Mortgage Parameters

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

Mortgage Summary

Property Total:	$484,900
Down Payment	$145,470
Mortgage Amount:	$339,430
Mortgage Payment:	$1,980.82 / month
Estimated Tax:	+ $269.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,250.21 / month
Total Interest Paid:	$373,665.60 over 30 years
Total Tax Paid:	$96,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	1626.44	354.38	339075.62
Nov, 2024	1624.74	356.08	338719.53
Dec, 2024	1623.03	357.79	338361.74
Jan, 2025	1621.32	359.50	338002.24
Feb, 2025	1619.59	361.23	337641.01
Mar, 2025	1617.86	362.96	337278.06
Apr, 2025	1616.12	364.70	336913.36
May, 2025	1614.38	366.44	336546.92
Jun, 2025	1612.62	368.20	336178.72
Jul, 2025	1610.86	369.96	335808.76
Aug, 2025	1609.08	371.74	335437.02
Sep, 2025	1607.30	373.52	335063.50
Oct, 2025	1605.51	375.31	334688.19
Nov, 2025	1603.71	377.11	334311.09
Dec, 2025	1601.91	378.91	333932.18
Jan, 2026	1600.09	380.73	333551.45
Feb, 2026	1598.27	382.55	333168.89
Mar, 2026	1596.43	384.39	332784.51
Apr, 2026	1594.59	386.23	332398.28
May, 2026	1592.74	388.08	332010.20
Jun, 2026	1590.88	389.94	331620.27
Jul, 2026	1589.01	391.81	331228.46
Aug, 2026	1587.14	393.68	330834.78
Sep, 2026	1585.25	395.57	330439.21
Oct, 2026	1583.35	397.47	330041.74
Nov, 2026	1581.45	399.37	329642.37
Dec, 2026	1579.54	401.28	329241.09
Jan, 2027	1577.61	403.21	328837.88
Feb, 2027	1575.68	405.14	328432.74
Mar, 2027	1573.74	407.08	328025.66
Apr, 2027	1571.79	409.03	327616.63
May, 2027	1569.83	410.99	327205.64
Jun, 2027	1567.86	412.96	326792.68
Jul, 2027	1565.88	414.94	326377.74
Aug, 2027	1563.89	416.93	325960.82
Sep, 2027	1561.90	418.92	325541.89
Oct, 2027	1559.89	420.93	325120.96
Nov, 2027	1557.87	422.95	324698.01
Dec, 2027	1555.84	424.98	324273.04
Jan, 2028	1553.81	427.01	323846.02
Feb, 2028	1551.76	429.06	323416.97
Mar, 2028	1549.71	431.11	322985.85
Apr, 2028	1547.64	433.18	322552.67
May, 2028	1545.56	435.26	322117.42
Jun, 2028	1543.48	437.34	321680.08
Jul, 2028	1541.38	439.44	321240.64
Aug, 2028	1539.28	441.54	320799.10
Sep, 2028	1537.16	443.66	320355.44
Oct, 2028	1535.04	445.78	319909.66
Nov, 2028	1532.90	447.92	319461.74
Dec, 2028	1530.75	450.07	319011.67
Jan, 2029	1528.60	452.22	318559.45
Feb, 2029	1526.43	454.39	318105.06
Mar, 2029	1524.25	456.57	317648.49
Apr, 2029	1522.07	458.75	317189.74
May, 2029	1519.87	460.95	316728.79
Jun, 2029	1517.66	463.16	316265.63
Jul, 2029	1515.44	465.38	315800.25
Aug, 2029	1513.21	467.61	315332.64
Sep, 2029	1510.97	469.85	314862.78
Oct, 2029	1508.72	472.10	314390.68
Nov, 2029	1506.46	474.36	313916.32
