Mortgage Parameters

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

Mortgage Summary

Property Total:	$465,500
Down Payment	$139,650
Mortgage Amount:	$325,850
Mortgage Payment:	$1,901.57 / month
Estimated Tax:	+ $258.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,160.18 / month
Total Interest Paid:	$358,714.80 over 30 years
Total Tax Paid:	$93,100.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	1561.36	340.21	325509.79
Dec, 2024	1559.73	341.84	325167.96
Dec, 2024	3117.83	685.31	324824.49
Jan, 2025	1556.45	345.12	324479.37
Mar, 2025	1554.80	346.77	324132.59
Mar, 2025	3107.94	695.20	323784.16
May, 2025	1551.47	350.10	323434.05
May, 2025	3101.26	701.88	323082.27
Jul, 2025	1548.10	353.47	322728.80
Jul, 2025	3094.51	708.63	322373.64
Aug, 2025	1544.71	356.86	322016.78
Oct, 2025	1543.00	358.57	321658.21
Oct, 2025	3084.28	718.86	321297.92
Dec, 2025	1539.55	362.02	320935.90
Dec, 2025	3077.37	725.77	320572.15
Jan, 2026	1536.07	365.50	320206.65
Mar, 2026	1534.32	367.25	319839.41
Mar, 2026	3066.88	736.26	319470.40
May, 2026	1530.80	370.77	319099.63
May, 2026	3059.82	743.32	318727.07
Jul, 2026	1527.23	374.34	318352.74
Jul, 2026	3052.67	750.47	317976.61
Aug, 2026	1523.64	377.93	317598.68
Oct, 2026	1521.83	379.74	317218.93
Oct, 2026	3041.84	761.30	316837.37
Dec, 2026	1518.18	383.39	316453.98
Dec, 2026	3034.52	768.62	316068.75
Jan, 2027	1514.50	387.07	315681.68
Mar, 2027	1512.64	388.93	315292.75
Mar, 2027	3023.42	779.72	314901.96
May, 2027	1508.91	392.66	314509.29
May, 2027	3015.93	787.21	314114.75
Jul, 2027	1505.13	396.44	313718.31
Jul, 2027	3008.36	794.78	313319.97
Aug, 2027	1501.32	400.25	312919.73
Oct, 2027	1499.41	402.16	312517.56
Oct, 2027	2996.89	806.25	312113.47
Dec, 2027	1495.54	406.03	311707.45
Dec, 2027	2989.14	814.00	311299.48
Jan, 2028	1491.64	409.93	310889.55
Mar, 2028	1489.68	411.89	310477.66
Mar, 2028	2977.39	825.75	310063.79
May, 2028	1485.72	415.85	309647.95
May, 2028	2969.45	833.69	309230.11
Jul, 2028	1481.73	419.84	308810.26
Jul, 2028	2961.45	841.69	308388.41
Aug, 2028	1477.69	423.88	307964.53
Oct, 2028	1475.66	425.91	307538.63
Oct, 2028	2949.28	853.86	307110.68
Dec, 2028	1471.57	430.00	306680.68
Dec, 2028	2941.08	862.06	306248.62
Jan, 2029	1467.44	434.13	305814.50
Mar, 2029	1465.36	436.21	305378.29
Mar, 2029	2928.63	874.51	304939.99
May, 2029	1461.17	440.40	304499.59
May, 2029	2920.23	882.91	304057.08
Jul, 2029	1456.94	444.63	303612.45
Jul, 2029	2911.75	891.39	303165.69
Aug, 2029	1452.67	448.90	302716.79
Oct, 2029	1450.52	451.05	302265.74
Oct, 2029	2898.88	904.26	301812.52
Dec, 2029	1446.18	455.39	301357.14
Dec, 2029	2890.18	912.96	300899.57
