Mortgage Parameters

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

Mortgage Summary

Property Total:	$483,960
Down Payment	$145,188
Mortgage Amount:	$338,772
Mortgage Payment:	$1,976.98 / month
Estimated Tax:	+ $268.87 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,245.85 / month
Total Interest Paid:	$372,942.00 over 30 years
Total Tax Paid:	$96,792.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	1623.28	353.70	338418.30
May, 2025	1621.59	355.39	338062.91
Jun, 2025	1619.88	357.10	337705.81
Jul, 2025	1618.17	358.81	337347.01
Aug, 2025	1616.45	360.53	336986.48
Sep, 2025	1614.73	362.25	336624.23
Oct, 2025	1612.99	363.99	336260.24
Nov, 2025	1611.25	365.73	335894.51
Dec, 2025	1609.49	367.49	335527.02
Jan, 2026	1607.73	369.25	335157.78
Feb, 2026	1605.96	371.02	334786.76
Mar, 2026	1604.19	372.79	334413.97
Apr, 2026	1602.40	374.58	334039.39
May, 2026	1600.61	376.37	333663.01
Jun, 2026	1598.80	378.18	333284.83
Jul, 2026	1596.99	379.99	332904.84
Aug, 2026	1595.17	381.81	332523.03
Sep, 2026	1593.34	383.64	332139.39
Oct, 2026	1591.50	385.48	331753.91
Nov, 2026	1589.65	387.33	331366.59
Dec, 2026	1587.80	389.18	330977.41
Jan, 2027	1585.93	391.05	330586.36
Feb, 2027	1584.06	392.92	330193.44
Mar, 2027	1582.18	394.80	329798.64
Apr, 2027	1580.29	396.69	329401.94
May, 2027	1578.38	398.60	329003.35
Jun, 2027	1576.47	400.51	328602.84
Jul, 2027	1574.56	402.42	328200.42
Aug, 2027	1572.63	404.35	327796.06
Sep, 2027	1570.69	406.29	327389.77
Oct, 2027	1568.74	408.24	326981.53
Nov, 2027	1566.79	410.19	326571.34
Dec, 2027	1564.82	412.16	326159.18
Jan, 2028	1562.85	414.13	325745.05
Feb, 2028	1560.86	416.12	325328.93
Mar, 2028	1558.87	418.11	324910.82
Apr, 2028	1556.86	420.12	324490.70
May, 2028	1554.85	422.13	324068.57
Jun, 2028	1552.83	424.15	323644.42
Jul, 2028	1550.80	426.18	323218.24
Aug, 2028	1548.75	428.23	322790.01
Sep, 2028	1546.70	430.28	322359.73
Oct, 2028	1544.64	432.34	321927.40
Nov, 2028	1542.57	434.41	321492.98
Dec, 2028	1540.49	436.49	321056.49
Jan, 2029	1538.40	438.58	320617.91
Feb, 2029	1536.29	440.69	320177.22
Mar, 2029	1534.18	442.80	319734.42
Apr, 2029	1532.06	444.92	319289.50
May, 2029	1529.93	447.05	318842.45
Jun, 2029	1527.79	449.19	318393.26
Jul, 2029	1525.63	451.35	317941.91
Aug, 2029	1523.47	453.51	317488.41
Sep, 2029	1521.30	455.68	317032.72
Oct, 2029	1519.12	457.86	316574.86
Nov, 2029	1516.92	460.06	316114.80
Dec, 2029	1514.72	462.26	315652.54
Jan, 2030	1512.50	464.48	315188.06
Feb, 2030	1510.28	466.70	314721.36
Mar, 2030	1508.04	468.94	314252.42
Apr, 2030	1505.79	471.19	313781.23
May, 2030	1503.54	473.44	313307.78
