Mortgage Parameters

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

Mortgage Summary

Property Total:	$489,000
Down Payment	$146,700
Mortgage Amount:	$342,300
Mortgage Payment:	$1,997.57 / month
Estimated Tax:	+ $271.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,269.24 / month
Total Interest Paid:	$376,826.40 over 30 years
Total Tax Paid:	$97,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1640.19	357.38	341942.62
Jan, 2025	1638.48	359.09	341583.52
Feb, 2025	1636.75	360.82	341222.71
Mar, 2025	1635.03	362.54	340860.16
Apr, 2025	1633.29	364.28	340495.88
May, 2025	1631.54	366.03	340129.85
Jun, 2025	1629.79	367.78	339762.07
Jul, 2025	1628.03	369.54	339392.53
Aug, 2025	1626.26	371.31	339021.21
Sep, 2025	1624.48	373.09	338648.12
Oct, 2025	1622.69	374.88	338273.24
Nov, 2025	1620.89	376.68	337896.56
Dec, 2025	1619.09	378.48	337518.08
Jan, 2026	1617.27	380.30	337137.78
Feb, 2026	1615.45	382.12	336755.67
Mar, 2026	1613.62	383.95	336371.72
Apr, 2026	1611.78	385.79	335985.93
May, 2026	1609.93	387.64	335598.29
Jun, 2026	1608.08	389.49	335208.80
Jul, 2026	1606.21	391.36	334817.44
Aug, 2026	1604.33	393.24	334424.20
Sep, 2026	1602.45	395.12	334029.08
Oct, 2026	1600.56	397.01	333632.06
Nov, 2026	1598.65	398.92	333233.15
Dec, 2026	1596.74	400.83	332832.32
Jan, 2027	1594.82	402.75	332429.57
Feb, 2027	1592.89	404.68	332024.89
Mar, 2027	1590.95	406.62	331618.28
Apr, 2027	1589.00	408.57	331209.71
May, 2027	1587.05	410.52	330799.19
Jun, 2027	1585.08	412.49	330386.70
Jul, 2027	1583.10	414.47	329972.23
Aug, 2027	1581.12	416.45	329555.78
Sep, 2027	1579.12	418.45	329137.33
Oct, 2027	1577.12	420.45	328716.87
Nov, 2027	1575.10	422.47	328294.41
Dec, 2027	1573.08	424.49	327869.91
Jan, 2028	1571.04	426.53	327443.39
Feb, 2028	1569.00	428.57	327014.82
Mar, 2028	1566.95	430.62	326584.19
Apr, 2028	1564.88	432.69	326151.50
May, 2028	1562.81	434.76	325716.74
Jun, 2028	1560.73	436.84	325279.90
Jul, 2028	1558.63	438.94	324840.96
Aug, 2028	1556.53	441.04	324399.92
Sep, 2028	1554.42	443.15	323956.77
Oct, 2028	1552.29	445.28	323511.49
Nov, 2028	1550.16	447.41	323064.08
Dec, 2028	1548.02	449.55	322614.53
Jan, 2029	1545.86	451.71	322162.82
Feb, 2029	1543.70	453.87	321708.94
Mar, 2029	1541.52	456.05	321252.90
Apr, 2029	1539.34	458.23	320794.66
May, 2029	1537.14	460.43	320334.23
Jun, 2029	1534.93	462.64	319871.60
Jul, 2029	1532.72	464.85	319406.75
Aug, 2029	1530.49	467.08	318939.67
Sep, 2029	1528.25	469.32	318470.35
Oct, 2029	1526.00	471.57	317998.78
Nov, 2029	1523.74	473.83	317524.96
Dec, 2029	1521.47	476.10	317048.86
Jan, 2030	1519.19	478.38	316570.48
