Mortgage Parameters

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

Mortgage Summary

Property Total:	$428,000
Down Payment	$128,400
Mortgage Amount:	$299,600
Mortgage Payment:	$1,748.38 / month
Estimated Tax:	+ $237.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,986.16 / month
Total Interest Paid:	$329,817.60 over 30 years
Total Tax Paid:	$85,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1435.58	312.80	299287.20
Dec, 2024	1434.08	314.30	298972.91
Jan, 2025	1432.58	315.80	298657.11
Feb, 2025	1431.07	317.31	298339.79
Mar, 2025	1429.54	318.84	298020.96
Apr, 2025	1428.02	320.36	297700.59
May, 2025	1426.48	321.90	297378.70
Jun, 2025	1424.94	323.44	297055.26
Jul, 2025	1423.39	324.99	296730.26
Aug, 2025	1421.83	326.55	296403.72
Sep, 2025	1420.27	328.11	296075.61
Oct, 2025	1418.70	329.68	295745.92
Nov, 2025	1417.12	331.26	295414.66
Dec, 2025	1415.53	332.85	295081.81
Jan, 2026	1413.93	334.45	294747.36
Feb, 2026	1412.33	336.05	294411.31
Mar, 2026	1410.72	337.66	294073.65
Apr, 2026	1409.10	339.28	293734.37
May, 2026	1407.48	340.90	293393.47
Jun, 2026	1405.84	342.54	293050.93
Jul, 2026	1404.20	344.18	292706.76
Aug, 2026	1402.55	345.83	292360.93
Sep, 2026	1400.90	347.48	292013.45
Oct, 2026	1399.23	349.15	291664.30
Nov, 2026	1397.56	350.82	291313.48
Dec, 2026	1395.88	352.50	290960.97
Jan, 2027	1394.19	354.19	290606.78
Feb, 2027	1392.49	355.89	290250.89
Mar, 2027	1390.79	357.59	289893.30
Apr, 2027	1389.07	359.31	289533.99
May, 2027	1387.35	361.03	289172.96
Jun, 2027	1385.62	362.76	288810.20
Jul, 2027	1383.88	364.50	288445.70
Aug, 2027	1382.14	366.24	288079.46
Sep, 2027	1380.38	368.00	287711.46
Oct, 2027	1378.62	369.76	287341.70
Nov, 2027	1376.85	371.53	286970.16
Dec, 2027	1375.07	373.31	286596.85
Jan, 2028	1373.28	375.10	286221.74
Feb, 2028	1371.48	376.90	285844.84
Mar, 2028	1369.67	378.71	285466.14
Apr, 2028	1367.86	380.52	285085.61
May, 2028	1366.04	382.34	284703.27
Jun, 2028	1364.20	384.18	284319.09
Jul, 2028	1362.36	386.02	283933.08
Aug, 2028	1360.51	387.87	283545.21
Sep, 2028	1358.65	389.73	283155.48
Oct, 2028	1356.79	391.59	282763.89
Nov, 2028	1354.91	393.47	282370.42
Dec, 2028	1353.02	395.36	281975.06
Jan, 2029	1351.13	397.25	281577.81
Feb, 2029	1349.23	399.15	281178.66
Mar, 2029	1347.31	401.07	280777.60
Apr, 2029	1345.39	402.99	280374.61
May, 2029	1343.46	404.92	279969.69
Jun, 2029	1341.52	406.86	279562.83
Jul, 2029	1339.57	408.81	279154.02
Aug, 2029	1337.61	410.77	278743.26
Sep, 2029	1335.64	412.74	278330.52
Oct, 2029	1333.67	414.71	277915.81
Nov, 2029	1331.68	416.70	277499.11
Dec, 2029	1329.68	418.70	277080.41
