Mortgage Parameters

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

Mortgage Summary

Property Total:	$450,000
Down Payment	$135,000
Mortgage Amount:	$315,000
Mortgage Payment:	$1,838.25 / month
Estimated Tax:	+ $250.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,088.25 / month
Total Interest Paid:	$346,770.00 over 30 years
Total Tax Paid:	$90,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1509.38	328.87	314671.12
Jan, 2025	1507.80	330.45	314340.67
Feb, 2025	1506.22	332.03	314008.64
Mar, 2025	1504.62	333.63	313675.01
Apr, 2025	1503.03	335.22	313339.79
May, 2025	1501.42	336.83	313002.96
Jun, 2025	1499.81	338.44	312664.52
Jul, 2025	1498.18	340.07	312324.45
Aug, 2025	1496.55	341.70	311982.76
Sep, 2025	1494.92	343.33	311639.42
Oct, 2025	1493.27	344.98	311294.44
Nov, 2025	1491.62	346.63	310947.81
Dec, 2025	1489.96	348.29	310599.52
Jan, 2026	1488.29	349.96	310249.56
Feb, 2026	1486.61	351.64	309897.92
Mar, 2026	1484.93	353.32	309544.60
Apr, 2026	1483.23	355.02	309189.59
May, 2026	1481.53	356.72	308832.87
Jun, 2026	1479.82	358.43	308474.44
Jul, 2026	1478.11	360.14	308114.30
Aug, 2026	1476.38	361.87	307752.43
Sep, 2026	1474.65	363.60	307388.83
Oct, 2026	1472.90	365.35	307023.48
Nov, 2026	1471.15	367.10	306656.39
Dec, 2026	1469.40	368.85	306287.53
Jan, 2027	1467.63	370.62	305916.91
Feb, 2027	1465.85	372.40	305544.51
Mar, 2027	1464.07	374.18	305170.33
Apr, 2027	1462.27	375.98	304794.35
May, 2027	1460.47	377.78	304416.58
Jun, 2027	1458.66	379.59	304036.99
Jul, 2027	1456.84	381.41	303655.58
Aug, 2027	1455.02	383.23	303272.35
Sep, 2027	1453.18	385.07	302887.28
Oct, 2027	1451.33	386.92	302500.37
Nov, 2027	1449.48	388.77	302111.60
Dec, 2027	1447.62	390.63	301720.96
Jan, 2028	1445.75	392.50	301328.46
Feb, 2028	1443.87	394.38	300934.08
Mar, 2028	1441.98	396.27	300537.80
Apr, 2028	1440.08	398.17	300139.63
May, 2028	1438.17	400.08	299739.55
Jun, 2028	1436.25	402.00	299337.55
Jul, 2028	1434.33	403.92	298933.63
Aug, 2028	1432.39	405.86	298527.77
Sep, 2028	1430.45	407.80	298119.96
Oct, 2028	1428.49	409.76	297710.20
Nov, 2028	1426.53	411.72	297298.48
Dec, 2028	1424.56	413.69	296884.79
Jan, 2029	1422.57	415.68	296469.11
Feb, 2029	1420.58	417.67	296051.44
Mar, 2029	1418.58	419.67	295631.77
Apr, 2029	1416.57	421.68	295210.09
May, 2029	1414.55	423.70	294786.39
Jun, 2029	1412.52	425.73	294360.66
Jul, 2029	1410.48	427.77	293932.88
Aug, 2029	1408.43	429.82	293503.06
Sep, 2029	1406.37	431.88	293071.18
Oct, 2029	1404.30	433.95	292637.23
Nov, 2029	1402.22	436.03	292201.20
Dec, 2029	1400.13	438.12	291763.08
Jan, 2030	1398.03	440.22	291322.86
