Mortgage Parameters

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

Mortgage Summary

Property Total:	$489,500
Down Payment	$146,850
Mortgage Amount:	$342,650
Mortgage Payment:	$1,999.61 / month
Estimated Tax:	+ $271.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,271.55 / month
Total Interest Paid:	$377,208.00 over 30 years
Total Tax Paid:	$97,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1641.86	357.75	342292.25
Dec, 2024	1640.15	359.46	341932.79
Jan, 2025	1638.43	361.18	341571.61
Feb, 2025	1636.70	362.91	341208.70
Mar, 2025	1634.96	364.65	340844.05
Apr, 2025	1633.21	366.40	340477.65
May, 2025	1631.46	368.15	340109.50
Jun, 2025	1629.69	369.92	339739.58
Jul, 2025	1627.92	371.69	339367.89
Aug, 2025	1626.14	373.47	338994.41
Sep, 2025	1624.35	375.26	338619.15
Oct, 2025	1622.55	377.06	338242.09
Nov, 2025	1620.74	378.87	337863.22
Dec, 2025	1618.93	380.68	337482.54
Jan, 2026	1617.10	382.51	337100.04
Feb, 2026	1615.27	384.34	336715.70
Mar, 2026	1613.43	386.18	336329.52
Apr, 2026	1611.58	388.03	335941.49
May, 2026	1609.72	389.89	335551.60
Jun, 2026	1607.85	391.76	335159.84
Jul, 2026	1605.97	393.64	334766.20
Aug, 2026	1604.09	395.52	334370.68
Sep, 2026	1602.19	397.42	333973.26
Oct, 2026	1600.29	399.32	333573.94
Nov, 2026	1598.38	401.23	333172.71
Dec, 2026	1596.45	403.16	332769.55
Jan, 2027	1594.52	405.09	332364.46
Feb, 2027	1592.58	407.03	331957.43
Mar, 2027	1590.63	408.98	331548.45
Apr, 2027	1588.67	410.94	331137.51
May, 2027	1586.70	412.91	330724.60
Jun, 2027	1584.72	414.89	330309.71
Jul, 2027	1582.73	416.88	329892.83
Aug, 2027	1580.74	418.87	329473.96
Sep, 2027	1578.73	420.88	329053.08
Oct, 2027	1576.71	422.90	328630.18
Nov, 2027	1574.69	424.92	328205.26
Dec, 2027	1572.65	426.96	327778.30
Jan, 2028	1570.60	429.01	327349.29
Feb, 2028	1568.55	431.06	326918.23
Mar, 2028	1566.48	433.13	326485.11
Apr, 2028	1564.41	435.20	326049.90
May, 2028	1562.32	437.29	325612.62
Jun, 2028	1560.23	439.38	325173.23
Jul, 2028	1558.12	441.49	324731.74
Aug, 2028	1556.01	443.60	324288.14
Sep, 2028	1553.88	445.73	323842.41
Oct, 2028	1551.74	447.87	323394.55
Nov, 2028	1549.60	450.01	322944.54
Dec, 2028	1547.44	452.17	322492.37
Jan, 2029	1545.28	454.33	322038.03
Feb, 2029	1543.10	456.51	321581.52
Mar, 2029	1540.91	458.70	321122.82
Apr, 2029	1538.71	460.90	320661.93
May, 2029	1536.51	463.10	320198.82
Jun, 2029	1534.29	465.32	319733.50
Jul, 2029	1532.06	467.55	319265.95
Aug, 2029	1529.82	469.79	318796.15
Sep, 2029	1527.56	472.05	318324.11
Oct, 2029	1525.30	474.31	317849.80
Nov, 2029	1523.03	476.58	317373.22
Dec, 2029	1520.75	478.86	316894.36
