Mortgage Parameters

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

Mortgage Summary

Property Total:	$549,500
Down Payment	$164,850
Mortgage Amount:	$384,650
Mortgage Payment:	$2,244.71 / month
Estimated Tax:	+ $305.28 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,549.99 / month
Total Interest Paid:	$423,446.40 over 30 years
Total Tax Paid:	$109,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1843.11	401.60	384248.40
Dec, 2024	1841.19	403.52	383844.88
Jan, 2025	1839.26	405.45	383439.43
Feb, 2025	1837.31	407.40	383032.04
Mar, 2025	1835.36	409.35	382622.69
Apr, 2025	1833.40	411.31	382211.38
May, 2025	1831.43	413.28	381798.10
Jun, 2025	1829.45	415.26	381382.84
Jul, 2025	1827.46	417.25	380965.59
Aug, 2025	1825.46	419.25	380546.34
Sep, 2025	1823.45	421.26	380125.08
Oct, 2025	1821.43	423.28	379701.80
Nov, 2025	1819.40	425.31	379276.49
Dec, 2025	1817.37	427.34	378849.15
Jan, 2026	1815.32	429.39	378419.76
Feb, 2026	1813.26	431.45	377988.31
Mar, 2026	1811.19	433.52	377554.80
Apr, 2026	1809.12	435.59	377119.20
May, 2026	1807.03	437.68	376681.52
Jun, 2026	1804.93	439.78	376241.74
Jul, 2026	1802.83	441.88	375799.86
Aug, 2026	1800.71	444.00	375355.86
Sep, 2026	1798.58	446.13	374909.73
Oct, 2026	1796.44	448.27	374461.46
Nov, 2026	1794.29	450.42	374011.04
Dec, 2026	1792.14	452.57	373558.47
Jan, 2027	1789.97	454.74	373103.73
Feb, 2027	1787.79	456.92	372646.81
Mar, 2027	1785.60	459.11	372187.70
Apr, 2027	1783.40	461.31	371726.38
May, 2027	1781.19	463.52	371262.86
Jun, 2027	1778.97	465.74	370797.12
Jul, 2027	1776.74	467.97	370329.15
Aug, 2027	1774.49	470.22	369858.93
Sep, 2027	1772.24	472.47	369386.46
Oct, 2027	1769.98	474.73	368911.73
Nov, 2027	1767.70	477.01	368434.72
Dec, 2027	1765.42	479.29	367955.43
Jan, 2028	1763.12	481.59	367473.84
Feb, 2028	1760.81	483.90	366989.94
Mar, 2028	1758.49	486.22	366503.72
Apr, 2028	1756.16	488.55	366015.18
May, 2028	1753.82	490.89	365524.29
Jun, 2028	1751.47	493.24	365031.05
Jul, 2028	1749.11	495.60	364535.45
Aug, 2028	1746.73	497.98	364037.47
Sep, 2028	1744.35	500.36	363537.11
Oct, 2028	1741.95	502.76	363034.34
Nov, 2028	1739.54	505.17	362529.17
Dec, 2028	1737.12	507.59	362021.58
Jan, 2029	1734.69	510.02	361511.56
Feb, 2029	1732.24	512.47	360999.09
Mar, 2029	1729.79	514.92	360484.17
Apr, 2029	1727.32	517.39	359966.78
May, 2029	1724.84	519.87	359446.91
Jun, 2029	1722.35	522.36	358924.55
Jul, 2029	1719.85	524.86	358399.69
Aug, 2029	1717.33	527.38	357872.31
Sep, 2029	1714.80	529.91	357342.40
Oct, 2029	1712.27	532.44	356809.96
Nov, 2029	1709.71	535.00	356274.96
Dec, 2029	1707.15	537.56	355737.40
Jan, 2030	1704.58	540.13	355197.27