Feb, 2030	1395.92	442.33	290880.53
Mar, 2030	1393.80	444.45	290436.09
Apr, 2030	1391.67	446.58	289989.51
May, 2030	1389.53	448.72	289540.79
Jun, 2030	1387.38	450.87	289089.93
Jul, 2030	1385.22	453.03	288636.90
Aug, 2030	1383.05	455.20	288181.70
Sep, 2030	1380.87	457.38	287724.32
Oct, 2030	1378.68	459.57	287264.75
Nov, 2030	1376.48	461.77	286802.98
Dec, 2030	1374.26	463.99	286338.99
Jan, 2031	1372.04	466.21	285872.78
Feb, 2031	1369.81	468.44	285404.34
Mar, 2031	1367.56	470.69	284933.65
Apr, 2031	1365.31	472.94	284460.71
May, 2031	1363.04	475.21	283985.50
Jun, 2031	1360.76	477.49	283508.01
Jul, 2031	1358.48	479.77	283028.24
Aug, 2031	1356.18	482.07	282546.17
Sep, 2031	1353.87	484.38	282061.78
Oct, 2031	1351.55	486.70	281575.08
Nov, 2031	1349.21	489.04	281086.04
Dec, 2031	1346.87	491.38	280594.66
Jan, 2032	1344.52	493.73	280100.93
Feb, 2032	1342.15	496.10	279604.83
Mar, 2032	1339.77	498.48	279106.35
Apr, 2032	1337.38	500.87	278605.49
May, 2032	1334.98	503.27	278102.22
Jun, 2032	1332.57	505.68	277596.55
Jul, 2032	1330.15	508.10	277088.45
Aug, 2032	1327.72	510.53	276577.91
Sep, 2032	1325.27	512.98	276064.93
Oct, 2032	1322.81	515.44	275549.49
Nov, 2032	1320.34	517.91	275031.58
Dec, 2032	1317.86	520.39	274511.19
Jan, 2033	1315.37	522.88	273988.31
Feb, 2033	1312.86	525.39	273462.92
Mar, 2033	1310.34	527.91	272935.01
Apr, 2033	1307.81	530.44	272404.58
May, 2033	1305.27	532.98	271871.60
Jun, 2033	1302.72	535.53	271336.07
Jul, 2033	1300.15	538.10	270797.97
Aug, 2033	1297.57	540.68	270257.29
Sep, 2033	1294.98	543.27	269714.03
Oct, 2033	1292.38	545.87	269168.15
Nov, 2033	1289.76	548.49	268619.67
Dec, 2033	1287.14	551.11	268068.55
Jan, 2034	1284.50	553.75	267514.80
Feb, 2034	1281.84	556.41	266958.39
Mar, 2034	1279.18	559.07	266399.32
Apr, 2034	1276.50	561.75	265837.56
May, 2034	1273.80	564.45	265273.12
Jun, 2034	1271.10	567.15	264705.97
Jul, 2034	1268.38	569.87	264136.10
Aug, 2034	1265.65	572.60	263563.50
Sep, 2034	1262.91	575.34	262988.16
Oct, 2034	1260.15	578.10	262410.06
Nov, 2034	1257.38	580.87	261829.20
Dec, 2034	1254.60	583.65	261245.54
Jan, 2035	1251.80	586.45	260659.10
Feb, 2035	1248.99	589.26	260069.84
Mar, 2035	1246.17	592.08	259477.76
Apr, 2035	1243.33	594.92	258882.84
May, 2035	1240.48	597.77	258285.07
Jun, 2035	1237.62	600.63	257684.43
Jul, 2035	1234.74	603.51	257080.92
Aug, 2035	1231.85	606.40	256474.52
Sep, 2035	1228.94	609.31	255865.21
Oct, 2035	1226.02	612.23	255252.98
Nov, 2035	1223.09	615.16	254637.81
Dec, 2035	1220.14	618.11	254019.70
Jan, 2036	1217.18	621.07	253398.63
Feb, 2036	1214.20	624.05	252774.58
Mar, 2036	1211.21	627.04	252147.55
