Mortgage Parameters

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

Mortgage Summary

Property Total:	$479,500
Down Payment	$143,850
Mortgage Amount:	$335,650
Mortgage Payment:	$1,958.76 / month
Estimated Tax:	+ $266.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,225.15 / month
Total Interest Paid:	$369,504.00 over 30 years
Total Tax Paid:	$95,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1608.32	350.44	335299.56
Dec, 2024	1606.64	352.12	334947.45
Jan, 2025	1604.96	353.80	334593.64
Feb, 2025	1603.26	355.50	334238.14
Mar, 2025	1601.56	357.20	333880.94
Apr, 2025	1599.85	358.91	333522.03
May, 2025	1598.13	360.63	333161.39
Jun, 2025	1596.40	362.36	332799.03
Jul, 2025	1594.66	364.10	332434.94
Aug, 2025	1592.92	365.84	332069.09
Sep, 2025	1591.16	367.60	331701.50
Oct, 2025	1589.40	369.36	331332.14
Nov, 2025	1587.63	371.13	330961.01
Dec, 2025	1585.85	372.91	330588.11
Jan, 2026	1584.07	374.69	330213.42
Feb, 2026	1582.27	376.49	329836.93
Mar, 2026	1580.47	378.29	329458.64
Apr, 2026	1578.66	380.10	329078.53
May, 2026	1576.83	381.93	328696.61
Jun, 2026	1575.00	383.76	328312.85
Jul, 2026	1573.17	385.59	327927.26
Aug, 2026	1571.32	387.44	327539.82
Sep, 2026	1569.46	389.30	327150.52
Oct, 2026	1567.60	391.16	326759.35
Nov, 2026	1565.72	393.04	326366.32
Dec, 2026	1563.84	394.92	325971.39
Jan, 2027	1561.95	396.81	325574.58
Feb, 2027	1560.04	398.72	325175.87
Mar, 2027	1558.13	400.63	324775.24
Apr, 2027	1556.21	402.55	324372.69
May, 2027	1554.29	404.47	323968.22
Jun, 2027	1552.35	406.41	323561.81
Jul, 2027	1550.40	408.36	323153.45
Aug, 2027	1548.44	410.32	322743.13
Sep, 2027	1546.48	412.28	322330.85
Oct, 2027	1544.50	414.26	321916.59
Nov, 2027	1542.52	416.24	321500.35
Dec, 2027	1540.52	418.24	321082.11
Jan, 2028	1538.52	420.24	320661.87
Feb, 2028	1536.50	422.26	320239.61
Mar, 2028	1534.48	424.28	319815.34
Apr, 2028	1532.45	426.31	319389.02
May, 2028	1530.41	428.35	318960.67
Jun, 2028	1528.35	430.41	318530.26
Jul, 2028	1526.29	432.47	318097.79
Aug, 2028	1524.22	434.54	317663.25
Sep, 2028	1522.14	436.62	317226.63
Oct, 2028	1520.04	438.72	316787.91
Nov, 2028	1517.94	440.82	316347.10
Dec, 2028	1515.83	442.93	315904.17
Jan, 2029	1513.71	445.05	315459.11
Feb, 2029	1511.57	447.19	315011.93
Mar, 2029	1509.43	449.33	314562.60
Apr, 2029	1507.28	451.48	314111.12
May, 2029	1505.12	453.64	313657.47
Jun, 2029	1502.94	455.82	313201.66
Jul, 2029	1500.76	458.00	312743.65
Aug, 2029	1498.56	460.20	312283.46
Sep, 2029	1496.36	462.40	311821.06
Oct, 2029	1494.14	464.62	311356.44
Nov, 2029	1491.92	466.84	310889.60
Dec, 2029	1489.68	469.08	310420.51
