Mortgage Parameters

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

Mortgage Summary

Property Total:	$495,900
Down Payment	$148,770
Mortgage Amount:	$347,130
Mortgage Payment:	$2,025.76 / month
Estimated Tax:	+ $275.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,301.26 / month
Total Interest Paid:	$382,143.60 over 30 years
Total Tax Paid:	$99,180.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	1663.33	362.43	346767.57
Nov, 2024	1661.59	364.17	346403.41
Dec, 2024	1659.85	365.91	346037.50
Jan, 2025	1658.10	367.66	345669.83
Feb, 2025	1656.33	369.43	345300.41
Mar, 2025	1654.56	371.20	344929.21
Apr, 2025	1652.79	372.97	344556.24
May, 2025	1651.00	374.76	344181.48
Jun, 2025	1649.20	376.56	343804.92
Jul, 2025	1647.40	378.36	343426.56
Aug, 2025	1645.59	380.17	343046.38
Sep, 2025	1643.76	382.00	342664.39
Oct, 2025	1641.93	383.83	342280.56
Nov, 2025	1640.09	385.67	341894.89
Dec, 2025	1638.25	387.51	341507.38
Jan, 2026	1636.39	389.37	341118.01
Feb, 2026	1634.52	391.24	340726.77
Mar, 2026	1632.65	393.11	340333.66
Apr, 2026	1630.77	394.99	339938.67
May, 2026	1628.87	396.89	339541.78
Jun, 2026	1626.97	398.79	339142.99
Jul, 2026	1625.06	400.70	338742.29
Aug, 2026	1623.14	402.62	338339.67
Sep, 2026	1621.21	404.55	337935.12
Oct, 2026	1619.27	406.49	337528.64
Nov, 2026	1617.32	408.44	337120.20
Dec, 2026	1615.37	410.39	336709.81
Jan, 2027	1613.40	412.36	336297.45
Feb, 2027	1611.43	414.33	335883.11
Mar, 2027	1609.44	416.32	335466.79
Apr, 2027	1607.45	418.31	335048.48
May, 2027	1605.44	420.32	334628.16
Jun, 2027	1603.43	422.33	334205.83
Jul, 2027	1601.40	424.36	333781.47
Aug, 2027	1599.37	426.39	333355.08
Sep, 2027	1597.33	428.43	332926.65
Oct, 2027	1595.27	430.49	332496.16
Nov, 2027	1593.21	432.55	332063.61
Dec, 2027	1591.14	434.62	331628.99
Jan, 2028	1589.06	436.70	331192.28
Feb, 2028	1586.96	438.80	330753.49
Mar, 2028	1584.86	440.90	330312.59
Apr, 2028	1582.75	443.01	329869.58
May, 2028	1580.63	445.13	329424.44
Jun, 2028	1578.49	447.27	328977.17
Jul, 2028	1576.35	449.41	328527.76
Aug, 2028	1574.20	451.56	328076.20
Sep, 2028	1572.03	453.73	327622.47
Oct, 2028	1569.86	455.90	327166.57
Nov, 2028	1567.67	458.09	326708.48
Dec, 2028	1565.48	460.28	326248.20
Jan, 2029	1563.27	462.49	325785.71
Feb, 2029	1561.06	464.70	325321.01
Mar, 2029	1558.83	466.93	324854.08
Apr, 2029	1556.59	469.17	324384.91
May, 2029	1554.34	471.42	323913.49
Jun, 2029	1552.09	473.67	323439.82
Jul, 2029	1549.82	475.94	322963.87
Aug, 2029	1547.54	478.22	322485.65
Sep, 2029	1545.24	480.52	322005.13
Oct, 2029	1542.94	482.82	321522.31
Nov, 2029	1540.63	485.13	321037.18
