Mortgage Parameters

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

Mortgage Summary

Property Total:	$442,000
Down Payment	$132,600
Mortgage Amount:	$309,400
Mortgage Payment:	$1,805.57 / month
Estimated Tax:	+ $245.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,051.13 / month
Total Interest Paid:	$340,606.80 over 30 years
Total Tax Paid:	$88,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1482.54	323.03	309076.97
Dec, 2024	1480.99	324.58	308752.40
Jan, 2025	1479.44	326.13	308426.26
Feb, 2025	1477.88	327.69	308098.57
Mar, 2025	1476.31	329.26	307769.31
Apr, 2025	1474.73	330.84	307438.46
May, 2025	1473.14	332.43	307106.04
Jun, 2025	1471.55	334.02	306772.02
Jul, 2025	1469.95	335.62	306436.40
Aug, 2025	1468.34	337.23	306099.17
Sep, 2025	1466.73	338.84	305760.32
Oct, 2025	1465.10	340.47	305419.85
Nov, 2025	1463.47	342.10	305077.75
Dec, 2025	1461.83	343.74	304734.01
Jan, 2026	1460.18	345.39	304388.63
Feb, 2026	1458.53	347.04	304041.59
Mar, 2026	1456.87	348.70	303692.88
Apr, 2026	1455.20	350.37	303342.51
May, 2026	1453.52	352.05	302990.45
Jun, 2026	1451.83	353.74	302636.71
Jul, 2026	1450.13	355.44	302281.28
Aug, 2026	1448.43	357.14	301924.14
Sep, 2026	1446.72	358.85	301565.29
Oct, 2026	1445.00	360.57	301204.72
Nov, 2026	1443.27	362.30	300842.42
Dec, 2026	1441.54	364.03	300478.39
Jan, 2027	1439.79	365.78	300112.61
Feb, 2027	1438.04	367.53	299745.08
Mar, 2027	1436.28	369.29	299375.79
Apr, 2027	1434.51	371.06	299004.73
May, 2027	1432.73	372.84	298631.89
Jun, 2027	1430.94	374.63	298257.26
Jul, 2027	1429.15	376.42	297880.84
Aug, 2027	1427.35	378.22	297502.62
Sep, 2027	1425.53	380.04	297122.58
Oct, 2027	1423.71	381.86	296740.72
Nov, 2027	1421.88	383.69	296357.04
Dec, 2027	1420.04	385.53	295971.51
Jan, 2028	1418.20	387.37	295584.14
Feb, 2028	1416.34	389.23	295194.91
Mar, 2028	1414.48	391.09	294803.81
Apr, 2028	1412.60	392.97	294410.84
May, 2028	1410.72	394.85	294015.99
Jun, 2028	1408.83	396.74	293619.25
Jul, 2028	1406.93	398.64	293220.61
Aug, 2028	1405.02	400.55	292820.05
Sep, 2028	1403.10	402.47	292417.58
Oct, 2028	1401.17	404.40	292013.17
Nov, 2028	1399.23	406.34	291606.83
Dec, 2028	1397.28	408.29	291198.55
Jan, 2029	1395.33	410.24	290788.30
Feb, 2029	1393.36	412.21	290376.09
Mar, 2029	1391.39	414.18	289961.91
Apr, 2029	1389.40	416.17	289545.74
May, 2029	1387.41	418.16	289127.58
Jun, 2029	1385.40	420.17	288707.41
Jul, 2029	1383.39	422.18	288285.23
Aug, 2029	1381.37	424.20	287861.03
Sep, 2029	1379.33	426.24	287434.79
Oct, 2029	1377.29	428.28	287006.51
Nov, 2029	1375.24	430.33	286576.18
Dec, 2029	1373.18	432.39	286143.79
