Mortgage Parameters

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

Mortgage Summary

Property Total:	$478,000
Down Payment	$143,400
Mortgage Amount:	$334,600
Mortgage Payment:	$1,952.63 / month
Estimated Tax:	+ $265.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,218.19 / month
Total Interest Paid:	$368,348.40 over 30 years
Total Tax Paid:	$95,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1603.29	349.34	334250.66
Dec, 2024	1601.62	351.01	333899.65
Jan, 2025	1599.94	352.69	333546.96
Feb, 2025	1598.25	354.38	333192.57
Mar, 2025	1596.55	356.08	332836.49
Apr, 2025	1594.84	357.79	332478.70
May, 2025	1593.13	359.50	332119.20
Jun, 2025	1591.40	361.23	331757.97
Jul, 2025	1589.67	362.96	331395.02
Aug, 2025	1587.93	364.70	331030.32
Sep, 2025	1586.19	366.44	330663.88
Oct, 2025	1584.43	368.20	330295.68
Nov, 2025	1582.67	369.96	329925.71
Dec, 2025	1580.89	371.74	329553.98
Jan, 2026	1579.11	373.52	329180.46
Feb, 2026	1577.32	375.31	328805.15
Mar, 2026	1575.52	377.11	328428.05
Apr, 2026	1573.72	378.91	328049.14
May, 2026	1571.90	380.73	327668.41
Jun, 2026	1570.08	382.55	327285.86
Jul, 2026	1568.24	384.39	326901.47
Aug, 2026	1566.40	386.23	326515.24
Sep, 2026	1564.55	388.08	326127.17
Oct, 2026	1562.69	389.94	325737.23
Nov, 2026	1560.82	391.81	325345.42
Dec, 2026	1558.95	393.68	324951.74
Jan, 2027	1557.06	395.57	324556.17
Feb, 2027	1555.16	397.47	324158.71
Mar, 2027	1553.26	399.37	323759.34
Apr, 2027	1551.35	401.28	323358.05
May, 2027	1549.42	403.21	322954.85
Jun, 2027	1547.49	405.14	322549.71
Jul, 2027	1545.55	407.08	322142.63
Aug, 2027	1543.60	409.03	321733.60
Sep, 2027	1541.64	410.99	321322.61
Oct, 2027	1539.67	412.96	320909.65
Nov, 2027	1537.69	414.94	320494.71
Dec, 2027	1535.70	416.93	320077.79
Jan, 2028	1533.71	418.92	319658.86
Feb, 2028	1531.70	420.93	319237.93
Mar, 2028	1529.68	422.95	318814.98
Apr, 2028	1527.66	424.97	318390.01
May, 2028	1525.62	427.01	317963.00
Jun, 2028	1523.57	429.06	317533.94
Jul, 2028	1521.52	431.11	317102.83
Aug, 2028	1519.45	433.18	316669.65
Sep, 2028	1517.38	435.25	316234.39
Oct, 2028	1515.29	437.34	315797.05
Nov, 2028	1513.19	439.44	315357.62
Dec, 2028	1511.09	441.54	314916.08
Jan, 2029	1508.97	443.66	314472.42
Feb, 2029	1506.85	445.78	314026.64
Mar, 2029	1504.71	447.92	313578.72
Apr, 2029	1502.56	450.07	313128.65
May, 2029	1500.41	452.22	312676.43
Jun, 2029	1498.24	454.39	312222.04
Jul, 2029	1496.06	456.57	311765.47
Aug, 2029	1493.88	458.75	311306.72
Sep, 2029	1491.68	460.95	310845.77
Oct, 2029	1489.47	463.16	310382.61
Nov, 2029	1487.25	465.38	309917.23
Dec, 2029	1485.02	467.61	309449.62
