Mortgage Parameters

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

Mortgage Summary

Property Total:	$139,000
Down Payment	$41,700
Mortgage Amount:	$97,300
Mortgage Payment:	$567.82 / month
Estimated Tax:	+ $77.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $645.04 / month
Total Interest Paid:	$107,114.40 over 30 years
Total Tax Paid:	$27,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	466.23	101.59	97198.41
Jan, 2026	465.74	102.08	97096.33
Feb, 2026	465.25	102.57	96993.76
Mar, 2026	464.76	103.06	96890.71
Apr, 2026	464.27	103.55	96787.15
May, 2026	463.77	104.05	96683.11
Jun, 2026	463.27	104.55	96578.56
Jul, 2026	462.77	105.05	96473.51
Aug, 2026	462.27	105.55	96367.96
Sep, 2026	461.76	106.06	96261.90
Oct, 2026	461.25	106.57	96155.34
Nov, 2026	460.74	107.08	96048.26
Dec, 2026	460.23	107.59	95940.67
Jan, 2027	459.72	108.10	95832.57
Feb, 2027	459.20	108.62	95723.95
Mar, 2027	458.68	109.14	95614.81
Apr, 2027	458.15	109.67	95505.14
May, 2027	457.63	110.19	95394.95
Jun, 2027	457.10	110.72	95284.23
Jul, 2027	456.57	111.25	95172.98
Aug, 2027	456.04	111.78	95061.20
Sep, 2027	455.50	112.32	94948.88
Oct, 2027	454.96	112.86	94836.02
Nov, 2027	454.42	113.40	94722.62
Dec, 2027	453.88	113.94	94608.68
Jan, 2028	453.33	114.49	94494.20
Feb, 2028	452.78	115.04	94379.16
Mar, 2028	452.23	115.59	94263.57
Apr, 2028	451.68	116.14	94147.43
May, 2028	451.12	116.70	94030.74
Jun, 2028	450.56	117.26	93913.48
Jul, 2028	450.00	117.82	93795.66
Aug, 2028	449.44	118.38	93677.28
Sep, 2028	448.87	118.95	93558.33
Oct, 2028	448.30	119.52	93438.81
Nov, 2028	447.73	120.09	93318.72
Dec, 2028	447.15	120.67	93198.05
Jan, 2029	446.57	121.25	93076.81
Feb, 2029	445.99	121.83	92954.98
Mar, 2029	445.41	122.41	92832.57
Apr, 2029	444.82	123.00	92709.57
May, 2029	444.23	123.59	92585.98
Jun, 2029	443.64	124.18	92461.81
Jul, 2029	443.05	124.77	92337.03
Aug, 2029	442.45	125.37	92211.66
Sep, 2029	441.85	125.97	92085.69
Oct, 2029	441.24	126.58	91959.11
Nov, 2029	440.64	127.18	91831.93
Dec, 2029	440.03	127.79	91704.14
Jan, 2030	439.42	128.40	91575.73
Feb, 2030	438.80	129.02	91446.71
Mar, 2030	438.18	129.64	91317.07
Apr, 2030	437.56	130.26	91186.82
May, 2030	436.94	130.88	91055.93
Jun, 2030	436.31	131.51	90924.42
Jul, 2030	435.68	132.14	90792.28
Aug, 2030	435.05	132.77	90659.51
Sep, 2030	434.41	133.41	90526.10
Oct, 2030	433.77	134.05	90392.05
Nov, 2030	433.13	134.69	90257.36
Dec, 2030	432.48	135.34	90122.02
Jan, 2031	431.83	135.99	89986.04
Feb, 2031	431.18	136.64	89849.40
Mar, 2031	430.53	137.29	89712.11
Apr, 2031	429.87	137.95	89574.16
May, 2031	429.21	138.61	89435.55
Jun, 2031	428.55	139.27	89296.27
Jul, 2031	427.88	139.94	89156.33
Aug, 2031	427.21	140.61	89015.72
Sep, 2031	426.53	141.29	88874.43
Oct, 2031	425.86	141.96	88732.47
Nov, 2031	425.18	142.64	88589.82
Dec, 2031	424.49	143.33	88446.50
Jan, 2032	423.81	144.01	88302.48
Feb, 2032	423.12	144.70	88157.78
Mar, 2032	422.42	145.40	88012.38
Apr, 2032	421.73	146.09	87866.29
May, 2032	421.03	146.79	87719.49
Jun, 2032	420.32	147.50	87572.00
Jul, 2032	419.62	148.20	87423.79
