Mortgage Parameters

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

Mortgage Summary

Property Total:	$488,000
Down Payment	$146,400
Mortgage Amount:	$341,600
Mortgage Payment:	$1,993.48 / month
Estimated Tax:	+ $271.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,264.59 / month
Total Interest Paid:	$376,052.40 over 30 years
Total Tax Paid:	$97,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	1636.83	356.65	341243.35
Jun, 2024	1635.12	358.36	340885.00
Jul, 2024	1633.41	360.07	340524.93
Aug, 2024	1631.68	361.80	340163.13
Sep, 2024	1629.95	363.53	339799.60
Oct, 2024	1628.21	365.27	339434.32
Nov, 2024	1626.46	367.02	339067.30
Dec, 2024	1624.70	368.78	338698.52
Jan, 2025	1622.93	370.55	338327.97
Feb, 2025	1621.15	372.33	337955.64
Mar, 2025	1619.37	374.11	337581.53
Apr, 2025	1617.58	375.90	337205.63
May, 2025	1615.78	377.70	336827.93
Jun, 2025	1613.97	379.51	336448.41
Jul, 2025	1612.15	381.33	336067.08
Aug, 2025	1610.32	383.16	335683.92
Sep, 2025	1608.49	384.99	335298.93
Oct, 2025	1606.64	386.84	334912.09
Nov, 2025	1604.79	388.69	334523.40
Dec, 2025	1602.92	390.56	334132.84
Jan, 2026	1601.05	392.43	333740.41
Feb, 2026	1599.17	394.31	333346.11
Mar, 2026	1597.28	396.20	332949.91
Apr, 2026	1595.38	398.10	332551.82
May, 2026	1593.48	400.00	332151.81
Jun, 2026	1591.56	401.92	331749.89
Jul, 2026	1589.63	403.85	331346.05
Aug, 2026	1587.70	405.78	330940.27
Sep, 2026	1585.76	407.72	330532.54
Oct, 2026	1583.80	409.68	330122.87
Nov, 2026	1581.84	411.64	329711.22
Dec, 2026	1579.87	413.61	329297.61
Jan, 2027	1577.88	415.60	328882.02
Feb, 2027	1575.89	417.59	328464.43
Mar, 2027	1573.89	419.59	328044.84
Apr, 2027	1571.88	421.60	327623.24
May, 2027	1569.86	423.62	327199.62
Jun, 2027	1567.83	425.65	326773.98
Jul, 2027	1565.79	427.69	326346.29
Aug, 2027	1563.74	429.74	325916.55
Sep, 2027	1561.68	431.80	325484.75
Oct, 2027	1559.61	433.87	325050.89
Nov, 2027	1557.54	435.94	324614.94
Dec, 2027	1555.45	438.03	324176.91
Jan, 2028	1553.35	440.13	323736.78
Feb, 2028	1551.24	442.24	323294.54
Mar, 2028	1549.12	444.36	322850.18
Apr, 2028	1546.99	446.49	322403.69
May, 2028	1544.85	448.63	321955.06
Jun, 2028	1542.70	450.78	321504.28
Jul, 2028	1540.54	452.94	321051.34
Aug, 2028	1538.37	455.11	320596.23
Sep, 2028	1536.19	457.29	320138.94
Oct, 2028	1534.00	459.48	319679.46
Nov, 2028	1531.80	461.68	319217.78
Dec, 2028	1529.59	463.89	318753.88
Jan, 2029	1527.36	466.12	318287.77
Feb, 2029	1525.13	468.35	317819.41
Mar, 2029	1522.88	470.60	317348.82
Apr, 2029	1520.63	472.85	316875.97
May, 2029	1518.36	475.12	316400.85
Jun, 2029	1516.09	477.39	315923.46