Feb, 2030	1516.90	480.67	316089.81
Mar, 2030	1514.60	482.97	315606.84
Apr, 2030	1512.28	485.29	315121.55
May, 2030	1509.96	487.61	314633.94
Jun, 2030	1507.62	489.95	314143.99
Jul, 2030	1505.27	492.30	313651.70
Aug, 2030	1502.91	494.66	313157.04
Sep, 2030	1500.54	497.03	312660.01
Oct, 2030	1498.16	499.41	312160.61
Nov, 2030	1495.77	501.80	311658.81
Dec, 2030	1493.37	504.20	311154.60
Jan, 2031	1490.95	506.62	310647.98
Feb, 2031	1488.52	509.05	310138.93
Mar, 2031	1486.08	511.49	309627.44
Apr, 2031	1483.63	513.94	309113.51
May, 2031	1481.17	516.40	308597.11
Jun, 2031	1478.69	518.88	308078.23
Jul, 2031	1476.21	521.36	307556.87
Aug, 2031	1473.71	523.86	307033.01
Sep, 2031	1471.20	526.37	306506.64
Oct, 2031	1468.68	528.89	305977.75
Nov, 2031	1466.14	531.43	305446.32
Dec, 2031	1463.60	533.97	304912.35
Jan, 2032	1461.04	536.53	304375.81
Feb, 2032	1458.47	539.10	303836.71
Mar, 2032	1455.88	541.69	303295.03
Apr, 2032	1453.29	544.28	302750.74
May, 2032	1450.68	546.89	302203.85
Jun, 2032	1448.06	549.51	301654.34
Jul, 2032	1445.43	552.14	301102.20
Aug, 2032	1442.78	554.79	300547.41
Sep, 2032	1440.12	557.45	299989.97
Oct, 2032	1437.45	560.12	299429.85
Nov, 2032	1434.77	562.80	298867.05
Dec, 2032	1432.07	565.50	298301.55
Jan, 2033	1429.36	568.21	297733.34
Feb, 2033	1426.64	570.93	297162.41
Mar, 2033	1423.90	573.67	296588.74
Apr, 2033	1421.15	576.42	296012.33
May, 2033	1418.39	579.18	295433.15
Jun, 2033	1415.62	581.95	294851.20
Jul, 2033	1412.83	584.74	294266.45
Aug, 2033	1410.03	587.54	293678.91
Sep, 2033	1407.21	590.36	293088.55
Oct, 2033	1404.38	593.19	292495.36
Nov, 2033	1401.54	596.03	291899.33
Dec, 2033	1398.68	598.89	291300.45
Jan, 2034	1395.81	601.76	290698.69
Feb, 2034	1392.93	604.64	290094.06
Mar, 2034	1390.03	607.54	289486.52
Apr, 2034	1387.12	610.45	288876.07
May, 2034	1384.20	613.37	288262.70
Jun, 2034	1381.26	616.31	287646.39
Jul, 2034	1378.31	619.26	287027.12
Aug, 2034	1375.34	622.23	286404.89
Sep, 2034	1372.36	625.21	285779.68
Oct, 2034	1369.36	628.21	285151.47
Nov, 2034	1366.35	631.22	284520.25
Dec, 2034	1363.33	634.24	283886.01
Jan, 2035	1360.29	637.28	283248.72
Feb, 2035	1357.23	640.34	282608.39
Mar, 2035	1354.17	643.40	281964.98
Apr, 2035	1351.08	646.49	281318.50
May, 2035	1347.98	649.59	280668.91
Jun, 2035	1344.87	652.70	280016.21
Jul, 2035	1341.74	655.83	279360.39
Aug, 2035	1338.60	658.97	278701.42
Sep, 2035	1335.44	662.13	278039.29
Oct, 2035	1332.27	665.30	277373.99
Nov, 2035	1329.08	668.49	276705.51
Dec, 2035	1325.88	671.69	276033.82
Jan, 2036	1322.66	674.91	275358.91
Feb, 2036	1319.43	678.14	274680.77
Mar, 2036	1316.18	681.39	273999.38
