Mortgage Parameters

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

Mortgage Summary

Property Total:	$482,000
Down Payment	$144,600
Mortgage Amount:	$337,400
Mortgage Payment:	$1,968.97 / month
Estimated Tax:	+ $267.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,236.75 / month
Total Interest Paid:	$371,430.00 over 30 years
Total Tax Paid:	$96,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1616.71	352.26	337047.74
Oct, 2024	1615.02	353.95	336693.79
Nov, 2024	1613.32	355.65	336338.14
Dec, 2024	1611.62	357.35	335980.79
Jan, 2025	1609.91	359.06	335621.73
Feb, 2025	1608.19	360.78	335260.95
Mar, 2025	1606.46	362.51	334898.44
Apr, 2025	1604.72	364.25	334534.19
May, 2025	1602.98	365.99	334168.20
Jun, 2025	1601.22	367.75	333800.45
Jul, 2025	1599.46	369.51	333430.94
Aug, 2025	1597.69	371.28	333059.66
Sep, 2025	1595.91	373.06	332686.60
Oct, 2025	1594.12	374.85	332311.75
Nov, 2025	1592.33	376.64	331935.11
Dec, 2025	1590.52	378.45	331556.66
Jan, 2026	1588.71	380.26	331176.40
Feb, 2026	1586.89	382.08	330794.32
Mar, 2026	1585.06	383.91	330410.40
Apr, 2026	1583.22	385.75	330024.65
May, 2026	1581.37	387.60	329637.05
Jun, 2026	1579.51	389.46	329247.59
Jul, 2026	1577.64	391.33	328856.26
Aug, 2026	1575.77	393.20	328463.06
Sep, 2026	1573.89	395.08	328067.98
Oct, 2026	1571.99	396.98	327671.00
Nov, 2026	1570.09	398.88	327272.12
Dec, 2026	1568.18	400.79	326871.33
Jan, 2027	1566.26	402.71	326468.62
Feb, 2027	1564.33	404.64	326063.98
Mar, 2027	1562.39	406.58	325657.40
Apr, 2027	1560.44	408.53	325248.87
May, 2027	1558.48	410.49	324838.38
Jun, 2027	1556.52	412.45	324425.93
Jul, 2027	1554.54	414.43	324011.50
Aug, 2027	1552.56	416.41	323595.09
Sep, 2027	1550.56	418.41	323176.68
Oct, 2027	1548.55	420.42	322756.26
Nov, 2027	1546.54	422.43	322333.83
Dec, 2027	1544.52	424.45	321909.38
Jan, 2028	1542.48	426.49	321482.89
Feb, 2028	1540.44	428.53	321054.36
Mar, 2028	1538.39	430.58	320623.78
Apr, 2028	1536.32	432.65	320191.13
May, 2028	1534.25	434.72	319756.41
Jun, 2028	1532.17	436.80	319319.60
Jul, 2028	1530.07	438.90	318880.71
Aug, 2028	1527.97	441.00	318439.71
Sep, 2028	1525.86	443.11	317996.59
Oct, 2028	1523.73	445.24	317551.36
Nov, 2028	1521.60	447.37	317103.99
Dec, 2028	1519.46	449.51	316654.47
Jan, 2029	1517.30	451.67	316202.81
Feb, 2029	1515.14	453.83	315748.97
Mar, 2029	1512.96	456.01	315292.97
Apr, 2029	1510.78	458.19	314834.78
May, 2029	1508.58	460.39	314374.39
Jun, 2029	1506.38	462.59	313911.80
Jul, 2029	1504.16	464.81	313446.99
Aug, 2029	1501.93	467.04	312979.95
Sep, 2029	1499.70	469.27	312510.68
Oct, 2029	1497.45	471.52	312039.15
