Mortgage Parameters

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

Mortgage Summary

Property Total:	$139,500
Down Payment	$41,850
Mortgage Amount:	$97,650
Mortgage Payment:	$569.86 / month
Estimated Tax:	+ $77.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $647.36 / month
Total Interest Paid:	$107,499.60 over 30 years
Total Tax Paid:	$27,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	467.91	101.95	97548.05
Jan, 2026	467.42	102.44	97445.60
Feb, 2026	466.93	102.93	97342.67
Mar, 2026	466.43	103.43	97239.24
Apr, 2026	465.94	103.92	97135.32
May, 2026	465.44	104.42	97030.90
Jun, 2026	464.94	104.92	96925.98
Jul, 2026	464.44	105.42	96820.56
Aug, 2026	463.93	105.93	96714.63
Sep, 2026	463.42	106.44	96608.20
Oct, 2026	462.91	106.95	96501.25
Nov, 2026	462.40	107.46	96393.79
Dec, 2026	461.89	107.97	96285.82
Jan, 2027	461.37	108.49	96177.33
Feb, 2027	460.85	109.01	96068.32
Mar, 2027	460.33	109.53	95958.79
Apr, 2027	459.80	110.06	95848.73
May, 2027	459.28	110.58	95738.14
Jun, 2027	458.75	111.11	95627.03
Jul, 2027	458.21	111.65	95515.38
Aug, 2027	457.68	112.18	95403.20
Sep, 2027	457.14	112.72	95290.48
Oct, 2027	456.60	113.26	95177.22
Nov, 2027	456.06	113.80	95063.42
Dec, 2027	455.51	114.35	94949.07
Jan, 2028	454.96	114.90	94834.17
Feb, 2028	454.41	115.45	94718.73
Mar, 2028	453.86	116.00	94602.73
Apr, 2028	453.30	116.56	94486.17
May, 2028	452.75	117.11	94369.06
Jun, 2028	452.19	117.67	94251.38
Jul, 2028	451.62	118.24	94133.14
Aug, 2028	451.05	118.81	94014.34
Sep, 2028	450.49	119.37	93894.96
Oct, 2028	449.91	119.95	93775.02
Nov, 2028	449.34	120.52	93654.50
Dec, 2028	448.76	121.10	93533.40
Jan, 2029	448.18	121.68	93411.72
Feb, 2029	447.60	122.26	93289.46
Mar, 2029	447.01	122.85	93166.61
Apr, 2029	446.42	123.44	93043.17
May, 2029	445.83	124.03	92919.14
Jun, 2029	445.24	124.62	92794.52
Jul, 2029	444.64	125.22	92669.30
Aug, 2029	444.04	125.82	92543.48
Sep, 2029	443.44	126.42	92417.06
Oct, 2029	442.83	127.03	92290.03
Nov, 2029	442.22	127.64	92162.39
Dec, 2029	441.61	128.25	92034.15
Jan, 2030	441.00	128.86	91905.28
Feb, 2030	440.38	129.48	91775.80
Mar, 2030	439.76	130.10	91645.70
Apr, 2030	439.14	130.72	91514.98
May, 2030	438.51	131.35	91383.63
Jun, 2030	437.88	131.98	91251.65
Jul, 2030	437.25	132.61	91119.03
Aug, 2030	436.61	133.25	90985.79
Sep, 2030	435.97	133.89	90851.90
Oct, 2030	435.33	134.53	90717.37
Nov, 2030	434.69	135.17	90582.20
Dec, 2030	434.04	135.82	90446.38
Jan, 2031	433.39	136.47	90309.91
Feb, 2031	432.73	137.13	90172.78
Mar, 2031	432.08	137.78	90035.00
Apr, 2031	431.42	138.44	89896.56
May, 2031	430.75	139.11	89757.45
Jun, 2031	430.09	139.77	89617.68
Jul, 2031	429.42	140.44	89477.24
Aug, 2031	428.75	141.11	89336.12
Sep, 2031	428.07	141.79	89194.33
Oct, 2031	427.39	142.47	89051.86
Nov, 2031	426.71	143.15	88908.71
Dec, 2031	426.02	143.84	88764.87
Jan, 2032	425.33	144.53	88620.34
Feb, 2032	424.64	145.22	88475.12
Mar, 2032	423.94	145.92	88329.20
Apr, 2032	423.24	146.62	88182.59
May, 2032	422.54	147.32	88035.27
Jun, 2032	421.84	148.02	87887.24
Jul, 2032	421.13	148.73	87738.51
