Mortgage Parameters

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

Mortgage Summary

Property Total:	$485,990
Down Payment	$145,797
Mortgage Amount:	$340,193
Mortgage Payment:	$1,985.27 / month
Estimated Tax:	+ $269.99 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,255.26 / month
Total Interest Paid:	$374,502.60 over 30 years
Total Tax Paid:	$97,198.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1630.09	355.18	339837.82
Dec, 2024	1628.39	356.88	339480.94
Jan, 2025	1626.68	358.59	339122.35
Feb, 2025	1624.96	360.31	338762.04
Mar, 2025	1623.23	362.04	338400.01
Apr, 2025	1621.50	363.77	338036.24
May, 2025	1619.76	365.51	337670.72
Jun, 2025	1618.01	367.26	337303.46
Jul, 2025	1616.25	369.02	336934.43
Aug, 2025	1614.48	370.79	336563.64
Sep, 2025	1612.70	372.57	336191.07
Oct, 2025	1610.92	374.35	335816.72
Nov, 2025	1609.12	376.15	335440.57
Dec, 2025	1607.32	377.95	335062.62
Jan, 2026	1605.51	379.76	334682.86
Feb, 2026	1603.69	381.58	334301.28
Mar, 2026	1601.86	383.41	333917.87
Apr, 2026	1600.02	385.25	333532.62
May, 2026	1598.18	387.09	333145.53
Jun, 2026	1596.32	388.95	332756.58
Jul, 2026	1594.46	390.81	332365.77
Aug, 2026	1592.59	392.68	331973.08
Sep, 2026	1590.70	394.57	331578.52
Oct, 2026	1588.81	396.46	331182.06
Nov, 2026	1586.91	398.36	330783.71
Dec, 2026	1585.01	400.26	330383.44
Jan, 2027	1583.09	402.18	329981.26
Feb, 2027	1581.16	404.11	329577.15
Mar, 2027	1579.22	406.05	329171.10
Apr, 2027	1577.28	407.99	328763.11
May, 2027	1575.32	409.95	328353.16
Jun, 2027	1573.36	411.91	327941.25
Jul, 2027	1571.39	413.88	327527.37
Aug, 2027	1569.40	415.87	327111.50
Sep, 2027	1567.41	417.86	326693.64
Oct, 2027	1565.41	419.86	326273.78
Nov, 2027	1563.40	421.87	325851.90
Dec, 2027	1561.37	423.90	325428.01
Jan, 2028	1559.34	425.93	325002.08
Feb, 2028	1557.30	427.97	324574.11
Mar, 2028	1555.25	430.02	324144.09
Apr, 2028	1553.19	432.08	323712.01
May, 2028	1551.12	434.15	323277.86
Jun, 2028	1549.04	436.23	322841.63
Jul, 2028	1546.95	438.32	322403.31
Aug, 2028	1544.85	440.42	321962.89
Sep, 2028	1542.74	442.53	321520.36
Oct, 2028	1540.62	444.65	321075.71
Nov, 2028	1538.49	446.78	320628.92
Dec, 2028	1536.35	448.92	320180.00
Jan, 2029	1534.20	451.07	319728.93
Feb, 2029	1532.03	453.24	319275.69
Mar, 2029	1529.86	455.41	318820.28
Apr, 2029	1527.68	457.59	318362.70
May, 2029	1525.49	459.78	317902.91
Jun, 2029	1523.28	461.99	317440.93
Jul, 2029	1521.07	464.20	316976.73
Aug, 2029	1518.85	466.42	316510.31
Sep, 2029	1516.61	468.66	316041.65
Oct, 2029	1514.37	470.90	315570.74
Nov, 2029	1512.11	473.16	315097.58
Dec, 2029	1509.84	475.43	314622.16