Jun, 2030	1501.27	475.71	312832.07
Jul, 2030	1498.99	477.99	312354.08
Aug, 2030	1496.70	480.28	311873.79
Sep, 2030	1494.40	482.58	311391.21
Oct, 2030	1492.08	484.90	310906.31
Nov, 2030	1489.76	487.22	310419.09
Dec, 2030	1487.42	489.56	309929.54
Jan, 2031	1485.08	491.90	309437.63
Feb, 2031	1482.72	494.26	308943.38
Mar, 2031	1480.35	496.63	308446.75
Apr, 2031	1477.97	499.01	307947.74
May, 2031	1475.58	501.40	307446.35
Jun, 2031	1473.18	503.80	306942.55
Jul, 2031	1470.77	506.21	306436.33
Aug, 2031	1468.34	508.64	305927.69
Sep, 2031	1465.90	511.08	305416.62
Oct, 2031	1463.45	513.53	304903.09
Nov, 2031	1460.99	515.99	304387.11
Dec, 2031	1458.52	518.46	303868.65
Jan, 2032	1456.04	520.94	303347.71
Feb, 2032	1453.54	523.44	302824.27
Mar, 2032	1451.03	525.95	302298.32
Apr, 2032	1448.51	528.47	301769.85
May, 2032	1445.98	531.00	301238.85
Jun, 2032	1443.44	533.54	300705.31
Jul, 2032	1440.88	536.10	300169.21
Aug, 2032	1438.31	538.67	299630.54
Sep, 2032	1435.73	541.25	299089.29
Oct, 2032	1433.14	543.84	298545.45
Nov, 2032	1430.53	546.45	297999.00
Dec, 2032	1427.91	549.07	297449.93
Jan, 2033	1425.28	551.70	296898.23
Feb, 2033	1422.64	554.34	296343.89
Mar, 2033	1419.98	557.00	295786.89
Apr, 2033	1417.31	559.67	295227.22
May, 2033	1414.63	562.35	294664.87
Jun, 2033	1411.94	565.04	294099.83
Jul, 2033	1409.23	567.75	293532.07
Aug, 2033	1406.51	570.47	292961.60
Sep, 2033	1403.77	573.21	292388.40
Oct, 2033	1401.03	575.95	291812.44
Nov, 2033	1398.27	578.71	291233.73
Dec, 2033	1395.49	581.49	290652.25
Jan, 2034	1392.71	584.27	290067.98
Feb, 2034	1389.91	587.07	289480.90
Mar, 2034	1387.10	589.88	288891.02
Apr, 2034	1384.27	592.71	288298.31
May, 2034	1381.43	595.55	287702.76
Jun, 2034	1378.58	598.40	287104.35
Jul, 2034	1375.71	601.27	286503.08
Aug, 2034	1372.83	604.15	285898.93
Sep, 2034	1369.93	607.05	285291.88
Oct, 2034	1367.02	609.96	284681.93
Nov, 2034	1364.10	612.88	284069.05
Dec, 2034	1361.16	615.82	283453.23
Jan, 2035	1358.21	618.77	282834.47
Feb, 2035	1355.25	621.73	282212.73
Mar, 2035	1352.27	624.71	281588.02
Apr, 2035	1349.28	627.70	280960.32
May, 2035	1346.27	630.71	280329.61
Jun, 2035	1343.25	633.73	279695.87
Jul, 2035	1340.21	636.77	279059.10
Aug, 2035	1337.16	639.82	278419.28
Sep, 2035	1334.09	642.89	277776.39
Oct, 2035	1331.01	645.97	277130.42
Nov, 2035	1327.92	649.06	276481.36
Dec, 2035	1324.81	652.17	275829.19
Jan, 2036	1321.68	655.30	275173.89
Feb, 2036	1318.54	658.44	274515.45
Mar, 2036	1315.39	661.59	273853.86
Apr, 2036	1312.22	664.76	273189.09
May, 2036	1309.03	667.95	272521.15
Jun, 2036	1305.83	671.15	271850.00
Jul, 2036	1302.61	674.37	271175.63
