Mortgage Parameters

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

Mortgage Summary

Property Total:	$484,000
Down Payment	$145,200
Mortgage Amount:	$338,800
Mortgage Payment:	$1,977.14 / month
Estimated Tax:	+ $268.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,246.03 / month
Total Interest Paid:	$372,970.80 over 30 years
Total Tax Paid:	$96,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	1623.42	353.72	338446.28
Feb, 2025	1621.72	355.42	338090.86
Mar, 2025	1620.02	357.12	337733.74
Apr, 2025	1618.31	358.83	337374.90
May, 2025	1616.59	360.55	337014.35
Jun, 2025	1614.86	362.28	336652.07
Jul, 2025	1613.12	364.02	336288.06
Aug, 2025	1611.38	365.76	335922.30
Sep, 2025	1609.63	367.51	335554.79
Oct, 2025	1607.87	369.27	335185.51
Nov, 2025	1606.10	371.04	334814.47
Dec, 2025	1604.32	372.82	334441.65
Jan, 2026	1602.53	374.61	334067.04
Feb, 2026	1600.74	376.40	333690.64
Mar, 2026	1598.93	378.21	333312.43
Apr, 2026	1597.12	380.02	332932.42
May, 2026	1595.30	381.84	332550.58
Jun, 2026	1593.47	383.67	332166.91
Jul, 2026	1591.63	385.51	331781.40
Aug, 2026	1589.79	387.35	331394.05
Sep, 2026	1587.93	389.21	331004.84
Oct, 2026	1586.06	391.08	330613.76
Nov, 2026	1584.19	392.95	330220.81
Dec, 2026	1582.31	394.83	329825.98
Jan, 2027	1580.42	396.72	329429.26
Feb, 2027	1578.52	398.62	329030.63
Mar, 2027	1576.61	400.53	328630.10
Apr, 2027	1574.69	402.45	328227.64
May, 2027	1572.76	404.38	327823.26
Jun, 2027	1570.82	406.32	327416.94
Jul, 2027	1568.87	408.27	327008.67
Aug, 2027	1566.92	410.22	326598.45
Sep, 2027	1564.95	412.19	326186.26
Oct, 2027	1562.98	414.16	325772.10
Nov, 2027	1560.99	416.15	325355.95
Dec, 2027	1559.00	418.14	324937.81
Jan, 2028	1556.99	420.15	324517.66
Feb, 2028	1554.98	422.16	324095.50
Mar, 2028	1552.96	424.18	323671.32
Apr, 2028	1550.93	426.21	323245.10
May, 2028	1548.88	428.26	322816.85
Jun, 2028	1546.83	430.31	322386.54
Jul, 2028	1544.77	432.37	321954.16
Aug, 2028	1542.70	434.44	321519.72
Sep, 2028	1540.62	436.52	321083.20
Oct, 2028	1538.52	438.62	320644.58
Nov, 2028	1536.42	440.72	320203.86
Dec, 2028	1534.31	442.83	319761.03
Jan, 2029	1532.19	444.95	319316.08
Feb, 2029	1530.06	447.08	318869.00
Mar, 2029	1527.91	449.23	318419.77
Apr, 2029	1525.76	451.38	317968.39
May, 2029	1523.60	453.54	317514.85
Jun, 2029	1521.43	455.71	317059.14
Jul, 2029	1519.24	457.90	316601.24
Aug, 2029	1517.05	460.09	316141.15
Sep, 2029	1514.84	462.30	315678.85
Oct, 2029	1512.63	464.51	315214.34
Nov, 2029	1510.40	466.74	314747.60
Dec, 2029	1508.17	468.97	314278.62
Jan, 2030	1505.92	471.22	313807.40
Feb, 2030	1503.66	473.48	313333.92
