Mortgage Parameters

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

Mortgage Summary

Property Total:	$488,000
Down Payment	$146,400
Mortgage Amount:	$341,600
Mortgage Payment:	$1,993.48 / month
Estimated Tax:	+ $271.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,264.59 / month
Total Interest Paid:	$376,052.40 over 30 years
Total Tax Paid:	$97,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1636.83	356.65	341243.35
Jan, 2025	1635.12	358.36	340885.00
Feb, 2025	1633.41	360.07	340524.93
Mar, 2025	1631.68	361.80	340163.13
Apr, 2025	1629.95	363.53	339799.60
May, 2025	1628.21	365.27	339434.32
Jun, 2025	1626.46	367.02	339067.30
Jul, 2025	1624.70	368.78	338698.52
Aug, 2025	1622.93	370.55	338327.97
Sep, 2025	1621.15	372.33	337955.64
Oct, 2025	1619.37	374.11	337581.53
Nov, 2025	1617.58	375.90	337205.63
Dec, 2025	1615.78	377.70	336827.93
Jan, 2026	1613.97	379.51	336448.41
Feb, 2026	1612.15	381.33	336067.08
Mar, 2026	1610.32	383.16	335683.92
Apr, 2026	1608.49	384.99	335298.93
May, 2026	1606.64	386.84	334912.09
Jun, 2026	1604.79	388.69	334523.40
Jul, 2026	1602.92	390.56	334132.84
Aug, 2026	1601.05	392.43	333740.41
Sep, 2026	1599.17	394.31	333346.11
Oct, 2026	1597.28	396.20	332949.91
Nov, 2026	1595.38	398.10	332551.82
Dec, 2026	1593.48	400.00	332151.81
Jan, 2027	1591.56	401.92	331749.89
Feb, 2027	1589.63	403.85	331346.05
Mar, 2027	1587.70	405.78	330940.27
Apr, 2027	1585.76	407.72	330532.54
May, 2027	1583.80	409.68	330122.87
Jun, 2027	1581.84	411.64	329711.22
Jul, 2027	1579.87	413.61	329297.61
Aug, 2027	1577.88	415.60	328882.02
Sep, 2027	1575.89	417.59	328464.43
Oct, 2027	1573.89	419.59	328044.84
Nov, 2027	1571.88	421.60	327623.24
Dec, 2027	1569.86	423.62	327199.62
Jan, 2028	1567.83	425.65	326773.98
Feb, 2028	1565.79	427.69	326346.29
Mar, 2028	1563.74	429.74	325916.55
Apr, 2028	1561.68	431.80	325484.75
May, 2028	1559.61	433.87	325050.89
Jun, 2028	1557.54	435.94	324614.94
Jul, 2028	1555.45	438.03	324176.91
Aug, 2028	1553.35	440.13	323736.78
Sep, 2028	1551.24	442.24	323294.54
Oct, 2028	1549.12	444.36	322850.18
Nov, 2028	1546.99	446.49	322403.69
Dec, 2028	1544.85	448.63	321955.06
Jan, 2029	1542.70	450.78	321504.28
Feb, 2029	1540.54	452.94	321051.34
Mar, 2029	1538.37	455.11	320596.23
Apr, 2029	1536.19	457.29	320138.94
May, 2029	1534.00	459.48	319679.46
Jun, 2029	1531.80	461.68	319217.78
Jul, 2029	1529.59	463.89	318753.88
Aug, 2029	1527.36	466.12	318287.77
Sep, 2029	1525.13	468.35	317819.41
Oct, 2029	1522.88	470.60	317348.82
Nov, 2029	1520.63	472.85	316875.97
Dec, 2029	1518.36	475.12	316400.85
Jan, 2030	1516.09	477.39	315923.46