Jan, 2030	1487.43	471.33	309949.19
Feb, 2030	1485.17	473.59	309475.60
Mar, 2030	1482.90	475.86	308999.74
Apr, 2030	1480.62	478.14	308521.61
May, 2030	1478.33	480.43	308041.18
Jun, 2030	1476.03	482.73	307558.45
Jul, 2030	1473.72	485.04	307073.41
Aug, 2030	1471.39	487.37	306586.04
Sep, 2030	1469.06	489.70	306096.34
Oct, 2030	1466.71	492.05	305604.29
Nov, 2030	1464.35	494.41	305109.89
Dec, 2030	1461.98	496.78	304613.11
Jan, 2031	1459.60	499.16	304113.95
Feb, 2031	1457.21	501.55	303612.41
Mar, 2031	1454.81	503.95	303108.46
Apr, 2031	1452.39	506.37	302602.09
May, 2031	1449.97	508.79	302093.30
Jun, 2031	1447.53	511.23	301582.07
Jul, 2031	1445.08	513.68	301068.39
Aug, 2031	1442.62	516.14	300552.25
Sep, 2031	1440.15	518.61	300033.64
Oct, 2031	1437.66	521.10	299512.54
Nov, 2031	1435.16	523.60	298988.94
Dec, 2031	1432.66	526.10	298462.84
Jan, 2032	1430.13	528.63	297934.21
Feb, 2032	1427.60	531.16	297403.05
Mar, 2032	1425.06	533.70	296869.35
Apr, 2032	1422.50	536.26	296333.09
May, 2032	1419.93	538.83	295794.26
Jun, 2032	1417.35	541.41	295252.85
Jul, 2032	1414.75	544.01	294708.84
Aug, 2032	1412.15	546.61	294162.22
Sep, 2032	1409.53	549.23	293612.99
Oct, 2032	1406.90	551.86	293061.13
Nov, 2032	1404.25	554.51	292506.62
Dec, 2032	1401.59	557.17	291949.45
Jan, 2033	1398.92	559.84	291389.62
Feb, 2033	1396.24	562.52	290827.10
Mar, 2033	1393.55	565.21	290261.89
Apr, 2033	1390.84	567.92	289693.96
May, 2033	1388.12	570.64	289123.32
Jun, 2033	1385.38	573.38	288549.94
Jul, 2033	1382.64	576.12	287973.82
Aug, 2033	1379.87	578.89	287394.93
Sep, 2033	1377.10	581.66	286813.27
Oct, 2033	1374.31	584.45	286228.83
Nov, 2033	1371.51	587.25	285641.58
Dec, 2033	1368.70	590.06	285051.52
Jan, 2034	1365.87	592.89	284458.63
Feb, 2034	1363.03	595.73	283862.90
Mar, 2034	1360.18	598.58	283264.32
Apr, 2034	1357.31	601.45	282662.87
May, 2034	1354.43	604.33	282058.53
Jun, 2034	1351.53	607.23	281451.30
Jul, 2034	1348.62	610.14	280841.17
Aug, 2034	1345.70	613.06	280228.10
Sep, 2034	1342.76	616.00	279612.10
Oct, 2034	1339.81	618.95	278993.15
Nov, 2034	1336.84	621.92	278371.23
Dec, 2034	1333.86	624.90	277746.33
Jan, 2035	1330.87	627.89	277118.44
Feb, 2035	1327.86	630.90	276487.54
Mar, 2035	1324.84	633.92	275853.62
Apr, 2035	1321.80	636.96	275216.66
May, 2035	1318.75	640.01	274576.64
Jun, 2035	1315.68	643.08	273933.56
Jul, 2035	1312.60	646.16	273287.40
Aug, 2035	1309.50	649.26	272638.14
Sep, 2035	1306.39	652.37	271985.77
Oct, 2035	1303.27	655.49	271330.28
Nov, 2035	1300.12	658.64	270671.64
Dec, 2035	1296.97	661.79	270009.85
Jan, 2036	1293.80	664.96	269344.89
Feb, 2036	1290.61	668.15	268676.74