Mar, 2030	1501.39	475.75	312858.17
Apr, 2030	1499.11	478.03	312380.15
May, 2030	1496.82	480.32	311899.83
Jun, 2030	1494.52	482.62	311417.21
Jul, 2030	1492.21	484.93	310932.28
Aug, 2030	1489.88	487.26	310445.02
Sep, 2030	1487.55	489.59	309955.43
Oct, 2030	1485.20	491.94	309463.49
Nov, 2030	1482.85	494.29	308969.20
Dec, 2030	1480.48	496.66	308472.54
Jan, 2031	1478.10	499.04	307973.49
Feb, 2031	1475.71	501.43	307472.06
Mar, 2031	1473.30	503.84	306968.22
Apr, 2031	1470.89	506.25	306461.97
May, 2031	1468.46	508.68	305953.30
Jun, 2031	1466.03	511.11	305442.18
Jul, 2031	1463.58	513.56	304928.62
Aug, 2031	1461.12	516.02	304412.60
Sep, 2031	1458.64	518.50	303894.10
Oct, 2031	1456.16	520.98	303373.12
Nov, 2031	1453.66	523.48	302849.64
Dec, 2031	1451.15	525.99	302323.66
Jan, 2032	1448.63	528.51	301795.15
Feb, 2032	1446.10	531.04	301264.11
Mar, 2032	1443.56	533.58	300730.53
Apr, 2032	1441.00	536.14	300194.39
May, 2032	1438.43	538.71	299655.68
Jun, 2032	1435.85	541.29	299114.39
Jul, 2032	1433.26	543.88	298570.51
Aug, 2032	1430.65	546.49	298024.02
Sep, 2032	1428.03	549.11	297474.91
Oct, 2032	1425.40	551.74	296923.17
Nov, 2032	1422.76	554.38	296368.79
Dec, 2032	1420.10	557.04	295811.75
Jan, 2033	1417.43	559.71	295252.04
Feb, 2033	1414.75	562.39	294689.65
Mar, 2033	1412.05	565.09	294124.56
Apr, 2033	1409.35	567.79	293556.77
May, 2033	1406.63	570.51	292986.26
Jun, 2033	1403.89	573.25	292413.01
Jul, 2033	1401.15	575.99	291837.01
Aug, 2033	1398.39	578.75	291258.26
Sep, 2033	1395.61	581.53	290676.73
Oct, 2033	1392.83	584.31	290092.42
Nov, 2033	1390.03	587.11	289505.30
Dec, 2033	1387.21	589.93	288915.38
Jan, 2034	1384.39	592.75	288322.62
Feb, 2034	1381.55	595.59	287727.03
Mar, 2034	1378.69	598.45	287128.58
Apr, 2034	1375.82	601.32	286527.27
May, 2034	1372.94	604.20	285923.07
Jun, 2034	1370.05	607.09	285315.98
Jul, 2034	1367.14	610.00	284705.98
Aug, 2034	1364.22	612.92	284093.05
Sep, 2034	1361.28	615.86	283477.19
Oct, 2034	1358.33	618.81	282858.38
Nov, 2034	1355.36	621.78	282236.60
Dec, 2034	1352.38	624.76	281611.85
Jan, 2035	1349.39	627.75	280984.10
Feb, 2035	1346.38	630.76	280353.34
Mar, 2035	1343.36	633.78	279719.56
Apr, 2035	1340.32	636.82	279082.74
May, 2035	1337.27	639.87	278442.87
Jun, 2035	1334.21	642.93	277799.94
Jul, 2035	1331.12	646.02	277153.92
Aug, 2035	1328.03	649.11	276504.81
Sep, 2035	1324.92	652.22	275852.59
Oct, 2035	1321.79	655.35	275197.24
Nov, 2035	1318.65	658.49	274538.76
Dec, 2035	1315.50	661.64	273877.12
Jan, 2036	1312.33	664.81	273212.30
Feb, 2036	1309.14	668.00	272544.31
Mar, 2036	1305.94	671.20	271873.11
Apr, 2036	1302.73	674.41	271198.69
