Mortgage Parameters

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

Mortgage Summary

Property Total:	$475,200
Down Payment	$142,560
Mortgage Amount:	$332,640
Mortgage Payment:	$1,941.20 / month
Estimated Tax:	+ $264.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,205.20 / month
Total Interest Paid:	$366,192.00 over 30 years
Total Tax Paid:	$95,040.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1593.90	347.30	332292.70
Dec, 2024	1592.24	348.96	331943.74
Jan, 2025	1590.56	350.64	331593.10
Feb, 2025	1588.88	352.32	331240.78
Mar, 2025	1587.20	354.00	330886.78
Apr, 2025	1585.50	355.70	330531.08
May, 2025	1583.79	357.41	330173.67
Jun, 2025	1582.08	359.12	329814.55
Jul, 2025	1580.36	360.84	329453.72
Aug, 2025	1578.63	362.57	329091.15
Sep, 2025	1576.90	364.30	328726.84
Oct, 2025	1575.15	366.05	328360.79
Nov, 2025	1573.40	367.80	327992.99
Dec, 2025	1571.63	369.57	327623.42
Jan, 2026	1569.86	371.34	327252.08
Feb, 2026	1568.08	373.12	326878.97
Mar, 2026	1566.30	374.90	326504.06
Apr, 2026	1564.50	376.70	326127.36
May, 2026	1562.69	378.51	325748.85
Jun, 2026	1560.88	380.32	325368.53
Jul, 2026	1559.06	382.14	324986.39
Aug, 2026	1557.23	383.97	324602.42
Sep, 2026	1555.39	385.81	324216.60
Oct, 2026	1553.54	387.66	323828.94
Nov, 2026	1551.68	389.52	323439.42
Dec, 2026	1549.81	391.39	323048.04
Jan, 2027	1547.94	393.26	322654.78
Feb, 2027	1546.05	395.15	322259.63
Mar, 2027	1544.16	397.04	321862.59
Apr, 2027	1542.26	398.94	321463.65
May, 2027	1540.35	400.85	321062.79
Jun, 2027	1538.43	402.77	320660.02
Jul, 2027	1536.50	404.70	320255.32
Aug, 2027	1534.56	406.64	319848.67
Sep, 2027	1532.61	408.59	319440.08
Oct, 2027	1530.65	410.55	319029.53
Nov, 2027	1528.68	412.52	318617.02
Dec, 2027	1526.71	414.49	318202.52
Jan, 2028	1524.72	416.48	317786.04
Feb, 2028	1522.72	418.48	317367.57
Mar, 2028	1520.72	420.48	316947.09
Apr, 2028	1518.70	422.50	316524.59
May, 2028	1516.68	424.52	316100.07
Jun, 2028	1514.65	426.55	315673.52
Jul, 2028	1512.60	428.60	315244.92
Aug, 2028	1510.55	430.65	314814.27
Sep, 2028	1508.49	432.71	314381.55
Oct, 2028	1506.41	434.79	313946.77
Nov, 2028	1504.33	436.87	313509.89
Dec, 2028	1502.23	438.97	313070.93
Jan, 2029	1500.13	441.07	312629.86
Feb, 2029	1498.02	443.18	312186.68
Mar, 2029	1495.89	445.31	311741.37
Apr, 2029	1493.76	447.44	311293.93
May, 2029	1491.62	449.58	310844.35
Jun, 2029	1489.46	451.74	310392.61
Jul, 2029	1487.30	453.90	309938.71
Aug, 2029	1485.12	456.08	309482.63
Sep, 2029	1482.94	458.26	309024.37
Oct, 2029	1480.74	460.46	308563.91
Nov, 2029	1478.54	462.66	308101.25
Dec, 2029	1476.32	464.88	307636.37
