Mortgage Parameters

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

Mortgage Summary

Property Total:	$481,000
Down Payment	$144,300
Mortgage Amount:	$336,700
Mortgage Payment:	$1,964.89 / month
Estimated Tax:	+ $267.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,232.11 / month
Total Interest Paid:	$370,659.60 over 30 years
Total Tax Paid:	$96,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1613.35	351.54	336348.46
May, 2025	1611.67	353.22	335995.24
Jun, 2025	1609.98	354.91	335640.33
Jul, 2025	1608.28	356.61	335283.72
Aug, 2025	1606.57	358.32	334925.40
Sep, 2025	1604.85	360.04	334565.36
Oct, 2025	1603.13	361.76	334203.59
Nov, 2025	1601.39	363.50	333840.09
Dec, 2025	1599.65	365.24	333474.85
Jan, 2026	1597.90	366.99	333107.87
Feb, 2026	1596.14	368.75	332739.12
Mar, 2026	1594.37	370.52	332368.60
Apr, 2026	1592.60	372.29	331996.31
May, 2026	1590.82	374.07	331622.24
Jun, 2026	1589.02	375.87	331246.37
Jul, 2026	1587.22	377.67	330868.70
Aug, 2026	1585.41	379.48	330489.22
Sep, 2026	1583.59	381.30	330107.93
Oct, 2026	1581.77	383.12	329724.81
Nov, 2026	1579.93	384.96	329339.85
Dec, 2026	1578.09	386.80	328953.04
Jan, 2027	1576.23	388.66	328564.39
Feb, 2027	1574.37	390.52	328173.87
Mar, 2027	1572.50	392.39	327781.48
Apr, 2027	1570.62	394.27	327387.21
May, 2027	1568.73	396.16	326991.05
Jun, 2027	1566.83	398.06	326592.99
Jul, 2027	1564.92	399.97	326193.03
Aug, 2027	1563.01	401.88	325791.14
Sep, 2027	1561.08	403.81	325387.34
Oct, 2027	1559.15	405.74	324981.59
Nov, 2027	1557.20	407.69	324573.91
Dec, 2027	1555.25	409.64	324164.27
Jan, 2028	1553.29	411.60	323752.66
Feb, 2028	1551.31	413.58	323339.09
Mar, 2028	1549.33	415.56	322923.53
Apr, 2028	1547.34	417.55	322505.98
May, 2028	1545.34	419.55	322086.44
Jun, 2028	1543.33	421.56	321664.88
Jul, 2028	1541.31	423.58	321241.30
Aug, 2028	1539.28	425.61	320815.69
Sep, 2028	1537.24	427.65	320388.04
Oct, 2028	1535.19	429.70	319958.34
Nov, 2028	1533.13	431.76	319526.59
Dec, 2028	1531.06	433.83	319092.76
Jan, 2029	1528.99	435.90	318656.86
Feb, 2029	1526.90	437.99	318218.87
Mar, 2029	1524.80	440.09	317778.77
Apr, 2029	1522.69	442.20	317336.57
May, 2029	1520.57	444.32	316892.25
Jun, 2029	1518.44	446.45	316445.81
Jul, 2029	1516.30	448.59	315997.22
Aug, 2029	1514.15	450.74	315546.48
Sep, 2029	1511.99	452.90	315093.59
Oct, 2029	1509.82	455.07	314638.52
Nov, 2029	1507.64	457.25	314181.27
Dec, 2029	1505.45	459.44	313721.84
Jan, 2030	1503.25	461.64	313260.20
Feb, 2030	1501.04	463.85	312796.34
Mar, 2030	1498.82	466.07	312330.27
Apr, 2030	1496.58	468.31	311861.96
May, 2030	1494.34	470.55	311391.41