Feb, 2030	1513.80	479.68	315443.78
Mar, 2030	1511.50	481.98	314961.80
Apr, 2030	1509.19	484.29	314477.51
May, 2030	1506.87	486.61	313990.90
Jun, 2030	1504.54	488.94	313501.96
Jul, 2030	1502.20	491.28	313010.68
Aug, 2030	1499.84	493.64	312517.04
Sep, 2030	1497.48	496.00	312021.04
Oct, 2030	1495.10	498.38	311522.66
Nov, 2030	1492.71	500.77	311021.90
Dec, 2030	1490.31	503.17	310518.73
Jan, 2031	1487.90	505.58	310013.15
Feb, 2031	1485.48	508.00	309505.15
Mar, 2031	1483.05	510.43	308994.72
Apr, 2031	1480.60	512.88	308481.84
May, 2031	1478.14	515.34	307966.50
Jun, 2031	1475.67	517.81	307448.69
Jul, 2031	1473.19	520.29	306928.40
Aug, 2031	1470.70	522.78	306405.62
Sep, 2031	1468.19	525.29	305880.33
Oct, 2031	1465.68	527.80	305352.53
Nov, 2031	1463.15	530.33	304822.20
Dec, 2031	1460.61	532.87	304289.32
Jan, 2032	1458.05	535.43	303753.90
Feb, 2032	1455.49	537.99	303215.91
Mar, 2032	1452.91	540.57	302675.33
Apr, 2032	1450.32	543.16	302132.17
May, 2032	1447.72	545.76	301586.41
Jun, 2032	1445.10	548.38	301038.03
Jul, 2032	1442.47	551.01	300487.03
Aug, 2032	1439.83	553.65	299933.38
Sep, 2032	1437.18	556.30	299377.08
Oct, 2032	1434.52	558.96	298818.12
Nov, 2032	1431.84	561.64	298256.47
Dec, 2032	1429.15	564.33	297692.14
Jan, 2033	1426.44	567.04	297125.10
Feb, 2033	1423.72	569.76	296555.34
Mar, 2033	1420.99	572.49	295982.86
Apr, 2033	1418.25	575.23	295407.63
May, 2033	1415.49	577.99	294829.64
Jun, 2033	1412.73	580.75	294248.89
Jul, 2033	1409.94	583.54	293665.35
Aug, 2033	1407.15	586.33	293079.02
Sep, 2033	1404.34	589.14	292489.88
Oct, 2033	1401.51	591.97	291897.91
Nov, 2033	1398.68	594.80	291303.11
Dec, 2033	1395.83	597.65	290705.45
Jan, 2034	1392.96	600.52	290104.94
Feb, 2034	1390.09	603.39	289501.54
Mar, 2034	1387.19	606.29	288895.26
Apr, 2034	1384.29	609.19	288286.07
May, 2034	1381.37	612.11	287673.96
Jun, 2034	1378.44	615.04	287058.92
Jul, 2034	1375.49	617.99	286440.93
Aug, 2034	1372.53	620.95	285819.98
Sep, 2034	1369.55	623.93	285196.05
Oct, 2034	1366.56	626.92	284569.14
Nov, 2034	1363.56	629.92	283939.22
Dec, 2034	1360.54	632.94	283306.28
Jan, 2035	1357.51	635.97	282670.31
Feb, 2035	1354.46	639.02	282031.29
Mar, 2035	1351.40	642.08	281389.21
Apr, 2035	1348.32	645.16	280744.05
May, 2035	1345.23	648.25	280095.81
Jun, 2035	1342.13	651.35	279444.45
Jul, 2035	1339.00	654.48	278789.98
Aug, 2035	1335.87	657.61	278132.36
Sep, 2035	1332.72	660.76	277471.60
Oct, 2035	1329.55	663.93	276807.67
Nov, 2035	1326.37	667.11	276140.56
Dec, 2035	1323.17	670.31	275470.26
Jan, 2036	1319.96	673.52	274796.74
Feb, 2036	1316.73	676.75	274119.99
Mar, 2036	1313.49	679.99	273440.00