Nov, 2029	1495.19	473.78	311565.37
Dec, 2029	1492.92	476.05	311089.32
Jan, 2030	1490.64	478.33	310610.99
Feb, 2030	1488.34	480.63	310130.36
Mar, 2030	1486.04	482.93	309647.43
Apr, 2030	1483.73	485.24	309162.19
May, 2030	1481.40	487.57	308674.62
Jun, 2030	1479.07	489.90	308184.72
Jul, 2030	1476.72	492.25	307692.47
Aug, 2030	1474.36	494.61	307197.86
Sep, 2030	1471.99	496.98	306700.88
Oct, 2030	1469.61	499.36	306201.51
Nov, 2030	1467.22	501.75	305699.76
Dec, 2030	1464.81	504.16	305195.60
Jan, 2031	1462.40	506.57	304689.03
Feb, 2031	1459.97	509.00	304180.02
Mar, 2031	1457.53	511.44	303668.58
Apr, 2031	1455.08	513.89	303154.69
May, 2031	1452.62	516.35	302638.34
Jun, 2031	1450.14	518.83	302119.51
Jul, 2031	1447.66	521.31	301598.20
Aug, 2031	1445.16	523.81	301074.38
Sep, 2031	1442.65	526.32	300548.06
Oct, 2031	1440.13	528.84	300019.22
Nov, 2031	1437.59	531.38	299487.84
Dec, 2031	1435.05	533.92	298953.92
Jan, 2032	1432.49	536.48	298417.43
Feb, 2032	1429.92	539.05	297878.38
Mar, 2032	1427.33	541.64	297336.75
Apr, 2032	1424.74	544.23	296792.51
May, 2032	1422.13	546.84	296245.67
Jun, 2032	1419.51	549.46	295696.21
Jul, 2032	1416.88	552.09	295144.12
Aug, 2032	1414.23	554.74	294589.38
Sep, 2032	1411.57	557.40	294031.99
Oct, 2032	1408.90	560.07	293471.92
Nov, 2032	1406.22	562.75	292909.17
Dec, 2032	1403.52	565.45	292343.73
Jan, 2033	1400.81	568.16	291775.57
Feb, 2033	1398.09	570.88	291204.69
Mar, 2033	1395.36	573.61	290631.08
Apr, 2033	1392.61	576.36	290054.71
May, 2033	1389.85	579.12	289475.59
Jun, 2033	1387.07	581.90	288893.69
Jul, 2033	1384.28	584.69	288309.00
Aug, 2033	1381.48	587.49	287721.51
Sep, 2033	1378.67	590.30	287131.21
Oct, 2033	1375.84	593.13	286538.07
Nov, 2033	1372.99	595.98	285942.10
Dec, 2033	1370.14	598.83	285343.27
Jan, 2034	1367.27	601.70	284741.57
Feb, 2034	1364.39	604.58	284136.99
Mar, 2034	1361.49	607.48	283529.50
Apr, 2034	1358.58	610.39	282919.11
May, 2034	1355.65	613.32	282305.80
Jun, 2034	1352.72	616.25	281689.54
Jul, 2034	1349.76	619.21	281070.34
Aug, 2034	1346.80	622.17	280448.16
Sep, 2034	1343.81	625.16	279823.01
Oct, 2034	1340.82	628.15	279194.85
Nov, 2034	1337.81	631.16	278563.69
Dec, 2034	1334.78	634.19	277929.51
Jan, 2035	1331.75	637.22	277292.28
Feb, 2035	1328.69	640.28	276652.00
Mar, 2035	1325.62	643.35	276008.66
Apr, 2035	1322.54	646.43	275362.23
May, 2035	1319.44	649.53	274712.70
Jun, 2035	1316.33	652.64	274060.07
Jul, 2035	1313.20	655.77	273404.30
Aug, 2035	1310.06	658.91	272745.39
Sep, 2035	1306.91	662.06	272083.33
Oct, 2035	1303.73	665.24	271418.09
Nov, 2035	1300.55	668.42	270749.67
Dec, 2035	1297.34	671.63	270078.04