Mar, 2036	1287.41	671.35	268005.39
Apr, 2036	1284.19	674.57	267330.82
May, 2036	1280.96	677.80	266653.02
Jun, 2036	1277.71	681.05	265971.97
Jul, 2036	1274.45	684.31	265287.66
Aug, 2036	1271.17	687.59	264600.07
Sep, 2036	1267.88	690.88	263909.19
Oct, 2036	1264.56	694.20	263214.99
Nov, 2036	1261.24	697.52	262517.47
Dec, 2036	1257.90	700.86	261816.61
Jan, 2037	1254.54	704.22	261112.39
Feb, 2037	1251.16	707.60	260404.79
Mar, 2037	1247.77	710.99	259693.80
Apr, 2037	1244.37	714.39	258979.41
May, 2037	1240.94	717.82	258261.59
Jun, 2037	1237.50	721.26	257540.34
Jul, 2037	1234.05	724.71	256815.62
Aug, 2037	1230.57	728.19	256087.44
Sep, 2037	1227.09	731.67	255355.76
Oct, 2037	1223.58	735.18	254620.58
Nov, 2037	1220.06	738.70	253881.88
Dec, 2037	1216.52	742.24	253139.64
Jan, 2038	1212.96	745.80	252393.84
Feb, 2038	1209.39	749.37	251644.47
Mar, 2038	1205.80	752.96	250891.50
Apr, 2038	1202.19	756.57	250134.93
May, 2038	1198.56	760.20	249374.73
Jun, 2038	1194.92	763.84	248610.89
Jul, 2038	1191.26	767.50	247843.39
Aug, 2038	1187.58	771.18	247072.22
Sep, 2038	1183.89	774.87	246297.34
Oct, 2038	1180.17	778.59	245518.76
Nov, 2038	1176.44	782.32	244736.44
Dec, 2038	1172.70	786.06	243950.38
Jan, 2039	1168.93	789.83	243160.55
Feb, 2039	1165.14	793.62	242366.93
Mar, 2039	1161.34	797.42	241569.51
Apr, 2039	1157.52	801.24	240768.27
May, 2039	1153.68	805.08	239963.20
Jun, 2039	1149.82	808.94	239154.26
Jul, 2039	1145.95	812.81	238341.45
Aug, 2039	1142.05	816.71	237524.74
Sep, 2039	1138.14	820.62	236704.12
Oct, 2039	1134.21	824.55	235879.57
Nov, 2039	1130.26	828.50	235051.06
Dec, 2039	1126.29	832.47	234218.59
Jan, 2040	1122.30	836.46	233382.13
Feb, 2040	1118.29	840.47	232541.66
Mar, 2040	1114.26	844.50	231697.16
Apr, 2040	1110.22	848.54	230848.61
May, 2040	1106.15	852.61	229996.00
Jun, 2040	1102.06	856.70	229139.31
Jul, 2040	1097.96	860.80	228278.51
Aug, 2040	1093.83	864.93	227413.58
Sep, 2040	1089.69	869.07	226544.51
Oct, 2040	1085.53	873.23	225671.28
Nov, 2040	1081.34	877.42	224793.86
Dec, 2040	1077.14	881.62	223912.24
Jan, 2041	1072.91	885.85	223026.39
Feb, 2041	1068.67	890.09	222136.30
Mar, 2041	1064.40	894.36	221241.94
Apr, 2041	1060.12	898.64	220343.30
May, 2041	1055.81	902.95	219440.35
Jun, 2041	1051.49	907.27	218533.07
Jul, 2041	1047.14	911.62	217621.45
Aug, 2041	1042.77	915.99	216705.46
Sep, 2041	1038.38	920.38	215785.08
Oct, 2041	1033.97	924.79	214860.29
Nov, 2041	1029.54	929.22	213931.07
Dec, 2041	1025.09	933.67	212997.40
Jan, 2042	1020.61	938.15	212059.25
Feb, 2042	1016.12	942.64	211116.61
Mar, 2042	1011.60	947.16	210169.45
Apr, 2042	1007.06	951.70	209217.75
