Mortgage Parameters

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

Mortgage Summary

Property Total:	$481,000
Down Payment	$144,300
Mortgage Amount:	$336,700
Mortgage Payment:	$1,964.89 / month
Estimated Tax:	+ $267.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,232.11 / month
Total Interest Paid:	$370,659.60 over 30 years
Total Tax Paid:	$96,200.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1613.35	351.54	336348.46
Dec, 2024	1611.67	353.22	335995.24
Jan, 2025	1609.98	354.91	335640.33
Feb, 2025	1608.28	356.61	335283.72
Mar, 2025	1606.57	358.32	334925.40
Apr, 2025	1604.85	360.04	334565.36
May, 2025	1603.13	361.76	334203.59
Jun, 2025	1601.39	363.50	333840.09
Jul, 2025	1599.65	365.24	333474.85
Aug, 2025	1597.90	366.99	333107.87
Sep, 2025	1596.14	368.75	332739.12
Oct, 2025	1594.37	370.52	332368.60
Nov, 2025	1592.60	372.29	331996.31
Dec, 2025	1590.82	374.07	331622.24
Jan, 2026	1589.02	375.87	331246.37
Feb, 2026	1587.22	377.67	330868.70
Mar, 2026	1585.41	379.48	330489.22
Apr, 2026	1583.59	381.30	330107.93
May, 2026	1581.77	383.12	329724.81
Jun, 2026	1579.93	384.96	329339.85
Jul, 2026	1578.09	386.80	328953.04
Aug, 2026	1576.23	388.66	328564.39
Sep, 2026	1574.37	390.52	328173.87
Oct, 2026	1572.50	392.39	327781.48
Nov, 2026	1570.62	394.27	327387.21
Dec, 2026	1568.73	396.16	326991.05
Jan, 2027	1566.83	398.06	326592.99
Feb, 2027	1564.92	399.97	326193.03
Mar, 2027	1563.01	401.88	325791.14
Apr, 2027	1561.08	403.81	325387.34
May, 2027	1559.15	405.74	324981.59
Jun, 2027	1557.20	407.69	324573.91
Jul, 2027	1555.25	409.64	324164.27
Aug, 2027	1553.29	411.60	323752.66
Sep, 2027	1551.31	413.58	323339.09
Oct, 2027	1549.33	415.56	322923.53
Nov, 2027	1547.34	417.55	322505.98
Dec, 2027	1545.34	419.55	322086.44
Jan, 2028	1543.33	421.56	321664.88
Feb, 2028	1541.31	423.58	321241.30
Mar, 2028	1539.28	425.61	320815.69
Apr, 2028	1537.24	427.65	320388.04
May, 2028	1535.19	429.70	319958.34
Jun, 2028	1533.13	431.76	319526.59
Jul, 2028	1531.06	433.83	319092.76
Aug, 2028	1528.99	435.90	318656.86
Sep, 2028	1526.90	437.99	318218.87
Oct, 2028	1524.80	440.09	317778.77
Nov, 2028	1522.69	442.20	317336.57
Dec, 2028	1520.57	444.32	316892.25
Jan, 2029	1518.44	446.45	316445.81
Feb, 2029	1516.30	448.59	315997.22
Mar, 2029	1514.15	450.74	315546.48
Apr, 2029	1511.99	452.90	315093.59
May, 2029	1509.82	455.07	314638.52
Jun, 2029	1507.64	457.25	314181.27
Jul, 2029	1505.45	459.44	313721.84
Aug, 2029	1503.25	461.64	313260.20
Sep, 2029	1501.04	463.85	312796.34
Oct, 2029	1498.82	466.07	312330.27
Nov, 2029	1496.58	468.31	311861.96
Dec, 2029	1494.34	470.55	311391.41