Jan, 2030	1474.09	467.11	307169.26
Feb, 2030	1471.85	469.35	306699.91
Mar, 2030	1469.60	471.60	306228.31
Apr, 2030	1467.34	473.86	305754.46
May, 2030	1465.07	476.13	305278.33
Jun, 2030	1462.79	478.41	304799.92
Jul, 2030	1460.50	480.70	304319.22
Aug, 2030	1458.20	483.00	303836.22
Sep, 2030	1455.88	485.32	303350.90
Oct, 2030	1453.56	487.64	302863.26
Nov, 2030	1451.22	489.98	302373.28
Dec, 2030	1448.87	492.33	301880.95
Jan, 2031	1446.51	494.69	301386.26
Feb, 2031	1444.14	497.06	300889.21
Mar, 2031	1441.76	499.44	300389.77
Apr, 2031	1439.37	501.83	299887.93
May, 2031	1436.96	504.24	299383.70
Jun, 2031	1434.55	506.65	298877.04
Jul, 2031	1432.12	509.08	298367.96
Aug, 2031	1429.68	511.52	297856.44
Sep, 2031	1427.23	513.97	297342.47
Oct, 2031	1424.77	516.43	296826.04
Nov, 2031	1422.29	518.91	296307.13
Dec, 2031	1419.80	521.40	295785.73
Jan, 2032	1417.31	523.89	295261.84
Feb, 2032	1414.80	526.40	294735.44
Mar, 2032	1412.27	528.93	294206.51
Apr, 2032	1409.74	531.46	293675.05
May, 2032	1407.19	534.01	293141.04
Jun, 2032	1404.63	536.57	292604.48
Jul, 2032	1402.06	539.14	292065.34
Aug, 2032	1399.48	541.72	291523.62
Sep, 2032	1396.88	544.32	290979.30
Oct, 2032	1394.28	546.92	290432.38
Nov, 2032	1391.66	549.54	289882.83
Dec, 2032	1389.02	552.18	289330.66
Jan, 2033	1386.38	554.82	288775.83
Feb, 2033	1383.72	557.48	288218.35
Mar, 2033	1381.05	560.15	287658.20
Apr, 2033	1378.36	562.84	287095.36
May, 2033	1375.67	565.53	286529.82
Jun, 2033	1372.96	568.24	285961.58
Jul, 2033	1370.23	570.97	285390.61
Aug, 2033	1367.50	573.70	284816.91
Sep, 2033	1364.75	576.45	284240.46
Oct, 2033	1361.99	579.21	283661.24
Nov, 2033	1359.21	581.99	283079.25
Dec, 2033	1356.42	584.78	282494.47
Jan, 2034	1353.62	587.58	281906.89
Feb, 2034	1350.80	590.40	281316.50
Mar, 2034	1347.97	593.23	280723.27
Apr, 2034	1345.13	596.07	280127.20
May, 2034	1342.28	598.92	279528.28
Jun, 2034	1339.41	601.79	278926.49
Jul, 2034	1336.52	604.68	278321.81
Aug, 2034	1333.63	607.57	277714.23
Sep, 2034	1330.71	610.49	277103.75
Oct, 2034	1327.79	613.41	276490.34
Nov, 2034	1324.85	616.35	275873.99
Dec, 2034	1321.90	619.30	275254.68
Jan, 2035	1318.93	622.27	274632.41
Feb, 2035	1315.95	625.25	274007.16
Mar, 2035	1312.95	628.25	273378.91
Apr, 2035	1309.94	631.26	272747.65
May, 2035	1306.92	634.28	272113.37
Jun, 2035	1303.88	637.32	271476.04
Jul, 2035	1300.82	640.38	270835.67
Aug, 2035	1297.75	643.45	270192.22
Sep, 2035	1294.67	646.53	269545.69
Oct, 2035	1291.57	649.63	268896.06
Nov, 2035	1288.46	652.74	268243.32
Dec, 2035	1285.33	655.87	267587.46
Jan, 2036	1282.19	659.01	266928.45
Feb, 2036	1279.03	662.17	266266.28