May, 2042	1002.50	956.26	208261.49
Jun, 2042	997.92	960.84	207300.65
Jul, 2042	993.32	965.44	206335.21
Aug, 2042	988.69	970.07	205365.14
Sep, 2042	984.04	974.72	204390.42
Oct, 2042	979.37	979.39	203411.03
Nov, 2042	974.68	984.08	202426.95
Dec, 2042	969.96	988.80	201438.15
Jan, 2043	965.22	993.54	200444.61
Feb, 2043	960.46	998.30	199446.32
Mar, 2043	955.68	1003.08	198443.24
Apr, 2043	950.87	1007.89	197435.35
May, 2043	946.04	1012.72	196422.63
Jun, 2043	941.19	1017.57	195405.07
Jul, 2043	936.32	1022.44	194382.62
Aug, 2043	931.42	1027.34	193355.28
Sep, 2043	926.49	1032.27	192323.01
Oct, 2043	921.55	1037.21	191285.80
Nov, 2043	916.58	1042.18	190243.62
Dec, 2043	911.58	1047.18	189196.44
Jan, 2044	906.57	1052.19	188144.25
Feb, 2044	901.52	1057.24	187087.01
Mar, 2044	896.46	1062.30	186024.71
Apr, 2044	891.37	1067.39	184957.32
May, 2044	886.25	1072.51	183884.81
Jun, 2044	881.11	1077.65	182807.17
Jul, 2044	875.95	1082.81	181724.36
Aug, 2044	870.76	1088.00	180636.36
Sep, 2044	865.55	1093.21	179543.15
Oct, 2044	860.31	1098.45	178444.70
Nov, 2044	855.05	1103.71	177340.99
Dec, 2044	849.76	1109.00	176231.99
Jan, 2045	844.44	1114.32	175117.67
Feb, 2045	839.11	1119.65	173998.02
Mar, 2045	833.74	1125.02	172873.00
Apr, 2045	828.35	1130.41	171742.59
May, 2045	822.93	1135.83	170606.76
Jun, 2045	817.49	1141.27	169465.49
Jul, 2045	812.02	1146.74	168318.76
Aug, 2045	806.53	1152.23	167166.52
Sep, 2045	801.01	1157.75	166008.77
Oct, 2045	795.46	1163.30	164845.47
Nov, 2045	789.88	1168.88	163676.59
Dec, 2045	784.28	1174.48	162502.12
Jan, 2046	778.66	1180.10	161322.01
Feb, 2046	773.00	1185.76	160136.25
Mar, 2046	767.32	1191.44	158944.81
Apr, 2046	761.61	1197.15	157747.66
May, 2046	755.87	1202.89	156544.78
Jun, 2046	750.11	1208.65	155336.13
Jul, 2046	744.32	1214.44	154121.69
Aug, 2046	738.50	1220.26	152901.43
Sep, 2046	732.65	1226.11	151675.32
Oct, 2046	726.78	1231.98	150443.34
Nov, 2046	720.87	1237.89	149205.45
Dec, 2046	714.94	1243.82	147961.63
Jan, 2047	708.98	1249.78	146711.86
Feb, 2047	702.99	1255.77	145456.09
Mar, 2047	696.98	1261.78	144194.31
Apr, 2047	690.93	1267.83	142926.48
May, 2047	684.86	1273.90	141652.58
Jun, 2047	678.75	1280.01	140372.57
Jul, 2047	672.62	1286.14	139086.43
Aug, 2047	666.46	1292.30	137794.12
Sep, 2047	660.26	1298.50	136495.63
Oct, 2047	654.04	1304.72	135190.91
Nov, 2047	647.79	1310.97	133879.94
Dec, 2047	641.51	1317.25	132562.68
Jan, 2048	635.20	1323.56	131239.12
Feb, 2048	628.85	1329.91	129909.22
Mar, 2048	622.48	1336.28	128572.94
Apr, 2048	616.08	1342.68	127230.26
May, 2048	609.64	1349.12	125881.14
Jun, 2048	603.18	1355.58	124525.56