Jul, 2029	1513.80	479.68	315443.78
Aug, 2029	1511.50	481.98	314961.80
Sep, 2029	1509.19	484.29	314477.51
Oct, 2029	1506.87	486.61	313990.90
Nov, 2029	1504.54	488.94	313501.96
Dec, 2029	1502.20	491.28	313010.68
Jan, 2030	1499.84	493.64	312517.04
Feb, 2030	1497.48	496.00	312021.04
Mar, 2030	1495.10	498.38	311522.66
Apr, 2030	1492.71	500.77	311021.90
May, 2030	1490.31	503.17	310518.73
Jun, 2030	1487.90	505.58	310013.15
Jul, 2030	1485.48	508.00	309505.15
Aug, 2030	1483.05	510.43	308994.72
Sep, 2030	1480.60	512.88	308481.84
Oct, 2030	1478.14	515.34	307966.50
Nov, 2030	1475.67	517.81	307448.69
Dec, 2030	1473.19	520.29	306928.40
Jan, 2031	1470.70	522.78	306405.62
Feb, 2031	1468.19	525.29	305880.33
Mar, 2031	1465.68	527.80	305352.53
Apr, 2031	1463.15	530.33	304822.20
May, 2031	1460.61	532.87	304289.32
Jun, 2031	1458.05	535.43	303753.90
Jul, 2031	1455.49	537.99	303215.91
Aug, 2031	1452.91	540.57	302675.33
Sep, 2031	1450.32	543.16	302132.17
Oct, 2031	1447.72	545.76	301586.41
Nov, 2031	1445.10	548.38	301038.03
Dec, 2031	1442.47	551.01	300487.03
Jan, 2032	1439.83	553.65	299933.38
Feb, 2032	1437.18	556.30	299377.08
Mar, 2032	1434.52	558.96	298818.12
Apr, 2032	1431.84	561.64	298256.47
May, 2032	1429.15	564.33	297692.14
Jun, 2032	1426.44	567.04	297125.10
Jul, 2032	1423.72	569.76	296555.34
Aug, 2032	1420.99	572.49	295982.86
Sep, 2032	1418.25	575.23	295407.63
Oct, 2032	1415.49	577.99	294829.64
Nov, 2032	1412.73	580.75	294248.89
Dec, 2032	1409.94	583.54	293665.35
Jan, 2033	1407.15	586.33	293079.02
Feb, 2033	1404.34	589.14	292489.88
Mar, 2033	1401.51	591.97	291897.91
Apr, 2033	1398.68	594.80	291303.11
May, 2033	1395.83	597.65	290705.45
Jun, 2033	1392.96	600.52	290104.94
Jul, 2033	1390.09	603.39	289501.54
Aug, 2033	1387.19	606.29	288895.26
Sep, 2033	1384.29	609.19	288286.07
Oct, 2033	1381.37	612.11	287673.96
Nov, 2033	1378.44	615.04	287058.92
Dec, 2033	1375.49	617.99	286440.93
Jan, 2034	1372.53	620.95	285819.98
Feb, 2034	1369.55	623.93	285196.05
Mar, 2034	1366.56	626.92	284569.14
Apr, 2034	1363.56	629.92	283939.22
May, 2034	1360.54	632.94	283306.28
Jun, 2034	1357.51	635.97	282670.31
Jul, 2034	1354.46	639.02	282031.29
Aug, 2034	1351.40	642.08	281389.21
Sep, 2034	1348.32	645.16	280744.05
Oct, 2034	1345.23	648.25	280095.81
Nov, 2034	1342.13	651.35	279444.45
Dec, 2034	1339.00	654.48	278789.98
Jan, 2035	1335.87	657.61	278132.36
Feb, 2035	1332.72	660.76	277471.60
Mar, 2035	1329.55	663.93	276807.67
Apr, 2035	1326.37	667.11	276140.56
May, 2035	1323.17	670.31	275470.26
Jun, 2035	1319.96	673.52	274796.74
Jul, 2035	1316.73	676.75	274119.99
Aug, 2035	1313.49	679.99	273440.00