May, 2036	1299.49	677.65	270521.05
Jun, 2036	1296.25	680.89	269840.15
Jul, 2036	1292.98	684.16	269156.00
Aug, 2036	1289.71	687.43	268468.56
Sep, 2036	1286.41	690.73	267777.84
Oct, 2036	1283.10	694.04	267083.80
Nov, 2036	1279.78	697.36	266386.43
Dec, 2036	1276.43	700.71	265685.73
Jan, 2037	1273.08	704.06	264981.67
Feb, 2037	1269.70	707.44	264274.23
Mar, 2037	1266.31	710.83	263563.40
Apr, 2037	1262.91	714.23	262849.17
May, 2037	1259.49	717.65	262131.52
Jun, 2037	1256.05	721.09	261410.42
Jul, 2037	1252.59	724.55	260685.88
Aug, 2037	1249.12	728.02	259957.86
Sep, 2037	1245.63	731.51	259226.35
Oct, 2037	1242.13	735.01	258491.33
Nov, 2037	1238.60	738.54	257752.80
Dec, 2037	1235.07	742.07	257010.72
Jan, 2038	1231.51	745.63	256265.09
Feb, 2038	1227.94	749.20	255515.89
Mar, 2038	1224.35	752.79	254763.10
Apr, 2038	1220.74	756.40	254006.70
May, 2038	1217.12	760.02	253246.67
Jun, 2038	1213.47	763.67	252483.01
Jul, 2038	1209.81	767.33	251715.68
Aug, 2038	1206.14	771.00	250944.68
Sep, 2038	1202.44	774.70	250169.98
Oct, 2038	1198.73	778.41	249391.57
Nov, 2038	1195.00	782.14	248609.43
Dec, 2038	1191.25	785.89	247823.55
Jan, 2039	1187.49	789.65	247033.90
Feb, 2039	1183.70	793.44	246240.46
Mar, 2039	1179.90	797.24	245443.22
Apr, 2039	1176.08	801.06	244642.16
May, 2039	1172.24	804.90	243837.27
Jun, 2039	1168.39	808.75	243028.51
Jul, 2039	1164.51	812.63	242215.89
Aug, 2039	1160.62	816.52	241399.36
Sep, 2039	1156.71	820.43	240578.93
Oct, 2039	1152.77	824.37	239754.56
Nov, 2039	1148.82	828.32	238926.25
Dec, 2039	1144.85	832.29	238093.96
Jan, 2040	1140.87	836.27	237257.69
Feb, 2040	1136.86	840.28	236417.41
Mar, 2040	1132.83	844.31	235573.10
Apr, 2040	1128.79	848.35	234724.75
May, 2040	1124.72	852.42	233872.33
Jun, 2040	1120.64	856.50	233015.83
Jul, 2040	1116.53	860.61	232155.22
Aug, 2040	1112.41	864.73	231290.50
Sep, 2040	1108.27	868.87	230421.62
Oct, 2040	1104.10	873.04	229548.59
Nov, 2040	1099.92	877.22	228671.37
Dec, 2040	1095.72	881.42	227789.94
Jan, 2041	1091.49	885.65	226904.30
Feb, 2041	1087.25	889.89	226014.41
Mar, 2041	1082.99	894.15	225120.25
Apr, 2041	1078.70	898.44	224221.81
May, 2041	1074.40	902.74	223319.07
Jun, 2041	1070.07	907.07	222412.00
Jul, 2041	1065.72	911.42	221500.58
Aug, 2041	1061.36	915.78	220584.80
Sep, 2041	1056.97	920.17	219664.63
Oct, 2041	1052.56	924.58	218740.05
Nov, 2041	1048.13	929.01	217811.04
Dec, 2041	1043.68	933.46	216877.58
Jan, 2042	1039.21	937.93	215939.64
Feb, 2042	1034.71	942.43	214997.21
Mar, 2042	1030.19	946.95	214050.27
Apr, 2042	1025.66	951.48	213098.79
May, 2042	1021.10	956.04	212142.74
Jun, 2042	1016.52	960.62	211182.12