Jan, 2030	1441.81	459.76	300439.81
Mar, 2030	1439.61	461.96	299977.85
Mar, 2030	2877.00	926.14	299513.67
May, 2030	1435.17	466.40	299047.27
May, 2030	2868.10	935.04	298578.64
Jul, 2030	1430.69	470.88	298107.76
Jul, 2030	2859.12	944.02	297634.62
Aug, 2030	1426.17	475.40	297159.21
Oct, 2030	1423.89	477.68	296681.53
Oct, 2030	2845.49	957.65	296201.56
Dec, 2030	1419.30	482.27	295719.29
Dec, 2030	2836.29	966.85	295234.71
Jan, 2031	1414.67	486.90	294747.80
Mar, 2031	1412.33	489.24	294258.57
Mar, 2031	2822.32	980.82	293766.99
May, 2031	1407.63	493.94	293273.05
May, 2031	2812.90	990.24	292776.75
Jul, 2031	1402.89	498.68	292278.07
Jul, 2031	2803.39	999.75	291776.99
Aug, 2031	1398.10	503.47	291273.52
Oct, 2031	1395.69	505.88	290767.64
Oct, 2031	2788.95	1014.19	290259.33
Dec, 2031	1390.83	510.74	289748.59
Dec, 2031	2779.21	1023.93	289235.39
Jan, 2032	1385.92	515.65	288719.74
Mar, 2032	1383.45	518.12	288201.62
Mar, 2032	2764.42	1038.72	287681.02
May, 2032	1378.47	523.10	287157.92
May, 2032	2754.44	1048.70	286632.32
Jul, 2032	1373.45	528.12	286104.19
Jul, 2032	2744.37	1058.77	285573.54
Aug, 2032	1368.37	533.20	285040.34
Oct, 2032	1365.82	535.75	284504.59
Oct, 2032	2729.07	1074.07	283966.27
Dec, 2032	1360.67	540.90	283425.37
Dec, 2032	2718.75	1084.39	282881.88
Jan, 2033	1355.48	546.09	282335.79
Mar, 2033	1352.86	548.71	281787.08
Mar, 2033	2703.09	1100.05	281235.74
May, 2033	1347.59	553.98	280681.75
May, 2033	2692.52	1110.62	280125.12
Jul, 2033	1342.27	559.30	279565.81
Jul, 2033	2681.86	1121.28	279003.83
Aug, 2033	1336.89	564.68	278439.15
Oct, 2033	1334.19	567.38	277871.77
Oct, 2033	2665.66	1137.48	277301.67
Dec, 2033	1328.74	572.83	276728.84
Dec, 2033	2654.73	1148.41	276153.26
Jan, 2034	1323.23	578.34	275574.92
Mar, 2034	1320.46	581.11	274993.82
Mar, 2034	2638.14	1165.00	274409.93
May, 2034	1314.88	586.69	273823.24
May, 2034	2626.95	1176.19	273233.74
Jul, 2034	1309.24	592.33	272641.41
Jul, 2034	2615.65	1187.49	272046.25
Aug, 2034	1303.55	598.02	271448.23
Oct, 2034	1300.69	600.88	270847.35
Oct, 2034	2598.50	1204.64	270243.59
Dec, 2034	1294.92	606.65	269636.94
Dec, 2034	2586.93	1216.21	269027.38
Jan, 2035	1289.09	612.48	268414.90
Mar, 2035	1286.15	615.42	267799.48
Mar, 2035	2569.36	1233.78	267181.12
May, 2035	1280.24	621.33	266559.79
May, 2035	2557.51	1245.63	265935.49
Jul, 2035	1274.27	627.30	265308.19
Jul, 2035	2545.54	1257.60	264677.89
Aug, 2035	1268.25	633.32	264044.57
Oct, 2035	1265.21	636.36	263408.21
Oct, 2035	2527.37	1275.77	262768.81
Dec, 2035	1259.10	642.47	262126.34
Dec, 2035	2515.12	1288.02	261480.79
Jan, 2036	1252.93	648.64	260832.15