Aug, 2036	1299.38	677.60	270498.03
Sep, 2036	1296.14	680.84	269817.19
Oct, 2036	1292.87	684.11	269133.08
Nov, 2036	1289.60	687.38	268445.70
Dec, 2036	1286.30	690.68	267755.02
Jan, 2037	1282.99	693.99	267061.03
Feb, 2037	1279.67	697.31	266363.72
Mar, 2037	1276.33	700.65	265663.07
Apr, 2037	1272.97	704.01	264959.06
May, 2037	1269.60	707.38	264251.67
Jun, 2037	1266.21	710.77	263540.90
Jul, 2037	1262.80	714.18	262826.72
Aug, 2037	1259.38	717.60	262109.12
Sep, 2037	1255.94	721.04	261388.08
Oct, 2037	1252.48	724.50	260663.58
Nov, 2037	1249.01	727.97	259935.61
Dec, 2037	1245.52	731.46	259204.16
Jan, 2038	1242.02	734.96	258469.20
Feb, 2038	1238.50	738.48	257730.72
Mar, 2038	1234.96	742.02	256988.70
Apr, 2038	1231.40	745.58	256243.12
May, 2038	1227.83	749.15	255493.97
Jun, 2038	1224.24	752.74	254741.23
Jul, 2038	1220.64	756.34	253984.89
Aug, 2038	1217.01	759.97	253224.92
Sep, 2038	1213.37	763.61	252461.31
Oct, 2038	1209.71	767.27	251694.04
Nov, 2038	1206.03	770.95	250923.09
Dec, 2038	1202.34	774.64	250148.45
Jan, 2039	1198.63	778.35	249370.10
Feb, 2039	1194.90	782.08	248588.02
Mar, 2039	1191.15	785.83	247802.19
Apr, 2039	1187.39	789.59	247012.60
May, 2039	1183.60	793.38	246219.22
Jun, 2039	1179.80	797.18	245422.04
Jul, 2039	1175.98	801.00	244621.04
Aug, 2039	1172.14	804.84	243816.20
Sep, 2039	1168.29	808.69	243007.51
Oct, 2039	1164.41	812.57	242194.94
Nov, 2039	1160.52	816.46	241378.48
Dec, 2039	1156.61	820.37	240558.10
Jan, 2040	1152.67	824.31	239733.80
Feb, 2040	1148.72	828.26	238905.54
Mar, 2040	1144.76	832.22	238073.32
Apr, 2040	1140.77	836.21	237237.10
May, 2040	1136.76	840.22	236396.89
Jun, 2040	1132.74	844.24	235552.64
Jul, 2040	1128.69	848.29	234704.35
Aug, 2040	1124.63	852.35	233852.00
Sep, 2040	1120.54	856.44	232995.56
Oct, 2040	1116.44	860.54	232135.01
Nov, 2040	1112.31	864.67	231270.35
Dec, 2040	1108.17	868.81	230401.54
Jan, 2041	1104.01	872.97	229528.56
Feb, 2041	1099.82	877.16	228651.41
Mar, 2041	1095.62	881.36	227770.05
Apr, 2041	1091.40	885.58	226884.47
May, 2041	1087.15	889.83	225994.64
Jun, 2041	1082.89	894.09	225100.55
Jul, 2041	1078.61	898.37	224202.18
Aug, 2041	1074.30	902.68	223299.50
Sep, 2041	1069.98	907.00	222392.50
Oct, 2041	1065.63	911.35	221481.15
Nov, 2041	1061.26	915.72	220565.43
Dec, 2041	1056.88	920.10	219645.33
Jan, 2042	1052.47	924.51	218720.82
Feb, 2042	1048.04	928.94	217791.88
Mar, 2042	1043.59	933.39	216858.48
Apr, 2042	1039.11	937.87	215920.61
May, 2042	1034.62	942.36	214978.25
Jun, 2042	1030.10	946.88	214031.38
Jul, 2042	1025.57	951.41	213079.97
Aug, 2042	1021.01	955.97	212123.99
Sep, 2042	1016.43	960.55	211163.44
