Mortgage Parameters

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

Mortgage Summary

Property Total:	$446,670
Down Payment	$134,001
Mortgage Amount:	$312,669
Mortgage Payment:	$1,824.65 / month
Estimated Tax:	+ $248.15 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,072.80 / month
Total Interest Paid:	$344,205.00 over 30 years
Total Tax Paid:	$89,334.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1498.21	326.44	312342.56
Dec, 2024	1496.64	328.01	312014.55
Jan, 2025	1495.07	329.58	311684.97
Feb, 2025	1493.49	331.16	311353.81
Mar, 2025	1491.90	332.75	311021.06
Apr, 2025	1490.31	334.34	310686.72
May, 2025	1488.71	335.94	310350.78
Jun, 2025	1487.10	337.55	310013.22
Jul, 2025	1485.48	339.17	309674.05
Aug, 2025	1483.85	340.80	309333.26
Sep, 2025	1482.22	342.43	308990.83
Oct, 2025	1480.58	344.07	308646.76
Nov, 2025	1478.93	345.72	308301.05
Dec, 2025	1477.28	347.37	307953.67
Jan, 2026	1475.61	349.04	307604.63
Feb, 2026	1473.94	350.71	307253.92
Mar, 2026	1472.26	352.39	306901.53
Apr, 2026	1470.57	354.08	306547.45
May, 2026	1468.87	355.78	306191.67
Jun, 2026	1467.17	357.48	305834.19
Jul, 2026	1465.46	359.19	305475.00
Aug, 2026	1463.73	360.92	305114.08
Sep, 2026	1462.00	362.65	304751.44
Oct, 2026	1460.27	364.38	304387.05
Nov, 2026	1458.52	366.13	304020.92
Dec, 2026	1456.77	367.88	303653.04
Jan, 2027	1455.00	369.65	303283.40
Feb, 2027	1453.23	371.42	302911.98
Mar, 2027	1451.45	373.20	302538.78
Apr, 2027	1449.66	374.99	302163.80
May, 2027	1447.87	376.78	301787.01
Jun, 2027	1446.06	378.59	301408.43
Jul, 2027	1444.25	380.40	301028.03
Aug, 2027	1442.43	382.22	300645.80
Sep, 2027	1440.59	384.06	300261.75
Oct, 2027	1438.75	385.90	299875.85
Nov, 2027	1436.91	387.74	299488.11
Dec, 2027	1435.05	389.60	299098.50
Jan, 2028	1433.18	391.47	298707.03
Feb, 2028	1431.30	393.35	298313.69
Mar, 2028	1429.42	395.23	297918.46
Apr, 2028	1427.53	397.12	297521.33
May, 2028	1425.62	399.03	297122.31
Jun, 2028	1423.71	400.94	296721.37
Jul, 2028	1421.79	402.86	296318.51
Aug, 2028	1419.86	404.79	295913.72
Sep, 2028	1417.92	406.73	295506.99
Oct, 2028	1415.97	408.68	295098.31
Nov, 2028	1414.01	410.64	294687.67
Dec, 2028	1412.05	412.60	294275.07
Jan, 2029	1410.07	414.58	293860.48
Feb, 2029	1408.08	416.57	293443.92
Mar, 2029	1406.09	418.56	293025.35
Apr, 2029	1404.08	420.57	292604.78
May, 2029	1402.06	422.59	292182.20
Jun, 2029	1400.04	424.61	291757.58
Jul, 2029	1398.01	426.64	291330.94
Aug, 2029	1395.96	428.69	290902.25
Sep, 2029	1393.91	430.74	290471.51
Oct, 2029	1391.84	432.81	290038.70
Nov, 2029	1389.77	434.88	289603.82
Dec, 2029	1387.68	436.97	289166.85