Aug, 2032	420.41	149.45	87589.06
Sep, 2032	419.70	150.16	87438.90
Oct, 2032	418.98	150.88	87288.02
Nov, 2032	418.26	151.60	87136.42
Dec, 2032	417.53	152.33	86984.08
Jan, 2033	416.80	153.06	86831.02
Feb, 2033	416.07	153.79	86677.23
Mar, 2033	415.33	154.53	86522.70
Apr, 2033	414.59	155.27	86367.42
May, 2033	413.84	156.02	86211.41
Jun, 2033	413.10	156.76	86054.64
Jul, 2033	412.35	157.51	85897.13
Aug, 2033	411.59	158.27	85738.86
Sep, 2033	410.83	159.03	85579.83
Oct, 2033	410.07	159.79	85420.04
Nov, 2033	409.30	160.56	85259.49
Dec, 2033	408.54	161.32	85098.16
Jan, 2034	407.76	162.10	84936.06
Feb, 2034	406.99	162.87	84773.19
Mar, 2034	406.20	163.66	84609.53
Apr, 2034	405.42	164.44	84445.09
May, 2034	404.63	165.23	84279.87
Jun, 2034	403.84	166.02	84113.85
Jul, 2034	403.05	166.81	83947.03
Aug, 2034	402.25	167.61	83779.42
Sep, 2034	401.44	168.42	83611.00
Oct, 2034	400.64	169.22	83441.78
Nov, 2034	399.83	170.03	83271.74
Dec, 2034	399.01	170.85	83100.90
Jan, 2035	398.19	171.67	82929.23
Feb, 2035	397.37	172.49	82756.74
Mar, 2035	396.54	173.32	82583.42
Apr, 2035	395.71	174.15	82409.27
May, 2035	394.88	174.98	82234.29
Jun, 2035	394.04	175.82	82058.47
Jul, 2035	393.20	176.66	81881.81
Aug, 2035	392.35	177.51	81704.30
Sep, 2035	391.50	178.36	81525.94
Oct, 2035	390.65	179.21	81346.72
Nov, 2035	389.79	180.07	81166.65
Dec, 2035	388.92	180.94	80985.71
Jan, 2036	388.06	181.80	80803.91
Feb, 2036	387.19	182.67	80621.23
Mar, 2036	386.31	183.55	80437.68
Apr, 2036	385.43	184.43	80253.25
May, 2036	384.55	185.31	80067.94
Jun, 2036	383.66	186.20	79881.74
Jul, 2036	382.77	187.09	79694.64
Aug, 2036	381.87	187.99	79506.66
Sep, 2036	380.97	188.89	79317.76
Oct, 2036	380.06	189.80	79127.97
Nov, 2036	379.15	190.71	78937.26
Dec, 2036	378.24	191.62	78745.64
Jan, 2037	377.32	192.54	78553.11
Feb, 2037	376.40	193.46	78359.65
Mar, 2037	375.47	194.39	78165.26
Apr, 2037	374.54	195.32	77969.94
May, 2037	373.61	196.25	77773.69
Jun, 2037	372.67	197.19	77576.49
Jul, 2037	371.72	198.14	77378.36
Aug, 2037	370.77	199.09	77179.27
Sep, 2037	369.82	200.04	76979.22
Oct, 2037	368.86	201.00	76778.22
Nov, 2037	367.90	201.96	76576.26
Dec, 2037	366.93	202.93	76373.33
Jan, 2038	365.96	203.90	76169.42
Feb, 2038	364.98	204.88	75964.54
Mar, 2038	364.00	205.86	75758.68
Apr, 2038	363.01	206.85	75551.83
May, 2038	362.02	207.84	75343.99
Jun, 2038	361.02	208.84	75135.15
Jul, 2038	360.02	209.84	74925.31
Aug, 2038	359.02	210.84	74714.47
Sep, 2038	358.01	211.85	74502.62
Oct, 2038	356.99	212.87	74289.75
Nov, 2038	355.97	213.89	74075.86
Dec, 2038	354.95	214.91	73860.95
Jan, 2039	353.92	215.94	73645.00
Feb, 2039	352.88	216.98	73428.03
Mar, 2039	351.84	218.02	73210.01
Apr, 2039	350.80	219.06	72990.95
May, 2039	349.75	220.11	72770.83
Jun, 2039	348.69	221.17	72549.67
Jul, 2039	347.63	222.23	72327.44
Aug, 2039	346.57	223.29	72104.15
Sep, 2039	345.50	224.36	71879.79
Oct, 2039	344.42	225.44	71654.35
Nov, 2039	343.34	226.52	71427.84
Dec, 2039	342.26	227.60	71200.24
Jan, 2040	341.17	228.69	70971.54
Feb, 2040	340.07	229.79	70741.76
Mar, 2040	338.97	230.89	70510.87
Apr, 2040	337.86	232.00	70278.87
