Mortgage Parameters

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

Mortgage Summary

Property Total:	$494,900
Down Payment	$148,470
Mortgage Amount:	$346,430
Mortgage Payment:	$2,021.67 / month
Estimated Tax:	+ $274.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,296.61 / month
Total Interest Paid:	$381,369.60 over 30 years
Total Tax Paid:	$98,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1659.98	361.69	346068.31
Oct, 2024	1658.24	363.43	345704.88
Nov, 2024	1656.50	365.17	345339.71
Dec, 2024	1654.75	366.92	344972.80
Jan, 2025	1652.99	368.68	344604.12
Feb, 2025	1651.23	370.44	344233.68
Mar, 2025	1649.45	372.22	343861.46
Apr, 2025	1647.67	374.00	343487.46
May, 2025	1645.88	375.79	343111.67
Jun, 2025	1644.08	377.59	342734.08
Jul, 2025	1642.27	379.40	342354.67
Aug, 2025	1640.45	381.22	341973.45
Sep, 2025	1638.62	383.05	341590.41
Oct, 2025	1636.79	384.88	341205.52
Nov, 2025	1634.94	386.73	340818.80
Dec, 2025	1633.09	388.58	340430.22
Jan, 2026	1631.23	390.44	340039.77
Feb, 2026	1629.36	392.31	339647.46
Mar, 2026	1627.48	394.19	339253.27
Apr, 2026	1625.59	396.08	338857.19
May, 2026	1623.69	397.98	338459.21
Jun, 2026	1621.78	399.89	338059.32
Jul, 2026	1619.87	401.80	337657.52
Aug, 2026	1617.94	403.73	337253.79
Sep, 2026	1616.01	405.66	336848.13
Oct, 2026	1614.06	407.61	336440.52
Nov, 2026	1612.11	409.56	336030.96
Dec, 2026	1610.15	411.52	335619.44
Jan, 2027	1608.18	413.49	335205.95
Feb, 2027	1606.20	415.47	334790.47
Mar, 2027	1604.20	417.47	334373.01
Apr, 2027	1602.20	419.47	333953.54
May, 2027	1600.19	421.48	333532.07
Jun, 2027	1598.17	423.50	333108.57
Jul, 2027	1596.15	425.52	332683.05
Aug, 2027	1594.11	427.56	332255.48
Sep, 2027	1592.06	429.61	331825.87
Oct, 2027	1590.00	431.67	331394.20
Nov, 2027	1587.93	433.74	330960.46
Dec, 2027	1585.85	435.82	330524.64
Jan, 2028	1583.76	437.91	330086.74
Feb, 2028	1581.67	440.00	329646.73
Mar, 2028	1579.56	442.11	329204.62
Apr, 2028	1577.44	444.23	328760.39
May, 2028	1575.31	446.36	328314.03
Jun, 2028	1573.17	448.50	327865.53
Jul, 2028	1571.02	450.65	327414.88
Aug, 2028	1568.86	452.81	326962.07
Sep, 2028	1566.69	454.98	326507.10
Oct, 2028	1564.51	457.16	326049.94
Nov, 2028	1562.32	459.35	325590.59
Dec, 2028	1560.12	461.55	325129.05
Jan, 2029	1557.91	463.76	324665.29
Feb, 2029	1555.69	465.98	324199.30
Mar, 2029	1553.45	468.22	323731.09
Apr, 2029	1551.21	470.46	323260.63
May, 2029	1548.96	472.71	322787.92
Jun, 2029	1546.69	474.98	322312.94
Jul, 2029	1544.42	477.25	321835.68
Aug, 2029	1542.13	479.54	321356.14
Sep, 2029	1539.83	481.84	320874.31
Oct, 2029	1537.52	484.15	320390.16
