Mortgage Parameters

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

Mortgage Summary

Property Total:	$445,000
Down Payment	$133,500
Mortgage Amount:	$311,500
Mortgage Payment:	$1,817.83 / month
Estimated Tax:	+ $247.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,065.05 / month
Total Interest Paid:	$342,918.00 over 30 years
Total Tax Paid:	$89,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1492.60	325.23	311174.77
Dec, 2024	1491.05	326.78	310847.99
Jan, 2025	1489.48	328.35	310519.64
Feb, 2025	1487.91	329.92	310189.72
Mar, 2025	1486.33	331.50	309858.21
Apr, 2025	1484.74	333.09	309525.12
May, 2025	1483.14	334.69	309190.43
Jun, 2025	1481.54	336.29	308854.14
Jul, 2025	1479.93	337.90	308516.23
Aug, 2025	1478.31	339.52	308176.71
Sep, 2025	1476.68	341.15	307835.56
Oct, 2025	1475.05	342.78	307492.78
Nov, 2025	1473.40	344.43	307148.35
Dec, 2025	1471.75	346.08	306802.27
Jan, 2026	1470.09	347.74	306454.54
Feb, 2026	1468.43	349.40	306105.13
Mar, 2026	1466.75	351.08	305754.06
Apr, 2026	1465.07	352.76	305401.30
May, 2026	1463.38	354.45	305046.85
Jun, 2026	1461.68	356.15	304690.70
Jul, 2026	1459.98	357.85	304332.85
Aug, 2026	1458.26	359.57	303973.28
Sep, 2026	1456.54	361.29	303611.99
Oct, 2026	1454.81	363.02	303248.97
Nov, 2026	1453.07	364.76	302884.21
Dec, 2026	1451.32	366.51	302517.70
Jan, 2027	1449.56	368.27	302149.43
Feb, 2027	1447.80	370.03	301779.40
Mar, 2027	1446.03	371.80	301407.60
Apr, 2027	1444.24	373.59	301034.01
May, 2027	1442.45	375.38	300658.63
Jun, 2027	1440.66	377.17	300281.46
Jul, 2027	1438.85	378.98	299902.48
Aug, 2027	1437.03	380.80	299521.68
Sep, 2027	1435.21	382.62	299139.06
Oct, 2027	1433.37	384.46	298754.60
Nov, 2027	1431.53	386.30	298368.31
Dec, 2027	1429.68	388.15	297980.16
Jan, 2028	1427.82	390.01	297590.15
Feb, 2028	1425.95	391.88	297198.27
Mar, 2028	1424.08	393.75	296804.52
Apr, 2028	1422.19	395.64	296408.88
May, 2028	1420.29	397.54	296011.34
Jun, 2028	1418.39	399.44	295611.90
Jul, 2028	1416.47	401.36	295210.54
Aug, 2028	1414.55	403.28	294807.26
Sep, 2028	1412.62	405.21	294402.05
Oct, 2028	1410.68	407.15	293994.90
Nov, 2028	1408.73	409.10	293585.79
Dec, 2028	1406.77	411.06	293174.73
Jan, 2029	1404.80	413.03	292761.69
Feb, 2029	1402.82	415.01	292346.68
Mar, 2029	1400.83	417.00	291929.68
Apr, 2029	1398.83	419.00	291510.68
May, 2029	1396.82	421.01	291089.67
Jun, 2029	1394.80	423.03	290666.64
Jul, 2029	1392.78	425.05	290241.59
Aug, 2029	1390.74	427.09	289814.50
Sep, 2029	1388.69	429.14	289385.37
Oct, 2029	1386.64	431.19	288954.17
Nov, 2029	1384.57	433.26	288520.92
Dec, 2029	1382.50	435.33	288085.58