Jan, 2036	1294.12	674.85	269403.19
Feb, 2036	1290.89	678.08	268725.11
Mar, 2036	1287.64	681.33	268043.78
Apr, 2036	1284.38	684.59	267359.19
May, 2036	1281.10	687.87	266671.32
Jun, 2036	1277.80	691.17	265980.15
Jul, 2036	1274.49	694.48	265285.66
Aug, 2036	1271.16	697.81	264587.85
Sep, 2036	1267.82	701.15	263886.70
Oct, 2036	1264.46	704.51	263182.19
Nov, 2036	1261.08	707.89	262474.30
Dec, 2036	1257.69	711.28	261763.02
Jan, 2037	1254.28	714.69	261048.33
Feb, 2037	1250.86	718.11	260330.22
Mar, 2037	1247.42	721.55	259608.66
Apr, 2037	1243.96	725.01	258883.65
May, 2037	1240.48	728.49	258155.16
Jun, 2037	1236.99	731.98	257423.19
Jul, 2037	1233.49	735.48	256687.70
Aug, 2037	1229.96	739.01	255948.70
Sep, 2037	1226.42	742.55	255206.15
Oct, 2037	1222.86	746.11	254460.04
Nov, 2037	1219.29	749.68	253710.36
Dec, 2037	1215.70	753.27	252957.08
Jan, 2038	1212.09	756.88	252200.20
Feb, 2038	1208.46	760.51	251439.69
Mar, 2038	1204.82	764.15	250675.53
Apr, 2038	1201.15	767.82	249907.72
May, 2038	1197.47	771.50	249136.22
Jun, 2038	1193.78	775.19	248361.03
Jul, 2038	1190.06	778.91	247582.12
Aug, 2038	1186.33	782.64	246799.48
Sep, 2038	1182.58	786.39	246013.09
Oct, 2038	1178.81	790.16	245222.94
Nov, 2038	1175.03	793.94	244428.99
Dec, 2038	1171.22	797.75	243631.25
Jan, 2039	1167.40	801.57	242829.68
Feb, 2039	1163.56	805.41	242024.26
Mar, 2039	1159.70	809.27	241214.99
Apr, 2039	1155.82	813.15	240401.85
May, 2039	1151.93	817.04	239584.80
Jun, 2039	1148.01	820.96	238763.84
Jul, 2039	1144.08	824.89	237938.95
Aug, 2039	1140.12	828.85	237110.10
Sep, 2039	1136.15	832.82	236277.28
Oct, 2039	1132.16	836.81	235440.48
Nov, 2039	1128.15	840.82	234599.66
Dec, 2039	1124.12	844.85	233754.81
Jan, 2040	1120.08	848.89	232905.92
Feb, 2040	1116.01	852.96	232052.96
Mar, 2040	1111.92	857.05	231195.91
Apr, 2040	1107.81	861.16	230334.75
May, 2040	1103.69	865.28	229469.47
Jun, 2040	1099.54	869.43	228600.04
Jul, 2040	1095.38	873.59	227726.44
Aug, 2040	1091.19	877.78	226848.66
Sep, 2040	1086.98	881.99	225966.68
Oct, 2040	1082.76	886.21	225080.46
Nov, 2040	1078.51	890.46	224190.00
Dec, 2040	1074.24	894.73	223295.28
Jan, 2041	1069.96	899.01	222396.26
Feb, 2041	1065.65	903.32	221492.94
Mar, 2041	1061.32	907.65	220585.29
Apr, 2041	1056.97	912.00	219673.29
May, 2041	1052.60	916.37	218756.92
Jun, 2041	1048.21	920.76	217836.17
Jul, 2041	1043.80	925.17	216910.99
Aug, 2041	1039.37	929.60	215981.39
Sep, 2041	1034.91	934.06	215047.33
Oct, 2041	1030.44	938.53	214108.79
Nov, 2041	1025.94	943.03	213165.76
Dec, 2041	1021.42	947.55	212218.21
Jan, 2042	1016.88	952.09	211266.12
Feb, 2042	1012.32	956.65	210309.47