Sep, 2035	1310.23	683.25	272756.76
Oct, 2035	1306.96	686.52	272070.24
Nov, 2035	1303.67	689.81	271380.43
Dec, 2035	1300.36	693.12	270687.31
Jan, 2036	1297.04	696.44	269990.88
Feb, 2036	1293.71	699.77	269291.10
Mar, 2036	1290.35	703.13	268587.97
Apr, 2036	1286.98	706.50	267881.48
May, 2036	1283.60	709.88	267171.60
Jun, 2036	1280.20	713.28	266458.31
Jul, 2036	1276.78	716.70	265741.61
Aug, 2036	1273.35	720.13	265021.48
Sep, 2036	1269.89	723.59	264297.89
Oct, 2036	1266.43	727.05	263570.84
Nov, 2036	1262.94	730.54	262840.30
Dec, 2036	1259.44	734.04	262106.27
Jan, 2037	1255.93	737.55	261368.71
Feb, 2037	1252.39	741.09	260627.63
Mar, 2037	1248.84	744.64	259882.99
Apr, 2037	1245.27	748.21	259134.78
May, 2037	1241.69	751.79	258382.99
Jun, 2037	1238.09	755.39	257627.59
Jul, 2037	1234.47	759.01	256868.58
Aug, 2037	1230.83	762.65	256105.93
Sep, 2037	1227.17	766.31	255339.62
Oct, 2037	1223.50	769.98	254569.64
Nov, 2037	1219.81	773.67	253795.98
Dec, 2037	1216.11	777.37	253018.60
Jan, 2038	1212.38	781.10	252237.50
Feb, 2038	1208.64	784.84	251452.66
Mar, 2038	1204.88	788.60	250664.06
Apr, 2038	1201.10	792.38	249871.68
May, 2038	1197.30	796.18	249075.50
Jun, 2038	1193.49	799.99	248275.50
Jul, 2038	1189.65	803.83	247471.68
Aug, 2038	1185.80	807.68	246664.00
Sep, 2038	1181.93	811.55	245852.45
Oct, 2038	1178.04	815.44	245037.01
Nov, 2038	1174.14	819.34	244217.67
Dec, 2038	1170.21	823.27	243394.40
Jan, 2039	1166.26	827.22	242567.18
Feb, 2039	1162.30	831.18	241736.01
Mar, 2039	1158.32	835.16	240900.84
Apr, 2039	1154.32	839.16	240061.68
May, 2039	1150.30	843.18	239218.50
Jun, 2039	1146.26	847.22	238371.27
Jul, 2039	1142.20	851.28	237519.99
Aug, 2039	1138.12	855.36	236664.62
Sep, 2039	1134.02	859.46	235805.16
Oct, 2039	1129.90	863.58	234941.58
Nov, 2039	1125.76	867.72	234073.86
Dec, 2039	1121.60	871.88	233201.99
Jan, 2040	1117.43	876.05	232325.93
Feb, 2040	1113.23	880.25	231445.68
Mar, 2040	1109.01	884.47	230561.21
Apr, 2040	1104.77	888.71	229672.50
May, 2040	1100.51	892.97	228779.54
Jun, 2040	1096.24	897.24	227882.29
Jul, 2040	1091.94	901.54	226980.75
Aug, 2040	1087.62	905.86	226074.89
Sep, 2040	1083.28	910.20	225164.68
Oct, 2040	1078.91	914.57	224250.12
Nov, 2040	1074.53	918.95	223331.17
Dec, 2040	1070.13	923.35	222407.82
Jan, 2041	1065.70	927.78	221480.04
Feb, 2041	1061.26	932.22	220547.82
Mar, 2041	1056.79	936.69	219611.13
Apr, 2041	1052.30	941.18	218669.95
May, 2041	1047.79	945.69	217724.27
Jun, 2041	1043.26	950.22	216774.05
Jul, 2041	1038.71	954.77	215819.28
Aug, 2041	1034.13	959.35	214859.93
Sep, 2041	1029.54	963.94	213895.99
Oct, 2041	1024.92	968.56	212927.43