Jul, 2042	1011.91	965.23	210216.90
Aug, 2042	1007.29	969.85	209247.04
Sep, 2042	1002.64	974.50	208272.55
Oct, 2042	997.97	979.17	207293.38
Nov, 2042	993.28	983.86	206309.52
Dec, 2042	988.57	988.57	205320.95
Jan, 2043	983.83	993.31	204327.64
Feb, 2043	979.07	998.07	203329.57
Mar, 2043	974.29	1002.85	202326.71
Apr, 2043	969.48	1007.66	201319.06
May, 2043	964.65	1012.49	200306.57
Jun, 2043	959.80	1017.34	199289.23
Jul, 2043	954.93	1022.21	198267.02
Aug, 2043	950.03	1027.11	197239.91
Sep, 2043	945.11	1032.03	196207.88
Oct, 2043	940.16	1036.98	195170.90
Nov, 2043	935.19	1041.95	194128.95
Dec, 2043	930.20	1046.94	193082.01
Jan, 2044	925.18	1051.96	192030.06
Feb, 2044	920.14	1057.00	190973.06
Mar, 2044	915.08	1062.06	189911.00
Apr, 2044	909.99	1067.15	188843.85
May, 2044	904.88	1072.26	187771.59
Jun, 2044	899.74	1077.40	186694.19
Jul, 2044	894.58	1082.56	185611.62
Aug, 2044	889.39	1087.75	184523.87
Sep, 2044	884.18	1092.96	183430.91
Oct, 2044	878.94	1098.20	182332.71
Nov, 2044	873.68	1103.46	181229.25
Dec, 2044	868.39	1108.75	180120.50
Jan, 2045	863.08	1114.06	179006.44
Feb, 2045	857.74	1119.40	177887.03
Mar, 2045	852.38	1124.76	176762.27
Apr, 2045	846.99	1130.15	175632.12
May, 2045	841.57	1135.57	174496.55
Jun, 2045	836.13	1141.01	173355.54
Jul, 2045	830.66	1146.48	172209.06
Aug, 2045	825.17	1151.97	171057.09
Sep, 2045	819.65	1157.49	169899.59
Oct, 2045	814.10	1163.04	168736.56
Nov, 2045	808.53	1168.61	167567.95
Dec, 2045	802.93	1174.21	166393.74
Jan, 2046	797.30	1179.84	165213.90
Feb, 2046	791.65	1185.49	164028.41
Mar, 2046	785.97	1191.17	162837.24
Apr, 2046	780.26	1196.88	161640.36
May, 2046	774.53	1202.61	160437.75
Jun, 2046	768.76	1208.38	159229.37
Jul, 2046	762.97	1214.17	158015.21
Aug, 2046	757.16	1219.98	156795.22
Sep, 2046	751.31	1225.83	155569.39
Oct, 2046	745.44	1231.70	154337.69
Nov, 2046	739.53	1237.61	153100.08
Dec, 2046	733.60	1243.54	151856.55
Jan, 2047	727.65	1249.49	150607.05
Feb, 2047	721.66	1255.48	149351.57
Mar, 2047	715.64	1261.50	148090.08
Apr, 2047	709.60	1267.54	146822.53
May, 2047	703.52	1273.62	145548.92
Jun, 2047	697.42	1279.72	144269.20
Jul, 2047	691.29	1285.85	142983.35
Aug, 2047	685.13	1292.01	141691.34
Sep, 2047	678.94	1298.20	140393.14
Oct, 2047	672.72	1304.42	139088.71
Nov, 2047	666.47	1310.67	137778.04
Dec, 2047	660.19	1316.95	136461.09
Jan, 2048	653.88	1323.26	135137.82
Feb, 2048	647.54	1329.60	133808.22
Mar, 2048	641.16	1335.98	132472.24
Apr, 2048	634.76	1342.38	131129.87
May, 2048	628.33	1348.81	129781.06
Jun, 2048	621.87	1355.27	128425.78
Jul, 2048	615.37	1361.77	127064.02
Aug, 2048	608.85	1368.29	125695.73
