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
Apr, 2025	1636.83	356.65	341243.35
May, 2025	1635.12	358.36	340885.00
Jun, 2025	1633.41	360.07	340524.93
Jul, 2025	1631.68	361.80	340163.13
Aug, 2025	1629.95	363.53	339799.60
Sep, 2025	1628.21	365.27	339434.32
Oct, 2025	1626.46	367.02	339067.30
Nov, 2025	1624.70	368.78	338698.52
Dec, 2025	1622.93	370.55	338327.97
Jan, 2026	1621.15	372.33	337955.64
Feb, 2026	1619.37	374.11	337581.53
Mar, 2026	1617.58	375.90	337205.63
Apr, 2026	1615.78	377.70	336827.93
May, 2026	1613.97	379.51	336448.41
Jun, 2026	1612.15	381.33	336067.08
Jul, 2026	1610.32	383.16	335683.92
Aug, 2026	1608.49	384.99	335298.93
Sep, 2026	1606.64	386.84	334912.09
Oct, 2026	1604.79	388.69	334523.40
Nov, 2026	1602.92	390.56	334132.84
Dec, 2026	1601.05	392.43	333740.41
Jan, 2027	1599.17	394.31	333346.11
Feb, 2027	1597.28	396.20	332949.91
Mar, 2027	1595.38	398.10	332551.82
Apr, 2027	1593.48	400.00	332151.81
May, 2027	1591.56	401.92	331749.89
Jun, 2027	1589.63	403.85	331346.05
Jul, 2027	1587.70	405.78	330940.27
Aug, 2027	1585.76	407.72	330532.54
Sep, 2027	1583.80	409.68	330122.87
Oct, 2027	1581.84	411.64	329711.22
Nov, 2027	1579.87	413.61	329297.61
Dec, 2027	1577.88	415.60	328882.02
Jan, 2028	1575.89	417.59	328464.43
Feb, 2028	1573.89	419.59	328044.84
Mar, 2028	1571.88	421.60	327623.24
Apr, 2028	1569.86	423.62	327199.62
May, 2028	1567.83	425.65	326773.98
Jun, 2028	1565.79	427.69	326346.29
Jul, 2028	1563.74	429.74	325916.55
Aug, 2028	1561.68	431.80	325484.75
Sep, 2028	1559.61	433.87	325050.89
Oct, 2028	1557.54	435.94	324614.94
Nov, 2028	1555.45	438.03	324176.91
Dec, 2028	1553.35	440.13	323736.78
Jan, 2029	1551.24	442.24	323294.54
Feb, 2029	1549.12	444.36	322850.18
Mar, 2029	1546.99	446.49	322403.69
Apr, 2029	1544.85	448.63	321955.06
May, 2029	1542.70	450.78	321504.28
Jun, 2029	1540.54	452.94	321051.34
Jul, 2029	1538.37	455.11	320596.23
Aug, 2029	1536.19	457.29	320138.94
Sep, 2029	1534.00	459.48	319679.46
Oct, 2029	1531.80	461.68	319217.78
Nov, 2029	1529.59	463.89	318753.88
Dec, 2029	1527.36	466.12	318287.77
Jan, 2030	1525.13	468.35	317819.41
Feb, 2030	1522.88	470.60	317348.82
Mar, 2030	1520.63	472.85	316875.97
Apr, 2030	1518.36	475.12	316400.85
May, 2030	1516.09	477.39	315923.46
Jun, 2030	1513.80	479.68	315443.78
Jul, 2030	1511.50	481.98	314961.80
Aug, 2030	1509.19	484.29	314477.51
Sep, 2030	1506.87	486.61	313990.90
Oct, 2030	1504.54	488.94	313501.96
Nov, 2030	1502.20	491.28	313010.68
Dec, 2030	1499.84	493.64	312517.04
Jan, 2031	1497.48	496.00	312021.04
