Mortgage Parameters

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

Mortgage Summary

Property Total:	$444,000
Down Payment	$133,200
Mortgage Amount:	$310,800
Mortgage Payment:	$1,813.74 / month
Estimated Tax:	+ $246.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,060.41 / month
Total Interest Paid:	$342,147.60 over 30 years
Total Tax Paid:	$88,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1489.25	324.49	310475.51
Jan, 2025	1487.70	326.04	310149.47
Feb, 2025	1486.13	327.61	309821.86
Mar, 2025	1484.56	329.18	309492.68
Apr, 2025	1482.99	330.75	309161.93
May, 2025	1481.40	332.34	308829.59
Jun, 2025	1479.81	333.93	308495.66
Jul, 2025	1478.21	335.53	308160.12
Aug, 2025	1476.60	337.14	307822.99
Sep, 2025	1474.99	338.75	307484.23
Oct, 2025	1473.36	340.38	307143.85
Nov, 2025	1471.73	342.01	306801.84
Dec, 2025	1470.09	343.65	306458.20
Jan, 2026	1468.45	345.29	306112.90
Feb, 2026	1466.79	346.95	305765.95
Mar, 2026	1465.13	348.61	305417.34
Apr, 2026	1463.46	350.28	305067.06
May, 2026	1461.78	351.96	304715.10
Jun, 2026	1460.09	353.65	304361.45
Jul, 2026	1458.40	355.34	304006.11
Aug, 2026	1456.70	357.04	303649.07
Sep, 2026	1454.99	358.75	303290.31
Oct, 2026	1453.27	360.47	302929.84
Nov, 2026	1451.54	362.20	302567.64
Dec, 2026	1449.80	363.94	302203.70
Jan, 2027	1448.06	365.68	301838.02
Feb, 2027	1446.31	367.43	301470.59
Mar, 2027	1444.55	369.19	301101.39
Apr, 2027	1442.78	370.96	300730.43
May, 2027	1441.00	372.74	300357.69
Jun, 2027	1439.21	374.53	299983.16
Jul, 2027	1437.42	376.32	299606.84
Aug, 2027	1435.62	378.12	299228.72
Sep, 2027	1433.80	379.94	298848.78
Oct, 2027	1431.98	381.76	298467.03
Nov, 2027	1430.15	383.59	298083.44
Dec, 2027	1428.32	385.42	297698.02
Jan, 2028	1426.47	387.27	297310.75
Feb, 2028	1424.61	389.13	296921.62
Mar, 2028	1422.75	390.99	296530.63
Apr, 2028	1420.88	392.86	296137.77
May, 2028	1418.99	394.75	295743.02
Jun, 2028	1417.10	396.64	295346.38
Jul, 2028	1415.20	398.54	294947.84
Aug, 2028	1413.29	400.45	294547.40
Sep, 2028	1411.37	402.37	294145.03
Oct, 2028	1409.44	404.30	293740.73
Nov, 2028	1407.51	406.23	293334.50
Dec, 2028	1405.56	408.18	292926.32
Jan, 2029	1403.61	410.13	292516.19
Feb, 2029	1401.64	412.10	292104.09
Mar, 2029	1399.67	414.07	291690.01
Apr, 2029	1397.68	416.06	291273.95
May, 2029	1395.69	418.05	290855.90
Jun, 2029	1393.68	420.06	290435.85
Jul, 2029	1391.67	422.07	290013.78
Aug, 2029	1389.65	424.09	289589.69
Sep, 2029	1387.62	426.12	289163.57
Oct, 2029	1385.58	428.16	288735.40
Nov, 2029	1383.52	430.22	288305.18
Dec, 2029	1381.46	432.28	287872.91
Jan, 2030	1379.39	434.35	287438.56