Apr, 2036	1310.23	683.25	272756.76
May, 2036	1306.96	686.52	272070.24
Jun, 2036	1303.67	689.81	271380.43
Jul, 2036	1300.36	693.12	270687.31
Aug, 2036	1297.04	696.44	269990.88
Sep, 2036	1293.71	699.77	269291.10
Oct, 2036	1290.35	703.13	268587.97
Nov, 2036	1286.98	706.50	267881.48
Dec, 2036	1283.60	709.88	267171.60
Jan, 2037	1280.20	713.28	266458.31
Feb, 2037	1276.78	716.70	265741.61
Mar, 2037	1273.35	720.13	265021.48
Apr, 2037	1269.89	723.59	264297.89
May, 2037	1266.43	727.05	263570.84
Jun, 2037	1262.94	730.54	262840.30
Jul, 2037	1259.44	734.04	262106.27
Aug, 2037	1255.93	737.55	261368.71
Sep, 2037	1252.39	741.09	260627.63
Oct, 2037	1248.84	744.64	259882.99
Nov, 2037	1245.27	748.21	259134.78
Dec, 2037	1241.69	751.79	258382.99
Jan, 2038	1238.09	755.39	257627.59
Feb, 2038	1234.47	759.01	256868.58
Mar, 2038	1230.83	762.65	256105.93
Apr, 2038	1227.17	766.31	255339.62
May, 2038	1223.50	769.98	254569.64
Jun, 2038	1219.81	773.67	253795.98
Jul, 2038	1216.11	777.37	253018.60
Aug, 2038	1212.38	781.10	252237.50
Sep, 2038	1208.64	784.84	251452.66
Oct, 2038	1204.88	788.60	250664.06
Nov, 2038	1201.10	792.38	249871.68
Dec, 2038	1197.30	796.18	249075.50
Jan, 2039	1193.49	799.99	248275.50
Feb, 2039	1189.65	803.83	247471.68
Mar, 2039	1185.80	807.68	246664.00
Apr, 2039	1181.93	811.55	245852.45
May, 2039	1178.04	815.44	245037.01
Jun, 2039	1174.14	819.34	244217.67
Jul, 2039	1170.21	823.27	243394.40
Aug, 2039	1166.26	827.22	242567.18
Sep, 2039	1162.30	831.18	241736.01
Oct, 2039	1158.32	835.16	240900.84
Nov, 2039	1154.32	839.16	240061.68
Dec, 2039	1150.30	843.18	239218.50
Jan, 2040	1146.26	847.22	238371.27
Feb, 2040	1142.20	851.28	237519.99
Mar, 2040	1138.12	855.36	236664.62
Apr, 2040	1134.02	859.46	235805.16
May, 2040	1129.90	863.58	234941.58
Jun, 2040	1125.76	867.72	234073.86
Jul, 2040	1121.60	871.88	233201.99
Aug, 2040	1117.43	876.05	232325.93
Sep, 2040	1113.23	880.25	231445.68
Oct, 2040	1109.01	884.47	230561.21
Nov, 2040	1104.77	888.71	229672.50
Dec, 2040	1100.51	892.97	228779.54
Jan, 2041	1096.24	897.24	227882.29
Feb, 2041	1091.94	901.54	226980.75
Mar, 2041	1087.62	905.86	226074.89
Apr, 2041	1083.28	910.20	225164.68
May, 2041	1078.91	914.57	224250.12
Jun, 2041	1074.53	918.95	223331.17
Jul, 2041	1070.13	923.35	222407.82
Aug, 2041	1065.70	927.78	221480.04
Sep, 2041	1061.26	932.22	220547.82
Oct, 2041	1056.79	936.69	219611.13
Nov, 2041	1052.30	941.18	218669.95
Dec, 2041	1047.79	945.69	217724.27
Jan, 2042	1043.26	950.22	216774.05
Feb, 2042	1038.71	954.77	215819.28
Mar, 2042	1034.13	959.35	214859.93
Apr, 2042	1029.54	963.94	213895.99
May, 2042	1024.92	968.56	212927.43