Jan, 2030	1371.11	434.46	285709.33
Feb, 2030	1369.02	436.55	285272.78
Mar, 2030	1366.93	438.64	284834.14
Apr, 2030	1364.83	440.74	284393.40
May, 2030	1362.72	442.85	283950.55
Jun, 2030	1360.60	444.97	283505.58
Jul, 2030	1358.46	447.11	283058.47
Aug, 2030	1356.32	449.25	282609.22
Sep, 2030	1354.17	451.40	282157.82
Oct, 2030	1352.01	453.56	281704.26
Nov, 2030	1349.83	455.74	281248.52
Dec, 2030	1347.65	457.92	280790.60
Jan, 2031	1345.45	460.12	280330.48
Feb, 2031	1343.25	462.32	279868.16
Mar, 2031	1341.03	464.54	279403.63
Apr, 2031	1338.81	466.76	278936.87
May, 2031	1336.57	469.00	278467.87
Jun, 2031	1334.33	471.24	277996.63
Jul, 2031	1332.07	473.50	277523.12
Aug, 2031	1329.80	475.77	277047.35
Sep, 2031	1327.52	478.05	276569.30
Oct, 2031	1325.23	480.34	276088.96
Nov, 2031	1322.93	482.64	275606.31
Dec, 2031	1320.61	484.96	275121.36
Jan, 2032	1318.29	487.28	274634.08
Feb, 2032	1315.95	489.62	274144.46
Mar, 2032	1313.61	491.96	273652.50
Apr, 2032	1311.25	494.32	273158.18
May, 2032	1308.88	496.69	272661.50
Jun, 2032	1306.50	499.07	272162.43
Jul, 2032	1304.11	501.46	271660.97
Aug, 2032	1301.71	503.86	271157.11
Sep, 2032	1299.29	506.28	270650.83
Oct, 2032	1296.87	508.70	270142.13
Nov, 2032	1294.43	511.14	269630.99
Dec, 2032	1291.98	513.59	269117.41
Jan, 2033	1289.52	516.05	268601.36
Feb, 2033	1287.05	518.52	268082.83
Mar, 2033	1284.56	521.01	267561.83
Apr, 2033	1282.07	523.50	267038.33
May, 2033	1279.56	526.01	266512.31
Jun, 2033	1277.04	528.53	265983.78
Jul, 2033	1274.51	531.06	265452.72
Aug, 2033	1271.96	533.61	264919.11
Sep, 2033	1269.40	536.17	264382.94
Oct, 2033	1266.83	538.74	263844.21
Nov, 2033	1264.25	541.32	263302.89
Dec, 2033	1261.66	543.91	262758.98
Jan, 2034	1259.05	546.52	262212.46
Feb, 2034	1256.43	549.14	261663.33
Mar, 2034	1253.80	551.77	261111.56
Apr, 2034	1251.16	554.41	260557.15
May, 2034	1248.50	557.07	260000.09
Jun, 2034	1245.83	559.74	259440.35
Jul, 2034	1243.15	562.42	258877.93
Aug, 2034	1240.46	565.11	258312.82
Sep, 2034	1237.75	567.82	257745.00
Oct, 2034	1235.03	570.54	257174.45
Nov, 2034	1232.29	573.28	256601.18
Dec, 2034	1229.55	576.02	256025.16
Jan, 2035	1226.79	578.78	255446.37
Feb, 2035	1224.01	581.56	254864.82
Mar, 2035	1221.23	584.34	254280.47
Apr, 2035	1218.43	587.14	253693.33
May, 2035	1215.61	589.96	253103.38
Jun, 2035	1212.79	592.78	252510.59
Jul, 2035	1209.95	595.62	251914.97
Aug, 2035	1207.09	598.48	251316.49
Sep, 2035	1204.22	601.35	250715.15
Oct, 2035	1201.34	604.23	250110.92
Nov, 2035	1198.45	607.12	249503.80
Dec, 2035	1195.54	610.03	248893.77
Jan, 2036	1192.62	612.95	248280.81
Feb, 2036	1189.68	615.89	247664.92