Feb, 2030	1377.31	436.43	287002.13
Mar, 2030	1375.22	438.52	286563.61
Apr, 2030	1373.12	440.62	286122.98
May, 2030	1371.01	442.73	285680.25
Jun, 2030	1368.88	444.86	285235.39
Jul, 2030	1366.75	446.99	284788.41
Aug, 2030	1364.61	449.13	284339.28
Sep, 2030	1362.46	451.28	283888.00
Oct, 2030	1360.30	453.44	283434.55
Nov, 2030	1358.12	455.62	282978.94
Dec, 2030	1355.94	457.80	282521.14
Jan, 2031	1353.75	459.99	282061.15
Feb, 2031	1351.54	462.20	281598.95
Mar, 2031	1349.33	464.41	281134.54
Apr, 2031	1347.10	466.64	280667.90
May, 2031	1344.87	468.87	280199.03
Jun, 2031	1342.62	471.12	279727.91
Jul, 2031	1340.36	473.38	279254.53
Aug, 2031	1338.09	475.65	278778.88
Sep, 2031	1335.82	477.92	278300.96
Oct, 2031	1333.53	480.21	277820.75
Nov, 2031	1331.22	482.52	277338.23
Dec, 2031	1328.91	484.83	276853.40
Jan, 2032	1326.59	487.15	276366.25
Feb, 2032	1324.25	489.49	275876.77
Mar, 2032	1321.91	491.83	275384.94
Apr, 2032	1319.55	494.19	274890.75
May, 2032	1317.18	496.56	274394.19
Jun, 2032	1314.81	498.93	273895.26
Jul, 2032	1312.41	501.33	273393.93
Aug, 2032	1310.01	503.73	272890.21
Sep, 2032	1307.60	506.14	272384.07
Oct, 2032	1305.17	508.57	271875.50
Nov, 2032	1302.74	511.00	271364.50
Dec, 2032	1300.29	513.45	270851.04
Jan, 2033	1297.83	515.91	270335.13
Feb, 2033	1295.36	518.38	269816.75
Mar, 2033	1292.87	520.87	269295.88
Apr, 2033	1290.38	523.36	268772.52
May, 2033	1287.87	525.87	268246.64
Jun, 2033	1285.35	528.39	267718.25
Jul, 2033	1282.82	530.92	267187.33
Aug, 2033	1280.27	533.47	266653.86
Sep, 2033	1277.72	536.02	266117.84
Oct, 2033	1275.15	538.59	265579.25
Nov, 2033	1272.57	541.17	265038.07
Dec, 2033	1269.97	543.77	264494.31
Jan, 2034	1267.37	546.37	263947.94
Feb, 2034	1264.75	548.99	263398.95
Mar, 2034	1262.12	551.62	262847.33
Apr, 2034	1259.48	554.26	262293.06
May, 2034	1256.82	556.92	261736.14
Jun, 2034	1254.15	559.59	261176.56
Jul, 2034	1251.47	562.27	260614.29
Aug, 2034	1248.78	564.96	260049.32
Sep, 2034	1246.07	567.67	259481.65
Oct, 2034	1243.35	570.39	258911.26
Nov, 2034	1240.62	573.12	258338.14
Dec, 2034	1237.87	575.87	257762.27
Jan, 2035	1235.11	578.63	257183.64
Feb, 2035	1232.34	581.40	256602.24
Mar, 2035	1229.55	584.19	256018.05
Apr, 2035	1226.75	586.99	255431.06
May, 2035	1223.94	589.80	254841.27
Jun, 2035	1221.11	592.63	254248.64
Jul, 2035	1218.27	595.47	253653.17
Aug, 2035	1215.42	598.32	253054.86
Sep, 2035	1212.55	601.19	252453.67
Oct, 2035	1209.67	604.07	251849.60
Nov, 2035	1206.78	606.96	251242.64
Dec, 2035	1203.87	609.87	250632.77
Jan, 2036	1200.95	612.79	250019.98
Feb, 2036	1198.01	615.73	249404.26
Mar, 2036	1195.06	618.68	248785.58