Mar, 2042	1007.73	961.24	209348.23
Apr, 2042	1003.13	965.84	208382.39
May, 2042	998.50	970.47	207411.92
Jun, 2042	993.85	975.12	206436.80
Jul, 2042	989.18	979.79	205457.00
Aug, 2042	984.48	984.49	204472.51
Sep, 2042	979.76	989.21	203483.31
Oct, 2042	975.02	993.95	202489.36
Nov, 2042	970.26	998.71	201490.65
Dec, 2042	965.48	1003.49	200487.16
Jan, 2043	960.67	1008.30	199478.86
Feb, 2043	955.84	1013.13	198465.72
Mar, 2043	950.98	1017.99	197447.73
Apr, 2043	946.10	1022.87	196424.87
May, 2043	941.20	1027.77	195397.10
Jun, 2043	936.28	1032.69	194364.41
Jul, 2043	931.33	1037.64	193326.77
Aug, 2043	926.36	1042.61	192284.15
Sep, 2043	921.36	1047.61	191236.55
Oct, 2043	916.34	1052.63	190183.92
Nov, 2043	911.30	1057.67	189126.25
Dec, 2043	906.23	1062.74	188063.51
Jan, 2044	901.14	1067.83	186995.67
Feb, 2044	896.02	1072.95	185922.72
Mar, 2044	890.88	1078.09	184844.63
Apr, 2044	885.71	1083.26	183761.38
May, 2044	880.52	1088.45	182672.93
Jun, 2044	875.31	1093.66	181579.27
Jul, 2044	870.07	1098.90	180480.37
Aug, 2044	864.80	1104.17	179376.20
Sep, 2044	859.51	1109.46	178266.74
Oct, 2044	854.19	1114.78	177151.96
Nov, 2044	848.85	1120.12	176031.85
Dec, 2044	843.49	1125.48	174906.36
Jan, 2045	838.09	1130.88	173775.49
Feb, 2045	832.67	1136.30	172639.19
Mar, 2045	827.23	1141.74	171497.45
Apr, 2045	821.76	1147.21	170350.24
May, 2045	816.26	1152.71	169197.53
Jun, 2045	810.74	1158.23	168039.30
Jul, 2045	805.19	1163.78	166875.52
Aug, 2045	799.61	1169.36	165706.16
Sep, 2045	794.01	1174.96	164531.20
Oct, 2045	788.38	1180.59	163350.61
Nov, 2045	782.72	1186.25	162164.36
Dec, 2045	777.04	1191.93	160972.43
Jan, 2046	771.33	1197.64	159774.78
Feb, 2046	765.59	1203.38	158571.40
Mar, 2046	759.82	1209.15	157362.25
Apr, 2046	754.03	1214.94	156147.31
May, 2046	748.21	1220.76	154926.54
Jun, 2046	742.36	1226.61	153699.93
Jul, 2046	736.48	1232.49	152467.44
Aug, 2046	730.57	1238.40	151229.04
Sep, 2046	724.64	1244.33	149984.71
Oct, 2046	718.68	1250.29	148734.42
Nov, 2046	712.69	1256.28	147478.13
Dec, 2046	706.67	1262.30	146215.83
Jan, 2047	700.62	1268.35	144947.48
Feb, 2047	694.54	1274.43	143673.05
Mar, 2047	688.43	1280.54	142392.51
Apr, 2047	682.30	1286.67	141105.84
May, 2047	676.13	1292.84	139813.00
Jun, 2047	669.94	1299.03	138513.97
Jul, 2047	663.71	1305.26	137208.71
Aug, 2047	657.46	1311.51	135897.20
Sep, 2047	651.17	1317.80	134579.40
Oct, 2047	644.86	1324.11	133255.29
Nov, 2047	638.51	1330.46	131924.84
Dec, 2047	632.14	1336.83	130588.01
Jan, 2048	625.73	1343.24	129244.77
Feb, 2048	619.30	1349.67	127895.10
Mar, 2048	612.83	1356.14	126538.96
Apr, 2048	606.33	1362.64	125176.32