Feb, 2030	1701.99	542.72	354654.55
Mar, 2030	1699.39	545.32	354109.22
Apr, 2030	1696.77	547.94	353561.29
May, 2030	1694.15	550.56	353010.72
Jun, 2030	1691.51	553.20	352457.52
Jul, 2030	1688.86	555.85	351901.67
Aug, 2030	1686.20	558.51	351343.16
Sep, 2030	1683.52	561.19	350781.97
Oct, 2030	1680.83	563.88	350218.09
Nov, 2030	1678.13	566.58	349651.51
Dec, 2030	1675.41	569.30	349082.21
Jan, 2031	1672.69	572.02	348510.19
Feb, 2031	1669.94	574.77	347935.42
Mar, 2031	1667.19	577.52	347357.90
Apr, 2031	1664.42	580.29	346777.61
May, 2031	1661.64	583.07	346194.55
Jun, 2031	1658.85	585.86	345608.69
Jul, 2031	1656.04	588.67	345020.02
Aug, 2031	1653.22	591.49	344428.53
Sep, 2031	1650.39	594.32	343834.20
Oct, 2031	1647.54	597.17	343237.03
Nov, 2031	1644.68	600.03	342637.00
Dec, 2031	1641.80	602.91	342034.09
Jan, 2032	1638.91	605.80	341428.30
Feb, 2032	1636.01	608.70	340819.60
Mar, 2032	1633.09	611.62	340207.98
Apr, 2032	1630.16	614.55	339593.43
May, 2032	1627.22	617.49	338975.94
Jun, 2032	1624.26	620.45	338355.49
Jul, 2032	1621.29	623.42	337732.07
Aug, 2032	1618.30	626.41	337105.66
Sep, 2032	1615.30	629.41	336476.25
Oct, 2032	1612.28	632.43	335843.82
Nov, 2032	1609.25	635.46	335208.36
Dec, 2032	1606.21	638.50	334569.86
Jan, 2033	1603.15	641.56	333928.29
Feb, 2033	1600.07	644.64	333283.66
Mar, 2033	1596.98	647.73	332635.93
Apr, 2033	1593.88	650.83	331985.10
May, 2033	1590.76	653.95	331331.15
Jun, 2033	1587.63	657.08	330674.07
Jul, 2033	1584.48	660.23	330013.84
Aug, 2033	1581.32	663.39	329350.45
Sep, 2033	1578.14	666.57	328683.88
Oct, 2033	1574.94	669.77	328014.11
Nov, 2033	1571.73	672.98	327341.13
Dec, 2033	1568.51	676.20	326664.93
Jan, 2034	1565.27	679.44	325985.49
Feb, 2034	1562.01	682.70	325302.80
Mar, 2034	1558.74	685.97	324616.83
Apr, 2034	1555.46	689.25	323927.58
May, 2034	1552.15	692.56	323235.02
Jun, 2034	1548.83	695.88	322539.14
Jul, 2034	1545.50	699.21	321839.93
Aug, 2034	1542.15	702.56	321137.37
Sep, 2034	1538.78	705.93	320431.45
Oct, 2034	1535.40	709.31	319722.14
Nov, 2034	1532.00	712.71	319009.43
Dec, 2034	1528.59	716.12	318293.30
Jan, 2035	1525.16	719.55	317573.75
Feb, 2035	1521.71	723.00	316850.75
Mar, 2035	1518.24	726.47	316124.28
Apr, 2035	1514.76	729.95	315394.33
May, 2035	1511.26	733.45	314660.89
Jun, 2035	1507.75	736.96	313923.93
Jul, 2035	1504.22	740.49	313183.44
Aug, 2035	1500.67	744.04	312439.40
Sep, 2035	1497.11	747.60	311691.79
Oct, 2035	1493.52	751.19	310940.61
Nov, 2035	1489.92	754.79	310185.82
Dec, 2035	1486.31	758.40	309427.42
Jan, 2036	1482.67	762.04	308665.38
Feb, 2036	1479.02	765.69	307899.69
Mar, 2036	1475.35	769.36	307130.33