Jan, 2030	1482.78	469.85	308979.77
Feb, 2030	1480.53	472.10	308507.67
Mar, 2030	1478.27	474.36	308033.30
Apr, 2030	1475.99	476.64	307556.66
May, 2030	1473.71	478.92	307077.74
Jun, 2030	1471.41	481.22	306596.53
Jul, 2030	1469.11	483.52	306113.01
Aug, 2030	1466.79	485.84	305627.17
Sep, 2030	1464.46	488.17	305139.00
Oct, 2030	1462.12	490.51	304648.50
Nov, 2030	1459.77	492.86	304155.64
Dec, 2030	1457.41	495.22	303660.42
Jan, 2031	1455.04	497.59	303162.83
Feb, 2031	1452.66	499.97	302662.86
Mar, 2031	1450.26	502.37	302160.49
Apr, 2031	1447.85	504.78	301655.71
May, 2031	1445.43	507.20	301148.51
Jun, 2031	1443.00	509.63	300638.89
Jul, 2031	1440.56	512.07	300126.82
Aug, 2031	1438.11	514.52	299612.29
Sep, 2031	1435.64	516.99	299095.31
Oct, 2031	1433.17	519.46	298575.84
Nov, 2031	1430.68	521.95	298053.89
Dec, 2031	1428.17	524.46	297529.43
Jan, 2032	1425.66	526.97	297002.46
Feb, 2032	1423.14	529.49	296472.97
Mar, 2032	1420.60	532.03	295940.94
Apr, 2032	1418.05	534.58	295406.36
May, 2032	1415.49	537.14	294869.22
Jun, 2032	1412.92	539.71	294329.51
Jul, 2032	1410.33	542.30	293787.20
Aug, 2032	1407.73	544.90	293242.30
Sep, 2032	1405.12	547.51	292694.79
Oct, 2032	1402.50	550.13	292144.66
Nov, 2032	1399.86	552.77	291591.89
Dec, 2032	1397.21	555.42	291036.47
Jan, 2033	1394.55	558.08	290478.39
Feb, 2033	1391.88	560.75	289917.64
Mar, 2033	1389.19	563.44	289354.19
Apr, 2033	1386.49	566.14	288788.05
May, 2033	1383.78	568.85	288219.20
Jun, 2033	1381.05	571.58	287647.62
Jul, 2033	1378.31	574.32	287073.30
Aug, 2033	1375.56	577.07	286496.23
Sep, 2033	1372.79	579.84	285916.40
Oct, 2033	1370.02	582.61	285333.78
Nov, 2033	1367.22	585.41	284748.38
Dec, 2033	1364.42	588.21	284160.17
Jan, 2034	1361.60	591.03	283569.14
Feb, 2034	1358.77	593.86	282975.27
Mar, 2034	1355.92	596.71	282378.57
Apr, 2034	1353.06	599.57	281779.00
May, 2034	1350.19	602.44	281176.56
Jun, 2034	1347.30	605.33	280571.24
Jul, 2034	1344.40	608.23	279963.01
Aug, 2034	1341.49	611.14	279351.87
Sep, 2034	1338.56	614.07	278737.80
Oct, 2034	1335.62	617.01	278120.79
Nov, 2034	1332.66	619.97	277500.82
Dec, 2034	1329.69	622.94	276877.88
Jan, 2035	1326.71	625.92	276251.96
Feb, 2035	1323.71	628.92	275623.04
Mar, 2035	1320.69	631.94	274991.10
Apr, 2035	1317.67	634.96	274356.14
May, 2035	1314.62	638.01	273718.13
Jun, 2035	1311.57	641.06	273077.07
Jul, 2035	1308.49	644.14	272432.93
Aug, 2035	1305.41	647.22	271785.71
Sep, 2035	1302.31	650.32	271135.38
Oct, 2035	1299.19	653.44	270481.95
Nov, 2035	1296.06	656.57	269825.37
Dec, 2035	1292.91	659.72	269165.66
Jan, 2036	1289.75	662.88	268502.78
Feb, 2036	1286.58	666.05	267836.73