Aug, 2032	418.91	148.91	87274.88
Sep, 2032	418.19	149.63	87125.25
Oct, 2032	417.48	150.34	86974.91
Nov, 2032	416.75	151.07	86823.84
Dec, 2032	416.03	151.79	86672.05
Jan, 2033	415.30	152.52	86519.53
Feb, 2033	414.57	153.25	86366.29
Mar, 2033	413.84	153.98	86212.31
Apr, 2033	413.10	154.72	86057.59
May, 2033	412.36	155.46	85902.13
Jun, 2033	411.61	156.21	85745.92
Jul, 2033	410.87	156.95	85588.97
Aug, 2033	410.11	157.71	85431.26
Sep, 2033	409.36	158.46	85272.80
Oct, 2033	408.60	159.22	85113.58
Nov, 2033	407.84	159.98	84953.59
Dec, 2033	407.07	160.75	84792.84
Jan, 2034	406.30	161.52	84631.32
Feb, 2034	405.53	162.29	84469.03
Mar, 2034	404.75	163.07	84305.95
Apr, 2034	403.97	163.85	84142.10
May, 2034	403.18	164.64	83977.46
Jun, 2034	402.39	165.43	83812.03
Jul, 2034	401.60	166.22	83645.81
Aug, 2034	400.80	167.02	83478.79
Sep, 2034	400.00	167.82	83310.98
Oct, 2034	399.20	168.62	83142.36
Nov, 2034	398.39	169.43	82972.93
Dec, 2034	397.58	170.24	82802.68
Jan, 2035	396.76	171.06	82631.63
Feb, 2035	395.94	171.88	82459.75
Mar, 2035	395.12	172.70	82287.05
Apr, 2035	394.29	173.53	82113.52
May, 2035	393.46	174.36	81939.16
Jun, 2035	392.63	175.19	81763.97
Jul, 2035	391.79	176.03	81587.93
Aug, 2035	390.94	176.88	81411.06
Sep, 2035	390.09	177.73	81233.33
Oct, 2035	389.24	178.58	81054.75
Nov, 2035	388.39	179.43	80875.32
Dec, 2035	387.53	180.29	80695.03
Jan, 2036	386.66	181.16	80513.87
Feb, 2036	385.80	182.02	80331.85
Mar, 2036	384.92	182.90	80148.95
Apr, 2036	384.05	183.77	79965.18
May, 2036	383.17	184.65	79780.52
Jun, 2036	382.28	185.54	79594.99
Jul, 2036	381.39	186.43	79408.56
Aug, 2036	380.50	187.32	79221.24
Sep, 2036	379.60	188.22	79033.02
Oct, 2036	378.70	189.12	78843.90
Nov, 2036	377.79	190.03	78653.87
Dec, 2036	376.88	190.94	78462.94
Jan, 2037	375.97	191.85	78271.09
Feb, 2037	375.05	192.77	78078.31
Mar, 2037	374.13	193.69	77884.62
Apr, 2037	373.20	194.62	77690.00
May, 2037	372.26	195.56	77494.44
Jun, 2037	371.33	196.49	77297.95
Jul, 2037	370.39	197.43	77100.51
Aug, 2037	369.44	198.38	76902.13
Sep, 2037	368.49	199.33	76702.80
Oct, 2037	367.53	200.29	76502.52
Nov, 2037	366.57	201.25	76301.27
Dec, 2037	365.61	202.21	76099.06
Jan, 2038	364.64	203.18	75895.88
Feb, 2038	363.67	204.15	75691.73
Mar, 2038	362.69	205.13	75486.60
Apr, 2038	361.71	206.11	75280.49
May, 2038	360.72	207.10	75073.39
Jun, 2038	359.73	208.09	74865.29
Jul, 2038	358.73	209.09	74656.20
Aug, 2038	357.73	210.09	74446.11
Sep, 2038	356.72	211.10	74235.01
Oct, 2038	355.71	212.11	74022.90
Nov, 2038	354.69	213.13	73809.77
Dec, 2038	353.67	214.15	73595.63
Jan, 2039	352.65	215.17	73380.45
Feb, 2039	351.61	216.21	73164.25
Mar, 2039	350.58	217.24	72947.01
Apr, 2039	349.54	218.28	72728.72
May, 2039	348.49	219.33	72509.40
Jun, 2039	347.44	220.38	72289.02
Jul, 2039	346.38	221.44	72067.58
Aug, 2039	345.32	222.50	71845.08
Sep, 2039	344.26	223.56	71621.52
Oct, 2039	343.19	224.63	71396.89
Nov, 2039	342.11	225.71	71171.18
Dec, 2039	341.03	226.79	70944.39
Jan, 2040	339.94	227.88	70716.51
Feb, 2040	338.85	228.97	70487.54
Mar, 2040	337.75	230.07	70257.47
Apr, 2040	336.65	231.17	70026.30
