Mortgage Parameters

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

Mortgage Summary

Property Total:	$489,900
Down Payment	$146,970
Mortgage Amount:	$342,930
Mortgage Payment:	$2,001.25 / month
Estimated Tax:	+ $272.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,273.42 / month
Total Interest Paid:	$377,521.20 over 30 years
Total Tax Paid:	$97,980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	1643.21	358.04	342571.96
Jan, 2025	1641.49	359.76	342212.20
Feb, 2025	1639.77	361.48	341850.71
Mar, 2025	1638.03	363.22	341487.50
Apr, 2025	1636.29	364.96	341122.54
May, 2025	1634.55	366.70	340755.84
Jun, 2025	1632.79	368.46	340387.38
Jul, 2025	1631.02	370.23	340017.15
Aug, 2025	1629.25	372.00	339645.15
Sep, 2025	1627.47	373.78	339271.36
Oct, 2025	1625.68	375.57	338895.79
Nov, 2025	1623.88	377.37	338518.42
Dec, 2025	1622.07	379.18	338139.23
Jan, 2026	1620.25	381.00	337758.23
Feb, 2026	1618.42	382.83	337375.41
Mar, 2026	1616.59	384.66	336990.75
Apr, 2026	1614.75	386.50	336604.25
May, 2026	1612.90	388.35	336215.89
Jun, 2026	1611.03	390.22	335825.68
Jul, 2026	1609.16	392.09	335433.59
Aug, 2026	1607.29	393.96	335039.63
Sep, 2026	1605.40	395.85	334643.77
Oct, 2026	1603.50	397.75	334246.03
Nov, 2026	1601.60	399.65	333846.37
Dec, 2026	1599.68	401.57	333444.80
Jan, 2027	1597.76	403.49	333041.31
Feb, 2027	1595.82	405.43	332635.88
Mar, 2027	1593.88	407.37	332228.51
Apr, 2027	1591.93	409.32	331819.19
May, 2027	1589.97	411.28	331407.91
Jun, 2027	1588.00	413.25	330994.65
Jul, 2027	1586.02	415.23	330579.42
Aug, 2027	1584.03	417.22	330162.20
Sep, 2027	1582.03	419.22	329742.97
Oct, 2027	1580.02	421.23	329321.74
Nov, 2027	1578.00	423.25	328898.49
Dec, 2027	1575.97	425.28	328473.21
Jan, 2028	1573.93	427.32	328045.90
Feb, 2028	1571.89	429.36	327616.53
Mar, 2028	1569.83	431.42	327185.11
Apr, 2028	1567.76	433.49	326751.63
May, 2028	1565.68	435.57	326316.06
Jun, 2028	1563.60	437.65	325878.41
Jul, 2028	1561.50	439.75	325438.66
Aug, 2028	1559.39	441.86	324996.80
Sep, 2028	1557.28	443.97	324552.83
Oct, 2028	1555.15	446.10	324106.73
Nov, 2028	1553.01	448.24	323658.49
Dec, 2028	1550.86	450.39	323208.10
Jan, 2029	1548.71	452.54	322755.56
Feb, 2029	1546.54	454.71	322300.84
Mar, 2029	1544.36	456.89	321843.95
Apr, 2029	1542.17	459.08	321384.87
May, 2029	1539.97	461.28	320923.59
Jun, 2029	1537.76	463.49	320460.10
Jul, 2029	1535.54	465.71	319994.39
Aug, 2029	1533.31	467.94	319526.44
Sep, 2029	1531.06	470.19	319056.26
Oct, 2029	1528.81	472.44	318583.82
Nov, 2029	1526.55	474.70	318109.12
Dec, 2029	1524.27	476.98	317632.14
Jan, 2030	1521.99	479.26	317152.88