Mar, 2036	1249.82	651.75	260180.40
Mar, 2036	2496.52	1306.62	259525.53
May, 2036	1243.56	658.01	258867.52
May, 2036	2483.97	1319.17	258206.35
Jul, 2036	1237.24	664.33	257542.02
Jul, 2036	2471.30	1331.84	256874.51
Aug, 2036	1230.86	670.71	256203.80
Oct, 2036	1227.64	673.93	255529.87
Oct, 2036	2452.05	1351.09	254852.71
Dec, 2036	1221.17	680.40	254172.31
Dec, 2036	2439.08	1364.06	253488.65
Jan, 2037	1214.63	686.94	252801.71
Mar, 2037	1211.34	690.23	252111.49
Mar, 2037	2419.37	1383.77	251417.95
May, 2037	1204.71	696.86	250721.09
May, 2037	2406.08	1397.06	250020.89
Jul, 2037	1198.02	703.55	249317.34
Jul, 2037	2392.67	1410.47	248610.42
Aug, 2037	1191.26	710.31	247900.10
Oct, 2037	1187.85	713.72	247186.39
Oct, 2037	2372.28	1430.86	246469.25
Dec, 2037	1181.00	720.57	245748.68
Dec, 2037	2358.55	1444.59	245024.66
Jan, 2038	1174.08	727.49	244297.16
Mar, 2038	1170.59	730.98	243566.18
Mar, 2038	2337.68	1465.46	242831.70
May, 2038	1163.57	738.00	242093.70
May, 2038	2323.60	1479.54	241352.16
Jul, 2038	1156.48	745.09	240607.07
Jul, 2038	2309.39	1493.75	239858.41
Aug, 2038	1149.32	752.25	239106.16
Oct, 2038	1145.72	755.85	238350.31
Oct, 2038	2287.82	1515.32	237590.84
Dec, 2038	1138.46	763.11	236827.72
Dec, 2038	2273.26	1529.88	236060.95
Jan, 2039	1131.13	770.44	235290.51
Mar, 2039	1127.43	774.14	234516.37
Mar, 2039	2251.15	1551.99	233738.52
May, 2039	1120.00	781.57	232956.95
May, 2039	2236.25	1566.89	232171.63
Jul, 2039	1112.49	789.08	231382.55
Jul, 2039	2221.20	1581.94	230589.69
Aug, 2039	1104.91	796.66	229793.03
Oct, 2039	1101.09	800.48	228992.55
Oct, 2039	2198.35	1604.79	228188.24
Dec, 2039	1093.40	808.17	227380.07
Dec, 2039	2182.93	1620.21	226568.03
Jan, 2040	1085.64	815.93	225752.10
Mar, 2040	1081.73	819.84	224932.26
Mar, 2040	2159.53	1643.61	224108.49
May, 2040	1073.85	827.72	223280.77
May, 2040	2143.74	1659.40	222449.09
Jul, 2040	1065.90	835.67	221613.42
Jul, 2040	2127.80	1675.34	220773.75
Aug, 2040	1057.87	843.70	219930.05
Oct, 2040	1053.83	847.74	219082.31
Oct, 2040	2103.60	1699.54	218230.51
Dec, 2040	1045.69	855.88	217374.63
Dec, 2040	2087.28	1715.86	216514.65
Jan, 2041	1037.47	864.10	215650.54
Mar, 2041	1033.33	868.24	214782.30
Mar, 2041	2062.50	1740.64	213909.89
May, 2041	1024.98	876.59	213033.31
May, 2041	2045.76	1757.38	212152.52
Jul, 2041	1016.56	885.01	211267.52
Jul, 2041	2028.88	1774.26	210378.27
Aug, 2041	1008.06	893.51	209484.76
Oct, 2041	1003.78	897.79	208586.97
Oct, 2041	2003.26	1799.88	207684.88
Dec, 2041	995.16	906.41	206778.47
Dec, 2041	1985.97	1817.17	205867.71
Jan, 2042	986.45	915.12	204952.59
Mar, 2042	982.06	919.51	204033.09
Mar, 2042	1959.72	1843.42	203109.18
