Mortgage Parameters

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

Mortgage Summary

Property Total:	$469,000
Down Payment	$140,700
Mortgage Amount:	$328,300
Mortgage Payment:	$1,915.87 / month
Estimated Tax:	+ $260.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,176.43 / month
Total Interest Paid:	$361,414.80 over 30 years
Total Tax Paid:	$93,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1573.10	342.77	327957.23
Jan, 2025	1571.46	344.41	327612.83
Feb, 2025	1569.81	346.06	327266.77
Mar, 2025	1568.15	347.72	326919.05
Apr, 2025	1566.49	349.38	326569.67
May, 2025	1564.81	351.06	326218.61
Jun, 2025	1563.13	352.74	325865.87
Jul, 2025	1561.44	354.43	325511.44
Aug, 2025	1559.74	356.13	325155.31
Sep, 2025	1558.04	357.83	324797.48
Oct, 2025	1556.32	359.55	324437.93
Nov, 2025	1554.60	361.27	324076.66
Dec, 2025	1552.87	363.00	323713.66
Jan, 2026	1551.13	364.74	323348.92
Feb, 2026	1549.38	366.49	322982.43
Mar, 2026	1547.62	368.25	322614.18
Apr, 2026	1545.86	370.01	322244.17
May, 2026	1544.09	371.78	321872.39
Jun, 2026	1542.31	373.56	321498.82
Jul, 2026	1540.52	375.35	321123.47
Aug, 2026	1538.72	377.15	320746.31
Sep, 2026	1536.91	378.96	320367.35
Oct, 2026	1535.09	380.78	319986.58
Nov, 2026	1533.27	382.60	319603.97
Dec, 2026	1531.44	384.43	319219.54
Jan, 2027	1529.59	386.28	318833.26
Feb, 2027	1527.74	388.13	318445.14
Mar, 2027	1525.88	389.99	318055.15
Apr, 2027	1524.01	391.86	317663.29
May, 2027	1522.14	393.73	317269.56
Jun, 2027	1520.25	395.62	316873.94
Jul, 2027	1518.35	397.52	316476.43
Aug, 2027	1516.45	399.42	316077.00
Sep, 2027	1514.54	401.33	315675.67
Oct, 2027	1512.61	403.26	315272.41
Nov, 2027	1510.68	405.19	314867.22
Dec, 2027	1508.74	407.13	314460.09
Jan, 2028	1506.79	409.08	314051.01
Feb, 2028	1504.83	411.04	313639.97
Mar, 2028	1502.86	413.01	313226.96
Apr, 2028	1500.88	414.99	312811.97
May, 2028	1498.89	416.98	312394.99
Jun, 2028	1496.89	418.98	311976.01
Jul, 2028	1494.89	420.98	311555.02
Aug, 2028	1492.87	423.00	311132.02
Sep, 2028	1490.84	425.03	310706.99
Oct, 2028	1488.80	427.07	310279.93
Nov, 2028	1486.76	429.11	309850.81
Dec, 2028	1484.70	431.17	309419.65
Jan, 2029	1482.64	433.23	308986.41
Feb, 2029	1480.56	435.31	308551.10
Mar, 2029	1478.47	437.40	308113.71
Apr, 2029	1476.38	439.49	307674.21
May, 2029	1474.27	441.60	307232.62
Jun, 2029	1472.16	443.71	306788.90
Jul, 2029	1470.03	445.84	306343.06
Aug, 2029	1467.89	447.98	305895.09
Sep, 2029	1465.75	450.12	305444.96
Oct, 2029	1463.59	452.28	304992.68
Nov, 2029	1461.42	454.45	304538.24
Dec, 2029	1459.25	456.62	304081.61
Jan, 2030	1457.06	458.81	303622.80
