Mortgage Parameters

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

Mortgage Summary

Property Total:	$488,240
Down Payment	$146,472
Mortgage Amount:	$341,768
Mortgage Payment:	$1,994.47 / month
Estimated Tax:	+ $271.24 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,265.71 / month
Total Interest Paid:	$376,239.60 over 30 years
Total Tax Paid:	$97,648.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1637.64	356.83	341411.17
May, 2025	1635.93	358.54	341052.63
Jun, 2025	1634.21	360.26	340692.37
Jul, 2025	1632.48	361.99	340330.38
Aug, 2025	1630.75	363.72	339966.66
Sep, 2025	1629.01	365.46	339601.20
Oct, 2025	1627.26	367.21	339233.98
Nov, 2025	1625.50	368.97	338865.01
Dec, 2025	1623.73	370.74	338494.27
Jan, 2026	1621.95	372.52	338121.75
Feb, 2026	1620.17	374.30	337747.45
Mar, 2026	1618.37	376.10	337371.35
Apr, 2026	1616.57	377.90	336993.45
May, 2026	1614.76	379.71	336613.74
Jun, 2026	1612.94	381.53	336232.21
Jul, 2026	1611.11	383.36	335848.85
Aug, 2026	1609.28	385.19	335463.66
Sep, 2026	1607.43	387.04	335076.62
Oct, 2026	1605.58	388.89	334687.73
Nov, 2026	1603.71	390.76	334296.97
Dec, 2026	1601.84	392.63	333904.34
Jan, 2027	1599.96	394.51	333509.83
Feb, 2027	1598.07	396.40	333113.42
Mar, 2027	1596.17	398.30	332715.12
Apr, 2027	1594.26	400.21	332314.91
May, 2027	1592.34	402.13	331912.78
Jun, 2027	1590.42	404.05	331508.73
Jul, 2027	1588.48	405.99	331102.74
Aug, 2027	1586.53	407.94	330694.80
Sep, 2027	1584.58	409.89	330284.91
Oct, 2027	1582.62	411.85	329873.06
Nov, 2027	1580.64	413.83	329459.23
Dec, 2027	1578.66	415.81	329043.42
Jan, 2028	1576.67	417.80	328625.61
Feb, 2028	1574.66	419.81	328205.81
Mar, 2028	1572.65	421.82	327783.99
Apr, 2028	1570.63	423.84	327360.15
May, 2028	1568.60	425.87	326934.28
Jun, 2028	1566.56	427.91	326506.37
Jul, 2028	1564.51	429.96	326076.41
Aug, 2028	1562.45	432.02	325644.39
Sep, 2028	1560.38	434.09	325210.30
Oct, 2028	1558.30	436.17	324774.13
Nov, 2028	1556.21	438.26	324335.87
Dec, 2028	1554.11	440.36	323895.51
Jan, 2029	1552.00	442.47	323453.04
Feb, 2029	1549.88	444.59	323008.45
Mar, 2029	1547.75	446.72	322561.73
Apr, 2029	1545.61	448.86	322112.87
May, 2029	1543.46	451.01	321661.85
Jun, 2029	1541.30	453.17	321208.68
Jul, 2029	1539.12	455.35	320753.34
Aug, 2029	1536.94	457.53	320295.81
Sep, 2029	1534.75	459.72	319836.09
Oct, 2029	1532.55	461.92	319374.17
Nov, 2029	1530.33	464.14	318910.03
Dec, 2029	1528.11	466.36	318443.67
Jan, 2030	1525.88	468.59	317975.08
Feb, 2030	1523.63	470.84	317504.24
Mar, 2030	1521.37	473.10	317031.14
Apr, 2030	1519.11	475.36	316555.78
May, 2030	1516.83	477.64	316078.14
