Mortgage Parameters

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

Mortgage Summary

Property Total:	$460,000
Down Payment	$138,000
Mortgage Amount:	$322,000
Mortgage Payment:	$1,879.10 / month
Estimated Tax:	+ $255.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,134.66 / month
Total Interest Paid:	$354,477.60 over 30 years
Total Tax Paid:	$92,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	1542.92	336.18	321663.82
Dec, 2024	1541.31	337.79	321326.02
Jan, 2025	1539.69	339.41	320986.61
Feb, 2025	1538.06	341.04	320645.57
Mar, 2025	1536.43	342.67	320302.90
Apr, 2025	1534.78	344.32	319958.58
May, 2025	1533.13	345.97	319612.62
Jun, 2025	1531.48	347.62	319264.99
Jul, 2025	1529.81	349.29	318915.71
Aug, 2025	1528.14	350.96	318564.74
Sep, 2025	1526.46	352.64	318212.10
Oct, 2025	1524.77	354.33	317857.77
Nov, 2025	1523.07	356.03	317501.73
Dec, 2025	1521.36	357.74	317144.00
Jan, 2026	1519.65	359.45	316784.54
Feb, 2026	1517.93	361.17	316423.37
Mar, 2026	1516.20	362.90	316060.47
Apr, 2026	1514.46	364.64	315695.82
May, 2026	1512.71	366.39	315329.43
Jun, 2026	1510.95	368.15	314961.29
Jul, 2026	1509.19	369.91	314591.37
Aug, 2026	1507.42	371.68	314219.69
Sep, 2026	1505.64	373.46	313846.23
Oct, 2026	1503.85	375.25	313470.97
Nov, 2026	1502.05	377.05	313093.92
Dec, 2026	1500.24	378.86	312715.06
Jan, 2027	1498.43	380.67	312334.39
Feb, 2027	1496.60	382.50	311951.89
Mar, 2027	1494.77	384.33	311567.56
Apr, 2027	1492.93	386.17	311181.39
May, 2027	1491.08	388.02	310793.37
Jun, 2027	1489.22	389.88	310403.49
Jul, 2027	1487.35	391.75	310011.74
Aug, 2027	1485.47	393.63	309618.11
Sep, 2027	1483.59	395.51	309222.60
Oct, 2027	1481.69	397.41	308825.19
Nov, 2027	1479.79	399.31	308425.87
Dec, 2027	1477.87	401.23	308024.65
Jan, 2028	1475.95	403.15	307621.50
Feb, 2028	1474.02	405.08	307216.42
Mar, 2028	1472.08	407.02	306809.40
Apr, 2028	1470.13	408.97	306400.43
May, 2028	1468.17	410.93	305989.50
Jun, 2028	1466.20	412.90	305576.60
Jul, 2028	1464.22	414.88	305161.72
Aug, 2028	1462.23	416.87	304744.85
Sep, 2028	1460.24	418.86	304325.99
Oct, 2028	1458.23	420.87	303905.11
Nov, 2028	1456.21	422.89	303482.23
Dec, 2028	1454.19	424.91	303057.31
Jan, 2029	1452.15	426.95	302630.36
Feb, 2029	1450.10	429.00	302201.37
Mar, 2029	1448.05	431.05	301770.31
Apr, 2029	1445.98	433.12	301337.20
May, 2029	1443.91	435.19	300902.00
Jun, 2029	1441.82	437.28	300464.73
Jul, 2029	1439.73	439.37	300025.35
Aug, 2029	1437.62	441.48	299583.87
Sep, 2029	1435.51	443.59	299140.28
Oct, 2029	1433.38	445.72	298694.56
Nov, 2029	1431.24	447.86	298246.71
Dec, 2029	1429.10	450.00	297796.70