Feb, 2030	1454.86	461.01	303161.79
Mar, 2030	1452.65	463.22	302698.57
Apr, 2030	1450.43	465.44	302233.13
May, 2030	1448.20	467.67	301765.46
Jun, 2030	1445.96	469.91	301295.55
Jul, 2030	1443.71	472.16	300823.39
Aug, 2030	1441.45	474.42	300348.96
Sep, 2030	1439.17	476.70	299872.27
Oct, 2030	1436.89	478.98	299393.28
Nov, 2030	1434.59	481.28	298912.01
Dec, 2030	1432.29	483.58	298428.42
Jan, 2031	1429.97	485.90	297942.52
Feb, 2031	1427.64	488.23	297454.29
Mar, 2031	1425.30	490.57	296963.73
Apr, 2031	1422.95	492.92	296470.81
May, 2031	1420.59	495.28	295975.53
Jun, 2031	1418.22	497.65	295477.87
Jul, 2031	1415.83	500.04	294977.83
Aug, 2031	1413.44	502.43	294475.40
Sep, 2031	1411.03	504.84	293970.56
Oct, 2031	1408.61	507.26	293463.30
Nov, 2031	1406.18	509.69	292953.61
Dec, 2031	1403.74	512.13	292441.47
Jan, 2032	1401.28	514.59	291926.88
Feb, 2032	1398.82	517.05	291409.83
Mar, 2032	1396.34	519.53	290890.30
Apr, 2032	1393.85	522.02	290368.28
May, 2032	1391.35	524.52	289843.76
Jun, 2032	1388.83	527.04	289316.72
Jul, 2032	1386.31	529.56	288787.16
Aug, 2032	1383.77	532.10	288255.06
Sep, 2032	1381.22	534.65	287720.41
Oct, 2032	1378.66	537.21	287183.20
Nov, 2032	1376.09	539.78	286643.42
Dec, 2032	1373.50	542.37	286101.05
Jan, 2033	1370.90	544.97	285556.08
Feb, 2033	1368.29	547.58	285008.50
Mar, 2033	1365.67	550.20	284458.30
Apr, 2033	1363.03	552.84	283905.46
May, 2033	1360.38	555.49	283349.97
Jun, 2033	1357.72	558.15	282791.81
Jul, 2033	1355.04	560.83	282230.99
Aug, 2033	1352.36	563.51	281667.48
Sep, 2033	1349.66	566.21	281101.26
Oct, 2033	1346.94	568.93	280532.34
Nov, 2033	1344.22	571.65	279960.68
Dec, 2033	1341.48	574.39	279386.29
Jan, 2034	1338.73	577.14	278809.15
Feb, 2034	1335.96	579.91	278229.24
Mar, 2034	1333.18	582.69	277646.55
Apr, 2034	1330.39	585.48	277061.07
May, 2034	1327.58	588.29	276472.78
Jun, 2034	1324.77	591.10	275881.68
Jul, 2034	1321.93	593.94	275287.74
Aug, 2034	1319.09	596.78	274690.96
Sep, 2034	1316.23	599.64	274091.32
Oct, 2034	1313.35	602.52	273488.80
Nov, 2034	1310.47	605.40	272883.40
Dec, 2034	1307.57	608.30	272275.09
Jan, 2035	1304.65	611.22	271663.88
Feb, 2035	1301.72	614.15	271049.73
Mar, 2035	1298.78	617.09	270432.64
Apr, 2035	1295.82	620.05	269812.59
May, 2035	1292.85	623.02	269189.57
Jun, 2035	1289.87	626.00	268563.57
Jul, 2035	1286.87	629.00	267934.57
Aug, 2035	1283.85	632.02	267302.55
Sep, 2035	1280.82	635.05	266667.51
Oct, 2035	1277.78	638.09	266029.42
Nov, 2035	1274.72	641.15	265388.27
Dec, 2035	1271.65	644.22	264744.05
Jan, 2036	1268.57	647.30	264096.75
Feb, 2036	1265.46	650.41	263446.34
Mar, 2036	1262.35	653.52	262792.82
