Mortgage Parameters

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

Mortgage Summary

Property Total:	$460,000
Down Payment	$138,000
Mortgage Amount:	$322,000
Mortgage Payment:	$1,879.10 / month
Estimated Tax:	+ $255.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,134.66 / month
Total Interest Paid:	$354,477.60 over 30 years
Total Tax Paid:	$92,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1542.92	336.18	321663.82
May, 2025	1541.31	337.79	321326.02
Jun, 2025	1539.69	339.41	320986.61
Jul, 2025	1538.06	341.04	320645.57
Aug, 2025	1536.43	342.67	320302.90
Sep, 2025	1534.78	344.32	319958.58
Oct, 2025	1533.13	345.97	319612.62
Nov, 2025	1531.48	347.62	319264.99
Dec, 2025	1529.81	349.29	318915.71
Jan, 2026	1528.14	350.96	318564.74
Feb, 2026	1526.46	352.64	318212.10
Mar, 2026	1524.77	354.33	317857.77
Apr, 2026	1523.07	356.03	317501.73
May, 2026	1521.36	357.74	317144.00
Jun, 2026	1519.65	359.45	316784.54
Jul, 2026	1517.93	361.17	316423.37
Aug, 2026	1516.20	362.90	316060.47
Sep, 2026	1514.46	364.64	315695.82
Oct, 2026	1512.71	366.39	315329.43
Nov, 2026	1510.95	368.15	314961.29
Dec, 2026	1509.19	369.91	314591.37
Jan, 2027	1507.42	371.68	314219.69
Feb, 2027	1505.64	373.46	313846.23
Mar, 2027	1503.85	375.25	313470.97
Apr, 2027	1502.05	377.05	313093.92
May, 2027	1500.24	378.86	312715.06
Jun, 2027	1498.43	380.67	312334.39
Jul, 2027	1496.60	382.50	311951.89
Aug, 2027	1494.77	384.33	311567.56
Sep, 2027	1492.93	386.17	311181.39
Oct, 2027	1491.08	388.02	310793.37
Nov, 2027	1489.22	389.88	310403.49
Dec, 2027	1487.35	391.75	310011.74
Jan, 2028	1485.47	393.63	309618.11
Feb, 2028	1483.59	395.51	309222.60
Mar, 2028	1481.69	397.41	308825.19
Apr, 2028	1479.79	399.31	308425.87
May, 2028	1477.87	401.23	308024.65
Jun, 2028	1475.95	403.15	307621.50
Jul, 2028	1474.02	405.08	307216.42
Aug, 2028	1472.08	407.02	306809.40
Sep, 2028	1470.13	408.97	306400.43
Oct, 2028	1468.17	410.93	305989.50
Nov, 2028	1466.20	412.90	305576.60
Dec, 2028	1464.22	414.88	305161.72
Jan, 2029	1462.23	416.87	304744.85
Feb, 2029	1460.24	418.86	304325.99
Mar, 2029	1458.23	420.87	303905.11
Apr, 2029	1456.21	422.89	303482.23
May, 2029	1454.19	424.91	303057.31
Jun, 2029	1452.15	426.95	302630.36
Jul, 2029	1450.10	429.00	302201.37
Aug, 2029	1448.05	431.05	301770.31
Sep, 2029	1445.98	433.12	301337.20
Oct, 2029	1443.91	435.19	300902.00
Nov, 2029	1441.82	437.28	300464.73
Dec, 2029	1439.73	439.37	300025.35
Jan, 2030	1437.62	441.48	299583.87
Feb, 2030	1435.51	443.59	299140.28
Mar, 2030	1433.38	445.72	298694.56
Apr, 2030	1431.24	447.86	298246.71
May, 2030	1429.10	450.00	297796.70