Apr, 2036	1208.21	630.04	251517.50
May, 2036	1205.19	633.06	250884.44
Jun, 2036	1202.15	636.10	250248.34
Jul, 2036	1199.11	639.14	249609.20
Aug, 2036	1196.04	642.21	248967.00
Sep, 2036	1192.97	645.28	248321.71
Oct, 2036	1189.87	648.38	247673.34
Nov, 2036	1186.77	651.48	247021.86
Dec, 2036	1183.65	654.60	246367.25
Jan, 2037	1180.51	657.74	245709.51
Feb, 2037	1177.36	660.89	245048.62
Mar, 2037	1174.19	664.06	244384.56
Apr, 2037	1171.01	667.24	243717.32
May, 2037	1167.81	670.44	243046.88
Jun, 2037	1164.60	673.65	242373.23
Jul, 2037	1161.37	676.88	241696.35
Aug, 2037	1158.13	680.12	241016.23
Sep, 2037	1154.87	683.38	240332.85
Oct, 2037	1151.59	686.66	239646.20
Nov, 2037	1148.30	689.95	238956.25
Dec, 2037	1145.00	693.25	238263.00
Jan, 2038	1141.68	696.57	237566.43
Feb, 2038	1138.34	699.91	236866.52
Mar, 2038	1134.99	703.26	236163.25
Apr, 2038	1131.62	706.63	235456.62
May, 2038	1128.23	710.02	234746.60
Jun, 2038	1124.83	713.42	234033.17
Jul, 2038	1121.41	716.84	233316.33
Aug, 2038	1117.97	720.28	232596.06
Sep, 2038	1114.52	723.73	231872.33
Oct, 2038	1111.05	727.20	231145.13
Nov, 2038	1107.57	730.68	230414.46
Dec, 2038	1104.07	734.18	229680.27
Jan, 2039	1100.55	737.70	228942.58
Feb, 2039	1097.02	741.23	228201.34
Mar, 2039	1093.46	744.79	227456.56
Apr, 2039	1089.90	748.35	226708.20
May, 2039	1086.31	751.94	225956.26
Jun, 2039	1082.71	755.54	225200.72
Jul, 2039	1079.09	759.16	224441.56
Aug, 2039	1075.45	762.80	223678.76
Sep, 2039	1071.79	766.46	222912.30
Oct, 2039	1068.12	770.13	222142.17
Nov, 2039	1064.43	773.82	221368.35
Dec, 2039	1060.72	777.53	220590.83
Jan, 2040	1057.00	781.25	219809.57
Feb, 2040	1053.25	785.00	219024.58
Mar, 2040	1049.49	788.76	218235.82
Apr, 2040	1045.71	792.54	217443.28
May, 2040	1041.92	796.33	216646.95
Jun, 2040	1038.10	800.15	215846.80
Jul, 2040	1034.27	803.98	215042.82
Aug, 2040	1030.41	807.84	214234.98
Sep, 2040	1026.54	811.71	213423.27
Oct, 2040	1022.65	815.60	212607.68
Nov, 2040	1018.75	819.50	211788.17
Dec, 2040	1014.82	823.43	210964.74
Jan, 2041	1010.87	827.38	210137.36
Feb, 2041	1006.91	831.34	209306.02
Mar, 2041	1002.92	835.33	208470.69
Apr, 2041	998.92	839.33	207631.37
May, 2041	994.90	843.35	206788.02
Jun, 2041	990.86	847.39	205940.63
Jul, 2041	986.80	851.45	205089.17
Aug, 2041	982.72	855.53	204233.64
Sep, 2041	978.62	859.63	203374.01
Oct, 2041	974.50	863.75	202510.26
Nov, 2041	970.36	867.89	201642.38
Dec, 2041	966.20	872.05	200770.33
Jan, 2042	962.02	876.23	199894.10
Feb, 2042	957.83	880.42	199013.68
Mar, 2042	953.61	884.64	198129.04
Apr, 2042	949.37	888.88	197240.15
May, 2042	945.11	893.14	196347.01