Nov, 2029	1535.20	486.47	319903.69
Dec, 2029	1532.87	488.80	319414.89
Jan, 2030	1530.53	491.14	318923.75
Feb, 2030	1528.18	493.49	318430.26
Mar, 2030	1525.81	495.86	317934.40
Apr, 2030	1523.44	498.23	317436.17
May, 2030	1521.05	500.62	316935.54
Jun, 2030	1518.65	503.02	316432.52
Jul, 2030	1516.24	505.43	315927.09
Aug, 2030	1513.82	507.85	315419.24
Sep, 2030	1511.38	510.29	314908.95
Oct, 2030	1508.94	512.73	314396.22
Nov, 2030	1506.48	515.19	313881.04
Dec, 2030	1504.01	517.66	313363.38
Jan, 2031	1501.53	520.14	312843.24
Feb, 2031	1499.04	522.63	312320.61
Mar, 2031	1496.54	525.13	311795.48
Apr, 2031	1494.02	527.65	311267.83
May, 2031	1491.49	530.18	310737.65
Jun, 2031	1488.95	532.72	310204.93
Jul, 2031	1486.40	535.27	309669.66
Aug, 2031	1483.83	537.84	309131.82
Sep, 2031	1481.26	540.41	308591.41
Oct, 2031	1478.67	543.00	308048.41
Nov, 2031	1476.07	545.60	307502.80
Dec, 2031	1473.45	548.22	306954.58
Jan, 2032	1470.82	550.85	306403.74
Feb, 2032	1468.18	553.49	305850.25
Mar, 2032	1465.53	556.14	305294.11
Apr, 2032	1462.87	558.80	304735.31
May, 2032	1460.19	561.48	304173.83
Jun, 2032	1457.50	564.17	303609.66
Jul, 2032	1454.80	566.87	303042.79
Aug, 2032	1452.08	569.59	302473.20
Sep, 2032	1449.35	572.32	301900.88
Oct, 2032	1446.61	575.06	301325.82
Nov, 2032	1443.85	577.82	300748.00
Dec, 2032	1441.08	580.59	300167.41
Jan, 2033	1438.30	583.37	299584.05
Feb, 2033	1435.51	586.16	298997.88
Mar, 2033	1432.70	588.97	298408.91
Apr, 2033	1429.88	591.79	297817.12
May, 2033	1427.04	594.63	297222.49
Jun, 2033	1424.19	597.48	296625.01
Jul, 2033	1421.33	600.34	296024.67
Aug, 2033	1418.45	603.22	295421.45
Sep, 2033	1415.56	606.11	294815.34
Oct, 2033	1412.66	609.01	294206.33
Nov, 2033	1409.74	611.93	293594.40
Dec, 2033	1406.81	614.86	292979.53
Jan, 2034	1403.86	617.81	292361.72
Feb, 2034	1400.90	620.77	291740.95
Mar, 2034	1397.93	623.74	291117.21
Apr, 2034	1394.94	626.73	290490.47
May, 2034	1391.93	629.74	289860.74
Jun, 2034	1388.92	632.75	289227.98
Jul, 2034	1385.88	635.79	288592.20
Aug, 2034	1382.84	638.83	287953.37
Sep, 2034	1379.78	641.89	287311.47
Oct, 2034	1376.70	644.97	286666.50
Nov, 2034	1373.61	648.06	286018.44
Dec, 2034	1370.51	651.16	285367.28
Jan, 2035	1367.38	654.29	284712.99
Feb, 2035	1364.25	657.42	284055.57
Mar, 2035	1361.10	660.57	283395.00
Apr, 2035	1357.93	663.74	282731.27
May, 2035	1354.75	666.92	282064.35
Jun, 2035	1351.56	670.11	281394.24
Jul, 2035	1348.35	673.32	280720.92
Aug, 2035	1345.12	676.55	280044.37
Sep, 2035	1341.88	679.79	279364.58
Oct, 2035	1338.62	683.05	278681.53
Nov, 2035	1335.35	686.32	277995.21
Dec, 2035	1332.06	689.61	277305.60
