Mortgage Parameters

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

Mortgage Summary

Property Total:	$446,500
Down Payment	$133,950
Mortgage Amount:	$312,550
Mortgage Payment:	$1,823.96 / month
Estimated Tax:	+ $248.06 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,072.02 / month
Total Interest Paid:	$344,077.20 over 30 years
Total Tax Paid:	$89,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1497.64	326.32	312223.68
Jan, 2025	1496.07	327.89	311895.79
Feb, 2025	1494.50	329.46	311566.33
Mar, 2025	1492.92	331.04	311235.29
Apr, 2025	1491.34	332.62	310902.67
May, 2025	1489.74	334.22	310568.45
Jun, 2025	1488.14	335.82	310232.63
Jul, 2025	1486.53	337.43	309895.20
Aug, 2025	1484.91	339.05	309556.15
Sep, 2025	1483.29	340.67	309215.48
Oct, 2025	1481.66	342.30	308873.18
Nov, 2025	1480.02	343.94	308529.24
Dec, 2025	1478.37	345.59	308183.65
Jan, 2026	1476.71	347.25	307836.40
Feb, 2026	1475.05	348.91	307487.49
Mar, 2026	1473.38	350.58	307136.91
Apr, 2026	1471.70	352.26	306784.65
May, 2026	1470.01	353.95	306430.70
Jun, 2026	1468.31	355.65	306075.05
Jul, 2026	1466.61	357.35	305717.70
Aug, 2026	1464.90	359.06	305358.64
Sep, 2026	1463.18	360.78	304997.85
Oct, 2026	1461.45	362.51	304635.34
Nov, 2026	1459.71	364.25	304271.09
Dec, 2026	1457.97	365.99	303905.10
Jan, 2027	1456.21	367.75	303537.35
Feb, 2027	1454.45	369.51	303167.84
Mar, 2027	1452.68	371.28	302796.56
Apr, 2027	1450.90	373.06	302423.50
May, 2027	1449.11	374.85	302048.65
Jun, 2027	1447.32	376.64	301672.01
Jul, 2027	1445.51	378.45	301293.56
Aug, 2027	1443.70	380.26	300913.30
Sep, 2027	1441.88	382.08	300531.21
Oct, 2027	1440.05	383.91	300147.30
Nov, 2027	1438.21	385.75	299761.55
Dec, 2027	1436.36	387.60	299373.94
Jan, 2028	1434.50	389.46	298984.48
Feb, 2028	1432.63	391.33	298593.16
Mar, 2028	1430.76	393.20	298199.96
Apr, 2028	1428.87	395.09	297804.87
May, 2028	1426.98	396.98	297407.89
Jun, 2028	1425.08	398.88	297009.01
Jul, 2028	1423.17	400.79	296608.22
Aug, 2028	1421.25	402.71	296205.51
Sep, 2028	1419.32	404.64	295800.87
Oct, 2028	1417.38	406.58	295394.28
Nov, 2028	1415.43	408.53	294985.76
Dec, 2028	1413.47	410.49	294575.27
Jan, 2029	1411.51	412.45	294162.82
Feb, 2029	1409.53	414.43	293748.39
Mar, 2029	1407.54	416.42	293331.97
Apr, 2029	1405.55	418.41	292913.56
May, 2029	1403.54	420.42	292493.14
Jun, 2029	1401.53	422.43	292070.71
Jul, 2029	1399.51	424.45	291646.26
Aug, 2029	1397.47	426.49	291219.77
Sep, 2029	1395.43	428.53	290791.24
Oct, 2029	1393.37	430.59	290360.65
Nov, 2029	1391.31	432.65	289928.00
Dec, 2029	1389.24	434.72	289493.28
Jan, 2030	1387.16	436.80	289056.48