Dec, 2029	1504.18	476.64	313439.68
Jan, 2030	1501.90	478.92	312960.76
Feb, 2030	1499.60	481.22	312479.54
Mar, 2030	1497.30	483.52	311996.02
Apr, 2030	1494.98	485.84	311510.18
May, 2030	1492.65	488.17	311022.01
Jun, 2030	1490.31	490.51	310531.51
Jul, 2030	1487.96	492.86	310038.65
Aug, 2030	1485.60	495.22	309543.43
Sep, 2030	1483.23	497.59	309045.84
Oct, 2030	1480.84	499.98	308545.87
Nov, 2030	1478.45	502.37	308043.49
Dec, 2030	1476.04	504.78	307538.72
Jan, 2031	1473.62	507.20	307031.52
Feb, 2031	1471.19	509.63	306521.89
Mar, 2031	1468.75	512.07	306009.82
Apr, 2031	1466.30	514.52	305495.30
May, 2031	1463.83	516.99	304978.31
Jun, 2031	1461.35	519.47	304458.85
Jul, 2031	1458.87	521.95	303936.89
Aug, 2031	1456.36	524.46	303412.44
Sep, 2031	1453.85	526.97	302885.47
Oct, 2031	1451.33	529.49	302355.97
Nov, 2031	1448.79	532.03	301823.94
Dec, 2031	1446.24	534.58	301289.36
Jan, 2032	1443.68	537.14	300752.22
Feb, 2032	1441.10	539.72	300212.50
Mar, 2032	1438.52	542.30	299670.20
Apr, 2032	1435.92	544.90	299125.30
May, 2032	1433.31	547.51	298577.79
Jun, 2032	1430.69	550.13	298027.66
Jul, 2032	1428.05	552.77	297474.89
Aug, 2032	1425.40	555.42	296919.47
Sep, 2032	1422.74	558.08	296361.39
Oct, 2032	1420.06	560.76	295800.63
Nov, 2032	1417.38	563.44	295237.19
Dec, 2032	1414.68	566.14	294671.05
Jan, 2033	1411.97	568.85	294102.19
Feb, 2033	1409.24	571.58	293530.61
Mar, 2033	1406.50	574.32	292956.29
Apr, 2033	1403.75	577.07	292379.22
May, 2033	1400.98	579.84	291799.39
Jun, 2033	1398.21	582.61	291216.77
Jul, 2033	1395.41	585.41	290631.36
Aug, 2033	1392.61	588.21	290043.15
Sep, 2033	1389.79	591.03	289452.12
Oct, 2033	1386.96	593.86	288858.26
Nov, 2033	1384.11	596.71	288261.55
Dec, 2033	1381.25	599.57	287661.99
Jan, 2034	1378.38	602.44	287059.55
Feb, 2034	1375.49	605.33	286454.22
Mar, 2034	1372.59	608.23	285845.99
Apr, 2034	1369.68	611.14	285234.85
May, 2034	1366.75	614.07	284620.78
Jun, 2034	1363.81	617.01	284003.77
Jul, 2034	1360.85	619.97	283383.80
Aug, 2034	1357.88	622.94	282760.86
Sep, 2034	1354.90	625.92	282134.94
Oct, 2034	1351.90	628.92	281506.02
Nov, 2034	1348.88	631.94	280874.08
Dec, 2034	1345.85	634.97	280239.11
Jan, 2035	1342.81	638.01	279601.11
Feb, 2035	1339.76	641.06	278960.04
Mar, 2035	1336.68	644.14	278315.90
Apr, 2035	1333.60	647.22	277668.68
May, 2035	1330.50	650.32	277018.36
Jun, 2035	1327.38	653.44	276364.92
Jul, 2035	1324.25	656.57	275708.35
Aug, 2035	1321.10	659.72	275048.63
Sep, 2035	1317.94	662.88	274385.75
Oct, 2035	1314.77	666.05	273719.69
Nov, 2035	1311.57	669.25	273050.45
Dec, 2035	1308.37	672.45	272377.99
Jan, 2036	1305.14	675.68	271702.32