Jan, 2030	1426.94	452.16	297344.55
Feb, 2030	1424.78	454.32	296890.22
Mar, 2030	1422.60	456.50	296433.72
Apr, 2030	1420.41	458.69	295975.03
May, 2030	1418.21	460.89	295514.15
Jun, 2030	1416.01	463.09	295051.05
Jul, 2030	1413.79	465.31	294585.74
Aug, 2030	1411.56	467.54	294118.19
Sep, 2030	1409.32	469.78	293648.41
Oct, 2030	1407.07	472.03	293176.38
Nov, 2030	1404.80	474.30	292702.08
Dec, 2030	1402.53	476.57	292225.51
Jan, 2031	1400.25	478.85	291746.66
Feb, 2031	1397.95	481.15	291265.51
Mar, 2031	1395.65	483.45	290782.06
Apr, 2031	1393.33	485.77	290296.29
May, 2031	1391.00	488.10	289808.19
Jun, 2031	1388.66	490.44	289317.76
Jul, 2031	1386.31	492.79	288824.97
Aug, 2031	1383.95	495.15	288329.82
Sep, 2031	1381.58	497.52	287832.30
Oct, 2031	1379.20	499.90	287332.40
Nov, 2031	1376.80	502.30	286830.10
Dec, 2031	1374.39	504.71	286325.40
Jan, 2032	1371.98	507.12	285818.27
Feb, 2032	1369.55	509.55	285308.72
Mar, 2032	1367.10	512.00	284796.72
Apr, 2032	1364.65	514.45	284282.27
May, 2032	1362.19	516.91	283765.36
Jun, 2032	1359.71	519.39	283245.97
Jul, 2032	1357.22	521.88	282724.09
Aug, 2032	1354.72	524.38	282199.71
Sep, 2032	1352.21	526.89	281672.81
Oct, 2032	1349.68	529.42	281143.40
Nov, 2032	1347.15	531.95	280611.44
Dec, 2032	1344.60	534.50	280076.94
Jan, 2033	1342.04	537.06	279539.87
Feb, 2033	1339.46	539.64	279000.24
Mar, 2033	1336.88	542.22	278458.01
Apr, 2033	1334.28	544.82	277913.19
May, 2033	1331.67	547.43	277365.76
Jun, 2033	1329.04	550.06	276815.70
Jul, 2033	1326.41	552.69	276263.01
Aug, 2033	1323.76	555.34	275707.67
Sep, 2033	1321.10	558.00	275149.67
Oct, 2033	1318.43	560.67	274588.99
Nov, 2033	1315.74	563.36	274025.63
Dec, 2033	1313.04	566.06	273459.57
Jan, 2034	1310.33	568.77	272890.80
Feb, 2034	1307.60	571.50	272319.30
Mar, 2034	1304.86	574.24	271745.07
Apr, 2034	1302.11	576.99	271168.08
May, 2034	1299.35	579.75	270588.32
Jun, 2034	1296.57	582.53	270005.79
Jul, 2034	1293.78	585.32	269420.47
Aug, 2034	1290.97	588.13	268832.34
Sep, 2034	1288.15	590.95	268241.40
Oct, 2034	1285.32	593.78	267647.62
Nov, 2034	1282.48	596.62	267051.00
Dec, 2034	1279.62	599.48	266451.52
Jan, 2035	1276.75	602.35	265849.17
Feb, 2035	1273.86	605.24	265243.93
Mar, 2035	1270.96	608.14	264635.79
Apr, 2035	1268.05	611.05	264024.73
May, 2035	1265.12	613.98	263410.75
Jun, 2035	1262.18	616.92	262793.83
Jul, 2035	1259.22	619.88	262173.95
Aug, 2035	1256.25	622.85	261551.10
Sep, 2035	1253.27	625.83	260925.27
Oct, 2035	1250.27	628.83	260296.43
Nov, 2035	1247.25	631.85	259664.59
Dec, 2035	1244.23	634.87	259029.71
Jan, 2036	1241.18	637.92	258391.80
Feb, 2036	1238.13	640.97	257750.82