Dec, 2029	1538.30	487.46	320549.73
Jan, 2030	1535.97	489.79	320059.93
Feb, 2030	1533.62	492.14	319567.79
Mar, 2030	1531.26	494.50	319073.30
Apr, 2030	1528.89	496.87	318576.43
May, 2030	1526.51	499.25	318077.18
Jun, 2030	1524.12	501.64	317575.54
Jul, 2030	1521.72	504.04	317071.50
Aug, 2030	1519.30	506.46	316565.04
Sep, 2030	1516.87	508.89	316056.15
Oct, 2030	1514.44	511.32	315544.83
Nov, 2030	1511.99	513.77	315031.05
Dec, 2030	1509.52	516.24	314514.82
Jan, 2031	1507.05	518.71	313996.11
Feb, 2031	1504.56	521.20	313474.91
Mar, 2031	1502.07	523.69	312951.22
Apr, 2031	1499.56	526.20	312425.02
May, 2031	1497.04	528.72	311896.29
Jun, 2031	1494.50	531.26	311365.04
Jul, 2031	1491.96	533.80	310831.23
Aug, 2031	1489.40	536.36	310294.87
Sep, 2031	1486.83	538.93	309755.94
Oct, 2031	1484.25	541.51	309214.43
Nov, 2031	1481.65	544.11	308670.32
Dec, 2031	1479.05	546.71	308123.61
Jan, 2032	1476.43	549.33	307574.27
Feb, 2032	1473.79	551.97	307022.31
Mar, 2032	1471.15	554.61	306467.70
Apr, 2032	1468.49	557.27	305910.43
May, 2032	1465.82	559.94	305350.49
Jun, 2032	1463.14	562.62	304787.87
Jul, 2032	1460.44	565.32	304222.55
Aug, 2032	1457.73	568.03	303654.52
Sep, 2032	1455.01	570.75	303083.77
Oct, 2032	1452.28	573.48	302510.29
Nov, 2032	1449.53	576.23	301934.06
Dec, 2032	1446.77	578.99	301355.06
Jan, 2033	1443.99	581.77	300773.30
Feb, 2033	1441.21	584.55	300188.74
Mar, 2033	1438.40	587.36	299601.39
Apr, 2033	1435.59	590.17	299011.22
May, 2033	1432.76	593.00	298418.22
Jun, 2033	1429.92	595.84	297822.38
Jul, 2033	1427.07	598.69	297223.69
Aug, 2033	1424.20	601.56	296622.12
Sep, 2033	1421.31	604.45	296017.68
Oct, 2033	1418.42	607.34	295410.33
Nov, 2033	1415.51	610.25	294800.08
Dec, 2033	1412.58	613.18	294186.91
Jan, 2034	1409.65	616.11	293570.79
Feb, 2034	1406.69	619.07	292951.72
Mar, 2034	1403.73	622.03	292329.69
Apr, 2034	1400.75	625.01	291704.68
May, 2034	1397.75	628.01	291076.67
Jun, 2034	1394.74	631.02	290445.65
Jul, 2034	1391.72	634.04	289811.61
Aug, 2034	1388.68	637.08	289174.53
Sep, 2034	1385.63	640.13	288534.40
Oct, 2034	1382.56	643.20	287891.20
Nov, 2034	1379.48	646.28	287244.92
Dec, 2034	1376.38	649.38	286595.54
Jan, 2035	1373.27	652.49	285943.05
Feb, 2035	1370.14	655.62	285287.43
Mar, 2035	1367.00	658.76	284628.68
Apr, 2035	1363.85	661.91	283966.76
May, 2035	1360.67	665.09	283301.68
Jun, 2035	1357.49	668.27	282633.40
Jul, 2035	1354.29	671.47	281961.93
Aug, 2035	1351.07	674.69	281287.24
Sep, 2035	1347.83	677.93	280609.31
Oct, 2035	1344.59	681.17	279928.14
Nov, 2035	1341.32	684.44	279243.70
Dec, 2035	1338.04	687.72	278555.98
Jan, 2036	1334.75	691.01	277864.97