Jan, 2030	1492.08	472.81	310918.60
Feb, 2030	1489.82	475.07	310443.53
Mar, 2030	1487.54	477.35	309966.18
Apr, 2030	1485.25	479.64	309486.55
May, 2030	1482.96	481.93	309004.62
Jun, 2030	1480.65	484.24	308520.37
Jul, 2030	1478.33	486.56	308033.81
Aug, 2030	1476.00	488.89	307544.92
Sep, 2030	1473.65	491.24	307053.68
Oct, 2030	1471.30	493.59	306560.09
Nov, 2030	1468.93	495.96	306064.13
Dec, 2030	1466.56	498.33	305565.80
Jan, 2031	1464.17	500.72	305065.08
Feb, 2031	1461.77	503.12	304561.96
Mar, 2031	1459.36	505.53	304056.43
Apr, 2031	1456.94	507.95	303548.47
May, 2031	1454.50	510.39	303038.09
Jun, 2031	1452.06	512.83	302525.25
Jul, 2031	1449.60	515.29	302009.96
Aug, 2031	1447.13	517.76	301492.21
Sep, 2031	1444.65	520.24	300971.97
Oct, 2031	1442.16	522.73	300449.23
Nov, 2031	1439.65	525.24	299924.00
Dec, 2031	1437.14	527.75	299396.24
Jan, 2032	1434.61	530.28	298865.96
Feb, 2032	1432.07	532.82	298333.13
Mar, 2032	1429.51	535.38	297797.76
Apr, 2032	1426.95	537.94	297259.82
May, 2032	1424.37	540.52	296719.30
Jun, 2032	1421.78	543.11	296176.19
Jul, 2032	1419.18	545.71	295630.47
Aug, 2032	1416.56	548.33	295082.15
Sep, 2032	1413.94	550.95	294531.19
Oct, 2032	1411.30	553.59	293977.60
Nov, 2032	1408.64	556.25	293421.35
Dec, 2032	1405.98	558.91	292862.44
Jan, 2033	1403.30	561.59	292300.85
Feb, 2033	1400.61	564.28	291736.56
Mar, 2033	1397.90	566.99	291169.58
Apr, 2033	1395.19	569.70	290599.88
May, 2033	1392.46	572.43	290027.44
Jun, 2033	1389.71	575.18	289452.27
Jul, 2033	1386.96	577.93	288874.34
Aug, 2033	1384.19	580.70	288293.64
Sep, 2033	1381.41	583.48	287710.15
Oct, 2033	1378.61	586.28	287123.87
Nov, 2033	1375.80	589.09	286534.79
Dec, 2033	1372.98	591.91	285942.88
Jan, 2034	1370.14	594.75	285348.13
Feb, 2034	1367.29	597.60	284750.53
Mar, 2034	1364.43	600.46	284150.07
Apr, 2034	1361.55	603.34	283546.73
May, 2034	1358.66	606.23	282940.50
Jun, 2034	1355.76	609.13	282331.37
Jul, 2034	1352.84	612.05	281719.32
Aug, 2034	1349.91	614.98	281104.33
Sep, 2034	1346.96	617.93	280486.40
Oct, 2034	1344.00	620.89	279865.51
Nov, 2034	1341.02	623.87	279241.64
Dec, 2034	1338.03	626.86	278614.79
Jan, 2035	1335.03	629.86	277984.92
Feb, 2035	1332.01	632.88	277352.05
Mar, 2035	1328.98	635.91	276716.13
Apr, 2035	1325.93	638.96	276077.18
May, 2035	1322.87	642.02	275435.16
Jun, 2035	1319.79	645.10	274790.06
Jul, 2035	1316.70	648.19	274141.87
Aug, 2035	1313.60	651.29	273490.58
Sep, 2035	1310.48	654.41	272836.16
Oct, 2035	1307.34	657.55	272178.61
Nov, 2035	1304.19	660.70	271517.91
Dec, 2035	1301.02	663.87	270854.05
Jan, 2036	1297.84	667.05	270187.00
Feb, 2036	1294.65	670.24	269516.75