Jan, 2030	1507.56	477.71	314144.45
Feb, 2030	1505.28	479.99	313664.46
Mar, 2030	1502.98	482.29	313182.16
Apr, 2030	1500.66	484.61	312697.56
May, 2030	1498.34	486.93	312210.63
Jun, 2030	1496.01	489.26	311721.37
Jul, 2030	1493.66	491.61	311229.76
Aug, 2030	1491.31	493.96	310735.80
Sep, 2030	1488.94	496.33	310239.47
Oct, 2030	1486.56	498.71	309740.77
Nov, 2030	1484.17	501.10	309239.67
Dec, 2030	1481.77	503.50	308736.18
Jan, 2031	1479.36	505.91	308230.27
Feb, 2031	1476.94	508.33	307721.93
Mar, 2031	1474.50	510.77	307211.17
Apr, 2031	1472.05	513.22	306697.95
May, 2031	1469.59	515.68	306182.27
Jun, 2031	1467.12	518.15	305664.13
Jul, 2031	1464.64	520.63	305143.50
Aug, 2031	1462.15	523.12	304620.37
Sep, 2031	1459.64	525.63	304094.74
Oct, 2031	1457.12	528.15	303566.59
Nov, 2031	1454.59	530.68	303035.91
Dec, 2031	1452.05	533.22	302502.69
Jan, 2032	1449.49	535.78	301966.91
Feb, 2032	1446.92	538.35	301428.57
Mar, 2032	1444.35	540.92	300887.64
Apr, 2032	1441.75	543.52	300344.13
May, 2032	1439.15	546.12	299798.00
Jun, 2032	1436.53	548.74	299249.27
Jul, 2032	1433.90	551.37	298697.90
Aug, 2032	1431.26	554.01	298143.89
Sep, 2032	1428.61	556.66	297587.23
Oct, 2032	1425.94	559.33	297027.89
Nov, 2032	1423.26	562.01	296465.88
Dec, 2032	1420.57	564.70	295901.18
Jan, 2033	1417.86	567.41	295333.77
Feb, 2033	1415.14	570.13	294763.64
Mar, 2033	1412.41	572.86	294190.78
Apr, 2033	1409.66	575.61	293615.17
May, 2033	1406.91	578.36	293036.81
Jun, 2033	1404.13	581.14	292455.67
Jul, 2033	1401.35	583.92	291871.75
Aug, 2033	1398.55	586.72	291285.04
Sep, 2033	1395.74	589.53	290695.51
Oct, 2033	1392.92	592.35	290103.15
Nov, 2033	1390.08	595.19	289507.96
Dec, 2033	1387.23	598.04	288909.92
Jan, 2034	1384.36	600.91	288309.01
Feb, 2034	1381.48	603.79	287705.22
Mar, 2034	1378.59	606.68	287098.53
Apr, 2034	1375.68	609.59	286488.95
May, 2034	1372.76	612.51	285876.43
Jun, 2034	1369.82	615.45	285260.99
Jul, 2034	1366.88	618.39	284642.59
Aug, 2034	1363.91	621.36	284021.24
Sep, 2034	1360.94	624.33	283396.90
Oct, 2034	1357.94	627.33	282769.58
Nov, 2034	1354.94	630.33	282139.24
Dec, 2034	1351.92	633.35	281505.89
Jan, 2035	1348.88	636.39	280869.50
Feb, 2035	1345.83	639.44	280230.07
Mar, 2035	1342.77	642.50	279587.56
Apr, 2035	1339.69	645.58	278941.99
May, 2035	1336.60	648.67	278293.31
Jun, 2035	1333.49	651.78	277641.53
Jul, 2035	1330.37	654.90	276986.63
Aug, 2035	1327.23	658.04	276328.58
Sep, 2035	1324.07	661.20	275667.39
Oct, 2035	1320.91	664.36	275003.03
Nov, 2035	1317.72	667.55	274335.48
Dec, 2035	1314.52	670.75	273664.73
Jan, 2036	1311.31	673.96	272990.77
Feb, 2036	1308.08	677.19	272313.58
