Mortgage Parameters

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

Mortgage Summary

Property Total:	$464,000
Down Payment	$139,200
Mortgage Amount:	$324,800
Mortgage Payment:	$1,895.44 / month
Estimated Tax:	+ $257.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,153.22 / month
Total Interest Paid:	$357,559.20 over 30 years
Total Tax Paid:	$92,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1556.33	339.11	324460.89
Dec, 2024	1554.71	340.73	324120.16
Jan, 2025	1553.08	342.36	323777.80
Feb, 2025	1551.44	344.00	323433.79
Mar, 2025	1549.79	345.65	323088.14
Apr, 2025	1548.13	347.31	322740.83
May, 2025	1546.47	348.97	322391.86
Jun, 2025	1544.79	350.65	322041.21
Jul, 2025	1543.11	352.33	321688.89
Aug, 2025	1541.43	354.01	321334.87
Sep, 2025	1539.73	355.71	320979.16
Oct, 2025	1538.03	357.41	320621.75
Nov, 2025	1536.31	359.13	320262.62
Dec, 2025	1534.59	360.85	319901.77
Jan, 2026	1532.86	362.58	319539.19
Feb, 2026	1531.13	364.31	319174.88
Mar, 2026	1529.38	366.06	318808.82
Apr, 2026	1527.63	367.81	318441.00
May, 2026	1525.86	369.58	318071.43
Jun, 2026	1524.09	371.35	317700.08
Jul, 2026	1522.31	373.13	317326.95
Aug, 2026	1520.52	374.92	316952.04
Sep, 2026	1518.73	376.71	316575.33
Oct, 2026	1516.92	378.52	316196.81
Nov, 2026	1515.11	380.33	315816.48
Dec, 2026	1513.29	382.15	315434.33
Jan, 2027	1511.46	383.98	315050.34
Feb, 2027	1509.62	385.82	314664.52
Mar, 2027	1507.77	387.67	314276.85
Apr, 2027	1505.91	389.53	313887.32
May, 2027	1504.04	391.40	313495.92
Jun, 2027	1502.17	393.27	313102.65
Jul, 2027	1500.28	395.16	312707.49
Aug, 2027	1498.39	397.05	312310.44
Sep, 2027	1496.49	398.95	311911.49
Oct, 2027	1494.58	400.86	311510.62
Nov, 2027	1492.66	402.78	311107.84
Dec, 2027	1490.73	404.71	310703.12
Jan, 2028	1488.79	406.65	310296.47
Feb, 2028	1486.84	408.60	309887.87
Mar, 2028	1484.88	410.56	309477.31
Apr, 2028	1482.91	412.53	309064.78
May, 2028	1480.94	414.50	308650.27
Jun, 2028	1478.95	416.49	308233.78
Jul, 2028	1476.95	418.49	307815.30
Aug, 2028	1474.95	420.49	307394.80
Sep, 2028	1472.93	422.51	306972.30
Oct, 2028	1470.91	424.53	306547.77
Nov, 2028	1468.87	426.57	306121.20
Dec, 2028	1466.83	428.61	305692.59
Jan, 2029	1464.78	430.66	305261.93
Feb, 2029	1462.71	432.73	304829.20
Mar, 2029	1460.64	434.80	304394.40
Apr, 2029	1458.56	436.88	303957.52
May, 2029	1456.46	438.98	303518.54
Jun, 2029	1454.36	441.08	303077.46
Jul, 2029	1452.25	443.19	302634.27
Aug, 2029	1450.12	445.32	302188.95
Sep, 2029	1447.99	447.45	301741.50
Oct, 2029	1445.84	449.60	301291.90
Nov, 2029	1443.69	451.75	300840.15
Dec, 2029	1441.53	453.91	300386.24