May, 2040	335.54	232.28	69794.03
Jun, 2040	334.43	233.39	69560.63
Jul, 2040	333.31	234.51	69326.13
Aug, 2040	332.19	235.63	69090.49
Sep, 2040	331.06	236.76	68853.73
Oct, 2040	329.92	237.90	68615.84
Nov, 2040	328.78	239.04	68376.80
Dec, 2040	327.64	240.18	68136.62
Jan, 2041	326.49	241.33	67895.29
Feb, 2041	325.33	242.49	67652.80
Mar, 2041	324.17	243.65	67409.15
Apr, 2041	323.00	244.82	67164.33
May, 2041	321.83	245.99	66918.34
Jun, 2041	320.65	247.17	66671.17
Jul, 2041	319.47	248.35	66422.82
Aug, 2041	318.28	249.54	66173.27
Sep, 2041	317.08	250.74	65922.53
Oct, 2041	315.88	251.94	65670.59
Nov, 2041	314.67	253.15	65417.44
Dec, 2041	313.46	254.36	65163.08
Jan, 2042	312.24	255.58	64907.50
Feb, 2042	311.02	256.80	64650.70
Mar, 2042	309.78	258.04	64392.66
Apr, 2042	308.55	259.27	64133.39
May, 2042	307.31	260.51	63872.88
Jun, 2042	306.06	261.76	63611.11
Jul, 2042	304.80	263.02	63348.10
Aug, 2042	303.54	264.28	63083.82
Sep, 2042	302.28	265.54	62818.28
Oct, 2042	301.00	266.82	62551.46
Nov, 2042	299.73	268.09	62283.37
Dec, 2042	298.44	269.38	62013.99
Jan, 2043	297.15	270.67	61743.32
Feb, 2043	295.85	271.97	61471.35
Mar, 2043	294.55	273.27	61198.08
Apr, 2043	293.24	274.58	60923.50
May, 2043	291.93	275.89	60647.61
Jun, 2043	290.60	277.22	60370.39
Jul, 2043	289.27	278.55	60091.84
Aug, 2043	287.94	279.88	59811.96
Sep, 2043	286.60	281.22	59530.74
Oct, 2043	285.25	282.57	59248.18
Nov, 2043	283.90	283.92	58964.25
Dec, 2043	282.54	285.28	58678.97
Jan, 2044	281.17	286.65	58392.32
Feb, 2044	279.80	288.02	58104.30
Mar, 2044	278.42	289.40	57814.89
Apr, 2044	277.03	290.79	57524.10
May, 2044	275.64	292.18	57231.92
Jun, 2044	274.24	293.58	56938.34
Jul, 2044	272.83	294.99	56643.34
Aug, 2044	271.42	296.40	56346.94
Sep, 2044	270.00	297.82	56049.12
Oct, 2044	268.57	299.25	55749.87
Nov, 2044	267.13	300.69	55449.18
Dec, 2044	265.69	302.13	55147.05
Jan, 2045	264.25	303.57	54843.48
Feb, 2045	262.79	305.03	54538.45
Mar, 2045	261.33	306.49	54231.96
Apr, 2045	259.86	307.96	53924.00
May, 2045	258.39	309.43	53614.57
Jun, 2045	256.90	310.92	53303.65
Jul, 2045	255.41	312.41	52991.25
Aug, 2045	253.92	313.90	52677.34
Sep, 2045	252.41	315.41	52361.93
Oct, 2045	250.90	316.92	52045.02
Nov, 2045	249.38	318.44	51726.58
Dec, 2045	247.86	319.96	51406.61
Jan, 2046	246.32	321.50	51085.12
Feb, 2046	244.78	323.04	50762.08
Mar, 2046	243.23	324.59	50437.50
Apr, 2046	241.68	326.14	50111.36
May, 2046	240.12	327.70	49783.65
Jun, 2046	238.55	329.27	49454.38
Jul, 2046	236.97	330.85	49123.53
Aug, 2046	235.38	332.44	48791.09
Sep, 2046	233.79	334.03	48457.06
Oct, 2046	232.19	335.63	48121.43
Nov, 2046	230.58	337.24	47784.19
Dec, 2046	228.97	338.85	47445.34
Jan, 2047	227.34	340.48	47104.86
Feb, 2047	225.71	342.11	46762.75
Mar, 2047	224.07	343.75	46419.00
Apr, 2047	222.42	345.40	46073.61
May, 2047	220.77	347.05	45726.56
Jun, 2047	219.11	348.71	45377.84
Jul, 2047	217.44	350.38	45027.46
Aug, 2047	215.76	352.06	44675.40
Sep, 2047	214.07	353.75	44321.65
Oct, 2047	212.37	355.45	43966.20
Nov, 2047	210.67	357.15	43609.05
Dec, 2047	208.96	358.86	43250.19