Mar, 2036	1291.43	673.46	268843.30
Apr, 2036	1288.21	676.68	268166.62
May, 2036	1284.97	679.92	267486.69
Jun, 2036	1281.71	683.18	266803.51
Jul, 2036	1278.43	686.46	266117.05
Aug, 2036	1275.14	689.75	265427.31
Sep, 2036	1271.84	693.05	264734.25
Oct, 2036	1268.52	696.37	264037.88
Nov, 2036	1265.18	699.71	263338.17
Dec, 2036	1261.83	703.06	262635.11
Jan, 2037	1258.46	706.43	261928.68
Feb, 2037	1255.07	709.82	261218.87
Mar, 2037	1251.67	713.22	260505.65
Apr, 2037	1248.26	716.63	259789.02
May, 2037	1244.82	720.07	259068.95
Jun, 2037	1241.37	723.52	258345.43
Jul, 2037	1237.91	726.98	257618.45
Aug, 2037	1234.42	730.47	256887.98
Sep, 2037	1230.92	733.97	256154.01
Oct, 2037	1227.40	737.49	255416.53
Nov, 2037	1223.87	741.02	254675.51
Dec, 2037	1220.32	744.57	253930.94
Jan, 2038	1216.75	748.14	253182.80
Feb, 2038	1213.17	751.72	252431.08
Mar, 2038	1209.57	755.32	251675.75
Apr, 2038	1205.95	758.94	250916.81
May, 2038	1202.31	762.58	250154.23
Jun, 2038	1198.66	766.23	249387.99
Jul, 2038	1194.98	769.91	248618.09
Aug, 2038	1191.30	773.59	247844.49
Sep, 2038	1187.59	777.30	247067.19
Oct, 2038	1183.86	781.03	246286.16
Nov, 2038	1180.12	784.77	245501.40
Dec, 2038	1176.36	788.53	244712.87
Jan, 2039	1172.58	792.31	243920.56
Feb, 2039	1168.79	796.10	243124.46
Mar, 2039	1164.97	799.92	242324.54
Apr, 2039	1161.14	803.75	241520.79
May, 2039	1157.29	807.60	240713.18
Jun, 2039	1153.42	811.47	239901.71
Jul, 2039	1149.53	815.36	239086.35
Aug, 2039	1145.62	819.27	238267.08
Sep, 2039	1141.70	823.19	237443.89
Oct, 2039	1137.75	827.14	236616.75
Nov, 2039	1133.79	831.10	235785.65
Dec, 2039	1129.81	835.08	234950.56
Jan, 2040	1125.80	839.09	234111.48
Feb, 2040	1121.78	843.11	233268.37
Mar, 2040	1117.74	847.15	232421.23
Apr, 2040	1113.69	851.20	231570.02
May, 2040	1109.61	855.28	230714.74
Jun, 2040	1105.51	859.38	229855.36
Jul, 2040	1101.39	863.50	228991.86
Aug, 2040	1097.25	867.64	228124.22
Sep, 2040	1093.10	871.79	227252.42
Oct, 2040	1088.92	875.97	226376.45
Nov, 2040	1084.72	880.17	225496.28
Dec, 2040	1080.50	884.39	224611.90
Jan, 2041	1076.27	888.62	223723.27
Feb, 2041	1072.01	892.88	222830.39
Mar, 2041	1067.73	897.16	221933.23
Apr, 2041	1063.43	901.46	221031.77
May, 2041	1059.11	905.78	220125.99
Jun, 2041	1054.77	910.12	219215.87
Jul, 2041	1050.41	914.48	218301.39
Aug, 2041	1046.03	918.86	217382.53
Sep, 2041	1041.62	923.27	216459.26
Oct, 2041	1037.20	927.69	215531.57
Nov, 2041	1032.76	932.13	214599.44
Dec, 2041	1028.29	936.60	213662.84
Jan, 2042	1023.80	941.09	212721.75
Feb, 2042	1019.29	945.60	211776.15
Mar, 2042	1014.76	950.13	210826.02
Apr, 2042	1010.21	954.68	209871.34