Mar, 2036	1275.86	665.34	265600.94
Apr, 2036	1272.67	668.53	264932.41
May, 2036	1269.47	671.73	264260.68
Jun, 2036	1266.25	674.95	263585.73
Jul, 2036	1263.01	678.19	262907.54
Aug, 2036	1259.77	681.43	262226.11
Sep, 2036	1256.50	684.70	261541.41
Oct, 2036	1253.22	687.98	260853.43
Nov, 2036	1249.92	691.28	260162.15
Dec, 2036	1246.61	694.59	259467.56
Jan, 2037	1243.28	697.92	258769.64
Feb, 2037	1239.94	701.26	258068.38
Mar, 2037	1236.58	704.62	257363.76
Apr, 2037	1233.20	708.00	256655.76
May, 2037	1229.81	711.39	255944.37
Jun, 2037	1226.40	714.80	255229.57
Jul, 2037	1222.98	718.22	254511.34
Aug, 2037	1219.53	721.67	253789.67
Sep, 2037	1216.08	725.12	253064.55
Oct, 2037	1212.60	728.60	252335.95
Nov, 2037	1209.11	732.09	251603.86
Dec, 2037	1205.60	735.60	250868.26
Jan, 2038	1202.08	739.12	250129.14
Feb, 2038	1198.54	742.66	249386.48
Mar, 2038	1194.98	746.22	248640.25
Apr, 2038	1191.40	749.80	247890.45
May, 2038	1187.81	753.39	247137.06
Jun, 2038	1184.20	757.00	246380.06
Jul, 2038	1180.57	760.63	245619.43
Aug, 2038	1176.93	764.27	244855.16
Sep, 2038	1173.26	767.94	244087.22
Oct, 2038	1169.58	771.62	243315.61
Nov, 2038	1165.89	775.31	242540.29
Dec, 2038	1162.17	779.03	241761.27
Jan, 2039	1158.44	782.76	240978.51
Feb, 2039	1154.69	786.51	240191.99
Mar, 2039	1150.92	790.28	239401.71
Apr, 2039	1147.13	794.07	238607.65
May, 2039	1143.33	797.87	237809.78
Jun, 2039	1139.51	801.69	237008.08
Jul, 2039	1135.66	805.54	236202.55
Aug, 2039	1131.80	809.40	235393.15
Sep, 2039	1127.93	813.27	234579.87
Oct, 2039	1124.03	817.17	233762.70
Nov, 2039	1120.11	821.09	232941.62
Dec, 2039	1116.18	825.02	232116.59
Jan, 2040	1112.23	828.97	231287.62
Feb, 2040	1108.25	832.95	230454.67
Mar, 2040	1104.26	836.94	229617.74
Apr, 2040	1100.25	840.95	228776.79
May, 2040	1096.22	844.98	227931.81
Jun, 2040	1092.17	849.03	227082.78
Jul, 2040	1088.10	853.10	226229.69
Aug, 2040	1084.02	857.18	225372.50
Sep, 2040	1079.91	861.29	224511.21
Oct, 2040	1075.78	865.42	223645.80
Nov, 2040	1071.64	869.56	222776.23
Dec, 2040	1067.47	873.73	221902.50
Jan, 2041	1063.28	877.92	221024.59
Feb, 2041	1059.08	882.12	220142.46
Mar, 2041	1054.85	886.35	219256.11
Apr, 2041	1050.60	890.60	218365.51
May, 2041	1046.33	894.87	217470.65
Jun, 2041	1042.05	899.15	216571.49
Jul, 2041	1037.74	903.46	215668.03
Aug, 2041	1033.41	907.79	214760.24
Sep, 2041	1029.06	912.14	213848.10
Oct, 2041	1024.69	916.51	212931.59
Nov, 2041	1020.30	920.90	212010.69
Dec, 2041	1015.88	925.32	211085.37
Jan, 2042	1011.45	929.75	210155.62
Feb, 2042	1007.00	934.20	209221.42
Mar, 2042	1002.52	938.68	208282.74
Apr, 2042	998.02	943.18	207339.56
