Mortgage Parameters

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

Mortgage Summary

Property Total:	$485,302
Down Payment	$145,591
Mortgage Amount:	$339,711
Mortgage Payment:	$1,982.46 / month
Estimated Tax:	+ $269.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,252.07 / month
Total Interest Paid:	$373,973.40 over 30 years
Total Tax Paid:	$97,060.40 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1627.78	354.68	339356.32
Jun, 2024	1626.08	356.38	338999.94
Jul, 2024	1624.37	358.09	338641.86
Aug, 2024	1622.66	359.80	338282.06
Sep, 2024	1620.93	361.53	337920.53
Oct, 2024	1619.20	363.26	337557.28
Nov, 2024	1617.46	365.00	337192.28
Dec, 2024	1615.71	366.75	336825.53
Jan, 2025	1613.96	368.50	336457.03
Feb, 2025	1612.19	370.27	336086.76
Mar, 2025	1610.42	372.04	335714.71
Apr, 2025	1608.63	373.83	335340.88
May, 2025	1606.84	375.62	334965.27
Jun, 2025	1605.04	377.42	334587.85
Jul, 2025	1603.23	379.23	334208.62
Aug, 2025	1601.42	381.04	333827.58
Sep, 2025	1599.59	382.87	333444.71
Oct, 2025	1597.76	384.70	333060.00
Nov, 2025	1595.91	386.55	332673.46
Dec, 2025	1594.06	388.40	332285.06
Jan, 2026	1592.20	390.26	331894.80
Feb, 2026	1590.33	392.13	331502.67
Mar, 2026	1588.45	394.01	331108.66
Apr, 2026	1586.56	395.90	330712.76
May, 2026	1584.67	397.79	330314.96
Jun, 2026	1582.76	399.70	329915.26
Jul, 2026	1580.84	401.62	329513.65
Aug, 2026	1578.92	403.54	329110.11
Sep, 2026	1576.99	405.47	328704.63
Oct, 2026	1575.04	407.42	328297.22
Nov, 2026	1573.09	409.37	327887.85
Dec, 2026	1571.13	411.33	327476.52
Jan, 2027	1569.16	413.30	327063.21
Feb, 2027	1567.18	415.28	326647.93
Mar, 2027	1565.19	417.27	326230.66
Apr, 2027	1563.19	419.27	325811.39
May, 2027	1561.18	421.28	325390.11
Jun, 2027	1559.16	423.30	324966.81
Jul, 2027	1557.13	425.33	324541.48
Aug, 2027	1555.09	427.37	324114.12
Sep, 2027	1553.05	429.41	323684.70
Oct, 2027	1550.99	431.47	323253.23
Nov, 2027	1548.92	433.54	322819.69
Dec, 2027	1546.84	435.62	322384.08
Jan, 2028	1544.76	437.70	321946.37
Feb, 2028	1542.66	439.80	321506.57
Mar, 2028	1540.55	441.91	321064.67
Apr, 2028	1538.43	444.03	320620.64
May, 2028	1536.31	446.15	320174.49
Jun, 2028	1534.17	448.29	319726.20
Jul, 2028	1532.02	450.44	319275.76
Aug, 2028	1529.86	452.60	318823.16
Sep, 2028	1527.69	454.77	318368.40
Oct, 2028	1525.52	456.94	317911.45
Nov, 2028	1523.33	459.13	317452.32
Dec, 2028	1521.13	461.33	316990.98
Jan, 2029	1518.92	463.54	316527.44
Feb, 2029	1516.69	465.77	316061.67
Mar, 2029	1514.46	468.00	315593.68
Apr, 2029	1512.22	470.24	315123.43
May, 2029	1509.97	472.49	314650.94
Jun, 2029	1507.70	474.76	314176.18