Feb, 2030	1519.69	481.56	316671.32
Mar, 2030	1517.38	483.87	316187.45
Apr, 2030	1515.06	486.19	315701.27
May, 2030	1512.74	488.51	315212.75
Jun, 2030	1510.39	490.86	314721.90
Jul, 2030	1508.04	493.21	314228.69
Aug, 2030	1505.68	495.57	313733.12
Sep, 2030	1503.30	497.95	313235.17
Oct, 2030	1500.92	500.33	312734.84
Nov, 2030	1498.52	502.73	312232.11
Dec, 2030	1496.11	505.14	311726.97
Jan, 2031	1493.69	507.56	311219.42
Feb, 2031	1491.26	509.99	310709.43
Mar, 2031	1488.82	512.43	310196.99
Apr, 2031	1486.36	514.89	309682.10
May, 2031	1483.89	517.36	309164.75
Jun, 2031	1481.41	519.84	308644.91
Jul, 2031	1478.92	522.33	308122.58
Aug, 2031	1476.42	524.83	307597.75
Sep, 2031	1473.91	527.34	307070.41
Oct, 2031	1471.38	529.87	306540.54
Nov, 2031	1468.84	532.41	306008.13
Dec, 2031	1466.29	534.96	305473.17
Jan, 2032	1463.73	537.52	304935.64
Feb, 2032	1461.15	540.10	304395.54
Mar, 2032	1458.56	542.69	303852.86
Apr, 2032	1455.96	545.29	303307.57
May, 2032	1453.35	547.90	302759.67
Jun, 2032	1450.72	550.53	302209.14
Jul, 2032	1448.09	553.16	301655.98
Aug, 2032	1445.43	555.82	301100.16
Sep, 2032	1442.77	558.48	300541.68
Oct, 2032	1440.10	561.15	299980.53
Nov, 2032	1437.41	563.84	299416.68
Dec, 2032	1434.70	566.55	298850.14
Jan, 2033	1431.99	569.26	298280.88
Feb, 2033	1429.26	571.99	297708.89
Mar, 2033	1426.52	574.73	297134.16
Apr, 2033	1423.77	577.48	296556.68
May, 2033	1421.00	580.25	295976.43
Jun, 2033	1418.22	583.03	295393.40
Jul, 2033	1415.43	585.82	294807.58
Aug, 2033	1412.62	588.63	294218.95
Sep, 2033	1409.80	591.45	293627.50
Oct, 2033	1406.97	594.28	293033.21
Nov, 2033	1404.12	597.13	292436.08
Dec, 2033	1401.26	599.99	291836.09
Jan, 2034	1398.38	602.87	291233.22
Feb, 2034	1395.49	605.76	290627.46
Mar, 2034	1392.59	608.66	290018.80
Apr, 2034	1389.67	611.58	289407.22
May, 2034	1386.74	614.51	288792.72
Jun, 2034	1383.80	617.45	288175.27
Jul, 2034	1380.84	620.41	287554.86
Aug, 2034	1377.87	623.38	286931.47
Sep, 2034	1374.88	626.37	286305.10
Oct, 2034	1371.88	629.37	285675.73
Nov, 2034	1368.86	632.39	285043.34
Dec, 2034	1365.83	635.42	284407.93
Jan, 2035	1362.79	638.46	283769.46
Feb, 2035	1359.73	641.52	283127.94
Mar, 2035	1356.65	644.60	282483.35
Apr, 2035	1353.57	647.68	281835.66
May, 2035	1350.46	650.79	281184.88
Jun, 2035	1347.34	653.91	280530.97
Jul, 2035	1344.21	657.04	279873.93
Aug, 2035	1341.06	660.19	279213.74
Sep, 2035	1337.90	663.35	278550.39
Oct, 2035	1334.72	666.53	277883.86
Nov, 2035	1331.53	669.72	277214.14
Dec, 2035	1328.32	672.93	276541.21
Jan, 2036	1325.09	676.16	275865.05
Feb, 2036	1321.85	679.40	275185.66
Mar, 2036	1318.60	682.65	274503.00
