Mortgage Parameters

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

Mortgage Summary

Property Total:	$484,000
Down Payment	$145,200
Mortgage Amount:	$338,800
Mortgage Payment:	$1,977.14 / month
Estimated Tax:	+ $268.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,246.03 / month
Total Interest Paid:	$372,970.80 over 30 years
Total Tax Paid:	$96,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1623.42	353.72	338446.28
Jan, 2026	1621.72	355.42	338090.86
Feb, 2026	1620.02	357.12	337733.74
Mar, 2026	1618.31	358.83	337374.90
Apr, 2026	1616.59	360.55	337014.35
May, 2026	1614.86	362.28	336652.07
Jun, 2026	1613.12	364.02	336288.06
Jul, 2026	1611.38	365.76	335922.30
Aug, 2026	1609.63	367.51	335554.79
Sep, 2026	1607.87	369.27	335185.51
Oct, 2026	1606.10	371.04	334814.47
Nov, 2026	1604.32	372.82	334441.65
Dec, 2026	1602.53	374.61	334067.04
Jan, 2027	1600.74	376.40	333690.64
Feb, 2027	1598.93	378.21	333312.43
Mar, 2027	1597.12	380.02	332932.42
Apr, 2027	1595.30	381.84	332550.58
May, 2027	1593.47	383.67	332166.91
Jun, 2027	1591.63	385.51	331781.40
Jul, 2027	1589.79	387.35	331394.05
Aug, 2027	1587.93	389.21	331004.84
Sep, 2027	1586.06	391.08	330613.76
Oct, 2027	1584.19	392.95	330220.81
Nov, 2027	1582.31	394.83	329825.98
Dec, 2027	1580.42	396.72	329429.26
Jan, 2028	1578.52	398.62	329030.63
Feb, 2028	1576.61	400.53	328630.10
Mar, 2028	1574.69	402.45	328227.64
Apr, 2028	1572.76	404.38	327823.26
May, 2028	1570.82	406.32	327416.94
Jun, 2028	1568.87	408.27	327008.67
Jul, 2028	1566.92	410.22	326598.45
Aug, 2028	1564.95	412.19	326186.26
Sep, 2028	1562.98	414.16	325772.10
Oct, 2028	1560.99	416.15	325355.95
Nov, 2028	1559.00	418.14	324937.81
Dec, 2028	1556.99	420.15	324517.66
Jan, 2029	1554.98	422.16	324095.50
Feb, 2029	1552.96	424.18	323671.32
Mar, 2029	1550.93	426.21	323245.10
Apr, 2029	1548.88	428.26	322816.85
May, 2029	1546.83	430.31	322386.54
Jun, 2029	1544.77	432.37	321954.16
Jul, 2029	1542.70	434.44	321519.72
Aug, 2029	1540.62	436.52	321083.20
Sep, 2029	1538.52	438.62	320644.58
Oct, 2029	1536.42	440.72	320203.86
Nov, 2029	1534.31	442.83	319761.03
Dec, 2029	1532.19	444.95	319316.08
Jan, 2030	1530.06	447.08	318869.00
Feb, 2030	1527.91	449.23	318419.77
Mar, 2030	1525.76	451.38	317968.39
Apr, 2030	1523.60	453.54	317514.85
May, 2030	1521.43	455.71	317059.14
Jun, 2030	1519.24	457.90	316601.24
Jul, 2030	1517.05	460.09	316141.15
Aug, 2030	1514.84	462.30	315678.85
Sep, 2030	1512.63	464.51	315214.34
Oct, 2030	1510.40	466.74	314747.60
Nov, 2030	1508.17	468.97	314278.62
Dec, 2030	1505.92	471.22	313807.40
Jan, 2031	1503.66	473.48	313333.92
