Mortgage Parameters

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

Mortgage Summary

Property Total:	$448,000
Down Payment	$134,400
Mortgage Amount:	$313,600
Mortgage Payment:	$1,830.08 / month
Estimated Tax:	+ $248.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,078.97 / month
Total Interest Paid:	$345,229.20 over 30 years
Total Tax Paid:	$89,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	1502.67	327.41	313272.59
Oct, 2024	1501.10	328.98	312943.60
Nov, 2024	1499.52	330.56	312613.05
Dec, 2024	1497.94	332.14	312280.90
Jan, 2025	1496.35	333.73	311947.17
Feb, 2025	1494.75	335.33	311611.84
Mar, 2025	1493.14	336.94	311274.90
Apr, 2025	1491.53	338.55	310936.34
May, 2025	1489.90	340.18	310596.17
Jun, 2025	1488.27	341.81	310254.36
Jul, 2025	1486.64	343.44	309910.91
Aug, 2025	1484.99	345.09	309565.82
Sep, 2025	1483.34	346.74	309219.08
Oct, 2025	1481.67	348.41	308870.67
Nov, 2025	1480.01	350.07	308520.60
Dec, 2025	1478.33	351.75	308168.85
Jan, 2026	1476.64	353.44	307815.41
Feb, 2026	1474.95	355.13	307460.28
Mar, 2026	1473.25	356.83	307103.45
Apr, 2026	1471.54	358.54	306744.90
May, 2026	1469.82	360.26	306384.64
Jun, 2026	1468.09	361.99	306022.66
Jul, 2026	1466.36	363.72	305658.93
Aug, 2026	1464.62	365.46	305293.47
Sep, 2026	1462.86	367.22	304926.25
Oct, 2026	1461.10	368.98	304557.28
Nov, 2026	1459.34	370.74	304186.54
Dec, 2026	1457.56	372.52	303814.02
Jan, 2027	1455.78	374.30	303439.71
Feb, 2027	1453.98	376.10	303063.61
Mar, 2027	1452.18	377.90	302685.71
Apr, 2027	1450.37	379.71	302306.00
May, 2027	1448.55	381.53	301924.47
Jun, 2027	1446.72	383.36	301541.11
Jul, 2027	1444.88	385.20	301155.92
Aug, 2027	1443.04	387.04	300768.88
Sep, 2027	1441.18	388.90	300379.98
Oct, 2027	1439.32	390.76	299989.22
Nov, 2027	1437.45	392.63	299596.59
Dec, 2027	1435.57	394.51	299202.08
Jan, 2028	1433.68	396.40	298805.67
Feb, 2028	1431.78	398.30	298407.37
Mar, 2028	1429.87	400.21	298007.16
Apr, 2028	1427.95	402.13	297605.03
May, 2028	1426.02	404.06	297200.98
Jun, 2028	1424.09	405.99	296794.98
Jul, 2028	1422.14	407.94	296387.05
Aug, 2028	1420.19	409.89	295977.15
Sep, 2028	1418.22	411.86	295565.30
Oct, 2028	1416.25	413.83	295151.47
Nov, 2028	1414.27	415.81	294735.66
Dec, 2028	1412.28	417.80	294317.85
Jan, 2029	1410.27	419.81	293898.04
Feb, 2029	1408.26	421.82	293476.23
Mar, 2029	1406.24	423.84	293052.39
Apr, 2029	1404.21	425.87	292626.52
May, 2029	1402.17	427.91	292198.60
Jun, 2029	1400.12	429.96	291768.64
Jul, 2029	1398.06	432.02	291336.62
Aug, 2029	1395.99	434.09	290902.53
Sep, 2029	1393.91	436.17	290466.36
Oct, 2029	1391.82	438.26	290028.09