Jun, 2030	1514.54	479.93	315598.21
Jul, 2030	1512.24	482.23	315115.98
Aug, 2030	1509.93	484.54	314631.44
Sep, 2030	1507.61	486.86	314144.58
Oct, 2030	1505.28	489.19	313655.39
Nov, 2030	1502.93	491.54	313163.85
Dec, 2030	1500.58	493.89	312669.96
Jan, 2031	1498.21	496.26	312173.70
Feb, 2031	1495.83	498.64	311675.06
Mar, 2031	1493.44	501.03	311174.03
Apr, 2031	1491.04	503.43	310670.61
May, 2031	1488.63	505.84	310164.77
Jun, 2031	1486.21	508.26	309656.50
Jul, 2031	1483.77	510.70	309145.80
Aug, 2031	1481.32	513.15	308632.66
Sep, 2031	1478.86	515.61	308117.05
Oct, 2031	1476.39	518.08	307598.98
Nov, 2031	1473.91	520.56	307078.42
Dec, 2031	1471.42	523.05	306555.36
Jan, 2032	1468.91	525.56	306029.81
Feb, 2032	1466.39	528.08	305501.73
Mar, 2032	1463.86	530.61	304971.12
Apr, 2032	1461.32	533.15	304437.97
May, 2032	1458.77	535.70	303902.27
Jun, 2032	1456.20	538.27	303363.99
Jul, 2032	1453.62	540.85	302823.14
Aug, 2032	1451.03	543.44	302279.70
Sep, 2032	1448.42	546.05	301733.65
Oct, 2032	1445.81	548.66	301184.99
Nov, 2032	1443.18	551.29	300633.70
Dec, 2032	1440.54	553.93	300079.77
Jan, 2033	1437.88	556.59	299523.18
Feb, 2033	1435.22	559.25	298963.92
Mar, 2033	1432.54	561.93	298401.99
Apr, 2033	1429.84	564.63	297837.36
May, 2033	1427.14	567.33	297270.03
Jun, 2033	1424.42	570.05	296699.98
Jul, 2033	1421.69	572.78	296127.20
Aug, 2033	1418.94	575.53	295551.67
Sep, 2033	1416.19	578.28	294973.38
Oct, 2033	1413.41	581.06	294392.33
Nov, 2033	1410.63	583.84	293808.49
Dec, 2033	1407.83	586.64	293221.85
Jan, 2034	1405.02	589.45	292632.40
Feb, 2034	1402.20	592.27	292040.13
Mar, 2034	1399.36	595.11	291445.02
Apr, 2034	1396.51	597.96	290847.05
May, 2034	1393.64	600.83	290246.23
Jun, 2034	1390.76	603.71	289642.52
Jul, 2034	1387.87	606.60	289035.92
Aug, 2034	1384.96	609.51	288426.41
Sep, 2034	1382.04	612.43	287813.99
Oct, 2034	1379.11	615.36	287198.63
Nov, 2034	1376.16	618.31	286580.32
Dec, 2034	1373.20	621.27	285959.04
Jan, 2035	1370.22	624.25	285334.79
Feb, 2035	1367.23	627.24	284707.55
Mar, 2035	1364.22	630.25	284077.31
Apr, 2035	1361.20	633.27	283444.04
May, 2035	1358.17	636.30	282807.74
Jun, 2035	1355.12	639.35	282168.39
Jul, 2035	1352.06	642.41	281525.98
Aug, 2035	1348.98	645.49	280880.49
Sep, 2035	1345.89	648.58	280231.90
Oct, 2035	1342.78	651.69	279580.21
Nov, 2035	1339.66	654.81	278925.39
Dec, 2035	1336.52	657.95	278267.44
Jan, 2036	1333.36	661.11	277606.34
Feb, 2036	1330.20	664.27	276942.06
Mar, 2036	1327.01	667.46	276274.61
Apr, 2036	1323.82	670.65	275603.95
May, 2036	1320.60	673.87	274930.09
Jun, 2036	1317.37	677.10	274252.99
Jul, 2036	1314.13	680.34	273572.65