May, 2042	973.23	928.34	202180.84
May, 2042	1942.01	1861.13	201248.05
Jul, 2042	964.31	937.26	200310.79
Jul, 2042	1924.13	1879.01	199369.05
Aug, 2042	955.31	946.26	198422.79
Oct, 2042	950.78	950.79	197471.99
Oct, 2042	1897.00	1906.14	196516.64
Dec, 2042	941.64	959.93	195556.71
Dec, 2042	1878.68	1924.46	194592.19
Jan, 2043	932.42	969.15	193623.04
Mar, 2043	927.78	973.79	192649.24
Mar, 2043	1850.89	1952.25	191670.79
May, 2043	918.42	983.15	190687.64
May, 2043	1832.13	1971.01	189699.78
Jul, 2043	908.98	992.59	188707.19
Jul, 2043	1813.20	1989.94	187709.84
Aug, 2043	899.44	1002.13	186707.71
Oct, 2043	894.64	1006.93	185700.78
Oct, 2043	1784.46	2018.68	184689.03
Dec, 2043	884.97	1016.60	183672.43
Dec, 2043	1765.07	2038.07	182650.96
Jan, 2044	875.20	1026.37	181624.59
Mar, 2044	870.28	1031.29	180593.30
Mar, 2044	1735.62	2067.52	179557.08
May, 2044	860.38	1041.19	178515.88
May, 2044	1715.77	2087.37	177469.70
Jul, 2044	850.38	1051.19	176418.51
Jul, 2044	1695.72	2107.42	175362.28
Aug, 2044	840.28	1061.29	174300.98
Oct, 2044	835.19	1066.38	173234.61
Oct, 2044	1665.27	2137.87	172163.12
Dec, 2044	824.95	1076.62	171086.50
Dec, 2044	1644.74	2158.40	170004.72
Jan, 2045	814.61	1086.96	168917.75
Mar, 2045	809.40	1092.17	167825.58
Mar, 2045	1613.56	2189.58	166728.17
May, 2045	798.91	1102.66	165625.51
May, 2045	1592.53	2210.61	164517.56
Jul, 2045	788.31	1113.26	163404.30
Jul, 2045	1571.29	2231.85	162285.71
Aug, 2045	777.62	1123.95	161161.76
Oct, 2045	772.23	1129.34	160032.43
Oct, 2045	1539.05	2264.09	158897.68
Dec, 2045	761.38	1140.19	157757.49
Dec, 2045	1517.30	2285.84	156611.84
Jan, 2046	750.43	1151.14	155460.71
Mar, 2046	744.92	1156.65	154304.05
Mar, 2046	1484.29	2318.85	153141.86
May, 2046	733.80	1167.77	151974.09
May, 2046	1462.01	2341.13	150800.73
Jul, 2046	722.59	1178.98	149621.75
Jul, 2046	1439.53	2363.61	148437.11
Aug, 2046	711.26	1190.31	147246.80
Oct, 2046	705.56	1196.01	146050.79
Oct, 2046	1405.39	2397.75	144849.05
Dec, 2046	694.07	1207.50	143641.55
Dec, 2046	1382.35	2420.79	142428.26
Jan, 2047	682.47	1219.10	141209.16
Mar, 2047	676.63	1224.94	139984.22
Mar, 2047	1347.39	2455.75	138753.40
May, 2047	664.86	1236.71	137516.69
May, 2047	1323.79	2479.35	136274.06
Jul, 2047	652.98	1248.59	135025.47
Jul, 2047	1299.98	2503.16	133770.89
Aug, 2047	640.99	1260.58	132510.31
Oct, 2047	634.95	1266.62	131243.69
Oct, 2047	1263.83	2539.31	129970.99
Dec, 2047	622.78	1278.79	128692.20
Dec, 2047	1239.43	2563.71	127407.28
Jan, 2048	610.49	1291.08	126116.20
Mar, 2048	604.31	1297.26	124818.94
Mar, 2048	1202.40	2600.74	123515.46
May, 2048	591.84	1309.73	122205.74
May, 2048	1177.41	2625.73	120889.73
