Mortgage Parameters

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

Mortgage Summary

Property Total:	$308,000
Down Payment	$92,400
Mortgage Amount:	$215,600
Mortgage Payment:	$1,258.18 / month
Estimated Tax:	+ $171.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,429.29 / month
Total Interest Paid:	$237,344.40 over 30 years
Total Tax Paid:	$61,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1033.08	225.10	215374.90
Jan, 2026	1032.00	226.18	215148.73
Feb, 2026	1030.92	227.26	214921.47
Mar, 2026	1029.83	228.35	214693.12
Apr, 2026	1028.74	229.44	214463.68
May, 2026	1027.64	230.54	214233.14
Jun, 2026	1026.53	231.65	214001.49
Jul, 2026	1025.42	232.76	213768.74
Aug, 2026	1024.31	233.87	213534.86
Sep, 2026	1023.19	234.99	213299.87
Oct, 2026	1022.06	236.12	213063.75
Nov, 2026	1020.93	237.25	212826.50
Dec, 2026	1019.79	238.39	212588.12
Jan, 2027	1018.65	239.53	212348.59
Feb, 2027	1017.50	240.68	212107.91
Mar, 2027	1016.35	241.83	211866.08
Apr, 2027	1015.19	242.99	211623.09
May, 2027	1014.03	244.15	211378.94
Jun, 2027	1012.86	245.32	211133.62
Jul, 2027	1011.68	246.50	210887.12
Aug, 2027	1010.50	247.68	210639.44
Sep, 2027	1009.31	248.87	210390.58
Oct, 2027	1008.12	250.06	210140.52
Nov, 2027	1006.92	251.26	209889.26
Dec, 2027	1005.72	252.46	209636.80
Jan, 2028	1004.51	253.67	209383.13
Feb, 2028	1003.29	254.89	209128.24
Mar, 2028	1002.07	256.11	208872.14
Apr, 2028	1000.85	257.33	208614.80
May, 2028	999.61	258.57	208356.24
Jun, 2028	998.37	259.81	208096.43
Jul, 2028	997.13	261.05	207835.38
Aug, 2028	995.88	262.30	207573.08
Sep, 2028	994.62	263.56	207309.52
Oct, 2028	993.36	264.82	207044.69
Nov, 2028	992.09	266.09	206778.60
Dec, 2028	990.81	267.37	206511.24
Jan, 2029	989.53	268.65	206242.59
Feb, 2029	988.25	269.93	205972.66
Mar, 2029	986.95	271.23	205701.43
Apr, 2029	985.65	272.53	205428.90
May, 2029	984.35	273.83	205155.07
Jun, 2029	983.03	275.15	204879.92
Jul, 2029	981.72	276.46	204603.46
Aug, 2029	980.39	277.79	204325.67
Sep, 2029	979.06	279.12	204046.55
Oct, 2029	977.72	280.46	203766.09
Nov, 2029	976.38	281.80	203484.29
Dec, 2029	975.03	283.15	203201.14
Jan, 2030	973.67	284.51	202916.63
Feb, 2030	972.31	285.87	202630.76
Mar, 2030	970.94	287.24	202343.52
Apr, 2030	969.56	288.62	202054.91
May, 2030	968.18	290.00	201764.91
Jun, 2030	966.79	291.39	201473.52
Jul, 2030	965.39	292.79	201180.73
Aug, 2030	963.99	294.19	200886.54
Sep, 2030	962.58	295.60	200590.94
Oct, 2030	961.16	297.02	200293.93
Nov, 2030	959.74	298.44	199995.49
Dec, 2030	958.31	299.87	199695.62