Jun, 2030	1426.94	452.16	297344.55
Jul, 2030	1424.78	454.32	296890.22
Aug, 2030	1422.60	456.50	296433.72
Sep, 2030	1420.41	458.69	295975.03
Oct, 2030	1418.21	460.89	295514.15
Nov, 2030	1416.01	463.09	295051.05
Dec, 2030	1413.79	465.31	294585.74
Jan, 2031	1411.56	467.54	294118.19
Feb, 2031	1409.32	469.78	293648.41
Mar, 2031	1407.07	472.03	293176.38
Apr, 2031	1404.80	474.30	292702.08
May, 2031	1402.53	476.57	292225.51
Jun, 2031	1400.25	478.85	291746.66
Jul, 2031	1397.95	481.15	291265.51
Aug, 2031	1395.65	483.45	290782.06
Sep, 2031	1393.33	485.77	290296.29
Oct, 2031	1391.00	488.10	289808.19
Nov, 2031	1388.66	490.44	289317.76
Dec, 2031	1386.31	492.79	288824.97
Jan, 2032	1383.95	495.15	288329.82
Feb, 2032	1381.58	497.52	287832.30
Mar, 2032	1379.20	499.90	287332.40
Apr, 2032	1376.80	502.30	286830.10
May, 2032	1374.39	504.71	286325.40
Jun, 2032	1371.98	507.12	285818.27
Jul, 2032	1369.55	509.55	285308.72
Aug, 2032	1367.10	512.00	284796.72
Sep, 2032	1364.65	514.45	284282.27
Oct, 2032	1362.19	516.91	283765.36
Nov, 2032	1359.71	519.39	283245.97
Dec, 2032	1357.22	521.88	282724.09
Jan, 2033	1354.72	524.38	282199.71
Feb, 2033	1352.21	526.89	281672.81
Mar, 2033	1349.68	529.42	281143.40
Apr, 2033	1347.15	531.95	280611.44
May, 2033	1344.60	534.50	280076.94
Jun, 2033	1342.04	537.06	279539.87
Jul, 2033	1339.46	539.64	279000.24
Aug, 2033	1336.88	542.22	278458.01
Sep, 2033	1334.28	544.82	277913.19
Oct, 2033	1331.67	547.43	277365.76
Nov, 2033	1329.04	550.06	276815.70
Dec, 2033	1326.41	552.69	276263.01
Jan, 2034	1323.76	555.34	275707.67
Feb, 2034	1321.10	558.00	275149.67
Mar, 2034	1318.43	560.67	274588.99
Apr, 2034	1315.74	563.36	274025.63
May, 2034	1313.04	566.06	273459.57
Jun, 2034	1310.33	568.77	272890.80
Jul, 2034	1307.60	571.50	272319.30
Aug, 2034	1304.86	574.24	271745.07
Sep, 2034	1302.11	576.99	271168.08
Oct, 2034	1299.35	579.75	270588.32
Nov, 2034	1296.57	582.53	270005.79
Dec, 2034	1293.78	585.32	269420.47
Jan, 2035	1290.97	588.13	268832.34
Feb, 2035	1288.15	590.95	268241.40
Mar, 2035	1285.32	593.78	267647.62
Apr, 2035	1282.48	596.62	267051.00
May, 2035	1279.62	599.48	266451.52
Jun, 2035	1276.75	602.35	265849.17
Jul, 2035	1273.86	605.24	265243.93
Aug, 2035	1270.96	608.14	264635.79
Sep, 2035	1268.05	611.05	264024.73
Oct, 2035	1265.12	613.98	263410.75
Nov, 2035	1262.18	616.92	262793.83
Dec, 2035	1259.22	619.88	262173.95
Jan, 2036	1256.25	622.85	261551.10
Feb, 2036	1253.27	625.83	260925.27
Mar, 2036	1250.27	628.83	260296.43
Apr, 2036	1247.25	631.85	259664.59
May, 2036	1244.23	634.87	259029.71
Jun, 2036	1241.18	637.92	258391.80
Jul, 2036	1238.13	640.97	257750.82