Jan, 2030	1380.41	437.42	287648.16
Feb, 2030	1378.31	439.52	287208.65
Mar, 2030	1376.21	441.62	286767.02
Apr, 2030	1374.09	443.74	286323.29
May, 2030	1371.97	445.86	285877.42
Jun, 2030	1369.83	448.00	285429.42
Jul, 2030	1367.68	450.15	284979.27
Aug, 2030	1365.53	452.30	284526.97
Sep, 2030	1363.36	454.47	284072.50
Oct, 2030	1361.18	456.65	283615.85
Nov, 2030	1358.99	458.84	283157.01
Dec, 2030	1356.79	461.04	282695.98
Jan, 2031	1354.58	463.25	282232.73
Feb, 2031	1352.37	465.46	281767.27
Mar, 2031	1350.13	467.70	281299.57
Apr, 2031	1347.89	469.94	280829.63
May, 2031	1345.64	472.19	280357.45
Jun, 2031	1343.38	474.45	279883.00
Jul, 2031	1341.11	476.72	279406.27
Aug, 2031	1338.82	479.01	278927.26
Sep, 2031	1336.53	481.30	278445.96
Oct, 2031	1334.22	483.61	277962.35
Nov, 2031	1331.90	485.93	277476.42
Dec, 2031	1329.57	488.26	276988.17
Jan, 2032	1327.23	490.60	276497.57
Feb, 2032	1324.88	492.95	276004.63
Mar, 2032	1322.52	495.31	275509.32
Apr, 2032	1320.15	497.68	275011.64
May, 2032	1317.76	500.07	274511.57
Jun, 2032	1315.37	502.46	274009.11
Jul, 2032	1312.96	504.87	273504.24
Aug, 2032	1310.54	507.29	272996.95
Sep, 2032	1308.11	509.72	272487.23
Oct, 2032	1305.67	512.16	271975.07
Nov, 2032	1303.21	514.62	271460.45
Dec, 2032	1300.75	517.08	270943.37
Jan, 2033	1298.27	519.56	270423.81
Feb, 2033	1295.78	522.05	269901.76
Mar, 2033	1293.28	524.55	269377.21
Apr, 2033	1290.77	527.06	268850.15
May, 2033	1288.24	529.59	268320.56
Jun, 2033	1285.70	532.13	267788.43
Jul, 2033	1283.15	534.68	267253.75
Aug, 2033	1280.59	537.24	266716.51
Sep, 2033	1278.02	539.81	266176.70
Oct, 2033	1275.43	542.40	265634.30
Nov, 2033	1272.83	545.00	265089.30
Dec, 2033	1270.22	547.61	264541.69
Jan, 2034	1267.60	550.23	263991.46
Feb, 2034	1264.96	552.87	263438.59
Mar, 2034	1262.31	555.52	262883.07
Apr, 2034	1259.65	558.18	262324.88
May, 2034	1256.97	560.86	261764.03
Jun, 2034	1254.29	563.54	261200.48
Jul, 2034	1251.59	566.24	260634.24
Aug, 2034	1248.87	568.96	260065.28
Sep, 2034	1246.15	571.68	259493.60
Oct, 2034	1243.41	574.42	258919.17
Nov, 2034	1240.65	577.18	258342.00
Dec, 2034	1237.89	579.94	257762.06
Jan, 2035	1235.11	582.72	257179.34
Feb, 2035	1232.32	585.51	256593.82
Mar, 2035	1229.51	588.32	256005.51
Apr, 2035	1226.69	591.14	255414.37
May, 2035	1223.86	593.97	254820.40
Jun, 2035	1221.01	596.82	254223.58
Jul, 2035	1218.15	599.68	253623.91
Aug, 2035	1215.28	602.55	253021.36
Sep, 2035	1212.39	605.44	252415.92
Oct, 2035	1209.49	608.34	251807.59
Nov, 2035	1206.58	611.25	251196.34
Dec, 2035	1203.65	614.18	250582.15
Jan, 2036	1200.71	617.12	249965.03
Feb, 2036	1197.75	620.08	249344.95