Mar, 2036	1186.73	618.84	247046.08
Apr, 2036	1183.76	621.81	246424.27
May, 2036	1180.78	624.79	245799.49
Jun, 2036	1177.79	627.78	245171.70
Jul, 2036	1174.78	630.79	244540.92
Aug, 2036	1171.76	633.81	243907.10
Sep, 2036	1168.72	636.85	243270.26
Oct, 2036	1165.67	639.90	242630.36
Nov, 2036	1162.60	642.97	241987.39
Dec, 2036	1159.52	646.05	241341.34
Jan, 2037	1156.43	649.14	240692.20
Feb, 2037	1153.32	652.25	240039.95
Mar, 2037	1150.19	655.38	239384.57
Apr, 2037	1147.05	658.52	238726.05
May, 2037	1143.90	661.67	238064.37
Jun, 2037	1140.73	664.84	237399.53
Jul, 2037	1137.54	668.03	236731.50
Aug, 2037	1134.34	671.23	236060.27
Sep, 2037	1131.12	674.45	235385.82
Oct, 2037	1127.89	677.68	234708.14
Nov, 2037	1124.64	680.93	234027.21
Dec, 2037	1121.38	684.19	233343.02
Jan, 2038	1118.10	687.47	232655.56
Feb, 2038	1114.81	690.76	231964.79
Mar, 2038	1111.50	694.07	231270.72
Apr, 2038	1108.17	697.40	230573.32
May, 2038	1104.83	700.74	229872.58
Jun, 2038	1101.47	704.10	229168.49
Jul, 2038	1098.10	707.47	228461.02
Aug, 2038	1094.71	710.86	227750.16
Sep, 2038	1091.30	714.27	227035.89
Oct, 2038	1087.88	717.69	226318.20
Nov, 2038	1084.44	721.13	225597.07
Dec, 2038	1080.99	724.58	224872.49
Jan, 2039	1077.51	728.06	224144.43
Feb, 2039	1074.03	731.54	223412.88
Mar, 2039	1070.52	735.05	222677.83
Apr, 2039	1067.00	738.57	221939.26
May, 2039	1063.46	742.11	221197.15
Jun, 2039	1059.90	745.67	220451.48
Jul, 2039	1056.33	749.24	219702.24
Aug, 2039	1052.74	752.83	218949.41
Sep, 2039	1049.13	756.44	218192.98
Oct, 2039	1045.51	760.06	217432.92
Nov, 2039	1041.87	763.70	216669.21
Dec, 2039	1038.21	767.36	215901.85
Jan, 2040	1034.53	771.04	215130.81
Feb, 2040	1030.84	774.73	214356.07
Mar, 2040	1027.12	778.45	213577.63
Apr, 2040	1023.39	782.18	212795.45
May, 2040	1019.64	785.93	212009.52
Jun, 2040	1015.88	789.69	211219.83
Jul, 2040	1012.10	793.47	210426.36
Aug, 2040	1008.29	797.28	209629.08
Sep, 2040	1004.47	801.10	208827.98
Oct, 2040	1000.63	804.94	208023.05
Nov, 2040	996.78	808.79	207214.25
Dec, 2040	992.90	812.67	206401.59
Jan, 2041	989.01	816.56	205585.02
Feb, 2041	985.09	820.48	204764.55
Mar, 2041	981.16	824.41	203940.14
Apr, 2041	977.21	828.36	203111.79
May, 2041	973.24	832.33	202279.46
Jun, 2041	969.26	836.31	201443.14
Jul, 2041	965.25	840.32	200602.82
Aug, 2041	961.22	844.35	199758.48
Sep, 2041	957.18	848.39	198910.08
Oct, 2041	953.11	852.46	198057.62
Nov, 2041	949.03	856.54	197201.08
Dec, 2041	944.92	860.65	196340.43
Jan, 2042	940.80	864.77	195475.66
Feb, 2042	936.65	868.92	194606.74
Mar, 2042	932.49	873.08	193733.66
Apr, 2042	928.31	877.26	192856.40