Feb, 2031	1495.10	498.38	311522.66
Mar, 2031	1492.71	500.77	311021.90
Apr, 2031	1490.31	503.17	310518.73
May, 2031	1487.90	505.58	310013.15
Jun, 2031	1485.48	508.00	309505.15
Jul, 2031	1483.05	510.43	308994.72
Aug, 2031	1480.60	512.88	308481.84
Sep, 2031	1478.14	515.34	307966.50
Oct, 2031	1475.67	517.81	307448.69
Nov, 2031	1473.19	520.29	306928.40
Dec, 2031	1470.70	522.78	306405.62
Jan, 2032	1468.19	525.29	305880.33
Feb, 2032	1465.68	527.80	305352.53
Mar, 2032	1463.15	530.33	304822.20
Apr, 2032	1460.61	532.87	304289.32
May, 2032	1458.05	535.43	303753.90
Jun, 2032	1455.49	537.99	303215.91
Jul, 2032	1452.91	540.57	302675.33
Aug, 2032	1450.32	543.16	302132.17
Sep, 2032	1447.72	545.76	301586.41
Oct, 2032	1445.10	548.38	301038.03
Nov, 2032	1442.47	551.01	300487.03
Dec, 2032	1439.83	553.65	299933.38
Jan, 2033	1437.18	556.30	299377.08
Feb, 2033	1434.52	558.96	298818.12
Mar, 2033	1431.84	561.64	298256.47
Apr, 2033	1429.15	564.33	297692.14
May, 2033	1426.44	567.04	297125.10
Jun, 2033	1423.72	569.76	296555.34
Jul, 2033	1420.99	572.49	295982.86
Aug, 2033	1418.25	575.23	295407.63
Sep, 2033	1415.49	577.99	294829.64
Oct, 2033	1412.73	580.75	294248.89
Nov, 2033	1409.94	583.54	293665.35
Dec, 2033	1407.15	586.33	293079.02
Jan, 2034	1404.34	589.14	292489.88
Feb, 2034	1401.51	591.97	291897.91
Mar, 2034	1398.68	594.80	291303.11
Apr, 2034	1395.83	597.65	290705.45
May, 2034	1392.96	600.52	290104.94
Jun, 2034	1390.09	603.39	289501.54
Jul, 2034	1387.19	606.29	288895.26
Aug, 2034	1384.29	609.19	288286.07
Sep, 2034	1381.37	612.11	287673.96
Oct, 2034	1378.44	615.04	287058.92
Nov, 2034	1375.49	617.99	286440.93
Dec, 2034	1372.53	620.95	285819.98
Jan, 2035	1369.55	623.93	285196.05
Feb, 2035	1366.56	626.92	284569.14
Mar, 2035	1363.56	629.92	283939.22
Apr, 2035	1360.54	632.94	283306.28
May, 2035	1357.51	635.97	282670.31
Jun, 2035	1354.46	639.02	282031.29
Jul, 2035	1351.40	642.08	281389.21
Aug, 2035	1348.32	645.16	280744.05
Sep, 2035	1345.23	648.25	280095.81
Oct, 2035	1342.13	651.35	279444.45
Nov, 2035	1339.00	654.48	278789.98
Dec, 2035	1335.87	657.61	278132.36
Jan, 2036	1332.72	660.76	277471.60
Feb, 2036	1329.55	663.93	276807.67
Mar, 2036	1326.37	667.11	276140.56
Apr, 2036	1323.17	670.31	275470.26
May, 2036	1319.96	673.52	274796.74
Jun, 2036	1316.73	676.75	274119.99
Jul, 2036	1313.49	679.99	273440.00
Aug, 2036	1310.23	683.25	272756.76
Sep, 2036	1306.96	686.52	272070.24
Oct, 2036	1303.67	689.81	271380.43
Nov, 2036	1300.36	693.12	270687.31
Dec, 2036	1297.04	696.44	269990.88
Jan, 2037	1293.71	699.77	269291.10