Jun, 2030	1492.08	472.81	310918.60
Jul, 2030	1489.82	475.07	310443.53
Aug, 2030	1487.54	477.35	309966.18
Sep, 2030	1485.25	479.64	309486.55
Oct, 2030	1482.96	481.93	309004.62
Nov, 2030	1480.65	484.24	308520.37
Dec, 2030	1478.33	486.56	308033.81
Jan, 2031	1476.00	488.89	307544.92
Feb, 2031	1473.65	491.24	307053.68
Mar, 2031	1471.30	493.59	306560.09
Apr, 2031	1468.93	495.96	306064.13
May, 2031	1466.56	498.33	305565.80
Jun, 2031	1464.17	500.72	305065.08
Jul, 2031	1461.77	503.12	304561.96
Aug, 2031	1459.36	505.53	304056.43
Sep, 2031	1456.94	507.95	303548.47
Oct, 2031	1454.50	510.39	303038.09
Nov, 2031	1452.06	512.83	302525.25
Dec, 2031	1449.60	515.29	302009.96
Jan, 2032	1447.13	517.76	301492.21
Feb, 2032	1444.65	520.24	300971.97
Mar, 2032	1442.16	522.73	300449.23
Apr, 2032	1439.65	525.24	299924.00
May, 2032	1437.14	527.75	299396.24
Jun, 2032	1434.61	530.28	298865.96
Jul, 2032	1432.07	532.82	298333.13
Aug, 2032	1429.51	535.38	297797.76
Sep, 2032	1426.95	537.94	297259.82
Oct, 2032	1424.37	540.52	296719.30
Nov, 2032	1421.78	543.11	296176.19
Dec, 2032	1419.18	545.71	295630.47
Jan, 2033	1416.56	548.33	295082.15
Feb, 2033	1413.94	550.95	294531.19
Mar, 2033	1411.30	553.59	293977.60
Apr, 2033	1408.64	556.25	293421.35
May, 2033	1405.98	558.91	292862.44
Jun, 2033	1403.30	561.59	292300.85
Jul, 2033	1400.61	564.28	291736.56
Aug, 2033	1397.90	566.99	291169.58
Sep, 2033	1395.19	569.70	290599.88
Oct, 2033	1392.46	572.43	290027.44
Nov, 2033	1389.71	575.18	289452.27
Dec, 2033	1386.96	577.93	288874.34
Jan, 2034	1384.19	580.70	288293.64
Feb, 2034	1381.41	583.48	287710.15
Mar, 2034	1378.61	586.28	287123.87
Apr, 2034	1375.80	589.09	286534.79
May, 2034	1372.98	591.91	285942.88
Jun, 2034	1370.14	594.75	285348.13
Jul, 2034	1367.29	597.60	284750.53
Aug, 2034	1364.43	600.46	284150.07
Sep, 2034	1361.55	603.34	283546.73
Oct, 2034	1358.66	606.23	282940.50
Nov, 2034	1355.76	609.13	282331.37
Dec, 2034	1352.84	612.05	281719.32
Jan, 2035	1349.91	614.98	281104.33
Feb, 2035	1346.96	617.93	280486.40
Mar, 2035	1344.00	620.89	279865.51
Apr, 2035	1341.02	623.87	279241.64
May, 2035	1338.03	626.86	278614.79
Jun, 2035	1335.03	629.86	277984.92
Jul, 2035	1332.01	632.88	277352.05
Aug, 2035	1328.98	635.91	276716.13
Sep, 2035	1325.93	638.96	276077.18
Oct, 2035	1322.87	642.02	275435.16
Nov, 2035	1319.79	645.10	274790.06
Dec, 2035	1316.70	648.19	274141.87
Jan, 2036	1313.60	651.29	273490.58
Feb, 2036	1310.48	654.41	272836.16
Mar, 2036	1307.34	657.55	272178.61
Apr, 2036	1304.19	660.70	271517.91
May, 2036	1301.02	663.87	270854.05
Jun, 2036	1297.84	667.05	270187.00
Jul, 2036	1294.65	670.24	269516.75
