Mortgage Parameters

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

Mortgage Summary

Property Total:	$504,000
Down Payment	$151,200
Mortgage Amount:	$352,800
Mortgage Payment:	$2,058.85 / month
Estimated Tax:	+ $280.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,338.85 / month
Total Interest Paid:	$388,386.00 over 30 years
Total Tax Paid:	$100,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1690.50	368.35	352431.65
Jan, 2025	1688.73	370.12	352061.53
Feb, 2025	1686.96	371.89	351689.65
Mar, 2025	1685.18	373.67	351315.98
Apr, 2025	1683.39	375.46	350940.52
May, 2025	1681.59	377.26	350563.26
Jun, 2025	1679.78	379.07	350184.19
Jul, 2025	1677.97	380.88	349803.30
Aug, 2025	1676.14	382.71	349420.59
Sep, 2025	1674.31	384.54	349036.05
Oct, 2025	1672.46	386.39	348649.67
Nov, 2025	1670.61	388.24	348261.43
Dec, 2025	1668.75	390.10	347871.33
Jan, 2026	1666.88	391.97	347479.36
Feb, 2026	1665.01	393.84	347085.52
Mar, 2026	1663.12	395.73	346689.79
Apr, 2026	1661.22	397.63	346292.16
May, 2026	1659.32	399.53	345892.63
Jun, 2026	1657.40	401.45	345491.18
Jul, 2026	1655.48	403.37	345087.81
Aug, 2026	1653.55	405.30	344682.50
Sep, 2026	1651.60	407.25	344275.26
Oct, 2026	1649.65	409.20	343866.06
Nov, 2026	1647.69	411.16	343454.90
Dec, 2026	1645.72	413.13	343041.77
Jan, 2027	1643.74	415.11	342626.66
Feb, 2027	1641.75	417.10	342209.57
Mar, 2027	1639.75	419.10	341790.47
Apr, 2027	1637.75	421.10	341369.37
May, 2027	1635.73	423.12	340946.24
Jun, 2027	1633.70	425.15	340521.10
Jul, 2027	1631.66	427.19	340093.91
Aug, 2027	1629.62	429.23	339664.68
Sep, 2027	1627.56	431.29	339233.39
Oct, 2027	1625.49	433.36	338800.03
Nov, 2027	1623.42	435.43	338364.60
Dec, 2027	1621.33	437.52	337927.08
Jan, 2028	1619.23	439.62	337487.46
Feb, 2028	1617.13	441.72	337045.74
Mar, 2028	1615.01	443.84	336601.90
Apr, 2028	1612.88	445.97	336155.93
May, 2028	1610.75	448.10	335707.83
Jun, 2028	1608.60	450.25	335257.58
Jul, 2028	1606.44	452.41	334805.17
Aug, 2028	1604.27	454.58	334350.60
Sep, 2028	1602.10	456.75	333893.84
Oct, 2028	1599.91	458.94	333434.90
Nov, 2028	1597.71	461.14	332973.76
Dec, 2028	1595.50	463.35	332510.41
Jan, 2029	1593.28	465.57	332044.84
Feb, 2029	1591.05	467.80	331577.04
Mar, 2029	1588.81	470.04	331106.99
Apr, 2029	1586.55	472.30	330634.70
May, 2029	1584.29	474.56	330160.14
Jun, 2029	1582.02	476.83	329683.31
Jul, 2029	1579.73	479.12	329204.19
Aug, 2029	1577.44	481.41	328722.78
Sep, 2029	1575.13	483.72	328239.06
Oct, 2029	1572.81	486.04	327753.02
Nov, 2029	1570.48	488.37	327264.65
Dec, 2029	1568.14	490.71	326773.94
Jan, 2030	1565.79	493.06	326280.89