Feb, 2031	1501.39	475.75	312858.17
Mar, 2031	1499.11	478.03	312380.15
Apr, 2031	1496.82	480.32	311899.83
May, 2031	1494.52	482.62	311417.21
Jun, 2031	1492.21	484.93	310932.28
Jul, 2031	1489.88	487.26	310445.02
Aug, 2031	1487.55	489.59	309955.43
Sep, 2031	1485.20	491.94	309463.49
Oct, 2031	1482.85	494.29	308969.20
Nov, 2031	1480.48	496.66	308472.54
Dec, 2031	1478.10	499.04	307973.49
Jan, 2032	1475.71	501.43	307472.06
Feb, 2032	1473.30	503.84	306968.22
Mar, 2032	1470.89	506.25	306461.97
Apr, 2032	1468.46	508.68	305953.30
May, 2032	1466.03	511.11	305442.18
Jun, 2032	1463.58	513.56	304928.62
Jul, 2032	1461.12	516.02	304412.60
Aug, 2032	1458.64	518.50	303894.10
Sep, 2032	1456.16	520.98	303373.12
Oct, 2032	1453.66	523.48	302849.64
Nov, 2032	1451.15	525.99	302323.66
Dec, 2032	1448.63	528.51	301795.15
Jan, 2033	1446.10	531.04	301264.11
Feb, 2033	1443.56	533.58	300730.53
Mar, 2033	1441.00	536.14	300194.39
Apr, 2033	1438.43	538.71	299655.68
May, 2033	1435.85	541.29	299114.39
Jun, 2033	1433.26	543.88	298570.51
Jul, 2033	1430.65	546.49	298024.02
Aug, 2033	1428.03	549.11	297474.91
Sep, 2033	1425.40	551.74	296923.17
Oct, 2033	1422.76	554.38	296368.79
Nov, 2033	1420.10	557.04	295811.75
Dec, 2033	1417.43	559.71	295252.04
Jan, 2034	1414.75	562.39	294689.65
Feb, 2034	1412.05	565.09	294124.56
Mar, 2034	1409.35	567.79	293556.77
Apr, 2034	1406.63	570.51	292986.26
May, 2034	1403.89	573.25	292413.01
Jun, 2034	1401.15	575.99	291837.01
Jul, 2034	1398.39	578.75	291258.26
Aug, 2034	1395.61	581.53	290676.73
Sep, 2034	1392.83	584.31	290092.42
Oct, 2034	1390.03	587.11	289505.30
Nov, 2034	1387.21	589.93	288915.38
Dec, 2034	1384.39	592.75	288322.62
Jan, 2035	1381.55	595.59	287727.03
Feb, 2035	1378.69	598.45	287128.58
Mar, 2035	1375.82	601.32	286527.27
Apr, 2035	1372.94	604.20	285923.07
May, 2035	1370.05	607.09	285315.98
Jun, 2035	1367.14	610.00	284705.98
Jul, 2035	1364.22	612.92	284093.05
Aug, 2035	1361.28	615.86	283477.19
Sep, 2035	1358.33	618.81	282858.38
Oct, 2035	1355.36	621.78	282236.60
Nov, 2035	1352.38	624.76	281611.85
Dec, 2035	1349.39	627.75	280984.10
Jan, 2036	1346.38	630.76	280353.34
Feb, 2036	1343.36	633.78	279719.56
Mar, 2036	1340.32	636.82	279082.74
Apr, 2036	1337.27	639.87	278442.87
May, 2036	1334.21	642.93	277799.94
Jun, 2036	1331.12	646.02	277153.92
Jul, 2036	1328.03	649.11	276504.81
Aug, 2036	1324.92	652.22	275852.59
Sep, 2036	1321.79	655.35	275197.24
Oct, 2036	1318.65	658.49	274538.76
Nov, 2036	1315.50	661.64	273877.12
Dec, 2036	1312.33	664.81	273212.30
Jan, 2037	1309.14	668.00	272544.31
Feb, 2037	1305.94	671.20	271873.11
Mar, 2037	1302.73	674.41	271198.69