Nov, 2029	1389.72	440.36	289587.73
Dec, 2029	1387.61	442.47	289145.26
Jan, 2030	1385.49	444.59	288700.67
Feb, 2030	1383.36	446.72	288253.95
Mar, 2030	1381.22	448.86	287805.08
Apr, 2030	1379.07	451.01	287354.07
May, 2030	1376.90	453.18	286900.89
Jun, 2030	1374.73	455.35	286445.55
Jul, 2030	1372.55	457.53	285988.02
Aug, 2030	1370.36	459.72	285528.30
Sep, 2030	1368.16	461.92	285066.37
Oct, 2030	1365.94	464.14	284602.24
Nov, 2030	1363.72	466.36	284135.88
Dec, 2030	1361.48	468.60	283667.28
Jan, 2031	1359.24	470.84	283196.44
Feb, 2031	1356.98	473.10	282723.34
Mar, 2031	1354.72	475.36	282247.98
Apr, 2031	1352.44	477.64	281770.34
May, 2031	1350.15	479.93	281290.41
Jun, 2031	1347.85	482.23	280808.18
Jul, 2031	1345.54	484.54	280323.63
Aug, 2031	1343.22	486.86	279836.77
Sep, 2031	1340.88	489.20	279347.58
Oct, 2031	1338.54	491.54	278856.04
Nov, 2031	1336.19	493.89	278362.14
Dec, 2031	1333.82	496.26	277865.88
Jan, 2032	1331.44	498.64	277367.24
Feb, 2032	1329.05	501.03	276866.21
Mar, 2032	1326.65	503.43	276362.78
Apr, 2032	1324.24	505.84	275856.94
May, 2032	1321.81	508.27	275348.68
Jun, 2032	1319.38	510.70	274837.98
Jul, 2032	1316.93	513.15	274324.83
Aug, 2032	1314.47	515.61	273809.22
Sep, 2032	1312.00	518.08	273291.14
Oct, 2032	1309.52	520.56	272770.58
Nov, 2032	1307.03	523.05	272247.53
Dec, 2032	1304.52	525.56	271721.97
Jan, 2033	1302.00	528.08	271193.89
Feb, 2033	1299.47	530.61	270663.28
Mar, 2033	1296.93	533.15	270130.13
Apr, 2033	1294.37	535.71	269594.42
May, 2033	1291.81	538.27	269056.15
Jun, 2033	1289.23	540.85	268515.30
Jul, 2033	1286.64	543.44	267971.85
Aug, 2033	1284.03	546.05	267425.80
Sep, 2033	1281.42	548.66	266877.14
Oct, 2033	1278.79	551.29	266325.85
Nov, 2033	1276.14	553.94	265771.91
Dec, 2033	1273.49	556.59	265215.32
Jan, 2034	1270.82	559.26	264656.06
Feb, 2034	1268.14	561.94	264094.13
Mar, 2034	1265.45	564.63	263529.50
Apr, 2034	1262.75	567.33	262962.16
May, 2034	1260.03	570.05	262392.11
Jun, 2034	1257.30	572.78	261819.33
Jul, 2034	1254.55	575.53	261243.80
Aug, 2034	1251.79	578.29	260665.51
Sep, 2034	1249.02	581.06	260084.45
Oct, 2034	1246.24	583.84	259500.61
Nov, 2034	1243.44	586.64	258913.97
Dec, 2034	1240.63	589.45	258324.52
Jan, 2035	1237.80	592.28	257732.25
Feb, 2035	1234.97	595.11	257137.13
Mar, 2035	1232.12	597.96	256539.17
Apr, 2035	1229.25	600.83	255938.34
May, 2035	1226.37	603.71	255334.63
Jun, 2035	1223.48	606.60	254728.03
Jul, 2035	1220.57	609.51	254118.52
Aug, 2035	1217.65	612.43	253506.09
Sep, 2035	1214.72	615.36	252890.73
Oct, 2035	1211.77	618.31	252272.42
Nov, 2035	1208.81	621.27	251651.14
Dec, 2035	1205.83	624.25	251026.89