Oct, 2042	1011.82	965.16	210198.29
Nov, 2042	1007.20	969.78	209228.51
Dec, 2042	1002.55	974.43	208254.08
Jan, 2043	997.88	979.10	207274.98
Feb, 2043	993.19	983.79	206291.20
Mar, 2043	988.48	988.50	205302.69
Apr, 2043	983.74	993.24	204309.46
May, 2043	978.98	998.00	203311.46
Jun, 2043	974.20	1002.78	202308.68
Jul, 2043	969.40	1007.58	201301.10
Aug, 2043	964.57	1012.41	200288.68
Sep, 2043	959.72	1017.26	199271.42
Oct, 2043	954.84	1022.14	198249.28
Nov, 2043	949.94	1027.04	197222.25
Dec, 2043	945.02	1031.96	196190.29
Jan, 2044	940.08	1036.90	195153.39
Feb, 2044	935.11	1041.87	194111.52
Mar, 2044	930.12	1046.86	193064.66
Apr, 2044	925.10	1051.88	192012.78
May, 2044	920.06	1056.92	190955.86
Jun, 2044	915.00	1061.98	189893.88
Jul, 2044	909.91	1067.07	188826.80
Aug, 2044	904.80	1072.18	187754.62
Sep, 2044	899.66	1077.32	186677.30
Oct, 2044	894.50	1082.48	185594.81
Nov, 2044	889.31	1087.67	184507.14
Dec, 2044	884.10	1092.88	183414.26
Jan, 2045	878.86	1098.12	182316.14
Feb, 2045	873.60	1103.38	181212.76
Mar, 2045	868.31	1108.67	180104.09
Apr, 2045	863.00	1113.98	178990.11
May, 2045	857.66	1119.32	177870.79
Jun, 2045	852.30	1124.68	176746.10
Jul, 2045	846.91	1130.07	175616.03
Aug, 2045	841.49	1135.49	174480.55
Sep, 2045	836.05	1140.93	173339.62
Oct, 2045	830.59	1146.39	172193.22
Nov, 2045	825.09	1151.89	171041.34
Dec, 2045	819.57	1157.41	169883.93
Jan, 2046	814.03	1162.95	168720.98
Feb, 2046	808.45	1168.53	167552.45
Mar, 2046	802.86	1174.12	166378.33
Apr, 2046	797.23	1179.75	165198.58
May, 2046	791.58	1185.40	164013.17
Jun, 2046	785.90	1191.08	162822.09
Jul, 2046	780.19	1196.79	161625.30
Aug, 2046	774.45	1202.53	160422.77
Sep, 2046	768.69	1208.29	159214.49
Oct, 2046	762.90	1214.08	158000.41
Nov, 2046	757.09	1219.89	156780.51
Dec, 2046	751.24	1225.74	155554.77
Jan, 2047	745.37	1231.61	154323.16
Feb, 2047	739.47	1237.51	153085.65
Mar, 2047	733.54	1243.44	151842.20
Apr, 2047	727.58	1249.40	150592.80
May, 2047	721.59	1255.39	149337.41
Jun, 2047	715.58	1261.40	148076.00
Jul, 2047	709.53	1267.45	146808.55
Aug, 2047	703.46	1273.52	145535.03
Sep, 2047	697.36	1279.62	144255.41
Oct, 2047	691.22	1285.76	142969.65
Nov, 2047	685.06	1291.92	141677.73
Dec, 2047	678.87	1298.11	140379.63
Jan, 2048	672.65	1304.33	139075.30
Feb, 2048	666.40	1310.58	137764.72
Mar, 2048	660.12	1316.86	136447.86
Apr, 2048	653.81	1323.17	135124.70
May, 2048	647.47	1329.51	133795.19
Jun, 2048	641.10	1335.88	132459.31
Jul, 2048	634.70	1342.28	131117.03
Aug, 2048	628.27	1348.71	129768.32
Sep, 2048	621.81	1355.17	128413.15
Oct, 2048	615.31	1361.67	127051.48
Nov, 2048	608.79	1368.19	125683.29
