Mortgage Parameters

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

Mortgage Summary

Property Total:	$439,500
Down Payment	$131,850
Mortgage Amount:	$307,650
Mortgage Payment:	$1,795.36 / month
Estimated Tax:	+ $244.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,039.53 / month
Total Interest Paid:	$338,680.80 over 30 years
Total Tax Paid:	$87,900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1474.16	321.20	307328.80
Dec, 2024	1472.62	322.74	307006.05
Jan, 2025	1471.07	324.29	306681.76
Feb, 2025	1469.52	325.84	306355.92
Mar, 2025	1467.96	327.40	306028.52
Apr, 2025	1466.39	328.97	305699.54
May, 2025	1464.81	330.55	305368.99
Jun, 2025	1463.23	332.13	305036.86
Jul, 2025	1461.63	333.73	304703.13
Aug, 2025	1460.04	335.32	304367.81
Sep, 2025	1458.43	336.93	304030.88
Oct, 2025	1456.81	338.55	303692.33
Nov, 2025	1455.19	340.17	303352.17
Dec, 2025	1453.56	341.80	303010.37
Jan, 2026	1451.92	343.44	302666.93
Feb, 2026	1450.28	345.08	302321.85
Mar, 2026	1448.63	346.73	301975.12
Apr, 2026	1446.96	348.40	301626.72
May, 2026	1445.29	350.07	301276.66
Jun, 2026	1443.62	351.74	300924.91
Jul, 2026	1441.93	353.43	300571.49
Aug, 2026	1440.24	355.12	300216.36
Sep, 2026	1438.54	356.82	299859.54
Oct, 2026	1436.83	358.53	299501.01
Nov, 2026	1435.11	360.25	299140.76
Dec, 2026	1433.38	361.98	298778.78
Jan, 2027	1431.65	363.71	298415.07
Feb, 2027	1429.91	365.45	298049.61
Mar, 2027	1428.15	367.21	297682.41
Apr, 2027	1426.39	368.97	297313.44
May, 2027	1424.63	370.73	296942.71
Jun, 2027	1422.85	372.51	296570.20
Jul, 2027	1421.07	374.29	296195.91
Aug, 2027	1419.27	376.09	295819.82
Sep, 2027	1417.47	377.89	295441.93
Oct, 2027	1415.66	379.70	295062.23
Nov, 2027	1413.84	381.52	294680.71
Dec, 2027	1412.01	383.35	294297.36
Jan, 2028	1410.17	385.19	293912.17
Feb, 2028	1408.33	387.03	293525.14
Mar, 2028	1406.47	388.89	293136.26
Apr, 2028	1404.61	390.75	292745.51
May, 2028	1402.74	392.62	292352.89
Jun, 2028	1400.86	394.50	291958.39
Jul, 2028	1398.97	396.39	291561.99
Aug, 2028	1397.07	398.29	291163.70
Sep, 2028	1395.16	400.20	290763.50
Oct, 2028	1393.24	402.12	290361.38
Nov, 2028	1391.31	404.05	289957.34
Dec, 2028	1389.38	405.98	289551.36
Jan, 2029	1387.43	407.93	289143.43
Feb, 2029	1385.48	409.88	288733.55
Mar, 2029	1383.51	411.85	288321.70
Apr, 2029	1381.54	413.82	287907.88
May, 2029	1379.56	415.80	287492.08
Jun, 2029	1377.57	417.79	287074.29
Jul, 2029	1375.56	419.80	286654.49
Aug, 2029	1373.55	421.81	286232.69
Sep, 2029	1371.53	423.83	285808.86
Oct, 2029	1369.50	425.86	285383.00
Nov, 2029	1367.46	427.90	284955.10
Dec, 2029	1365.41	429.95	284525.15