Jan, 2030	1327.68	420.70	276659.71
Feb, 2030	1325.66	422.72	276236.99
Mar, 2030	1323.64	424.74	275812.25
Apr, 2030	1321.60	426.78	275385.47
May, 2030	1319.56	428.82	274956.64
Jun, 2030	1317.50	430.88	274525.76
Jul, 2030	1315.44	432.94	274092.82
Aug, 2030	1313.36	435.02	273657.80
Sep, 2030	1311.28	437.10	273220.70
Oct, 2030	1309.18	439.20	272781.50
Nov, 2030	1307.08	441.30	272340.20
Dec, 2030	1304.96	443.42	271896.78
Jan, 2031	1302.84	445.54	271451.24
Feb, 2031	1300.70	447.68	271003.56
Mar, 2031	1298.56	449.82	270553.74
Apr, 2031	1296.40	451.98	270101.76
May, 2031	1294.24	454.14	269647.62
Jun, 2031	1292.06	456.32	269191.30
Jul, 2031	1289.87	458.51	268732.80
Aug, 2031	1287.68	460.70	268272.10
Sep, 2031	1285.47	462.91	267809.19
Oct, 2031	1283.25	465.13	267344.06
Nov, 2031	1281.02	467.36	266876.70
Dec, 2031	1278.78	469.60	266407.11
Jan, 2032	1276.53	471.85	265935.26
Feb, 2032	1274.27	474.11	265461.15
Mar, 2032	1272.00	476.38	264984.78
Apr, 2032	1269.72	478.66	264506.11
May, 2032	1267.43	480.95	264025.16
Jun, 2032	1265.12	483.26	263541.90
Jul, 2032	1262.80	485.58	263056.32
Aug, 2032	1260.48	487.90	262568.42
Sep, 2032	1258.14	490.24	262078.18
Oct, 2032	1255.79	492.59	261585.59
Nov, 2032	1253.43	494.95	261090.65
Dec, 2032	1251.06	497.32	260593.33
Jan, 2033	1248.68	499.70	260093.62
Feb, 2033	1246.28	502.10	259591.52
Mar, 2033	1243.88	504.50	259087.02
Apr, 2033	1241.46	506.92	258580.10
May, 2033	1239.03	509.35	258070.75
Jun, 2033	1236.59	511.79	257558.96
Jul, 2033	1234.14	514.24	257044.71
Aug, 2033	1231.67	516.71	256528.01
Sep, 2033	1229.20	519.18	256008.82
Oct, 2033	1226.71	521.67	255487.15
Nov, 2033	1224.21	524.17	254962.98
Dec, 2033	1221.70	526.68	254436.30
Jan, 2034	1219.17	529.21	253907.09
Feb, 2034	1216.64	531.74	253375.35
Mar, 2034	1214.09	534.29	252841.06
Apr, 2034	1211.53	536.85	252304.21
May, 2034	1208.96	539.42	251764.79
Jun, 2034	1206.37	542.01	251222.78
Jul, 2034	1203.78	544.60	250678.18
Aug, 2034	1201.17	547.21	250130.96
Sep, 2034	1198.54	549.84	249581.13
Oct, 2034	1195.91	552.47	249028.66
Nov, 2034	1193.26	555.12	248473.54
Dec, 2034	1190.60	557.78	247915.76
Jan, 2035	1187.93	560.45	247355.31
Feb, 2035	1185.24	563.14	246792.18
Mar, 2035	1182.55	565.83	246226.34
Apr, 2035	1179.83	568.55	245657.80
May, 2035	1177.11	571.27	245086.53
Jun, 2035	1174.37	574.01	244512.52
Jul, 2035	1171.62	576.76	243935.76
Aug, 2035	1168.86	579.52	243356.24
Sep, 2035	1166.08	582.30	242773.94
Oct, 2035	1163.29	585.09	242188.85
Nov, 2035	1160.49	587.89	241600.96
Dec, 2035	1157.67	590.71	241010.25
Jan, 2036	1154.84	593.54	240416.72