May, 2042	924.10	881.47	191974.93
Jun, 2042	919.88	885.69	191089.24
Jul, 2042	915.64	889.93	190199.31
Aug, 2042	911.37	894.20	189305.11
Sep, 2042	907.09	898.48	188406.63
Oct, 2042	902.78	902.79	187503.84
Nov, 2042	898.46	907.11	186596.73
Dec, 2042	894.11	911.46	185685.26
Jan, 2043	889.74	915.83	184769.44
Feb, 2043	885.35	920.22	183849.22
Mar, 2043	880.94	924.63	182924.59
Apr, 2043	876.51	929.06	181995.54
May, 2043	872.06	933.51	181062.03
Jun, 2043	867.59	937.98	180124.05
Jul, 2043	863.09	942.48	179181.57
Aug, 2043	858.58	946.99	178234.58
Sep, 2043	854.04	951.53	177283.05
Oct, 2043	849.48	956.09	176326.96
Nov, 2043	844.90	960.67	175366.29
Dec, 2043	840.30	965.27	174401.02
Jan, 2044	835.67	969.90	173431.12
Feb, 2044	831.02	974.55	172456.58
Mar, 2044	826.35	979.22	171477.36
Apr, 2044	821.66	983.91	170493.45
May, 2044	816.95	988.62	169504.83
Jun, 2044	812.21	993.36	168511.47
Jul, 2044	807.45	998.12	167513.35
Aug, 2044	802.67	1002.90	166510.45
Sep, 2044	797.86	1007.71	165502.74
Oct, 2044	793.03	1012.54	164490.21
Nov, 2044	788.18	1017.39	163472.82
Dec, 2044	783.31	1022.26	162450.56
Jan, 2045	778.41	1027.16	161423.40
Feb, 2045	773.49	1032.08	160391.31
Mar, 2045	768.54	1037.03	159354.28
Apr, 2045	763.57	1042.00	158312.29
May, 2045	758.58	1046.99	157265.30
Jun, 2045	753.56	1052.01	156213.29
Jul, 2045	748.52	1057.05	155156.24
Aug, 2045	743.46	1062.11	154094.13
Sep, 2045	738.37	1067.20	153026.93
Oct, 2045	733.25	1072.32	151954.61
Nov, 2045	728.12	1077.45	150877.16
Dec, 2045	722.95	1082.62	149794.54
Jan, 2046	717.77	1087.80	148706.73
Feb, 2046	712.55	1093.02	147613.72
Mar, 2046	707.32	1098.25	146515.46
Apr, 2046	702.05	1103.52	145411.95
May, 2046	696.77	1108.80	144303.14
Jun, 2046	691.45	1114.12	143189.02
Jul, 2046	686.11	1119.46	142069.57
Aug, 2046	680.75	1124.82	140944.75
Sep, 2046	675.36	1130.21	139814.54
Oct, 2046	669.94	1135.63	138678.91
Nov, 2046	664.50	1141.07	137537.85
Dec, 2046	659.04	1146.53	136391.31
Jan, 2047	653.54	1152.03	135239.28
Feb, 2047	648.02	1157.55	134081.74
Mar, 2047	642.47	1163.10	132918.64
Apr, 2047	636.90	1168.67	131749.97
May, 2047	631.30	1174.27	130575.70
Jun, 2047	625.68	1179.89	129395.81
Jul, 2047	620.02	1185.55	128210.26
Aug, 2047	614.34	1191.23	127019.03
Sep, 2047	608.63	1196.94	125822.09
Oct, 2047	602.90	1202.67	124619.42
Nov, 2047	597.13	1208.44	123410.99
Dec, 2047	591.34	1214.23	122196.76
Jan, 2048	585.53	1220.04	120976.72
Feb, 2048	579.68	1225.89	119750.83
Mar, 2048	573.81	1231.76	118519.06
Apr, 2048	567.90	1237.67	117281.40
May, 2048	561.97	1243.60	116037.80
Jun, 2048	556.01	1249.56	114788.25