Feb, 2030	1385.06	438.90	288617.58
Mar, 2030	1382.96	441.00	288176.58
Apr, 2030	1380.85	443.11	287733.47
May, 2030	1378.72	445.24	287288.23
Jun, 2030	1376.59	447.37	286840.86
Jul, 2030	1374.45	449.51	286391.34
Aug, 2030	1372.29	451.67	285939.68
Sep, 2030	1370.13	453.83	285485.84
Oct, 2030	1367.95	456.01	285029.84
Nov, 2030	1365.77	458.19	284571.64
Dec, 2030	1363.57	460.39	284111.26
Jan, 2031	1361.37	462.59	283648.66
Feb, 2031	1359.15	464.81	283183.85
Mar, 2031	1356.92	467.04	282716.82
Apr, 2031	1354.68	469.28	282247.54
May, 2031	1352.44	471.52	281776.02
Jun, 2031	1350.18	473.78	281302.23
Jul, 2031	1347.91	476.05	280826.18
Aug, 2031	1345.63	478.33	280347.85
Sep, 2031	1343.33	480.63	279867.22
Oct, 2031	1341.03	482.93	279384.29
Nov, 2031	1338.72	485.24	278899.05
Dec, 2031	1336.39	487.57	278411.48
Jan, 2032	1334.05	489.91	277921.57
Feb, 2032	1331.71	492.25	277429.32
Mar, 2032	1329.35	494.61	276934.71
Apr, 2032	1326.98	496.98	276437.73
May, 2032	1324.60	499.36	275938.36
Jun, 2032	1322.20	501.76	275436.61
Jul, 2032	1319.80	504.16	274932.45
Aug, 2032	1317.38	506.58	274425.87
Sep, 2032	1314.96	509.00	273916.87
Oct, 2032	1312.52	511.44	273405.43
Nov, 2032	1310.07	513.89	272891.54
Dec, 2032	1307.61	516.35	272375.18
Jan, 2033	1305.13	518.83	271856.35
Feb, 2033	1302.65	521.31	271335.04
Mar, 2033	1300.15	523.81	270811.23
Apr, 2033	1297.64	526.32	270284.90
May, 2033	1295.12	528.84	269756.06
Jun, 2033	1292.58	531.38	269224.68
Jul, 2033	1290.03	533.93	268690.75
Aug, 2033	1287.48	536.48	268154.27
Sep, 2033	1284.91	539.05	267615.22
Oct, 2033	1282.32	541.64	267073.58
Nov, 2033	1279.73	544.23	266529.35
Dec, 2033	1277.12	546.84	265982.51
Jan, 2034	1274.50	549.46	265433.05
Feb, 2034	1271.87	552.09	264880.95
Mar, 2034	1269.22	554.74	264326.21
Apr, 2034	1266.56	557.40	263768.82
May, 2034	1263.89	560.07	263208.75
Jun, 2034	1261.21	562.75	262646.00
Jul, 2034	1258.51	565.45	262080.55
Aug, 2034	1255.80	568.16	261512.39
Sep, 2034	1253.08	570.88	260941.51
Oct, 2034	1250.34	573.62	260367.90
Nov, 2034	1247.60	576.36	259791.53
Dec, 2034	1244.83	579.13	259212.41
Jan, 2035	1242.06	581.90	258630.51
Feb, 2035	1239.27	584.69	258045.82
Mar, 2035	1236.47	587.49	257458.33
Apr, 2035	1233.65	590.31	256868.02
May, 2035	1230.83	593.13	256274.89
Jun, 2035	1227.98	595.98	255678.91
Jul, 2035	1225.13	598.83	255080.08
Aug, 2035	1222.26	601.70	254478.38
Sep, 2035	1219.38	604.58	253873.80
Oct, 2035	1216.48	607.48	253266.31
Nov, 2035	1213.57	610.39	252655.92
Dec, 2035	1210.64	613.32	252042.60
Jan, 2036	1207.70	616.26	251426.35
Feb, 2036	1204.75	619.21	250807.14
Mar, 2036	1201.78	622.18	250184.96
