Mortgage Parameters

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

Mortgage Summary

Property Total:	$488,740
Down Payment	$146,622
Mortgage Amount:	$342,118
Mortgage Payment:	$1,996.51 / month
Estimated Tax:	+ $271.52 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,268.03 / month
Total Interest Paid:	$376,624.80 over 30 years
Total Tax Paid:	$97,748.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1639.32	357.19	341760.81
Dec, 2024	1637.60	358.91	341401.90
Jan, 2025	1635.88	360.63	341041.27
Feb, 2025	1634.16	362.35	340678.92
Mar, 2025	1632.42	364.09	340314.83
Apr, 2025	1630.68	365.83	339948.99
May, 2025	1628.92	367.59	339581.41
Jun, 2025	1627.16	369.35	339212.06
Jul, 2025	1625.39	371.12	338840.94
Aug, 2025	1623.61	372.90	338468.04
Sep, 2025	1621.83	374.68	338093.36
Oct, 2025	1620.03	376.48	337716.88
Nov, 2025	1618.23	378.28	337338.60
Dec, 2025	1616.41	380.10	336958.50
Jan, 2026	1614.59	381.92	336576.58
Feb, 2026	1612.76	383.75	336192.83
Mar, 2026	1610.92	385.59	335807.25
Apr, 2026	1609.08	387.43	335419.82
May, 2026	1607.22	389.29	335030.53
Jun, 2026	1605.35	391.16	334639.37
Jul, 2026	1603.48	393.03	334246.34
Aug, 2026	1601.60	394.91	333851.43
Sep, 2026	1599.70	396.81	333454.62
Oct, 2026	1597.80	398.71	333055.92
Nov, 2026	1595.89	400.62	332655.30
Dec, 2026	1593.97	402.54	332252.76
Jan, 2027	1592.04	404.47	331848.30
Feb, 2027	1590.11	406.40	331441.89
Mar, 2027	1588.16	408.35	331033.54
Apr, 2027	1586.20	410.31	330623.23
May, 2027	1584.24	412.27	330210.96
Jun, 2027	1582.26	414.25	329796.71
Jul, 2027	1580.28	416.23	329380.48
Aug, 2027	1578.28	418.23	328962.25
Sep, 2027	1576.28	420.23	328542.02
Oct, 2027	1574.26	422.25	328119.77
Nov, 2027	1572.24	424.27	327695.50
Dec, 2027	1570.21	426.30	327269.20
Jan, 2028	1568.16	428.35	326840.85
Feb, 2028	1566.11	430.40	326410.46
Mar, 2028	1564.05	432.46	325978.00
Apr, 2028	1561.98	434.53	325543.46
May, 2028	1559.90	436.61	325106.85
Jun, 2028	1557.80	438.71	324668.14
Jul, 2028	1555.70	440.81	324227.33
Aug, 2028	1553.59	442.92	323784.41
Sep, 2028	1551.47	445.04	323339.37
Oct, 2028	1549.33	447.18	322892.19
Nov, 2028	1547.19	449.32	322442.88
Dec, 2028	1545.04	451.47	321991.41
Jan, 2029	1542.88	453.63	321537.77
Feb, 2029	1540.70	455.81	321081.96
Mar, 2029	1538.52	457.99	320623.97
Apr, 2029	1536.32	460.19	320163.78
May, 2029	1534.12	462.39	319701.39
Jun, 2029	1531.90	464.61	319236.78
Jul, 2029	1529.68	466.83	318769.95
Aug, 2029	1527.44	469.07	318300.88
Sep, 2029	1525.19	471.32	317829.56
Oct, 2029	1522.93	473.58	317355.98
Nov, 2029	1520.66	475.85	316880.14
Dec, 2029	1518.38	478.13	316402.01