May, 2048	599.80	1369.17	123807.16
Jun, 2048	593.24	1375.73	122431.43
Jul, 2048	586.65	1382.32	121049.11
Aug, 2048	580.03	1388.94	119660.17
Sep, 2048	573.37	1395.60	118264.57
Oct, 2048	566.68	1402.29	116862.28
Nov, 2048	559.97	1409.00	115453.28
Dec, 2048	553.21	1415.76	114037.52
Jan, 2049	546.43	1422.54	112614.98
Feb, 2049	539.61	1429.36	111185.62
Mar, 2049	532.76	1436.21	109749.42
Apr, 2049	525.88	1443.09	108306.33
May, 2049	518.97	1450.00	106856.33
Jun, 2049	512.02	1456.95	105399.38
Jul, 2049	505.04	1463.93	103935.45
Aug, 2049	498.02	1470.95	102464.50
Sep, 2049	490.98	1477.99	100986.51
Oct, 2049	483.89	1485.08	99501.43
Nov, 2049	476.78	1492.19	98009.24
Dec, 2049	469.63	1499.34	96509.90
Jan, 2050	462.44	1506.53	95003.37
Feb, 2050	455.22	1513.75	93489.62
Mar, 2050	447.97	1521.00	91968.62
Apr, 2050	440.68	1528.29	90440.34
May, 2050	433.36	1535.61	88904.73
Jun, 2050	426.00	1542.97	87361.76
Jul, 2050	418.61	1550.36	85811.40
Aug, 2050	411.18	1557.79	84253.61
Sep, 2050	403.72	1565.25	82688.35
Oct, 2050	396.22	1572.75	81115.60
Nov, 2050	388.68	1580.29	79535.31
Dec, 2050	381.11	1587.86	77947.44
Jan, 2051	373.50	1595.47	76351.97
Feb, 2051	365.85	1603.12	74748.85
Mar, 2051	358.17	1610.80	73138.06
Apr, 2051	350.45	1618.52	71519.54
May, 2051	342.70	1626.27	69893.27
Jun, 2051	334.91	1634.06	68259.20
Jul, 2051	327.08	1641.89	66617.31
Aug, 2051	319.21	1649.76	64967.55
Sep, 2051	311.30	1657.67	63309.88
Oct, 2051	303.36	1665.61	61644.27
Nov, 2051	295.38	1673.59	59970.68
Dec, 2051	287.36	1681.61	58289.07
Jan, 2052	279.30	1689.67	56599.40
Feb, 2052	271.21	1697.76	54901.63
Mar, 2052	263.07	1705.90	53195.73
Apr, 2052	254.90	1714.07	51481.66
May, 2052	246.68	1722.29	49759.37
Jun, 2052	238.43	1730.54	48028.83
Jul, 2052	230.14	1738.83	46290.00
Aug, 2052	221.81	1747.16	44542.84
Sep, 2052	213.43	1755.54	42787.30
Oct, 2052	205.02	1763.95	41023.35
Nov, 2052	196.57	1772.40	39250.95
Dec, 2052	188.08	1780.89	37470.06
Jan, 2053	179.54	1789.43	35680.64
Feb, 2053	170.97	1798.00	33882.64
Mar, 2053	162.35	1806.62	32076.02
Apr, 2053	153.70	1815.27	30260.75
May, 2053	145.00	1823.97	28436.78
Jun, 2053	136.26	1832.71	26604.07
Jul, 2053	127.48	1841.49	24762.57
Aug, 2053	118.65	1850.32	22912.26
Sep, 2053	109.79	1859.18	21053.08
Oct, 2053	100.88	1868.09	19184.99
Nov, 2053	91.93	1877.04	17307.94
Dec, 2053	82.93	1886.04	15421.91
Jan, 2054	73.90	1895.07	13526.83
Feb, 2054	64.82	1904.15	11622.68
Mar, 2054	55.69	1913.28	9709.40
Apr, 2054	46.52	1922.45	7786.96
May, 2054	37.31	1931.66	5855.30
Jun, 2054	28.06	1940.91	3914.39
Jul, 2054	18.76	1950.21	1964.17
Aug, 2054	9.41	1959.56	4.61