Feb, 2036	1301.91	678.91	271023.41
Mar, 2036	1298.65	682.17	270341.24
Apr, 2036	1295.39	685.43	269655.81
May, 2036	1292.10	688.72	268967.09
Jun, 2036	1288.80	692.02	268275.07
Jul, 2036	1285.48	695.34	267579.73
Aug, 2036	1282.15	698.67	266881.06
Sep, 2036	1278.81	702.01	266179.05
Oct, 2036	1275.44	705.38	265473.67
Nov, 2036	1272.06	708.76	264764.91
Dec, 2036	1268.67	712.15	264052.76
Jan, 2037	1265.25	715.57	263337.19
Feb, 2037	1261.82	719.00	262618.19
Mar, 2037	1258.38	722.44	261895.75
Apr, 2037	1254.92	725.90	261169.85
May, 2037	1251.44	729.38	260440.47
Jun, 2037	1247.94	732.88	259707.59
Jul, 2037	1244.43	736.39	258971.20
Aug, 2037	1240.90	739.92	258231.29
Sep, 2037	1237.36	743.46	257487.83
Oct, 2037	1233.80	747.02	256740.80
Nov, 2037	1230.22	750.60	255990.20
Dec, 2037	1226.62	754.20	255236.00
Jan, 2038	1223.01	757.81	254478.18
Feb, 2038	1219.37	761.45	253716.74
Mar, 2038	1215.73	765.09	252951.65
Apr, 2038	1212.06	768.76	252182.89
May, 2038	1208.38	772.44	251410.44
Jun, 2038	1204.68	776.14	250634.30
Jul, 2038	1200.96	779.86	249854.43
Aug, 2038	1197.22	783.60	249070.83
Sep, 2038	1193.46	787.36	248283.48
Oct, 2038	1189.69	791.13	247492.35
Nov, 2038	1185.90	794.92	246697.43
Dec, 2038	1182.09	798.73	245898.70
Jan, 2039	1178.26	802.56	245096.14
Feb, 2039	1174.42	806.40	244289.74
Mar, 2039	1170.56	810.26	243479.48
Apr, 2039	1166.67	814.15	242665.33
May, 2039	1162.77	818.05	241847.28
Jun, 2039	1158.85	821.97	241025.31
Jul, 2039	1154.91	825.91	240199.41
Aug, 2039	1150.96	829.86	239369.54
Sep, 2039	1146.98	833.84	238535.70
Oct, 2039	1142.98	837.84	237697.87
Nov, 2039	1138.97	841.85	236856.01
Dec, 2039	1134.94	845.88	236010.13
Jan, 2040	1130.88	849.94	235160.19
Feb, 2040	1126.81	854.01	234306.18
Mar, 2040	1122.72	858.10	233448.08
Apr, 2040	1118.61	862.21	232585.86
May, 2040	1114.47	866.35	231719.52
Jun, 2040	1110.32	870.50	230849.02
Jul, 2040	1106.15	874.67	229974.35
Aug, 2040	1101.96	878.86	229095.49
Sep, 2040	1097.75	883.07	228212.42
Oct, 2040	1093.52	887.30	227325.12
Nov, 2040	1089.27	891.55	226433.57
Dec, 2040	1084.99	895.83	225537.74
Jan, 2041	1080.70	900.12	224637.62
Feb, 2041	1076.39	904.43	223733.19
Mar, 2041	1072.05	908.77	222824.42
Apr, 2041	1067.70	913.12	221911.30
May, 2041	1063.33	917.49	220993.81
Jun, 2041	1058.93	921.89	220071.92
Jul, 2041	1054.51	926.31	219145.61
Aug, 2041	1050.07	930.75	218214.86
Sep, 2041	1045.61	935.21	217279.66
Oct, 2041	1041.13	939.69	216339.97
Nov, 2041	1036.63	944.19	215395.78
Dec, 2041	1032.10	948.72	214447.06
Jan, 2042	1027.56	953.26	213493.80
Feb, 2042	1022.99	957.83	212535.97
Mar, 2042	1018.40	962.42	211573.55