Feb, 2030	1563.43	495.42	325785.47
Mar, 2030	1561.06	497.79	325287.67
Apr, 2030	1558.67	500.18	324787.49
May, 2030	1556.27	502.58	324284.91
Jun, 2030	1553.87	504.98	323779.93
Jul, 2030	1551.45	507.40	323272.52
Aug, 2030	1549.01	509.84	322762.69
Sep, 2030	1546.57	512.28	322250.41
Oct, 2030	1544.12	514.73	321735.68
Nov, 2030	1541.65	517.20	321218.48
Dec, 2030	1539.17	519.68	320698.80
Jan, 2031	1536.68	522.17	320176.63
Feb, 2031	1534.18	524.67	319651.96
Mar, 2031	1531.67	527.18	319124.78
Apr, 2031	1529.14	529.71	318595.07
May, 2031	1526.60	532.25	318062.82
Jun, 2031	1524.05	534.80	317528.02
Jul, 2031	1521.49	537.36	316990.66
Aug, 2031	1518.91	539.94	316450.72
Sep, 2031	1516.33	542.52	315908.20
Oct, 2031	1513.73	545.12	315363.07
Nov, 2031	1511.11	547.74	314815.34
Dec, 2031	1508.49	550.36	314264.98
Jan, 2032	1505.85	553.00	313711.98
Feb, 2032	1503.20	555.65	313156.33
Mar, 2032	1500.54	558.31	312598.02
Apr, 2032	1497.87	560.98	312037.04
May, 2032	1495.18	563.67	311473.37
Jun, 2032	1492.48	566.37	310906.99
Jul, 2032	1489.76	569.09	310337.91
Aug, 2032	1487.04	571.81	309766.09
Sep, 2032	1484.30	574.55	309191.54
Oct, 2032	1481.54	577.31	308614.23
Nov, 2032	1478.78	580.07	308034.16
Dec, 2032	1476.00	582.85	307451.31
Jan, 2033	1473.20	585.65	306865.66
Feb, 2033	1470.40	588.45	306277.21
Mar, 2033	1467.58	591.27	305685.94
Apr, 2033	1464.75	594.10	305091.83
May, 2033	1461.90	596.95	304494.88
Jun, 2033	1459.04	599.81	303895.07
Jul, 2033	1456.16	602.69	303292.38
Aug, 2033	1453.28	605.57	302686.81
Sep, 2033	1450.37	608.48	302078.33
Oct, 2033	1447.46	611.39	301466.94
Nov, 2033	1444.53	614.32	300852.62
Dec, 2033	1441.59	617.26	300235.35
Jan, 2034	1438.63	620.22	299615.13
Feb, 2034	1435.66	623.19	298991.94
Mar, 2034	1432.67	626.18	298365.76
Apr, 2034	1429.67	629.18	297736.58
May, 2034	1426.65	632.20	297104.38
Jun, 2034	1423.63	635.22	296469.16
Jul, 2034	1420.58	638.27	295830.89
Aug, 2034	1417.52	641.33	295189.56
Sep, 2034	1414.45	644.40	294545.16
Oct, 2034	1411.36	647.49	293897.67
Nov, 2034	1408.26	650.59	293247.08
Dec, 2034	1405.14	653.71	292593.37
Jan, 2035	1402.01	656.84	291936.53
Feb, 2035	1398.86	659.99	291276.55
Mar, 2035	1395.70	663.15	290613.40
Apr, 2035	1392.52	666.33	289947.07
May, 2035	1389.33	669.52	289277.55
Jun, 2035	1386.12	672.73	288604.82
Jul, 2035	1382.90	675.95	287928.87
Aug, 2035	1379.66	679.19	287249.68
Sep, 2035	1376.40	682.45	286567.23
Oct, 2035	1373.13	685.72	285881.52
Nov, 2035	1369.85	689.00	285192.52
Dec, 2035	1366.55	692.30	284500.21
Jan, 2036	1363.23	695.62	283804.59
Feb, 2036	1359.90	698.95	283105.64
Mar, 2036	1356.55	702.30	282403.34