Mar, 2036	1304.84	680.43	271633.15
Apr, 2036	1301.58	683.69	270949.45
May, 2036	1298.30	686.97	270262.48
Jun, 2036	1295.01	690.26	269572.22
Jul, 2036	1291.70	693.57	268878.65
Aug, 2036	1288.38	696.89	268181.76
Sep, 2036	1285.04	700.23	267481.53
Oct, 2036	1281.68	703.59	266777.94
Nov, 2036	1278.31	706.96	266070.98
Dec, 2036	1274.92	710.35	265360.63
Jan, 2037	1271.52	713.75	264646.88
Feb, 2037	1268.10	717.17	263929.71
Mar, 2037	1264.66	720.61	263209.11
Apr, 2037	1261.21	724.06	262485.05
May, 2037	1257.74	727.53	261757.52
Jun, 2037	1254.25	731.02	261026.50
Jul, 2037	1250.75	734.52	260291.98
Aug, 2037	1247.23	738.04	259553.95
Sep, 2037	1243.70	741.57	258812.37
Oct, 2037	1240.14	745.13	258067.24
Nov, 2037	1236.57	748.70	257318.55
Dec, 2037	1232.98	752.29	256566.26
Jan, 2038	1229.38	755.89	255810.37
Feb, 2038	1225.76	759.51	255050.86
Mar, 2038	1222.12	763.15	254287.71
Apr, 2038	1218.46	766.81	253520.90
May, 2038	1214.79	770.48	252750.42
Jun, 2038	1211.10	774.17	251976.24
Jul, 2038	1207.39	777.88	251198.36
Aug, 2038	1203.66	781.61	250416.75
Sep, 2038	1199.91	785.36	249631.39
Oct, 2038	1196.15	789.12	248842.27
Nov, 2038	1192.37	792.90	248049.37
Dec, 2038	1188.57	796.70	247252.67
Jan, 2039	1184.75	800.52	246452.15
Feb, 2039	1180.92	804.35	245647.80
Mar, 2039	1177.06	808.21	244839.59
Apr, 2039	1173.19	812.08	244027.51
May, 2039	1169.30	815.97	243211.54
Jun, 2039	1165.39	819.88	242391.66
Jul, 2039	1161.46	823.81	241567.85
Aug, 2039	1157.51	827.76	240740.09
Sep, 2039	1153.55	831.72	239908.37
Oct, 2039	1149.56	835.71	239072.66
Nov, 2039	1145.56	839.71	238232.95
Dec, 2039	1141.53	843.74	237389.21
Jan, 2040	1137.49	847.78	236541.43
Feb, 2040	1133.43	851.84	235689.59
Mar, 2040	1129.35	855.92	234833.66
Apr, 2040	1125.24	860.03	233973.64
May, 2040	1121.12	864.15	233109.49
Jun, 2040	1116.98	868.29	232241.20
Jul, 2040	1112.82	872.45	231368.76
Aug, 2040	1108.64	876.63	230492.13
Sep, 2040	1104.44	880.83	229611.30
Oct, 2040	1100.22	885.05	228726.25
Nov, 2040	1095.98	889.29	227836.96
Dec, 2040	1091.72	893.55	226943.41
Jan, 2041	1087.44	897.83	226045.58
Feb, 2041	1083.14	902.13	225143.44
Mar, 2041	1078.81	906.46	224236.98
Apr, 2041	1074.47	910.80	223326.18
May, 2041	1070.10	915.17	222411.02
Jun, 2041	1065.72	919.55	221491.47
Jul, 2041	1061.31	923.96	220567.51
Aug, 2041	1056.89	928.38	219639.13
Sep, 2041	1052.44	932.83	218706.29
Oct, 2041	1047.97	937.30	217768.99
Nov, 2041	1043.48	941.79	216827.20
Dec, 2041	1038.96	946.31	215880.89
Jan, 2042	1034.43	950.84	214930.05
Feb, 2042	1029.87	955.40	213974.65
Mar, 2042	1025.30	959.97	213014.68
Apr, 2042	1020.70	964.57	212050.10