Apr, 2036	1259.22	656.65	262136.16
May, 2036	1256.07	659.80	261476.36
Jun, 2036	1252.91	662.96	260813.40
Jul, 2036	1249.73	666.14	260147.26
Aug, 2036	1246.54	669.33	259477.93
Sep, 2036	1243.33	672.54	258805.39
Oct, 2036	1240.11	675.76	258129.63
Nov, 2036	1236.87	679.00	257450.63
Dec, 2036	1233.62	682.25	256768.38
Jan, 2037	1230.35	685.52	256082.86
Feb, 2037	1227.06	688.81	255394.05
Mar, 2037	1223.76	692.11	254701.95
Apr, 2037	1220.45	695.42	254006.52
May, 2037	1217.11	698.76	253307.77
Jun, 2037	1213.77	702.10	252605.66
Jul, 2037	1210.40	705.47	251900.20
Aug, 2037	1207.02	708.85	251191.35
Sep, 2037	1203.63	712.24	250479.10
Oct, 2037	1200.21	715.66	249763.45
Nov, 2037	1196.78	719.09	249044.36
Dec, 2037	1193.34	722.53	248321.83
Jan, 2038	1189.88	725.99	247595.83
Feb, 2038	1186.40	729.47	246866.36
Mar, 2038	1182.90	732.97	246133.39
Apr, 2038	1179.39	736.48	245396.91
May, 2038	1175.86	740.01	244656.90
Jun, 2038	1172.31	743.56	243913.34
Jul, 2038	1168.75	747.12	243166.23
Aug, 2038	1165.17	750.70	242415.53
Sep, 2038	1161.57	754.30	241661.23
Oct, 2038	1157.96	757.91	240903.32
Nov, 2038	1154.33	761.54	240141.78
Dec, 2038	1150.68	765.19	239376.59
Jan, 2039	1147.01	768.86	238607.73
Feb, 2039	1143.33	772.54	237835.19
Mar, 2039	1139.63	776.24	237058.95
Apr, 2039	1135.91	779.96	236278.98
May, 2039	1132.17	783.70	235495.28
Jun, 2039	1128.41	787.46	234707.83
Jul, 2039	1124.64	791.23	233916.60
Aug, 2039	1120.85	795.02	233121.58
Sep, 2039	1117.04	798.83	232322.75
Oct, 2039	1113.21	802.66	231520.10
Nov, 2039	1109.37	806.50	230713.59
Dec, 2039	1105.50	810.37	229903.23
Jan, 2040	1101.62	814.25	229088.98
Feb, 2040	1097.72	818.15	228270.82
Mar, 2040	1093.80	822.07	227448.75
Apr, 2040	1089.86	826.01	226622.74
May, 2040	1085.90	829.97	225792.77
Jun, 2040	1081.92	833.95	224958.82
Jul, 2040	1077.93	837.94	224120.88
Aug, 2040	1073.91	841.96	223278.92
Sep, 2040	1069.88	845.99	222432.93
Oct, 2040	1065.82	850.05	221582.89
Nov, 2040	1061.75	854.12	220728.77
Dec, 2040	1057.66	858.21	219870.56
Jan, 2041	1053.55	862.32	219008.23
Feb, 2041	1049.41	866.46	218141.78
Mar, 2041	1045.26	870.61	217271.17
Apr, 2041	1041.09	874.78	216396.39
May, 2041	1036.90	878.97	215517.42
Jun, 2041	1032.69	883.18	214634.24
Jul, 2041	1028.46	887.41	213746.82
Aug, 2041	1024.20	891.67	212855.16
Sep, 2041	1019.93	895.94	211959.22
Oct, 2041	1015.64	900.23	211058.99
Nov, 2041	1011.32	904.55	210154.44
Dec, 2041	1006.99	908.88	209245.56
Jan, 2042	1002.63	913.24	208332.33
Feb, 2042	998.26	917.61	207414.72
Mar, 2042	993.86	922.01	206492.71
Apr, 2042	989.44	926.43	205566.28
May, 2042	985.01	930.86	204635.42