Jun, 2042	940.83	897.42	195449.59
Jul, 2042	936.53	901.72	194547.87
Aug, 2042	932.21	906.04	193641.83
Sep, 2042	927.87	910.38	192731.45
Oct, 2042	923.50	914.75	191816.70
Nov, 2042	919.12	919.13	190897.57
Dec, 2042	914.72	923.53	189974.04
Jan, 2043	910.29	927.96	189046.08
Feb, 2043	905.85	932.40	188113.68
Mar, 2043	901.38	936.87	187176.81
Apr, 2043	896.89	941.36	186235.45
May, 2043	892.38	945.87	185289.57
Jun, 2043	887.85	950.40	184339.17
Jul, 2043	883.29	954.96	183384.21
Aug, 2043	878.72	959.53	182424.68
Sep, 2043	874.12	964.13	181460.55
Oct, 2043	869.50	968.75	180491.80
Nov, 2043	864.86	973.39	179518.40
Dec, 2043	860.19	978.06	178540.34
Jan, 2044	855.51	982.74	177557.60
Feb, 2044	850.80	987.45	176570.15
Mar, 2044	846.07	992.18	175577.96
Apr, 2044	841.31	996.94	174581.02
May, 2044	836.53	1001.72	173579.31
Jun, 2044	831.73	1006.52	172572.79
Jul, 2044	826.91	1011.34	171561.45
Aug, 2044	822.07	1016.18	170545.27
Sep, 2044	817.20	1021.05	169524.21
Oct, 2044	812.30	1025.95	168498.27
Nov, 2044	807.39	1030.86	167467.41
Dec, 2044	802.45	1035.80	166431.60
Jan, 2045	797.48	1040.77	165390.84
Feb, 2045	792.50	1045.75	164345.09
Mar, 2045	787.49	1050.76	163294.32
Apr, 2045	782.45	1055.80	162238.52
May, 2045	777.39	1060.86	161177.67
Jun, 2045	772.31	1065.94	160111.73
Jul, 2045	767.20	1071.05	159040.68
Aug, 2045	762.07	1076.18	157964.50
Sep, 2045	756.91	1081.34	156883.16
Oct, 2045	751.73	1086.52	155796.64
Nov, 2045	746.53	1091.72	154704.92
Dec, 2045	741.29	1096.96	153607.96
Jan, 2046	736.04	1102.21	152505.75
Feb, 2046	730.76	1107.49	151398.26
Mar, 2046	725.45	1112.80	150285.46
Apr, 2046	720.12	1118.13	149167.33
May, 2046	714.76	1123.49	148043.84
Jun, 2046	709.38	1128.87	146914.96
Jul, 2046	703.97	1134.28	145780.68
Aug, 2046	698.53	1139.72	144640.96
Sep, 2046	693.07	1145.18	143495.78
Oct, 2046	687.58	1150.67	142345.12
Nov, 2046	682.07	1156.18	141188.94
Dec, 2046	676.53	1161.72	140027.22
Jan, 2047	670.96	1167.29	138859.93
Feb, 2047	665.37	1172.88	137687.05
Mar, 2047	659.75	1178.50	136508.55
Apr, 2047	654.10	1184.15	135324.41
May, 2047	648.43	1189.82	134134.59
Jun, 2047	642.73	1195.52	132939.07
Jul, 2047	637.00	1201.25	131737.82
Aug, 2047	631.24	1207.01	130530.81
Sep, 2047	625.46	1212.79	129318.02
Oct, 2047	619.65	1218.60	128099.42
Nov, 2047	613.81	1224.44	126874.98
Dec, 2047	607.94	1230.31	125644.67
Jan, 2048	602.05	1236.20	124408.47
Feb, 2048	596.12	1242.13	123166.34
Mar, 2048	590.17	1248.08	121918.26
Apr, 2048	584.19	1254.06	120664.21
May, 2048	578.18	1260.07	119404.14
Jun, 2048	572.14	1266.11	118138.03
Jul, 2048	566.08	1272.17	116865.86