Sep, 2048	602.29	1374.85	124320.88
Oct, 2048	595.70	1381.44	122939.44
Nov, 2048	589.08	1388.06	121551.39
Dec, 2048	582.43	1394.71	120156.68
Jan, 2049	575.75	1401.39	118755.29
Feb, 2049	569.04	1408.10	117347.19
Mar, 2049	562.29	1414.85	115932.34
Apr, 2049	555.51	1421.63	114510.70
May, 2049	548.70	1428.44	113082.26
Jun, 2049	541.85	1435.29	111646.97
Jul, 2049	534.98	1442.16	110204.81
Aug, 2049	528.06	1449.08	108755.73
Sep, 2049	521.12	1456.02	107299.72
Oct, 2049	514.14	1463.00	105836.72
Nov, 2049	507.13	1470.01	104366.71
Dec, 2049	500.09	1477.05	102889.66
Jan, 2050	493.01	1484.13	101405.54
Feb, 2050	485.90	1491.24	99914.30
Mar, 2050	478.76	1498.38	98415.92
Apr, 2050	471.58	1505.56	96910.35
May, 2050	464.36	1512.78	95397.57
Jun, 2050	457.11	1520.03	93877.55
Jul, 2050	449.83	1527.31	92350.24
Aug, 2050	442.51	1534.63	90815.61
Sep, 2050	435.16	1541.98	89273.63
Oct, 2050	427.77	1549.37	87724.26
Nov, 2050	420.35	1556.79	86167.46
Dec, 2050	412.89	1564.25	84603.21
Jan, 2051	405.39	1571.75	83031.46
Feb, 2051	397.86	1579.28	81452.18
Mar, 2051	390.29	1586.85	79865.33
Apr, 2051	382.69	1594.45	78270.88
May, 2051	375.05	1602.09	76668.78
Jun, 2051	367.37	1609.77	75059.02
Jul, 2051	359.66	1617.48	73441.53
Aug, 2051	351.91	1625.23	71816.30
Sep, 2051	344.12	1633.02	70183.28
Oct, 2051	336.29	1640.85	68542.44
Nov, 2051	328.43	1648.71	66893.73
Dec, 2051	320.53	1656.61	65237.12
Jan, 2052	312.59	1664.55	63572.57
Feb, 2052	304.62	1672.52	61900.05
Mar, 2052	296.60	1680.54	60219.52
Apr, 2052	288.55	1688.59	58530.93
May, 2052	280.46	1696.68	56834.25
Jun, 2052	272.33	1704.81	55129.44
Jul, 2052	264.16	1712.98	53416.46
Aug, 2052	255.95	1721.19	51695.28
Sep, 2052	247.71	1729.43	49965.84
Oct, 2052	239.42	1737.72	48228.12
Nov, 2052	231.09	1746.05	46482.08
Dec, 2052	222.73	1754.41	44727.66
Jan, 2053	214.32	1762.82	42964.84
Feb, 2053	205.87	1771.27	41193.58
Mar, 2053	197.39	1779.75	39413.82
Apr, 2053	188.86	1788.28	37625.54
May, 2053	180.29	1796.85	35828.69
Jun, 2053	171.68	1805.46	34023.23
Jul, 2053	163.03	1814.11	32209.12
Aug, 2053	154.34	1822.80	30386.31
Sep, 2053	145.60	1831.54	28554.77
Oct, 2053	136.82	1840.32	26714.46
Nov, 2053	128.01	1849.13	24865.32
Dec, 2053	119.15	1857.99	23007.33
Jan, 2054	110.24	1866.90	21140.43
Feb, 2054	101.30	1875.84	19264.59
Mar, 2054	92.31	1884.83	17379.76
Apr, 2054	83.28	1893.86	15485.90
May, 2054	74.20	1902.94	13582.96
Jun, 2054	65.09	1912.05	11670.91
Jul, 2054	55.92	1921.22	9749.69
Aug, 2054	46.72	1930.42	7819.27
Sep, 2054	37.47	1939.67	5879.60
Oct, 2054	28.17	1948.97	3930.63
Nov, 2054	18.83	1958.31	1972.32
Dec, 2054	9.45	1967.69	4.63