Jun, 2042	980.54	935.33	203700.09
Jul, 2042	976.06	939.81	202760.28
Aug, 2042	971.56	944.31	201815.97
Sep, 2042	967.03	948.84	200867.14
Oct, 2042	962.49	953.38	199913.76
Nov, 2042	957.92	957.95	198955.81
Dec, 2042	953.33	962.54	197993.27
Jan, 2043	948.72	967.15	197026.11
Feb, 2043	944.08	971.79	196054.33
Mar, 2043	939.43	976.44	195077.89
Apr, 2043	934.75	981.12	194096.76
May, 2043	930.05	985.82	193110.94
Jun, 2043	925.32	990.55	192120.39
Jul, 2043	920.58	995.29	191125.10
Aug, 2043	915.81	1000.06	190125.04
Sep, 2043	911.02	1004.85	189120.18
Oct, 2043	906.20	1009.67	188110.52
Nov, 2043	901.36	1014.51	187096.01
Dec, 2043	896.50	1019.37	186076.64
Jan, 2044	891.62	1024.25	185052.39
Feb, 2044	886.71	1029.16	184023.23
Mar, 2044	881.78	1034.09	182989.13
Apr, 2044	876.82	1039.05	181950.09
May, 2044	871.84	1044.03	180906.06
Jun, 2044	866.84	1049.03	179857.03
Jul, 2044	861.81	1054.06	178802.98
Aug, 2044	856.76	1059.11	177743.87
Sep, 2044	851.69	1064.18	176679.69
Oct, 2044	846.59	1069.28	175610.41
Nov, 2044	841.47	1074.40	174536.01
Dec, 2044	836.32	1079.55	173456.46
Jan, 2045	831.15	1084.72	172371.73
Feb, 2045	825.95	1089.92	171281.81
Mar, 2045	820.73	1095.14	170186.67
Apr, 2045	815.48	1100.39	169086.27
May, 2045	810.21	1105.66	167980.61
Jun, 2045	804.91	1110.96	166869.65
Jul, 2045	799.58	1116.29	165753.36
Aug, 2045	794.23	1121.64	164631.72
Sep, 2045	788.86	1127.01	163504.71
Oct, 2045	783.46	1132.41	162372.30
Nov, 2045	778.03	1137.84	161234.47
Dec, 2045	772.58	1143.29	160091.18
Jan, 2046	767.10	1148.77	158942.41
Feb, 2046	761.60	1154.27	157788.14
Mar, 2046	756.07	1159.80	156628.34
Apr, 2046	750.51	1165.36	155462.98
May, 2046	744.93	1170.94	154292.04
Jun, 2046	739.32	1176.55	153115.48
Jul, 2046	733.68	1182.19	151933.29
Aug, 2046	728.01	1187.86	150745.44
Sep, 2046	722.32	1193.55	149551.89
Oct, 2046	716.60	1199.27	148352.62
Nov, 2046	710.86	1205.01	147147.61
Dec, 2046	705.08	1210.79	145936.82
Jan, 2047	699.28	1216.59	144720.23
Feb, 2047	693.45	1222.42	143497.81
Mar, 2047	687.59	1228.28	142269.54
Apr, 2047	681.71	1234.16	141035.37
May, 2047	675.79	1240.08	139795.30
Jun, 2047	669.85	1246.02	138549.28
Jul, 2047	663.88	1251.99	137297.29
Aug, 2047	657.88	1257.99	136039.31
Sep, 2047	651.86	1264.01	134775.29
Oct, 2047	645.80	1270.07	133505.22
Nov, 2047	639.71	1276.16	132229.06
Dec, 2047	633.60	1282.27	130946.79
Jan, 2048	627.45	1288.42	129658.37
Feb, 2048	621.28	1294.59	128363.78
Mar, 2048	615.08	1300.79	127062.99
Apr, 2048	608.84	1307.03	125755.96
May, 2048	602.58	1313.29	124442.67
Jun, 2048	596.29	1319.58	123123.09
Jul, 2048	589.96	1325.91	121797.18