Jul, 2048	596.68	1362.08	123163.49
Aug, 2048	590.16	1368.60	121794.88
Sep, 2048	583.60	1375.16	120419.72
Oct, 2048	577.01	1381.75	119037.98
Nov, 2048	570.39	1388.37	117649.61
Dec, 2048	563.74	1395.02	116254.58
Jan, 2049	557.05	1401.71	114852.88
Feb, 2049	550.34	1408.42	113444.45
Mar, 2049	543.59	1415.17	112029.28
Apr, 2049	536.81	1421.95	110607.33
May, 2049	529.99	1428.77	109178.56
Jun, 2049	523.15	1435.61	107742.95
Jul, 2049	516.27	1442.49	106300.46
Aug, 2049	509.36	1449.40	104851.05
Sep, 2049	502.41	1456.35	103394.71
Oct, 2049	495.43	1463.33	101931.38
Nov, 2049	488.42	1470.34	100461.04
Dec, 2049	481.38	1477.38	98983.66
Jan, 2050	474.30	1484.46	97499.19
Feb, 2050	467.18	1491.58	96007.62
Mar, 2050	460.04	1498.72	94508.89
Apr, 2050	452.86	1505.90	93002.99
May, 2050	445.64	1513.12	91489.87
Jun, 2050	438.39	1520.37	89969.50
Jul, 2050	431.10	1527.66	88441.84
Aug, 2050	423.78	1534.98	86906.86
Sep, 2050	416.43	1542.33	85364.53
Oct, 2050	409.04	1549.72	83814.81
Nov, 2050	401.61	1557.15	82257.66
Dec, 2050	394.15	1564.61	80693.05
Jan, 2051	386.65	1572.11	79120.95
Feb, 2051	379.12	1579.64	77541.31
Mar, 2051	371.55	1587.21	75954.10
Apr, 2051	363.95	1594.81	74359.29
May, 2051	356.30	1602.46	72756.83
Jun, 2051	348.63	1610.13	71146.70
Jul, 2051	340.91	1617.85	69528.85
Aug, 2051	333.16	1625.60	67903.25
Sep, 2051	325.37	1633.39	66269.86
Oct, 2051	317.54	1641.22	64628.64
Nov, 2051	309.68	1649.08	62979.56
Dec, 2051	301.78	1656.98	61322.58
Jan, 2052	293.84	1664.92	59657.66
Feb, 2052	285.86	1672.90	57984.76
Mar, 2052	277.84	1680.92	56303.84
Apr, 2052	269.79	1688.97	54614.87
May, 2052	261.70	1697.06	52917.81
Jun, 2052	253.56	1705.20	51212.61
Jul, 2052	245.39	1713.37	49499.24
Aug, 2052	237.18	1721.58	47777.67
Sep, 2052	228.93	1729.83	46047.84
Oct, 2052	220.65	1738.11	44309.73
Nov, 2052	212.32	1746.44	42563.29
Dec, 2052	203.95	1754.81	40808.47
Jan, 2053	195.54	1763.22	39045.26
Feb, 2053	187.09	1771.67	37273.59
Mar, 2053	178.60	1780.16	35493.43
Apr, 2053	170.07	1788.69	33704.74
May, 2053	161.50	1797.26	31907.48
Jun, 2053	152.89	1805.87	30101.61
Jul, 2053	144.24	1814.52	28287.09
Aug, 2053	135.54	1823.22	26463.87
Sep, 2053	126.81	1831.95	24631.92
Oct, 2053	118.03	1840.73	22791.19
Nov, 2053	109.21	1849.55	20941.64
Dec, 2053	100.35	1858.41	19083.22
Jan, 2054	91.44	1867.32	17215.90
Feb, 2054	82.49	1876.27	15339.63
Mar, 2054	73.50	1885.26	13454.38
Apr, 2054	64.47	1894.29	11560.09
May, 2054	55.39	1903.37	9656.72
Jun, 2054	46.27	1912.49	7744.23
Jul, 2054	37.11	1921.65	5822.58
Aug, 2054	27.90	1930.86	3891.72
Sep, 2054	18.65	1940.11	1951.60
Oct, 2054	9.35	1949.41	2.20