Jan, 2030	1516.09	480.42	315921.60
Feb, 2030	1513.79	482.72	315438.88
Mar, 2030	1511.48	485.03	314953.84
Apr, 2030	1509.15	487.36	314466.49
May, 2030	1506.82	489.69	313976.80
Jun, 2030	1504.47	492.04	313484.76
Jul, 2030	1502.11	494.40	312990.36
Aug, 2030	1499.75	496.76	312493.60
Sep, 2030	1497.37	499.14	311994.45
Oct, 2030	1494.97	501.54	311492.92
Nov, 2030	1492.57	503.94	310988.98
Dec, 2030	1490.16	506.35	310482.62
Jan, 2031	1487.73	508.78	309973.84
Feb, 2031	1485.29	511.22	309462.62
Mar, 2031	1482.84	513.67	308948.96
Apr, 2031	1480.38	516.13	308432.83
May, 2031	1477.91	518.60	307914.22
Jun, 2031	1475.42	521.09	307393.14
Jul, 2031	1472.93	523.58	306869.55
Aug, 2031	1470.42	526.09	306343.46
Sep, 2031	1467.90	528.61	305814.84
Oct, 2031	1465.36	531.15	305283.70
Nov, 2031	1462.82	533.69	304750.00
Dec, 2031	1460.26	536.25	304213.75
Jan, 2032	1457.69	538.82	303674.94
Feb, 2032	1455.11	541.40	303133.53
Mar, 2032	1452.51	544.00	302589.54
Apr, 2032	1449.91	546.60	302042.94
May, 2032	1447.29	549.22	301493.72
Jun, 2032	1444.66	551.85	300941.86
Jul, 2032	1442.01	554.50	300387.37
Aug, 2032	1439.36	557.15	299830.21
Sep, 2032	1436.69	559.82	299270.39
Oct, 2032	1434.00	562.51	298707.88
Nov, 2032	1431.31	565.20	298142.68
Dec, 2032	1428.60	567.91	297574.77
Jan, 2033	1425.88	570.63	297004.14
Feb, 2033	1423.14	573.37	296430.78
Mar, 2033	1420.40	576.11	295854.66
Apr, 2033	1417.64	578.87	295275.79
May, 2033	1414.86	581.65	294694.14
Jun, 2033	1412.08	584.43	294109.71
Jul, 2033	1409.28	587.23	293522.48
Aug, 2033	1406.46	590.05	292932.43
Sep, 2033	1403.63	592.88	292339.55
Oct, 2033	1400.79	595.72	291743.84
Nov, 2033	1397.94	598.57	291145.27
Dec, 2033	1395.07	601.44	290543.83
Jan, 2034	1392.19	604.32	289939.51
Feb, 2034	1389.29	607.22	289332.29
Mar, 2034	1386.38	610.13	288722.16
Apr, 2034	1383.46	613.05	288109.11
May, 2034	1380.52	615.99	287493.13
Jun, 2034	1377.57	618.94	286874.19
Jul, 2034	1374.61	621.90	286252.28
Aug, 2034	1371.63	624.88	285627.40
Sep, 2034	1368.63	627.88	284999.52
Oct, 2034	1365.62	630.89	284368.63
Nov, 2034	1362.60	633.91	283734.72
Dec, 2034	1359.56	636.95	283097.77
Jan, 2035	1356.51	640.00	282457.77
Feb, 2035	1353.44	643.07	281814.71
Mar, 2035	1350.36	646.15	281168.56
Apr, 2035	1347.27	649.24	280519.32
May, 2035	1344.16	652.35	279866.96
Jun, 2035	1341.03	655.48	279211.48
Jul, 2035	1337.89	658.62	278552.86
Aug, 2035	1334.73	661.78	277891.08
Sep, 2035	1331.56	664.95	277226.13
Oct, 2035	1328.38	668.13	276558.00
Nov, 2035	1325.17	671.34	275886.66
Dec, 2035	1321.96	674.55	275212.11
Jan, 2036	1318.72	677.79	274534.32
Feb, 2036	1315.48	681.03	273853.29