Apr, 2036	1192.10	621.64	248163.94
May, 2036	1189.12	624.62	247539.31
Jun, 2036	1186.13	627.61	246911.70
Jul, 2036	1183.12	630.62	246281.08
Aug, 2036	1180.10	633.64	245647.44
Sep, 2036	1177.06	636.68	245010.76
Oct, 2036	1174.01	639.73	244371.03
Nov, 2036	1170.94	642.80	243728.23
Dec, 2036	1167.86	645.88	243082.36
Jan, 2037	1164.77	648.97	242433.38
Feb, 2037	1161.66	652.08	241781.30
Mar, 2037	1158.54	655.20	241126.10
Apr, 2037	1155.40	658.34	240467.76
May, 2037	1152.24	661.50	239806.26
Jun, 2037	1149.07	664.67	239141.59
Jul, 2037	1145.89	667.85	238473.74
Aug, 2037	1142.69	671.05	237802.68
Sep, 2037	1139.47	674.27	237128.41
Oct, 2037	1136.24	677.50	236450.91
Nov, 2037	1132.99	680.75	235770.17
Dec, 2037	1129.73	684.01	235086.16
Jan, 2038	1126.45	687.29	234398.87
Feb, 2038	1123.16	690.58	233708.30
Mar, 2038	1119.85	693.89	233014.41
Apr, 2038	1116.53	697.21	232317.20
May, 2038	1113.19	700.55	231616.64
Jun, 2038	1109.83	703.91	230912.73
Jul, 2038	1106.46	707.28	230205.45
Aug, 2038	1103.07	710.67	229494.78
Sep, 2038	1099.66	714.08	228780.70
Oct, 2038	1096.24	717.50	228063.20
Nov, 2038	1092.80	720.94	227342.26
Dec, 2038	1089.35	724.39	226617.87
Jan, 2039	1085.88	727.86	225890.01
Feb, 2039	1082.39	731.35	225158.66
Mar, 2039	1078.89	734.85	224423.80
Apr, 2039	1075.36	738.38	223685.43
May, 2039	1071.83	741.91	222943.51
Jun, 2039	1068.27	745.47	222198.04
Jul, 2039	1064.70	749.04	221449.00
Aug, 2039	1061.11	752.63	220696.37
Sep, 2039	1057.50	756.24	219940.14
Oct, 2039	1053.88	759.86	219180.28
Nov, 2039	1050.24	763.50	218416.77
Dec, 2039	1046.58	767.16	217649.62
Jan, 2040	1042.90	770.84	216878.78
Feb, 2040	1039.21	774.53	216104.25
Mar, 2040	1035.50	778.24	215326.01
Apr, 2040	1031.77	781.97	214544.04
May, 2040	1028.02	785.72	213758.32
Jun, 2040	1024.26	789.48	212968.84
Jul, 2040	1020.48	793.26	212175.58
Aug, 2040	1016.67	797.07	211378.51
Sep, 2040	1012.86	800.88	210577.63
Oct, 2040	1009.02	804.72	209772.91
Nov, 2040	1005.16	808.58	208964.33
Dec, 2040	1001.29	812.45	208151.88
Jan, 2041	997.39	816.35	207335.53
Feb, 2041	993.48	820.26	206515.27
Mar, 2041	989.55	824.19	205691.08
Apr, 2041	985.60	828.14	204862.95
May, 2041	981.63	832.11	204030.84
Jun, 2041	977.65	836.09	203194.75
Jul, 2041	973.64	840.10	202354.65
Aug, 2041	969.62	844.12	201510.53
Sep, 2041	965.57	848.17	200662.36
Oct, 2041	961.51	852.23	199810.13
Nov, 2041	957.42	856.32	198953.81
Dec, 2041	953.32	860.42	198093.39
Jan, 2042	949.20	864.54	197228.85
Feb, 2042	945.05	868.69	196360.16
Mar, 2042	940.89	872.85	195487.32
Apr, 2042	936.71	877.03	194610.29
May, 2042	932.51	881.23	193729.05