Aug, 2048	583.61	1332.26	120464.93
Sep, 2048	577.23	1338.64	119126.28
Oct, 2048	570.81	1345.06	117781.23
Nov, 2048	564.37	1351.50	116429.73
Dec, 2048	557.89	1357.98	115071.75
Jan, 2049	551.39	1364.48	113707.26
Feb, 2049	544.85	1371.02	112336.24
Mar, 2049	538.28	1377.59	110958.65
Apr, 2049	531.68	1384.19	109574.46
May, 2049	525.04	1390.83	108183.63
Jun, 2049	518.38	1397.49	106786.14
Jul, 2049	511.68	1404.19	105381.95
Aug, 2049	504.96	1410.91	103971.04
Sep, 2049	498.19	1417.68	102553.36
Oct, 2049	491.40	1424.47	101128.89
Nov, 2049	484.58	1431.29	99697.60
Dec, 2049	477.72	1438.15	98259.45
Jan, 2050	470.83	1445.04	96814.40
Feb, 2050	463.90	1451.97	95362.44
Mar, 2050	456.95	1458.92	93903.51
Apr, 2050	449.95	1465.92	92437.60
May, 2050	442.93	1472.94	90964.66
Jun, 2050	435.87	1480.00	89484.66
Jul, 2050	428.78	1487.09	87997.57
Aug, 2050	421.66	1494.21	86503.35
Sep, 2050	414.50	1501.37	85001.98
Oct, 2050	407.30	1508.57	83493.41
Nov, 2050	400.07	1515.80	81977.61
Dec, 2050	392.81	1523.06	80454.55
Jan, 2051	385.51	1530.36	78924.19
Feb, 2051	378.18	1537.69	77386.50
Mar, 2051	370.81	1545.06	75841.44
Apr, 2051	363.41	1552.46	74288.98
May, 2051	355.97	1559.90	72729.08
Jun, 2051	348.49	1567.38	71161.70
Jul, 2051	340.98	1574.89	69586.81
Aug, 2051	333.44	1582.43	68004.38
Sep, 2051	325.85	1590.02	66414.37
Oct, 2051	318.24	1597.63	64816.73
Nov, 2051	310.58	1605.29	63211.44
Dec, 2051	302.89	1612.98	61598.46
Jan, 2052	295.16	1620.71	59977.75
Feb, 2052	287.39	1628.48	58349.27
Mar, 2052	279.59	1636.28	56712.99
Apr, 2052	271.75	1644.12	55068.87
May, 2052	263.87	1652.00	53416.87
Jun, 2052	255.96	1659.91	51756.96
Jul, 2052	248.00	1667.87	50089.09
Aug, 2052	240.01	1675.86	48413.23
Sep, 2052	231.98	1683.89	46729.34
Oct, 2052	223.91	1691.96	45037.38
Nov, 2052	215.80	1700.07	43337.32
Dec, 2052	207.66	1708.21	41629.11
Jan, 2053	199.47	1716.40	39912.71
Feb, 2053	191.25	1724.62	38188.09
Mar, 2053	182.98	1732.89	36455.20
Apr, 2053	174.68	1741.19	34714.01
May, 2053	166.34	1749.53	32964.48
Jun, 2053	157.95	1757.92	31206.57
Jul, 2053	149.53	1766.34	29440.23
Aug, 2053	141.07	1774.80	27665.43
Sep, 2053	132.56	1783.31	25882.12
Oct, 2053	124.02	1791.85	24090.27
Nov, 2053	115.43	1800.44	22289.83
Dec, 2053	106.81	1809.06	20480.77
Jan, 2054	98.14	1817.73	18663.03
Feb, 2054	89.43	1826.44	16836.59
Mar, 2054	80.68	1835.19	15001.39
Apr, 2054	71.88	1843.99	13157.41
May, 2054	63.05	1852.82	11304.58
Jun, 2054	54.17	1861.70	9442.88
Jul, 2054	45.25	1870.62	7572.26
Aug, 2054	36.28	1879.59	5692.67
Sep, 2054	27.28	1888.59	3804.08
Oct, 2054	18.23	1897.64	1906.44
Nov, 2054	9.14	1906.73	0