Jan, 2030	1439.35	456.09	299930.15
Feb, 2030	1437.17	458.27	299471.88
Mar, 2030	1434.97	460.47	299011.41
Apr, 2030	1432.76	462.68	298548.73
May, 2030	1430.55	464.89	298083.83
Jun, 2030	1428.32	467.12	297616.71
Jul, 2030	1426.08	469.36	297147.35
Aug, 2030	1423.83	471.61	296675.74
Sep, 2030	1421.57	473.87	296201.88
Oct, 2030	1419.30	476.14	295725.74
Nov, 2030	1417.02	478.42	295247.32
Dec, 2030	1414.73	480.71	294766.60
Jan, 2031	1412.42	483.02	294283.59
Feb, 2031	1410.11	485.33	293798.25
Mar, 2031	1407.78	487.66	293310.60
Apr, 2031	1405.45	489.99	292820.60
May, 2031	1403.10	492.34	292328.26
Jun, 2031	1400.74	494.70	291833.56
Jul, 2031	1398.37	497.07	291336.49
Aug, 2031	1395.99	499.45	290837.04
Sep, 2031	1393.59	501.85	290335.19
Oct, 2031	1391.19	504.25	289830.94
Nov, 2031	1388.77	506.67	289324.28
Dec, 2031	1386.35	509.09	288815.18
Jan, 2032	1383.91	511.53	288303.65
Feb, 2032	1381.45	513.99	287789.66
Mar, 2032	1378.99	516.45	287273.21
Apr, 2032	1376.52	518.92	286754.29
May, 2032	1374.03	521.41	286232.88
Jun, 2032	1371.53	523.91	285708.98
Jul, 2032	1369.02	526.42	285182.56
Aug, 2032	1366.50	528.94	284653.62
Sep, 2032	1363.97	531.47	284122.14
Oct, 2032	1361.42	534.02	283588.12
Nov, 2032	1358.86	536.58	283051.54
Dec, 2032	1356.29	539.15	282512.39
Jan, 2033	1353.71	541.73	281970.66
Feb, 2033	1351.11	544.33	281426.32
Mar, 2033	1348.50	546.94	280879.39
Apr, 2033	1345.88	549.56	280329.83
May, 2033	1343.25	552.19	279777.63
Jun, 2033	1340.60	554.84	279222.79
Jul, 2033	1337.94	557.50	278665.30
Aug, 2033	1335.27	560.17	278105.13
Sep, 2033	1332.59	562.85	277542.28
Oct, 2033	1329.89	565.55	276976.73
Nov, 2033	1327.18	568.26	276408.47
Dec, 2033	1324.46	570.98	275837.48
Jan, 2034	1321.72	573.72	275263.76
Feb, 2034	1318.97	576.47	274687.30
Mar, 2034	1316.21	579.23	274108.07
Apr, 2034	1313.43	582.01	273526.06
May, 2034	1310.65	584.79	272941.27
Jun, 2034	1307.84	587.60	272353.67
Jul, 2034	1305.03	590.41	271763.26
Aug, 2034	1302.20	593.24	271170.02
Sep, 2034	1299.36	596.08	270573.93
Oct, 2034	1296.50	598.94	269974.99
Nov, 2034	1293.63	601.81	269373.18
Dec, 2034	1290.75	604.69	268768.49
Jan, 2035	1287.85	607.59	268160.90
Feb, 2035	1284.94	610.50	267550.40
Mar, 2035	1282.01	613.43	266936.97
Apr, 2035	1279.07	616.37	266320.60
May, 2035	1276.12	619.32	265701.28
Jun, 2035	1273.15	622.29	265078.99
Jul, 2035	1270.17	625.27	264453.72
Aug, 2035	1267.17	628.27	263825.46
Sep, 2035	1264.16	631.28	263194.18
Oct, 2035	1261.14	634.30	262559.88
Nov, 2035	1258.10	637.34	261922.54
Dec, 2035	1255.05	640.39	261282.14
Jan, 2036	1251.98	643.46	260638.68
Feb, 2036	1248.89	646.55	259992.14