Apr, 2036	1315.33	685.92	273817.08
May, 2036	1312.04	689.21	273127.87
Jun, 2036	1308.74	692.51	272435.36
Jul, 2036	1305.42	695.83	271739.53
Aug, 2036	1302.09	699.16	271040.36
Sep, 2036	1298.74	702.51	270337.85
Oct, 2036	1295.37	705.88	269631.97
Nov, 2036	1291.99	709.26	268922.70
Dec, 2036	1288.59	712.66	268210.04
Jan, 2037	1285.17	716.08	267493.96
Feb, 2037	1281.74	719.51	266774.46
Mar, 2037	1278.29	722.96	266051.50
Apr, 2037	1274.83	726.42	265325.08
May, 2037	1271.35	729.90	264595.18
Jun, 2037	1267.85	733.40	263861.78
Jul, 2037	1264.34	736.91	263124.87
Aug, 2037	1260.81	740.44	262384.43
Sep, 2037	1257.26	743.99	261640.43
Oct, 2037	1253.69	747.56	260892.88
Nov, 2037	1250.11	751.14	260141.74
Dec, 2037	1246.51	754.74	259387.00
Jan, 2038	1242.90	758.35	258628.65
Feb, 2038	1239.26	761.99	257866.66
Mar, 2038	1235.61	765.64	257101.02
Apr, 2038	1231.94	769.31	256331.71
May, 2038	1228.26	772.99	255558.72
Jun, 2038	1224.55	776.70	254782.02
Jul, 2038	1220.83	780.42	254001.60
Aug, 2038	1217.09	784.16	253217.44
Sep, 2038	1213.33	787.92	252429.53
Oct, 2038	1209.56	791.69	251637.84
Nov, 2038	1205.76	795.49	250842.35
Dec, 2038	1201.95	799.30	250043.05
Jan, 2039	1198.12	803.13	249239.93
Feb, 2039	1194.27	806.98	248432.95
Mar, 2039	1190.41	810.84	247622.11
Apr, 2039	1186.52	814.73	246807.38
May, 2039	1182.62	818.63	245988.75
Jun, 2039	1178.70	822.55	245166.20
Jul, 2039	1174.75	826.50	244339.70
Aug, 2039	1170.79	830.46	243509.25
Sep, 2039	1166.82	834.43	242674.81
Oct, 2039	1162.82	838.43	241836.38
Nov, 2039	1158.80	842.45	240993.93
Dec, 2039	1154.76	846.49	240147.44
Jan, 2040	1150.71	850.54	239296.90
Feb, 2040	1146.63	854.62	238442.28
Mar, 2040	1142.54	858.71	237583.56
Apr, 2040	1138.42	862.83	236720.73
May, 2040	1134.29	866.96	235853.77
Jun, 2040	1130.13	871.12	234982.65
Jul, 2040	1125.96	875.29	234107.36
Aug, 2040	1121.76	879.49	233227.88
Sep, 2040	1117.55	883.70	232344.18
Oct, 2040	1113.32	887.93	231456.24
Nov, 2040	1109.06	892.19	230564.05
Dec, 2040	1104.79	896.46	229667.59
Jan, 2041	1100.49	900.76	228766.83
Feb, 2041	1096.17	905.08	227861.75
Mar, 2041	1091.84	909.41	226952.34
Apr, 2041	1087.48	913.77	226038.57
May, 2041	1083.10	918.15	225120.42
Jun, 2041	1078.70	922.55	224197.88
Jul, 2041	1074.28	926.97	223270.91
Aug, 2041	1069.84	931.41	222339.50
Sep, 2041	1065.38	935.87	221403.62
Oct, 2041	1060.89	940.36	220463.27
Nov, 2041	1056.39	944.86	219518.40
Dec, 2041	1051.86	949.39	218569.01
Jan, 2042	1047.31	953.94	217615.07
Feb, 2042	1042.74	958.51	216656.56
Mar, 2042	1038.15	963.10	215693.46
Apr, 2042	1033.53	967.72	214725.74
May, 2042	1028.89	972.36	213753.38