Mar, 2036	1194.78	623.05	248721.90
Apr, 2036	1191.79	626.04	248095.86
May, 2036	1188.79	629.04	247466.82
Jun, 2036	1185.78	632.05	246834.77
Jul, 2036	1182.75	635.08	246199.69
Aug, 2036	1179.71	638.12	245561.57
Sep, 2036	1176.65	641.18	244920.39
Oct, 2036	1173.58	644.25	244276.13
Nov, 2036	1170.49	647.34	243628.79
Dec, 2036	1167.39	650.44	242978.35
Jan, 2037	1164.27	653.56	242324.79
Feb, 2037	1161.14	656.69	241668.10
Mar, 2037	1157.99	659.84	241008.27
Apr, 2037	1154.83	663.00	240345.27
May, 2037	1151.65	666.18	239679.09
Jun, 2037	1148.46	669.37	239009.72
Jul, 2037	1145.25	672.58	238337.15
Aug, 2037	1142.03	675.80	237661.35
Sep, 2037	1138.79	679.04	236982.32
Oct, 2037	1135.54	682.29	236300.03
Nov, 2037	1132.27	685.56	235614.47
Dec, 2037	1128.99	688.84	234925.62
Jan, 2038	1125.69	692.14	234233.48
Feb, 2038	1122.37	695.46	233538.02
Mar, 2038	1119.04	698.79	232839.22
Apr, 2038	1115.69	702.14	232137.08
May, 2038	1112.32	705.51	231431.57
Jun, 2038	1108.94	708.89	230722.69
Jul, 2038	1105.55	712.28	230010.40
Aug, 2038	1102.13	715.70	229294.71
Sep, 2038	1098.70	719.13	228575.58
Oct, 2038	1095.26	722.57	227853.01
Nov, 2038	1091.80	726.03	227126.97
Dec, 2038	1088.32	729.51	226397.46
Jan, 2039	1084.82	733.01	225664.45
Feb, 2039	1081.31	736.52	224927.93
Mar, 2039	1077.78	740.05	224187.88
Apr, 2039	1074.23	743.60	223444.28
May, 2039	1070.67	747.16	222697.12
Jun, 2039	1067.09	750.74	221946.39
Jul, 2039	1063.49	754.34	221192.05
Aug, 2039	1059.88	757.95	220434.10
Sep, 2039	1056.25	761.58	219672.51
Oct, 2039	1052.60	765.23	218907.28
Nov, 2039	1048.93	768.90	218138.38
Dec, 2039	1045.25	772.58	217365.80
Jan, 2040	1041.54	776.29	216589.51
Feb, 2040	1037.82	780.01	215809.51
Mar, 2040	1034.09	783.74	215025.76
Apr, 2040	1030.33	787.50	214238.27
May, 2040	1026.56	791.27	213446.99
Jun, 2040	1022.77	795.06	212651.93
Jul, 2040	1018.96	798.87	211853.06
Aug, 2040	1015.13	802.70	211050.36
Sep, 2040	1011.28	806.55	210243.81
Oct, 2040	1007.42	810.41	209433.40
Nov, 2040	1003.54	814.29	208619.10
Dec, 2040	999.63	818.20	207800.91
Jan, 2041	995.71	822.12	206978.79
Feb, 2041	991.77	826.06	206152.73
Mar, 2041	987.82	830.01	205322.72
Apr, 2041	983.84	833.99	204488.73
May, 2041	979.84	837.99	203650.74
Jun, 2041	975.83	842.00	202808.73
Jul, 2041	971.79	846.04	201962.70
Aug, 2041	967.74	850.09	201112.60
Sep, 2041	963.66	854.17	200258.44
Oct, 2041	959.57	858.26	199400.18
Nov, 2041	955.46	862.37	198537.81
Dec, 2041	951.33	866.50	197671.31
Jan, 2042	947.18	870.65	196800.65
Feb, 2042	943.00	874.83	195925.83
Mar, 2042	938.81	879.02	195046.81
Apr, 2042	934.60	883.23	194163.58