Apr, 2036	1353.18	705.67	281697.67
May, 2036	1349.80	709.05	280988.62
Jun, 2036	1346.40	712.45	280276.18
Jul, 2036	1342.99	715.86	279560.32
Aug, 2036	1339.56	719.29	278841.03
Sep, 2036	1336.11	722.74	278118.29
Oct, 2036	1332.65	726.20	277392.09
Nov, 2036	1329.17	729.68	276662.41
Dec, 2036	1325.67	733.18	275929.24
Jan, 2037	1322.16	736.69	275192.55
Feb, 2037	1318.63	740.22	274452.33
Mar, 2037	1315.08	743.77	273708.56
Apr, 2037	1311.52	747.33	272961.23
May, 2037	1307.94	750.91	272210.32
Jun, 2037	1304.34	754.51	271455.81
Jul, 2037	1300.73	758.12	270697.69
Aug, 2037	1297.09	761.76	269935.93
Sep, 2037	1293.44	765.41	269170.52
Oct, 2037	1289.78	769.07	268401.45
Nov, 2037	1286.09	772.76	267628.69
Dec, 2037	1282.39	776.46	266852.23
Jan, 2038	1278.67	780.18	266072.04
Feb, 2038	1274.93	783.92	265288.12
Mar, 2038	1271.17	787.68	264500.44
Apr, 2038	1267.40	791.45	263708.99
May, 2038	1263.61	795.24	262913.75
Jun, 2038	1259.80	799.05	262114.69
Jul, 2038	1255.97	802.88	261311.81
Aug, 2038	1252.12	806.73	260505.08
Sep, 2038	1248.25	810.60	259694.48
Oct, 2038	1244.37	814.48	258880.00
Nov, 2038	1240.47	818.38	258061.62
Dec, 2038	1236.55	822.30	257239.31
Jan, 2039	1232.61	826.24	256413.07
Feb, 2039	1228.65	830.20	255582.86
Mar, 2039	1224.67	834.18	254748.68
Apr, 2039	1220.67	838.18	253910.50
May, 2039	1216.65	842.20	253068.31
Jun, 2039	1212.62	846.23	252222.08
Jul, 2039	1208.56	850.29	251371.79
Aug, 2039	1204.49	854.36	250517.43
Sep, 2039	1200.40	858.45	249658.98
Oct, 2039	1196.28	862.57	248796.41
Nov, 2039	1192.15	866.70	247929.71
Dec, 2039	1188.00	870.85	247058.85
Jan, 2040	1183.82	875.03	246183.83
Feb, 2040	1179.63	879.22	245304.61
Mar, 2040	1175.42	883.43	244421.18
Apr, 2040	1171.18	887.67	243533.51
May, 2040	1166.93	891.92	242641.59
Jun, 2040	1162.66	896.19	241745.40
Jul, 2040	1158.36	900.49	240844.91
Aug, 2040	1154.05	904.80	239940.11
Sep, 2040	1149.71	909.14	239030.98
Oct, 2040	1145.36	913.49	238117.48
Nov, 2040	1140.98	917.87	237199.61
Dec, 2040	1136.58	922.27	236277.34
Jan, 2041	1132.16	926.69	235350.66
Feb, 2041	1127.72	931.13	234419.53
Mar, 2041	1123.26	935.59	233483.94
Apr, 2041	1118.78	940.07	232543.87
May, 2041	1114.27	944.58	231599.29
Jun, 2041	1109.75	949.10	230650.18
Jul, 2041	1105.20	953.65	229696.53
Aug, 2041	1100.63	958.22	228738.31
Sep, 2041	1096.04	962.81	227775.50
Oct, 2041	1091.42	967.43	226808.07
Nov, 2041	1086.79	972.06	225836.01
Dec, 2041	1082.13	976.72	224859.29
Jan, 2042	1077.45	981.40	223877.90
Feb, 2042	1072.75	986.10	222891.79
Mar, 2042	1068.02	990.83	221900.97
Apr, 2042	1063.28	995.57	220905.39
May, 2042	1058.51	1000.34	219905.05