Apr, 2036	1471.67	773.04	306357.29
May, 2036	1467.96	776.75	305580.54
Jun, 2036	1464.24	780.47	304800.07
Jul, 2036	1460.50	784.21	304015.86
Aug, 2036	1456.74	787.97	303227.90
Sep, 2036	1452.97	791.74	302436.15
Oct, 2036	1449.17	795.54	301640.62
Nov, 2036	1445.36	799.35	300841.27
Dec, 2036	1441.53	803.18	300038.09
Jan, 2037	1437.68	807.03	299231.06
Feb, 2037	1433.82	810.89	298420.17
Mar, 2037	1429.93	814.78	297605.39
Apr, 2037	1426.03	818.68	296786.70
May, 2037	1422.10	822.61	295964.09
Jun, 2037	1418.16	826.55	295137.55
Jul, 2037	1414.20	830.51	294307.04
Aug, 2037	1410.22	834.49	293472.55
Sep, 2037	1406.22	838.49	292634.06
Oct, 2037	1402.20	842.51	291791.56
Nov, 2037	1398.17	846.54	290945.01
Dec, 2037	1394.11	850.60	290094.41
Jan, 2038	1390.04	854.67	289239.74
Feb, 2038	1385.94	858.77	288380.97
Mar, 2038	1381.83	862.88	287518.09
Apr, 2038	1377.69	867.02	286651.07
May, 2038	1373.54	871.17	285779.89
Jun, 2038	1369.36	875.35	284904.55
Jul, 2038	1365.17	879.54	284025.00
Aug, 2038	1360.95	883.76	283141.25
Sep, 2038	1356.72	887.99	282253.25
Oct, 2038	1352.46	892.25	281361.01
Nov, 2038	1348.19	896.52	280464.49
Dec, 2038	1343.89	900.82	279563.67
Jan, 2039	1339.58	905.13	278658.53
Feb, 2039	1335.24	909.47	277749.06
Mar, 2039	1330.88	913.83	276835.23
Apr, 2039	1326.50	918.21	275917.03
May, 2039	1322.10	922.61	274994.42
Jun, 2039	1317.68	927.03	274067.39
Jul, 2039	1313.24	931.47	273135.92
Aug, 2039	1308.78	935.93	272199.99
Sep, 2039	1304.29	940.42	271259.57
Oct, 2039	1299.79	944.92	270314.64
Nov, 2039	1295.26	949.45	269365.19
Dec, 2039	1290.71	954.00	268411.19
Jan, 2040	1286.14	958.57	267452.62
Feb, 2040	1281.54	963.17	266489.45
Mar, 2040	1276.93	967.78	265521.67
Apr, 2040	1272.29	972.42	264549.25
May, 2040	1267.63	977.08	263572.17
Jun, 2040	1262.95	981.76	262590.41
Jul, 2040	1258.25	986.46	261603.95
Aug, 2040	1253.52	991.19	260612.76
Sep, 2040	1248.77	995.94	259616.82
Oct, 2040	1244.00	1000.71	258616.10
Nov, 2040	1239.20	1005.51	257610.60
Dec, 2040	1234.38	1010.33	256600.27
Jan, 2041	1229.54	1015.17	255585.10
Feb, 2041	1224.68	1020.03	254565.07
Mar, 2041	1219.79	1024.92	253540.15
Apr, 2041	1214.88	1029.83	252510.32
May, 2041	1209.95	1034.76	251475.56
Jun, 2041	1204.99	1039.72	250435.83
Jul, 2041	1200.01	1044.70	249391.13
Aug, 2041	1195.00	1049.71	248341.42
Sep, 2041	1189.97	1054.74	247286.68
Oct, 2041	1184.92	1059.79	246226.88
Nov, 2041	1179.84	1064.87	245162.01
Dec, 2041	1174.73	1069.98	244092.03
Jan, 2042	1169.61	1075.10	243016.93
Feb, 2042	1164.46	1080.25	241936.68
Mar, 2042	1159.28	1085.43	240851.25
Apr, 2042	1154.08	1090.63	239760.62