Jan, 2036	1202.84	627.24	250399.65
Feb, 2036	1199.83	630.25	249769.40
Mar, 2036	1196.81	633.27	249136.13
Apr, 2036	1193.78	636.30	248499.83
May, 2036	1190.73	639.35	247860.48
Jun, 2036	1187.66	642.42	247218.06
Jul, 2036	1184.59	645.49	246572.57
Aug, 2036	1181.49	648.59	245923.98
Sep, 2036	1178.39	651.69	245272.29
Oct, 2036	1175.26	654.82	244617.47
Nov, 2036	1172.13	657.95	243959.51
Dec, 2036	1168.97	661.11	243298.41
Jan, 2037	1165.80	664.28	242634.13
Feb, 2037	1162.62	667.46	241966.67
Mar, 2037	1159.42	670.66	241296.02
Apr, 2037	1156.21	673.87	240622.15
May, 2037	1152.98	677.10	239945.05
Jun, 2037	1149.74	680.34	239264.71
Jul, 2037	1146.48	683.60	238581.10
Aug, 2037	1143.20	686.88	237894.22
Sep, 2037	1139.91	690.17	237204.05
Oct, 2037	1136.60	693.48	236510.58
Nov, 2037	1133.28	696.80	235813.78
Dec, 2037	1129.94	700.14	235113.64
Jan, 2038	1126.59	703.49	234410.14
Feb, 2038	1123.22	706.86	233703.28
Mar, 2038	1119.83	710.25	232993.03
Apr, 2038	1116.42	713.66	232279.37
May, 2038	1113.01	717.07	231562.30
Jun, 2038	1109.57	720.51	230841.79
Jul, 2038	1106.12	723.96	230117.82
Aug, 2038	1102.65	727.43	229390.39
Sep, 2038	1099.16	730.92	228659.47
Oct, 2038	1095.66	734.42	227925.05
Nov, 2038	1092.14	737.94	227187.11
Dec, 2038	1088.60	741.48	226445.64
Jan, 2039	1085.05	745.03	225700.61
Feb, 2039	1081.48	748.60	224952.01
Mar, 2039	1077.90	752.18	224199.83
Apr, 2039	1074.29	755.79	223444.04
May, 2039	1070.67	759.41	222684.63
Jun, 2039	1067.03	763.05	221921.58
Jul, 2039	1063.37	766.71	221154.87
Aug, 2039	1059.70	770.38	220384.49
Sep, 2039	1056.01	774.07	219610.42
Oct, 2039	1052.30	777.78	218832.64
Nov, 2039	1048.57	781.51	218051.14
Dec, 2039	1044.83	785.25	217265.88
Jan, 2040	1041.07	789.01	216476.87
Feb, 2040	1037.29	792.79	215684.07
Mar, 2040	1033.49	796.59	214887.48
Apr, 2040	1029.67	800.41	214087.07
May, 2040	1025.83	804.25	213282.82
Jun, 2040	1021.98	808.10	212474.72
Jul, 2040	1018.11	811.97	211662.75
Aug, 2040	1014.22	815.86	210846.89
Sep, 2040	1010.31	819.77	210027.12
Oct, 2040	1006.38	823.70	209203.42
Nov, 2040	1002.43	827.65	208375.77
Dec, 2040	998.47	831.61	207544.16
Jan, 2041	994.48	835.60	206708.56
Feb, 2041	990.48	839.60	205868.96
Mar, 2041	986.46	843.62	205025.33
Apr, 2041	982.41	847.67	204177.67
May, 2041	978.35	851.73	203325.94
Jun, 2041	974.27	855.81	202470.13
Jul, 2041	970.17	859.91	201610.22
Aug, 2041	966.05	864.03	200746.19
Sep, 2041	961.91	868.17	199878.02
Oct, 2041	957.75	872.33	199005.68
Nov, 2041	953.57	876.51	198129.17
Dec, 2041	949.37	880.71	197248.46
Jan, 2042	945.15	884.93	196363.53
Feb, 2042	940.91	889.17	195474.36
