	567.82	158427.05
Mar, 2041	759.13	570.54	157856.51
Apr, 2041	756.40	573.27	157283.23
May, 2041	753.65	576.02	156707.21
Jun, 2041	750.89	578.78	156128.43
Jul, 2041	748.12	581.55	155546.88
Aug, 2041	745.33	584.34	154962.54
Sep, 2041	742.53	587.14	154375.39
Oct, 2041	739.72	589.95	153785.44
Nov, 2041	736.89	592.78	153192.66
Dec, 2041	734.05	595.62	152597.04
Jan, 2042	731.19	598.48	151998.56
Feb, 2042	728.33	601.34	151397.22
Mar, 2042	725.44	604.23	150792.99
Apr, 2042	722.55	607.12	150185.87
May, 2042	719.64	610.03	149575.84
Jun, 2042	716.72	612.95	148962.89
Jul, 2042	713.78	615.89	148347.00
Aug, 2042	710.83	618.84	147728.16
Sep, 2042	707.86	621.81	147106.35
Oct, 2042	704.88	624.79	146481.57
Nov, 2042	701.89	627.78	145853.79
Dec, 2042	698.88	630.79	145223.00
Jan, 2043	695.86	633.81	144589.19
Feb, 2043	692.82	636.85	143952.35
Mar, 2043	689.77	639.90	143312.45
Apr, 2043	686.71	642.96	142669.48
May, 2043	683.62	646.05	142023.44
Jun, 2043	680.53	649.14	141374.30
Jul, 2043	677.42	652.25	140722.05
Aug, 2043	674.29	655.38	140066.67
Sep, 2043	671.15	658.52	139408.15
Oct, 2043	668.00	661.67	138746.48
Nov, 2043	664.83	664.84	138081.64
Dec, 2043	661.64	668.03	137413.61
Jan, 2044	658.44	671.23	136742.38
Feb, 2044	655.22	674.45	136067.93
Mar, 2044	651.99	677.68	135390.25
Apr, 2044	648.74	680.93	134709.33
May, 2044	645.48	684.19	134025.14
Jun, 2044	642.20	687.47	133337.67
Jul, 2044	638.91	690.76	132646.91
Aug, 2044	635.60	694.07	131952.84
Sep, 2044	632.27	697.40	131255.45
Oct, 2044	628.93	700.74	130554.71
Nov, 2044	625.57	704.10	129850.61
Dec, 2044	622.20	707.47	129143.15
Jan, 2045	618.81	710.86	128432.29
Feb, 2045	615.40	714.27	127718.02
Mar, 2045	611.98	717.69	127000.33
Apr, 2045	608.54	721.13	126279.21
May, 2045	605.09	724.58	125554.62
Jun, 2045	601.62	728.05	124826.57
Jul, 2045	598.13	731.54	124095.03
Aug, 2045	594.62	735.05	123359.98
Sep, 2045	591.10	738.57	122621.41
Oct, 2045	587.56	742.11	121879.30
Nov, 2045	584.00	745.67	121133.63
Dec, 2045	580.43	749.24	120384.40
Jan, 2046	576.84	752.83	119631.57
Feb, 2046	573.23	756.44	118875.13
Mar, 2046	569.61	760.06	118115.07
Apr, 2046	565.97	763.70	117351.37
May, 2046	562.31	767.36	116584.01
Jun, 2046	558.63	771.04	115812.97
Jul, 2046	554.94	774.73	115038.24
Aug, 2046	551.22	778.45	114259.79
Sep, 2046	547.49	782.18	113477.62
Oct, 2046	543.75	785.92	112691.70
Nov, 2046	539.98	789.69	111902.01
Dec, 2046	536.20	793.47	111108.53
Jan, 2047	532.40	797.27	110311.26
Feb, 2047	528.57	801.10	109510.16
Mar, 2047	524.74	804.93	108705.23
Apr, 2047	520.88	808.79	107896.44
May, 2047	517.00	812.67	107083.77
Jun, 2047	513.11	816.56	106267.21
Jul, 2047	509.20	820.47	105446.74
Aug, 2047	505.27	824.40	104622.34
Sep, 2047	501.32	828.35	103793.98
Oct, 2047	497.35	832.32	102961.66
Nov, 2047	493.36	836.31	102125.34
Dec, 2047	489.35	840.32	101285.03
Jan, 2048	485.32	844.35	100440.68
Feb, 2048	481.28	848.39	99592.29
Mar, 2048	477.21	852.46	98739.83
Apr, 2048	473.13	856.54	97883.29
May, 2048	469.02	860.65	97022.64