Jan, 2030	1385.59	439.06	288727.79
Feb, 2030	1383.49	441.16	288286.63
Mar, 2030	1381.37	443.28	287843.36
Apr, 2030	1379.25	445.40	287397.96
May, 2030	1377.12	447.53	286950.42
Jun, 2030	1374.97	449.68	286500.74
Jul, 2030	1372.82	451.83	286048.91
Aug, 2030	1370.65	454.00	285594.91
Sep, 2030	1368.48	456.17	285138.73
Oct, 2030	1366.29	458.36	284680.37
Nov, 2030	1364.09	460.56	284219.82
Dec, 2030	1361.89	462.76	283757.05
Jan, 2031	1359.67	464.98	283292.07
Feb, 2031	1357.44	467.21	282824.86
Mar, 2031	1355.20	469.45	282355.42
Apr, 2031	1352.95	471.70	281883.72
May, 2031	1350.69	473.96	281409.76
Jun, 2031	1348.42	476.23	280933.53
Jul, 2031	1346.14	478.51	280455.02
Aug, 2031	1343.85	480.80	279974.22
Sep, 2031	1341.54	483.11	279491.11
Oct, 2031	1339.23	485.42	279005.69
Nov, 2031	1336.90	487.75	278517.94
Dec, 2031	1334.57	490.08	278027.86
Jan, 2032	1332.22	492.43	277535.43
Feb, 2032	1329.86	494.79	277040.63
Mar, 2032	1327.49	497.16	276543.47
Apr, 2032	1325.10	499.55	276043.92
May, 2032	1322.71	501.94	275541.98
Jun, 2032	1320.31	504.34	275037.64
Jul, 2032	1317.89	506.76	274530.88
Aug, 2032	1315.46	509.19	274021.69
Sep, 2032	1313.02	511.63	273510.06
Oct, 2032	1310.57	514.08	272995.98
Nov, 2032	1308.11	516.54	272479.43
Dec, 2032	1305.63	519.02	271960.42
Jan, 2033	1303.14	521.51	271438.91
Feb, 2033	1300.64	524.01	270914.90
Mar, 2033	1298.13	526.52	270388.39
Apr, 2033	1295.61	529.04	269859.35
May, 2033	1293.08	531.57	269327.77
Jun, 2033	1290.53	534.12	268793.65
Jul, 2033	1287.97	536.68	268256.97
Aug, 2033	1285.40	539.25	267717.72
Sep, 2033	1282.81	541.84	267175.89
Oct, 2033	1280.22	544.43	266631.45
Nov, 2033	1277.61	547.04	266084.41
Dec, 2033	1274.99	549.66	265534.75
Jan, 2034	1272.35	552.30	264982.45
Feb, 2034	1269.71	554.94	264427.51
Mar, 2034	1267.05	557.60	263869.91
Apr, 2034	1264.38	560.27	263309.64
May, 2034	1261.69	562.96	262746.68
Jun, 2034	1258.99	565.66	262181.02
Jul, 2034	1256.28	568.37	261612.66
Aug, 2034	1253.56	571.09	261041.57
Sep, 2034	1250.82	573.83	260467.74
Oct, 2034	1248.07	576.58	259891.17
Nov, 2034	1245.31	579.34	259311.83
Dec, 2034	1242.54	582.11	258729.71
Jan, 2035	1239.75	584.90	258144.81
Feb, 2035	1236.94	587.71	257557.10
Mar, 2035	1234.13	590.52	256966.58
Apr, 2035	1231.30	593.35	256373.23
May, 2035	1228.46	596.19	255777.04
Jun, 2035	1225.60	599.05	255177.98
Jul, 2035	1222.73	601.92	254576.06
Aug, 2035	1219.84	604.81	253971.26
Sep, 2035	1216.95	607.70	253363.55
Oct, 2035	1214.03	610.62	252752.93
Nov, 2035	1211.11	613.54	252139.39
Dec, 2035	1208.17	616.48	251522.91
Jan, 2036	1205.21	619.44	250903.47
Feb, 2036	1202.25	622.40	250281.07