Mar, 2036	1245.80	649.64	259342.49
Apr, 2036	1242.68	652.76	258689.73
May, 2036	1239.55	655.89	258033.85
Jun, 2036	1236.41	659.03	257374.82
Jul, 2036	1233.25	662.19	256712.64
Aug, 2036	1230.08	665.36	256047.28
Sep, 2036	1226.89	668.55	255378.73
Oct, 2036	1223.69	671.75	254706.98
Nov, 2036	1220.47	674.97	254032.01
Dec, 2036	1217.24	678.20	253353.81
Jan, 2037	1213.99	681.45	252672.35
Feb, 2037	1210.72	684.72	251987.64
Mar, 2037	1207.44	688.00	251299.64
Apr, 2037	1204.14	691.30	250608.34
May, 2037	1200.83	694.61	249913.73
Jun, 2037	1197.50	697.94	249215.80
Jul, 2037	1194.16	701.28	248514.51
Aug, 2037	1190.80	704.64	247809.87
Sep, 2037	1187.42	708.02	247101.86
Oct, 2037	1184.03	711.41	246390.45
Nov, 2037	1180.62	714.82	245675.63
Dec, 2037	1177.20	718.24	244957.38
Jan, 2038	1173.75	721.69	244235.70
Feb, 2038	1170.30	725.14	243510.55
Mar, 2038	1166.82	728.62	242781.93
Apr, 2038	1163.33	732.11	242049.82
May, 2038	1159.82	735.62	241314.21
Jun, 2038	1156.30	739.14	240575.06
Jul, 2038	1152.76	742.68	239832.38
Aug, 2038	1149.20	746.24	239086.14
Sep, 2038	1145.62	749.82	238336.32
Oct, 2038	1142.03	753.41	237582.90
Nov, 2038	1138.42	757.02	236825.88
Dec, 2038	1134.79	760.65	236065.23
Jan, 2039	1131.15	764.29	235300.94
Feb, 2039	1127.48	767.96	234532.98
Mar, 2039	1123.80	771.64	233761.35
Apr, 2039	1120.11	775.33	232986.01
May, 2039	1116.39	779.05	232206.96
Jun, 2039	1112.66	782.78	231424.18
Jul, 2039	1108.91	786.53	230637.65
Aug, 2039	1105.14	790.30	229847.35
Sep, 2039	1101.35	794.09	229053.26
Oct, 2039	1097.55	797.89	228255.37
Nov, 2039	1093.72	801.72	227453.65
Dec, 2039	1089.88	805.56	226648.09
Jan, 2040	1086.02	809.42	225838.68
Feb, 2040	1082.14	813.30	225025.38
Mar, 2040	1078.25	817.19	224208.19
Apr, 2040	1074.33	821.11	223387.08
May, 2040	1070.40	825.04	222562.03
Jun, 2040	1066.44	829.00	221733.04
Jul, 2040	1062.47	832.97	220900.07
Aug, 2040	1058.48	836.96	220063.11
Sep, 2040	1054.47	840.97	219222.14
Oct, 2040	1050.44	845.00	218377.14
Nov, 2040	1046.39	849.05	217528.09
Dec, 2040	1042.32	853.12	216674.97
Jan, 2041	1038.23	857.21	215817.76
Feb, 2041	1034.13	861.31	214956.45
Mar, 2041	1030.00	865.44	214091.01
Apr, 2041	1025.85	869.59	213221.42
May, 2041	1021.69	873.75	212347.67
Jun, 2041	1017.50	877.94	211469.73
Jul, 2041	1013.29	882.15	210587.58
Aug, 2041	1009.07	886.37	209701.20
Sep, 2041	1004.82	890.62	208810.58
Oct, 2041	1000.55	894.89	207915.69
Nov, 2041	996.26	899.18	207016.52
Dec, 2041	991.95	903.49	206113.03
Jan, 2042	987.62	907.82	205205.22
Feb, 2042	983.27	912.17	204293.05
Mar, 2042	978.90	916.54	203376.51
Apr, 2042	974.51	920.93	202455.59