Jun, 2048	464.90	864.77	96157.87
Jul, 2048	460.76	868.91	95288.96
Aug, 2048	456.59	873.08	94415.88
Sep, 2048	452.41	877.26	93538.62
Oct, 2048	448.21	881.46	92657.16
Nov, 2048	443.98	885.69	91771.47
Dec, 2048	439.74	889.93	90881.54
Jan, 2049	435.47	894.20	89987.34
Feb, 2049	431.19	898.48	89088.86
Mar, 2049	426.88	902.79	88186.08
Apr, 2049	422.56	907.11	87278.96
May, 2049	418.21	911.46	86367.51
Jun, 2049	413.84	915.83	85451.68
Jul, 2049	409.46	920.21	84531.47
Aug, 2049	405.05	924.62	83606.84
Sep, 2049	400.62	929.05	82677.79
Oct, 2049	396.16	933.51	81744.28
Nov, 2049	391.69	937.98	80806.30
Dec, 2049	387.20	942.47	79863.83
Jan, 2050	382.68	946.99	78916.84
Feb, 2050	378.14	951.53	77965.32
Mar, 2050	373.58	956.09	77009.23
Apr, 2050	369.00	960.67	76048.56
May, 2050	364.40	965.27	75083.29
Jun, 2050	359.77	969.90	74113.40
Jul, 2050	355.13	974.54	73138.85
Aug, 2050	350.46	979.21	72159.64
Sep, 2050	345.76	983.91	71175.73
Oct, 2050	341.05	988.62	70187.11
Nov, 2050	336.31	993.36	69193.76
Dec, 2050	331.55	998.12	68195.64
Jan, 2051	326.77	1002.90	67192.74
Feb, 2051	321.97	1007.70	66185.04
Mar, 2051	317.14	1012.53	65172.50
Apr, 2051	312.28	1017.39	64155.12
May, 2051	307.41	1022.26	63132.86
Jun, 2051	302.51	1027.16	62105.70
Jul, 2051	297.59	1032.08	61073.62
Aug, 2051	292.64	1037.03	60036.59
Sep, 2051	287.68	1041.99	58994.60
Oct, 2051	282.68	1046.99	57947.61
Nov, 2051	277.67	1052.00	56895.61
Dec, 2051	272.62	1057.05	55838.56
Jan, 2052	267.56	1062.11	54776.45
Feb, 2052	262.47	1067.20	53709.25
Mar, 2052	257.36	1072.31	52636.94
Apr, 2052	252.22	1077.45	51559.49
May, 2052	247.06	1082.61	50476.87
Jun, 2052	241.87	1087.80	49389.07
Jul, 2052	236.66	1093.01	48296.06
Aug, 2052	231.42	1098.25	47197.81
Sep, 2052	226.16	1103.51	46094.29
Oct, 2052	220.87	1108.80	44985.49
Nov, 2052	215.56	1114.11	43871.38
Dec, 2052	210.22	1119.45	42751.92
Jan, 2053	204.85	1124.82	41627.11
Feb, 2053	199.46	1130.21	40496.90
Mar, 2053	194.05	1135.62	39361.28
Apr, 2053	188.61	1141.06	38220.21
May, 2053	183.14	1146.53	37073.68
Jun, 2053	177.64	1152.03	35921.66
Jul, 2053	172.12	1157.55	34764.11
Aug, 2053	166.58	1163.09	33601.02
Sep, 2053	161.00	1168.67	32432.36
Oct, 2053	155.41	1174.26	31258.09
Nov, 2053	149.78	1179.89	30078.20
Dec, 2053	144.12	1185.55	28892.65
Jan, 2054	138.44	1191.23	27701.43
Feb, 2054	132.74	1196.93	26504.49
Mar, 2054	127.00	1202.67	25301.82
Apr, 2054	121.24	1208.43	24093.39
May, 2054	115.45	1214.22	22879.17
Jun, 2054	109.63	1220.04	21659.13
Jul, 2054	103.78	1225.89	20433.24
Aug, 2054	97.91	1231.76	19201.48
Sep, 2054	92.01	1237.66	17963.82
Oct, 2054	86.08	1243.59	16720.23
Nov, 2054	80.12	1249.55	15470.67
Dec, 2054	74.13	1255.54	14215.13
Jan, 2055	68.11	1261.56	12953.58
Feb, 2055	62.07	1267.60	11685.98
Mar, 2055	56.00	1273.67	10412.30
Apr, 2055	49.89	1279.78	9132.52
May, 2055	43.76	1285.91	7846.61
Jun, 2055	37.60	1292.07	6554.54
Jul, 2055	31.41	1298.26	5256.28
Aug, 2055	25.19	1304.48	3951.80
Sep, 2055	18.94	1310.73	2641.06
Oct, 2055	12.66	1317.01	1324.05
Nov, 2055	6.34	1323.33	0.72