Jun, 2042	1053.71	1005.14	218899.91
Jul, 2042	1048.90	1009.95	217889.95
Aug, 2042	1044.06	1014.79	216875.16
Sep, 2042	1039.19	1019.66	215855.50
Oct, 2042	1034.31	1024.54	214830.96
Nov, 2042	1029.40	1029.45	213801.51
Dec, 2042	1024.47	1034.38	212767.13
Jan, 2043	1019.51	1039.34	211727.78
Feb, 2043	1014.53	1044.32	210683.46
Mar, 2043	1009.52	1049.33	209634.14
Apr, 2043	1004.50	1054.35	208579.79
May, 2043	999.44	1059.41	207520.38
Jun, 2043	994.37	1064.48	206455.90
Jul, 2043	989.27	1069.58	205386.32
Aug, 2043	984.14	1074.71	204311.61
Sep, 2043	978.99	1079.86	203231.75
Oct, 2043	973.82	1085.03	202146.72
Nov, 2043	968.62	1090.23	201056.49
Dec, 2043	963.40	1095.45	199961.04
Jan, 2044	958.15	1100.70	198860.33
Feb, 2044	952.87	1105.98	197754.36
Mar, 2044	947.57	1111.28	196643.08
Apr, 2044	942.25	1116.60	195526.48
May, 2044	936.90	1121.95	194404.52
Jun, 2044	931.52	1127.33	193277.20
Jul, 2044	926.12	1132.73	192144.47
Aug, 2044	920.69	1138.16	191006.31
Sep, 2044	915.24	1143.61	189862.70
Oct, 2044	909.76	1149.09	188713.61
Nov, 2044	904.25	1154.60	187559.01
Dec, 2044	898.72	1160.13	186398.88
Jan, 2045	893.16	1165.69	185233.19
Feb, 2045	887.58	1171.27	184061.92
Mar, 2045	881.96	1176.89	182885.03
Apr, 2045	876.32	1182.53	181702.50
May, 2045	870.66	1188.19	180514.31
Jun, 2045	864.96	1193.89	179320.42
Jul, 2045	859.24	1199.61	178120.82
Aug, 2045	853.50	1205.35	176915.46
Sep, 2045	847.72	1211.13	175704.33
Oct, 2045	841.92	1216.93	174487.40
Nov, 2045	836.09	1222.76	173264.64
Dec, 2045	830.23	1228.62	172036.01
Jan, 2046	824.34	1234.51	170801.50
Feb, 2046	818.42	1240.43	169561.08
Mar, 2046	812.48	1246.37	168314.71
Apr, 2046	806.51	1252.34	167062.36
May, 2046	800.51	1258.34	165804.02
Jun, 2046	794.48	1264.37	164539.65
Jul, 2046	788.42	1270.43	163269.22
Aug, 2046	782.33	1276.52	161992.70
Sep, 2046	776.22	1282.63	160710.06
Oct, 2046	770.07	1288.78	159421.28
Nov, 2046	763.89	1294.96	158126.33
Dec, 2046	757.69	1301.16	156825.17
Jan, 2047	751.45	1307.40	155517.77
Feb, 2047	745.19	1313.66	154204.11
Mar, 2047	738.89	1319.96	152884.15
Apr, 2047	732.57	1326.28	151557.87
May, 2047	726.21	1332.64	150225.24
Jun, 2047	719.83	1339.02	148886.22
Jul, 2047	713.41	1345.44	147540.78
Aug, 2047	706.97	1351.88	146188.90
Sep, 2047	700.49	1358.36	144830.54
Oct, 2047	693.98	1364.87	143465.66
Nov, 2047	687.44	1371.41	142094.25
Dec, 2047	680.87	1377.98	140716.27
Jan, 2048	674.27	1384.58	139331.69
Feb, 2048	667.63	1391.22	137940.47
Mar, 2048	660.96	1397.89	136542.58
Apr, 2048	654.27	1404.58	135138.00
May, 2048	647.54	1411.31	133726.69
Jun, 2048	640.77	1418.08	132308.61
Jul, 2048	633.98	1424.87	130883.74