Mar, 2036	1199.26	625.39	249655.68
Apr, 2036	1196.27	628.38	249027.30
May, 2036	1193.26	631.39	248395.91
Jun, 2036	1190.23	634.42	247761.49
Jul, 2036	1187.19	637.46	247124.03
Aug, 2036	1184.14	640.51	246483.51
Sep, 2036	1181.07	643.58	245839.93
Oct, 2036	1177.98	646.67	245193.26
Nov, 2036	1174.88	649.77	244543.50
Dec, 2036	1171.77	652.88	243890.62
Jan, 2037	1168.64	656.01	243234.61
Feb, 2037	1165.50	659.15	242575.46
Mar, 2037	1162.34	662.31	241913.15
Apr, 2037	1159.17	665.48	241247.67
May, 2037	1155.98	668.67	240579.00
Jun, 2037	1152.77	671.88	239907.12
Jul, 2037	1149.55	675.10	239232.03
Aug, 2037	1146.32	678.33	238553.70
Sep, 2037	1143.07	681.58	237872.12
Oct, 2037	1139.80	684.85	237187.27
Nov, 2037	1136.52	688.13	236499.14
Dec, 2037	1133.23	691.42	235807.72
Jan, 2038	1129.91	694.74	235112.98
Feb, 2038	1126.58	698.07	234414.91
Mar, 2038	1123.24	701.41	233713.50
Apr, 2038	1119.88	704.77	233008.73
May, 2038	1116.50	708.15	232300.58
Jun, 2038	1113.11	711.54	231589.03
Jul, 2038	1109.70	714.95	230874.08
Aug, 2038	1106.27	718.38	230155.70
Sep, 2038	1102.83	721.82	229433.88
Oct, 2038	1099.37	725.28	228708.60
Nov, 2038	1095.90	728.75	227979.85
Dec, 2038	1092.40	732.25	227247.60
Jan, 2039	1088.89	735.76	226511.85
Feb, 2039	1085.37	739.28	225772.57
Mar, 2039	1081.83	742.82	225029.74
Apr, 2039	1078.27	746.38	224283.36
May, 2039	1074.69	749.96	223533.40
Jun, 2039	1071.10	753.55	222779.85
Jul, 2039	1067.49	757.16	222022.69
Aug, 2039	1063.86	760.79	221261.90
Sep, 2039	1060.21	764.44	220497.46
Oct, 2039	1056.55	768.10	219729.36
Nov, 2039	1052.87	771.78	218957.58
Dec, 2039	1049.17	775.48	218182.10
Jan, 2040	1045.46	779.19	217402.91
Feb, 2040	1041.72	782.93	216619.98
Mar, 2040	1037.97	786.68	215833.30
Apr, 2040	1034.20	790.45	215042.85
May, 2040	1030.41	794.24	214248.61
Jun, 2040	1026.61	798.04	213450.57
Jul, 2040	1022.78	801.87	212648.71
Aug, 2040	1018.94	805.71	211843.00
Sep, 2040	1015.08	809.57	211033.43
Oct, 2040	1011.20	813.45	210219.98
Nov, 2040	1007.30	817.35	209402.63
Dec, 2040	1003.39	821.26	208581.37
Jan, 2041	999.45	825.20	207756.17
Feb, 2041	995.50	829.15	206927.02
Mar, 2041	991.53	833.12	206093.90
Apr, 2041	987.53	837.12	205256.78
May, 2041	983.52	841.13	204415.65
Jun, 2041	979.49	845.16	203570.50
Jul, 2041	975.44	849.21	202721.29
Aug, 2041	971.37	853.28	201868.01
Sep, 2041	967.28	857.37	201010.64
Oct, 2041	963.18	861.47	200149.17
Nov, 2041	959.05	865.60	199283.57
Dec, 2041	954.90	869.75	198413.82
Jan, 2042	950.73	873.92	197539.90
Feb, 2042	946.55	878.10	196661.80
Mar, 2042	942.34	882.31	195779.48
Apr, 2042	938.11	886.54	194892.94