Mar, 2042	936.65	893.43	194580.93
Apr, 2042	932.37	897.71	193683.21
May, 2042	928.07	902.01	192781.20
Jun, 2042	923.74	906.34	191874.86
Jul, 2042	919.40	910.68	190964.18
Aug, 2042	915.04	915.04	190049.14
Sep, 2042	910.65	919.43	189129.71
Oct, 2042	906.25	923.83	188205.88
Nov, 2042	901.82	928.26	187277.62
Dec, 2042	897.37	932.71	186344.91
Jan, 2043	892.90	937.18	185407.73
Feb, 2043	888.41	941.67	184466.07
Mar, 2043	883.90	946.18	183519.89
Apr, 2043	879.37	950.71	182569.17
May, 2043	874.81	955.27	181613.90
Jun, 2043	870.23	959.85	180654.06
Jul, 2043	865.63	964.45	179689.61
Aug, 2043	861.01	969.07	178720.54
Sep, 2043	856.37	973.71	177746.83
Oct, 2043	851.70	978.38	176768.46
Nov, 2043	847.02	983.06	175785.39
Dec, 2043	842.30	987.78	174797.62
Jan, 2044	837.57	992.51	173805.11
Feb, 2044	832.82	997.26	172807.84
Mar, 2044	828.04	1002.04	171805.80
Apr, 2044	823.24	1006.84	170798.96
May, 2044	818.41	1011.67	169787.29
Jun, 2044	813.56	1016.52	168770.77
Jul, 2044	808.69	1021.39	167749.39
Aug, 2044	803.80	1026.28	166723.11
Sep, 2044	798.88	1031.20	165691.91
Oct, 2044	793.94	1036.14	164655.77
Nov, 2044	788.98	1041.10	163614.66
Dec, 2044	783.99	1046.09	162568.57
Jan, 2045	778.97	1051.11	161517.46
Feb, 2045	773.94	1056.14	160461.32
Mar, 2045	768.88	1061.20	159400.12
Apr, 2045	763.79	1066.29	158333.83
May, 2045	758.68	1071.40	157262.43
Jun, 2045	753.55	1076.53	156185.90
Jul, 2045	748.39	1081.69	155104.21
Aug, 2045	743.21	1086.87	154017.34
Sep, 2045	738.00	1092.08	152925.26
Oct, 2045	732.77	1097.31	151827.95
Nov, 2045	727.51	1102.57	150725.38
Dec, 2045	722.23	1107.85	149617.52
Jan, 2046	716.92	1113.16	148504.36
Feb, 2046	711.58	1118.50	147385.86
Mar, 2046	706.22	1123.86	146262.01
Apr, 2046	700.84	1129.24	145132.77
May, 2046	695.43	1134.65	143998.11
Jun, 2046	689.99	1140.09	142858.03
Jul, 2046	684.53	1145.55	141712.47
Aug, 2046	679.04	1151.04	140561.43
Sep, 2046	673.52	1156.56	139404.88
Oct, 2046	667.98	1162.10	138242.78
Nov, 2046	662.41	1167.67	137075.11
Dec, 2046	656.82	1173.26	135901.85
Jan, 2047	651.20	1178.88	134722.97
Feb, 2047	645.55	1184.53	133538.43
Mar, 2047	639.87	1190.21	132348.23
Apr, 2047	634.17	1195.91	131152.31
May, 2047	628.44	1201.64	129950.67
Jun, 2047	622.68	1207.40	128743.27
Jul, 2047	616.89	1213.19	127530.09
Aug, 2047	611.08	1219.00	126311.09
Sep, 2047	605.24	1224.84	125086.25
Oct, 2047	599.37	1230.71	123855.54
Nov, 2047	593.47	1236.61	122618.94
Dec, 2047	587.55	1242.53	121376.40
Jan, 2048	581.60	1248.48	120127.92
Feb, 2048	575.61	1254.47	118873.45
Mar, 2048	569.60	1260.48	117612.97
Apr, 2048	563.56	1266.52	116346.46