May, 2040	336.75	233.11	70045.76
Jun, 2040	335.64	234.22	69811.54
Jul, 2040	334.51	235.35	69576.19
Aug, 2040	333.39	236.47	69339.72
Sep, 2040	332.25	237.61	69102.11
Oct, 2040	331.11	238.75	68863.37
Nov, 2040	329.97	239.89	68623.48
Dec, 2040	328.82	241.04	68382.44
Jan, 2041	327.67	242.19	68140.24
Feb, 2041	326.51	243.35	67896.89
Mar, 2041	325.34	244.52	67652.37
Apr, 2041	324.17	245.69	67406.68
May, 2041	322.99	246.87	67159.81
Jun, 2041	321.81	248.05	66911.75
Jul, 2041	320.62	249.24	66662.51
Aug, 2041	319.42	250.44	66412.08
Sep, 2041	318.22	251.64	66160.44
Oct, 2041	317.02	252.84	65907.60
Nov, 2041	315.81	254.05	65653.55
Dec, 2041	314.59	255.27	65398.28
Jan, 2042	313.37	256.49	65141.78
Feb, 2042	312.14	257.72	64884.06
Mar, 2042	310.90	258.96	64625.11
Apr, 2042	309.66	260.20	64364.91
May, 2042	308.42	261.44	64103.46
Jun, 2042	307.16	262.70	63840.76
Jul, 2042	305.90	263.96	63576.81
Aug, 2042	304.64	265.22	63311.59
Sep, 2042	303.37	266.49	63045.10
Oct, 2042	302.09	267.77	62777.33
Nov, 2042	300.81	269.05	62508.27
Dec, 2042	299.52	270.34	62237.93
Jan, 2043	298.22	271.64	61966.30
Feb, 2043	296.92	272.94	61693.36
Mar, 2043	295.61	274.25	61419.11
Apr, 2043	294.30	275.56	61143.55
May, 2043	292.98	276.88	60866.67
Jun, 2043	291.65	278.21	60588.46
Jul, 2043	290.32	279.54	60308.92
Aug, 2043	288.98	280.88	60028.04
Sep, 2043	287.63	282.23	59745.82
Oct, 2043	286.28	283.58	59462.24
Nov, 2043	284.92	284.94	59177.30
Dec, 2043	283.56	286.30	58891.00
Jan, 2044	282.19	287.67	58603.33
Feb, 2044	280.81	289.05	58314.28
Mar, 2044	279.42	290.44	58023.84
Apr, 2044	278.03	291.83	57732.01
May, 2044	276.63	293.23	57438.78
Jun, 2044	275.23	294.63	57144.15
Jul, 2044	273.82	296.04	56848.11
Aug, 2044	272.40	297.46	56550.64
Sep, 2044	270.97	298.89	56251.75
Oct, 2044	269.54	300.32	55951.43
Nov, 2044	268.10	301.76	55649.67
Dec, 2044	266.65	303.21	55346.47
Jan, 2045	265.20	304.66	55041.81
Feb, 2045	263.74	306.12	54735.69
Mar, 2045	262.28	307.58	54428.11
Apr, 2045	260.80	309.06	54119.05
May, 2045	259.32	310.54	53808.51
Jun, 2045	257.83	312.03	53496.48
Jul, 2045	256.34	313.52	53182.96
Aug, 2045	254.84	315.02	52867.94
Sep, 2045	253.33	316.53	52551.40
Oct, 2045	251.81	318.05	52233.35
Nov, 2045	250.28	319.58	51913.77
Dec, 2045	248.75	321.11	51592.67
Jan, 2046	247.21	322.65	51270.02
Feb, 2046	245.67	324.19	50945.83
Mar, 2046	244.12	325.74	50620.09
Apr, 2046	242.55	327.31	50292.78
May, 2046	240.99	328.87	49963.91
Jun, 2046	239.41	330.45	49633.46
Jul, 2046	237.83	332.03	49301.42
Aug, 2046	236.24	333.62	48967.80
Sep, 2046	234.64	335.22	48632.58
Oct, 2046	233.03	336.83	48295.75
Nov, 2046	231.42	338.44	47957.31
Dec, 2046	229.80	340.06	47617.24
Jan, 2047	228.17	341.69	47275.55
Feb, 2047	226.53	343.33	46932.22
Mar, 2047	224.88	344.98	46587.24
Apr, 2047	223.23	346.63	46240.61
May, 2047	221.57	348.29	45892.32
Jun, 2047	219.90	349.96	45542.36
Jul, 2047	218.22	351.64	45190.72
Aug, 2047	216.54	353.32	44837.40
Sep, 2047	214.85	355.01	44482.39
Oct, 2047	213.14	356.72	44125.67
Nov, 2047	211.44	358.42	43767.25
Dec, 2047	209.72	360.14	43407.11