May, 2042	930.37	887.46	193276.11
Jun, 2042	926.11	891.72	192384.40
Jul, 2042	921.84	895.99	191488.41
Aug, 2042	917.55	900.28	190588.13
Sep, 2042	913.23	904.60	189683.53
Oct, 2042	908.90	908.93	188774.60
Nov, 2042	904.54	913.29	187861.32
Dec, 2042	900.17	917.66	186943.66
Jan, 2043	895.77	922.06	186021.60
Feb, 2043	891.35	926.48	185095.12
Mar, 2043	886.91	930.92	184164.21
Apr, 2043	882.45	935.38	183228.83
May, 2043	877.97	939.86	182288.97
Jun, 2043	873.47	944.36	181344.61
Jul, 2043	868.94	948.89	180395.72
Aug, 2043	864.40	953.43	179442.29
Sep, 2043	859.83	958.00	178484.29
Oct, 2043	855.24	962.59	177521.69
Nov, 2043	850.62	967.21	176554.49
Dec, 2043	845.99	971.84	175582.65
Jan, 2044	841.33	976.50	174606.15
Feb, 2044	836.65	981.18	173624.98
Mar, 2044	831.95	985.88	172639.10
Apr, 2044	827.23	990.60	171648.50
May, 2044	822.48	995.35	170653.15
Jun, 2044	817.71	1000.12	169653.03
Jul, 2044	812.92	1004.91	168648.12
Aug, 2044	808.11	1009.72	167638.40
Sep, 2044	803.27	1014.56	166623.84
Oct, 2044	798.41	1019.42	165604.41
Nov, 2044	793.52	1024.31	164580.10
Dec, 2044	788.61	1029.22	163550.89
Jan, 2045	783.68	1034.15	162516.74
Feb, 2045	778.73	1039.10	161477.63
Mar, 2045	773.75	1044.08	160433.55
Apr, 2045	768.74	1049.09	159384.47
May, 2045	763.72	1054.11	158330.35
Jun, 2045	758.67	1059.16	157271.19
Jul, 2045	753.59	1064.24	156206.95
Aug, 2045	748.49	1069.34	155137.61
Sep, 2045	743.37	1074.46	154063.15
Oct, 2045	738.22	1079.61	152983.54
Nov, 2045	733.05	1084.78	151898.76
Dec, 2045	727.85	1089.98	150808.77
Jan, 2046	722.63	1095.20	149713.57
Feb, 2046	717.38	1100.45	148613.12
Mar, 2046	712.10	1105.73	147507.39
Apr, 2046	706.81	1111.02	146396.37
May, 2046	701.48	1116.35	145280.02
Jun, 2046	696.13	1121.70	144158.32
Jul, 2046	690.76	1127.07	143031.25
Aug, 2046	685.36	1132.47	141898.78
Sep, 2046	679.93	1137.90	140760.88
Oct, 2046	674.48	1143.35	139617.53
Nov, 2046	669.00	1148.83	138468.70
Dec, 2046	663.50	1154.33	137314.37
Jan, 2047	657.96	1159.87	136154.50
Feb, 2047	652.41	1165.42	134989.08
Mar, 2047	646.82	1171.01	133818.07
Apr, 2047	641.21	1176.62	132641.45
May, 2047	635.57	1182.26	131459.20
Jun, 2047	629.91	1187.92	130271.28
Jul, 2047	624.22	1193.61	129077.66
Aug, 2047	618.50	1199.33	127878.33
Sep, 2047	612.75	1205.08	126673.25
Oct, 2047	606.98	1210.85	125462.40
Nov, 2047	601.17	1216.66	124245.74
Dec, 2047	595.34	1222.49	123023.25
Jan, 2048	589.49	1228.34	121794.91
Feb, 2048	583.60	1234.23	120560.68
Mar, 2048	577.69	1240.14	119320.54
Apr, 2048	571.74	1246.09	118074.45
May, 2048	565.77	1252.06	116822.39
Jun, 2048	559.77	1258.06	115564.34