May, 2042	1016.07	969.20	211080.91
Jun, 2042	1011.43	973.84	210107.07
Jul, 2042	1006.76	978.51	209128.56
Aug, 2042	1002.07	983.20	208145.36
Sep, 2042	997.36	987.91	207157.46
Oct, 2042	992.63	992.64	206164.82
Nov, 2042	987.87	997.40	205167.42
Dec, 2042	983.09	1002.18	204165.24
Jan, 2043	978.29	1006.98	203158.27
Feb, 2043	973.47	1011.80	202146.46
Mar, 2043	968.62	1016.65	201129.81
Apr, 2043	963.75	1021.52	200108.29
May, 2043	958.85	1026.42	199081.87
Jun, 2043	953.93	1031.34	198050.53
Jul, 2043	948.99	1036.28	197014.26
Aug, 2043	944.03	1041.24	195973.01
Sep, 2043	939.04	1046.23	194926.78
Oct, 2043	934.02	1051.25	193875.53
Nov, 2043	928.99	1056.28	192819.25
Dec, 2043	923.93	1061.34	191757.91
Jan, 2044	918.84	1066.43	190691.48
Feb, 2044	913.73	1071.54	189619.94
Mar, 2044	908.60	1076.67	188543.26
Apr, 2044	903.44	1081.83	187461.43
May, 2044	898.25	1087.02	186374.41
Jun, 2044	893.04	1092.23	185282.19
Jul, 2044	887.81	1097.46	184184.73
Aug, 2044	882.55	1102.72	183082.01
Sep, 2044	877.27	1108.00	181974.01
Oct, 2044	871.96	1113.31	180860.69
Nov, 2044	866.62	1118.65	179742.05
Dec, 2044	861.26	1124.01	178618.04
Jan, 2045	855.88	1129.39	177488.65
Feb, 2045	850.47	1134.80	176353.85
Mar, 2045	845.03	1140.24	175213.61
Apr, 2045	839.57	1145.70	174067.90
May, 2045	834.08	1151.19	172916.71
Jun, 2045	828.56	1156.71	171760.00
Jul, 2045	823.02	1162.25	170597.74
Aug, 2045	817.45	1167.82	169429.92
Sep, 2045	811.85	1173.42	168256.50
Oct, 2045	806.23	1179.04	167077.46
Nov, 2045	800.58	1184.69	165892.77
Dec, 2045	794.90	1190.37	164702.40
Jan, 2046	789.20	1196.07	163506.33
Feb, 2046	783.47	1201.80	162304.53
Mar, 2046	777.71	1207.56	161096.97
Apr, 2046	771.92	1213.35	159883.62
May, 2046	766.11	1219.16	158664.46
Jun, 2046	760.27	1225.00	157439.46
Jul, 2046	754.40	1230.87	156208.59
Aug, 2046	748.50	1236.77	154971.82
Sep, 2046	742.57	1242.70	153729.12
Oct, 2046	736.62	1248.65	152480.47
Nov, 2046	730.64	1254.63	151225.83
Dec, 2046	724.62	1260.65	149965.19
Jan, 2047	718.58	1266.69	148698.50
Feb, 2047	712.51	1272.76	147425.74
Mar, 2047	706.42	1278.85	146146.89
Apr, 2047	700.29	1284.98	144861.91
May, 2047	694.13	1291.14	143570.77
Jun, 2047	687.94	1297.33	142273.44
Jul, 2047	681.73	1303.54	140969.90
Aug, 2047	675.48	1309.79	139660.11
Sep, 2047	669.20	1316.07	138344.04
Oct, 2047	662.90	1322.37	137021.67
Nov, 2047	656.56	1328.71	135692.96
Dec, 2047	650.20	1335.07	134357.89
Jan, 2048	643.80	1341.47	133016.42
Feb, 2048	637.37	1347.90	131668.52
Mar, 2048	630.91	1354.36	130314.16
Apr, 2048	624.42	1360.85	128953.31
May, 2048	617.90	1367.37	127585.94
Jun, 2048	611.35	1373.92	126212.02