Mar, 2036	1235.06	644.04	257106.78
Apr, 2036	1231.97	647.13	256459.65
May, 2036	1228.87	650.23	255809.42
Jun, 2036	1225.75	653.35	255156.07
Jul, 2036	1222.62	656.48	254499.60
Aug, 2036	1219.48	659.62	253839.97
Sep, 2036	1216.32	662.78	253177.19
Oct, 2036	1213.14	665.96	252511.23
Nov, 2036	1209.95	669.15	251842.08
Dec, 2036	1206.74	672.36	251169.72
Jan, 2037	1203.52	675.58	250494.14
Feb, 2037	1200.28	678.82	249815.33
Mar, 2037	1197.03	682.07	249133.26
Apr, 2037	1193.76	685.34	248447.92
May, 2037	1190.48	688.62	247759.30
Jun, 2037	1187.18	691.92	247067.38
Jul, 2037	1183.86	695.24	246372.15
Aug, 2037	1180.53	698.57	245673.58
Sep, 2037	1177.19	701.91	244971.67
Oct, 2037	1173.82	705.28	244266.39
Nov, 2037	1170.44	708.66	243557.73
Dec, 2037	1167.05	712.05	242845.68
Jan, 2038	1163.64	715.46	242130.22
Feb, 2038	1160.21	718.89	241411.32
Mar, 2038	1156.76	722.34	240688.99
Apr, 2038	1153.30	725.80	239963.19
May, 2038	1149.82	729.28	239233.91
Jun, 2038	1146.33	732.77	238501.14
Jul, 2038	1142.82	736.28	237764.86
Aug, 2038	1139.29	739.81	237025.05
Sep, 2038	1135.75	743.35	236281.69
Oct, 2038	1132.18	746.92	235534.78
Nov, 2038	1128.60	750.50	234784.28
Dec, 2038	1125.01	754.09	234030.19
Jan, 2039	1121.39	757.71	233272.48
Feb, 2039	1117.76	761.34	232511.15
Mar, 2039	1114.12	764.98	231746.16
Apr, 2039	1110.45	768.65	230977.51
May, 2039	1106.77	772.33	230205.18
Jun, 2039	1103.07	776.03	229429.15
Jul, 2039	1099.35	779.75	228649.40
Aug, 2039	1095.61	783.49	227865.91
Sep, 2039	1091.86	787.24	227078.66
Oct, 2039	1088.09	791.01	226287.65
Nov, 2039	1084.29	794.81	225492.84
Dec, 2039	1080.49	798.61	224694.23
Jan, 2040	1076.66	802.44	223891.79
Feb, 2040	1072.81	806.29	223085.51
Mar, 2040	1068.95	810.15	222275.36
Apr, 2040	1065.07	814.03	221461.33
May, 2040	1061.17	817.93	220643.40
Jun, 2040	1057.25	821.85	219821.55
Jul, 2040	1053.31	825.79	218995.76
Aug, 2040	1049.35	829.75	218166.01
Sep, 2040	1045.38	833.72	217332.29
Oct, 2040	1041.38	837.72	216494.57
Nov, 2040	1037.37	841.73	215652.84
Dec, 2040	1033.34	845.76	214807.08
Jan, 2041	1029.28	849.82	213957.26
Feb, 2041	1025.21	853.89	213103.38
Mar, 2041	1021.12	857.98	212245.40
Apr, 2041	1017.01	862.09	211383.31
May, 2041	1012.88	866.22	210517.08
Jun, 2041	1008.73	870.37	209646.71
Jul, 2041	1004.56	874.54	208772.17
Aug, 2041	1000.37	878.73	207893.44
Sep, 2041	996.16	882.94	207010.49
Oct, 2041	991.93	887.17	206123.32
Nov, 2041	987.67	891.43	205231.89
Dec, 2041	983.40	895.70	204336.19
Jan, 2042	979.11	899.99	203436.20
Feb, 2042	974.80	904.30	202531.90
Mar, 2042	970.47	908.63	201623.27
Apr, 2042	966.11	912.99	200710.28