Jul, 2048	550.03	1255.54	113532.70
Aug, 2048	544.01	1261.56	112271.14
Sep, 2048	537.97	1267.60	111003.54
Oct, 2048	531.89	1273.68	109729.86
Nov, 2048	525.79	1279.78	108450.08
Dec, 2048	519.66	1285.91	107164.17
Jan, 2049	513.49	1292.08	105872.09
Feb, 2049	507.30	1298.27	104573.83
Mar, 2049	501.08	1304.49	103269.34
Apr, 2049	494.83	1310.74	101958.60
May, 2049	488.55	1317.02	100641.58
Jun, 2049	482.24	1323.33	99318.25
Jul, 2049	475.90	1329.67	97988.58
Aug, 2049	469.53	1336.04	96652.54
Sep, 2049	463.13	1342.44	95310.10
Oct, 2049	456.69	1348.88	93961.22
Nov, 2049	450.23	1355.34	92605.88
Dec, 2049	443.74	1361.83	91244.05
Jan, 2050	437.21	1368.36	89875.69
Feb, 2050	430.65	1374.92	88500.78
Mar, 2050	424.07	1381.50	87119.27
Apr, 2050	417.45	1388.12	85731.15
May, 2050	410.80	1394.77	84336.37
Jun, 2050	404.11	1401.46	82934.92
Jul, 2050	397.40	1408.17	81526.74
Aug, 2050	390.65	1414.92	80111.82
Sep, 2050	383.87	1421.70	78690.12
Oct, 2050	377.06	1428.51	77261.61
Nov, 2050	370.21	1435.36	75826.25
Dec, 2050	363.33	1442.24	74384.01
Jan, 2051	356.42	1449.15	72934.87
Feb, 2051	349.48	1456.09	71478.78
Mar, 2051	342.50	1463.07	70015.71
Apr, 2051	335.49	1470.08	68545.63
May, 2051	328.45	1477.12	67068.51
Jun, 2051	321.37	1484.20	65584.31
Jul, 2051	314.26	1491.31	64093.00
Aug, 2051	307.11	1498.46	62594.54
Sep, 2051	299.93	1505.64	61088.90
Oct, 2051	292.72	1512.85	59576.05
Nov, 2051	285.47	1520.10	58055.95
Dec, 2051	278.18	1527.39	56528.56
Jan, 2052	270.87	1534.70	54993.86
Feb, 2052	263.51	1542.06	53451.80
Mar, 2052	256.12	1549.45	51902.35
Apr, 2052	248.70	1556.87	50345.48
May, 2052	241.24	1564.33	48781.15
Jun, 2052	233.74	1571.83	47209.32
Jul, 2052	226.21	1579.36	45629.96
Aug, 2052	218.64	1586.93	44043.04
Sep, 2052	211.04	1594.53	42448.51
Oct, 2052	203.40	1602.17	40846.34
Nov, 2052	195.72	1609.85	39236.49
Dec, 2052	188.01	1617.56	37618.93
Jan, 2053	180.26	1625.31	35993.61
Feb, 2053	172.47	1633.10	34360.51
Mar, 2053	164.64	1640.93	32719.59
Apr, 2053	156.78	1648.79	31070.80
May, 2053	148.88	1656.69	29414.11
Jun, 2053	140.94	1664.63	27749.48
Jul, 2053	132.97	1672.60	26076.88
Aug, 2053	124.95	1680.62	24396.26
Sep, 2053	116.90	1688.67	22707.59
Oct, 2053	108.81	1696.76	21010.83
Nov, 2053	100.68	1704.89	19305.93
Dec, 2053	92.51	1713.06	17592.87
Jan, 2054	84.30	1721.27	15871.60
Feb, 2054	76.05	1729.52	14142.08
Mar, 2054	67.76	1737.81	12404.28
Apr, 2054	59.44	1746.13	10658.14
May, 2054	51.07	1754.50	8903.64
Jun, 2054	42.66	1762.91	7140.74
Jul, 2054	34.22	1771.35	5369.38
Aug, 2054	25.73	1779.84	3589.54
Sep, 2054	17.20	1788.37	1801.17
Oct, 2054	8.63	1796.94	4.23