Jan, 2031	956.87	301.31	199394.31
Feb, 2031	955.43	302.75	199091.57
Mar, 2031	953.98	304.20	198787.37
Apr, 2031	952.52	305.66	198481.71
May, 2031	951.06	307.12	198174.59
Jun, 2031	949.59	308.59	197865.99
Jul, 2031	948.11	310.07	197555.92
Aug, 2031	946.62	311.56	197244.36
Sep, 2031	945.13	313.05	196931.31
Oct, 2031	943.63	314.55	196616.76
Nov, 2031	942.12	316.06	196300.70
Dec, 2031	940.61	317.57	195983.13
Jan, 2032	939.09	319.09	195664.04
Feb, 2032	937.56	320.62	195343.41
Mar, 2032	936.02	322.16	195021.26
Apr, 2032	934.48	323.70	194697.55
May, 2032	932.93	325.25	194372.30
Jun, 2032	931.37	326.81	194045.48
Jul, 2032	929.80	328.38	193717.11
Aug, 2032	928.23	329.95	193387.15
Sep, 2032	926.65	331.53	193055.62
Oct, 2032	925.06	333.12	192722.50
Nov, 2032	923.46	334.72	192387.78
Dec, 2032	921.86	336.32	192051.46
Jan, 2033	920.25	337.93	191713.53
Feb, 2033	918.63	339.55	191373.97
Mar, 2033	917.00	341.18	191032.79
Apr, 2033	915.37	342.81	190689.98
May, 2033	913.72	344.46	190345.52
Jun, 2033	912.07	346.11	189999.41
Jul, 2033	910.41	347.77	189651.65
Aug, 2033	908.75	349.43	189302.22
Sep, 2033	907.07	351.11	188951.11
Oct, 2033	905.39	352.79	188598.32
Nov, 2033	903.70	354.48	188243.84
Dec, 2033	902.00	356.18	187887.66
Jan, 2034	900.30	357.88	187529.78
Feb, 2034	898.58	359.60	187170.18
Mar, 2034	896.86	361.32	186808.85
Apr, 2034	895.13	363.05	186445.80
May, 2034	893.39	364.79	186081.01
Jun, 2034	891.64	366.54	185714.46
Jul, 2034	889.88	368.30	185346.17
Aug, 2034	888.12	370.06	184976.10
Sep, 2034	886.34	371.84	184604.27
Oct, 2034	884.56	373.62	184230.65
Nov, 2034	882.77	375.41	183855.24
Dec, 2034	880.97	377.21	183478.03
Jan, 2035	879.17	379.01	183099.02
Feb, 2035	877.35	380.83	182718.19
Mar, 2035	875.52	382.66	182335.53
Apr, 2035	873.69	384.49	181951.04
May, 2035	871.85	386.33	181564.71
Jun, 2035	870.00	388.18	181176.53
Jul, 2035	868.14	390.04	180786.49
Aug, 2035	866.27	391.91	180394.58
Sep, 2035	864.39	393.79	180000.79
Oct, 2035	862.50	395.68	179605.11
Nov, 2035	860.61	397.57	179207.54
Dec, 2035	858.70	399.48	178808.06
Jan, 2036	856.79	401.39	178406.67
Feb, 2036	854.87	403.31	178003.36
Mar, 2036	852.93	405.25	177598.11
Apr, 2036	850.99	407.19	177190.92
May, 2036	849.04	409.14	176781.78
Jun, 2036	847.08	411.10	176370.68
Jul, 2036	845.11	413.07	175957.61
Aug, 2036	843.13	415.05	175542.56
Sep, 2036	841.14	417.04	175125.52
Oct, 2036	839.14	419.04	174706.48
Nov, 2036	837.14	421.04	174285.44
Dec, 2036	835.12	423.06	173862.38
Jan, 2037	833.09	425.09	173437.29
Feb, 2037	831.05	427.13	173010.16