Nov, 2041	1020.28	973.20	211954.22
Dec, 2041	1015.61	977.87	210976.36
Jan, 2042	1010.93	982.55	209993.81
Feb, 2042	1006.22	987.26	209006.55
Mar, 2042	1001.49	991.99	208014.56
Apr, 2042	996.74	996.74	207017.81
May, 2042	991.96	1001.52	206016.29
Jun, 2042	987.16	1006.32	205009.98
Jul, 2042	982.34	1011.14	203998.84
Aug, 2042	977.49	1015.99	202982.85
Sep, 2042	972.63	1020.85	201962.00
Oct, 2042	967.73	1025.75	200936.25
Nov, 2042	962.82	1030.66	199905.59
Dec, 2042	957.88	1035.60	198869.99
Jan, 2043	952.92	1040.56	197829.43
Feb, 2043	947.93	1045.55	196783.88
Mar, 2043	942.92	1050.56	195733.32
Apr, 2043	937.89	1055.59	194677.73
May, 2043	932.83	1060.65	193617.08
Jun, 2043	927.75	1065.73	192551.35
Jul, 2043	922.64	1070.84	191480.51
Aug, 2043	917.51	1075.97	190404.55
Sep, 2043	912.36	1081.12	189323.42
Oct, 2043	907.17	1086.31	188237.12
Nov, 2043	901.97	1091.51	187145.61
Dec, 2043	896.74	1096.74	186048.86
Jan, 2044	891.48	1102.00	184946.87
Feb, 2044	886.20	1107.28	183839.59
Mar, 2044	880.90	1112.58	182727.01
Apr, 2044	875.57	1117.91	181609.10
May, 2044	870.21	1123.27	180485.83
Jun, 2044	864.83	1128.65	179357.18
Jul, 2044	859.42	1134.06	178223.12
Aug, 2044	853.99	1139.49	177083.62
Sep, 2044	848.53	1144.95	175938.67
Oct, 2044	843.04	1150.44	174788.23
Nov, 2044	837.53	1155.95	173632.27
Dec, 2044	831.99	1161.49	172470.78
Jan, 2045	826.42	1167.06	171303.72
Feb, 2045	820.83	1172.65	170131.07
Mar, 2045	815.21	1178.27	168952.81
Apr, 2045	809.57	1183.91	167768.89
May, 2045	803.89	1189.59	166579.30
Jun, 2045	798.19	1195.29	165384.02
Jul, 2045	792.47	1201.01	164183.00
Aug, 2045	786.71	1206.77	162976.23
Sep, 2045	780.93	1212.55	161763.68
Oct, 2045	775.12	1218.36	160545.32
Nov, 2045	769.28	1224.20	159321.12
Dec, 2045	763.41	1230.07	158091.05
Jan, 2046	757.52	1235.96	156855.09
Feb, 2046	751.60	1241.88	155613.21
Mar, 2046	745.65	1247.83	154365.37
Apr, 2046	739.67	1253.81	153111.56
May, 2046	733.66	1259.82	151851.74
Jun, 2046	727.62	1265.86	150585.88
Jul, 2046	721.56	1271.92	149313.96
Aug, 2046	715.46	1278.02	148035.94
Sep, 2046	709.34	1284.14	146751.80
Oct, 2046	703.19	1290.29	145461.51
Nov, 2046	697.00	1296.48	144165.03
Dec, 2046	690.79	1302.69	142862.34
Jan, 2047	684.55	1308.93	141553.41
Feb, 2047	678.28	1315.20	140238.21
Mar, 2047	671.97	1321.51	138916.70
Apr, 2047	665.64	1327.84	137588.86
May, 2047	659.28	1334.20	136254.66
Jun, 2047	652.89	1340.59	134914.07
Jul, 2047	646.46	1347.02	133567.05
Aug, 2047	640.01	1353.47	132213.58
Sep, 2047	633.52	1359.96	130853.63
Oct, 2047	627.01	1366.47	129487.15
Nov, 2047	620.46	1373.02	128114.13
Dec, 2047	613.88	1379.60	126734.53