Aug, 2036	1310.87	683.60	272889.05
Sep, 2036	1307.59	686.88	272202.17
Oct, 2036	1304.30	690.17	271512.00
Nov, 2036	1301.00	693.47	270818.53
Dec, 2036	1297.67	696.80	270121.73
Jan, 2037	1294.33	700.14	269421.59
Feb, 2037	1290.98	703.49	268718.10
Mar, 2037	1287.61	706.86	268011.24
Apr, 2037	1284.22	710.25	267300.99
May, 2037	1280.82	713.65	266587.34
Jun, 2037	1277.40	717.07	265870.26
Jul, 2037	1273.96	720.51	265149.76
Aug, 2037	1270.51	723.96	264425.80
Sep, 2037	1267.04	727.43	263698.37
Oct, 2037	1263.55	730.92	262967.45
Nov, 2037	1260.05	734.42	262233.03
Dec, 2037	1256.53	737.94	261495.10
Jan, 2038	1253.00	741.47	260753.62
Feb, 2038	1249.44	745.03	260008.60
Mar, 2038	1245.87	748.60	259260.00
Apr, 2038	1242.29	752.18	258507.82
May, 2038	1238.68	755.79	257752.03
Jun, 2038	1235.06	759.41	256992.63
Jul, 2038	1231.42	763.05	256229.58
Aug, 2038	1227.77	766.70	255462.88
Sep, 2038	1224.09	770.38	254692.50
Oct, 2038	1220.40	774.07	253918.43
Nov, 2038	1216.69	777.78	253140.65
Dec, 2038	1212.97	781.50	252359.15
Jan, 2039	1209.22	785.25	251573.90
Feb, 2039	1205.46	789.01	250784.89
Mar, 2039	1201.68	792.79	249992.09
Apr, 2039	1197.88	796.59	249195.50
May, 2039	1194.06	800.41	248395.09
Jun, 2039	1190.23	804.24	247590.85
Jul, 2039	1186.37	808.10	246782.75
Aug, 2039	1182.50	811.97	245970.79
Sep, 2039	1178.61	815.86	245154.93
Oct, 2039	1174.70	819.77	244335.16
Nov, 2039	1170.77	823.70	243511.46
Dec, 2039	1166.83	827.64	242683.81
Jan, 2040	1162.86	831.61	241852.20
Feb, 2040	1158.88	835.59	241016.61
Mar, 2040	1154.87	839.60	240177.01
Apr, 2040	1150.85	843.62	239333.39
May, 2040	1146.81	847.66	238485.72
Jun, 2040	1142.74	851.73	237634.00
Jul, 2040	1138.66	855.81	236778.19
Aug, 2040	1134.56	859.91	235918.28
Sep, 2040	1130.44	864.03	235054.26
Oct, 2040	1126.30	868.17	234186.09
Nov, 2040	1122.14	872.33	233313.76
Dec, 2040	1117.96	876.51	232437.25
Jan, 2041	1113.76	880.71	231556.54
Feb, 2041	1109.54	884.93	230671.61
Mar, 2041	1105.30	889.17	229782.45
Apr, 2041	1101.04	893.43	228889.02
May, 2041	1096.76	897.71	227991.31
Jun, 2041	1092.46	902.01	227089.29
Jul, 2041	1088.14	906.33	226182.96
Aug, 2041	1083.79	910.68	225272.28
Sep, 2041	1079.43	915.04	224357.24
Oct, 2041	1075.05	919.42	223437.82
Nov, 2041	1070.64	923.83	222513.99
Dec, 2041	1066.21	928.26	221585.73
Jan, 2042	1061.76	932.71	220653.03
Feb, 2042	1057.30	937.17	219715.85
Mar, 2042	1052.81	941.66	218774.19
Apr, 2042	1048.29	946.18	217828.01
May, 2042	1043.76	950.71	216877.30
Jun, 2042	1039.20	955.27	215922.03
Jul, 2042	1034.63	959.84	214962.19
Aug, 2042	1030.03	964.44	213997.75
Sep, 2042	1025.41	969.06	213028.68