Aug, 2048	559.98	1278.27	115587.59
Sep, 2048	553.86	1284.39	114303.20
Oct, 2048	547.70	1290.55	113012.65
Nov, 2048	541.52	1296.73	111715.92
Dec, 2048	535.31	1302.94	110412.98
Jan, 2049	529.06	1309.19	109103.79
Feb, 2049	522.79	1315.46	107788.33
Mar, 2049	516.49	1321.76	106466.56
Apr, 2049	510.15	1328.10	105138.47
May, 2049	503.79	1334.46	103804.01
Jun, 2049	497.39	1340.86	102463.15
Jul, 2049	490.97	1347.28	101115.87
Aug, 2049	484.51	1353.74	99762.13
Sep, 2049	478.03	1360.22	98401.91
Oct, 2049	471.51	1366.74	97035.17
Nov, 2049	464.96	1373.29	95661.88
Dec, 2049	458.38	1379.87	94282.01
Jan, 2050	451.77	1386.48	92895.53
Feb, 2050	445.12	1393.13	91502.40
Mar, 2050	438.45	1399.80	90102.60
Apr, 2050	431.74	1406.51	88696.09
May, 2050	425.00	1413.25	87282.84
Jun, 2050	418.23	1420.02	85862.82
Jul, 2050	411.43	1426.82	84436.00
Aug, 2050	404.59	1433.66	83002.34
Sep, 2050	397.72	1440.53	81561.81
Oct, 2050	390.82	1447.43	80114.38
Nov, 2050	383.88	1454.37	78660.01
Dec, 2050	376.91	1461.34	77198.67
Jan, 2051	369.91	1468.34	75730.33
Feb, 2051	362.87	1475.38	74254.95
Mar, 2051	355.80	1482.45	72772.51
Apr, 2051	348.70	1489.55	71282.96
May, 2051	341.56	1496.69	69786.27
Jun, 2051	334.39	1503.86	68282.42
Jul, 2051	327.19	1511.06	66771.35
Aug, 2051	319.95	1518.30	65253.05
Sep, 2051	312.67	1525.58	63727.47
Oct, 2051	305.36	1532.89	62194.58
Nov, 2051	298.02	1540.23	60654.35
Dec, 2051	290.64	1547.61	59106.73
Jan, 2052	283.22	1555.03	57551.70
Feb, 2052	275.77	1562.48	55989.22
Mar, 2052	268.28	1569.97	54419.25
Apr, 2052	260.76	1577.49	52841.76
May, 2052	253.20	1585.05	51256.71
Jun, 2052	245.61	1592.64	49664.07
Jul, 2052	237.97	1600.28	48063.79
Aug, 2052	230.31	1607.94	46455.85
Sep, 2052	222.60	1615.65	44840.20
Oct, 2052	214.86	1623.39	43216.81
Nov, 2052	207.08	1631.17	41585.64
Dec, 2052	199.26	1638.99	39946.65
Jan, 2053	191.41	1646.84	38299.81
Feb, 2053	183.52	1654.73	36645.08
Mar, 2053	175.59	1662.66	34982.42
Apr, 2053	167.62	1670.63	33311.80
May, 2053	159.62	1678.63	31633.17
Jun, 2053	151.58	1686.67	29946.49
Jul, 2053	143.49	1694.76	28251.74
Aug, 2053	135.37	1702.88	26548.86
Sep, 2053	127.21	1711.04	24837.82
Oct, 2053	119.01	1719.24	23118.59
Nov, 2053	110.78	1727.47	21391.11
Dec, 2053	102.50	1735.75	19655.36
Jan, 2054	94.18	1744.07	17911.29
Feb, 2054	85.82	1752.43	16158.87
Mar, 2054	77.43	1760.82	14398.05
Apr, 2054	68.99	1769.26	12628.79
May, 2054	60.51	1777.74	10851.05
Jun, 2054	51.99	1786.26	9064.80
Jul, 2054	43.44	1794.81	7269.98
Aug, 2054	34.84	1803.41	5466.57
Sep, 2054	26.19	1812.06	3654.51
Oct, 2054	17.51	1820.74	1833.77
Nov, 2054	8.79	1829.46	4.31