Jul, 2048	604.77	1380.50	124831.52
Aug, 2048	598.15	1387.12	123444.40
Sep, 2048	591.50	1393.77	122050.63
Oct, 2048	584.83	1400.44	120650.19
Nov, 2048	578.12	1407.15	119243.03
Dec, 2048	571.37	1413.90	117829.14
Jan, 2049	564.60	1420.67	116408.46
Feb, 2049	557.79	1427.48	114980.98
Mar, 2049	550.95	1434.32	113546.67
Apr, 2049	544.08	1441.19	112105.47
May, 2049	537.17	1448.10	110657.38
Jun, 2049	530.23	1455.04	109202.34
Jul, 2049	523.26	1462.01	107740.33
Aug, 2049	516.26	1469.01	106271.32
Sep, 2049	509.22	1476.05	104795.26
Oct, 2049	502.14	1483.13	103312.14
Nov, 2049	495.04	1490.23	101821.90
Dec, 2049	487.90	1497.37	100324.53
Jan, 2050	480.72	1504.55	98819.98
Feb, 2050	473.51	1511.76	97308.22
Mar, 2050	466.27	1519.00	95789.22
Apr, 2050	458.99	1526.28	94262.94
May, 2050	451.68	1533.59	92729.35
Jun, 2050	444.33	1540.94	91188.41
Jul, 2050	436.94	1548.33	89640.08
Aug, 2050	429.53	1555.74	88084.34
Sep, 2050	422.07	1563.20	86521.14
Oct, 2050	414.58	1570.69	84950.45
Nov, 2050	407.05	1578.22	83372.23
Dec, 2050	399.49	1585.78	81786.45
Jan, 2051	391.89	1593.38	80193.08
Feb, 2051	384.26	1601.01	78592.07
Mar, 2051	376.59	1608.68	76983.38
Apr, 2051	368.88	1616.39	75366.99
May, 2051	361.13	1624.14	73742.86
Jun, 2051	353.35	1631.92	72110.94
Jul, 2051	345.53	1639.74	70471.20
Aug, 2051	337.67	1647.60	68823.60
Sep, 2051	329.78	1655.49	67168.11
Oct, 2051	321.85	1663.42	65504.69
Nov, 2051	313.88	1671.39	63833.30
Dec, 2051	305.87	1679.40	62153.89
Jan, 2052	297.82	1687.45	60466.45
Feb, 2052	289.74	1695.53	58770.91
Mar, 2052	281.61	1703.66	57067.25
Apr, 2052	273.45	1711.82	55355.43
May, 2052	265.24	1720.03	53635.40
Jun, 2052	257.00	1728.27	51907.14
Jul, 2052	248.72	1736.55	50170.59
Aug, 2052	240.40	1744.87	48425.72
Sep, 2052	232.04	1753.23	46672.49
Oct, 2052	223.64	1761.63	44910.86
Nov, 2052	215.20	1770.07	43140.78
Dec, 2052	206.72	1778.55	41362.23
Jan, 2053	198.19	1787.08	39575.16
Feb, 2053	189.63	1795.64	37779.52
Mar, 2053	181.03	1804.24	35975.27
Apr, 2053	172.38	1812.89	34162.38
May, 2053	163.69	1821.58	32340.81
Jun, 2053	154.97	1830.30	30510.51
Jul, 2053	146.20	1839.07	28671.43
Aug, 2053	137.38	1847.89	26823.55
Sep, 2053	128.53	1856.74	24966.81
Oct, 2053	119.63	1865.64	23101.17
Nov, 2053	110.69	1874.58	21226.59
Dec, 2053	101.71	1883.56	19343.03
Jan, 2054	92.69	1892.58	17450.45
Feb, 2054	83.62	1901.65	15548.79
Mar, 2054	74.50	1910.77	13638.03
Apr, 2054	65.35	1919.92	11718.11
May, 2054	56.15	1929.12	9788.99
Jun, 2054	46.91	1938.36	7850.62
Jul, 2054	37.62	1947.65	5902.97
Aug, 2054	28.29	1956.98	3945.98
Sep, 2054	18.91	1966.36	1979.62
Oct, 2054	9.49	1975.78	3.84