May, 2042	933.86	890.79	194002.16
Jun, 2042	929.59	895.06	193107.10
Jul, 2042	925.30	899.35	192207.76
Aug, 2042	921.00	903.65	191304.10
Sep, 2042	916.67	907.98	190396.12
Oct, 2042	912.31	912.34	189483.78
Nov, 2042	907.94	916.71	188567.07
Dec, 2042	903.55	921.10	187645.97
Jan, 2043	899.14	925.51	186720.46
Feb, 2043	894.70	929.95	185790.51
Mar, 2043	890.25	934.40	184856.11
Apr, 2043	885.77	938.88	183917.23
May, 2043	881.27	943.38	182973.85
Jun, 2043	876.75	947.90	182025.95
Jul, 2043	872.21	952.44	181073.51
Aug, 2043	867.64	957.01	180116.50
Sep, 2043	863.06	961.59	179154.91
Oct, 2043	858.45	966.20	178188.71
Nov, 2043	853.82	970.83	177217.88
Dec, 2043	849.17	975.48	176242.40
Jan, 2044	844.49	980.16	175262.24
Feb, 2044	839.80	984.85	174277.39
Mar, 2044	835.08	989.57	173287.82
Apr, 2044	830.34	994.31	172293.51
May, 2044	825.57	999.08	171294.43
Jun, 2044	820.79	1003.86	170290.57
Jul, 2044	815.98	1008.67	169281.89
Aug, 2044	811.14	1013.51	168268.39
Sep, 2044	806.29	1018.36	167250.02
Oct, 2044	801.41	1023.24	166226.78
Nov, 2044	796.50	1028.15	165198.63
Dec, 2044	791.58	1033.07	164165.56
Jan, 2045	786.63	1038.02	163127.53
Feb, 2045	781.65	1043.00	162084.54
Mar, 2045	776.66	1047.99	161036.54
Apr, 2045	771.63	1053.02	159983.53
May, 2045	766.59	1058.06	158925.46
Jun, 2045	761.52	1063.13	157862.33
Jul, 2045	756.42	1068.23	156794.11
Aug, 2045	751.31	1073.34	155720.76
Sep, 2045	746.16	1078.49	154642.27
Oct, 2045	740.99	1083.66	153558.62
Nov, 2045	735.80	1088.85	152469.77
Dec, 2045	730.58	1094.07	151375.70
Jan, 2046	725.34	1099.31	150276.39
Feb, 2046	720.07	1104.58	149171.82
Mar, 2046	714.78	1109.87	148061.95
Apr, 2046	709.46	1115.19	146946.76
May, 2046	704.12	1120.53	145826.23
Jun, 2046	698.75	1125.90	144700.33
Jul, 2046	693.36	1131.29	143569.04
Aug, 2046	687.93	1136.72	142432.33
Sep, 2046	682.49	1142.16	141290.16
Oct, 2046	677.02	1147.63	140142.53
Nov, 2046	671.52	1153.13	138989.40
Dec, 2046	665.99	1158.66	137830.74
Jan, 2047	660.44	1164.21	136666.53
Feb, 2047	654.86	1169.79	135496.74
Mar, 2047	649.26	1175.39	134321.34
Apr, 2047	643.62	1181.03	133140.31
May, 2047	637.96	1186.69	131953.63
Jun, 2047	632.28	1192.37	130761.26
Jul, 2047	626.56	1198.09	129563.17
Aug, 2047	620.82	1203.83	128359.34
Sep, 2047	615.06	1209.59	127149.75
Oct, 2047	609.26	1215.39	125934.36
Nov, 2047	603.44	1221.21	124713.14
Dec, 2047	597.58	1227.07	123486.08
Jan, 2048	591.70	1232.95	122253.13
Feb, 2048	585.80	1238.85	121014.28
Mar, 2048	579.86	1244.79	119769.49
Apr, 2048	573.90	1250.75	118518.73
May, 2048	567.90	1256.75	117261.99
Jun, 2048	561.88	1262.77	115999.22