Jan, 2030	1363.35	432.01	284093.14
Feb, 2030	1361.28	434.08	283659.06
Mar, 2030	1359.20	436.16	283222.90
Apr, 2030	1357.11	438.25	282784.65
May, 2030	1355.01	440.35	282344.30
Jun, 2030	1352.90	442.46	281901.84
Jul, 2030	1350.78	444.58	281457.26
Aug, 2030	1348.65	446.71	281010.55
Sep, 2030	1346.51	448.85	280561.70
Oct, 2030	1344.36	451.00	280110.69
Nov, 2030	1342.20	453.16	279657.53
Dec, 2030	1340.03	455.33	279202.20
Jan, 2031	1337.84	457.52	278744.68
Feb, 2031	1335.65	459.71	278284.97
Mar, 2031	1333.45	461.91	277823.06
Apr, 2031	1331.24	464.12	277358.94
May, 2031	1329.01	466.35	276892.59
Jun, 2031	1326.78	468.58	276424.00
Jul, 2031	1324.53	470.83	275953.18
Aug, 2031	1322.28	473.08	275480.09
Sep, 2031	1320.01	475.35	275004.74
Oct, 2031	1317.73	477.63	274527.11
Nov, 2031	1315.44	479.92	274047.19
Dec, 2031	1313.14	482.22	273564.98
Jan, 2032	1310.83	484.53	273080.45
Feb, 2032	1308.51	486.85	272593.60
Mar, 2032	1306.18	489.18	272104.42
Apr, 2032	1303.83	491.53	271612.89
May, 2032	1301.48	493.88	271119.01
Jun, 2032	1299.11	496.25	270622.76
Jul, 2032	1296.73	498.63	270124.14
Aug, 2032	1294.34	501.02	269623.12
Sep, 2032	1291.94	503.42	269119.70
Oct, 2032	1289.53	505.83	268613.88
Nov, 2032	1287.11	508.25	268105.62
Dec, 2032	1284.67	510.69	267594.94
Jan, 2033	1282.23	513.13	267081.80
Feb, 2033	1279.77	515.59	266566.21
Mar, 2033	1277.30	518.06	266048.15
Apr, 2033	1274.81	520.55	265527.60
May, 2033	1272.32	523.04	265004.56
Jun, 2033	1269.81	525.55	264479.01
Jul, 2033	1267.30	528.06	263950.95
Aug, 2033	1264.76	530.60	263420.35
Sep, 2033	1262.22	533.14	262887.22
Oct, 2033	1259.67	535.69	262351.52
Nov, 2033	1257.10	538.26	261813.27
Dec, 2033	1254.52	540.84	261272.43
Jan, 2034	1251.93	543.43	260729.00
Feb, 2034	1249.33	546.03	260182.96
Mar, 2034	1246.71	548.65	259634.31
Apr, 2034	1244.08	551.28	259083.03
May, 2034	1241.44	553.92	258529.11
Jun, 2034	1238.79	556.57	257972.54
Jul, 2034	1236.12	559.24	257413.30
Aug, 2034	1233.44	561.92	256851.38
Sep, 2034	1230.75	564.61	256286.76
Oct, 2034	1228.04	567.32	255719.44
Nov, 2034	1225.32	570.04	255149.41
Dec, 2034	1222.59	572.77	254576.64
Jan, 2035	1219.85	575.51	254001.12
Feb, 2035	1217.09	578.27	253422.85
Mar, 2035	1214.32	581.04	252841.81
Apr, 2035	1211.53	583.83	252257.98
May, 2035	1208.74	586.62	251671.36
Jun, 2035	1205.93	589.43	251081.93
Jul, 2035	1203.10	592.26	250489.67
Aug, 2035	1200.26	595.10	249894.57
Sep, 2035	1197.41	597.95	249296.62
Oct, 2035	1194.55	600.81	248695.81
Nov, 2035	1191.67	603.69	248092.11
Dec, 2035	1188.77	606.59	247485.53
Jan, 2036	1185.87	609.49	246876.04