Feb, 2036	1331.44	694.32	277170.65
Mar, 2036	1328.11	697.65	276473.00
Apr, 2036	1324.77	700.99	275772.00
May, 2036	1321.41	704.35	275067.65
Jun, 2036	1318.03	707.73	274359.92
Jul, 2036	1314.64	711.12	273648.80
Aug, 2036	1311.23	714.53	272934.28
Sep, 2036	1307.81	717.95	272216.33
Oct, 2036	1304.37	721.39	271494.94
Nov, 2036	1300.91	724.85	270770.09
Dec, 2036	1297.44	728.32	270041.77
Jan, 2037	1293.95	731.81	269309.96
Feb, 2037	1290.44	735.32	268574.64
Mar, 2037	1286.92	738.84	267835.80
Apr, 2037	1283.38	742.38	267093.42
May, 2037	1279.82	745.94	266347.49
Jun, 2037	1276.25	749.51	265597.98
Jul, 2037	1272.66	753.10	264844.87
Aug, 2037	1269.05	756.71	264088.16
Sep, 2037	1265.42	760.34	263327.82
Oct, 2037	1261.78	763.98	262563.84
Nov, 2037	1258.12	767.64	261796.20
Dec, 2037	1254.44	771.32	261024.88
Jan, 2038	1250.74	775.02	260249.87
Feb, 2038	1247.03	778.73	259471.14
Mar, 2038	1243.30	782.46	258688.68
Apr, 2038	1239.55	786.21	257902.47
May, 2038	1235.78	789.98	257112.49
Jun, 2038	1232.00	793.76	256318.73
Jul, 2038	1228.19	797.57	255521.16
Aug, 2038	1224.37	801.39	254719.77
Sep, 2038	1220.53	805.23	253914.54
Oct, 2038	1216.67	809.09	253105.46
Nov, 2038	1212.80	812.96	252292.49
Dec, 2038	1208.90	816.86	251475.64
Jan, 2039	1204.99	820.77	250654.86
Feb, 2039	1201.05	824.71	249830.16
Mar, 2039	1197.10	828.66	249001.50
Apr, 2039	1193.13	832.63	248168.87
May, 2039	1189.14	836.62	247332.26
Jun, 2039	1185.13	840.63	246491.63
Jul, 2039	1181.11	844.65	245646.97
Aug, 2039	1177.06	848.70	244798.27
Sep, 2039	1172.99	852.77	243945.50
Oct, 2039	1168.91	856.85	243088.65
Nov, 2039	1164.80	860.96	242227.69
Dec, 2039	1160.67	865.09	241362.60
Jan, 2040	1156.53	869.23	240493.37
Feb, 2040	1152.36	873.40	239619.98
Mar, 2040	1148.18	877.58	238742.40
Apr, 2040	1143.97	881.79	237860.61
May, 2040	1139.75	886.01	236974.60
Jun, 2040	1135.50	890.26	236084.34
Jul, 2040	1131.24	894.52	235189.82
Aug, 2040	1126.95	898.81	234291.01
Sep, 2040	1122.64	903.12	233387.90
Oct, 2040	1118.32	907.44	232480.45
Nov, 2040	1113.97	911.79	231568.66
Dec, 2040	1109.60	916.16	230652.50
Jan, 2041	1105.21	920.55	229731.95
Feb, 2041	1100.80	924.96	228806.99
Mar, 2041	1096.37	929.39	227877.60
Apr, 2041	1091.91	933.85	226943.75
May, 2041	1087.44	938.32	226005.43
Jun, 2041	1082.94	942.82	225062.61
Jul, 2041	1078.43	947.33	224115.28
Aug, 2041	1073.89	951.87	223163.40
Sep, 2041	1069.32	956.44	222206.97
Oct, 2041	1064.74	961.02	221245.95
Nov, 2041	1060.14	965.62	220280.33
Dec, 2041	1055.51	970.25	219310.08
Jan, 2042	1050.86	974.90	218335.18
Feb, 2042	1046.19	979.57	217355.61
Mar, 2042	1041.50	984.26	216371.34