Mar, 2036	1283.38	669.25	267167.48
Apr, 2036	1280.18	672.45	266495.03
May, 2036	1276.96	675.67	265819.35
Jun, 2036	1273.72	678.91	265140.44
Jul, 2036	1270.46	682.17	264458.28
Aug, 2036	1267.20	685.43	263772.84
Sep, 2036	1263.91	688.72	263084.12
Oct, 2036	1260.61	692.02	262392.10
Nov, 2036	1257.30	695.33	261696.77
Dec, 2036	1253.96	698.67	260998.10
Jan, 2037	1250.62	702.01	260296.09
Feb, 2037	1247.25	705.38	259590.71
Mar, 2037	1243.87	708.76	258881.95
Apr, 2037	1240.48	712.15	258169.80
May, 2037	1237.06	715.57	257454.23
Jun, 2037	1233.63	719.00	256735.24
Jul, 2037	1230.19	722.44	256012.80
Aug, 2037	1226.73	725.90	255286.90
Sep, 2037	1223.25	729.38	254557.52
Oct, 2037	1219.75	732.88	253824.64
Nov, 2037	1216.24	736.39	253088.25
Dec, 2037	1212.71	739.92	252348.34
Jan, 2038	1209.17	743.46	251604.88
Feb, 2038	1205.61	747.02	250857.85
Mar, 2038	1202.03	750.60	250107.25
Apr, 2038	1198.43	754.20	249353.05
May, 2038	1194.82	757.81	248595.24
Jun, 2038	1191.19	761.44	247833.79
Jul, 2038	1187.54	765.09	247068.70
Aug, 2038	1183.87	768.76	246299.94
Sep, 2038	1180.19	772.44	245527.50
Oct, 2038	1176.49	776.14	244751.35
Nov, 2038	1172.77	779.86	243971.49
Dec, 2038	1169.03	783.60	243187.89
Jan, 2039	1165.28	787.35	242400.54
Feb, 2039	1161.50	791.13	241609.41
Mar, 2039	1157.71	794.92	240814.49
Apr, 2039	1153.90	798.73	240015.76
May, 2039	1150.08	802.55	239213.21
Jun, 2039	1146.23	806.40	238406.81
Jul, 2039	1142.37	810.26	237596.55
Aug, 2039	1138.48	814.15	236782.40
Sep, 2039	1134.58	818.05	235964.35
Oct, 2039	1130.66	821.97	235142.38
Nov, 2039	1126.72	825.91	234316.48
Dec, 2039	1122.77	829.86	233486.61
Jan, 2040	1118.79	833.84	232652.77
Feb, 2040	1114.79	837.84	231814.94
Mar, 2040	1110.78	841.85	230973.09
Apr, 2040	1106.75	845.88	230127.20
May, 2040	1102.69	849.94	229277.27
Jun, 2040	1098.62	854.01	228423.26
Jul, 2040	1094.53	858.10	227565.16
Aug, 2040	1090.42	862.21	226702.94
Sep, 2040	1086.28	866.35	225836.60
Oct, 2040	1082.13	870.50	224966.10
Nov, 2040	1077.96	874.67	224091.43
Dec, 2040	1073.77	878.86	223212.57
Jan, 2041	1069.56	883.07	222329.51
Feb, 2041	1065.33	887.30	221442.20
Mar, 2041	1061.08	891.55	220550.65
Apr, 2041	1056.81	895.82	219654.83
May, 2041	1052.51	900.12	218754.71
Jun, 2041	1048.20	904.43	217850.28
Jul, 2041	1043.87	908.76	216941.51
Aug, 2041	1039.51	913.12	216028.40
Sep, 2041	1035.14	917.49	215110.90
Oct, 2041	1030.74	921.89	214189.01
Nov, 2041	1026.32	926.31	213262.70
Dec, 2041	1021.88	930.75	212331.96
Jan, 2042	1017.42	935.21	211396.75
Feb, 2042	1012.94	939.69	210457.06
Mar, 2042	1008.44	944.19	209512.87
Apr, 2042	1003.92	948.71	208564.16