Jun, 2042	1024.23	977.02	212776.37
Jul, 2042	1019.55	981.70	211794.67
Aug, 2042	1014.85	986.40	210808.27
Sep, 2042	1010.12	991.13	209817.14
Oct, 2042	1005.37	995.88	208821.27
Nov, 2042	1000.60	1000.65	207820.62
Dec, 2042	995.81	1005.44	206815.18
Jan, 2043	990.99	1010.26	205804.91
Feb, 2043	986.15	1015.10	204789.81
Mar, 2043	981.28	1019.97	203769.85
Apr, 2043	976.40	1024.85	202745.00
May, 2043	971.49	1029.76	201715.23
Jun, 2043	966.55	1034.70	200680.53
Jul, 2043	961.59	1039.66	199640.88
Aug, 2043	956.61	1044.64	198596.24
Sep, 2043	951.61	1049.64	197546.60
Oct, 2043	946.58	1054.67	196491.92
Nov, 2043	941.52	1059.73	195432.20
Dec, 2043	936.45	1064.80	194367.39
Jan, 2044	931.34	1069.91	193297.49
Feb, 2044	926.22	1075.03	192222.46
Mar, 2044	921.07	1080.18	191142.27
Apr, 2044	915.89	1085.36	190056.91
May, 2044	910.69	1090.56	188966.35
Jun, 2044	905.46	1095.79	187870.56
Jul, 2044	900.21	1101.04	186769.53
Aug, 2044	894.94	1106.31	185663.22
Sep, 2044	889.64	1111.61	184551.60
Oct, 2044	884.31	1116.94	183434.66
Nov, 2044	878.96	1122.29	182312.37
Dec, 2044	873.58	1127.67	181184.70
Jan, 2045	868.18	1133.07	180051.63
Feb, 2045	862.75	1138.50	178913.12
Mar, 2045	857.29	1143.96	177769.16
Apr, 2045	851.81	1149.44	176619.73
May, 2045	846.30	1154.95	175464.78
Jun, 2045	840.77	1160.48	174304.30
Jul, 2045	835.21	1166.04	173138.26
Aug, 2045	829.62	1171.63	171966.63
Sep, 2045	824.01	1177.24	170789.38
Oct, 2045	818.37	1182.88	169606.50
Nov, 2045	812.70	1188.55	168417.95
Dec, 2045	807.00	1194.25	167223.70
Jan, 2046	801.28	1199.97	166023.73
Feb, 2046	795.53	1205.72	164818.01
Mar, 2046	789.75	1211.50	163606.51
Apr, 2046	783.95	1217.30	162389.21
May, 2046	778.11	1223.14	161166.08
Jun, 2046	772.25	1229.00	159937.08
Jul, 2046	766.37	1234.88	158702.19
Aug, 2046	760.45	1240.80	157461.39
Sep, 2046	754.50	1246.75	156214.65
Oct, 2046	748.53	1252.72	154961.92
Nov, 2046	742.53	1258.72	153703.20
Dec, 2046	736.49	1264.76	152438.44
Jan, 2047	730.43	1270.82	151167.63
Feb, 2047	724.34	1276.91	149890.72
Mar, 2047	718.23	1283.02	148607.70
Apr, 2047	712.08	1289.17	147318.53
May, 2047	705.90	1295.35	146023.18
Jun, 2047	699.69	1301.56	144721.62
Jul, 2047	693.46	1307.79	143413.83
Aug, 2047	687.19	1314.06	142099.77
Sep, 2047	680.89	1320.36	140779.42
Oct, 2047	674.57	1326.68	139452.74
Nov, 2047	668.21	1333.04	138119.70
Dec, 2047	661.82	1339.43	136780.27
Jan, 2048	655.41	1345.84	135434.43
Feb, 2048	648.96	1352.29	134082.13
Mar, 2048	642.48	1358.77	132723.36
Apr, 2048	635.97	1365.28	131358.08
May, 2048	629.42	1371.83	129986.25
Jun, 2048	622.85	1378.40	128607.85
Jul, 2048	616.25	1385.00	127222.85