Mar, 2036	1312.21	684.30	273168.99
Apr, 2036	1308.93	687.58	272481.42
May, 2036	1305.64	690.87	271790.55
Jun, 2036	1302.33	694.18	271096.37
Jul, 2036	1299.00	697.51	270398.86
Aug, 2036	1295.66	700.85	269698.01
Sep, 2036	1292.30	704.21	268993.81
Oct, 2036	1288.93	707.58	268286.22
Nov, 2036	1285.54	710.97	267575.25
Dec, 2036	1282.13	714.38	266860.87
Jan, 2037	1278.71	717.80	266143.07
Feb, 2037	1275.27	721.24	265421.83
Mar, 2037	1271.81	724.70	264697.13
Apr, 2037	1268.34	728.17	263968.97
May, 2037	1264.85	731.66	263237.31
Jun, 2037	1261.35	735.16	262502.14
Jul, 2037	1257.82	738.69	261763.45
Aug, 2037	1254.28	742.23	261021.23
Sep, 2037	1250.73	745.78	260275.44
Oct, 2037	1247.15	749.36	259526.09
Nov, 2037	1243.56	752.95	258773.14
Dec, 2037	1239.95	756.56	258016.58
Jan, 2038	1236.33	760.18	257256.40
Feb, 2038	1232.69	763.82	256492.58
Mar, 2038	1229.03	767.48	255725.10
Apr, 2038	1225.35	771.16	254953.94
May, 2038	1221.65	774.86	254179.08
Jun, 2038	1217.94	778.57	253400.51
Jul, 2038	1214.21	782.30	252618.21
Aug, 2038	1210.46	786.05	251832.17
Sep, 2038	1206.70	789.81	251042.35
Oct, 2038	1202.91	793.60	250248.75
Nov, 2038	1199.11	797.40	249451.35
Dec, 2038	1195.29	801.22	248650.13
Jan, 2039	1191.45	805.06	247845.07
Feb, 2039	1187.59	808.92	247036.15
Mar, 2039	1183.71	812.80	246223.35
Apr, 2039	1179.82	816.69	245406.66
May, 2039	1175.91	820.60	244586.06
Jun, 2039	1171.97	824.54	243761.53
Jul, 2039	1168.02	828.49	242933.04
Aug, 2039	1164.05	832.46	242100.58
Sep, 2039	1160.07	836.44	241264.14
Oct, 2039	1156.06	840.45	240423.69
Nov, 2039	1152.03	844.48	239579.21
Dec, 2039	1147.98	848.53	238730.68
Jan, 2040	1143.92	852.59	237878.09
Feb, 2040	1139.83	856.68	237021.41
Mar, 2040	1135.73	860.78	236160.63
Apr, 2040	1131.60	864.91	235295.72
May, 2040	1127.46	869.05	234426.67
Jun, 2040	1123.29	873.22	233553.45
Jul, 2040	1119.11	877.40	232676.06
Aug, 2040	1114.91	881.60	231794.45
Sep, 2040	1110.68	885.83	230908.62
Oct, 2040	1106.44	890.07	230018.55
Nov, 2040	1102.17	894.34	229124.21
Dec, 2040	1097.89	898.62	228225.59
Jan, 2041	1093.58	902.93	227322.66
Feb, 2041	1089.25	907.26	226415.40
Mar, 2041	1084.91	911.60	225503.80
Apr, 2041	1080.54	915.97	224587.83
May, 2041	1076.15	920.36	223667.47
Jun, 2041	1071.74	924.77	222742.70
Jul, 2041	1067.31	929.20	221813.50
Aug, 2041	1062.86	933.65	220879.85
Sep, 2041	1058.38	938.13	219941.72
Oct, 2041	1053.89	942.62	218999.10
Nov, 2041	1049.37	947.14	218051.96
Dec, 2041	1044.83	951.68	217100.28
Jan, 2042	1040.27	956.24	216144.04
Feb, 2042	1035.69	960.82	215183.22
Mar, 2042	1031.09	965.42	214217.80
Apr, 2042	1026.46	970.05	213247.75