Jan, 2036	1328.76	692.91	276612.68
Feb, 2036	1325.44	696.23	275916.45
Mar, 2036	1322.10	699.57	275216.88
Apr, 2036	1318.75	702.92	274513.96
May, 2036	1315.38	706.29	273807.67
Jun, 2036	1312.00	709.67	273097.99
Jul, 2036	1308.59	713.08	272384.92
Aug, 2036	1305.18	716.49	271668.42
Sep, 2036	1301.74	719.93	270948.50
Oct, 2036	1298.29	723.38	270225.12
Nov, 2036	1294.83	726.84	269498.28
Dec, 2036	1291.35	730.32	268767.96
Jan, 2037	1287.85	733.82	268034.13
Feb, 2037	1284.33	737.34	267296.79
Mar, 2037	1280.80	740.87	266555.92
Apr, 2037	1277.25	744.42	265811.50
May, 2037	1273.68	747.99	265063.51
Jun, 2037	1270.10	751.57	264311.93
Jul, 2037	1266.49	755.18	263556.76
Aug, 2037	1262.88	758.79	262797.97
Sep, 2037	1259.24	762.43	262035.54
Oct, 2037	1255.59	766.08	261269.45
Nov, 2037	1251.92	769.75	260499.70
Dec, 2037	1248.23	773.44	259726.26
Jan, 2038	1244.52	777.15	258949.11
Feb, 2038	1240.80	780.87	258168.24
Mar, 2038	1237.06	784.61	257383.62
Apr, 2038	1233.30	788.37	256595.25
May, 2038	1229.52	792.15	255803.10
Jun, 2038	1225.72	795.95	255007.15
Jul, 2038	1221.91	799.76	254207.39
Aug, 2038	1218.08	803.59	253403.80
Sep, 2038	1214.23	807.44	252596.35
Oct, 2038	1210.36	811.31	251785.04
Nov, 2038	1206.47	815.20	250969.84
Dec, 2038	1202.56	819.11	250150.74
Jan, 2039	1198.64	823.03	249327.70
Feb, 2039	1194.70	826.97	248500.73
Mar, 2039	1190.73	830.94	247669.79
Apr, 2039	1186.75	834.92	246834.87
May, 2039	1182.75	838.92	245995.95
Jun, 2039	1178.73	842.94	245153.01
Jul, 2039	1174.69	846.98	244306.04
Aug, 2039	1170.63	851.04	243455.00
Sep, 2039	1166.56	855.11	242599.88
Oct, 2039	1162.46	859.21	241740.67
Nov, 2039	1158.34	863.33	240877.34
Dec, 2039	1154.20	867.47	240009.88
Jan, 2040	1150.05	871.62	239138.25
Feb, 2040	1145.87	875.80	238262.45
Mar, 2040	1141.67	880.00	237382.46
Apr, 2040	1137.46	884.21	236498.25
May, 2040	1133.22	888.45	235609.80
Jun, 2040	1128.96	892.71	234717.09
Jul, 2040	1124.69	896.98	233820.11
Aug, 2040	1120.39	901.28	232918.82
Sep, 2040	1116.07	905.60	232013.22
Oct, 2040	1111.73	909.94	231103.28
Nov, 2040	1107.37	914.30	230188.98
Dec, 2040	1102.99	918.68	229270.30
Jan, 2041	1098.59	923.08	228347.22
Feb, 2041	1094.16	927.51	227419.71
Mar, 2041	1089.72	931.95	226487.76
Apr, 2041	1085.25	936.42	225551.35
May, 2041	1080.77	940.90	224610.44
Jun, 2041	1076.26	945.41	223665.03
Jul, 2041	1071.73	949.94	222715.09
Aug, 2041	1067.18	954.49	221760.60
Sep, 2041	1062.60	959.07	220801.53
Oct, 2041	1058.01	963.66	219837.87
Nov, 2041	1053.39	968.28	218869.59
Dec, 2041	1048.75	972.92	217896.67
Jan, 2042	1044.09	977.58	216919.09
Feb, 2042	1039.40	982.27	215936.82