May, 2042	999.37	953.26	207610.90
Jun, 2042	994.80	957.83	206653.07
Jul, 2042	990.21	962.42	205690.66
Aug, 2042	985.60	967.03	204723.63
Sep, 2042	980.97	971.66	203751.96
Oct, 2042	976.31	976.32	202775.65
Nov, 2042	971.63	981.00	201794.65
Dec, 2042	966.93	985.70	200808.95
Jan, 2043	962.21	990.42	199818.53
Feb, 2043	957.46	995.17	198823.36
Mar, 2043	952.70	999.93	197823.43
Apr, 2043	947.90	1004.73	196818.70
May, 2043	943.09	1009.54	195809.16
Jun, 2043	938.25	1014.38	194794.79
Jul, 2043	933.39	1019.24	193775.55
Aug, 2043	928.51	1024.12	192751.43
Sep, 2043	923.60	1029.03	191722.40
Oct, 2043	918.67	1033.96	190688.44
Nov, 2043	913.72	1038.91	189649.52
Dec, 2043	908.74	1043.89	188605.63
Jan, 2044	903.74	1048.89	187556.73
Feb, 2044	898.71	1053.92	186502.81
Mar, 2044	893.66	1058.97	185443.84
Apr, 2044	888.59	1064.04	184379.80
May, 2044	883.49	1069.14	183310.65
Jun, 2044	878.36	1074.27	182236.39
Jul, 2044	873.22	1079.41	181156.97
Aug, 2044	868.04	1084.59	180072.39
Sep, 2044	862.85	1089.78	178982.60
Oct, 2044	857.62	1095.01	177887.60
Nov, 2044	852.38	1100.25	176787.35
Dec, 2044	847.11	1105.52	175681.82
Jan, 2045	841.81	1110.82	174571.00
Feb, 2045	836.49	1116.14	173454.86
Mar, 2045	831.14	1121.49	172333.37
Apr, 2045	825.76	1126.87	171206.50
May, 2045	820.36	1132.27	170074.23
Jun, 2045	814.94	1137.69	168936.54
Jul, 2045	809.49	1143.14	167793.40
Aug, 2045	804.01	1148.62	166644.78
Sep, 2045	798.51	1154.12	165490.66
Oct, 2045	792.98	1159.65	164331.00
Nov, 2045	787.42	1165.21	163165.79
Dec, 2045	781.84	1170.79	161995.00
Jan, 2046	776.23	1176.40	160818.60
Feb, 2046	770.59	1182.04	159636.55
Mar, 2046	764.93	1187.70	158448.85
Apr, 2046	759.23	1193.40	157255.45
May, 2046	753.52	1199.11	156056.34
Jun, 2046	747.77	1204.86	154851.48
Jul, 2046	742.00	1210.63	153640.85
Aug, 2046	736.20	1216.43	152424.41
Sep, 2046	730.37	1222.26	151202.15
Oct, 2046	724.51	1228.12	149974.03
Nov, 2046	718.63	1234.00	148740.02
Dec, 2046	712.71	1239.92	147500.11
Jan, 2047	706.77	1245.86	146254.25
Feb, 2047	700.80	1251.83	145002.42
Mar, 2047	694.80	1257.83	143744.59
Apr, 2047	688.78	1263.85	142480.74
May, 2047	682.72	1269.91	141210.83
Jun, 2047	676.64	1275.99	139934.83
Jul, 2047	670.52	1282.11	138652.73
Aug, 2047	664.38	1288.25	137364.47
Sep, 2047	658.20	1294.43	136070.05
Oct, 2047	652.00	1300.63	134769.42
Nov, 2047	645.77	1306.86	133462.56
Dec, 2047	639.51	1313.12	132149.44
Jan, 2048	633.22	1319.41	130830.02
Feb, 2048	626.89	1325.74	129504.29
Mar, 2048	620.54	1332.09	128172.20
Apr, 2048	614.16	1338.47	126833.73
May, 2048	607.74	1344.89	125488.84
Jun, 2048	601.30	1351.33	124137.51