Feb, 2036	1152.00	596.38	239820.33
Mar, 2036	1149.14	599.24	239221.09
Apr, 2036	1146.27	602.11	238618.98
May, 2036	1143.38	605.00	238013.98
Jun, 2036	1140.48	607.90	237406.08
Jul, 2036	1137.57	610.81	236795.28
Aug, 2036	1134.64	613.74	236181.54
Sep, 2036	1131.70	616.68	235564.86
Oct, 2036	1128.75	619.63	234945.23
Nov, 2036	1125.78	622.60	234322.63
Dec, 2036	1122.80	625.58	233697.05
Jan, 2037	1119.80	628.58	233068.46
Feb, 2037	1116.79	631.59	232436.87
Mar, 2037	1113.76	634.62	231802.25
Apr, 2037	1110.72	637.66	231164.59
May, 2037	1107.66	640.72	230523.87
Jun, 2037	1104.59	643.79	229880.09
Jul, 2037	1101.51	646.87	229233.22
Aug, 2037	1098.41	649.97	228583.25
Sep, 2037	1095.29	653.09	227930.16
Oct, 2037	1092.17	656.21	227273.95
Nov, 2037	1089.02	659.36	226614.59
Dec, 2037	1085.86	662.52	225952.07
Jan, 2038	1082.69	665.69	225286.38
Feb, 2038	1079.50	668.88	224617.49
Mar, 2038	1076.29	672.09	223945.40
Apr, 2038	1073.07	675.31	223270.10
May, 2038	1069.84	678.54	222591.55
Jun, 2038	1066.58	681.80	221909.76
Jul, 2038	1063.32	685.06	221224.69
Aug, 2038	1060.03	688.35	220536.35
Sep, 2038	1056.74	691.64	219844.71
Oct, 2038	1053.42	694.96	219149.75
Nov, 2038	1050.09	698.29	218451.46
Dec, 2038	1046.75	701.63	217749.83
Jan, 2039	1043.38	705.00	217044.83
Feb, 2039	1040.01	708.37	216336.46
Mar, 2039	1036.61	711.77	215624.69
Apr, 2039	1033.20	715.18	214909.51
May, 2039	1029.77	718.61	214190.91
Jun, 2039	1026.33	722.05	213468.86
Jul, 2039	1022.87	725.51	212743.35
Aug, 2039	1019.40	728.98	212014.37
Sep, 2039	1015.90	732.48	211281.89
Oct, 2039	1012.39	735.99	210545.90
Nov, 2039	1008.87	739.51	209806.39
Dec, 2039	1005.32	743.06	209063.33
Jan, 2040	1001.76	746.62	208316.71
Feb, 2040	998.18	750.20	207566.51
Mar, 2040	994.59	753.79	206812.72
Apr, 2040	990.98	757.40	206055.32
May, 2040	987.35	761.03	205294.29
Jun, 2040	983.70	764.68	204529.61
Jul, 2040	980.04	768.34	203761.27
Aug, 2040	976.36	772.02	202989.25
Sep, 2040	972.66	775.72	202213.52
Oct, 2040	968.94	779.44	201434.08
Nov, 2040	965.20	783.18	200650.91
Dec, 2040	961.45	786.93	199863.98
Jan, 2041	957.68	790.70	199073.28
Feb, 2041	953.89	794.49	198278.79
Mar, 2041	950.09	798.29	197480.50
Apr, 2041	946.26	802.12	196678.38
May, 2041	942.42	805.96	195872.42
Jun, 2041	938.56	809.82	195062.59
Jul, 2041	934.67	813.71	194248.89
Aug, 2041	930.78	817.60	193431.28
Sep, 2041	926.86	821.52	192609.76
Oct, 2041	922.92	825.46	191784.30
Nov, 2041	918.97	829.41	190954.89
Dec, 2041	914.99	833.39	190121.50
Jan, 2042	911.00	837.38	189284.12
Feb, 2042	906.99	841.39	188442.73
Mar, 2042	902.95	845.43	187597.30
Apr, 2042	898.90	849.48	186747.83