Jul, 2048	579.26	1322.31	119567.43
Jul, 2048	1152.19	2650.95	118238.78
Aug, 2048	566.56	1335.01	116903.78
Oct, 2048	560.16	1341.41	115562.37
Oct, 2048	1113.90	2689.24	114214.54
Dec, 2048	547.28	1354.29	112860.24
Dec, 2048	1088.07	2715.07	111499.46
Jan, 2049	534.27	1367.30	110132.16
Mar, 2049	527.72	1373.85	108758.31
Mar, 2049	1048.85	2754.29	107377.87
May, 2049	514.52	1387.05	105990.82
May, 2049	1022.39	2780.75	104597.12
Jul, 2049	501.19	1400.38	103196.75
Jul, 2049	995.67	2807.47	101789.66
Aug, 2049	487.74	1413.83	100375.83
Oct, 2049	480.97	1420.60	98955.23
Oct, 2049	955.13	2848.01	97527.82
Dec, 2049	467.32	1434.25	96093.57
Dec, 2049	927.77	2875.37	94652.45
Jan, 2050	453.54	1448.03	93204.42
Mar, 2050	446.60	1454.97	91749.46
Mar, 2050	886.23	2916.91	90287.52
May, 2050	432.63	1468.94	88818.58
May, 2050	858.22	2944.92	87342.60
Jul, 2050	418.52	1483.05	85859.54
Jul, 2050	829.93	2973.21	84369.38
Aug, 2050	404.27	1497.30	82872.08
Oct, 2050	397.10	1504.47	81367.61
Oct, 2050	786.99	3016.15	79855.93
Dec, 2050	382.64	1518.93	78337.00
Dec, 2050	758.00	3045.14	76810.79
Jan, 2051	368.05	1533.52	75277.28
Mar, 2051	360.70	1540.87	73736.41
Mar, 2051	714.02	3089.12	72188.16
May, 2051	345.90	1555.67	70632.49
May, 2051	684.35	3118.79	69069.37
Jul, 2051	330.96	1570.61	67498.76
Jul, 2051	654.39	3148.75	65920.62
Aug, 2051	315.87	1585.70	64334.92
Oct, 2051	308.27	1593.30	62741.62
Oct, 2051	608.91	3194.23	61140.69
Dec, 2051	292.97	1608.60	59532.08
Dec, 2051	578.23	3224.91	57915.77
Jan, 2052	277.51	1624.06	56291.71
Mar, 2052	269.73	1631.84	54659.87
Mar, 2052	531.64	3271.50	53020.22
May, 2052	254.06	1647.51	51372.70
May, 2052	500.22	3302.92	49717.29
Jul, 2052	238.23	1663.34	48053.95
Jul, 2052	468.49	3334.65	46382.64
Aug, 2052	222.25	1679.32	44703.32
Oct, 2052	214.20	1687.37	43015.95
Oct, 2052	420.32	3382.82	41320.50
Dec, 2052	197.99	1703.58	39616.92
Dec, 2052	387.82	3415.32	37905.19
Jan, 2053	181.63	1719.94	36185.25
Mar, 2053	173.39	1728.18	34457.06
Mar, 2053	338.50	3464.64	32720.60
May, 2053	156.79	1744.78	30975.82
May, 2053	305.22	3497.92	29222.67
Jul, 2053	140.03	1761.54	27461.13
Jul, 2053	271.61	3531.53	25691.14
Aug, 2053	123.10	1778.47	23912.67
Oct, 2053	114.58	1786.99	22125.69
Oct, 2053	220.60	3582.54	20330.14
Dec, 2053	97.42	1804.15	18525.98
Dec, 2053	186.19	3616.95	16713.18
Jan, 2054	80.08	1821.49	14891.69
Mar, 2054	71.36	1830.21	13061.48
Mar, 2054	133.95	3669.19	11222.50
May, 2054	53.77	1847.80	9374.70
May, 2054	98.69	3704.45	7518.05
Jul, 2054	36.02	1865.55	5652.51
Jul, 2054	63.10	3740.04	3778.02
Aug, 2054	18.10	1883.47	1894.55
Oct, 2054	9.08	1892.49	2.06