Jun, 2042	1020.28	973.20	211954.22
Jul, 2042	1015.61	977.87	210976.36
Aug, 2042	1010.93	982.55	209993.81
Sep, 2042	1006.22	987.26	209006.55
Oct, 2042	1001.49	991.99	208014.56
Nov, 2042	996.74	996.74	207017.81
Dec, 2042	991.96	1001.52	206016.29
Jan, 2043	987.16	1006.32	205009.98
Feb, 2043	982.34	1011.14	203998.84
Mar, 2043	977.49	1015.99	202982.85
Apr, 2043	972.63	1020.85	201962.00
May, 2043	967.73	1025.75	200936.25
Jun, 2043	962.82	1030.66	199905.59
Jul, 2043	957.88	1035.60	198869.99
Aug, 2043	952.92	1040.56	197829.43
Sep, 2043	947.93	1045.55	196783.88
Oct, 2043	942.92	1050.56	195733.32
Nov, 2043	937.89	1055.59	194677.73
Dec, 2043	932.83	1060.65	193617.08
Jan, 2044	927.75	1065.73	192551.35
Feb, 2044	922.64	1070.84	191480.51
Mar, 2044	917.51	1075.97	190404.55
Apr, 2044	912.36	1081.12	189323.42
May, 2044	907.17	1086.31	188237.12
Jun, 2044	901.97	1091.51	187145.61
Jul, 2044	896.74	1096.74	186048.86
Aug, 2044	891.48	1102.00	184946.87
Sep, 2044	886.20	1107.28	183839.59
Oct, 2044	880.90	1112.58	182727.01
Nov, 2044	875.57	1117.91	181609.10
Dec, 2044	870.21	1123.27	180485.83
Jan, 2045	864.83	1128.65	179357.18
Feb, 2045	859.42	1134.06	178223.12
Mar, 2045	853.99	1139.49	177083.62
Apr, 2045	848.53	1144.95	175938.67
May, 2045	843.04	1150.44	174788.23
Jun, 2045	837.53	1155.95	173632.27
Jul, 2045	831.99	1161.49	172470.78
Aug, 2045	826.42	1167.06	171303.72
Sep, 2045	820.83	1172.65	170131.07
Oct, 2045	815.21	1178.27	168952.81
Nov, 2045	809.57	1183.91	167768.89
Dec, 2045	803.89	1189.59	166579.30
Jan, 2046	798.19	1195.29	165384.02
Feb, 2046	792.47	1201.01	164183.00
Mar, 2046	786.71	1206.77	162976.23
Apr, 2046	780.93	1212.55	161763.68
May, 2046	775.12	1218.36	160545.32
Jun, 2046	769.28	1224.20	159321.12
Jul, 2046	763.41	1230.07	158091.05
Aug, 2046	757.52	1235.96	156855.09
Sep, 2046	751.60	1241.88	155613.21
Oct, 2046	745.65	1247.83	154365.37
Nov, 2046	739.67	1253.81	153111.56
Dec, 2046	733.66	1259.82	151851.74
Jan, 2047	727.62	1265.86	150585.88
Feb, 2047	721.56	1271.92	149313.96
Mar, 2047	715.46	1278.02	148035.94
Apr, 2047	709.34	1284.14	146751.80
May, 2047	703.19	1290.29	145461.51
Jun, 2047	697.00	1296.48	144165.03
Jul, 2047	690.79	1302.69	142862.34
Aug, 2047	684.55	1308.93	141553.41
Sep, 2047	678.28	1315.20	140238.21
Oct, 2047	671.97	1321.51	138916.70
Nov, 2047	665.64	1327.84	137588.86
Dec, 2047	659.28	1334.20	136254.66
Jan, 2048	652.89	1340.59	134914.07
Feb, 2048	646.46	1347.02	133567.05
Mar, 2048	640.01	1353.47	132213.58
Apr, 2048	633.52	1359.96	130853.63
May, 2048	627.01	1366.47	129487.15
Jun, 2048	620.46	1373.02	128114.13
Jul, 2048	613.88	1379.60	126734.53