Jan, 2048	207.24	360.58	42889.61
Feb, 2048	205.51	362.31	42527.31
Mar, 2048	203.78	364.04	42163.26
Apr, 2048	202.03	365.79	41797.47
May, 2048	200.28	367.54	41429.93
Jun, 2048	198.52	369.30	41060.63
Jul, 2048	196.75	371.07	40689.56
Aug, 2048	194.97	372.85	40316.71
Sep, 2048	193.18	374.64	39942.08
Oct, 2048	191.39	376.43	39565.65
Nov, 2048	189.59	378.23	39187.41
Dec, 2048	187.77	380.05	38807.36
Jan, 2049	185.95	381.87	38425.50
Feb, 2049	184.12	383.70	38041.80
Mar, 2049	182.28	385.54	37656.26
Apr, 2049	180.44	387.38	37268.88
May, 2049	178.58	389.24	36879.64
Jun, 2049	176.71	391.11	36488.53
Jul, 2049	174.84	392.98	36095.55
Aug, 2049	172.96	394.86	35700.69
Sep, 2049	171.07	396.75	35303.94
Oct, 2049	169.16	398.66	34905.28
Nov, 2049	167.25	400.57	34504.72
Dec, 2049	165.34	402.48	34102.23
Jan, 2050	163.41	404.41	33697.82
Feb, 2050	161.47	406.35	33291.47
Mar, 2050	159.52	408.30	32883.17
Apr, 2050	157.57	410.25	32472.91
May, 2050	155.60	412.22	32060.69
Jun, 2050	153.62	414.20	31646.50
Jul, 2050	151.64	416.18	31230.32
Aug, 2050	149.65	418.17	30812.14
Sep, 2050	147.64	420.18	30391.96
Oct, 2050	145.63	422.19	29969.77
Nov, 2050	143.61	424.21	29545.56
Dec, 2050	141.57	426.25	29119.31
Jan, 2051	139.53	428.29	28691.02
Feb, 2051	137.48	430.34	28260.68
Mar, 2051	135.42	432.40	27828.27
Apr, 2051	133.34	434.48	27393.80
May, 2051	131.26	436.56	26957.24
Jun, 2051	129.17	438.65	26518.59
Jul, 2051	127.07	440.75	26077.84
Aug, 2051	124.96	442.86	25634.97
Sep, 2051	122.83	444.99	25189.99
Oct, 2051	120.70	447.12	24742.87
Nov, 2051	118.56	449.26	24293.61
Dec, 2051	116.41	451.41	23842.20
Jan, 2052	114.24	453.58	23388.62
Feb, 2052	112.07	455.75	22932.87
Mar, 2052	109.89	457.93	22474.94
Apr, 2052	107.69	460.13	22014.81
May, 2052	105.49	462.33	21552.48
Jun, 2052	103.27	464.55	21087.93
Jul, 2052	101.05	466.77	20621.16
Aug, 2052	98.81	469.01	20152.15
Sep, 2052	96.56	471.26	19680.89
Oct, 2052	94.30	473.52	19207.37
Nov, 2052	92.04	475.78	18731.59
Dec, 2052	89.76	478.06	18253.52
Jan, 2053	87.46	480.36	17773.17
Feb, 2053	85.16	482.66	17290.51
Mar, 2053	82.85	484.97	16805.54
Apr, 2053	80.53	487.29	16318.25
May, 2053	78.19	489.63	15828.62
Jun, 2053	75.85	491.97	15336.64
Jul, 2053	73.49	494.33	14842.31
Aug, 2053	71.12	496.70	14345.61
Sep, 2053	68.74	499.08	13846.53
Oct, 2053	66.35	501.47	13345.06
Nov, 2053	63.95	503.87	12841.18
Dec, 2053	61.53	506.29	12334.90
Jan, 2054	59.10	508.72	11826.18
Feb, 2054	56.67	511.15	11315.03
Mar, 2054	54.22	513.60	10801.42
Apr, 2054	51.76	516.06	10285.36
May, 2054	49.28	518.54	9766.83
Jun, 2054	46.80	521.02	9245.80
Jul, 2054	44.30	523.52	8722.29
Aug, 2054	41.79	526.03	8196.26
Sep, 2054	39.27	528.55	7667.72
Oct, 2054	36.74	531.08	7136.64
Nov, 2054	34.20	533.62	6603.01
Dec, 2054	31.64	536.18	6066.83
Jan, 2055	29.07	538.75	5528.08
Feb, 2055	26.49	541.33	4986.75
Mar, 2055	23.89	543.93	4442.83
Apr, 2055	21.29	546.53	3896.30
May, 2055	18.67	549.15	3347.14
Jun, 2055	16.04	551.78	2795.36
Jul, 2055	13.39	554.43	2240.94
Aug, 2055	10.74	557.08	1683.86
Sep, 2055	8.07	559.75	1124.10
Oct, 2055	5.39	562.43	561.67
Nov, 2055	2.69	565.13	0