Jul, 2048	553.75	1264.08	114300.25
Aug, 2048	547.69	1270.14	113030.11
Sep, 2048	541.60	1276.23	111753.89
Oct, 2048	535.49	1282.34	110471.54
Nov, 2048	529.34	1288.49	109183.06
Dec, 2048	523.17	1294.66	107888.40
Jan, 2049	516.97	1300.86	106587.53
Feb, 2049	510.73	1307.10	105280.43
Mar, 2049	504.47	1313.36	103967.07
Apr, 2049	498.18	1319.65	102647.42
May, 2049	491.85	1325.98	101321.44
Jun, 2049	485.50	1332.33	99989.11
Jul, 2049	479.11	1338.72	98650.39
Aug, 2049	472.70	1345.13	97305.26
Sep, 2049	466.25	1351.58	95953.69
Oct, 2049	459.78	1358.05	94595.63
Nov, 2049	453.27	1364.56	93231.07
Dec, 2049	446.73	1371.10	91859.98
Jan, 2050	440.16	1377.67	90482.31
Feb, 2050	433.56	1384.27	89098.04
Mar, 2050	426.93	1390.90	87707.14
Apr, 2050	420.26	1397.57	86309.57
May, 2050	413.57	1404.26	84905.31
Jun, 2050	406.84	1410.99	83494.32
Jul, 2050	400.08	1417.75	82076.56
Aug, 2050	393.28	1424.55	80652.02
Sep, 2050	386.46	1431.37	79220.64
Oct, 2050	379.60	1438.23	77782.41
Nov, 2050	372.71	1445.12	76337.29
Dec, 2050	365.78	1452.05	74885.24
Jan, 2051	358.83	1459.00	73426.24
Feb, 2051	351.83	1466.00	71960.24
Mar, 2051	344.81	1473.02	70487.22
Apr, 2051	337.75	1480.08	69007.14
May, 2051	330.66	1487.17	67519.97
Jun, 2051	323.53	1494.30	66025.68
Jul, 2051	316.37	1501.46	64524.22
Aug, 2051	309.18	1508.65	63015.57
Sep, 2051	301.95	1515.88	61499.69
Oct, 2051	294.69	1523.14	59976.54
Nov, 2051	287.39	1530.44	58446.10
Dec, 2051	280.05	1537.78	56908.33
Jan, 2052	272.69	1545.14	55363.18
Feb, 2052	265.28	1552.55	53810.63
Mar, 2052	257.84	1559.99	52250.65
Apr, 2052	250.37	1567.46	50683.18
May, 2052	242.86	1574.97	49108.21
Jun, 2052	235.31	1582.52	47525.69
Jul, 2052	227.73	1590.10	45935.59
Aug, 2052	220.11	1597.72	44337.87
Sep, 2052	212.45	1605.38	42732.49
Oct, 2052	204.76	1613.07	41119.42
Nov, 2052	197.03	1620.80	39498.62
Dec, 2052	189.26	1628.57	37870.05
Jan, 2053	181.46	1636.37	36233.68
Feb, 2053	173.62	1644.21	34589.47
Mar, 2053	165.74	1652.09	32937.38
Apr, 2053	157.82	1660.01	31277.38
May, 2053	149.87	1667.96	29609.42
Jun, 2053	141.88	1675.95	27933.47
Jul, 2053	133.85	1683.98	26249.49
Aug, 2053	125.78	1692.05	24557.43
Sep, 2053	117.67	1700.16	22857.28
Oct, 2053	109.52	1708.31	21148.97
Nov, 2053	101.34	1716.49	19432.48
Dec, 2053	93.11	1724.72	17707.76
Jan, 2054	84.85	1732.98	15974.78
Feb, 2054	76.55	1741.28	14233.50
Mar, 2054	68.20	1749.63	12483.87
Apr, 2054	59.82	1758.01	10725.86
May, 2054	51.39	1766.44	8959.42
Jun, 2054	42.93	1774.90	7184.52
Jul, 2054	34.43	1783.40	5401.12
Aug, 2054	25.88	1791.95	3609.17
Sep, 2054	17.29	1800.54	1808.63
Oct, 2054	8.67	1809.16	0