Aug, 2036	1235.06	644.04	257106.78
Sep, 2036	1231.97	647.13	256459.65
Oct, 2036	1228.87	650.23	255809.42
Nov, 2036	1225.75	653.35	255156.07
Dec, 2036	1222.62	656.48	254499.60
Jan, 2037	1219.48	659.62	253839.97
Feb, 2037	1216.32	662.78	253177.19
Mar, 2037	1213.14	665.96	252511.23
Apr, 2037	1209.95	669.15	251842.08
May, 2037	1206.74	672.36	251169.72
Jun, 2037	1203.52	675.58	250494.14
Jul, 2037	1200.28	678.82	249815.33
Aug, 2037	1197.03	682.07	249133.26
Sep, 2037	1193.76	685.34	248447.92
Oct, 2037	1190.48	688.62	247759.30
Nov, 2037	1187.18	691.92	247067.38
Dec, 2037	1183.86	695.24	246372.15
Jan, 2038	1180.53	698.57	245673.58
Feb, 2038	1177.19	701.91	244971.67
Mar, 2038	1173.82	705.28	244266.39
Apr, 2038	1170.44	708.66	243557.73
May, 2038	1167.05	712.05	242845.68
Jun, 2038	1163.64	715.46	242130.22
Jul, 2038	1160.21	718.89	241411.32
Aug, 2038	1156.76	722.34	240688.99
Sep, 2038	1153.30	725.80	239963.19
Oct, 2038	1149.82	729.28	239233.91
Nov, 2038	1146.33	732.77	238501.14
Dec, 2038	1142.82	736.28	237764.86
Jan, 2039	1139.29	739.81	237025.05
Feb, 2039	1135.75	743.35	236281.69
Mar, 2039	1132.18	746.92	235534.78
Apr, 2039	1128.60	750.50	234784.28
May, 2039	1125.01	754.09	234030.19
Jun, 2039	1121.39	757.71	233272.48
Jul, 2039	1117.76	761.34	232511.15
Aug, 2039	1114.12	764.98	231746.16
Sep, 2039	1110.45	768.65	230977.51
Oct, 2039	1106.77	772.33	230205.18
Nov, 2039	1103.07	776.03	229429.15
Dec, 2039	1099.35	779.75	228649.40
Jan, 2040	1095.61	783.49	227865.91
Feb, 2040	1091.86	787.24	227078.66
Mar, 2040	1088.09	791.01	226287.65
Apr, 2040	1084.29	794.81	225492.84
May, 2040	1080.49	798.61	224694.23
Jun, 2040	1076.66	802.44	223891.79
Jul, 2040	1072.81	806.29	223085.51
Aug, 2040	1068.95	810.15	222275.36
Sep, 2040	1065.07	814.03	221461.33
Oct, 2040	1061.17	817.93	220643.40
Nov, 2040	1057.25	821.85	219821.55
Dec, 2040	1053.31	825.79	218995.76
Jan, 2041	1049.35	829.75	218166.01
Feb, 2041	1045.38	833.72	217332.29
Mar, 2041	1041.38	837.72	216494.57
Apr, 2041	1037.37	841.73	215652.84
May, 2041	1033.34	845.76	214807.08
Jun, 2041	1029.28	849.82	213957.26
Jul, 2041	1025.21	853.89	213103.38
Aug, 2041	1021.12	857.98	212245.40
Sep, 2041	1017.01	862.09	211383.31
Oct, 2041	1012.88	866.22	210517.08
Nov, 2041	1008.73	870.37	209646.71
Dec, 2041	1004.56	874.54	208772.17
Jan, 2042	1000.37	878.73	207893.44
Feb, 2042	996.16	882.94	207010.49
Mar, 2042	991.93	887.17	206123.32
Apr, 2042	987.67	891.43	205231.89
May, 2042	983.40	895.70	204336.19
Jun, 2042	979.11	899.99	203436.20
Jul, 2042	974.80	904.30	202531.90
Aug, 2042	970.47	908.63	201623.27
Sep, 2042	966.11	912.99	200710.28