May, 2042	961.74	917.36	199792.92
Jun, 2042	957.34	921.76	198871.16
Jul, 2042	952.92	926.18	197944.98
Aug, 2042	948.49	930.61	197014.37
Sep, 2042	944.03	935.07	196079.30
Oct, 2042	939.55	939.55	195139.74
Nov, 2042	935.04	944.06	194195.69
Dec, 2042	930.52	948.58	193247.11
Jan, 2043	925.98	953.12	192293.98
Feb, 2043	921.41	957.69	191336.29
Mar, 2043	916.82	962.28	190374.01
Apr, 2043	912.21	966.89	189407.12
May, 2043	907.58	971.52	188435.60
Jun, 2043	902.92	976.18	187459.42
Jul, 2043	898.24	980.86	186478.56
Aug, 2043	893.54	985.56	185493.00
Sep, 2043	888.82	990.28	184502.72
Oct, 2043	884.08	995.02	183507.70
Nov, 2043	879.31	999.79	182507.91
Dec, 2043	874.52	1004.58	181503.32
Jan, 2044	869.70	1009.40	180493.93
Feb, 2044	864.87	1014.23	179479.69
Mar, 2044	860.01	1019.09	178460.60
Apr, 2044	855.12	1023.98	177436.63
May, 2044	850.22	1028.88	176407.74
Jun, 2044	845.29	1033.81	175373.93
Jul, 2044	840.33	1038.77	174335.16
Aug, 2044	835.36	1043.74	173291.42
Sep, 2044	830.35	1048.75	172242.67
Oct, 2044	825.33	1053.77	171188.90
Nov, 2044	820.28	1058.82	170130.08
Dec, 2044	815.21	1063.89	169066.19
Jan, 2045	810.11	1068.99	167997.20
Feb, 2045	804.99	1074.11	166923.09
Mar, 2045	799.84	1079.26	165843.83
Apr, 2045	794.67	1084.43	164759.39
May, 2045	789.47	1089.63	163669.77
Jun, 2045	784.25	1094.85	162574.92
Jul, 2045	779.00	1100.10	161474.82
Aug, 2045	773.73	1105.37	160369.45
Sep, 2045	768.44	1110.66	159258.79
Oct, 2045	763.12	1115.98	158142.81
Nov, 2045	757.77	1121.33	157021.47
Dec, 2045	752.39	1126.71	155894.77
Jan, 2046	747.00	1132.10	154762.66
Feb, 2046	741.57	1137.53	153625.14
Mar, 2046	736.12	1142.98	152482.16
Apr, 2046	730.64	1148.46	151333.70
May, 2046	725.14	1153.96	150179.74
Jun, 2046	719.61	1159.49	149020.25
Jul, 2046	714.06	1165.04	147855.21
Aug, 2046	708.47	1170.63	146684.58
Sep, 2046	702.86	1176.24	145508.34
Oct, 2046	697.23	1181.87	144326.47
Nov, 2046	691.56	1187.54	143138.94
Dec, 2046	685.87	1193.23	141945.71
Jan, 2047	680.16	1198.94	140746.77
Feb, 2047	674.41	1204.69	139542.08
Mar, 2047	668.64	1210.46	138331.62
Apr, 2047	662.84	1216.26	137115.36
May, 2047	657.01	1222.09	135893.27
Jun, 2047	651.16	1227.94	134665.32
Jul, 2047	645.27	1233.83	133431.49
Aug, 2047	639.36	1239.74	132191.75
Sep, 2047	633.42	1245.68	130946.07
Oct, 2047	627.45	1251.65	129694.42
Nov, 2047	621.45	1257.65	128436.77
Dec, 2047	615.43	1263.67	127173.10
Jan, 2048	609.37	1269.73	125903.37
Feb, 2048	603.29	1275.81	124627.56
Mar, 2048	597.17	1281.93	123345.63
Apr, 2048	591.03	1288.07	122057.56
May, 2048	584.86	1294.24	120763.32
Jun, 2048	578.66	1300.44	119462.88