Feb, 2037	1290.35	703.13	268587.97
Mar, 2037	1286.98	706.50	267881.48
Apr, 2037	1283.60	709.88	267171.60
May, 2037	1280.20	713.28	266458.31
Jun, 2037	1276.78	716.70	265741.61
Jul, 2037	1273.35	720.13	265021.48
Aug, 2037	1269.89	723.59	264297.89
Sep, 2037	1266.43	727.05	263570.84
Oct, 2037	1262.94	730.54	262840.30
Nov, 2037	1259.44	734.04	262106.27
Dec, 2037	1255.93	737.55	261368.71
Jan, 2038	1252.39	741.09	260627.63
Feb, 2038	1248.84	744.64	259882.99
Mar, 2038	1245.27	748.21	259134.78
Apr, 2038	1241.69	751.79	258382.99
May, 2038	1238.09	755.39	257627.59
Jun, 2038	1234.47	759.01	256868.58
Jul, 2038	1230.83	762.65	256105.93
Aug, 2038	1227.17	766.31	255339.62
Sep, 2038	1223.50	769.98	254569.64
Oct, 2038	1219.81	773.67	253795.98
Nov, 2038	1216.11	777.37	253018.60
Dec, 2038	1212.38	781.10	252237.50
Jan, 2039	1208.64	784.84	251452.66
Feb, 2039	1204.88	788.60	250664.06
Mar, 2039	1201.10	792.38	249871.68
Apr, 2039	1197.30	796.18	249075.50
May, 2039	1193.49	799.99	248275.50
Jun, 2039	1189.65	803.83	247471.68
Jul, 2039	1185.80	807.68	246664.00
Aug, 2039	1181.93	811.55	245852.45
Sep, 2039	1178.04	815.44	245037.01
Oct, 2039	1174.14	819.34	244217.67
Nov, 2039	1170.21	823.27	243394.40
Dec, 2039	1166.26	827.22	242567.18
Jan, 2040	1162.30	831.18	241736.01
Feb, 2040	1158.32	835.16	240900.84
Mar, 2040	1154.32	839.16	240061.68
Apr, 2040	1150.30	843.18	239218.50
May, 2040	1146.26	847.22	238371.27
Jun, 2040	1142.20	851.28	237519.99
Jul, 2040	1138.12	855.36	236664.62
Aug, 2040	1134.02	859.46	235805.16
Sep, 2040	1129.90	863.58	234941.58
Oct, 2040	1125.76	867.72	234073.86
Nov, 2040	1121.60	871.88	233201.99
Dec, 2040	1117.43	876.05	232325.93
Jan, 2041	1113.23	880.25	231445.68
Feb, 2041	1109.01	884.47	230561.21
Mar, 2041	1104.77	888.71	229672.50
Apr, 2041	1100.51	892.97	228779.54
May, 2041	1096.24	897.24	227882.29
Jun, 2041	1091.94	901.54	226980.75
Jul, 2041	1087.62	905.86	226074.89
Aug, 2041	1083.28	910.20	225164.68
Sep, 2041	1078.91	914.57	224250.12
Oct, 2041	1074.53	918.95	223331.17
Nov, 2041	1070.13	923.35	222407.82
Dec, 2041	1065.70	927.78	221480.04
Jan, 2042	1061.26	932.22	220547.82
Feb, 2042	1056.79	936.69	219611.13
Mar, 2042	1052.30	941.18	218669.95
Apr, 2042	1047.79	945.69	217724.27
May, 2042	1043.26	950.22	216774.05
Jun, 2042	1038.71	954.77	215819.28
Jul, 2042	1034.13	959.35	214859.93
Aug, 2042	1029.54	963.94	213895.99
Sep, 2042	1024.92	968.56	212927.43
Oct, 2042	1020.28	973.20	211954.22
Nov, 2042	1015.61	977.87	210976.36
Dec, 2042	1010.93	982.55	209993.81
Jan, 2043	1006.22	987.26	209006.55