Oct, 2042	961.74	917.36	199792.92
Nov, 2042	957.34	921.76	198871.16
Dec, 2042	952.92	926.18	197944.98
Jan, 2043	948.49	930.61	197014.37
Feb, 2043	944.03	935.07	196079.30
Mar, 2043	939.55	939.55	195139.74
Apr, 2043	935.04	944.06	194195.69
May, 2043	930.52	948.58	193247.11
Jun, 2043	925.98	953.12	192293.98
Jul, 2043	921.41	957.69	191336.29
Aug, 2043	916.82	962.28	190374.01
Sep, 2043	912.21	966.89	189407.12
Oct, 2043	907.58	971.52	188435.60
Nov, 2043	902.92	976.18	187459.42
Dec, 2043	898.24	980.86	186478.56
Jan, 2044	893.54	985.56	185493.00
Feb, 2044	888.82	990.28	184502.72
Mar, 2044	884.08	995.02	183507.70
Apr, 2044	879.31	999.79	182507.91
May, 2044	874.52	1004.58	181503.32
Jun, 2044	869.70	1009.40	180493.93
Jul, 2044	864.87	1014.23	179479.69
Aug, 2044	860.01	1019.09	178460.60
Sep, 2044	855.12	1023.98	177436.63
Oct, 2044	850.22	1028.88	176407.74
Nov, 2044	845.29	1033.81	175373.93
Dec, 2044	840.33	1038.77	174335.16
Jan, 2045	835.36	1043.74	173291.42
Feb, 2045	830.35	1048.75	172242.67
Mar, 2045	825.33	1053.77	171188.90
Apr, 2045	820.28	1058.82	170130.08
May, 2045	815.21	1063.89	169066.19
Jun, 2045	810.11	1068.99	167997.20
Jul, 2045	804.99	1074.11	166923.09
Aug, 2045	799.84	1079.26	165843.83
Sep, 2045	794.67	1084.43	164759.39
Oct, 2045	789.47	1089.63	163669.77
Nov, 2045	784.25	1094.85	162574.92
Dec, 2045	779.00	1100.10	161474.82
Jan, 2046	773.73	1105.37	160369.45
Feb, 2046	768.44	1110.66	159258.79
Mar, 2046	763.12	1115.98	158142.81
Apr, 2046	757.77	1121.33	157021.47
May, 2046	752.39	1126.71	155894.77
Jun, 2046	747.00	1132.10	154762.66
Jul, 2046	741.57	1137.53	153625.14
Aug, 2046	736.12	1142.98	152482.16
Sep, 2046	730.64	1148.46	151333.70
Oct, 2046	725.14	1153.96	150179.74
Nov, 2046	719.61	1159.49	149020.25
Dec, 2046	714.06	1165.04	147855.21
Jan, 2047	708.47	1170.63	146684.58
Feb, 2047	702.86	1176.24	145508.34
Mar, 2047	697.23	1181.87	144326.47
Apr, 2047	691.56	1187.54	143138.94
May, 2047	685.87	1193.23	141945.71
Jun, 2047	680.16	1198.94	140746.77
Jul, 2047	674.41	1204.69	139542.08
Aug, 2047	668.64	1210.46	138331.62
Sep, 2047	662.84	1216.26	137115.36
Oct, 2047	657.01	1222.09	135893.27
Nov, 2047	651.16	1227.94	134665.32
Dec, 2047	645.27	1233.83	133431.49
Jan, 2048	639.36	1239.74	132191.75
Feb, 2048	633.42	1245.68	130946.07
Mar, 2048	627.45	1251.65	129694.42
Apr, 2048	621.45	1257.65	128436.77
May, 2048	615.43	1263.67	127173.10
Jun, 2048	609.37	1269.73	125903.37
Jul, 2048	603.29	1275.81	124627.56
Aug, 2048	597.17	1281.93	123345.63
Sep, 2048	591.03	1288.07	122057.56
Oct, 2048	584.86	1294.24	120763.32
Nov, 2048	578.66	1300.44	119462.88