Jul, 2029	1505.43	477.03	313699.15
Aug, 2029	1503.14	479.32	313219.83
Sep, 2029	1500.85	481.61	312738.22
Oct, 2029	1498.54	483.92	312254.30
Nov, 2029	1496.22	486.24	311768.05
Dec, 2029	1493.89	488.57	311279.48
Jan, 2030	1491.55	490.91	310788.57
Feb, 2030	1489.20	493.26	310295.31
Mar, 2030	1486.83	495.63	309799.68
Apr, 2030	1484.46	498.00	309301.67
May, 2030	1482.07	500.39	308801.28
Jun, 2030	1479.67	502.79	308298.50
Jul, 2030	1477.26	505.20	307793.30
Aug, 2030	1474.84	507.62	307285.68
Sep, 2030	1472.41	510.05	306775.63
Oct, 2030	1469.97	512.49	306263.14
Nov, 2030	1467.51	514.95	305748.19
Dec, 2030	1465.04	517.42	305230.77
Jan, 2031	1462.56	519.90	304710.88
Feb, 2031	1460.07	522.39	304188.49
Mar, 2031	1457.57	524.89	303663.60
Apr, 2031	1455.05	527.41	303136.20
May, 2031	1452.53	529.93	302606.26
Jun, 2031	1449.99	532.47	302073.79
Jul, 2031	1447.44	535.02	301538.77
Aug, 2031	1444.87	537.59	301001.18
Sep, 2031	1442.30	540.16	300461.02
Oct, 2031	1439.71	542.75	299918.27
Nov, 2031	1437.11	545.35	299372.92
Dec, 2031	1434.50	547.96	298824.95
Jan, 2032	1431.87	550.59	298274.36
Feb, 2032	1429.23	553.23	297721.13
Mar, 2032	1426.58	555.88	297165.25
Apr, 2032	1423.92	558.54	296606.71
May, 2032	1421.24	561.22	296045.49
Jun, 2032	1418.55	563.91	295481.58
Jul, 2032	1415.85	566.61	294914.97
Aug, 2032	1413.13	569.33	294345.65
Sep, 2032	1410.41	572.05	293773.59
Oct, 2032	1407.67	574.79	293198.80
Nov, 2032	1404.91	577.55	292621.25
Dec, 2032	1402.14	580.32	292040.93
Jan, 2033	1399.36	583.10	291457.83
Feb, 2033	1396.57	585.89	290871.94
Mar, 2033	1393.76	588.70	290283.24
Apr, 2033	1390.94	591.52	289691.73
May, 2033	1388.11	594.35	289097.37
Jun, 2033	1385.26	597.20	288500.17
Jul, 2033	1382.40	600.06	287900.11
Aug, 2033	1379.52	602.94	287297.17
Sep, 2033	1376.63	605.83	286691.34
Oct, 2033	1373.73	608.73	286082.61
Nov, 2033	1370.81	611.65	285470.96
Dec, 2033	1367.88	614.58	284856.38
Jan, 2034	1364.94	617.52	284238.86
Feb, 2034	1361.98	620.48	283618.38
Mar, 2034	1359.00	623.46	282994.92
Apr, 2034	1356.02	626.44	282368.48
May, 2034	1353.02	629.44	281739.04
Jun, 2034	1350.00	632.46	281106.58
Jul, 2034	1346.97	635.49	280471.08
Aug, 2034	1343.92	638.54	279832.55
Sep, 2034	1340.86	641.60	279190.95
Oct, 2034	1337.79	644.67	278546.28
Nov, 2034	1334.70	647.76	277898.52
Dec, 2034	1331.60	650.86	277247.66
Jan, 2035	1328.48	653.98	276593.68
Feb, 2035	1325.34	657.12	275936.56
Mar, 2035	1322.20	660.26	275276.30
Apr, 2035	1319.03	663.43	274612.87
May, 2035	1315.85	666.61	273946.27
Jun, 2035	1312.66	669.80	273276.46
Jul, 2035	1309.45	673.01	272603.45
Aug, 2035	1306.22	676.24	271927.22