Oct, 2042	1020.76	973.71	212054.97
Nov, 2042	1016.10	978.37	211076.60
Dec, 2042	1011.41	983.06	210093.54
Jan, 2043	1006.70	987.77	209105.77
Feb, 2043	1001.97	992.50	208113.26
Mar, 2043	997.21	997.26	207116.00
Apr, 2043	992.43	1002.04	206113.96
May, 2043	987.63	1006.84	205107.12
Jun, 2043	982.80	1011.67	204095.46
Jul, 2043	977.96	1016.51	203078.95
Aug, 2043	973.09	1021.38	202057.56
Sep, 2043	968.19	1026.28	201031.28
Oct, 2043	963.27	1031.20	200000.09
Nov, 2043	958.33	1036.14	198963.95
Dec, 2043	953.37	1041.10	197922.85
Jan, 2044	948.38	1046.09	196876.76
Feb, 2044	943.37	1051.10	195825.66
Mar, 2044	938.33	1056.14	194769.52
Apr, 2044	933.27	1061.20	193708.32
May, 2044	928.19	1066.28	192642.04
Jun, 2044	923.08	1071.39	191570.64
Jul, 2044	917.94	1076.53	190494.12
Aug, 2044	912.78	1081.69	189412.43
Sep, 2044	907.60	1086.87	188325.56
Oct, 2044	902.39	1092.08	187233.49
Nov, 2044	897.16	1097.31	186136.18
Dec, 2044	891.90	1102.57	185033.61
Jan, 2045	886.62	1107.85	183925.76
Feb, 2045	881.31	1113.16	182812.60
Mar, 2045	875.98	1118.49	181694.11
Apr, 2045	870.62	1123.85	180570.25
May, 2045	865.23	1129.24	179441.02
Jun, 2045	859.82	1134.65	178306.37
Jul, 2045	854.38	1140.09	177166.28
Aug, 2045	848.92	1145.55	176020.73
Sep, 2045	843.43	1151.04	174869.70
Oct, 2045	837.92	1156.55	173713.14
Nov, 2045	832.38	1162.09	172551.05
Dec, 2045	826.81	1167.66	171383.39
Jan, 2046	821.21	1173.26	170210.13
Feb, 2046	815.59	1178.88	169031.25
Mar, 2046	809.94	1184.53	167846.72
Apr, 2046	804.27	1190.20	166656.52
May, 2046	798.56	1195.91	165460.61
Jun, 2046	792.83	1201.64	164258.97
Jul, 2046	787.07	1207.40	163051.58
Aug, 2046	781.29	1213.18	161838.39
Sep, 2046	775.48	1218.99	160619.40
Oct, 2046	769.63	1224.84	159394.56
Nov, 2046	763.77	1230.70	158163.86
Dec, 2046	757.87	1236.60	156927.26
Jan, 2047	751.94	1242.53	155684.73
Feb, 2047	745.99	1248.48	154436.25
Mar, 2047	740.01	1254.46	153181.79
Apr, 2047	734.00	1260.47	151921.31
May, 2047	727.96	1266.51	150654.80
Jun, 2047	721.89	1272.58	149382.22
Jul, 2047	715.79	1278.68	148103.54
Aug, 2047	709.66	1284.81	146818.73
Sep, 2047	703.51	1290.96	145527.77
Oct, 2047	697.32	1297.15	144230.62
Nov, 2047	691.11	1303.36	142927.25
Dec, 2047	684.86	1309.61	141617.64
Jan, 2048	678.58	1315.89	140301.76
Feb, 2048	672.28	1322.19	138979.57
Mar, 2048	665.94	1328.53	137651.04
Apr, 2048	659.58	1334.89	136316.15
May, 2048	653.18	1341.29	134974.86
Jun, 2048	646.75	1347.72	133627.14
Jul, 2048	640.30	1354.17	132272.97
Aug, 2048	633.81	1360.66	130912.31
Sep, 2048	627.29	1367.18	129545.13
Oct, 2048	620.74	1373.73	128171.39
Nov, 2048	614.15	1380.32	126791.08