Apr, 2036	1312.91	684.66	273314.72
May, 2036	1309.63	687.94	272626.78
Jun, 2036	1306.34	691.23	271935.55
Jul, 2036	1303.02	694.55	271241.00
Aug, 2036	1299.70	697.87	270543.13
Sep, 2036	1296.35	701.22	269841.91
Oct, 2036	1292.99	704.58	269137.34
Nov, 2036	1289.62	707.95	268429.38
Dec, 2036	1286.22	711.35	267718.04
Jan, 2037	1282.82	714.75	267003.28
Feb, 2037	1279.39	718.18	266285.10
Mar, 2037	1275.95	721.62	265563.48
Apr, 2037	1272.49	725.08	264838.40
May, 2037	1269.02	728.55	264109.85
Jun, 2037	1265.53	732.04	263377.81
Jul, 2037	1262.02	735.55	262642.26
Aug, 2037	1258.49	739.08	261903.18
Sep, 2037	1254.95	742.62	261160.56
Oct, 2037	1251.39	746.18	260414.39
Nov, 2037	1247.82	749.75	259664.64
Dec, 2037	1244.23	753.34	258911.29
Jan, 2038	1240.62	756.95	258154.34
Feb, 2038	1236.99	760.58	257393.76
Mar, 2038	1233.35	764.22	256629.53
Apr, 2038	1229.68	767.89	255861.65
May, 2038	1226.00	771.57	255090.08
Jun, 2038	1222.31	775.26	254314.82
Jul, 2038	1218.59	778.98	253535.84
Aug, 2038	1214.86	782.71	252753.13
Sep, 2038	1211.11	786.46	251966.67
Oct, 2038	1207.34	790.23	251176.44
Nov, 2038	1203.55	794.02	250382.42
Dec, 2038	1199.75	797.82	249584.60
Jan, 2039	1195.93	801.64	248782.96
Feb, 2039	1192.09	805.48	247977.47
Mar, 2039	1188.23	809.34	247168.13
Apr, 2039	1184.35	813.22	246354.90
May, 2039	1180.45	817.12	245537.79
Jun, 2039	1176.54	821.03	244716.75
Jul, 2039	1172.60	824.97	243891.78
Aug, 2039	1168.65	828.92	243062.86
Sep, 2039	1164.68	832.89	242229.97
Oct, 2039	1160.69	836.88	241393.08
Nov, 2039	1156.68	840.89	240552.19
Dec, 2039	1152.65	844.92	239707.26
Jan, 2040	1148.60	848.97	238858.29
Feb, 2040	1144.53	853.04	238005.25
Mar, 2040	1140.44	857.13	237148.12
Apr, 2040	1136.33	861.24	236286.89
May, 2040	1132.21	865.36	235421.52
Jun, 2040	1128.06	869.51	234552.02
Jul, 2040	1123.90	873.67	233678.34
Aug, 2040	1119.71	877.86	232800.48
Sep, 2040	1115.50	882.07	231918.41
Oct, 2040	1111.28	886.29	231032.12
Nov, 2040	1107.03	890.54	230141.58
Dec, 2040	1102.76	894.81	229246.77
Jan, 2041	1098.47	899.10	228347.67
Feb, 2041	1094.17	903.40	227444.27
Mar, 2041	1089.84	907.73	226536.53
Apr, 2041	1085.49	912.08	225624.45
May, 2041	1081.12	916.45	224708.00
Jun, 2041	1076.73	920.84	223787.16
Jul, 2041	1072.31	925.26	222861.90
Aug, 2041	1067.88	929.69	221932.21
Sep, 2041	1063.43	934.14	220998.06
Oct, 2041	1058.95	938.62	220059.44
Nov, 2041	1054.45	943.12	219116.32
Dec, 2041	1049.93	947.64	218168.69
Jan, 2042	1045.39	952.18	217216.51
Feb, 2042	1040.83	956.74	216259.77
Mar, 2042	1036.24	961.33	215298.44
Apr, 2042	1031.64	965.93	214332.51
May, 2042	1027.01	970.56	213361.95