Jan, 2030	1518.45	481.16	316413.20
Feb, 2030	1516.15	483.46	315929.73
Mar, 2030	1513.83	485.78	315443.95
Apr, 2030	1511.50	488.11	314955.85
May, 2030	1509.16	490.45	314465.40
Jun, 2030	1506.81	492.80	313972.60
Jul, 2030	1504.45	495.16	313477.45
Aug, 2030	1502.08	497.53	312979.92
Sep, 2030	1499.70	499.91	312480.00
Oct, 2030	1497.30	502.31	311977.69
Nov, 2030	1494.89	504.72	311472.97
Dec, 2030	1492.47	507.14	310965.84
Jan, 2031	1490.04	509.57	310456.27
Feb, 2031	1487.60	512.01	309944.27
Mar, 2031	1485.15	514.46	309429.81
Apr, 2031	1482.68	516.93	308912.88
May, 2031	1480.21	519.40	308393.48
Jun, 2031	1477.72	521.89	307871.59
Jul, 2031	1475.22	524.39	307347.19
Aug, 2031	1472.71	526.90	306820.29
Sep, 2031	1470.18	529.43	306290.86
Oct, 2031	1467.64	531.97	305758.89
Nov, 2031	1465.09	534.52	305224.38
Dec, 2031	1462.53	537.08	304687.30
Jan, 2032	1459.96	539.65	304147.65
Feb, 2032	1457.37	542.24	303605.42
Mar, 2032	1454.78	544.83	303060.58
Apr, 2032	1452.17	547.44	302513.14
May, 2032	1449.54	550.07	301963.07
Jun, 2032	1446.91	552.70	301410.37
Jul, 2032	1444.26	555.35	300855.01
Aug, 2032	1441.60	558.01	300297.00
Sep, 2032	1438.92	560.69	299736.31
Oct, 2032	1436.24	563.37	299172.94
Nov, 2032	1433.54	566.07	298606.87
Dec, 2032	1430.82	568.79	298038.08
Jan, 2033	1428.10	571.51	297466.57
Feb, 2033	1425.36	574.25	296892.32
Mar, 2033	1422.61	577.00	296315.32
Apr, 2033	1419.84	579.77	295735.56
May, 2033	1417.07	582.54	295153.01
Jun, 2033	1414.27	585.34	294567.68
Jul, 2033	1411.47	588.14	293979.54
Aug, 2033	1408.65	590.96	293388.58
Sep, 2033	1405.82	593.79	292794.79
Oct, 2033	1402.98	596.63	292198.15
Nov, 2033	1400.12	599.49	291598.66
Dec, 2033	1397.24	602.37	290996.29
Jan, 2034	1394.36	605.25	290391.04
Feb, 2034	1391.46	608.15	289782.89
Mar, 2034	1388.54	611.07	289171.82
Apr, 2034	1385.61	614.00	288557.83
May, 2034	1382.67	616.94	287940.89
Jun, 2034	1379.72	619.89	287321.00
Jul, 2034	1376.75	622.86	286698.13
Aug, 2034	1373.76	625.85	286072.28
Sep, 2034	1370.76	628.85	285443.44
Oct, 2034	1367.75	631.86	284811.58
Nov, 2034	1364.72	634.89	284176.69
Dec, 2034	1361.68	637.93	283538.76
Jan, 2035	1358.62	640.99	282897.77
Feb, 2035	1355.55	644.06	282253.71
Mar, 2035	1352.47	647.14	281606.57
Apr, 2035	1349.36	650.25	280956.32
May, 2035	1346.25	653.36	280302.96
Jun, 2035	1343.12	656.49	279646.47
Jul, 2035	1339.97	659.64	278986.83
Aug, 2035	1336.81	662.80	278324.04
Sep, 2035	1333.64	665.97	277658.06
Oct, 2035	1330.44	669.17	276988.90
Nov, 2035	1327.24	672.37	276316.53
Dec, 2035	1324.02	675.59	275640.93
Jan, 2036	1320.78	678.83	274962.10
Feb, 2036	1317.53	682.08	274280.02