Feb, 2043	1001.49	991.99	208014.56
Mar, 2043	996.74	996.74	207017.81
Apr, 2043	991.96	1001.52	206016.29
May, 2043	987.16	1006.32	205009.98
Jun, 2043	982.34	1011.14	203998.84
Jul, 2043	977.49	1015.99	202982.85
Aug, 2043	972.63	1020.85	201962.00
Sep, 2043	967.73	1025.75	200936.25
Oct, 2043	962.82	1030.66	199905.59
Nov, 2043	957.88	1035.60	198869.99
Dec, 2043	952.92	1040.56	197829.43
Jan, 2044	947.93	1045.55	196783.88
Feb, 2044	942.92	1050.56	195733.32
Mar, 2044	937.89	1055.59	194677.73
Apr, 2044	932.83	1060.65	193617.08
May, 2044	927.75	1065.73	192551.35
Jun, 2044	922.64	1070.84	191480.51
Jul, 2044	917.51	1075.97	190404.55
Aug, 2044	912.36	1081.12	189323.42
Sep, 2044	907.17	1086.31	188237.12
Oct, 2044	901.97	1091.51	187145.61
Nov, 2044	896.74	1096.74	186048.86
Dec, 2044	891.48	1102.00	184946.87
Jan, 2045	886.20	1107.28	183839.59
Feb, 2045	880.90	1112.58	182727.01
Mar, 2045	875.57	1117.91	181609.10
Apr, 2045	870.21	1123.27	180485.83
May, 2045	864.83	1128.65	179357.18
Jun, 2045	859.42	1134.06	178223.12
Jul, 2045	853.99	1139.49	177083.62
Aug, 2045	848.53	1144.95	175938.67
Sep, 2045	843.04	1150.44	174788.23
Oct, 2045	837.53	1155.95	173632.27
Nov, 2045	831.99	1161.49	172470.78
Dec, 2045	826.42	1167.06	171303.72
Jan, 2046	820.83	1172.65	170131.07
Feb, 2046	815.21	1178.27	168952.81
Mar, 2046	809.57	1183.91	167768.89
Apr, 2046	803.89	1189.59	166579.30
May, 2046	798.19	1195.29	165384.02
Jun, 2046	792.47	1201.01	164183.00
Jul, 2046	786.71	1206.77	162976.23
Aug, 2046	780.93	1212.55	161763.68
Sep, 2046	775.12	1218.36	160545.32
Oct, 2046	769.28	1224.20	159321.12
Nov, 2046	763.41	1230.07	158091.05
Dec, 2046	757.52	1235.96	156855.09
Jan, 2047	751.60	1241.88	155613.21
Feb, 2047	745.65	1247.83	154365.37
Mar, 2047	739.67	1253.81	153111.56
Apr, 2047	733.66	1259.82	151851.74
May, 2047	727.62	1265.86	150585.88
Jun, 2047	721.56	1271.92	149313.96
Jul, 2047	715.46	1278.02	148035.94
Aug, 2047	709.34	1284.14	146751.80
Sep, 2047	703.19	1290.29	145461.51
Oct, 2047	697.00	1296.48	144165.03
Nov, 2047	690.79	1302.69	142862.34
Dec, 2047	684.55	1308.93	141553.41
Jan, 2048	678.28	1315.20	140238.21
Feb, 2048	671.97	1321.51	138916.70
Mar, 2048	665.64	1327.84	137588.86
Apr, 2048	659.28	1334.20	136254.66
May, 2048	652.89	1340.59	134914.07
Jun, 2048	646.46	1347.02	133567.05
Jul, 2048	640.01	1353.47	132213.58
Aug, 2048	633.52	1359.96	130853.63
Sep, 2048	627.01	1366.47	129487.15
Oct, 2048	620.46	1373.02	128114.13
Nov, 2048	613.88	1379.60	126734.53
Dec, 2048	607.27	1386.21	125348.32
Jan, 2049	600.63	1392.85	123955.47