Jun, 2042	1022.36	975.21	212386.74
Jul, 2042	1017.69	979.88	211406.86
Aug, 2042	1012.99	984.58	210422.28
Sep, 2042	1008.27	989.30	209432.98
Oct, 2042	1003.53	994.04	208438.94
Nov, 2042	998.77	998.80	207440.14
Dec, 2042	993.98	1003.59	206436.56
Jan, 2043	989.18	1008.39	205428.16
Feb, 2043	984.34	1013.23	204414.94
Mar, 2043	979.49	1018.08	203396.85
Apr, 2043	974.61	1022.96	202373.89
May, 2043	969.71	1027.86	201346.03
Jun, 2043	964.78	1032.79	200313.25
Jul, 2043	959.83	1037.74	199275.51
Aug, 2043	954.86	1042.71	198232.80
Sep, 2043	949.87	1047.70	197185.10
Oct, 2043	944.85	1052.72	196132.37
Nov, 2043	939.80	1057.77	195074.60
Dec, 2043	934.73	1062.84	194011.77
Jan, 2044	929.64	1067.93	192943.84
Feb, 2044	924.52	1073.05	191870.79
Mar, 2044	919.38	1078.19	190792.60
Apr, 2044	914.21	1083.36	189709.24
May, 2044	909.02	1088.55	188620.70
Jun, 2044	903.81	1093.76	187526.93
Jul, 2044	898.57	1099.00	186427.93
Aug, 2044	893.30	1104.27	185323.66
Sep, 2044	888.01	1109.56	184214.10
Oct, 2044	882.69	1114.88	183099.22
Nov, 2044	877.35	1120.22	181979.00
Dec, 2044	871.98	1125.59	180853.42
Jan, 2045	866.59	1130.98	179722.44
Feb, 2045	861.17	1136.40	178586.04
Mar, 2045	855.72	1141.85	177444.19
Apr, 2045	850.25	1147.32	176296.87
May, 2045	844.76	1152.81	175144.06
Jun, 2045	839.23	1158.34	173985.72
Jul, 2045	833.68	1163.89	172821.83
Aug, 2045	828.10	1169.47	171652.37
Sep, 2045	822.50	1175.07	170477.30
Oct, 2045	816.87	1180.70	169296.60
Nov, 2045	811.21	1186.36	168110.24
Dec, 2045	805.53	1192.04	166918.20
Jan, 2046	799.82	1197.75	165720.45
Feb, 2046	794.08	1203.49	164516.95
Mar, 2046	788.31	1209.26	163307.69
Apr, 2046	782.52	1215.05	162092.64
May, 2046	776.69	1220.88	160871.76
Jun, 2046	770.84	1226.73	159645.04
Jul, 2046	764.97	1232.60	158412.43
Aug, 2046	759.06	1238.51	157173.92
Sep, 2046	753.13	1244.44	155929.48
Oct, 2046	747.16	1250.41	154679.07
Nov, 2046	741.17	1256.40	153422.67
Dec, 2046	735.15	1262.42	152160.25
Jan, 2047	729.10	1268.47	150891.78
Feb, 2047	723.02	1274.55	149617.24
Mar, 2047	716.92	1280.65	148336.58
Apr, 2047	710.78	1286.79	147049.79
May, 2047	704.61	1292.96	145756.84
Jun, 2047	698.42	1299.15	144457.68
Jul, 2047	692.19	1305.38	143152.31
Aug, 2047	685.94	1311.63	141840.67
Sep, 2047	679.65	1317.92	140522.76
Oct, 2047	673.34	1324.23	139198.53
Nov, 2047	666.99	1330.58	137867.95
Dec, 2047	660.62	1336.95	136531.00
Jan, 2048	654.21	1343.36	135187.64
Feb, 2048	647.77	1349.80	133837.84
Mar, 2048	641.31	1356.26	132481.58
Apr, 2048	634.81	1362.76	131118.82
May, 2048	628.28	1369.29	129749.52
Jun, 2048	621.72	1375.85	128373.67
Jul, 2048	615.12	1382.45	126991.22