Jan, 2048	607.27	1386.21	125348.32
Feb, 2048	600.63	1392.85	123955.47
Mar, 2048	593.95	1399.53	122555.94
Apr, 2048	587.25	1406.23	121149.71
May, 2048	580.51	1412.97	119736.74
Jun, 2048	573.74	1419.74	118317.00
Jul, 2048	566.94	1426.54	116890.45
Aug, 2048	560.10	1433.38	115457.07
Sep, 2048	553.23	1440.25	114016.83
Oct, 2048	546.33	1447.15	112569.68
Nov, 2048	539.40	1454.08	111115.59
Dec, 2048	532.43	1461.05	109654.54
Jan, 2049	525.43	1468.05	108186.49
Feb, 2049	518.39	1475.09	106711.40
Mar, 2049	511.33	1482.15	105229.25
Apr, 2049	504.22	1489.26	103739.99
May, 2049	497.09	1496.39	102243.60
Jun, 2049	489.92	1503.56	100740.04
Jul, 2049	482.71	1510.77	99229.27
Aug, 2049	475.47	1518.01	97711.26
Sep, 2049	468.20	1525.28	96185.98
Oct, 2049	460.89	1532.59	94653.39
Nov, 2049	453.55	1539.93	93113.46
Dec, 2049	446.17	1547.31	91566.15
Jan, 2050	438.75	1554.73	90011.43
Feb, 2050	431.30	1562.18	88449.25
Mar, 2050	423.82	1569.66	86879.59
Apr, 2050	416.30	1577.18	85302.41
May, 2050	408.74	1584.74	83717.67
Jun, 2050	401.15	1592.33	82125.34
Jul, 2050	393.52	1599.96	80525.37
Aug, 2050	385.85	1607.63	78917.74
Sep, 2050	378.15	1615.33	77302.41
Oct, 2050	370.41	1623.07	75679.34
Nov, 2050	362.63	1630.85	74048.49
Dec, 2050	354.82	1638.66	72409.82
Jan, 2051	346.96	1646.52	70763.31
Feb, 2051	339.07	1654.41	69108.90
Mar, 2051	331.15	1662.33	67446.57
Apr, 2051	323.18	1670.30	65776.27
May, 2051	315.18	1678.30	64097.97
Jun, 2051	307.14	1686.34	62411.62
Jul, 2051	299.06	1694.42	60717.20
Aug, 2051	290.94	1702.54	59014.66
Sep, 2051	282.78	1710.70	57303.95
Oct, 2051	274.58	1718.90	55585.06
Nov, 2051	266.35	1727.13	53857.92
Dec, 2051	258.07	1735.41	52122.51
Jan, 2052	249.75	1743.73	50378.78
Feb, 2052	241.40	1752.08	48626.70
Mar, 2052	233.00	1760.48	46866.23
Apr, 2052	224.57	1768.91	45097.31
May, 2052	216.09	1777.39	43319.92
Jun, 2052	207.57	1785.91	41534.02
Jul, 2052	199.02	1794.46	39739.56
Aug, 2052	190.42	1803.06	37936.49
Sep, 2052	181.78	1811.70	36124.79
Oct, 2052	173.10	1820.38	34304.41
Nov, 2052	164.38	1829.10	32475.31
Dec, 2052	155.61	1837.87	30637.44
Jan, 2053	146.80	1846.68	28790.76
Feb, 2053	137.96	1855.52	26935.24
Mar, 2053	129.06	1864.42	25070.82
Apr, 2053	120.13	1873.35	23197.47
May, 2053	111.15	1882.33	21315.15
Jun, 2053	102.14	1891.34	19423.80
Jul, 2053	93.07	1900.41	17523.40
Aug, 2053	83.97	1909.51	15613.88
Sep, 2053	74.82	1918.66	13695.22
Oct, 2053	65.62	1927.86	11767.36
Nov, 2053	56.39	1937.09	9830.27
Dec, 2053	47.10	1946.38	7883.89
Jan, 2054	37.78	1955.70	5928.19
Feb, 2054	28.41	1965.07	3963.11
Mar, 2054	18.99	1974.49	1988.62
Apr, 2054	9.53	1983.95	4.67