May, 2042	1148.85	1095.86	238664.76
Jun, 2042	1143.60	1101.11	237563.65
Jul, 2042	1138.33	1106.38	236457.27
Aug, 2042	1133.02	1111.69	235345.58
Sep, 2042	1127.70	1117.01	234228.57
Oct, 2042	1122.35	1122.36	233106.21
Nov, 2042	1116.97	1127.74	231978.46
Dec, 2042	1111.56	1133.15	230845.32
Jan, 2043	1106.13	1138.58	229706.74
Feb, 2043	1100.68	1144.03	228562.71
Mar, 2043	1095.20	1149.51	227413.19
Apr, 2043	1089.69	1155.02	226258.17
May, 2043	1084.15	1160.56	225097.62
Jun, 2043	1078.59	1166.12	223931.50
Jul, 2043	1073.01	1171.70	222759.79
Aug, 2043	1067.39	1177.32	221582.47
Sep, 2043	1061.75	1182.96	220399.51
Oct, 2043	1056.08	1188.63	219210.89
Nov, 2043	1050.39	1194.32	218016.56
Dec, 2043	1044.66	1200.05	216816.51
Jan, 2044	1038.91	1205.80	215610.72
Feb, 2044	1033.13	1211.58	214399.14
Mar, 2044	1027.33	1217.38	213181.76
Apr, 2044	1021.50	1223.21	211958.55
May, 2044	1015.63	1229.08	210729.47
Jun, 2044	1009.75	1234.96	209494.51
Jul, 2044	1003.83	1240.88	208253.62
Aug, 2044	997.88	1246.83	207006.80
Sep, 2044	991.91	1252.80	205753.99
Oct, 2044	985.90	1258.81	204495.19
Nov, 2044	979.87	1264.84	203230.35
Dec, 2044	973.81	1270.90	201959.45
Jan, 2045	967.72	1276.99	200682.47
Feb, 2045	961.60	1283.11	199399.36
Mar, 2045	955.46	1289.25	198110.10
Apr, 2045	949.28	1295.43	196814.67
May, 2045	943.07	1301.64	195513.03
Jun, 2045	936.83	1307.88	194205.15
Jul, 2045	930.57	1314.14	192891.01
Aug, 2045	924.27	1320.44	191570.57
Sep, 2045	917.94	1326.77	190243.80
Oct, 2045	911.58	1333.13	188910.68
Nov, 2045	905.20	1339.51	187571.16
Dec, 2045	898.78	1345.93	186225.23
Jan, 2046	892.33	1352.38	184872.85
Feb, 2046	885.85	1358.86	183513.99
Mar, 2046	879.34	1365.37	182148.62
Apr, 2046	872.80	1371.91	180776.71
May, 2046	866.22	1378.49	179398.22
Jun, 2046	859.62	1385.09	178013.12
Jul, 2046	852.98	1391.73	176621.39
Aug, 2046	846.31	1398.40	175222.99
Sep, 2046	839.61	1405.10	173817.89
Oct, 2046	832.88	1411.83	172406.06
Nov, 2046	826.11	1418.60	170987.46
Dec, 2046	819.31	1425.40	169562.07
Jan, 2047	812.48	1432.23	168129.84
Feb, 2047	805.62	1439.09	166690.76
Mar, 2047	798.73	1445.98	165244.77
Apr, 2047	791.80	1452.91	163791.86
May, 2047	784.84	1459.87	162331.99
Jun, 2047	777.84	1466.87	160865.12
Jul, 2047	770.81	1473.90	159391.22
Aug, 2047	763.75	1480.96	157910.26
Sep, 2047	756.65	1488.06	156422.20
Oct, 2047	749.52	1495.19	154927.01
Nov, 2047	742.36	1502.35	153424.66
Dec, 2047	735.16	1509.55	151915.11
Jan, 2048	727.93	1516.78	150398.33
Feb, 2048	720.66	1524.05	148874.28
Mar, 2048	713.36	1531.35	147342.92
Apr, 2048	706.02	1538.69	145804.23
May, 2048	698.65	1546.06	144258.17
Jun, 2048	691.24	1553.47	142704.69