Apr, 2042	1013.79	967.03	210606.52
May, 2042	1009.16	971.66	209634.86
Jun, 2042	1004.50	976.32	208658.54
Jul, 2042	999.82	981.00	207677.54
Aug, 2042	995.12	985.70	206691.84
Sep, 2042	990.40	990.42	205701.42
Oct, 2042	985.65	995.17	204706.25
Nov, 2042	980.88	999.94	203706.32
Dec, 2042	976.09	1004.73	202701.59
Jan, 2043	971.28	1009.54	201692.05
Feb, 2043	966.44	1014.38	200677.67
Mar, 2043	961.58	1019.24	199658.43
Apr, 2043	956.70	1024.12	198634.31
May, 2043	951.79	1029.03	197605.28
Jun, 2043	946.86	1033.96	196571.32
Jul, 2043	941.90	1038.92	195532.40
Aug, 2043	936.93	1043.89	194488.51
Sep, 2043	931.92	1048.90	193439.61
Oct, 2043	926.90	1053.92	192385.69
Nov, 2043	921.85	1058.97	191326.72
Dec, 2043	916.77	1064.05	190262.67
Jan, 2044	911.68	1069.14	189193.52
Feb, 2044	906.55	1074.27	188119.26
Mar, 2044	901.40	1079.42	187039.84
Apr, 2044	896.23	1084.59	185955.25
May, 2044	891.04	1089.78	184865.47
Jun, 2044	885.81	1095.01	183770.46
Jul, 2044	880.57	1100.25	182670.21
Aug, 2044	875.29	1105.53	181564.69
Sep, 2044	870.00	1110.82	180453.86
Oct, 2044	864.67	1116.15	179337.72
Nov, 2044	859.33	1121.49	178216.22
Dec, 2044	853.95	1126.87	177089.36
Jan, 2045	848.55	1132.27	175957.09
Feb, 2045	843.13	1137.69	174819.40
Mar, 2045	837.68	1143.14	173676.25
Apr, 2045	832.20	1148.62	172527.63
May, 2045	826.69	1154.13	171373.51
Jun, 2045	821.16	1159.66	170213.85
Jul, 2045	815.61	1165.21	169048.64
Aug, 2045	810.02	1170.80	167877.85
Sep, 2045	804.41	1176.41	166701.44
Oct, 2045	798.78	1182.04	165519.40
Nov, 2045	793.11	1187.71	164331.69
Dec, 2045	787.42	1193.40	163138.29
Jan, 2046	781.70	1199.12	161939.18
Feb, 2046	775.96	1204.86	160734.32
Mar, 2046	770.19	1210.63	159523.68
Apr, 2046	764.38	1216.44	158307.25
May, 2046	758.56	1222.26	157084.98
Jun, 2046	752.70	1228.12	155856.86
Jul, 2046	746.81	1234.01	154622.86
Aug, 2046	740.90	1239.92	153382.94
Sep, 2046	734.96	1245.86	152137.08
Oct, 2046	728.99	1251.83	150885.25
Nov, 2046	722.99	1257.83	149627.42
Dec, 2046	716.96	1263.86	148363.56
Jan, 2047	710.91	1269.91	147093.65
Feb, 2047	704.82	1276.00	145817.66
Mar, 2047	698.71	1282.11	144535.54
Apr, 2047	692.57	1288.25	143247.29
May, 2047	686.39	1294.43	141952.86
Jun, 2047	680.19	1300.63	140652.24
Jul, 2047	673.96	1306.86	139345.37
Aug, 2047	667.70	1313.12	138032.25
Sep, 2047	661.40	1319.42	136712.83
Oct, 2047	655.08	1325.74	135387.10
Nov, 2047	648.73	1332.09	134055.01
Dec, 2047	642.35	1338.47	132716.53
Jan, 2048	635.93	1344.89	131371.65
Feb, 2048	629.49	1351.33	130020.32
Mar, 2048	623.01	1357.81	128662.51
Apr, 2048	616.51	1364.31	127298.20
May, 2048	609.97	1370.85	125927.35