May, 2042	993.50	947.70	206391.86
Jun, 2042	988.96	952.24	205439.62
Jul, 2042	984.40	956.80	204482.82
Aug, 2042	979.81	961.39	203521.43
Sep, 2042	975.21	965.99	202555.44
Oct, 2042	970.58	970.62	201584.82
Nov, 2042	965.93	975.27	200609.55
Dec, 2042	961.25	979.95	199629.60
Jan, 2043	956.56	984.64	198644.96
Feb, 2043	951.84	989.36	197655.60
Mar, 2043	947.10	994.10	196661.50
Apr, 2043	942.34	998.86	195662.64
May, 2043	937.55	1003.65	194658.99
Jun, 2043	932.74	1008.46	193650.53
Jul, 2043	927.91	1013.29	192637.24
Aug, 2043	923.05	1018.15	191619.09
Sep, 2043	918.17	1023.03	190596.06
Oct, 2043	913.27	1027.93	189568.14
Nov, 2043	908.35	1032.85	188535.28
Dec, 2043	903.40	1037.80	187497.48
Jan, 2044	898.43	1042.77	186454.71
Feb, 2044	893.43	1047.77	185406.94
Mar, 2044	888.41	1052.79	184354.14
Apr, 2044	883.36	1057.84	183296.31
May, 2044	878.29	1062.91	182233.40
Jun, 2044	873.20	1068.00	181165.40
Jul, 2044	868.08	1073.12	180092.29
Aug, 2044	862.94	1078.26	179014.03
Sep, 2044	857.78	1083.42	177930.61
Oct, 2044	852.58	1088.62	176841.99
Nov, 2044	847.37	1093.83	175748.16
Dec, 2044	842.13	1099.07	174649.09
Jan, 2045	836.86	1104.34	173544.75
Feb, 2045	831.57	1109.63	172435.11
Mar, 2045	826.25	1114.95	171320.17
Apr, 2045	820.91	1120.29	170199.88
May, 2045	815.54	1125.66	169074.22
Jun, 2045	810.15	1131.05	167943.16
Jul, 2045	804.73	1136.47	166806.69
Aug, 2045	799.28	1141.92	165664.77
Sep, 2045	793.81	1147.39	164517.38
Oct, 2045	788.31	1152.89	163364.50
Nov, 2045	782.79	1158.41	162206.08
Dec, 2045	777.24	1163.96	161042.12
Jan, 2046	771.66	1169.54	159872.58
Feb, 2046	766.06	1175.14	158697.44
Mar, 2046	760.43	1180.77	157516.66
Apr, 2046	754.77	1186.43	156330.23
May, 2046	749.08	1192.12	155138.11
Jun, 2046	743.37	1197.83	153940.28
Jul, 2046	737.63	1203.57	152736.71
Aug, 2046	731.86	1209.34	151527.38
Sep, 2046	726.07	1215.13	150312.25
Oct, 2046	720.25	1220.95	149091.29
Nov, 2046	714.40	1226.80	147864.49
Dec, 2046	708.52	1232.68	146631.80
Jan, 2047	702.61	1238.59	145393.22
Feb, 2047	696.68	1244.52	144148.69
Mar, 2047	690.71	1250.49	142898.20
Apr, 2047	684.72	1256.48	141641.72
May, 2047	678.70	1262.50	140379.22
Jun, 2047	672.65	1268.55	139110.67
Jul, 2047	666.57	1274.63	137836.05
Aug, 2047	660.46	1280.74	136555.31
Sep, 2047	654.33	1286.87	135268.44
Oct, 2047	648.16	1293.04	133975.40
Nov, 2047	641.97	1299.23	132676.17
Dec, 2047	635.74	1305.46	131370.71
Jan, 2048	629.48	1311.72	130058.99
Feb, 2048	623.20	1318.00	128740.99
Mar, 2048	616.88	1324.32	127416.67
Apr, 2048	610.54	1330.66	126086.01
May, 2048	604.16	1337.04	124748.97
Jun, 2048	597.76	1343.44	123405.53