May, 2042	894.83	853.55	185894.28
Jun, 2042	890.74	857.64	185036.64
Jul, 2042	886.63	861.75	184174.90
Aug, 2042	882.50	865.88	183309.02
Sep, 2042	878.36	870.02	182439.00
Oct, 2042	874.19	874.19	181564.80
Nov, 2042	870.00	878.38	180686.42
Dec, 2042	865.79	882.59	179803.83
Jan, 2043	861.56	886.82	178917.01
Feb, 2043	857.31	891.07	178025.94
Mar, 2043	853.04	895.34	177130.60
Apr, 2043	848.75	899.63	176230.97
May, 2043	844.44	903.94	175327.03
Jun, 2043	840.11	908.27	174418.76
Jul, 2043	835.76	912.62	173506.14
Aug, 2043	831.38	917.00	172589.14
Sep, 2043	826.99	921.39	171667.75
Oct, 2043	822.57	925.81	170741.95
Nov, 2043	818.14	930.24	169811.71
Dec, 2043	813.68	934.70	168877.01
Jan, 2044	809.20	939.18	167937.83
Feb, 2044	804.70	943.68	166994.15
Mar, 2044	800.18	948.20	166045.95
Apr, 2044	795.64	952.74	165093.21
May, 2044	791.07	957.31	164135.90
Jun, 2044	786.48	961.90	163174.00
Jul, 2044	781.88	966.50	162207.50
Aug, 2044	777.24	971.14	161236.36
Sep, 2044	772.59	975.79	160260.57
Oct, 2044	767.92	980.46	159280.11
Nov, 2044	763.22	985.16	158294.95
Dec, 2044	758.50	989.88	157305.06
Jan, 2045	753.75	994.63	156310.44
Feb, 2045	748.99	999.39	155311.04
Mar, 2045	744.20	1004.18	154306.86
Apr, 2045	739.39	1008.99	153297.87
May, 2045	734.55	1013.83	152284.04
Jun, 2045	729.69	1018.69	151265.36
Jul, 2045	724.81	1023.57	150241.79
Aug, 2045	719.91	1028.47	149213.32
Sep, 2045	714.98	1033.40	148179.92
Oct, 2045	710.03	1038.35	147141.57
Nov, 2045	705.05	1043.33	146098.24
Dec, 2045	700.05	1048.33	145049.92
Jan, 2046	695.03	1053.35	143996.57
Feb, 2046	689.98	1058.40	142938.17
Mar, 2046	684.91	1063.47	141874.70
Apr, 2046	679.82	1068.56	140806.14
May, 2046	674.70	1073.68	139732.45
Jun, 2046	669.55	1078.83	138653.63
Jul, 2046	664.38	1084.00	137569.63
Aug, 2046	659.19	1089.19	136480.44
Sep, 2046	653.97	1094.41	135386.02
Oct, 2046	648.72	1099.66	134286.37
Nov, 2046	643.46	1104.92	133181.44
Dec, 2046	638.16	1110.22	132071.23
Jan, 2047	632.84	1115.54	130955.69
Feb, 2047	627.50	1120.88	129834.80
Mar, 2047	622.13	1126.25	128708.55
Apr, 2047	616.73	1131.65	127576.90
May, 2047	611.31	1137.07	126439.82
Jun, 2047	605.86	1142.52	125297.30
Jul, 2047	600.38	1148.00	124149.30
Aug, 2047	594.88	1153.50	122995.80
Sep, 2047	589.35	1159.03	121836.78
Oct, 2047	583.80	1164.58	120672.20
Nov, 2047	578.22	1170.16	119502.04
Dec, 2047	572.61	1175.77	118326.28
Jan, 2048	566.98	1181.40	117144.88
Feb, 2048	561.32	1187.06	115957.82
Mar, 2048	555.63	1192.75	114765.07
Apr, 2048	549.92	1198.46	113566.60
May, 2048	544.17	1204.21	112362.40
Jun, 2048	538.40	1209.98	111152.42