Jun, 2048	603.40	1377.42	124549.93
Jul, 2048	596.80	1384.02	123165.91
Aug, 2048	590.17	1390.65	121775.26
Sep, 2048	583.51	1397.31	120377.95
Oct, 2048	576.81	1404.01	118973.94
Nov, 2048	570.08	1410.74	117563.20
Dec, 2048	563.32	1417.50	116145.71
Jan, 2049	556.53	1424.29	114721.42
Feb, 2049	549.71	1431.11	113290.31
Mar, 2049	542.85	1437.97	111852.33
Apr, 2049	535.96	1444.86	110407.47
May, 2049	529.04	1451.78	108955.69
Jun, 2049	522.08	1458.74	107496.95
Jul, 2049	515.09	1465.73	106031.22
Aug, 2049	508.07	1472.75	104558.46
Sep, 2049	501.01	1479.81	103078.65
Oct, 2049	493.92	1486.90	101591.75
Nov, 2049	486.79	1494.03	100097.73
Dec, 2049	479.63	1501.19	98596.54
Jan, 2050	472.44	1508.38	97088.16
Feb, 2050	465.21	1515.61	95572.56
Mar, 2050	457.95	1522.87	94049.69
Apr, 2050	450.65	1530.17	92519.52
May, 2050	443.32	1537.50	90982.03
Jun, 2050	435.96	1544.86	89437.16
Jul, 2050	428.55	1552.27	87884.90
Aug, 2050	421.12	1559.70	86325.19
Sep, 2050	413.64	1567.18	84758.01
Oct, 2050	406.13	1574.69	83183.32
Nov, 2050	398.59	1582.23	81601.09
Dec, 2050	391.01	1589.81	80011.28
Jan, 2051	383.39	1597.43	78413.84
Feb, 2051	375.73	1605.09	76808.76
Mar, 2051	368.04	1612.78	75195.98
Apr, 2051	360.31	1620.51	73575.47
May, 2051	352.55	1628.27	71947.20
Jun, 2051	344.75	1636.07	70311.13
Jul, 2051	336.91	1643.91	68667.22
Aug, 2051	329.03	1651.79	67015.43
Sep, 2051	321.12	1659.70	65355.72
Oct, 2051	313.16	1667.66	63688.06
Nov, 2051	305.17	1675.65	62012.42
Dec, 2051	297.14	1683.68	60328.74
Jan, 2052	289.08	1691.74	58636.99
Feb, 2052	280.97	1699.85	56937.14
Mar, 2052	272.82	1708.00	55229.15
Apr, 2052	264.64	1716.18	53512.97
May, 2052	256.42	1724.40	51788.56
Jun, 2052	248.15	1732.67	50055.90
Jul, 2052	239.85	1740.97	48314.93
Aug, 2052	231.51	1749.31	46565.62
Sep, 2052	223.13	1757.69	44807.92
Oct, 2052	214.70	1766.12	43041.81
Nov, 2052	206.24	1774.58	41267.23
Dec, 2052	197.74	1783.08	39484.15
Jan, 2053	189.19	1791.63	37692.52
Feb, 2053	180.61	1800.21	35892.31
Mar, 2053	171.98	1808.84	34083.48
Apr, 2053	163.32	1817.50	32265.98
May, 2053	154.61	1826.21	30439.76
Jun, 2053	145.86	1834.96	28604.80
Jul, 2053	137.06	1843.76	26761.05
Aug, 2053	128.23	1852.59	24908.46
Sep, 2053	119.35	1861.47	23046.99
Oct, 2053	110.43	1870.39	21176.60
Nov, 2053	101.47	1879.35	19297.25
Dec, 2053	92.47	1888.35	17408.90
Jan, 2054	83.42	1897.40	15511.50
Feb, 2054	74.33	1906.49	13605.00
Mar, 2054	65.19	1915.63	11689.37
Apr, 2054	56.01	1924.81	9764.56
May, 2054	46.79	1934.03	7830.53
Jun, 2054	37.52	1943.30	5887.23
Jul, 2054	28.21	1952.61	3934.62
Aug, 2054	18.85	1961.97	1972.66
Sep, 2054	9.45	1971.37	1.29