Mar, 2037	829.01	429.17	172580.99
Apr, 2037	826.95	431.23	172149.76
May, 2037	824.88	433.30	171716.46
Jun, 2037	822.81	435.37	171281.09
Jul, 2037	820.72	437.46	170843.63
Aug, 2037	818.63	439.55	170404.08
Sep, 2037	816.52	441.66	169962.42
Oct, 2037	814.40	443.78	169518.64
Nov, 2037	812.28	445.90	169072.74
Dec, 2037	810.14	448.04	168624.70
Jan, 2038	807.99	450.19	168174.51
Feb, 2038	805.84	452.34	167722.17
Mar, 2038	803.67	454.51	167267.66
Apr, 2038	801.49	456.69	166810.97
May, 2038	799.30	458.88	166352.09
Jun, 2038	797.10	461.08	165891.01
Jul, 2038	794.89	463.29	165427.73
Aug, 2038	792.67	465.51	164962.22
Sep, 2038	790.44	467.74	164494.49
Oct, 2038	788.20	469.98	164024.51
Nov, 2038	785.95	472.23	163552.28
Dec, 2038	783.69	474.49	163077.79
Jan, 2039	781.41	476.77	162601.02
Feb, 2039	779.13	479.05	162121.97
Mar, 2039	776.83	481.35	161640.63
Apr, 2039	774.53	483.65	161156.97
May, 2039	772.21	485.97	160671.00
Jun, 2039	769.88	488.30	160182.71
Jul, 2039	767.54	490.64	159692.07
Aug, 2039	765.19	492.99	159199.08
Sep, 2039	762.83	495.35	158703.73
Oct, 2039	760.46	497.72	158206.00
Nov, 2039	758.07	500.11	157705.89
Dec, 2039	755.67	502.51	157203.39
Jan, 2040	753.27	504.91	156698.47
Feb, 2040	750.85	507.33	156191.14
Mar, 2040	748.42	509.76	155681.38
Apr, 2040	745.97	512.21	155169.17
May, 2040	743.52	514.66	154654.51
Jun, 2040	741.05	517.13	154137.38
Jul, 2040	738.57	519.61	153617.78
Aug, 2040	736.09	522.09	153095.68
Sep, 2040	733.58	524.60	152571.09
Oct, 2040	731.07	527.11	152043.98
Nov, 2040	728.54	529.64	151514.34
Dec, 2040	726.01	532.17	150982.17
Jan, 2041	723.46	534.72	150447.44
Feb, 2041	720.89	537.29	149910.16
Mar, 2041	718.32	539.86	149370.30
Apr, 2041	715.73	542.45	148827.85
May, 2041	713.13	545.05	148282.80
Jun, 2041	710.52	547.66	147735.14
Jul, 2041	707.90	550.28	147184.86
Aug, 2041	705.26	552.92	146631.94
Sep, 2041	702.61	555.57	146076.37
Oct, 2041	699.95	558.23	145518.14
Nov, 2041	697.27	560.91	144957.24
Dec, 2041	694.59	563.59	144393.64
Jan, 2042	691.89	566.29	143827.35
Feb, 2042	689.17	569.01	143258.34
Mar, 2042	686.45	571.73	142686.61
Apr, 2042	683.71	574.47	142112.14
May, 2042	680.95	577.23	141534.91
Jun, 2042	678.19	579.99	140954.92
Jul, 2042	675.41	582.77	140372.15
Aug, 2042	672.62	585.56	139786.58
Sep, 2042	669.81	588.37	139198.21
Oct, 2042	666.99	591.19	138607.02
Nov, 2042	664.16	594.02	138013.00
Dec, 2042	661.31	596.87	137416.14
Jan, 2043	658.45	599.73	136816.41
Feb, 2043	655.58	602.60	136213.81
Mar, 2043	652.69	605.49	135608.32
Apr, 2043	649.79	608.39	134999.93