May, 2042	1005.63	959.26	208912.08
Jun, 2042	1001.04	963.85	207948.23
Jul, 2042	996.42	968.47	206979.76
Aug, 2042	991.78	973.11	206006.64
Sep, 2042	987.12	977.77	205028.87
Oct, 2042	982.43	982.46	204046.41
Nov, 2042	977.72	987.17	203059.24
Dec, 2042	972.99	991.90	202067.34
Jan, 2043	968.24	996.65	201070.69
Feb, 2043	963.46	1001.43	200069.27
Mar, 2043	958.67	1006.22	199063.04
Apr, 2043	953.84	1011.05	198052.00
May, 2043	949.00	1015.89	197036.10
Jun, 2043	944.13	1020.76	196015.35
Jul, 2043	939.24	1025.65	194989.70
Aug, 2043	934.33	1030.56	193959.13
Sep, 2043	929.39	1035.50	192923.63
Oct, 2043	924.43	1040.46	191883.17
Nov, 2043	919.44	1045.45	190837.72
Dec, 2043	914.43	1050.46	189787.26
Jan, 2044	909.40	1055.49	188731.76
Feb, 2044	904.34	1060.55	187671.21
Mar, 2044	899.26	1065.63	186605.58
Apr, 2044	894.15	1070.74	185534.84
May, 2044	889.02	1075.87	184458.97
Jun, 2044	883.87	1081.02	183377.95
Jul, 2044	878.69	1086.20	182291.75
Aug, 2044	873.48	1091.41	181200.34
Sep, 2044	868.25	1096.64	180103.70
Oct, 2044	863.00	1101.89	179001.81
Nov, 2044	857.72	1107.17	177894.63
Dec, 2044	852.41	1112.48	176782.15
Jan, 2045	847.08	1117.81	175664.35
Feb, 2045	841.72	1123.17	174541.18
Mar, 2045	836.34	1128.55	173412.63
Apr, 2045	830.94	1133.95	172278.68
May, 2045	825.50	1139.39	171139.29
Jun, 2045	820.04	1144.85	169994.44
Jul, 2045	814.56	1150.33	168844.11
Aug, 2045	809.04	1155.85	167688.27
Sep, 2045	803.51	1161.38	166526.88
Oct, 2045	797.94	1166.95	165359.93
Nov, 2045	792.35	1172.54	164187.39
Dec, 2045	786.73	1178.16	163009.23
Jan, 2046	781.09	1183.80	161825.43
Feb, 2046	775.41	1189.48	160635.95
Mar, 2046	769.71	1195.18	159440.78
Apr, 2046	763.99	1200.90	158239.87
May, 2046	758.23	1206.66	157033.22
Jun, 2046	752.45	1212.44	155820.78
Jul, 2046	746.64	1218.25	154602.53
Aug, 2046	740.80	1224.09	153378.44
Sep, 2046	734.94	1229.95	152148.49
Oct, 2046	729.04	1235.85	150912.65
Nov, 2046	723.12	1241.77	149670.88
Dec, 2046	717.17	1247.72	148423.16
Jan, 2047	711.19	1253.70	147169.47
Feb, 2047	705.19	1259.70	145909.76
Mar, 2047	699.15	1265.74	144644.02
Apr, 2047	693.09	1271.80	143372.22
May, 2047	686.99	1277.90	142094.32
Jun, 2047	680.87	1284.02	140810.30
Jul, 2047	674.72	1290.17	139520.13
Aug, 2047	668.53	1296.36	138223.77
Sep, 2047	662.32	1302.57	136921.20
Oct, 2047	656.08	1308.81	135612.39
Nov, 2047	649.81	1315.08	134297.31
Dec, 2047	643.51	1321.38	132975.93
Jan, 2048	637.18	1327.71	131648.22
Feb, 2048	630.81	1334.08	130314.14
Mar, 2048	624.42	1340.47	128973.67
Apr, 2048	618.00	1346.89	127626.78
May, 2048	611.54	1353.35	126273.44
Jun, 2048	605.06	1359.83	124913.61