Feb, 2049	593.95	1399.53	122555.94
Mar, 2049	587.25	1406.23	121149.71
Apr, 2049	580.51	1412.97	119736.74
May, 2049	573.74	1419.74	118317.00
Jun, 2049	566.94	1426.54	116890.45
Jul, 2049	560.10	1433.38	115457.07
Aug, 2049	553.23	1440.25	114016.83
Sep, 2049	546.33	1447.15	112569.68
Oct, 2049	539.40	1454.08	111115.59
Nov, 2049	532.43	1461.05	109654.54
Dec, 2049	525.43	1468.05	108186.49
Jan, 2050	518.39	1475.09	106711.40
Feb, 2050	511.33	1482.15	105229.25
Mar, 2050	504.22	1489.26	103739.99
Apr, 2050	497.09	1496.39	102243.60
May, 2050	489.92	1503.56	100740.04
Jun, 2050	482.71	1510.77	99229.27
Jul, 2050	475.47	1518.01	97711.26
Aug, 2050	468.20	1525.28	96185.98
Sep, 2050	460.89	1532.59	94653.39
Oct, 2050	453.55	1539.93	93113.46
Nov, 2050	446.17	1547.31	91566.15
Dec, 2050	438.75	1554.73	90011.43
Jan, 2051	431.30	1562.18	88449.25
Feb, 2051	423.82	1569.66	86879.59
Mar, 2051	416.30	1577.18	85302.41
Apr, 2051	408.74	1584.74	83717.67
May, 2051	401.15	1592.33	82125.34
Jun, 2051	393.52	1599.96	80525.37
Jul, 2051	385.85	1607.63	78917.74
Aug, 2051	378.15	1615.33	77302.41
Sep, 2051	370.41	1623.07	75679.34
Oct, 2051	362.63	1630.85	74048.49
Nov, 2051	354.82	1638.66	72409.82
Dec, 2051	346.96	1646.52	70763.31
Jan, 2052	339.07	1654.41	69108.90
Feb, 2052	331.15	1662.33	67446.57
Mar, 2052	323.18	1670.30	65776.27
Apr, 2052	315.18	1678.30	64097.97
May, 2052	307.14	1686.34	62411.62
Jun, 2052	299.06	1694.42	60717.20
Jul, 2052	290.94	1702.54	59014.66
Aug, 2052	282.78	1710.70	57303.95
Sep, 2052	274.58	1718.90	55585.06
Oct, 2052	266.35	1727.13	53857.92
Nov, 2052	258.07	1735.41	52122.51
Dec, 2052	249.75	1743.73	50378.78
Jan, 2053	241.40	1752.08	48626.70
Feb, 2053	233.00	1760.48	46866.23
Mar, 2053	224.57	1768.91	45097.31
Apr, 2053	216.09	1777.39	43319.92
May, 2053	207.57	1785.91	41534.02
Jun, 2053	199.02	1794.46	39739.56
Jul, 2053	190.42	1803.06	37936.49
Aug, 2053	181.78	1811.70	36124.79
Sep, 2053	173.10	1820.38	34304.41
Oct, 2053	164.38	1829.10	32475.31
Nov, 2053	155.61	1837.87	30637.44
Dec, 2053	146.80	1846.68	28790.76
Jan, 2054	137.96	1855.52	26935.24
Feb, 2054	129.06	1864.42	25070.82
Mar, 2054	120.13	1873.35	23197.47
Apr, 2054	111.15	1882.33	21315.15
May, 2054	102.14	1891.34	19423.80
Jun, 2054	93.07	1900.41	17523.40
Jul, 2054	83.97	1909.51	15613.88
Aug, 2054	74.82	1918.66	13695.22
Sep, 2054	65.62	1927.86	11767.36
Oct, 2054	56.39	1937.09	9830.27
Nov, 2054	47.10	1946.38	7883.89
Dec, 2054	37.78	1955.70	5928.19
Jan, 2055	28.41	1965.07	3963.11
Feb, 2055	18.99	1974.49	1988.62
Mar, 2055	9.53	1983.95	4.67