May, 2042	1021.81	974.70	212273.05
Jun, 2042	1017.14	979.37	211293.68
Jul, 2042	1012.45	984.06	210309.62
Aug, 2042	1007.73	988.78	209320.84
Sep, 2042	1003.00	993.51	208327.33
Oct, 2042	998.24	998.27	207329.06
Nov, 2042	993.45	1003.06	206326.00
Dec, 2042	988.65	1007.86	205318.13
Jan, 2043	983.82	1012.69	204305.44
Feb, 2043	978.96	1017.55	203287.89
Mar, 2043	974.09	1022.42	202265.47
Apr, 2043	969.19	1027.32	201238.15
May, 2043	964.27	1032.24	200205.90
Jun, 2043	959.32	1037.19	199168.71
Jul, 2043	954.35	1042.16	198126.55
Aug, 2043	949.36	1047.15	197079.40
Sep, 2043	944.34	1052.17	196027.23
Oct, 2043	939.30	1057.21	194970.02
Nov, 2043	934.23	1062.28	193907.74
Dec, 2043	929.14	1067.37	192840.37
Jan, 2044	924.03	1072.48	191767.89
Feb, 2044	918.89	1077.62	190690.26
Mar, 2044	913.72	1082.79	189607.48
Apr, 2044	908.54	1087.97	188519.50
May, 2044	903.32	1093.19	187426.32
Jun, 2044	898.08	1098.43	186327.89
Jul, 2044	892.82	1103.69	185224.20
Aug, 2044	887.53	1108.98	184115.22
Sep, 2044	882.22	1114.29	183000.93
Oct, 2044	876.88	1119.63	181881.30
Nov, 2044	871.51	1125.00	180756.31
Dec, 2044	866.12	1130.39	179625.92
Jan, 2045	860.71	1135.80	178490.12
Feb, 2045	855.27	1141.24	177348.87
Mar, 2045	849.80	1146.71	176202.16
Apr, 2045	844.30	1152.21	175049.95
May, 2045	838.78	1157.73	173892.22
Jun, 2045	833.23	1163.28	172728.95
Jul, 2045	827.66	1168.85	171560.10
Aug, 2045	822.06	1174.45	170385.65
Sep, 2045	816.43	1180.08	169205.57
Oct, 2045	810.78	1185.73	168019.83
Nov, 2045	805.10	1191.41	166828.42
Dec, 2045	799.39	1197.12	165631.30
Jan, 2046	793.65	1202.86	164428.43
Feb, 2046	787.89	1208.62	163219.81
Mar, 2046	782.09	1214.42	162005.40
Apr, 2046	776.28	1220.23	160785.16
May, 2046	770.43	1226.08	159559.08
Jun, 2046	764.55	1231.96	158327.12
Jul, 2046	758.65	1237.86	157089.27
Aug, 2046	752.72	1243.79	155845.48
Sep, 2046	746.76	1249.75	154595.72
Oct, 2046	740.77	1255.74	153339.99
Nov, 2046	734.75	1261.76	152078.23
Dec, 2046	728.71	1267.80	150810.43
Jan, 2047	722.63	1273.88	149536.55
Feb, 2047	716.53	1279.98	148256.57
Mar, 2047	710.40	1286.11	146970.46
Apr, 2047	704.23	1292.28	145678.18
May, 2047	698.04	1298.47	144379.71
Jun, 2047	691.82	1304.69	143075.02
Jul, 2047	685.57	1310.94	141764.08
Aug, 2047	679.29	1317.22	140446.85
Sep, 2047	672.97	1323.54	139123.32
Oct, 2047	666.63	1329.88	137793.44
Nov, 2047	660.26	1336.25	136457.19
Dec, 2047	653.86	1342.65	135114.54
Jan, 2048	647.42	1349.09	133765.45
Feb, 2048	640.96	1355.55	132409.90
Mar, 2048	634.46	1362.05	131047.86
Apr, 2048	627.94	1368.57	129679.28
May, 2048	621.38	1375.13	128304.15
Jun, 2048	614.79	1381.72	126922.44