Sep, 2035	1302.98	679.48	271247.74
Oct, 2035	1299.73	682.73	270565.01
Nov, 2035	1296.46	686.00	269879.01
Dec, 2035	1293.17	689.29	269189.72
Jan, 2036	1289.87	692.59	268497.13
Feb, 2036	1286.55	695.91	267801.22
Mar, 2036	1283.21	699.25	267101.97
Apr, 2036	1279.86	702.60	266399.37
May, 2036	1276.50	705.96	265693.41
Jun, 2036	1273.11	709.35	264984.07
Jul, 2036	1269.72	712.74	264271.32
Aug, 2036	1266.30	716.16	263555.16
Sep, 2036	1262.87	719.59	262835.57
Oct, 2036	1259.42	723.04	262112.53
Nov, 2036	1255.96	726.50	261386.03
Dec, 2036	1252.47	729.99	260656.04
Jan, 2037	1248.98	733.48	259922.56
Feb, 2037	1245.46	737.00	259185.56
Mar, 2037	1241.93	740.53	258445.03
Apr, 2037	1238.38	744.08	257700.95
May, 2037	1234.82	747.64	256953.31
Jun, 2037	1231.23	751.23	256202.08
Jul, 2037	1227.63	754.83	255447.26
Aug, 2037	1224.02	758.44	254688.82
Sep, 2037	1220.38	762.08	253926.74
Oct, 2037	1216.73	765.73	253161.01
Nov, 2037	1213.06	769.40	252391.62
Dec, 2037	1209.38	773.08	251618.53
Jan, 2038	1205.67	776.79	250841.75
Feb, 2038	1201.95	780.51	250061.24
Mar, 2038	1198.21	784.25	249276.99
Apr, 2038	1194.45	788.01	248488.98
May, 2038	1190.68	791.78	247697.19
Jun, 2038	1186.88	795.58	246901.62
Jul, 2038	1183.07	799.39	246102.23
Aug, 2038	1179.24	803.22	245299.01
Sep, 2038	1175.39	807.07	244491.94
Oct, 2038	1171.52	810.94	243681.00
Nov, 2038	1167.64	814.82	242866.18
Dec, 2038	1163.73	818.73	242047.45
Jan, 2039	1159.81	822.65	241224.80
Feb, 2039	1155.87	826.59	240398.21
Mar, 2039	1151.91	830.55	239567.66
Apr, 2039	1147.93	834.53	238733.13
May, 2039	1143.93	838.53	237894.60
Jun, 2039	1139.91	842.55	237052.05
Jul, 2039	1135.87	846.59	236205.47
Aug, 2039	1131.82	850.64	235354.82
Sep, 2039	1127.74	854.72	234500.11
Oct, 2039	1123.65	858.81	233641.29
Nov, 2039	1119.53	862.93	232778.36
Dec, 2039	1115.40	867.06	231911.30
Jan, 2040	1111.24	871.22	231040.08
Feb, 2040	1107.07	875.39	230164.69
Mar, 2040	1102.87	879.59	229285.10
Apr, 2040	1098.66	883.80	228401.30
May, 2040	1094.42	888.04	227513.26
Jun, 2040	1090.17	892.29	226620.97
Jul, 2040	1085.89	896.57	225724.40
Aug, 2040	1081.60	900.86	224823.54
Sep, 2040	1077.28	905.18	223918.36
Oct, 2040	1072.94	909.52	223008.84
Nov, 2040	1068.58	913.88	222094.96
Dec, 2040	1064.21	918.25	221176.71
Jan, 2041	1059.81	922.65	220254.05
Feb, 2041	1055.38	927.08	219326.98
Mar, 2041	1050.94	931.52	218395.46
Apr, 2041	1046.48	935.98	217459.48
May, 2041	1041.99	940.47	216519.01
Jun, 2041	1037.49	944.97	215574.04
Jul, 2041	1032.96	949.50	214624.54
Aug, 2041	1028.41	954.05	213670.48
Sep, 2041	1023.84	958.62	212711.86
Oct, 2041	1019.24	963.22	211748.65