Jul, 2048	591.32	1349.88	122055.65
Aug, 2048	584.85	1356.35	120699.30
Sep, 2048	578.35	1362.85	119336.45
Oct, 2048	571.82	1369.38	117967.07
Nov, 2048	565.26	1375.94	116591.13
Dec, 2048	558.67	1382.53	115208.59
Jan, 2049	552.04	1389.16	113819.43
Feb, 2049	545.38	1395.82	112423.62
Mar, 2049	538.70	1402.50	111021.12
Apr, 2049	531.98	1409.22	109611.89
May, 2049	525.22	1415.98	108195.92
Jun, 2049	518.44	1422.76	106773.15
Jul, 2049	511.62	1429.58	105343.58
Aug, 2049	504.77	1436.43	103907.15
Sep, 2049	497.89	1443.31	102463.84
Oct, 2049	490.97	1450.23	101013.61
Nov, 2049	484.02	1457.18	99556.43
Dec, 2049	477.04	1464.16	98092.27
Jan, 2050	470.03	1471.17	96621.10
Feb, 2050	462.98	1478.22	95142.87
Mar, 2050	455.89	1485.31	93657.57
Apr, 2050	448.78	1492.42	92165.14
May, 2050	441.62	1499.58	90665.57
Jun, 2050	434.44	1506.76	89158.81
Jul, 2050	427.22	1513.98	87644.83
Aug, 2050	419.96	1521.24	86123.59
Sep, 2050	412.68	1528.52	84595.07
Oct, 2050	405.35	1535.85	83059.22
Nov, 2050	397.99	1543.21	81516.01
Dec, 2050	390.60	1550.60	79965.41
Jan, 2051	383.17	1558.03	78407.38
Feb, 2051	375.70	1565.50	76841.88
Mar, 2051	368.20	1573.00	75268.88
Apr, 2051	360.66	1580.54	73688.34
May, 2051	353.09	1588.11	72100.23
Jun, 2051	345.48	1595.72	70504.51
Jul, 2051	337.83	1603.37	68901.15
Aug, 2051	330.15	1611.05	67290.10
Sep, 2051	322.43	1618.77	65671.33
Oct, 2051	314.68	1626.52	64044.80
Nov, 2051	306.88	1634.32	62410.49
Dec, 2051	299.05	1642.15	60768.34
Jan, 2052	291.18	1650.02	59118.32
Feb, 2052	283.28	1657.92	57460.39
Mar, 2052	275.33	1665.87	55794.52
Apr, 2052	267.35	1673.85	54120.67
May, 2052	259.33	1681.87	52438.80
Jun, 2052	251.27	1689.93	50748.87
Jul, 2052	243.17	1698.03	49050.84
Aug, 2052	235.04	1706.16	47344.68
Sep, 2052	226.86	1714.34	45630.34
Oct, 2052	218.65	1722.55	43907.78
Nov, 2052	210.39	1730.81	42176.97
Dec, 2052	202.10	1739.10	40437.87
Jan, 2053	193.76	1747.44	38690.44
Feb, 2053	185.39	1755.81	36934.63
Mar, 2053	176.98	1764.22	35170.41
Apr, 2053	168.52	1772.68	33397.73
May, 2053	160.03	1781.17	31616.56
Jun, 2053	151.50	1789.70	29826.86
Jul, 2053	142.92	1798.28	28028.58
Aug, 2053	134.30	1806.90	26221.68
Sep, 2053	125.65	1815.55	24406.13
Oct, 2053	116.95	1824.25	22581.87
Nov, 2053	108.20	1833.00	20748.88
Dec, 2053	99.42	1841.78	18907.10
Jan, 2054	90.60	1850.60	17056.50
Feb, 2054	81.73	1859.47	15197.03
Mar, 2054	72.82	1868.38	13328.64
Apr, 2054	63.87	1877.33	11451.31
May, 2054	54.87	1886.33	9564.98
Jun, 2054	45.83	1895.37	7669.61
Jul, 2054	36.75	1904.45	5765.16
Aug, 2054	27.62	1913.58	3851.59
Sep, 2054	18.46	1922.74	1928.84
Oct, 2054	9.24	1931.96	0