Jul, 2048	594.83	1357.80	122779.71
Aug, 2048	588.32	1364.31	121415.40
Sep, 2048	581.78	1370.85	120044.55
Oct, 2048	575.21	1377.42	118667.13
Nov, 2048	568.61	1384.02	117283.12
Dec, 2048	561.98	1390.65	115892.47
Jan, 2049	555.32	1397.31	114495.16
Feb, 2049	548.62	1404.01	113091.15
Mar, 2049	541.90	1410.73	111680.42
Apr, 2049	535.14	1417.49	110262.92
May, 2049	528.34	1424.29	108838.63
Jun, 2049	521.52	1431.11	107407.52
Jul, 2049	514.66	1437.97	105969.55
Aug, 2049	507.77	1444.86	104524.69
Sep, 2049	500.85	1451.78	103072.91
Oct, 2049	493.89	1458.74	101614.17
Nov, 2049	486.90	1465.73	100148.44
Dec, 2049	479.88	1472.75	98675.69
Jan, 2050	472.82	1479.81	97195.88
Feb, 2050	465.73	1486.90	95708.98
Mar, 2050	458.61	1494.02	94214.96
Apr, 2050	451.45	1501.18	92713.78
May, 2050	444.25	1508.38	91205.40
Jun, 2050	437.03	1515.60	89689.80
Jul, 2050	429.76	1522.87	88166.93
Aug, 2050	422.47	1530.16	86636.77
Sep, 2050	415.13	1537.50	85099.27
Oct, 2050	407.77	1544.86	83554.41
Nov, 2050	400.36	1552.27	82002.14
Dec, 2050	392.93	1559.70	80442.44
Jan, 2051	385.45	1567.18	78875.26
Feb, 2051	377.94	1574.69	77300.58
Mar, 2051	370.40	1582.23	75718.34
Apr, 2051	362.82	1589.81	74128.53
May, 2051	355.20	1597.43	72531.10
Jun, 2051	347.54	1605.09	70926.02
Jul, 2051	339.85	1612.78	69313.24
Aug, 2051	332.13	1620.50	67692.74
Sep, 2051	324.36	1628.27	66064.47
Oct, 2051	316.56	1636.07	64428.40
Nov, 2051	308.72	1643.91	62784.49
Dec, 2051	300.84	1651.79	61132.70
Jan, 2052	292.93	1659.70	59472.99
Feb, 2052	284.97	1667.66	57805.34
Mar, 2052	276.98	1675.65	56129.69
Apr, 2052	268.95	1683.68	54446.02
May, 2052	260.89	1691.74	52754.28
Jun, 2052	252.78	1699.85	51054.43
Jul, 2052	244.64	1707.99	49346.43
Aug, 2052	236.45	1716.18	47630.25
Sep, 2052	228.23	1724.40	45905.85
Oct, 2052	219.97	1732.66	44173.19
Nov, 2052	211.66	1740.97	42432.22
Dec, 2052	203.32	1749.31	40682.91
Jan, 2053	194.94	1757.69	38925.22
Feb, 2053	186.52	1766.11	37159.11
Mar, 2053	178.05	1774.58	35384.53
Apr, 2053	169.55	1783.08	33601.45
May, 2053	161.01	1791.62	31809.83
Jun, 2053	152.42	1800.21	30009.62
Jul, 2053	143.80	1808.83	28200.79
Aug, 2053	135.13	1817.50	26383.29
Sep, 2053	126.42	1826.21	24557.08
Oct, 2053	117.67	1834.96	22722.12
Nov, 2053	108.88	1843.75	20878.36
Dec, 2053	100.04	1852.59	19025.77
Jan, 2054	91.17	1861.46	17164.31
Feb, 2054	82.25	1870.38	15293.93
Mar, 2054	73.28	1879.35	13414.58
Apr, 2054	64.28	1888.35	11526.23
May, 2054	55.23	1897.40	9628.83
Jun, 2054	46.14	1906.49	7722.34
Jul, 2054	37.00	1915.63	5806.71
Aug, 2054	27.82	1924.81	3881.90
Sep, 2054	18.60	1934.03	1947.87
Oct, 2054	9.33	1943.30	4.58