Jul, 2048	598.54	1366.35	123547.26
Aug, 2048	592.00	1372.89	122174.37
Sep, 2048	585.42	1379.47	120794.90
Oct, 2048	578.81	1386.08	119408.82
Nov, 2048	572.17	1392.72	118016.09
Dec, 2048	565.49	1399.40	116616.70
Jan, 2049	558.79	1406.10	115210.60
Feb, 2049	552.05	1412.84	113797.76
Mar, 2049	545.28	1419.61	112378.15
Apr, 2049	538.48	1426.41	110951.74
May, 2049	531.64	1433.25	109518.49
Jun, 2049	524.78	1440.11	108078.38
Jul, 2049	517.88	1447.01	106631.36
Aug, 2049	510.94	1453.95	105177.41
Sep, 2049	503.98	1460.91	103716.50
Oct, 2049	496.97	1467.92	102248.58
Nov, 2049	489.94	1474.95	100773.64
Dec, 2049	482.87	1482.02	99291.62
Jan, 2050	475.77	1489.12	97802.50
Feb, 2050	468.64	1496.25	96306.25
Mar, 2050	461.47	1503.42	94802.83
Apr, 2050	454.26	1510.63	93292.20
May, 2050	447.03	1517.86	91774.33
Jun, 2050	439.75	1525.14	90249.20
Jul, 2050	432.44	1532.45	88716.75
Aug, 2050	425.10	1539.79	87176.96
Sep, 2050	417.72	1547.17	85629.79
Oct, 2050	410.31	1554.58	84075.21
Nov, 2050	402.86	1562.03	82513.18
Dec, 2050	395.38	1569.51	80943.67
Jan, 2051	387.86	1577.03	79366.64
Feb, 2051	380.30	1584.59	77782.04
Mar, 2051	372.71	1592.18	76189.86
Apr, 2051	365.08	1599.81	74590.05
May, 2051	357.41	1607.48	72982.57
Jun, 2051	349.71	1615.18	71367.38
Jul, 2051	341.97	1622.92	69744.46
Aug, 2051	334.19	1630.70	68113.77
Sep, 2051	326.38	1638.51	66475.25
Oct, 2051	318.53	1646.36	64828.89
Nov, 2051	310.64	1654.25	63174.64
Dec, 2051	302.71	1662.18	61512.46
Jan, 2052	294.75	1670.14	59842.32
Feb, 2052	286.74	1678.15	58164.17
Mar, 2052	278.70	1686.19	56477.99
Apr, 2052	270.62	1694.27	54783.72
May, 2052	262.51	1702.38	53081.34
Jun, 2052	254.35	1710.54	51370.79
Jul, 2052	246.15	1718.74	49652.06
Aug, 2052	237.92	1726.97	47925.08
Sep, 2052	229.64	1735.25	46189.83
Oct, 2052	221.33	1743.56	44446.27
Nov, 2052	212.97	1751.92	42694.35
Dec, 2052	204.58	1760.31	40934.04
Jan, 2053	196.14	1768.75	39165.29
Feb, 2053	187.67	1777.22	37388.07
Mar, 2053	179.15	1785.74	35602.33
Apr, 2053	170.59	1794.30	33808.03
May, 2053	162.00	1802.89	32005.14
Jun, 2053	153.36	1811.53	30193.61
Jul, 2053	144.68	1820.21	28373.39
Aug, 2053	135.96	1828.93	26544.46
Sep, 2053	127.19	1837.70	24706.76
Oct, 2053	118.39	1846.50	22860.26
Nov, 2053	109.54	1855.35	21004.91
Dec, 2053	100.65	1864.24	19140.67
Jan, 2054	91.72	1873.17	17267.49
Feb, 2054	82.74	1882.15	15385.34
Mar, 2054	73.72	1891.17	13494.17
Apr, 2054	64.66	1900.23	11593.94
May, 2054	55.55	1909.34	9684.61
Jun, 2054	46.41	1918.48	7766.12
Jul, 2054	37.21	1927.68	5838.45
Aug, 2054	27.98	1936.91	3901.53
Sep, 2054	18.69	1946.20	1955.34
Oct, 2054	9.37	1955.52	0