Jun, 2042	928.29	885.45	192843.60
Jul, 2042	924.04	889.70	191953.90
Aug, 2042	919.78	893.96	191059.94
Sep, 2042	915.50	898.24	190161.69
Oct, 2042	911.19	902.55	189259.15
Nov, 2042	906.87	906.87	188352.27
Dec, 2042	902.52	911.22	187441.05
Jan, 2043	898.16	915.58	186525.47
Feb, 2043	893.77	919.97	185605.50
Mar, 2043	889.36	924.38	184681.12
Apr, 2043	884.93	928.81	183752.31
May, 2043	880.48	933.26	182819.05
Jun, 2043	876.01	937.73	181881.32
Jul, 2043	871.51	942.23	180939.09
Aug, 2043	867.00	946.74	179992.35
Sep, 2043	862.46	951.28	179041.07
Oct, 2043	857.91	955.83	178085.24
Nov, 2043	853.33	960.41	177124.82
Dec, 2043	848.72	965.02	176159.81
Jan, 2044	844.10	969.64	175190.17
Feb, 2044	839.45	974.29	174215.88
Mar, 2044	834.78	978.96	173236.92
Apr, 2044	830.09	983.65	172253.28
May, 2044	825.38	988.36	171264.92
Jun, 2044	820.64	993.10	170271.82
Jul, 2044	815.89	997.85	169273.97
Aug, 2044	811.10	1002.64	168271.33
Sep, 2044	806.30	1007.44	167263.89
Oct, 2044	801.47	1012.27	166251.62
Nov, 2044	796.62	1017.12	165234.51
Dec, 2044	791.75	1021.99	164212.52
Jan, 2045	786.85	1026.89	163185.63
Feb, 2045	781.93	1031.81	162153.82
Mar, 2045	776.99	1036.75	161117.06
Apr, 2045	772.02	1041.72	160075.34
May, 2045	767.03	1046.71	159028.63
Jun, 2045	762.01	1051.73	157976.90
Jul, 2045	756.97	1056.77	156920.14
Aug, 2045	751.91	1061.83	155858.31
Sep, 2045	746.82	1066.92	154791.39
Oct, 2045	741.71	1072.03	153719.36
Nov, 2045	736.57	1077.17	152642.19
Dec, 2045	731.41	1082.33	151559.86
Jan, 2046	726.22	1087.52	150472.34
Feb, 2046	721.01	1092.73	149379.62
Mar, 2046	715.78	1097.96	148281.65
Apr, 2046	710.52	1103.22	147178.43
May, 2046	705.23	1108.51	146069.92
Jun, 2046	699.92	1113.82	144956.10
Jul, 2046	694.58	1119.16	143836.94
Aug, 2046	689.22	1124.52	142712.42
Sep, 2046	683.83	1129.91	141582.51
Oct, 2046	678.42	1135.32	140447.18
Nov, 2046	672.98	1140.76	139306.42
Dec, 2046	667.51	1146.23	138160.19
Jan, 2047	662.02	1151.72	137008.47
Feb, 2047	656.50	1157.24	135851.23
Mar, 2047	650.95	1162.79	134688.44
Apr, 2047	645.38	1168.36	133520.08
May, 2047	639.78	1173.96	132346.13
Jun, 2047	634.16	1179.58	131166.54
Jul, 2047	628.51	1185.23	129981.31
Aug, 2047	622.83	1190.91	128790.40
Sep, 2047	617.12	1196.62	127593.78
Oct, 2047	611.39	1202.35	126391.43
Nov, 2047	605.63	1208.11	125183.31
Dec, 2047	599.84	1213.90	123969.41
Jan, 2048	594.02	1219.72	122749.69
Feb, 2048	588.18	1225.56	121524.12
Mar, 2048	582.30	1231.44	120292.69
Apr, 2048	576.40	1237.34	119055.35
May, 2048	570.47	1243.27	117812.08
Jun, 2048	564.52	1249.22	116562.86
Jul, 2048	558.53	1255.21	115307.65