Aug, 2048	608.50	1389.07	125602.15
Sep, 2048	601.84	1395.73	124206.43
Oct, 2048	595.16	1402.41	122804.01
Nov, 2048	588.44	1409.13	121394.88
Dec, 2048	581.68	1415.89	119978.99
Jan, 2049	574.90	1422.67	118556.32
Feb, 2049	568.08	1429.49	117126.83
Mar, 2049	561.23	1436.34	115690.50
Apr, 2049	554.35	1443.22	114247.28
May, 2049	547.43	1450.14	112797.14
Jun, 2049	540.49	1457.08	111340.06
Jul, 2049	533.50	1464.07	109875.99
Aug, 2049	526.49	1471.08	108404.91
Sep, 2049	519.44	1478.13	106926.78
Oct, 2049	512.36	1485.21	105441.57
Nov, 2049	505.24	1492.33	103949.24
Dec, 2049	498.09	1499.48	102449.76
Jan, 2050	490.91	1506.66	100943.10
Feb, 2050	483.69	1513.88	99429.21
Mar, 2050	476.43	1521.14	97908.07
Apr, 2050	469.14	1528.43	96379.65
May, 2050	461.82	1535.75	94843.89
Jun, 2050	454.46	1543.11	93300.78
Jul, 2050	447.07	1550.50	91750.28
Aug, 2050	439.64	1557.93	90192.35
Sep, 2050	432.17	1565.40	88626.95
Oct, 2050	424.67	1572.90	87054.05
Nov, 2050	417.13	1580.44	85473.61
Dec, 2050	409.56	1588.01	83885.61
Jan, 2051	401.95	1595.62	82289.99
Feb, 2051	394.31	1603.26	80686.72
Mar, 2051	386.62	1610.95	79075.78
Apr, 2051	378.90	1618.67	77457.11
May, 2051	371.15	1626.42	75830.69
Jun, 2051	363.36	1634.21	74196.48
Jul, 2051	355.52	1642.05	72554.43
Aug, 2051	347.66	1649.91	70904.52
Sep, 2051	339.75	1657.82	69246.70
Oct, 2051	331.81	1665.76	67580.94
Nov, 2051	323.83	1673.74	65907.19
Dec, 2051	315.81	1681.76	64225.43
Jan, 2052	307.75	1689.82	62535.60
Feb, 2052	299.65	1697.92	60837.68
Mar, 2052	291.51	1706.06	59131.63
Apr, 2052	283.34	1714.23	57417.40
May, 2052	275.13	1722.44	55694.95
Jun, 2052	266.87	1730.70	53964.25
Jul, 2052	258.58	1738.99	52225.26
Aug, 2052	250.25	1747.32	50477.94
Sep, 2052	241.87	1755.70	48722.24
Oct, 2052	233.46	1764.11	46958.13
Nov, 2052	225.01	1772.56	45185.57
Dec, 2052	216.51	1781.06	43404.51
Jan, 2053	207.98	1789.59	41614.92
Feb, 2053	199.40	1798.17	39816.76
Mar, 2053	190.79	1806.78	38009.98
Apr, 2053	182.13	1815.44	36194.54
May, 2053	173.43	1824.14	34370.40
Jun, 2053	164.69	1832.88	32537.52
Jul, 2053	155.91	1841.66	30695.86
Aug, 2053	147.08	1850.49	28845.37
Sep, 2053	138.22	1859.35	26986.02
Oct, 2053	129.31	1868.26	25117.76
Nov, 2053	120.36	1877.21	23240.55
Dec, 2053	111.36	1886.21	21354.34
Jan, 2054	102.32	1895.25	19459.09
Feb, 2054	93.24	1904.33	17554.76
Mar, 2054	84.12	1913.45	15641.31
Apr, 2054	74.95	1922.62	13718.69
May, 2054	65.74	1931.83	11786.85
Jun, 2054	56.48	1941.09	9845.76
Jul, 2054	47.18	1950.39	7895.37
Aug, 2054	37.83	1959.74	5935.63
Sep, 2054	28.44	1969.13	3966.50
Oct, 2054	19.01	1978.56	1987.94
Nov, 2054	9.53	1988.04	0