Feb, 2036	1182.95	612.41	246263.62
Mar, 2036	1180.01	615.35	245648.28
Apr, 2036	1177.06	618.30	245029.98
May, 2036	1174.10	621.26	244408.72
Jun, 2036	1171.13	624.23	243784.49
Jul, 2036	1168.13	627.23	243157.26
Aug, 2036	1165.13	630.23	242527.03
Sep, 2036	1162.11	633.25	241893.78
Oct, 2036	1159.07	636.29	241257.50
Nov, 2036	1156.03	639.33	240618.16
Dec, 2036	1152.96	642.40	239975.76
Jan, 2037	1149.88	645.48	239330.29
Feb, 2037	1146.79	648.57	238681.72
Mar, 2037	1143.68	651.68	238030.04
Apr, 2037	1140.56	654.80	237375.24
May, 2037	1137.42	657.94	236717.30
Jun, 2037	1134.27	661.09	236056.21
Jul, 2037	1131.10	664.26	235391.96
Aug, 2037	1127.92	667.44	234724.52
Sep, 2037	1124.72	670.64	234053.88
Oct, 2037	1121.51	673.85	233380.03
Nov, 2037	1118.28	677.08	232702.95
Dec, 2037	1115.03	680.33	232022.62
Jan, 2038	1111.78	683.58	231339.04
Feb, 2038	1108.50	686.86	230652.18
Mar, 2038	1105.21	690.15	229962.02
Apr, 2038	1101.90	693.46	229268.57
May, 2038	1098.58	696.78	228571.78
Jun, 2038	1095.24	700.12	227871.66
Jul, 2038	1091.89	703.47	227168.19
Aug, 2038	1088.51	706.85	226461.34
Sep, 2038	1085.13	710.23	225751.11
Oct, 2038	1081.72	713.64	225037.47
Nov, 2038	1078.30	717.06	224320.42
Dec, 2038	1074.87	720.49	223599.93
Jan, 2039	1071.42	723.94	222875.98
Feb, 2039	1067.95	727.41	222148.57
Mar, 2039	1064.46	730.90	221417.67
Apr, 2039	1060.96	734.40	220683.27
May, 2039	1057.44	737.92	219945.35
Jun, 2039	1053.90	741.46	219203.90
Jul, 2039	1050.35	745.01	218458.89
Aug, 2039	1046.78	748.58	217710.31
Sep, 2039	1043.20	752.16	216958.15
Oct, 2039	1039.59	755.77	216202.38
Nov, 2039	1035.97	759.39	215442.99
Dec, 2039	1032.33	763.03	214679.96
Jan, 2040	1028.67	766.69	213913.28
Feb, 2040	1025.00	770.36	213142.92
Mar, 2040	1021.31	774.05	212368.87
Apr, 2040	1017.60	777.76	211591.11
May, 2040	1013.87	781.49	210809.62
Jun, 2040	1010.13	785.23	210024.39
Jul, 2040	1006.37	788.99	209235.40
Aug, 2040	1002.59	792.77	208442.62
Sep, 2040	998.79	796.57	207646.05
Oct, 2040	994.97	800.39	206845.66
Nov, 2040	991.14	804.22	206041.44
Dec, 2040	987.28	808.08	205233.36
Jan, 2041	983.41	811.95	204421.41
Feb, 2041	979.52	815.84	203605.57
Mar, 2041	975.61	819.75	202785.82
Apr, 2041	971.68	823.68	201962.14
May, 2041	967.74	827.62	201134.52
Jun, 2041	963.77	831.59	200302.92
Jul, 2041	959.78	835.58	199467.35
Aug, 2041	955.78	839.58	198627.77
Sep, 2041	951.76	843.60	197784.17
Oct, 2041	947.72	847.64	196936.52
Nov, 2041	943.65	851.71	196084.82
Dec, 2041	939.57	855.79	195229.03
Jan, 2042	935.47	859.89	194369.14
Feb, 2042	931.35	864.01	193505.14
Mar, 2042	927.21	868.15	192636.99
Apr, 2042	923.05	872.31	191764.68