Nov, 2041	1014.63	967.83	210780.82
Dec, 2041	1009.99	972.47	209808.35
Jan, 2042	1005.33	977.13	208831.22
Feb, 2042	1000.65	981.81	207849.41
Mar, 2042	995.95	986.51	206862.89
Apr, 2042	991.22	991.24	205871.65
May, 2042	986.47	995.99	204875.66
Jun, 2042	981.70	1000.76	203874.90
Jul, 2042	976.90	1005.56	202869.34
Aug, 2042	972.08	1010.38	201858.96
Sep, 2042	967.24	1015.22	200843.74
Oct, 2042	962.38	1020.08	199823.66
Nov, 2042	957.49	1024.97	198798.68
Dec, 2042	952.58	1029.88	197768.80
Jan, 2043	947.64	1034.82	196733.98
Feb, 2043	942.68	1039.78	195694.21
Mar, 2043	937.70	1044.76	194649.45
Apr, 2043	932.70	1049.76	193599.68
May, 2043	927.67	1054.79	192544.89
Jun, 2043	922.61	1059.85	191485.04
Jul, 2043	917.53	1064.93	190420.11
Aug, 2043	912.43	1070.03	189350.08
Sep, 2043	907.30	1075.16	188274.92
Oct, 2043	902.15	1080.31	187194.62
Nov, 2043	896.97	1085.49	186109.13
Dec, 2043	891.77	1090.69	185018.44
Jan, 2044	886.55	1095.91	183922.53
Feb, 2044	881.30	1101.16	182821.36
Mar, 2044	876.02	1106.44	181714.92
Apr, 2044	870.72	1111.74	180603.18
May, 2044	865.39	1117.07	179486.11
Jun, 2044	860.04	1122.42	178363.69
Jul, 2044	854.66	1127.80	177235.89
Aug, 2044	849.26	1133.20	176102.68
Sep, 2044	843.83	1138.63	174964.05
Oct, 2044	838.37	1144.09	173819.96
Nov, 2044	832.89	1149.57	172670.39
Dec, 2044	827.38	1155.08	171515.30
Jan, 2045	821.84	1160.62	170354.69
Feb, 2045	816.28	1166.18	169188.51
Mar, 2045	810.69	1171.77	168016.75
Apr, 2045	805.08	1177.38	166839.37
May, 2045	799.44	1183.02	165656.34
Jun, 2045	793.77	1188.69	164467.65
Jul, 2045	788.07	1194.39	163273.27
Aug, 2045	782.35	1200.11	162073.16
Sep, 2045	776.60	1205.86	160867.30
Oct, 2045	770.82	1211.64	159655.66
Nov, 2045	765.02	1217.44	158438.22
Dec, 2045	759.18	1223.28	157214.94
Jan, 2046	753.32	1229.14	155985.80
Feb, 2046	747.43	1235.03	154750.78
Mar, 2046	741.51	1240.95	153509.83
Apr, 2046	735.57	1246.89	152262.94
May, 2046	729.59	1252.87	151010.07
Jun, 2046	723.59	1258.87	149751.20
Jul, 2046	717.56	1264.90	148486.30
Aug, 2046	711.50	1270.96	147215.34
Sep, 2046	705.41	1277.05	145938.28
Oct, 2046	699.29	1283.17	144655.11
Nov, 2046	693.14	1289.32	143365.79
Dec, 2046	686.96	1295.50	142070.29
Jan, 2047	680.75	1301.71	140768.58
Feb, 2047	674.52	1307.94	139460.64
Mar, 2047	668.25	1314.21	138146.43
Apr, 2047	661.95	1320.51	136825.92
May, 2047	655.62	1326.84	135499.09
Jun, 2047	649.27	1333.19	134165.89
Jul, 2047	642.88	1339.58	132826.31
Aug, 2047	636.46	1346.00	131480.31
Sep, 2047	630.01	1352.45	130127.86
Oct, 2047	623.53	1358.93	128768.93
Nov, 2047	617.02	1365.44	127403.49
Dec, 2047	610.48	1371.98	126031.50