Mar, 2036	1314.26	685.35	273594.67
Apr, 2036	1310.97	688.64	272906.03
May, 2036	1307.67	691.94	272214.10
Jun, 2036	1304.36	695.25	271518.85
Jul, 2036	1301.03	698.58	270820.26
Aug, 2036	1297.68	701.93	270118.33
Sep, 2036	1294.32	705.29	269413.04
Oct, 2036	1290.94	708.67	268704.37
Nov, 2036	1287.54	712.07	267992.30
Dec, 2036	1284.13	715.48	267276.82
Jan, 2037	1280.70	718.91	266557.91
Feb, 2037	1277.26	722.35	265835.56
Mar, 2037	1273.80	725.81	265109.74
Apr, 2037	1270.32	729.29	264380.45
May, 2037	1266.82	732.79	263647.66
Jun, 2037	1263.31	736.30	262911.37
Jul, 2037	1259.78	739.83	262171.54
Aug, 2037	1256.24	743.37	261428.17
Sep, 2037	1252.68	746.93	260681.23
Oct, 2037	1249.10	750.51	259930.72
Nov, 2037	1245.50	754.11	259176.61
Dec, 2037	1241.89	757.72	258418.89
Jan, 2038	1238.26	761.35	257657.54
Feb, 2038	1234.61	765.00	256892.54
Mar, 2038	1230.94	768.67	256123.87
Apr, 2038	1227.26	772.35	255351.52
May, 2038	1223.56	776.05	254575.47
Jun, 2038	1219.84	779.77	253795.70
Jul, 2038	1216.10	783.51	253012.20
Aug, 2038	1212.35	787.26	252224.94
Sep, 2038	1208.58	791.03	251433.90
Oct, 2038	1204.79	794.82	250639.08
Nov, 2038	1200.98	798.63	249840.45
Dec, 2038	1197.15	802.46	249037.99
Jan, 2039	1193.31	806.30	248231.69
Feb, 2039	1189.44	810.17	247421.52
Mar, 2039	1185.56	814.05	246607.47
Apr, 2039	1181.66	817.95	245789.52
May, 2039	1177.74	821.87	244967.66
Jun, 2039	1173.80	825.81	244141.85
Jul, 2039	1169.85	829.76	243312.09
Aug, 2039	1165.87	833.74	242478.35
Sep, 2039	1161.88	837.73	241640.61
Oct, 2039	1157.86	841.75	240798.86
Nov, 2039	1153.83	845.78	239953.08
Dec, 2039	1149.78	849.83	239103.25
Jan, 2040	1145.70	853.91	238249.34
Feb, 2040	1141.61	858.00	237391.34
Mar, 2040	1137.50	862.11	236529.23
Apr, 2040	1133.37	866.24	235662.99
May, 2040	1129.22	870.39	234792.60
Jun, 2040	1125.05	874.56	233918.04
Jul, 2040	1120.86	878.75	233039.28
Aug, 2040	1116.65	882.96	232156.32
Sep, 2040	1112.42	887.19	231269.13
Oct, 2040	1108.16	891.45	230377.68
Nov, 2040	1103.89	895.72	229481.96
Dec, 2040	1099.60	900.01	228581.95
Jan, 2041	1095.29	904.32	227677.63
Feb, 2041	1090.96	908.65	226768.98
Mar, 2041	1086.60	913.01	225855.97
Apr, 2041	1082.23	917.38	224938.59
May, 2041	1077.83	921.78	224016.81
Jun, 2041	1073.41	926.20	223090.61
Jul, 2041	1068.98	930.63	222159.98
Aug, 2041	1064.52	935.09	221224.88
Sep, 2041	1060.04	939.57	220285.31
Oct, 2041	1055.53	944.08	219341.23
Nov, 2041	1051.01	948.60	218392.63
Dec, 2041	1046.46	953.15	217439.49
Jan, 2042	1041.90	957.71	216481.78
Feb, 2042	1037.31	962.30	215519.47
Mar, 2042	1032.70	966.91	214552.56
Apr, 2042	1028.06	971.55	213581.02