May, 2043	646.87	611.31	134388.62
Jun, 2043	643.95	614.23	133774.39
Jul, 2043	641.00	617.18	133157.21
Aug, 2043	638.04	620.14	132537.08
Sep, 2043	635.07	623.11	131913.97
Oct, 2043	632.09	626.09	131287.88
Nov, 2043	629.09	629.09	130658.78
Dec, 2043	626.07	632.11	130026.68
Jan, 2044	623.04	635.14	129391.54
Feb, 2044	620.00	638.18	128753.36
Mar, 2044	616.94	641.24	128112.13
Apr, 2044	613.87	644.31	127467.82
May, 2044	610.78	647.40	126820.42
Jun, 2044	607.68	650.50	126169.92
Jul, 2044	604.56	653.62	125516.31
Aug, 2044	601.43	656.75	124859.56
Sep, 2044	598.29	659.89	124199.66
Oct, 2044	595.12	663.06	123536.61
Nov, 2044	591.95	666.23	122870.37
Dec, 2044	588.75	669.43	122200.95
Jan, 2045	585.55	672.63	121528.31
Feb, 2045	582.32	675.86	120852.46
Mar, 2045	579.08	679.10	120173.36
Apr, 2045	575.83	682.35	119491.01
May, 2045	572.56	685.62	118805.39
Jun, 2045	569.28	688.90	118116.49
Jul, 2045	565.97	692.21	117424.28
Aug, 2045	562.66	695.52	116728.76
Sep, 2045	559.33	698.85	116029.91
Oct, 2045	555.98	702.20	115327.70
Nov, 2045	552.61	705.57	114622.14
Dec, 2045	549.23	708.95	113913.19
Jan, 2046	545.83	712.35	113200.84
Feb, 2046	542.42	715.76	112485.08
Mar, 2046	538.99	719.19	111765.89
Apr, 2046	535.54	722.64	111043.26
May, 2046	532.08	726.10	110317.16
Jun, 2046	528.60	729.58	109587.58
Jul, 2046	525.11	733.07	108854.51
Aug, 2046	521.59	736.59	108117.92
Sep, 2046	518.07	740.11	107377.81
Oct, 2046	514.52	743.66	106634.15
Nov, 2046	510.96	747.22	105886.92
Dec, 2046	507.37	750.81	105136.12
Jan, 2047	503.78	754.40	104381.71
Feb, 2047	500.16	758.02	103623.70
Mar, 2047	496.53	761.65	102862.05
Apr, 2047	492.88	765.30	102096.75
May, 2047	489.21	768.97	101327.78
Jun, 2047	485.53	772.65	100555.13
Jul, 2047	481.83	776.35	99778.78
Aug, 2047	478.11	780.07	98998.70
Sep, 2047	474.37	783.81	98214.89
Oct, 2047	470.61	787.57	97427.33
Nov, 2047	466.84	791.34	96635.99
Dec, 2047	463.05	795.13	95840.85
Jan, 2048	459.24	798.94	95041.91
Feb, 2048	455.41	802.77	94239.14
Mar, 2048	451.56	806.62	93432.52
Apr, 2048	447.70	810.48	92622.04
May, 2048	443.81	814.37	91807.67
Jun, 2048	439.91	818.27	90989.40
Jul, 2048	435.99	822.19	90167.22
Aug, 2048	432.05	826.13	89341.09
Sep, 2048	428.09	830.09	88511.00
Oct, 2048	424.12	834.06	87676.93
Nov, 2048	420.12	838.06	86838.87
Dec, 2048	416.10	842.08	85996.80
Jan, 2049	412.07	846.11	85150.68
Feb, 2049	408.01	850.17	84300.52
Mar, 2049	403.94	854.24	83446.28
Apr, 2049	399.85	858.33	82587.94
May, 2049	395.73	862.45	81725.50
Jun, 2049	391.60	866.58	80858.92
Jul, 2049	387.45	870.73	79988.19