Aug, 2048	552.52	1261.22	114046.43
Sep, 2048	546.47	1267.27	112779.16
Oct, 2048	540.40	1273.34	111505.82
Nov, 2048	534.30	1279.44	110226.38
Dec, 2048	528.17	1285.57	108940.80
Jan, 2049	522.01	1291.73	107649.07
Feb, 2049	515.82	1297.92	106351.15
Mar, 2049	509.60	1304.14	105047.01
Apr, 2049	503.35	1310.39	103736.62
May, 2049	497.07	1316.67	102419.95
Jun, 2049	490.76	1322.98	101096.97
Jul, 2049	484.42	1329.32	99767.66
Aug, 2049	478.05	1335.69	98431.97
Sep, 2049	471.65	1342.09	97089.88
Oct, 2049	465.22	1348.52	95741.37
Nov, 2049	458.76	1354.98	94386.39
Dec, 2049	452.27	1361.47	93024.91
Jan, 2050	445.74	1368.00	91656.92
Feb, 2050	439.19	1374.55	90282.37
Mar, 2050	432.60	1381.14	88901.23
Apr, 2050	425.99	1387.75	87513.48
May, 2050	419.34	1394.40	86119.07
Jun, 2050	412.65	1401.09	84717.99
Jul, 2050	405.94	1407.80	83310.19
Aug, 2050	399.19	1414.55	81895.64
Sep, 2050	392.42	1421.32	80474.32
Oct, 2050	385.61	1428.13	79046.18
Nov, 2050	378.76	1434.98	77611.21
Dec, 2050	371.89	1441.85	76169.35
Jan, 2051	364.98	1448.76	74720.59
Feb, 2051	358.04	1455.70	73264.89
Mar, 2051	351.06	1462.68	71802.21
Apr, 2051	344.05	1469.69	70332.52
May, 2051	337.01	1476.73	68855.79
Jun, 2051	329.93	1483.81	67371.99
Jul, 2051	322.82	1490.92	65881.07
Aug, 2051	315.68	1498.06	64383.01
Sep, 2051	308.50	1505.24	62877.77
Oct, 2051	301.29	1512.45	61365.32
Nov, 2051	294.04	1519.70	59845.62
Dec, 2051	286.76	1526.98	58318.64
Jan, 2052	279.44	1534.30	56784.35
Feb, 2052	272.09	1541.65	55242.70
Mar, 2052	264.70	1549.04	53693.66
Apr, 2052	257.28	1556.46	52137.20
May, 2052	249.82	1563.92	50573.29
Jun, 2052	242.33	1571.41	49001.88
Jul, 2052	234.80	1578.94	47422.94
Aug, 2052	227.23	1586.51	45836.43
Sep, 2052	219.63	1594.11	44242.33
Oct, 2052	211.99	1601.75	42640.58
Nov, 2052	204.32	1609.42	41031.16
Dec, 2052	196.61	1617.13	39414.03
Jan, 2053	188.86	1624.88	37789.15
Feb, 2053	181.07	1632.67	36156.48
Mar, 2053	173.25	1640.49	34515.99
Apr, 2053	165.39	1648.35	32867.64
May, 2053	157.49	1656.25	31211.39
Jun, 2053	149.55	1664.19	29547.21
Jul, 2053	141.58	1672.16	27875.05
Aug, 2053	133.57	1680.17	26194.87
Sep, 2053	125.52	1688.22	24506.65
Oct, 2053	117.43	1696.31	22810.34
Nov, 2053	109.30	1704.44	21105.90
Dec, 2053	101.13	1712.61	19393.29
Jan, 2054	92.93	1720.81	17672.48
Feb, 2054	84.68	1729.06	15943.42
Mar, 2054	76.40	1737.34	14206.07
Apr, 2054	68.07	1745.67	12460.40
May, 2054	59.71	1754.03	10706.37
Jun, 2054	51.30	1762.44	8943.93
Jul, 2054	42.86	1770.88	7173.05
Aug, 2054	34.37	1779.37	5393.68
Sep, 2054	25.84	1787.90	3605.78
Oct, 2054	17.28	1796.46	1809.32
Nov, 2054	8.67	1805.07	4.25