Aug, 2048	609.61	1391.64	125831.21
Sep, 2048	602.94	1398.31	124432.90
Oct, 2048	596.24	1405.01	123027.89
Nov, 2048	589.51	1411.74	121616.15
Dec, 2048	582.74	1418.51	120197.64
Jan, 2049	575.95	1425.30	118772.34
Feb, 2049	569.12	1432.13	117340.20
Mar, 2049	562.26	1438.99	115901.21
Apr, 2049	555.36	1445.89	114455.32
May, 2049	548.43	1452.82	113002.50
Jun, 2049	541.47	1459.78	111542.72
Jul, 2049	534.48	1466.77	110075.95
Aug, 2049	527.45	1473.80	108602.14
Sep, 2049	520.39	1480.86	107121.28
Oct, 2049	513.29	1487.96	105633.32
Nov, 2049	506.16	1495.09	104138.23
Dec, 2049	499.00	1502.25	102635.97
Jan, 2050	491.80	1509.45	101126.52
Feb, 2050	484.56	1516.69	99609.84
Mar, 2050	477.30	1523.95	98085.88
Apr, 2050	469.99	1531.26	96554.63
May, 2050	462.66	1538.59	95016.04
Jun, 2050	455.29	1545.96	93470.07
Jul, 2050	447.88	1553.37	91916.70
Aug, 2050	440.43	1560.82	90355.88
Sep, 2050	432.96	1568.29	88787.59
Oct, 2050	425.44	1575.81	87211.78
Nov, 2050	417.89	1583.36	85628.42
Dec, 2050	410.30	1590.95	84037.47
Jan, 2051	402.68	1598.57	82438.90
Feb, 2051	395.02	1606.23	80832.67
Mar, 2051	387.32	1613.93	79218.74
Apr, 2051	379.59	1621.66	77597.08
May, 2051	371.82	1629.43	75967.65
Jun, 2051	364.01	1637.24	74330.42
Jul, 2051	356.17	1645.08	72685.33
Aug, 2051	348.28	1652.97	71032.37
Sep, 2051	340.36	1660.89	69371.48
Oct, 2051	332.41	1668.84	67702.63
Nov, 2051	324.41	1676.84	66025.79
Dec, 2051	316.37	1684.88	64340.92
Jan, 2052	308.30	1692.95	62647.97
Feb, 2052	300.19	1701.06	60946.90
Mar, 2052	292.04	1709.21	59237.69
Apr, 2052	283.85	1717.40	57520.29
May, 2052	275.62	1725.63	55794.66
Jun, 2052	267.35	1733.90	54060.76
Jul, 2052	259.04	1742.21	52318.55
Aug, 2052	250.69	1750.56	50567.99
Sep, 2052	242.30	1758.95	48809.05
Oct, 2052	233.88	1767.37	47041.67
Nov, 2052	225.41	1775.84	45265.83
Dec, 2052	216.90	1784.35	43481.48
Jan, 2053	208.35	1792.90	41688.58
Feb, 2053	199.76	1801.49	39887.09
Mar, 2053	191.13	1810.12	38076.96
Apr, 2053	182.45	1818.80	36258.16
May, 2053	173.74	1827.51	34430.65
Jun, 2053	164.98	1836.27	32594.38
Jul, 2053	156.18	1845.07	30749.31
Aug, 2053	147.34	1853.91	28895.40
Sep, 2053	138.46	1862.79	27032.61
Oct, 2053	129.53	1871.72	25160.89
Nov, 2053	120.56	1880.69	23280.20
Dec, 2053	111.55	1889.70	21390.50
Jan, 2054	102.50	1898.75	19491.75
Feb, 2054	93.40	1907.85	17583.90
Mar, 2054	84.26	1916.99	15666.90
Apr, 2054	75.07	1926.18	13740.73
May, 2054	65.84	1935.41	11805.32
Jun, 2054	56.57	1944.68	9860.63
Jul, 2054	47.25	1954.00	7906.63
Aug, 2054	37.89	1963.36	5943.27
Sep, 2054	28.48	1972.77	3970.50
Oct, 2054	19.03	1982.22	1988.27
Nov, 2054	9.53	1991.72	0