Apr, 2036	1198.80	625.16	249559.81
May, 2036	1195.81	628.15	248931.65
Jun, 2036	1192.80	631.16	248300.49
Jul, 2036	1189.77	634.19	247666.31
Aug, 2036	1186.73	637.23	247029.08
Sep, 2036	1183.68	640.28	246388.80
Oct, 2036	1180.61	643.35	245745.45
Nov, 2036	1177.53	646.43	245099.02
Dec, 2036	1174.43	649.53	244449.50
Jan, 2037	1171.32	652.64	243796.86
Feb, 2037	1168.19	655.77	243141.09
Mar, 2037	1165.05	658.91	242482.18
Apr, 2037	1161.89	662.07	241820.12
May, 2037	1158.72	665.24	241154.88
Jun, 2037	1155.53	668.43	240486.45
Jul, 2037	1152.33	671.63	239814.82
Aug, 2037	1149.11	674.85	239139.97
Sep, 2037	1145.88	678.08	238461.89
Oct, 2037	1142.63	681.33	237780.56
Nov, 2037	1139.37	684.59	237095.97
Dec, 2037	1136.08	687.88	236408.09
Jan, 2038	1132.79	691.17	235716.92
Feb, 2038	1129.48	694.48	235022.44
Mar, 2038	1126.15	697.81	234324.63
Apr, 2038	1122.81	701.15	233623.47
May, 2038	1119.45	704.51	232918.96
Jun, 2038	1116.07	707.89	232211.07
Jul, 2038	1112.68	711.28	231499.79
Aug, 2038	1109.27	714.69	230785.10
Sep, 2038	1105.85	718.11	230066.98
Oct, 2038	1102.40	721.56	229345.43
Nov, 2038	1098.95	725.01	228620.41
Dec, 2038	1095.47	728.49	227891.93
Jan, 2039	1091.98	731.98	227159.95
Feb, 2039	1088.47	735.49	226424.46
Mar, 2039	1084.95	739.01	225685.45
Apr, 2039	1081.41	742.55	224942.90
May, 2039	1077.85	746.11	224196.79
Jun, 2039	1074.28	749.68	223447.11
Jul, 2039	1070.68	753.28	222693.84
Aug, 2039	1067.07	756.89	221936.95
Sep, 2039	1063.45	760.51	221176.44
Oct, 2039	1059.80	764.16	220412.28
Nov, 2039	1056.14	767.82	219644.46
Dec, 2039	1052.46	771.50	218872.97
Jan, 2040	1048.77	775.19	218097.77
Feb, 2040	1045.05	778.91	217318.86
Mar, 2040	1041.32	782.64	216536.22
Apr, 2040	1037.57	786.39	215749.83
May, 2040	1033.80	790.16	214959.68
Jun, 2040	1030.02	793.94	214165.73
Jul, 2040	1026.21	797.75	213367.98
Aug, 2040	1022.39	801.57	212566.41
Sep, 2040	1018.55	805.41	211761.00
Oct, 2040	1014.69	809.27	210951.72
Nov, 2040	1010.81	813.15	210138.58
Dec, 2040	1006.91	817.05	209321.53
Jan, 2041	1003.00	820.96	208500.57
Feb, 2041	999.07	824.89	207675.67
Mar, 2041	995.11	828.85	206846.83
Apr, 2041	991.14	832.82	206014.01
May, 2041	987.15	836.81	205177.20
Jun, 2041	983.14	840.82	204336.38
Jul, 2041	979.11	844.85	203491.53
Aug, 2041	975.06	848.90	202642.63
Sep, 2041	971.00	852.96	201789.67
Oct, 2041	966.91	857.05	200932.62
Nov, 2041	962.80	861.16	200071.46
Dec, 2041	958.68	865.28	199206.18
Jan, 2042	954.53	869.43	198336.75
Feb, 2042	950.36	873.60	197463.15
Mar, 2042	946.18	877.78	196585.37
Apr, 2042	941.97	881.99	195703.38
May, 2042	937.75	886.21	194817.16