May, 2042	970.10	925.34	201530.25
Jun, 2042	965.67	929.77	200600.47
Jul, 2042	961.21	934.23	199666.24
Aug, 2042	956.73	938.71	198727.54
Sep, 2042	952.24	943.20	197784.33
Oct, 2042	947.72	947.72	196836.61
Nov, 2042	943.18	952.26	195884.35
Dec, 2042	938.61	956.83	194927.52
Jan, 2043	934.03	961.41	193966.11
Feb, 2043	929.42	966.02	193000.09
Mar, 2043	924.79	970.65	192029.44
Apr, 2043	920.14	975.30	191054.14
May, 2043	915.47	979.97	190074.17
Jun, 2043	910.77	984.67	189089.50
Jul, 2043	906.05	989.39	188100.11
Aug, 2043	901.31	994.13	187105.99
Sep, 2043	896.55	998.89	186107.10
Oct, 2043	891.76	1003.68	185103.42
Nov, 2043	886.95	1008.49	184094.93
Dec, 2043	882.12	1013.32	183081.61
Jan, 2044	877.27	1018.17	182063.44
Feb, 2044	872.39	1023.05	181040.39
Mar, 2044	867.49	1027.95	180012.43
Apr, 2044	862.56	1032.88	178979.55
May, 2044	857.61	1037.83	177941.72
Jun, 2044	852.64	1042.80	176898.92
Jul, 2044	847.64	1047.80	175851.12
Aug, 2044	842.62	1052.82	174798.30
Sep, 2044	837.58	1057.86	173740.44
Oct, 2044	832.51	1062.93	172677.50
Nov, 2044	827.41	1068.03	171609.48
Dec, 2044	822.30	1073.14	170536.33
Jan, 2045	817.15	1078.29	169458.04
Feb, 2045	811.99	1083.45	168374.59
Mar, 2045	806.79	1088.65	167285.95
Apr, 2045	801.58	1093.86	166192.08
May, 2045	796.34	1099.10	165092.98
Jun, 2045	791.07	1104.37	163988.61
Jul, 2045	785.78	1109.66	162878.95
Aug, 2045	780.46	1114.98	161763.97
Sep, 2045	775.12	1120.32	160643.65
Oct, 2045	769.75	1125.69	159517.96
Nov, 2045	764.36	1131.08	158386.88
Dec, 2045	758.94	1136.50	157250.38
Jan, 2046	753.49	1141.95	156108.43
Feb, 2046	748.02	1147.42	154961.01
Mar, 2046	742.52	1152.92	153808.09
Apr, 2046	737.00	1158.44	152649.65
May, 2046	731.45	1163.99	151485.65
Jun, 2046	725.87	1169.57	150316.08
Jul, 2046	720.26	1175.18	149140.90
Aug, 2046	714.63	1180.81	147960.10
Sep, 2046	708.98	1186.46	146773.63
Oct, 2046	703.29	1192.15	145581.48
Nov, 2046	697.58	1197.86	144383.62
Dec, 2046	691.84	1203.60	143180.02
Jan, 2047	686.07	1209.37	141970.65
Feb, 2047	680.28	1215.16	140755.49
Mar, 2047	674.45	1220.99	139534.50
Apr, 2047	668.60	1226.84	138307.66
May, 2047	662.72	1232.72	137074.95
Jun, 2047	656.82	1238.62	135836.33
Jul, 2047	650.88	1244.56	134591.77
Aug, 2047	644.92	1250.52	133341.25
Sep, 2047	638.93	1256.51	132084.73
Oct, 2047	632.91	1262.53	130822.20
Nov, 2047	626.86	1268.58	129553.62
Dec, 2047	620.78	1274.66	128278.95
Jan, 2048	614.67	1280.77	126998.18
Feb, 2048	608.53	1286.91	125711.28
Mar, 2048	602.37	1293.07	124418.20
Apr, 2048	596.17	1299.27	123118.93
May, 2048	589.94	1305.50	121813.44
Jun, 2048	583.69	1311.75	120501.69