Dec, 2048	607.54	1386.93	125404.15
Jan, 2049	600.89	1393.58	124010.57
Feb, 2049	594.22	1400.25	122610.32
Mar, 2049	587.51	1406.96	121203.36
Apr, 2049	580.77	1413.70	119789.65
May, 2049	573.99	1420.48	118369.18
Jun, 2049	567.19	1427.28	116941.89
Jul, 2049	560.35	1434.12	115507.77
Aug, 2049	553.47	1441.00	114066.77
Sep, 2049	546.57	1447.90	112618.87
Oct, 2049	539.63	1454.84	111164.04
Nov, 2049	532.66	1461.81	109702.23
Dec, 2049	525.66	1468.81	108233.41
Jan, 2050	518.62	1475.85	106757.56
Feb, 2050	511.55	1482.92	105274.64
Mar, 2050	504.44	1490.03	103784.61
Apr, 2050	497.30	1497.17	102287.44
May, 2050	490.13	1504.34	100783.10
Jun, 2050	482.92	1511.55	99271.55
Jul, 2050	475.68	1518.79	97752.75
Aug, 2050	468.40	1526.07	96226.68
Sep, 2050	461.09	1533.38	94693.30
Oct, 2050	453.74	1540.73	93152.57
Nov, 2050	446.36	1548.11	91604.45
Dec, 2050	438.94	1555.53	90048.92
Jan, 2051	431.48	1562.99	88485.94
Feb, 2051	424.00	1570.47	86915.46
Mar, 2051	416.47	1578.00	85337.46
Apr, 2051	408.91	1585.56	83751.90
May, 2051	401.31	1593.16	82158.74
Jun, 2051	393.68	1600.79	80557.95
Jul, 2051	386.01	1608.46	78949.48
Aug, 2051	378.30	1616.17	77333.31
Sep, 2051	370.56	1623.91	75709.40
Oct, 2051	362.77	1631.70	74077.70
Nov, 2051	354.96	1639.51	72438.19
Dec, 2051	347.10	1647.37	70790.82
Jan, 2052	339.21	1655.26	69135.55
Feb, 2052	331.27	1663.20	67472.36
Mar, 2052	323.31	1671.16	65801.19
Apr, 2052	315.30	1679.17	64122.02
May, 2052	307.25	1687.22	62434.80
Jun, 2052	299.17	1695.30	60739.50
Jul, 2052	291.04	1703.43	59036.07
Aug, 2052	282.88	1711.59	57324.48
Sep, 2052	274.68	1719.79	55604.69
Oct, 2052	266.44	1728.03	53876.66
Nov, 2052	258.16	1736.31	52140.35
Dec, 2052	249.84	1744.63	50395.72
Jan, 2053	241.48	1752.99	48642.73
Feb, 2053	233.08	1761.39	46881.34
Mar, 2053	224.64	1769.83	45111.51
Apr, 2053	216.16	1778.31	43333.20
May, 2053	207.64	1786.83	41546.37
Jun, 2053	199.08	1795.39	39750.97
Jul, 2053	190.47	1804.00	37946.98
Aug, 2053	181.83	1812.64	36134.34
Sep, 2053	173.14	1821.33	34313.01
Oct, 2053	164.42	1830.05	32482.96
Nov, 2053	155.65	1838.82	30644.14
Dec, 2053	146.84	1847.63	28796.50
Jan, 2054	137.98	1856.49	26940.01
Feb, 2054	129.09	1865.38	25074.63
Mar, 2054	120.15	1874.32	23200.31
Apr, 2054	111.17	1883.30	21317.01
May, 2054	102.14	1892.33	19424.68
Jun, 2054	93.08	1901.39	17523.29
Jul, 2054	83.97	1910.50	15612.79
Aug, 2054	74.81	1919.66	13693.13
Sep, 2054	65.61	1928.86	11764.27
Oct, 2054	56.37	1938.10	9826.17
Nov, 2054	47.08	1947.39	7878.78
Dec, 2054	37.75	1956.72	5922.07
Jan, 2055	28.38	1966.09	3955.97
Feb, 2055	18.96	1975.51	1980.46
Mar, 2055	9.49	1984.98	0