Dec, 2048	602.23	1374.75	124308.54
Jan, 2049	595.65	1381.33	122927.21
Feb, 2049	589.03	1387.95	121539.25
Mar, 2049	582.38	1394.60	120144.65
Apr, 2049	575.69	1401.29	118743.36
May, 2049	568.98	1408.00	117335.36
Jun, 2049	562.23	1414.75	115920.61
Jul, 2049	555.45	1421.53	114499.09
Aug, 2049	548.64	1428.34	113070.75
Sep, 2049	541.80	1435.18	111635.56
Oct, 2049	534.92	1442.06	110193.50
Nov, 2049	528.01	1448.97	108744.53
Dec, 2049	521.07	1455.91	107288.62
Jan, 2050	514.09	1462.89	105825.73
Feb, 2050	507.08	1469.90	104355.84
Mar, 2050	500.04	1476.94	102878.89
Apr, 2050	492.96	1484.02	101394.88
May, 2050	485.85	1491.13	99903.75
Jun, 2050	478.71	1498.27	98405.47
Jul, 2050	471.53	1505.45	96900.02
Aug, 2050	464.31	1512.67	95387.35
Sep, 2050	457.06	1519.92	93867.43
Oct, 2050	449.78	1527.20	92340.24
Nov, 2050	442.46	1534.52	90805.72
Dec, 2050	435.11	1541.87	89263.85
Jan, 2051	427.72	1549.26	87714.59
Feb, 2051	420.30	1556.68	86157.91
Mar, 2051	412.84	1564.14	84593.77
Apr, 2051	405.35	1571.63	83022.14
May, 2051	397.81	1579.17	81442.97
Jun, 2051	390.25	1586.73	79856.24
Jul, 2051	382.64	1594.34	78261.90
Aug, 2051	375.00	1601.98	76659.93
Sep, 2051	367.33	1609.65	75050.28
Oct, 2051	359.62	1617.36	73432.91
Nov, 2051	351.87	1625.11	71807.80
Dec, 2051	344.08	1632.90	70174.90
Jan, 2052	336.25	1640.73	68534.17
Feb, 2052	328.39	1648.59	66885.59
Mar, 2052	320.49	1656.49	65229.10
Apr, 2052	312.56	1664.42	63564.68
May, 2052	304.58	1672.40	61892.28
Jun, 2052	296.57	1680.41	60211.86
Jul, 2052	288.52	1688.46	58523.40
Aug, 2052	280.42	1696.56	56826.84
Sep, 2052	272.30	1704.68	55122.16
Oct, 2052	264.13	1712.85	53409.31
Nov, 2052	255.92	1721.06	51688.24
Dec, 2052	247.67	1729.31	49958.94
Jan, 2053	239.39	1737.59	48221.34
Feb, 2053	231.06	1745.92	46475.42
Mar, 2053	222.69	1754.29	44721.14
Apr, 2053	214.29	1762.69	42958.45
May, 2053	205.84	1771.14	41187.31
Jun, 2053	197.36	1779.62	39407.69
Jul, 2053	188.83	1788.15	37619.54
Aug, 2053	180.26	1796.72	35822.82
Sep, 2053	171.65	1805.33	34017.49
Oct, 2053	163.00	1813.98	32203.51
Nov, 2053	154.31	1822.67	30380.84
Dec, 2053	145.57	1831.41	28549.43
Jan, 2054	136.80	1840.18	26709.25
Feb, 2054	127.98	1849.00	24860.25
Mar, 2054	119.12	1857.86	23002.39
Apr, 2054	110.22	1866.76	21135.63
May, 2054	101.27	1875.71	19259.93
Jun, 2054	92.29	1884.69	17375.24
Jul, 2054	83.26	1893.72	15481.51
Aug, 2054	74.18	1902.80	13578.71
Sep, 2054	65.06	1911.92	11666.80
Oct, 2054	55.90	1921.08	9745.72
Nov, 2054	46.70	1930.28	7815.44
Dec, 2054	37.45	1939.53	5875.91
Jan, 2055	28.16	1948.82	3927.08
Feb, 2055	18.82	1958.16	1968.92
Mar, 2055	9.43	1967.55	1.38