Jul, 2048	577.40	1318.04	119183.65
Aug, 2048	571.09	1324.35	117859.30
Sep, 2048	564.74	1330.70	116528.60
Oct, 2048	558.37	1337.07	115191.53
Nov, 2048	551.96	1343.48	113848.05
Dec, 2048	545.52	1349.92	112498.13
Jan, 2049	539.05	1356.39	111141.74
Feb, 2049	532.55	1362.89	109778.86
Mar, 2049	526.02	1369.42	108409.44
Apr, 2049	519.46	1375.98	107033.46
May, 2049	512.87	1382.57	105650.89
Jun, 2049	506.24	1389.20	104261.70
Jul, 2049	499.59	1395.85	102865.84
Aug, 2049	492.90	1402.54	101463.30
Sep, 2049	486.18	1409.26	100054.04
Oct, 2049	479.43	1416.01	98638.03
Nov, 2049	472.64	1422.80	97215.23
Dec, 2049	465.82	1429.62	95785.61
Jan, 2050	458.97	1436.47	94349.14
Feb, 2050	452.09	1443.35	92905.79
Mar, 2050	445.17	1450.27	91455.53
Apr, 2050	438.22	1457.22	89998.31
May, 2050	431.24	1464.20	88534.11
Jun, 2050	424.23	1471.21	87062.90
Jul, 2050	417.18	1478.26	85584.63
Aug, 2050	410.09	1485.35	84099.29
Sep, 2050	402.98	1492.46	82606.82
Oct, 2050	395.82	1499.62	81107.21
Nov, 2050	388.64	1506.80	79600.41
Dec, 2050	381.42	1514.02	78086.38
Jan, 2051	374.16	1521.28	76565.11
Feb, 2051	366.87	1528.57	75036.54
Mar, 2051	359.55	1535.89	73500.65
Apr, 2051	352.19	1543.25	71957.40
May, 2051	344.80	1550.64	70406.76
Jun, 2051	337.37	1558.07	68848.68
Jul, 2051	329.90	1565.54	67283.14
Aug, 2051	322.40	1573.04	65710.10
Sep, 2051	314.86	1580.58	64129.52
Oct, 2051	307.29	1588.15	62541.37
Nov, 2051	299.68	1595.76	60945.61
Dec, 2051	292.03	1603.41	59342.20
Jan, 2052	284.35	1611.09	57731.11
Feb, 2052	276.63	1618.81	56112.30
Mar, 2052	268.87	1626.57	54485.73
Apr, 2052	261.08	1634.36	52851.37
May, 2052	253.25	1642.19	51209.17
Jun, 2052	245.38	1650.06	49559.11
Jul, 2052	237.47	1657.97	47901.14
Aug, 2052	229.53	1665.91	46235.23
Sep, 2052	221.54	1673.90	44561.33
Oct, 2052	213.52	1681.92	42879.41
Nov, 2052	205.46	1689.98	41189.44
Dec, 2052	197.37	1698.07	39491.36
Jan, 2053	189.23	1706.21	37785.15
Feb, 2053	181.05	1714.39	36070.77
Mar, 2053	172.84	1722.60	34348.16
Apr, 2053	164.58	1730.86	32617.31
May, 2053	156.29	1739.15	30878.16
Jun, 2053	147.96	1747.48	29130.68
Jul, 2053	139.58	1755.86	27374.82
Aug, 2053	131.17	1764.27	25610.55
Sep, 2053	122.72	1772.72	23837.83
Oct, 2053	114.22	1781.22	22056.61
Nov, 2053	105.69	1789.75	20266.86
Dec, 2053	97.11	1798.33	18468.53
Jan, 2054	88.50	1806.94	16661.59
Feb, 2054	79.84	1815.60	14845.99
Mar, 2054	71.14	1824.30	13021.68
Apr, 2054	62.40	1833.04	11188.64
May, 2054	53.61	1841.83	9346.81
Jun, 2054	44.79	1850.65	7496.16
Jul, 2054	35.92	1859.52	5636.64
Aug, 2054	27.01	1868.43	3768.21
Sep, 2054	18.06	1877.38	1890.82
Oct, 2054	9.06	1886.38	4.44