Jun, 2042	933.50	890.46	193926.70
Jul, 2042	929.23	894.73	193031.97
Aug, 2042	924.94	899.02	192132.96
Sep, 2042	920.64	903.32	191229.64
Oct, 2042	916.31	907.65	190321.99
Nov, 2042	911.96	912.00	189409.99
Dec, 2042	907.59	916.37	188493.61
Jan, 2043	903.20	920.76	187572.85
Feb, 2043	898.79	925.17	186647.68
Mar, 2043	894.35	929.61	185718.07
Apr, 2043	889.90	934.06	184784.01
May, 2043	885.42	938.54	183845.48
Jun, 2043	880.93	943.03	182902.44
Jul, 2043	876.41	947.55	181954.89
Aug, 2043	871.87	952.09	181002.80
Sep, 2043	867.31	956.65	180046.14
Oct, 2043	862.72	961.24	179084.90
Nov, 2043	858.12	965.84	178119.06
Dec, 2043	853.49	970.47	177148.59
Jan, 2044	848.84	975.12	176173.46
Feb, 2044	844.16	979.80	175193.67
Mar, 2044	839.47	984.49	174209.18
Apr, 2044	834.75	989.21	173219.97
May, 2044	830.01	993.95	172226.02
Jun, 2044	825.25	998.71	171227.31
Jul, 2044	820.46	1003.50	170223.81
Aug, 2044	815.66	1008.30	169215.51
Sep, 2044	810.82	1013.14	168202.37
Oct, 2044	805.97	1017.99	167184.38
Nov, 2044	801.09	1022.87	166161.52
Dec, 2044	796.19	1027.77	165133.75
Jan, 2045	791.27	1032.69	164101.05
Feb, 2045	786.32	1037.64	163063.41
Mar, 2045	781.35	1042.61	162020.80
Apr, 2045	776.35	1047.61	160973.19
May, 2045	771.33	1052.63	159920.56
Jun, 2045	766.29	1057.67	158862.88
Jul, 2045	761.22	1062.74	157800.14
Aug, 2045	756.13	1067.83	156732.31
Sep, 2045	751.01	1072.95	155659.35
Oct, 2045	745.87	1078.09	154581.26
Nov, 2045	740.70	1083.26	153498.00
Dec, 2045	735.51	1088.45	152409.55
Jan, 2046	730.30	1093.66	151315.89
Feb, 2046	725.06	1098.90	150216.99
Mar, 2046	719.79	1104.17	149112.82
Apr, 2046	714.50	1109.46	148003.35
May, 2046	709.18	1114.78	146888.58
Jun, 2046	703.84	1120.12	145768.46
Jul, 2046	698.47	1125.49	144642.97
Aug, 2046	693.08	1130.88	143512.09
Sep, 2046	687.66	1136.30	142375.80
Oct, 2046	682.22	1141.74	141234.05
Nov, 2046	676.75	1147.21	140086.84
Dec, 2046	671.25	1152.71	138934.13
Jan, 2047	665.73	1158.23	137775.89
Feb, 2047	660.18	1163.78	136612.11
Mar, 2047	654.60	1169.36	135442.75
Apr, 2047	649.00	1174.96	134267.79
May, 2047	643.37	1180.59	133087.19
Jun, 2047	637.71	1186.25	131900.94
Jul, 2047	632.03	1191.93	130709.01
Aug, 2047	626.31	1197.65	129511.36
Sep, 2047	620.58	1203.38	128307.98
Oct, 2047	614.81	1209.15	127098.83
Nov, 2047	609.02	1214.94	125883.88
Dec, 2047	603.19	1220.77	124663.12
Jan, 2048	597.34	1226.62	123436.50
Feb, 2048	591.47	1232.49	122204.01
Mar, 2048	585.56	1238.40	120965.61
Apr, 2048	579.63	1244.33	119721.27
May, 2048	573.66	1250.30	118470.98
Jun, 2048	567.67	1256.29	117214.69
Jul, 2048	561.65	1262.31	115952.39