Aug, 2036	1291.43	673.46	268843.30
Sep, 2036	1288.21	676.68	268166.62
Oct, 2036	1284.97	679.92	267486.69
Nov, 2036	1281.71	683.18	266803.51
Dec, 2036	1278.43	686.46	266117.05
Jan, 2037	1275.14	689.75	265427.31
Feb, 2037	1271.84	693.05	264734.25
Mar, 2037	1268.52	696.37	264037.88
Apr, 2037	1265.18	699.71	263338.17
May, 2037	1261.83	703.06	262635.11
Jun, 2037	1258.46	706.43	261928.68
Jul, 2037	1255.07	709.82	261218.87
Aug, 2037	1251.67	713.22	260505.65
Sep, 2037	1248.26	716.63	259789.02
Oct, 2037	1244.82	720.07	259068.95
Nov, 2037	1241.37	723.52	258345.43
Dec, 2037	1237.91	726.98	257618.45
Jan, 2038	1234.42	730.47	256887.98
Feb, 2038	1230.92	733.97	256154.01
Mar, 2038	1227.40	737.49	255416.53
Apr, 2038	1223.87	741.02	254675.51
May, 2038	1220.32	744.57	253930.94
Jun, 2038	1216.75	748.14	253182.80
Jul, 2038	1213.17	751.72	252431.08
Aug, 2038	1209.57	755.32	251675.75
Sep, 2038	1205.95	758.94	250916.81
Oct, 2038	1202.31	762.58	250154.23
Nov, 2038	1198.66	766.23	249387.99
Dec, 2038	1194.98	769.91	248618.09
Jan, 2039	1191.30	773.59	247844.49
Feb, 2039	1187.59	777.30	247067.19
Mar, 2039	1183.86	781.03	246286.16
Apr, 2039	1180.12	784.77	245501.40
May, 2039	1176.36	788.53	244712.87
Jun, 2039	1172.58	792.31	243920.56
Jul, 2039	1168.79	796.10	243124.46
Aug, 2039	1164.97	799.92	242324.54
Sep, 2039	1161.14	803.75	241520.79
Oct, 2039	1157.29	807.60	240713.18
Nov, 2039	1153.42	811.47	239901.71
Dec, 2039	1149.53	815.36	239086.35
Jan, 2040	1145.62	819.27	238267.08
Feb, 2040	1141.70	823.19	237443.89
Mar, 2040	1137.75	827.14	236616.75
Apr, 2040	1133.79	831.10	235785.65
May, 2040	1129.81	835.08	234950.56
Jun, 2040	1125.80	839.09	234111.48
Jul, 2040	1121.78	843.11	233268.37
Aug, 2040	1117.74	847.15	232421.23
Sep, 2040	1113.69	851.20	231570.02
Oct, 2040	1109.61	855.28	230714.74
Nov, 2040	1105.51	859.38	229855.36
Dec, 2040	1101.39	863.50	228991.86
Jan, 2041	1097.25	867.64	228124.22
Feb, 2041	1093.10	871.79	227252.42
Mar, 2041	1088.92	875.97	226376.45
Apr, 2041	1084.72	880.17	225496.28
May, 2041	1080.50	884.39	224611.90
Jun, 2041	1076.27	888.62	223723.27
Jul, 2041	1072.01	892.88	222830.39
Aug, 2041	1067.73	897.16	221933.23
Sep, 2041	1063.43	901.46	221031.77
Oct, 2041	1059.11	905.78	220125.99
Nov, 2041	1054.77	910.12	219215.87
Dec, 2041	1050.41	914.48	218301.39
Jan, 2042	1046.03	918.86	217382.53
Feb, 2042	1041.62	923.27	216459.26
Mar, 2042	1037.20	927.69	215531.57
Apr, 2042	1032.76	932.13	214599.44
May, 2042	1028.29	936.60	213662.84
Jun, 2042	1023.80	941.09	212721.75
Jul, 2042	1019.29	945.60	211776.15
Aug, 2042	1014.76	950.13	210826.02
Sep, 2042	1010.21	954.68	209871.34