May, 2048	557.49	1272.59	115073.87
Jun, 2048	551.40	1278.68	113795.19
Jul, 2048	545.27	1284.81	112510.37
Aug, 2048	539.11	1290.97	111219.41
Sep, 2048	532.93	1297.15	109922.25
Oct, 2048	526.71	1303.37	108618.88
Nov, 2048	520.47	1309.61	107309.27
Dec, 2048	514.19	1315.89	105993.38
Jan, 2049	507.88	1322.20	104671.18
Feb, 2049	501.55	1328.53	103342.65
Mar, 2049	495.18	1334.90	102007.76
Apr, 2049	488.79	1341.29	100666.46
May, 2049	482.36	1347.72	99318.74
Jun, 2049	475.90	1354.18	97964.57
Jul, 2049	469.41	1360.67	96603.90
Aug, 2049	462.89	1367.19	95236.71
Sep, 2049	456.34	1373.74	93862.98
Oct, 2049	449.76	1380.32	92482.66
Nov, 2049	443.15	1386.93	91095.72
Dec, 2049	436.50	1393.58	89702.14
Jan, 2050	429.82	1400.26	88301.89
Feb, 2050	423.11	1406.97	86894.92
Mar, 2050	416.37	1413.71	85481.21
Apr, 2050	409.60	1420.48	84060.73
May, 2050	402.79	1427.29	82633.44
Jun, 2050	395.95	1434.13	81199.31
Jul, 2050	389.08	1441.00	79758.31
Aug, 2050	382.18	1447.90	78310.41
Sep, 2050	375.24	1454.84	76855.56
Oct, 2050	368.27	1461.81	75393.75
Nov, 2050	361.26	1468.82	73924.93
Dec, 2050	354.22	1475.86	72449.08
Jan, 2051	347.15	1482.93	70966.15
Feb, 2051	340.05	1490.03	69476.11
Mar, 2051	332.91	1497.17	67978.94
Apr, 2051	325.73	1504.35	66474.59
May, 2051	318.52	1511.56	64963.04
Jun, 2051	311.28	1518.80	63444.24
Jul, 2051	304.00	1526.08	61918.16
Aug, 2051	296.69	1533.39	60384.77
Sep, 2051	289.34	1540.74	58844.04
Oct, 2051	281.96	1548.12	57295.92
Nov, 2051	274.54	1555.54	55740.38
Dec, 2051	267.09	1562.99	54177.39
Jan, 2052	259.60	1570.48	52606.91
Feb, 2052	252.07	1578.01	51028.90
Mar, 2052	244.51	1585.57	49443.34
Apr, 2052	236.92	1593.16	47850.17
May, 2052	229.28	1600.80	46249.38
Jun, 2052	221.61	1608.47	44640.91
Jul, 2052	213.90	1616.18	43024.73
Aug, 2052	206.16	1623.92	41400.81
Sep, 2052	198.38	1631.70	39769.11
Oct, 2052	190.56	1639.52	38129.59
Nov, 2052	182.70	1647.38	36482.22
Dec, 2052	174.81	1655.27	34826.95
Jan, 2053	166.88	1663.20	33163.75
Feb, 2053	158.91	1671.17	31492.57
Mar, 2053	150.90	1679.18	29813.40
Apr, 2053	142.86	1687.22	28126.17
May, 2053	134.77	1695.31	26430.86
Jun, 2053	126.65	1703.43	24727.43
Jul, 2053	118.49	1711.59	23015.84
Aug, 2053	110.28	1719.80	21296.04
Sep, 2053	102.04	1728.04	19568.01
Oct, 2053	93.76	1736.32	17831.69
Nov, 2053	85.44	1744.64	16087.05
Dec, 2053	77.08	1753.00	14334.06
Jan, 2054	68.68	1761.40	12572.66
Feb, 2054	60.24	1769.84	10802.82
Mar, 2054	51.76	1778.32	9024.51
Apr, 2054	43.24	1786.84	7237.67
May, 2054	34.68	1795.40	5442.27
Jun, 2054	26.08	1804.00	3638.27
Jul, 2054	17.43	1812.65	1825.62
Aug, 2054	8.75	1821.33	4.29