Jul, 2048	572.43	1306.67	118156.21
Aug, 2048	566.17	1312.93	116843.27
Sep, 2048	559.87	1319.23	115524.05
Oct, 2048	553.55	1325.55	114198.50
Nov, 2048	547.20	1331.90	112866.60
Dec, 2048	540.82	1338.28	111528.32
Jan, 2049	534.41	1344.69	110183.62
Feb, 2049	527.96	1351.14	108832.49
Mar, 2049	521.49	1357.61	107474.88
Apr, 2049	514.98	1364.12	106110.76
May, 2049	508.45	1370.65	104740.11
Jun, 2049	501.88	1377.22	103362.89
Jul, 2049	495.28	1383.82	101979.07
Aug, 2049	488.65	1390.45	100588.62
Sep, 2049	481.99	1397.11	99191.51
Oct, 2049	475.29	1403.81	97787.70
Nov, 2049	468.57	1410.53	96377.16
Dec, 2049	461.81	1417.29	94959.87
Jan, 2050	455.02	1424.08	93535.79
Feb, 2050	448.19	1430.91	92104.88
Mar, 2050	441.34	1437.76	90667.12
Apr, 2050	434.45	1444.65	89222.46
May, 2050	427.52	1451.58	87770.89
Jun, 2050	420.57	1458.53	86312.36
Jul, 2050	413.58	1465.52	84846.84
Aug, 2050	406.56	1472.54	83374.29
Sep, 2050	399.50	1479.60	81894.69
Oct, 2050	392.41	1486.69	80408.01
Nov, 2050	385.29	1493.81	78914.20
Dec, 2050	378.13	1500.97	77413.23
Jan, 2051	370.94	1508.16	75905.06
Feb, 2051	363.71	1515.39	74389.68
Mar, 2051	356.45	1522.65	72867.03
Apr, 2051	349.15	1529.95	71337.08
May, 2051	341.82	1537.28	69799.80
Jun, 2051	334.46	1544.64	68255.16
Jul, 2051	327.06	1552.04	66703.12
Aug, 2051	319.62	1559.48	65143.64
Sep, 2051	312.15	1566.95	63576.68
Oct, 2051	304.64	1574.46	62002.22
Nov, 2051	297.09	1582.01	60420.22
Dec, 2051	289.51	1589.59	58830.63
Jan, 2052	281.90	1597.20	57233.43
Feb, 2052	274.24	1604.86	55628.57
Mar, 2052	266.55	1612.55	54016.02
Apr, 2052	258.83	1620.27	52395.75
May, 2052	251.06	1628.04	50767.71
Jun, 2052	243.26	1635.84	49131.87
Jul, 2052	235.42	1643.68	47488.20
Aug, 2052	227.55	1651.55	45836.65
Sep, 2052	219.63	1659.47	44177.18
Oct, 2052	211.68	1667.42	42509.76
Nov, 2052	203.69	1675.41	40834.35
Dec, 2052	195.66	1683.44	39150.92
Jan, 2053	187.60	1691.50	37459.42
Feb, 2053	179.49	1699.61	35759.81
Mar, 2053	171.35	1707.75	34052.06
Apr, 2053	163.17	1715.93	32336.13
May, 2053	154.94	1724.16	30611.97
Jun, 2053	146.68	1732.42	28879.55
Jul, 2053	138.38	1740.72	27138.83
Aug, 2053	130.04	1749.06	25389.77
Sep, 2053	121.66	1757.44	23632.33
Oct, 2053	113.24	1765.86	21866.47
Nov, 2053	104.78	1774.32	20092.15
Dec, 2053	96.27	1782.83	18309.32
Jan, 2054	87.73	1791.37	16517.96
Feb, 2054	79.15	1799.95	14718.00
Mar, 2054	70.52	1808.58	12909.43
Apr, 2054	61.86	1817.24	11092.19
May, 2054	53.15	1825.95	9266.24
Jun, 2054	44.40	1834.70	7431.54
Jul, 2054	35.61	1843.49	5588.05
Aug, 2054	26.78	1852.32	3735.72
Sep, 2054	17.90	1861.20	1874.52
Oct, 2054	8.98	1870.12	4.40