Jul, 2048	608.17	1388.34	125534.10
Aug, 2048	601.52	1394.99	124139.10
Sep, 2048	594.83	1401.68	122737.43
Oct, 2048	588.12	1408.39	121329.03
Nov, 2048	581.37	1415.14	119913.89
Dec, 2048	574.59	1421.92	118491.97
Jan, 2049	567.77	1428.74	117063.23
Feb, 2049	560.93	1435.58	115627.65
Mar, 2049	554.05	1442.46	114185.19
Apr, 2049	547.14	1449.37	112735.82
May, 2049	540.19	1456.32	111279.50
Jun, 2049	533.21	1463.30	109816.20
Jul, 2049	526.20	1470.31	108345.90
Aug, 2049	519.16	1477.35	106868.54
Sep, 2049	512.08	1484.43	105384.11
Oct, 2049	504.97	1491.54	103892.57
Nov, 2049	497.82	1498.69	102393.88
Dec, 2049	490.64	1505.87	100888.00
Jan, 2050	483.42	1513.09	99374.92
Feb, 2050	476.17	1520.34	97854.58
Mar, 2050	468.89	1527.62	96326.95
Apr, 2050	461.57	1534.94	94792.01
May, 2050	454.21	1542.30	93249.71
Jun, 2050	446.82	1549.69	91700.02
Jul, 2050	439.40	1557.11	90142.91
Aug, 2050	431.93	1564.58	88578.33
Sep, 2050	424.44	1572.07	87006.26
Oct, 2050	416.91	1579.60	85426.66
Nov, 2050	409.34	1587.17	83839.48
Dec, 2050	401.73	1594.78	82244.70
Jan, 2051	394.09	1602.42	80642.28
Feb, 2051	386.41	1610.10	79032.18
Mar, 2051	378.70	1617.81	77414.37
Apr, 2051	370.94	1625.57	75788.80
May, 2051	363.15	1633.36	74155.45
Jun, 2051	355.33	1641.18	72514.27
Jul, 2051	347.46	1649.05	70865.22
Aug, 2051	339.56	1656.95	69208.27
Sep, 2051	331.62	1664.89	67543.39
Oct, 2051	323.65	1672.86	65870.52
Nov, 2051	315.63	1680.88	64189.64
Dec, 2051	307.58	1688.93	62500.71
Jan, 2052	299.48	1697.03	60803.68
Feb, 2052	291.35	1705.16	59098.52
Mar, 2052	283.18	1713.33	57385.19
Apr, 2052	274.97	1721.54	55663.65
May, 2052	266.72	1729.79	53933.86
Jun, 2052	258.43	1738.08	52195.79
Jul, 2052	250.10	1746.41	50449.38
Aug, 2052	241.74	1754.77	48694.61
Sep, 2052	233.33	1763.18	46931.43
Oct, 2052	224.88	1771.63	45159.80
Nov, 2052	216.39	1780.12	43379.68
Dec, 2052	207.86	1788.65	41591.03
Jan, 2053	199.29	1797.22	39793.81
Feb, 2053	190.68	1805.83	37987.98
Mar, 2053	182.03	1814.48	36173.49
Apr, 2053	173.33	1823.18	34350.31
May, 2053	164.60	1831.91	32518.40
Jun, 2053	155.82	1840.69	30677.71
Jul, 2053	147.00	1849.51	28828.19
Aug, 2053	138.14	1858.37	26969.82
Sep, 2053	129.23	1867.28	25102.54
Oct, 2053	120.28	1876.23	23226.31
Nov, 2053	111.29	1885.22	21341.09
Dec, 2053	102.26	1894.25	19446.84
Jan, 2054	93.18	1903.33	17543.52
Feb, 2054	84.06	1912.45	15631.07
Mar, 2054	74.90	1921.61	13709.46
Apr, 2054	65.69	1930.82	11778.64
May, 2054	56.44	1940.07	9838.57
Jun, 2054	47.14	1949.37	7889.20
Jul, 2054	37.80	1958.71	5930.49
Aug, 2054	28.42	1968.09	3962.40
Sep, 2054	18.99	1977.52	1984.88
Oct, 2054	9.51	1987.00	0