Jul, 2048	683.79	1560.92	141143.78
Aug, 2048	676.31	1568.40	139575.38
Sep, 2048	668.80	1575.91	137999.47
Oct, 2048	661.25	1583.46	136416.01
Nov, 2048	653.66	1591.05	134824.96
Dec, 2048	646.04	1598.67	133226.28
Jan, 2049	638.38	1606.33	131619.95
Feb, 2049	630.68	1614.03	130005.92
Mar, 2049	622.95	1621.76	128384.15
Apr, 2049	615.17	1629.54	126754.62
May, 2049	607.37	1637.34	125117.27
Jun, 2049	599.52	1645.19	123472.08
Jul, 2049	591.64	1653.07	121819.01
Aug, 2049	583.72	1660.99	120158.02
Sep, 2049	575.76	1668.95	118489.07
Oct, 2049	567.76	1676.95	116812.12
Nov, 2049	559.72	1684.99	115127.13
Dec, 2049	551.65	1693.06	113434.07
Jan, 2050	543.54	1701.17	111732.90
Feb, 2050	535.39	1709.32	110023.58
Mar, 2050	527.20	1717.51	108306.06
Apr, 2050	518.97	1725.74	106580.32
May, 2050	510.70	1734.01	104846.31
Jun, 2050	502.39	1742.32	103103.98
Jul, 2050	494.04	1750.67	101353.31
Aug, 2050	485.65	1759.06	99594.26
Sep, 2050	477.22	1767.49	97826.77
Oct, 2050	468.75	1775.96	96050.81
Nov, 2050	460.24	1784.47	94266.35
Dec, 2050	451.69	1793.02	92473.33
Jan, 2051	443.10	1801.61	90671.72
Feb, 2051	434.47	1810.24	88861.48
Mar, 2051	425.79	1818.92	87042.56
Apr, 2051	417.08	1827.63	85214.93
May, 2051	408.32	1836.39	83378.54
Jun, 2051	399.52	1845.19	81533.36
Jul, 2051	390.68	1854.03	79679.33
Aug, 2051	381.80	1862.91	77816.41
Sep, 2051	372.87	1871.84	75944.57
Oct, 2051	363.90	1880.81	74063.76
Nov, 2051	354.89	1889.82	72173.94
Dec, 2051	345.83	1898.88	70275.07
Jan, 2052	336.73	1907.98	68367.09
Feb, 2052	327.59	1917.12	66449.97
Mar, 2052	318.41	1926.30	64523.67
Apr, 2052	309.18	1935.53	62588.14
May, 2052	299.90	1944.81	60643.33
Jun, 2052	290.58	1954.13	58689.20
Jul, 2052	281.22	1963.49	56725.71
Aug, 2052	271.81	1972.90	54752.81
Sep, 2052	262.36	1982.35	52770.46
Oct, 2052	252.86	1991.85	50778.60
Nov, 2052	243.31	2001.40	48777.21
Dec, 2052	233.72	2010.99	46766.22
Jan, 2053	224.09	2020.62	44745.60
Feb, 2053	214.41	2030.30	42715.30
Mar, 2053	204.68	2040.03	40675.26
Apr, 2053	194.90	2049.81	38625.46
May, 2053	185.08	2059.63	36565.83
Jun, 2053	175.21	2069.50	34496.33
Jul, 2053	165.29	2079.42	32416.91
Aug, 2053	155.33	2089.38	30327.53
Sep, 2053	145.32	2099.39	28228.14
Oct, 2053	135.26	2109.45	26118.69
Nov, 2053	125.15	2119.56	23999.14
Dec, 2053	115.00	2129.71	21869.42
Jan, 2054	104.79	2139.92	19729.50
Feb, 2054	94.54	2150.17	17579.33
Mar, 2054	84.23	2160.48	15418.85
Apr, 2054	73.88	2170.83	13248.03
May, 2054	63.48	2181.23	11066.80
Jun, 2054	53.03	2191.68	8875.11
Jul, 2054	42.53	2202.18	6672.93
Aug, 2054	31.97	2212.74	4460.20
Sep, 2054	21.37	2223.34	2236.86
Oct, 2054	10.72	2233.99	2.87