Aug, 2048	627.15	1431.70	129452.04
Sep, 2048	620.29	1438.56	128013.48
Oct, 2048	613.40	1445.45	126568.03
Nov, 2048	606.47	1452.38	125115.65
Dec, 2048	599.51	1459.34	123656.31
Jan, 2049	592.52	1466.33	122189.98
Feb, 2049	585.49	1473.36	120716.63
Mar, 2049	578.43	1480.42	119236.21
Apr, 2049	571.34	1487.51	117748.70
May, 2049	564.21	1494.64	116254.06
Jun, 2049	557.05	1501.80	114752.26
Jul, 2049	549.85	1509.00	113243.27
Aug, 2049	542.62	1516.23	111727.04
Sep, 2049	535.36	1523.49	110203.55
Oct, 2049	528.06	1530.79	108672.76
Nov, 2049	520.72	1538.13	107134.63
Dec, 2049	513.35	1545.50	105589.14
Jan, 2050	505.95	1552.90	104036.24
Feb, 2050	498.51	1560.34	102475.89
Mar, 2050	491.03	1567.82	100908.07
Apr, 2050	483.52	1575.33	99332.74
May, 2050	475.97	1582.88	97749.86
Jun, 2050	468.38	1590.47	96159.40
Jul, 2050	460.76	1598.09	94561.31
Aug, 2050	453.11	1605.74	92955.57
Sep, 2050	445.41	1613.44	91342.13
Oct, 2050	437.68	1621.17	89720.96
Nov, 2050	429.91	1628.94	88092.02
Dec, 2050	422.11	1636.74	86455.28
Jan, 2051	414.26	1644.59	84810.69
Feb, 2051	406.38	1652.47	83158.23
Mar, 2051	398.47	1660.38	81497.84
Apr, 2051	390.51	1668.34	79829.51
May, 2051	382.52	1676.33	78153.17
Jun, 2051	374.48	1684.37	76468.81
Jul, 2051	366.41	1692.44	74776.37
Aug, 2051	358.30	1700.55	73075.82
Sep, 2051	350.15	1708.70	71367.13
Oct, 2051	341.97	1716.88	69650.24
Nov, 2051	333.74	1725.11	67925.14
Dec, 2051	325.47	1733.38	66191.76
Jan, 2052	317.17	1741.68	64450.08
Feb, 2052	308.82	1750.03	62700.05
Mar, 2052	300.44	1758.41	60941.64
Apr, 2052	292.01	1766.84	59174.80
May, 2052	283.55	1775.30	57399.50
Jun, 2052	275.04	1783.81	55615.69
Jul, 2052	266.49	1792.36	53823.33
Aug, 2052	257.90	1800.95	52022.38
Sep, 2052	249.27	1809.58	50212.81
Oct, 2052	240.60	1818.25	48394.56
Nov, 2052	231.89	1826.96	46567.60
Dec, 2052	223.14	1835.71	44731.89
Jan, 2053	214.34	1844.51	42887.38
Feb, 2053	205.50	1853.35	41034.03
Mar, 2053	196.62	1862.23	39171.80
Apr, 2053	187.70	1871.15	37300.65
May, 2053	178.73	1880.12	35420.53
Jun, 2053	169.72	1889.13	33531.40
Jul, 2053	160.67	1898.18	31633.23
Aug, 2053	151.58	1907.27	29725.95
Sep, 2053	142.44	1916.41	27809.54
Oct, 2053	133.25	1925.60	25883.94
Nov, 2053	124.03	1934.82	23949.12
Dec, 2053	114.76	1944.09	22005.03
Jan, 2054	105.44	1953.41	20051.62
Feb, 2054	96.08	1962.77	18088.85
Mar, 2054	86.68	1972.17	16116.67
Apr, 2054	77.23	1981.62	14135.05
May, 2054	67.73	1991.12	12143.93
Jun, 2054	58.19	2000.66	10143.27
Jul, 2054	48.60	2010.25	8133.02
Aug, 2054	38.97	2019.88	6113.14
Sep, 2054	29.29	2029.56	4083.58
Oct, 2054	19.57	2039.28	2044.30
Nov, 2054	9.80	2049.05	0