Apr, 2042	1036.78	988.98	215382.36
May, 2042	1032.04	993.72	214388.64
Jun, 2042	1027.28	998.48	213390.16
Jul, 2042	1022.49	1003.27	212386.90
Aug, 2042	1017.69	1008.07	211378.82
Sep, 2042	1012.86	1012.90	210365.92
Oct, 2042	1008.00	1017.76	209348.16
Nov, 2042	1003.13	1022.63	208325.53
Dec, 2042	998.23	1027.53	207298.00
Jan, 2043	993.30	1032.46	206265.54
Feb, 2043	988.36	1037.40	205228.13
Mar, 2043	983.38	1042.38	204185.76
Apr, 2043	978.39	1047.37	203138.39
May, 2043	973.37	1052.39	202086.00
Jun, 2043	968.33	1057.43	201028.57
Jul, 2043	963.26	1062.50	199966.07
Aug, 2043	958.17	1067.59	198898.48
Sep, 2043	953.06	1072.70	197825.78
Oct, 2043	947.92	1077.84	196747.93
Nov, 2043	942.75	1083.01	195664.92
Dec, 2043	937.56	1088.20	194576.72
Jan, 2044	932.35	1093.41	193483.31
Feb, 2044	927.11	1098.65	192384.66
Mar, 2044	921.84	1103.92	191280.74
Apr, 2044	916.55	1109.21	190171.54
May, 2044	911.24	1114.52	189057.01
Jun, 2044	905.90	1119.86	187937.15
Jul, 2044	900.53	1125.23	186811.92
Aug, 2044	895.14	1130.62	185681.30
Sep, 2044	889.72	1136.04	184545.27
Oct, 2044	884.28	1141.48	183403.79
Nov, 2044	878.81	1146.95	182256.84
Dec, 2044	873.31	1152.45	181104.39
Jan, 2045	867.79	1157.97	179946.42
Feb, 2045	862.24	1163.52	178782.91
Mar, 2045	856.67	1169.09	177613.81
Apr, 2045	851.07	1174.69	176439.12
May, 2045	845.44	1180.32	175258.80
Jun, 2045	839.78	1185.98	174072.82
Jul, 2045	834.10	1191.66	172881.16
Aug, 2045	828.39	1197.37	171683.79
Sep, 2045	822.65	1203.11	170480.68
Oct, 2045	816.89	1208.87	169271.81
Nov, 2045	811.09	1214.67	168057.14
Dec, 2045	805.27	1220.49	166836.65
Jan, 2046	799.43	1226.33	165610.32
Feb, 2046	793.55	1232.21	164378.11
Mar, 2046	787.65	1238.11	163139.99
Apr, 2046	781.71	1244.05	161895.95
May, 2046	775.75	1250.01	160645.94
Jun, 2046	769.76	1256.00	159389.94
Jul, 2046	763.74	1262.02	158127.92
Aug, 2046	757.70	1268.06	156859.86
Sep, 2046	751.62	1274.14	155585.72
Oct, 2046	745.51	1280.25	154305.47
Nov, 2046	739.38	1286.38	153019.09
Dec, 2046	733.22	1292.54	151726.55
Jan, 2047	727.02	1298.74	150427.81
Feb, 2047	720.80	1304.96	149122.85
Mar, 2047	714.55	1311.21	147811.64
Apr, 2047	708.26	1317.50	146494.14
May, 2047	701.95	1323.81	145170.34
Jun, 2047	695.61	1330.15	143840.18
Jul, 2047	689.23	1336.53	142503.66
Aug, 2047	682.83	1342.93	141160.73
Sep, 2047	676.40	1349.36	139811.36
Oct, 2047	669.93	1355.83	138455.53
Nov, 2047	663.43	1362.33	137093.21
Dec, 2047	656.90	1368.86	135724.35
Jan, 2048	650.35	1375.41	134348.94
Feb, 2048	643.76	1382.00	132966.93
Mar, 2048	637.13	1388.63	131578.30
Apr, 2048	630.48	1395.28	130183.02
May, 2048	623.79	1401.97	128781.06