Mar, 2042	1034.70	986.97	214949.85
Apr, 2042	1029.97	991.70	213958.14
May, 2042	1025.22	996.45	212961.69
Jun, 2042	1020.44	1001.23	211960.46
Jul, 2042	1015.64	1006.03	210954.44
Aug, 2042	1010.82	1010.85	209943.59
Sep, 2042	1005.98	1015.69	208927.90
Oct, 2042	1001.11	1020.56	207907.34
Nov, 2042	996.22	1025.45	206881.89
Dec, 2042	991.31	1030.36	205851.53
Jan, 2043	986.37	1035.30	204816.24
Feb, 2043	981.41	1040.26	203775.98
Mar, 2043	976.43	1045.24	202730.73
Apr, 2043	971.42	1050.25	201680.48
May, 2043	966.39	1055.28	200625.20
Jun, 2043	961.33	1060.34	199564.86
Jul, 2043	956.25	1065.42	198499.43
Aug, 2043	951.14	1070.53	197428.91
Sep, 2043	946.01	1075.66	196353.25
Oct, 2043	940.86	1080.81	195272.44
Nov, 2043	935.68	1085.99	194186.45
Dec, 2043	930.48	1091.19	193095.26
Jan, 2044	925.25	1096.42	191998.84
Feb, 2044	919.99	1101.68	190897.16
Mar, 2044	914.72	1106.95	189790.21
Apr, 2044	909.41	1112.26	188677.95
May, 2044	904.08	1117.59	187560.36
Jun, 2044	898.73	1122.94	186437.42
Jul, 2044	893.35	1128.32	185309.09
Aug, 2044	887.94	1133.73	184175.36
Sep, 2044	882.51	1139.16	183036.20
Oct, 2044	877.05	1144.62	181891.58
Nov, 2044	871.56	1150.11	180741.47
Dec, 2044	866.05	1155.62	179585.85
Jan, 2045	860.52	1161.15	178424.70
Feb, 2045	854.95	1166.72	177257.98
Mar, 2045	849.36	1172.31	176085.67
Apr, 2045	843.74	1177.93	174907.74
May, 2045	838.10	1183.57	173724.17
Jun, 2045	832.43	1189.24	172534.93
Jul, 2045	826.73	1194.94	171339.99
Aug, 2045	821.00	1200.67	170139.33
Sep, 2045	815.25	1206.42	168932.91
Oct, 2045	809.47	1212.20	167720.71
Nov, 2045	803.66	1218.01	166502.70
Dec, 2045	797.83	1223.84	165278.86
Jan, 2046	791.96	1229.71	164049.15
Feb, 2046	786.07	1235.60	162813.55
Mar, 2046	780.15	1241.52	161572.02
Apr, 2046	774.20	1247.47	160324.55
May, 2046	768.22	1253.45	159071.10
Jun, 2046	762.22	1259.45	157811.65
Jul, 2046	756.18	1265.49	156546.16
Aug, 2046	750.12	1271.55	155274.61
Sep, 2046	744.02	1277.65	153996.96
Oct, 2046	737.90	1283.77	152713.19
Nov, 2046	731.75	1289.92	151423.28
Dec, 2046	725.57	1296.10	150127.17
Jan, 2047	719.36	1302.31	148824.86
Feb, 2047	713.12	1308.55	147516.31
Mar, 2047	706.85	1314.82	146201.49
Apr, 2047	700.55	1321.12	144880.37
May, 2047	694.22	1327.45	143552.92
Jun, 2047	687.86	1333.81	142219.11
Jul, 2047	681.47	1340.20	140878.90
Aug, 2047	675.04	1346.63	139532.28
Sep, 2047	668.59	1353.08	138179.20
Oct, 2047	662.11	1359.56	136819.64
Nov, 2047	655.59	1366.08	135453.56
Dec, 2047	649.05	1372.62	134080.94
Jan, 2048	642.47	1379.20	132701.74
Feb, 2048	635.86	1385.81	131315.94
Mar, 2048	629.22	1392.45	129923.49
Apr, 2048	622.55	1399.12	128524.37