Jul, 2048	532.61	1215.77	109936.64
Aug, 2048	526.78	1221.60	108715.04
Sep, 2048	520.93	1227.45	107487.59
Oct, 2048	515.04	1233.34	106254.25
Nov, 2048	509.13	1239.25	105015.01
Dec, 2048	503.20	1245.18	103769.83
Jan, 2049	497.23	1251.15	102518.68
Feb, 2049	491.24	1257.14	101261.53
Mar, 2049	485.21	1263.17	99998.36
Apr, 2049	479.16	1269.22	98729.14
May, 2049	473.08	1275.30	97453.84
Jun, 2049	466.97	1281.41	96172.43
Jul, 2049	460.83	1287.55	94884.87
Aug, 2049	454.66	1293.72	93591.15
Sep, 2049	448.46	1299.92	92291.23
Oct, 2049	442.23	1306.15	90985.08
Nov, 2049	435.97	1312.41	89672.67
Dec, 2049	429.68	1318.70	88353.97
Jan, 2050	423.36	1325.02	87028.95
Feb, 2050	417.01	1331.37	85697.58
Mar, 2050	410.63	1337.75	84359.84
Apr, 2050	404.22	1344.16	83015.68
May, 2050	397.78	1350.60	81665.09
Jun, 2050	391.31	1357.07	80308.02
Jul, 2050	384.81	1363.57	78944.45
Aug, 2050	378.28	1370.10	77574.34
Sep, 2050	371.71	1376.67	76197.67
Oct, 2050	365.11	1383.27	74814.41
Nov, 2050	358.49	1389.89	73424.51
Dec, 2050	351.83	1396.55	72027.96
Jan, 2051	345.13	1403.25	70624.71
Feb, 2051	338.41	1409.97	69214.74
Mar, 2051	331.65	1416.73	67798.02
Apr, 2051	324.87	1423.51	66374.50
May, 2051	318.04	1430.34	64944.17
Jun, 2051	311.19	1437.19	63506.98
Jul, 2051	304.30	1444.08	62062.90
Aug, 2051	297.38	1451.00	60611.91
Sep, 2051	290.43	1457.95	59153.96
Oct, 2051	283.45	1464.93	57689.02
Nov, 2051	276.43	1471.95	56217.07
Dec, 2051	269.37	1479.01	54738.06
Jan, 2052	262.29	1486.09	53251.97
Feb, 2052	255.17	1493.21	51758.76
Mar, 2052	248.01	1500.37	50258.39
Apr, 2052	240.82	1507.56	48750.83
May, 2052	233.60	1514.78	47236.05
Jun, 2052	226.34	1522.04	45714.01
Jul, 2052	219.05	1529.33	44184.67
Aug, 2052	211.72	1536.66	42648.01
Sep, 2052	204.36	1544.02	41103.98
Oct, 2052	196.96	1551.42	39552.56
Nov, 2052	189.52	1558.86	37993.70
Dec, 2052	182.05	1566.33	36427.38
Jan, 2053	174.55	1573.83	34853.55
Feb, 2053	167.01	1581.37	33272.17
Mar, 2053	159.43	1588.95	31683.22
Apr, 2053	151.82	1596.56	30086.66
May, 2053	144.17	1604.21	28482.44
Jun, 2053	136.48	1611.90	26870.54
Jul, 2053	128.75	1619.63	25250.91
Aug, 2053	120.99	1627.39	23623.53
Sep, 2053	113.20	1635.18	21988.34
Oct, 2053	105.36	1643.02	20345.33
Nov, 2053	97.49	1650.89	18694.43
Dec, 2053	89.58	1658.80	17035.63
Jan, 2054	81.63	1666.75	15368.88
Feb, 2054	73.64	1674.74	13694.14
Mar, 2054	65.62	1682.76	12011.38
Apr, 2054	57.55	1690.83	10320.55
May, 2054	49.45	1698.93	8621.63
Jun, 2054	41.31	1707.07	6914.56
Jul, 2054	33.13	1715.25	5199.31
Aug, 2054	24.91	1723.47	3475.85
Sep, 2054	16.66	1731.72	1744.12
Oct, 2054	8.36	1740.02	4.10