Dec, 2048	572.43	1306.67	118156.21
Jan, 2049	566.17	1312.93	116843.27
Feb, 2049	559.87	1319.23	115524.05
Mar, 2049	553.55	1325.55	114198.50
Apr, 2049	547.20	1331.90	112866.60
May, 2049	540.82	1338.28	111528.32
Jun, 2049	534.41	1344.69	110183.62
Jul, 2049	527.96	1351.14	108832.49
Aug, 2049	521.49	1357.61	107474.88
Sep, 2049	514.98	1364.12	106110.76
Oct, 2049	508.45	1370.65	104740.11
Nov, 2049	501.88	1377.22	103362.89
Dec, 2049	495.28	1383.82	101979.07
Jan, 2050	488.65	1390.45	100588.62
Feb, 2050	481.99	1397.11	99191.51
Mar, 2050	475.29	1403.81	97787.70
Apr, 2050	468.57	1410.53	96377.16
May, 2050	461.81	1417.29	94959.87
Jun, 2050	455.02	1424.08	93535.79
Jul, 2050	448.19	1430.91	92104.88
Aug, 2050	441.34	1437.76	90667.12
Sep, 2050	434.45	1444.65	89222.46
Oct, 2050	427.52	1451.58	87770.89
Nov, 2050	420.57	1458.53	86312.36
Dec, 2050	413.58	1465.52	84846.84
Jan, 2051	406.56	1472.54	83374.29
Feb, 2051	399.50	1479.60	81894.69
Mar, 2051	392.41	1486.69	80408.01
Apr, 2051	385.29	1493.81	78914.20
May, 2051	378.13	1500.97	77413.23
Jun, 2051	370.94	1508.16	75905.06
Jul, 2051	363.71	1515.39	74389.68
Aug, 2051	356.45	1522.65	72867.03
Sep, 2051	349.15	1529.95	71337.08
Oct, 2051	341.82	1537.28	69799.80
Nov, 2051	334.46	1544.64	68255.16
Dec, 2051	327.06	1552.04	66703.12
Jan, 2052	319.62	1559.48	65143.64
Feb, 2052	312.15	1566.95	63576.68
Mar, 2052	304.64	1574.46	62002.22
Apr, 2052	297.09	1582.01	60420.22
May, 2052	289.51	1589.59	58830.63
Jun, 2052	281.90	1597.20	57233.43
Jul, 2052	274.24	1604.86	55628.57
Aug, 2052	266.55	1612.55	54016.02
Sep, 2052	258.83	1620.27	52395.75
Oct, 2052	251.06	1628.04	50767.71
Nov, 2052	243.26	1635.84	49131.87
Dec, 2052	235.42	1643.68	47488.20
Jan, 2053	227.55	1651.55	45836.65
Feb, 2053	219.63	1659.47	44177.18
Mar, 2053	211.68	1667.42	42509.76
Apr, 2053	203.69	1675.41	40834.35
May, 2053	195.66	1683.44	39150.92
Jun, 2053	187.60	1691.50	37459.42
Jul, 2053	179.49	1699.61	35759.81
Aug, 2053	171.35	1707.75	34052.06
Sep, 2053	163.17	1715.93	32336.13
Oct, 2053	154.94	1724.16	30611.97
Nov, 2053	146.68	1732.42	28879.55
Dec, 2053	138.38	1740.72	27138.83
Jan, 2054	130.04	1749.06	25389.77
Feb, 2054	121.66	1757.44	23632.33
Mar, 2054	113.24	1765.86	21866.47
Apr, 2054	104.78	1774.32	20092.15
May, 2054	96.27	1782.83	18309.32
Jun, 2054	87.73	1791.37	16517.96
Jul, 2054	79.15	1799.95	14718.00
Aug, 2054	70.52	1808.58	12909.43
Sep, 2054	61.86	1817.24	11092.19
Oct, 2054	53.15	1825.95	9266.24
Nov, 2054	44.40	1834.70	7431.54
Dec, 2054	35.61	1843.49	5588.05
Jan, 2055	26.78	1852.32	3735.72
Feb, 2055	17.90	1861.20	1874.52
Mar, 2055	8.98	1870.12	4.40