Apr, 2037	1299.49	677.65	270521.05
May, 2037	1296.25	680.89	269840.15
Jun, 2037	1292.98	684.16	269156.00
Jul, 2037	1289.71	687.43	268468.56
Aug, 2037	1286.41	690.73	267777.84
Sep, 2037	1283.10	694.04	267083.80
Oct, 2037	1279.78	697.36	266386.43
Nov, 2037	1276.43	700.71	265685.73
Dec, 2037	1273.08	704.06	264981.67
Jan, 2038	1269.70	707.44	264274.23
Feb, 2038	1266.31	710.83	263563.40
Mar, 2038	1262.91	714.23	262849.17
Apr, 2038	1259.49	717.65	262131.52
May, 2038	1256.05	721.09	261410.42
Jun, 2038	1252.59	724.55	260685.88
Jul, 2038	1249.12	728.02	259957.86
Aug, 2038	1245.63	731.51	259226.35
Sep, 2038	1242.13	735.01	258491.33
Oct, 2038	1238.60	738.54	257752.80
Nov, 2038	1235.07	742.07	257010.72
Dec, 2038	1231.51	745.63	256265.09
Jan, 2039	1227.94	749.20	255515.89
Feb, 2039	1224.35	752.79	254763.10
Mar, 2039	1220.74	756.40	254006.70
Apr, 2039	1217.12	760.02	253246.67
May, 2039	1213.47	763.67	252483.01
Jun, 2039	1209.81	767.33	251715.68
Jul, 2039	1206.14	771.00	250944.68
Aug, 2039	1202.44	774.70	250169.98
Sep, 2039	1198.73	778.41	249391.57
Oct, 2039	1195.00	782.14	248609.43
Nov, 2039	1191.25	785.89	247823.55
Dec, 2039	1187.49	789.65	247033.90
Jan, 2040	1183.70	793.44	246240.46
Feb, 2040	1179.90	797.24	245443.22
Mar, 2040	1176.08	801.06	244642.16
Apr, 2040	1172.24	804.90	243837.27
May, 2040	1168.39	808.75	243028.51
Jun, 2040	1164.51	812.63	242215.89
Jul, 2040	1160.62	816.52	241399.36
Aug, 2040	1156.71	820.43	240578.93
Sep, 2040	1152.77	824.37	239754.56
Oct, 2040	1148.82	828.32	238926.25
Nov, 2040	1144.85	832.29	238093.96
Dec, 2040	1140.87	836.27	237257.69
Jan, 2041	1136.86	840.28	236417.41
Feb, 2041	1132.83	844.31	235573.10
Mar, 2041	1128.79	848.35	234724.75
Apr, 2041	1124.72	852.42	233872.33
May, 2041	1120.64	856.50	233015.83
Jun, 2041	1116.53	860.61	232155.22
Jul, 2041	1112.41	864.73	231290.50
Aug, 2041	1108.27	868.87	230421.62
Sep, 2041	1104.10	873.04	229548.59
Oct, 2041	1099.92	877.22	228671.37
Nov, 2041	1095.72	881.42	227789.94
Dec, 2041	1091.49	885.65	226904.30
Jan, 2042	1087.25	889.89	226014.41
Feb, 2042	1082.99	894.15	225120.25
Mar, 2042	1078.70	898.44	224221.81
Apr, 2042	1074.40	902.74	223319.07
May, 2042	1070.07	907.07	222412.00
Jun, 2042	1065.72	911.42	221500.58
Jul, 2042	1061.36	915.78	220584.80
Aug, 2042	1056.97	920.17	219664.63
Sep, 2042	1052.56	924.58	218740.05
Oct, 2042	1048.13	929.01	217811.04
Nov, 2042	1043.68	933.46	216877.58
Dec, 2042	1039.21	937.93	215939.64
Jan, 2043	1034.71	942.43	214997.21
Feb, 2043	1030.19	946.95	214050.27
Mar, 2043	1025.66	951.48	213098.79
Apr, 2043	1021.10	956.04	212142.74
May, 2043	1016.52	960.62	211182.12