Oct, 2042	1005.63	959.26	208912.08
Nov, 2042	1001.04	963.85	207948.23
Dec, 2042	996.42	968.47	206979.76
Jan, 2043	991.78	973.11	206006.64
Feb, 2043	987.12	977.77	205028.87
Mar, 2043	982.43	982.46	204046.41
Apr, 2043	977.72	987.17	203059.24
May, 2043	972.99	991.90	202067.34
Jun, 2043	968.24	996.65	201070.69
Jul, 2043	963.46	1001.43	200069.27
Aug, 2043	958.67	1006.22	199063.04
Sep, 2043	953.84	1011.05	198052.00
Oct, 2043	949.00	1015.89	197036.10
Nov, 2043	944.13	1020.76	196015.35
Dec, 2043	939.24	1025.65	194989.70
Jan, 2044	934.33	1030.56	193959.13
Feb, 2044	929.39	1035.50	192923.63
Mar, 2044	924.43	1040.46	191883.17
Apr, 2044	919.44	1045.45	190837.72
May, 2044	914.43	1050.46	189787.26
Jun, 2044	909.40	1055.49	188731.76
Jul, 2044	904.34	1060.55	187671.21
Aug, 2044	899.26	1065.63	186605.58
Sep, 2044	894.15	1070.74	185534.84
Oct, 2044	889.02	1075.87	184458.97
Nov, 2044	883.87	1081.02	183377.95
Dec, 2044	878.69	1086.20	182291.75
Jan, 2045	873.48	1091.41	181200.34
Feb, 2045	868.25	1096.64	180103.70
Mar, 2045	863.00	1101.89	179001.81
Apr, 2045	857.72	1107.17	177894.63
May, 2045	852.41	1112.48	176782.15
Jun, 2045	847.08	1117.81	175664.35
Jul, 2045	841.72	1123.17	174541.18
Aug, 2045	836.34	1128.55	173412.63
Sep, 2045	830.94	1133.95	172278.68
Oct, 2045	825.50	1139.39	171139.29
Nov, 2045	820.04	1144.85	169994.44
Dec, 2045	814.56	1150.33	168844.11
Jan, 2046	809.04	1155.85	167688.27
Feb, 2046	803.51	1161.38	166526.88
Mar, 2046	797.94	1166.95	165359.93
Apr, 2046	792.35	1172.54	164187.39
May, 2046	786.73	1178.16	163009.23
Jun, 2046	781.09	1183.80	161825.43
Jul, 2046	775.41	1189.48	160635.95
Aug, 2046	769.71	1195.18	159440.78
Sep, 2046	763.99	1200.90	158239.87
Oct, 2046	758.23	1206.66	157033.22
Nov, 2046	752.45	1212.44	155820.78
Dec, 2046	746.64	1218.25	154602.53
Jan, 2047	740.80	1224.09	153378.44
Feb, 2047	734.94	1229.95	152148.49
Mar, 2047	729.04	1235.85	150912.65
Apr, 2047	723.12	1241.77	149670.88
May, 2047	717.17	1247.72	148423.16
Jun, 2047	711.19	1253.70	147169.47
Jul, 2047	705.19	1259.70	145909.76
Aug, 2047	699.15	1265.74	144644.02
Sep, 2047	693.09	1271.80	143372.22
Oct, 2047	686.99	1277.90	142094.32
Nov, 2047	680.87	1284.02	140810.30
Dec, 2047	674.72	1290.17	139520.13
Jan, 2048	668.53	1296.36	138223.77
Feb, 2048	662.32	1302.57	136921.20
Mar, 2048	656.08	1308.81	135612.39
Apr, 2048	649.81	1315.08	134297.31
May, 2048	643.51	1321.38	132975.93
Jun, 2048	637.18	1327.71	131648.22
Jul, 2048	630.81	1334.08	130314.14
Aug, 2048	624.42	1340.47	128973.67
Sep, 2048	618.00	1346.89	127626.78
Oct, 2048	611.54	1353.35	126273.44
Nov, 2048	605.06	1359.83	124913.61