Jan, 2048	603.90	1378.56	124652.94
Feb, 2048	597.30	1385.16	123267.78
Mar, 2048	590.66	1391.80	121875.98
Apr, 2048	583.99	1398.47	120477.51
May, 2048	577.29	1405.17	119072.33
Jun, 2048	570.55	1411.91	117660.43
Jul, 2048	563.79	1418.67	116241.76
Aug, 2048	556.99	1425.47	114816.29
Sep, 2048	550.16	1432.30	113383.99
Oct, 2048	543.30	1439.16	111944.83
Nov, 2048	536.40	1446.06	110498.77
Dec, 2048	529.47	1452.99	109045.78
Jan, 2049	522.51	1459.95	107585.84
Feb, 2049	515.52	1466.94	106118.89
Mar, 2049	508.49	1473.97	104644.92
Apr, 2049	501.42	1481.04	103163.88
May, 2049	494.33	1488.13	101675.75
Jun, 2049	487.20	1495.26	100180.48
Jul, 2049	480.03	1502.43	98678.06
Aug, 2049	472.83	1509.63	97168.43
Sep, 2049	465.60	1516.86	95651.57
Oct, 2049	458.33	1524.13	94127.44
Nov, 2049	451.03	1531.43	92596.00
Dec, 2049	443.69	1538.77	91057.23
Jan, 2050	436.32	1546.14	89511.09
Feb, 2050	428.91	1553.55	87957.54
Mar, 2050	421.46	1561.00	86396.54
Apr, 2050	413.98	1568.48	84828.06
May, 2050	406.47	1575.99	83252.07
Jun, 2050	398.92	1583.54	81668.53
Jul, 2050	391.33	1591.13	80077.40
Aug, 2050	383.70	1598.76	78478.64
Sep, 2050	376.04	1606.42	76872.22
Oct, 2050	368.35	1614.11	75258.11
Nov, 2050	360.61	1621.85	73636.26
Dec, 2050	352.84	1629.62	72006.64
Jan, 2051	345.03	1637.43	70369.21
Feb, 2051	337.19	1645.27	68723.94
Mar, 2051	329.30	1653.16	67070.78
Apr, 2051	321.38	1661.08	65409.70
May, 2051	313.42	1669.04	63740.66
Jun, 2051	305.42	1677.04	62063.63
Jul, 2051	297.39	1685.07	60378.56
Aug, 2051	289.31	1693.15	58685.41
Sep, 2051	281.20	1701.26	56984.15
Oct, 2051	273.05	1709.41	55274.74
Nov, 2051	264.86	1717.60	53557.14
Dec, 2051	256.63	1725.83	51831.31
Jan, 2052	248.36	1734.10	50097.20
Feb, 2052	240.05	1742.41	48354.79
Mar, 2052	231.70	1750.76	46604.03
Apr, 2052	223.31	1759.15	44844.88
May, 2052	214.88	1767.58	43077.31
Jun, 2052	206.41	1776.05	41301.26
Jul, 2052	197.90	1784.56	39516.70
Aug, 2052	189.35	1793.11	37723.59
Sep, 2052	180.76	1801.70	35921.89
Oct, 2052	172.13	1810.33	34111.56
Nov, 2052	163.45	1819.01	32292.55
Dec, 2052	154.74	1827.72	30464.82
Jan, 2053	145.98	1836.48	28628.34
Feb, 2053	137.18	1845.28	26783.06
Mar, 2053	128.34	1854.12	24928.93
Apr, 2053	119.45	1863.01	23065.92
May, 2053	110.52	1871.94	21193.99
Jun, 2053	101.55	1880.91	19313.08
Jul, 2053	92.54	1889.92	17423.16
Aug, 2053	83.49	1898.97	15524.19
Sep, 2053	74.39	1908.07	13616.12
Oct, 2053	65.24	1917.22	11698.90
Nov, 2053	56.06	1926.40	9772.50
Dec, 2053	46.83	1935.63	7836.86
Jan, 2054	37.55	1944.91	5891.96
Feb, 2054	28.23	1954.23	3937.73
Mar, 2054	18.87	1963.59	1974.14
Apr, 2054	9.46	1973.00	1.14