Jun, 2043	1011.91	965.23	210216.90
Jul, 2043	1007.29	969.85	209247.04
Aug, 2043	1002.64	974.50	208272.55
Sep, 2043	997.97	979.17	207293.38
Oct, 2043	993.28	983.86	206309.52
Nov, 2043	988.57	988.57	205320.95
Dec, 2043	983.83	993.31	204327.64
Jan, 2044	979.07	998.07	203329.57
Feb, 2044	974.29	1002.85	202326.71
Mar, 2044	969.48	1007.66	201319.06
Apr, 2044	964.65	1012.49	200306.57
May, 2044	959.80	1017.34	199289.23
Jun, 2044	954.93	1022.21	198267.02
Jul, 2044	950.03	1027.11	197239.91
Aug, 2044	945.11	1032.03	196207.88
Sep, 2044	940.16	1036.98	195170.90
Oct, 2044	935.19	1041.95	194128.95
Nov, 2044	930.20	1046.94	193082.01
Dec, 2044	925.18	1051.96	192030.06
Jan, 2045	920.14	1057.00	190973.06
Feb, 2045	915.08	1062.06	189911.00
Mar, 2045	909.99	1067.15	188843.85
Apr, 2045	904.88	1072.26	187771.59
May, 2045	899.74	1077.40	186694.19
Jun, 2045	894.58	1082.56	185611.62
Jul, 2045	889.39	1087.75	184523.87
Aug, 2045	884.18	1092.96	183430.91
Sep, 2045	878.94	1098.20	182332.71
Oct, 2045	873.68	1103.46	181229.25
Nov, 2045	868.39	1108.75	180120.50
Dec, 2045	863.08	1114.06	179006.44
Jan, 2046	857.74	1119.40	177887.03
Feb, 2046	852.38	1124.76	176762.27
Mar, 2046	846.99	1130.15	175632.12
Apr, 2046	841.57	1135.57	174496.55
May, 2046	836.13	1141.01	173355.54
Jun, 2046	830.66	1146.48	172209.06
Jul, 2046	825.17	1151.97	171057.09
Aug, 2046	819.65	1157.49	169899.59
Sep, 2046	814.10	1163.04	168736.56
Oct, 2046	808.53	1168.61	167567.95
Nov, 2046	802.93	1174.21	166393.74
Dec, 2046	797.30	1179.84	165213.90
Jan, 2047	791.65	1185.49	164028.41
Feb, 2047	785.97	1191.17	162837.24
Mar, 2047	780.26	1196.88	161640.36
Apr, 2047	774.53	1202.61	160437.75
May, 2047	768.76	1208.38	159229.37
Jun, 2047	762.97	1214.17	158015.21
Jul, 2047	757.16	1219.98	156795.22
Aug, 2047	751.31	1225.83	155569.39
Sep, 2047	745.44	1231.70	154337.69
Oct, 2047	739.53	1237.61	153100.08
Nov, 2047	733.60	1243.54	151856.55
Dec, 2047	727.65	1249.49	150607.05
Jan, 2048	721.66	1255.48	149351.57
Feb, 2048	715.64	1261.50	148090.08
Mar, 2048	709.60	1267.54	146822.53
Apr, 2048	703.52	1273.62	145548.92
May, 2048	697.42	1279.72	144269.20
Jun, 2048	691.29	1285.85	142983.35
Jul, 2048	685.13	1292.01	141691.34
Aug, 2048	678.94	1298.20	140393.14
Sep, 2048	672.72	1304.42	139088.71
Oct, 2048	666.47	1310.67	137778.04
Nov, 2048	660.19	1316.95	136461.09
Dec, 2048	653.88	1323.26	135137.82
Jan, 2049	647.54	1329.60	133808.22
Feb, 2049	641.16	1335.98	132472.24
Mar, 2049	634.76	1342.38	131129.87
Apr, 2049	628.33	1348.81	129781.06
May, 2049	621.87	1355.27	128425.78
Jun, 2049	615.37	1361.77	127064.02
Jul, 2049	608.85	1368.29	125695.73