May, 2042	1023.41	976.20	212604.81
Jun, 2042	1018.73	980.88	211623.94
Jul, 2042	1014.03	985.58	210638.36
Aug, 2042	1009.31	990.30	209648.06
Sep, 2042	1004.56	995.05	208653.01
Oct, 2042	999.80	999.81	207653.20
Nov, 2042	995.00	1004.61	206648.59
Dec, 2042	990.19	1009.42	205639.17
Jan, 2043	985.35	1014.26	204624.92
Feb, 2043	980.49	1019.12	203605.80
Mar, 2043	975.61	1024.00	202581.80
Apr, 2043	970.70	1028.91	201552.90
May, 2043	965.77	1033.84	200519.06
Jun, 2043	960.82	1038.79	199480.27
Jul, 2043	955.84	1043.77	198436.50
Aug, 2043	950.84	1048.77	197387.74
Sep, 2043	945.82	1053.79	196333.94
Oct, 2043	940.77	1058.84	195275.10
Nov, 2043	935.69	1063.92	194211.18
Dec, 2043	930.60	1069.01	193142.17
Jan, 2044	925.47	1074.14	192068.03
Feb, 2044	920.33	1079.28	190988.75
Mar, 2044	915.15	1084.46	189904.29
Apr, 2044	909.96	1089.65	188814.64
May, 2044	904.74	1094.87	187719.76
Jun, 2044	899.49	1100.12	186619.65
Jul, 2044	894.22	1105.39	185514.25
Aug, 2044	888.92	1110.69	184403.57
Sep, 2044	883.60	1116.01	183287.56
Oct, 2044	878.25	1121.36	182166.20
Nov, 2044	872.88	1126.73	181039.47
Dec, 2044	867.48	1132.13	179907.34
Jan, 2045	862.06	1137.55	178769.79
Feb, 2045	856.61	1143.00	177626.78
Mar, 2045	851.13	1148.48	176478.30
Apr, 2045	845.63	1153.98	175324.32
May, 2045	840.10	1159.51	174164.80
Jun, 2045	834.54	1165.07	172999.73
Jul, 2045	828.96	1170.65	171829.08
Aug, 2045	823.35	1176.26	170652.82
Sep, 2045	817.71	1181.90	169470.92
Oct, 2045	812.05	1187.56	168283.36
Nov, 2045	806.36	1193.25	167090.10
Dec, 2045	800.64	1198.97	165891.13
Jan, 2046	794.90	1204.71	164686.42
Feb, 2046	789.12	1210.49	163475.93
Mar, 2046	783.32	1216.29	162259.64
Apr, 2046	777.49	1222.12	161037.53
May, 2046	771.64	1227.97	159809.55
Jun, 2046	765.75	1233.86	158575.70
Jul, 2046	759.84	1239.77	157335.93
Aug, 2046	753.90	1245.71	156090.22
Sep, 2046	747.93	1251.68	154838.54
Oct, 2046	741.93	1257.68	153580.87
Nov, 2046	735.91	1263.70	152317.17
Dec, 2046	729.85	1269.76	151047.41
Jan, 2047	723.77	1275.84	149771.57
Feb, 2047	717.66	1281.95	148489.62
Mar, 2047	711.51	1288.10	147201.52
Apr, 2047	705.34	1294.27	145907.25
May, 2047	699.14	1300.47	144606.78
Jun, 2047	692.91	1306.70	143300.07
Jul, 2047	686.65	1312.96	141987.11
Aug, 2047	680.35	1319.26	140667.86
Sep, 2047	674.03	1325.58	139342.28
Oct, 2047	667.68	1331.93	138010.35
Nov, 2047	661.30	1338.31	136672.04
Dec, 2047	654.89	1344.72	135327.32
Jan, 2048	648.44	1351.17	133976.15
Feb, 2048	641.97	1357.64	132618.51
Mar, 2048	635.46	1364.15	131254.36
Apr, 2048	628.93	1370.68	129883.68
May, 2048	622.36	1377.25	128506.43
Jun, 2048	615.76	1383.85	127122.58