May, 2042	918.87	876.49	190888.19
Jun, 2042	914.67	880.69	190007.51
Jul, 2042	910.45	884.91	189122.60
Aug, 2042	906.21	889.15	188233.45
Sep, 2042	901.95	893.41	187340.04
Oct, 2042	897.67	897.69	186442.35
Nov, 2042	893.37	901.99	185540.36
Dec, 2042	889.05	906.31	184634.05
Jan, 2043	884.70	910.66	183723.40
Feb, 2043	880.34	915.02	182808.38
Mar, 2043	875.96	919.40	181888.97
Apr, 2043	871.55	923.81	180965.17
May, 2043	867.12	928.24	180036.93
Jun, 2043	862.68	932.68	179104.25
Jul, 2043	858.21	937.15	178167.10
Aug, 2043	853.72	941.64	177225.45
Sep, 2043	849.21	946.15	176279.30
Oct, 2043	844.67	950.69	175328.61
Nov, 2043	840.12	955.24	174373.37
Dec, 2043	835.54	959.82	173413.54
Jan, 2044	830.94	964.42	172449.12
Feb, 2044	826.32	969.04	171480.08
Mar, 2044	821.68	973.68	170506.40
Apr, 2044	817.01	978.35	169528.05
May, 2044	812.32	983.04	168545.01
Jun, 2044	807.61	987.75	167557.26
Jul, 2044	802.88	992.48	166564.78
Aug, 2044	798.12	997.24	165567.54
Sep, 2044	793.34	1002.02	164565.53
Oct, 2044	788.54	1006.82	163558.71
Nov, 2044	783.72	1011.64	162547.07
Dec, 2044	778.87	1016.49	161530.58
Jan, 2045	774.00	1021.36	160509.22
Feb, 2045	769.11	1026.25	159482.97
Mar, 2045	764.19	1031.17	158451.80
Apr, 2045	759.25	1036.11	157415.69
May, 2045	754.28	1041.08	156374.61
Jun, 2045	749.30	1046.06	155328.54
Jul, 2045	744.28	1051.08	154277.47
Aug, 2045	739.25	1056.11	153221.35
Sep, 2045	734.19	1061.17	152160.18
Oct, 2045	729.10	1066.26	151093.92
Nov, 2045	723.99	1071.37	150022.55
Dec, 2045	718.86	1076.50	148946.05
Jan, 2046	713.70	1081.66	147864.39
Feb, 2046	708.52	1086.84	146777.55
Mar, 2046	703.31	1092.05	145685.50
Apr, 2046	698.08	1097.28	144588.21
May, 2046	692.82	1102.54	143485.67
Jun, 2046	687.54	1107.82	142377.85
Jul, 2046	682.23	1113.13	141264.71
Aug, 2046	676.89	1118.47	140146.25
Sep, 2046	671.53	1123.83	139022.42
Oct, 2046	666.15	1129.21	137893.21
Nov, 2046	660.74	1134.62	136758.59
Dec, 2046	655.30	1140.06	135618.53
Jan, 2047	649.84	1145.52	134473.01
Feb, 2047	644.35	1151.01	133322.00
Mar, 2047	638.83	1156.53	132165.47
Apr, 2047	633.29	1162.07	131003.41
May, 2047	627.72	1167.64	129835.77
Jun, 2047	622.13	1173.23	128662.54
Jul, 2047	616.51	1178.85	127483.69
Aug, 2047	610.86	1184.50	126299.19
Sep, 2047	605.18	1190.18	125109.01
Oct, 2047	599.48	1195.88	123913.13
Nov, 2047	593.75	1201.61	122711.52
Dec, 2047	587.99	1207.37	121504.15
Jan, 2048	582.21	1213.15	120291.00
Feb, 2048	576.39	1218.97	119072.04
Mar, 2048	570.55	1224.81	117847.23
Apr, 2048	564.68	1230.68	116616.55
May, 2048	558.79	1236.57	115379.98
Jun, 2048	552.86	1242.50	114137.48