Jul, 2048	555.83	1268.82	114730.40
Aug, 2048	549.75	1274.90	113455.50
Sep, 2048	543.64	1281.01	112174.49
Oct, 2048	537.50	1287.15	110887.34
Nov, 2048	531.34	1293.31	109594.02
Dec, 2048	525.14	1299.51	108294.51
Jan, 2049	518.91	1305.74	106988.77
Feb, 2049	512.65	1312.00	105676.78
Mar, 2049	506.37	1318.28	104358.50
Apr, 2049	500.05	1324.60	103033.90
May, 2049	493.70	1330.95	101702.95
Jun, 2049	487.33	1337.32	100365.63
Jul, 2049	480.92	1343.73	99021.90
Aug, 2049	474.48	1350.17	97671.73
Sep, 2049	468.01	1356.64	96315.09
Oct, 2049	461.51	1363.14	94951.95
Nov, 2049	454.98	1369.67	93582.27
Dec, 2049	448.42	1376.23	92206.04
Jan, 2050	441.82	1382.83	90823.21
Feb, 2050	435.19	1389.46	89433.75
Mar, 2050	428.54	1396.11	88037.64
Apr, 2050	421.85	1402.80	86634.84
May, 2050	415.13	1409.52	85225.31
Jun, 2050	408.37	1416.28	83809.03
Jul, 2050	401.58	1423.07	82385.97
Aug, 2050	394.77	1429.88	80956.09
Sep, 2050	387.91	1436.74	79519.35
Oct, 2050	381.03	1443.62	78075.73
Nov, 2050	374.11	1450.54	76625.19
Dec, 2050	367.16	1457.49	75167.71
Jan, 2051	360.18	1464.47	73703.23
Feb, 2051	353.16	1471.49	72231.75
Mar, 2051	346.11	1478.54	70753.21
Apr, 2051	339.03	1485.62	69267.58
May, 2051	331.91	1492.74	67774.84
Jun, 2051	324.75	1499.90	66274.94
Jul, 2051	317.57	1507.08	64767.86
Aug, 2051	310.35	1514.30	63253.56
Sep, 2051	303.09	1521.56	61732.00
Oct, 2051	295.80	1528.85	60203.15
Nov, 2051	288.47	1536.18	58666.97
Dec, 2051	281.11	1543.54	57123.43
Jan, 2052	273.72	1550.93	55572.50
Feb, 2052	266.28	1558.37	54014.13
Mar, 2052	258.82	1565.83	52448.30
Apr, 2052	251.31	1573.34	50874.97
May, 2052	243.78	1580.87	49294.09
Jun, 2052	236.20	1588.45	47705.64
Jul, 2052	228.59	1596.06	46109.58
Aug, 2052	220.94	1603.71	44505.87
Sep, 2052	213.26	1611.39	42894.48
Oct, 2052	205.54	1619.11	41275.37
Nov, 2052	197.78	1626.87	39648.50
Dec, 2052	189.98	1634.67	38013.83
Jan, 2053	182.15	1642.50	36371.33
Feb, 2053	174.28	1650.37	34720.96
Mar, 2053	166.37	1658.28	33062.68
Apr, 2053	158.43	1666.22	31396.45
May, 2053	150.44	1674.21	29722.24
Jun, 2053	142.42	1682.23	28040.01
Jul, 2053	134.36	1690.29	26349.72
Aug, 2053	126.26	1698.39	24651.33
Sep, 2053	118.12	1706.53	22944.80
Oct, 2053	109.94	1714.71	21230.10
Nov, 2053	101.73	1722.92	19507.17
Dec, 2053	93.47	1731.18	17776.00
Jan, 2054	85.18	1739.47	16036.52
Feb, 2054	76.84	1747.81	14288.71
Mar, 2054	68.47	1756.18	12532.53
Apr, 2054	60.05	1764.60	10767.93
May, 2054	51.60	1773.05	8994.88
Jun, 2054	43.10	1781.55	7213.33
Jul, 2054	34.56	1790.09	5423.24
Aug, 2054	25.99	1798.66	3624.58
Sep, 2054	17.37	1807.28	1817.30
Oct, 2054	8.71	1815.94	1.35