Jul, 2048	609.13	1390.48	125732.10
Aug, 2048	602.47	1397.14	124334.96
Sep, 2048	595.77	1403.84	122931.12
Oct, 2048	589.04	1410.57	121520.55
Nov, 2048	582.29	1417.32	120103.23
Dec, 2048	575.49	1424.12	118679.11
Jan, 2049	568.67	1430.94	117248.17
Feb, 2049	561.81	1437.80	115810.38
Mar, 2049	554.92	1444.69	114365.69
Apr, 2049	548.00	1451.61	112914.08
May, 2049	541.05	1458.56	111455.52
Jun, 2049	534.06	1465.55	109989.97
Jul, 2049	527.04	1472.57	108517.39
Aug, 2049	519.98	1479.63	107037.76
Sep, 2049	512.89	1486.72	105551.04
Oct, 2049	505.77	1493.84	104057.20
Nov, 2049	498.61	1501.00	102556.20
Dec, 2049	491.42	1508.19	101048.00
Jan, 2050	484.19	1515.42	99532.58
Feb, 2050	476.93	1522.68	98009.90
Mar, 2050	469.63	1529.98	96479.92
Apr, 2050	462.30	1537.31	94942.61
May, 2050	454.93	1544.68	93397.93
Jun, 2050	447.53	1552.08	91845.85
Jul, 2050	440.09	1559.52	90286.34
Aug, 2050	432.62	1566.99	88719.35
Sep, 2050	425.11	1574.50	87144.85
Oct, 2050	417.57	1582.04	85562.81
Nov, 2050	409.99	1589.62	83973.19
Dec, 2050	402.37	1597.24	82375.95
Jan, 2051	394.72	1604.89	80771.06
Feb, 2051	387.03	1612.58	79158.48
Mar, 2051	379.30	1620.31	77538.17
Apr, 2051	371.54	1628.07	75910.09
May, 2051	363.74	1635.87	74274.22
Jun, 2051	355.90	1643.71	72630.51
Jul, 2051	348.02	1651.59	70978.92
Aug, 2051	340.11	1659.50	69319.42
Sep, 2051	332.16	1667.45	67651.96
Oct, 2051	324.17	1675.44	65976.52
Nov, 2051	316.14	1683.47	64293.05
Dec, 2051	308.07	1691.54	62601.51
Jan, 2052	299.97	1699.64	60901.86
Feb, 2052	291.82	1707.79	59194.07
Mar, 2052	283.64	1715.97	57478.10
Apr, 2052	275.42	1724.19	55753.91
May, 2052	267.15	1732.46	54021.45
Jun, 2052	258.85	1740.76	52280.69
Jul, 2052	250.51	1749.10	50531.60
Aug, 2052	242.13	1757.48	48774.12
Sep, 2052	233.71	1765.90	47008.22
Oct, 2052	225.25	1774.36	45233.85
Nov, 2052	216.75	1782.86	43450.99
Dec, 2052	208.20	1791.41	41659.58
Jan, 2053	199.62	1799.99	39859.59
Feb, 2053	190.99	1808.62	38050.97
Mar, 2053	182.33	1817.28	36233.69
Apr, 2053	173.62	1825.99	34407.70
May, 2053	164.87	1834.74	32572.96
Jun, 2053	156.08	1843.53	30729.43
Jul, 2053	147.25	1852.36	28877.07
Aug, 2053	138.37	1861.24	27015.83
Sep, 2053	129.45	1870.16	25145.67
Oct, 2053	120.49	1879.12	23266.55
Nov, 2053	111.49	1888.12	21378.42
Dec, 2053	102.44	1897.17	19481.25
Jan, 2054	93.35	1906.26	17574.99
Feb, 2054	84.21	1915.40	15659.59
Mar, 2054	75.04	1924.57	13735.02
Apr, 2054	65.81	1933.80	11801.22
May, 2054	56.55	1943.06	9858.16
Jun, 2054	47.24	1952.37	7905.78
Jul, 2054	37.88	1961.73	5944.06
Aug, 2054	28.48	1971.13	3972.93
Sep, 2054	19.04	1980.57	1992.35
Oct, 2054	9.55	1990.06	2.29