Jul, 2048	546.91	1248.45	112889.03
Aug, 2048	540.93	1254.43	111634.60
Sep, 2048	534.92	1260.44	110374.16
Oct, 2048	528.88	1266.48	109107.67
Nov, 2048	522.81	1272.55	107835.12
Dec, 2048	516.71	1278.65	106556.47
Jan, 2049	510.58	1284.78	105271.69
Feb, 2049	504.43	1290.93	103980.76
Mar, 2049	498.24	1297.12	102683.64
Apr, 2049	492.03	1303.33	101380.31
May, 2049	485.78	1309.58	100070.73
Jun, 2049	479.51	1315.85	98754.87
Jul, 2049	473.20	1322.16	97432.71
Aug, 2049	466.87	1328.49	96104.22
Sep, 2049	460.50	1334.86	94769.36
Oct, 2049	454.10	1341.26	93428.10
Nov, 2049	447.68	1347.68	92080.42
Dec, 2049	441.22	1354.14	90726.28
Jan, 2050	434.73	1360.63	89365.65
Feb, 2050	428.21	1367.15	87998.50
Mar, 2050	421.66	1373.70	86624.80
Apr, 2050	415.08	1380.28	85244.51
May, 2050	408.46	1386.90	83857.62
Jun, 2050	401.82	1393.54	82464.07
Jul, 2050	395.14	1400.22	81063.85
Aug, 2050	388.43	1406.93	79656.92
Sep, 2050	381.69	1413.67	78243.25
Oct, 2050	374.92	1420.44	76822.81
Nov, 2050	368.11	1427.25	75395.56
Dec, 2050	361.27	1434.09	73961.47
Jan, 2051	354.40	1440.96	72520.51
Feb, 2051	347.49	1447.87	71072.64
Mar, 2051	340.56	1454.80	69617.84
Apr, 2051	333.59	1461.77	68156.06
May, 2051	326.58	1468.78	66687.29
Jun, 2051	319.54	1475.82	65211.47
Jul, 2051	312.47	1482.89	63728.58
Aug, 2051	305.37	1489.99	62238.59
Sep, 2051	298.23	1497.13	60741.45
Oct, 2051	291.05	1504.31	59237.15
Nov, 2051	283.84	1511.52	57725.63
Dec, 2051	276.60	1518.76	56206.87
Jan, 2052	269.32	1526.04	54680.84
Feb, 2052	262.01	1533.35	53147.49
Mar, 2052	254.67	1540.69	51606.79
Apr, 2052	247.28	1548.08	50058.72
May, 2052	239.86	1555.50	48503.22
Jun, 2052	232.41	1562.95	46940.27
Jul, 2052	224.92	1570.44	45369.84
Aug, 2052	217.40	1577.96	43791.87
Sep, 2052	209.84	1585.52	42206.35
Oct, 2052	202.24	1593.12	40613.23
Nov, 2052	194.61	1600.75	39012.47
Dec, 2052	186.93	1608.43	37404.05
Jan, 2053	179.23	1616.13	35787.91
Feb, 2053	171.48	1623.88	34164.04
Mar, 2053	163.70	1631.66	32532.38
Apr, 2053	155.88	1639.48	30892.91
May, 2053	148.03	1647.33	29245.57
Jun, 2053	140.14	1655.22	27590.35
Jul, 2053	132.20	1663.16	25927.19
Aug, 2053	124.23	1671.13	24256.07
Sep, 2053	116.23	1679.13	22576.93
Oct, 2053	108.18	1687.18	20889.76
Nov, 2053	100.10	1695.26	19194.49
Dec, 2053	91.97	1703.39	17491.11
Jan, 2054	83.81	1711.55	15779.56
Feb, 2054	75.61	1719.75	14059.81
Mar, 2054	67.37	1727.99	12331.82
Apr, 2054	59.09	1736.27	10595.55
May, 2054	50.77	1744.59	8850.96
Jun, 2054	42.41	1752.95	7098.01
Jul, 2054	34.01	1761.35	5336.66
Aug, 2054	25.57	1769.79	3566.87
Sep, 2054	17.09	1778.27	1788.60
Oct, 2054	8.57	1786.79	1.81