Aug, 2048	555.61	1268.35	114684.03
Sep, 2048	549.53	1274.43	113409.60
Oct, 2048	543.42	1280.54	112129.06
Nov, 2048	537.29	1286.67	110842.38
Dec, 2048	531.12	1292.84	109549.54
Jan, 2049	524.92	1299.04	108250.51
Feb, 2049	518.70	1305.26	106945.25
Mar, 2049	512.45	1311.51	105633.74
Apr, 2049	506.16	1317.80	104315.94
May, 2049	499.85	1324.11	102991.82
Jun, 2049	493.50	1330.46	101661.37
Jul, 2049	487.13	1336.83	100324.53
Aug, 2049	480.72	1343.24	98981.30
Sep, 2049	474.29	1349.67	97631.62
Oct, 2049	467.82	1356.14	96275.48
Nov, 2049	461.32	1362.64	94912.84
Dec, 2049	454.79	1369.17	93543.67
Jan, 2050	448.23	1375.73	92167.94
Feb, 2050	441.64	1382.32	90785.62
Mar, 2050	435.01	1388.95	89396.67
Apr, 2050	428.36	1395.60	88001.07
May, 2050	421.67	1402.29	86598.78
Jun, 2050	414.95	1409.01	85189.78
Jul, 2050	408.20	1415.76	83774.02
Aug, 2050	401.42	1422.54	82351.47
Sep, 2050	394.60	1429.36	80922.12
Oct, 2050	387.75	1436.21	79485.91
Nov, 2050	380.87	1443.09	78042.82
Dec, 2050	373.96	1450.00	76592.81
Jan, 2051	367.01	1456.95	75135.86
Feb, 2051	360.03	1463.93	73671.93
Mar, 2051	353.01	1470.95	72200.98
Apr, 2051	345.96	1478.00	70722.98
May, 2051	338.88	1485.08	69237.90
Jun, 2051	331.76	1492.20	67745.71
Jul, 2051	324.61	1499.35	66246.36
Aug, 2051	317.43	1506.53	64739.83
Sep, 2051	310.21	1513.75	63226.08
Oct, 2051	302.96	1521.00	61705.08
Nov, 2051	295.67	1528.29	60176.79
Dec, 2051	288.35	1535.61	58641.18
Jan, 2052	280.99	1542.97	57098.21
Feb, 2052	273.60	1550.36	55547.84
Mar, 2052	266.17	1557.79	53990.05
Apr, 2052	258.70	1565.26	52424.79
May, 2052	251.20	1572.76	50852.03
Jun, 2052	243.67	1580.29	49271.74
Jul, 2052	236.09	1587.87	47683.87
Aug, 2052	228.49	1595.47	46088.40
Sep, 2052	220.84	1603.12	44485.28
Oct, 2052	213.16	1610.80	42874.48
Nov, 2052	205.44	1618.52	41255.96
Dec, 2052	197.68	1626.28	39629.68
Jan, 2053	189.89	1634.07	37995.61
Feb, 2053	182.06	1641.90	36353.72
Mar, 2053	174.19	1649.77	34703.95
Apr, 2053	166.29	1657.67	33046.28
May, 2053	158.35	1665.61	31380.67
Jun, 2053	150.37	1673.59	29707.07
Jul, 2053	142.35	1681.61	28025.46
Aug, 2053	134.29	1689.67	26335.79
Sep, 2053	126.19	1697.77	24638.02
Oct, 2053	118.06	1705.90	22932.12
Nov, 2053	109.88	1714.08	21218.04
Dec, 2053	101.67	1722.29	19495.75
Jan, 2054	93.42	1730.54	17765.21
Feb, 2054	85.12	1738.84	16026.37
Mar, 2054	76.79	1747.17	14279.21
Apr, 2054	68.42	1755.54	12523.67
May, 2054	60.01	1763.95	10759.72
Jun, 2054	51.56	1772.40	8987.31
Jul, 2054	43.06	1780.90	7206.42
Aug, 2054	34.53	1789.43	5416.99
Sep, 2054	25.96	1798.00	3618.99
Oct, 2054	17.34	1806.62	1812.37
Nov, 2054	8.68	1815.28	0