Aug, 2049	383.28	874.90	79113.29
Sep, 2049	379.08	879.10	78234.19
Oct, 2049	374.87	883.31	77350.88
Nov, 2049	370.64	887.54	76463.34
Dec, 2049	366.39	891.79	75571.55
Jan, 2050	362.11	896.07	74675.48
Feb, 2050	357.82	900.36	73775.12
Mar, 2050	353.51	904.67	72870.45
Apr, 2050	349.17	909.01	71961.44
May, 2050	344.82	913.36	71048.07
Jun, 2050	340.44	917.74	70130.33
Jul, 2050	336.04	922.14	69208.19
Aug, 2050	331.62	926.56	68281.64
Sep, 2050	327.18	931.00	67350.64
Oct, 2050	322.72	935.46	66415.18
Nov, 2050	318.24	939.94	65475.24
Dec, 2050	313.74	944.44	64530.80
Jan, 2051	309.21	948.97	63581.83
Feb, 2051	304.66	953.52	62628.31
Mar, 2051	300.09	958.09	61670.22
Apr, 2051	295.50	962.68	60707.55
May, 2051	290.89	967.29	59740.26
Jun, 2051	286.26	971.92	58768.33
Jul, 2051	281.60	976.58	57791.75
Aug, 2051	276.92	981.26	56810.49
Sep, 2051	272.22	985.96	55824.53
Oct, 2051	267.49	990.69	54833.84
Nov, 2051	262.75	995.43	53838.40
Dec, 2051	257.98	1000.20	52838.20
Jan, 2052	253.18	1005.00	51833.20
Feb, 2052	248.37	1009.81	50823.39
Mar, 2052	243.53	1014.65	49808.74
Apr, 2052	238.67	1019.51	48789.23
May, 2052	233.78	1024.40	47764.83
Jun, 2052	228.87	1029.31	46735.52
Jul, 2052	223.94	1034.24	45701.28
Aug, 2052	218.99	1039.19	44662.09
Sep, 2052	214.01	1044.17	43617.91
Oct, 2052	209.00	1049.18	42568.74
Nov, 2052	203.98	1054.20	41514.53
Dec, 2052	198.92	1059.26	40455.27
Jan, 2053	193.85	1064.33	39390.94
Feb, 2053	188.75	1069.43	38321.51
Mar, 2053	183.62	1074.56	37246.96
Apr, 2053	178.47	1079.71	36167.25
May, 2053	173.30	1084.88	35082.37
Jun, 2053	168.10	1090.08	33992.29
Jul, 2053	162.88	1095.30	32896.99
Aug, 2053	157.63	1100.55	31796.45
Sep, 2053	152.36	1105.82	30690.62
Oct, 2053	147.06	1111.12	29579.50
Nov, 2053	141.74	1116.44	28463.06
Dec, 2053	136.39	1121.79	27341.26
Jan, 2054	131.01	1127.17	26214.09
Feb, 2054	125.61	1132.57	25081.52
Mar, 2054	120.18	1138.00	23943.53
Apr, 2054	114.73	1143.45	22800.07
May, 2054	109.25	1148.93	21651.15
Jun, 2054	103.75	1154.43	20496.71
Jul, 2054	98.21	1159.97	19336.74
Aug, 2054	92.66	1165.52	18171.22
Sep, 2054	87.07	1171.11	17000.11
Oct, 2054	81.46	1176.72	15823.39
Nov, 2054	75.82	1182.36	14641.03
Dec, 2054	70.15	1188.03	13453.00
Jan, 2055	64.46	1193.72	12259.29
Feb, 2055	58.74	1199.44	11059.85
Mar, 2055	53.00	1205.18	9854.66
Apr, 2055	47.22	1210.96	8643.70
May, 2055	41.42	1216.76	7426.94
Jun, 2055	35.59	1222.59	6204.35
Jul, 2055	29.73	1228.45	4975.90
Aug, 2055	23.84	1234.34	3741.56
Sep, 2055	17.93	1240.25	2501.31
Oct, 2055	11.99	1246.19	1255.11
Nov, 2055	6.01	1252.17	2.95