May, 2048	615.85	1405.82	127118.54
Jun, 2048	609.11	1412.56	125705.98
Jul, 2048	602.34	1419.33	124286.65
Aug, 2048	595.54	1426.13	122860.53
Sep, 2048	588.71	1432.96	121427.56
Oct, 2048	581.84	1439.83	119987.73
Nov, 2048	574.94	1446.73	118541.00
Dec, 2048	568.01	1453.66	117087.34
Jan, 2049	561.04	1460.63	115626.72
Feb, 2049	554.04	1467.63	114159.09
Mar, 2049	547.01	1474.66	112684.43
Apr, 2049	539.95	1481.72	111202.71
May, 2049	532.85	1488.82	109713.89
Jun, 2049	525.71	1495.96	108217.93
Jul, 2049	518.54	1503.13	106714.80
Aug, 2049	511.34	1510.33	105204.47
Sep, 2049	504.10	1517.57	103686.91
Oct, 2049	496.83	1524.84	102162.07
Nov, 2049	489.53	1532.14	100629.93
Dec, 2049	482.19	1539.48	99090.44
Jan, 2050	474.81	1546.86	97543.58
Feb, 2050	467.40	1554.27	95989.31
Mar, 2050	459.95	1561.72	94427.59
Apr, 2050	452.47	1569.20	92858.38
May, 2050	444.95	1576.72	91281.66
Jun, 2050	437.39	1584.28	89697.38
Jul, 2050	429.80	1591.87	88105.51
Aug, 2050	422.17	1599.50	86506.01
Sep, 2050	414.51	1607.16	84898.85
Oct, 2050	406.81	1614.86	83283.99
Nov, 2050	399.07	1622.60	81661.39
Dec, 2050	391.29	1630.38	80031.01
Jan, 2051	383.48	1638.19	78392.82
Feb, 2051	375.63	1646.04	76746.78
Mar, 2051	367.75	1653.92	75092.86
Apr, 2051	359.82	1661.85	73431.01
May, 2051	351.86	1669.81	71761.20
Jun, 2051	343.86	1677.81	70083.38
Jul, 2051	335.82	1685.85	68397.53
Aug, 2051	327.74	1693.93	66703.60
Sep, 2051	319.62	1702.05	65001.55
Oct, 2051	311.47	1710.20	63291.34
Nov, 2051	303.27	1718.40	61572.94
Dec, 2051	295.04	1726.63	59846.31
Jan, 2052	286.76	1734.91	58111.41
Feb, 2052	278.45	1743.22	56368.19
Mar, 2052	270.10	1751.57	54616.61
Apr, 2052	261.70	1759.97	52856.65
May, 2052	253.27	1768.40	51088.25
Jun, 2052	244.80	1776.87	49311.38
Jul, 2052	236.28	1785.39	47525.99
Aug, 2052	227.73	1793.94	45732.05
Sep, 2052	219.13	1802.54	43929.51
Oct, 2052	210.50	1811.17	42118.34
Nov, 2052	201.82	1819.85	40298.48
Dec, 2052	193.10	1828.57	38469.91
Jan, 2053	184.33	1837.34	36632.58
Feb, 2053	175.53	1846.14	34786.44
Mar, 2053	166.69	1854.98	32931.45
Apr, 2053	157.80	1863.87	31067.58
May, 2053	148.87	1872.80	29194.78
Jun, 2053	139.89	1881.78	27313.00
Jul, 2053	130.87	1890.80	25422.20
Aug, 2053	121.81	1899.86	23522.35
Sep, 2053	112.71	1908.96	21613.39
Oct, 2053	103.56	1918.11	19695.28
Nov, 2053	94.37	1927.30	17767.98
Dec, 2053	85.14	1936.53	15831.45
Jan, 2054	75.86	1945.81	13885.64
Feb, 2054	66.54	1955.13	11930.51
Mar, 2054	57.17	1964.50	9966.00
Apr, 2054	47.75	1973.92	7992.09
May, 2054	38.30	1983.37	6008.71
Jun, 2054	28.79	1992.88	4015.84
Jul, 2054	19.24	2002.43	2013.41
Aug, 2054	9.65	2012.02	1.39