Jun, 2048	617.08	1408.68	127372.37
Jul, 2048	610.33	1415.43	125956.94
Aug, 2048	603.54	1422.22	124534.72
Sep, 2048	596.73	1429.03	123105.69
Oct, 2048	589.88	1435.88	121669.81
Nov, 2048	583.00	1442.76	120227.05
Dec, 2048	576.09	1449.67	118777.38
Jan, 2049	569.14	1456.62	117320.76
Feb, 2049	562.16	1463.60	115857.17
Mar, 2049	555.15	1470.61	114386.56
Apr, 2049	548.10	1477.66	112908.90
May, 2049	541.02	1484.74	111424.16
Jun, 2049	533.91	1491.85	109932.31
Jul, 2049	526.76	1499.00	108433.31
Aug, 2049	519.58	1506.18	106927.12
Sep, 2049	512.36	1513.40	105413.72
Oct, 2049	505.11	1520.65	103893.07
Nov, 2049	497.82	1527.94	102365.13
Dec, 2049	490.50	1535.26	100829.87
Jan, 2050	483.14	1542.62	99287.25
Feb, 2050	475.75	1550.01	97737.24
Mar, 2050	468.32	1557.44	96179.81
Apr, 2050	460.86	1564.90	94614.91
May, 2050	453.36	1572.40	93042.51
Jun, 2050	445.83	1579.93	91462.58
Jul, 2050	438.26	1587.50	89875.08
Aug, 2050	430.65	1595.11	88279.97
Sep, 2050	423.01	1602.75	86677.22
Oct, 2050	415.33	1610.43	85066.79
Nov, 2050	407.61	1618.15	83448.64
Dec, 2050	399.86	1625.90	81822.74
Jan, 2051	392.07	1633.69	80189.04
Feb, 2051	384.24	1641.52	78547.52
Mar, 2051	376.37	1649.39	76898.14
Apr, 2051	368.47	1657.29	75240.85
May, 2051	360.53	1665.23	73575.62
Jun, 2051	352.55	1673.21	71902.41
Jul, 2051	344.53	1681.23	70221.18
Aug, 2051	336.48	1689.28	68531.90
Sep, 2051	328.38	1697.38	66834.52
Oct, 2051	320.25	1705.51	65129.01
Nov, 2051	312.08	1713.68	63415.32
Dec, 2051	303.87	1721.89	61693.43
Jan, 2052	295.61	1730.15	59963.28
Feb, 2052	287.32	1738.44	58224.85
Mar, 2052	278.99	1746.77	56478.08
Apr, 2052	270.62	1755.14	54722.94
May, 2052	262.21	1763.55	52959.40
Jun, 2052	253.76	1772.00	51187.40
Jul, 2052	245.27	1780.49	49406.91
Aug, 2052	236.74	1789.02	47617.90
Sep, 2052	228.17	1797.59	45820.31
Oct, 2052	219.56	1806.20	44014.10
Nov, 2052	210.90	1814.86	42199.24
Dec, 2052	202.20	1823.56	40375.69
Jan, 2053	193.47	1832.29	38543.39
Feb, 2053	184.69	1841.07	36702.32
Mar, 2053	175.87	1849.89	34852.43
Apr, 2053	167.00	1858.76	32993.67
May, 2053	158.09	1867.67	31126.00
Jun, 2053	149.15	1876.61	29249.39
Jul, 2053	140.15	1885.61	27363.78
Aug, 2053	131.12	1894.64	25469.14
Sep, 2053	122.04	1903.72	23565.42
Oct, 2053	112.92	1912.84	21652.58
Nov, 2053	103.75	1922.01	19730.57
Dec, 2053	94.54	1931.22	17799.35
Jan, 2054	85.29	1940.47	15858.88
Feb, 2054	75.99	1949.77	13909.11
Mar, 2054	66.65	1959.11	11950.00
Apr, 2054	57.26	1968.50	9981.50
May, 2054	47.83	1977.93	8003.57
Jun, 2054	38.35	1987.41	6016.16
Jul, 2054	28.83	1996.93	4019.22
Aug, 2054	19.26	2006.50	2012.72
Sep, 2054	9.64	2016.12	0