Aug, 2049	602.29	1374.85	124320.88
Sep, 2049	595.70	1381.44	122939.44
Oct, 2049	589.08	1388.06	121551.39
Nov, 2049	582.43	1394.71	120156.68
Dec, 2049	575.75	1401.39	118755.29
Jan, 2050	569.04	1408.10	117347.19
Feb, 2050	562.29	1414.85	115932.34
Mar, 2050	555.51	1421.63	114510.70
Apr, 2050	548.70	1428.44	113082.26
May, 2050	541.85	1435.29	111646.97
Jun, 2050	534.98	1442.16	110204.81
Jul, 2050	528.06	1449.08	108755.73
Aug, 2050	521.12	1456.02	107299.72
Sep, 2050	514.14	1463.00	105836.72
Oct, 2050	507.13	1470.01	104366.71
Nov, 2050	500.09	1477.05	102889.66
Dec, 2050	493.01	1484.13	101405.54
Jan, 2051	485.90	1491.24	99914.30
Feb, 2051	478.76	1498.38	98415.92
Mar, 2051	471.58	1505.56	96910.35
Apr, 2051	464.36	1512.78	95397.57
May, 2051	457.11	1520.03	93877.55
Jun, 2051	449.83	1527.31	92350.24
Jul, 2051	442.51	1534.63	90815.61
Aug, 2051	435.16	1541.98	89273.63
Sep, 2051	427.77	1549.37	87724.26
Oct, 2051	420.35	1556.79	86167.46
Nov, 2051	412.89	1564.25	84603.21
Dec, 2051	405.39	1571.75	83031.46
Jan, 2052	397.86	1579.28	81452.18
Feb, 2052	390.29	1586.85	79865.33
Mar, 2052	382.69	1594.45	78270.88
Apr, 2052	375.05	1602.09	76668.78
May, 2052	367.37	1609.77	75059.02
Jun, 2052	359.66	1617.48	73441.53
Jul, 2052	351.91	1625.23	71816.30
Aug, 2052	344.12	1633.02	70183.28
Sep, 2052	336.29	1640.85	68542.44
Oct, 2052	328.43	1648.71	66893.73
Nov, 2052	320.53	1656.61	65237.12
Dec, 2052	312.59	1664.55	63572.57
Jan, 2053	304.62	1672.52	61900.05
Feb, 2053	296.60	1680.54	60219.52
Mar, 2053	288.55	1688.59	58530.93
Apr, 2053	280.46	1696.68	56834.25
May, 2053	272.33	1704.81	55129.44
Jun, 2053	264.16	1712.98	53416.46
Jul, 2053	255.95	1721.19	51695.28
Aug, 2053	247.71	1729.43	49965.84
Sep, 2053	239.42	1737.72	48228.12
Oct, 2053	231.09	1746.05	46482.08
Nov, 2053	222.73	1754.41	44727.66
Dec, 2053	214.32	1762.82	42964.84
Jan, 2054	205.87	1771.27	41193.58
Feb, 2054	197.39	1779.75	39413.82
Mar, 2054	188.86	1788.28	37625.54
Apr, 2054	180.29	1796.85	35828.69
May, 2054	171.68	1805.46	34023.23
Jun, 2054	163.03	1814.11	32209.12
Jul, 2054	154.34	1822.80	30386.31
Aug, 2054	145.60	1831.54	28554.77
Sep, 2054	136.82	1840.32	26714.46
Oct, 2054	128.01	1849.13	24865.32
Nov, 2054	119.15	1857.99	23007.33
Dec, 2054	110.24	1866.90	21140.43
Jan, 2055	101.30	1875.84	19264.59
Feb, 2055	92.31	1884.83	17379.76
Mar, 2055	83.28	1893.86	15485.90
Apr, 2055	74.20	1902.94	13582.96
May, 2055	65.09	1912.05	11670.91
Jun, 2055	55.92	1921.22	9749.69
Jul, 2055	46.72	1930.42	7819.27
Aug, 2055	37.47	1939.67	5879.60
Sep, 2055	28.17	1948.97	3930.63
Oct, 2055	18.83	1958.31	1972.32
Nov, 2055	9.45	1967.69	4.63