Jan, 2048	207.99	361.87	43045.24
Feb, 2048	206.26	363.60	42681.64
Mar, 2048	204.52	365.34	42316.30
Apr, 2048	202.77	367.09	41949.20
May, 2048	201.01	368.85	41580.35
Jun, 2048	199.24	370.62	41209.73
Jul, 2048	197.46	372.40	40837.33
Aug, 2048	195.68	374.18	40463.15
Sep, 2048	193.89	375.97	40087.17
Oct, 2048	192.08	377.78	39709.40
Nov, 2048	190.27	379.59	39329.81
Dec, 2048	188.46	381.40	38948.41
Jan, 2049	186.63	383.23	38565.18
Feb, 2049	184.79	385.07	38180.11
Mar, 2049	182.95	386.91	37793.19
Apr, 2049	181.09	388.77	37404.43
May, 2049	179.23	390.63	37013.80
Jun, 2049	177.36	392.50	36621.29
Jul, 2049	175.48	394.38	36226.91
Aug, 2049	173.59	396.27	35830.64
Sep, 2049	171.69	398.17	35432.47
Oct, 2049	169.78	400.08	35032.39
Nov, 2049	167.86	402.00	34630.39
Dec, 2049	165.94	403.92	34226.47
Jan, 2050	164.00	405.86	33820.61
Feb, 2050	162.06	407.80	33412.81
Mar, 2050	160.10	409.76	33003.05
Apr, 2050	158.14	411.72	32591.33
May, 2050	156.17	413.69	32177.64
Jun, 2050	154.18	415.68	31761.96
Jul, 2050	152.19	417.67	31344.29
Aug, 2050	150.19	419.67	30924.62
Sep, 2050	148.18	421.68	30502.95
Oct, 2050	146.16	423.70	30079.25
Nov, 2050	144.13	425.73	29653.51
Dec, 2050	142.09	427.77	29225.74
Jan, 2051	140.04	429.82	28795.92
Feb, 2051	137.98	431.88	28364.05
Mar, 2051	135.91	433.95	27930.10
Apr, 2051	133.83	436.03	27494.07
May, 2051	131.74	438.12	27055.95
Jun, 2051	129.64	440.22	26615.73
Jul, 2051	127.53	442.33	26173.41
Aug, 2051	125.41	444.45	25728.96
Sep, 2051	123.28	446.58	25282.39
Oct, 2051	121.14	448.72	24833.67
Nov, 2051	118.99	450.87	24382.81
Dec, 2051	116.83	453.03	23929.78
Jan, 2052	114.66	455.20	23474.58
Feb, 2052	112.48	457.38	23017.21
Mar, 2052	110.29	459.57	22557.64
Apr, 2052	108.09	461.77	22095.87
May, 2052	105.88	463.98	21631.88
Jun, 2052	103.65	466.21	21165.67
Jul, 2052	101.42	468.44	20697.23
Aug, 2052	99.17	470.69	20226.55
Sep, 2052	96.92	472.94	19753.61
Oct, 2052	94.65	475.21	19278.40
Nov, 2052	92.38	477.48	18800.91
Dec, 2052	90.09	479.77	18321.14
Jan, 2053	87.79	482.07	17839.07
Feb, 2053	85.48	484.38	17354.69
Mar, 2053	83.16	486.70	16867.99
Apr, 2053	80.83	489.03	16378.95
May, 2053	78.48	491.38	15887.58
Jun, 2053	76.13	493.73	15393.84
Jul, 2053	73.76	496.10	14897.75
Aug, 2053	71.39	498.47	14399.27
Sep, 2053	69.00	500.86	13898.41
Oct, 2053	66.60	503.26	13395.14
Nov, 2053	64.19	505.67	12889.47
Dec, 2053	61.76	508.10	12381.37
Jan, 2054	59.33	510.53	11870.84
Feb, 2054	56.88	512.98	11357.86
Mar, 2054	54.42	515.44	10842.42
Apr, 2054	51.95	517.91	10324.52
May, 2054	49.47	520.39	9804.13
Jun, 2054	46.98	522.88	9281.25
Jul, 2054	44.47	525.39	8755.86
Aug, 2054	41.96	527.90	8227.95
Sep, 2054	39.43	530.43	7697.52
Oct, 2054	36.88	532.98	7164.54
Nov, 2054	34.33	535.53	6629.01
Dec, 2054	31.76	538.10	6090.92
Jan, 2055	29.19	540.67	5550.24
Feb, 2055	26.59	543.27	5006.98
Mar, 2055	23.99	545.87	4461.11
Apr, 2055	21.38	548.48	3912.63
May, 2055	18.75	551.11	3361.51
Jun, 2055	16.11	553.75	2807.76
Jul, 2055	13.45	556.41	2251.35
Aug, 2055	10.79	559.07	1692.28
Sep, 2055	8.11	561.75	1130.53
Oct, 2055	5.42	564.44	566.09
Nov, 2055	2.71	567.15	0