Dec, 2048	598.54	1366.35	123547.26
Jan, 2049	592.00	1372.89	122174.37
Feb, 2049	585.42	1379.47	120794.90
Mar, 2049	578.81	1386.08	119408.82
Apr, 2049	572.17	1392.72	118016.09
May, 2049	565.49	1399.40	116616.70
Jun, 2049	558.79	1406.10	115210.60
Jul, 2049	552.05	1412.84	113797.76
Aug, 2049	545.28	1419.61	112378.15
Sep, 2049	538.48	1426.41	110951.74
Oct, 2049	531.64	1433.25	109518.49
Nov, 2049	524.78	1440.11	108078.38
Dec, 2049	517.88	1447.01	106631.36
Jan, 2050	510.94	1453.95	105177.41
Feb, 2050	503.98	1460.91	103716.50
Mar, 2050	496.97	1467.92	102248.58
Apr, 2050	489.94	1474.95	100773.64
May, 2050	482.87	1482.02	99291.62
Jun, 2050	475.77	1489.12	97802.50
Jul, 2050	468.64	1496.25	96306.25
Aug, 2050	461.47	1503.42	94802.83
Sep, 2050	454.26	1510.63	93292.20
Oct, 2050	447.03	1517.86	91774.33
Nov, 2050	439.75	1525.14	90249.20
Dec, 2050	432.44	1532.45	88716.75
Jan, 2051	425.10	1539.79	87176.96
Feb, 2051	417.72	1547.17	85629.79
Mar, 2051	410.31	1554.58	84075.21
Apr, 2051	402.86	1562.03	82513.18
May, 2051	395.38	1569.51	80943.67
Jun, 2051	387.86	1577.03	79366.64
Jul, 2051	380.30	1584.59	77782.04
Aug, 2051	372.71	1592.18	76189.86
Sep, 2051	365.08	1599.81	74590.05
Oct, 2051	357.41	1607.48	72982.57
Nov, 2051	349.71	1615.18	71367.38
Dec, 2051	341.97	1622.92	69744.46
Jan, 2052	334.19	1630.70	68113.77
Feb, 2052	326.38	1638.51	66475.25
Mar, 2052	318.53	1646.36	64828.89
Apr, 2052	310.64	1654.25	63174.64
May, 2052	302.71	1662.18	61512.46
Jun, 2052	294.75	1670.14	59842.32
Jul, 2052	286.74	1678.15	58164.17
Aug, 2052	278.70	1686.19	56477.99
Sep, 2052	270.62	1694.27	54783.72
Oct, 2052	262.51	1702.38	53081.34
Nov, 2052	254.35	1710.54	51370.79
Dec, 2052	246.15	1718.74	49652.06
Jan, 2053	237.92	1726.97	47925.08
Feb, 2053	229.64	1735.25	46189.83
Mar, 2053	221.33	1743.56	44446.27
Apr, 2053	212.97	1751.92	42694.35
May, 2053	204.58	1760.31	40934.04
Jun, 2053	196.14	1768.75	39165.29
Jul, 2053	187.67	1777.22	37388.07
Aug, 2053	179.15	1785.74	35602.33
Sep, 2053	170.59	1794.30	33808.03
Oct, 2053	162.00	1802.89	32005.14
Nov, 2053	153.36	1811.53	30193.61
Dec, 2053	144.68	1820.21	28373.39
Jan, 2054	135.96	1828.93	26544.46
Feb, 2054	127.19	1837.70	24706.76
Mar, 2054	118.39	1846.50	22860.26
Apr, 2054	109.54	1855.35	21004.91
May, 2054	100.65	1864.24	19140.67
Jun, 2054	91.72	1873.17	17267.49
Jul, 2054	82.74	1882.15	15385.34
Aug, 2054	73.72	1891.17	13494.17
Sep, 2054	64.66	1900.23	11593.94
Oct, 2054	55.55	1909.34	9684.61
Nov, 2054	46.41	1918.48	7766.12
Dec, 2054	37.21	1927.68	5838.45
Jan, 2055	27.98	1936.91	3901.53
Feb, 2055	18.69	1946.20	1955.34
Mar, 2055	9.37	1955.52	0