Aug, 2048	607.27	1386.21	125348.32
Sep, 2048	600.63	1392.85	123955.47
Oct, 2048	593.95	1399.53	122555.94
Nov, 2048	587.25	1406.23	121149.71
Dec, 2048	580.51	1412.97	119736.74
Jan, 2049	573.74	1419.74	118317.00
Feb, 2049	566.94	1426.54	116890.45
Mar, 2049	560.10	1433.38	115457.07
Apr, 2049	553.23	1440.25	114016.83
May, 2049	546.33	1447.15	112569.68
Jun, 2049	539.40	1454.08	111115.59
Jul, 2049	532.43	1461.05	109654.54
Aug, 2049	525.43	1468.05	108186.49
Sep, 2049	518.39	1475.09	106711.40
Oct, 2049	511.33	1482.15	105229.25
Nov, 2049	504.22	1489.26	103739.99
Dec, 2049	497.09	1496.39	102243.60
Jan, 2050	489.92	1503.56	100740.04
Feb, 2050	482.71	1510.77	99229.27
Mar, 2050	475.47	1518.01	97711.26
Apr, 2050	468.20	1525.28	96185.98
May, 2050	460.89	1532.59	94653.39
Jun, 2050	453.55	1539.93	93113.46
Jul, 2050	446.17	1547.31	91566.15
Aug, 2050	438.75	1554.73	90011.43
Sep, 2050	431.30	1562.18	88449.25
Oct, 2050	423.82	1569.66	86879.59
Nov, 2050	416.30	1577.18	85302.41
Dec, 2050	408.74	1584.74	83717.67
Jan, 2051	401.15	1592.33	82125.34
Feb, 2051	393.52	1599.96	80525.37
Mar, 2051	385.85	1607.63	78917.74
Apr, 2051	378.15	1615.33	77302.41
May, 2051	370.41	1623.07	75679.34
Jun, 2051	362.63	1630.85	74048.49
Jul, 2051	354.82	1638.66	72409.82
Aug, 2051	346.96	1646.52	70763.31
Sep, 2051	339.07	1654.41	69108.90
Oct, 2051	331.15	1662.33	67446.57
Nov, 2051	323.18	1670.30	65776.27
Dec, 2051	315.18	1678.30	64097.97
Jan, 2052	307.14	1686.34	62411.62
Feb, 2052	299.06	1694.42	60717.20
Mar, 2052	290.94	1702.54	59014.66
Apr, 2052	282.78	1710.70	57303.95
May, 2052	274.58	1718.90	55585.06
Jun, 2052	266.35	1727.13	53857.92
Jul, 2052	258.07	1735.41	52122.51
Aug, 2052	249.75	1743.73	50378.78
Sep, 2052	241.40	1752.08	48626.70
Oct, 2052	233.00	1760.48	46866.23
Nov, 2052	224.57	1768.91	45097.31
Dec, 2052	216.09	1777.39	43319.92
Jan, 2053	207.57	1785.91	41534.02
Feb, 2053	199.02	1794.46	39739.56
Mar, 2053	190.42	1803.06	37936.49
Apr, 2053	181.78	1811.70	36124.79
May, 2053	173.10	1820.38	34304.41
Jun, 2053	164.38	1829.10	32475.31
Jul, 2053	155.61	1837.87	30637.44
Aug, 2053	146.80	1846.68	28790.76
Sep, 2053	137.96	1855.52	26935.24
Oct, 2053	129.06	1864.42	25070.82
Nov, 2053	120.13	1873.35	23197.47
Dec, 2053	111.15	1882.33	21315.15
Jan, 2054	102.14	1891.34	19423.80
Feb, 2054	93.07	1900.41	17523.40
Mar, 2054	83.97	1909.51	15613.88
Apr, 2054	74.82	1918.66	13695.22
May, 2054	65.62	1927.86	11767.36
Jun, 2054	56.39	1937.09	9830.27
Jul, 2054	47.10	1946.38	7883.89
Aug, 2054	37.78	1955.70	5928.19
Sep, 2054	28.41	1965.07	3963.11
Oct, 2054	18.99	1974.49	1988.62
Nov, 2054	9.53	1983.95	4.67