Mortgage Parameters

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

Mortgage Summary

Property Total:	$488,000
Down Payment	$146,400
Mortgage Amount:	$341,600
Mortgage Payment:	$1,993.48 / month
Estimated Tax:	+ $271.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $2,264.59 / month
Total Interest Paid:	$376,052.40 over 30 years
Total Tax Paid:	$97,600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	1636.83	356.65	341243.35
Jan, 2026	1635.12	358.36	340885.00
Feb, 2026	1633.41	360.07	340524.93
Mar, 2026	1631.68	361.80	340163.13
Apr, 2026	1629.95	363.53	339799.60
May, 2026	1628.21	365.27	339434.32
Jun, 2026	1626.46	367.02	339067.30
Jul, 2026	1624.70	368.78	338698.52
Aug, 2026	1622.93	370.55	338327.97
Sep, 2026	1621.15	372.33	337955.64
Oct, 2026	1619.37	374.11	337581.53
Nov, 2026	1617.58	375.90	337205.63
Dec, 2026	1615.78	377.70	336827.93
Jan, 2027	1613.97	379.51	336448.41
Feb, 2027	1612.15	381.33	336067.08
Mar, 2027	1610.32	383.16	335683.92
Apr, 2027	1608.49	384.99	335298.93
May, 2027	1606.64	386.84	334912.09
Jun, 2027	1604.79	388.69	334523.40
Jul, 2027	1602.92	390.56	334132.84
Aug, 2027	1601.05	392.43	333740.41
Sep, 2027	1599.17	394.31	333346.11
Oct, 2027	1597.28	396.20	332949.91
Nov, 2027	1595.38	398.10	332551.82
Dec, 2027	1593.48	400.00	332151.81
Jan, 2028	1591.56	401.92	331749.89
Feb, 2028	1589.63	403.85	331346.05
Mar, 2028	1587.70	405.78	330940.27
Apr, 2028	1585.76	407.72	330532.54
May, 2028	1583.80	409.68	330122.87
Jun, 2028	1581.84	411.64	329711.22
Jul, 2028	1579.87	413.61	329297.61
Aug, 2028	1577.88	415.60	328882.02
Sep, 2028	1575.89	417.59	328464.43
Oct, 2028	1573.89	419.59	328044.84
Nov, 2028	1571.88	421.60	327623.24
Dec, 2028	1569.86	423.62	327199.62
Jan, 2029	1567.83	425.65	326773.98
Feb, 2029	1565.79	427.69	326346.29
Mar, 2029	1563.74	429.74	325916.55
Apr, 2029	1561.68	431.80	325484.75
May, 2029	1559.61	433.87	325050.89
Jun, 2029	1557.54	435.94	324614.94
Jul, 2029	1555.45	438.03	324176.91
Aug, 2029	1553.35	440.13	323736.78
Sep, 2029	1551.24	442.24	323294.54
Oct, 2029	1549.12	444.36	322850.18
Nov, 2029	1546.99	446.49	322403.69
Dec, 2029	1544.85	448.63	321955.06
Jan, 2030	1542.70	450.78	321504.28
Feb, 2030	1540.54	452.94	321051.34
Mar, 2030	1538.37	455.11	320596.23
Apr, 2030	1536.19	457.29	320138.94
May, 2030	1534.00	459.48	319679.46
Jun, 2030	1531.80	461.68	319217.78
Jul, 2030	1529.59	463.89	318753.88
Aug, 2030	1527.36	466.12	318287.77
Sep, 2030	1525.13	468.35	317819.41
Oct, 2030	1522.88	470.60	317348.82
Nov, 2030	1520.63	472.85	316875.97
Dec, 2030	1518.36	475.12	316400.85
Jan, 2031	1516.09	477.39	315923.46
Feb, 2031	1513.80	479.68	315443.78
Mar, 2031	1511.50	481.98	314961.80
Apr, 2031	1509.19	484.29	314477.51
May, 2031	1506.87	486.61	313990.90
Jun, 2031	1504.54	488.94	313501.96
Jul, 2031	1502.20	491.28	313010.68
Aug, 2031	1499.84	493.64	312517.04
Sep, 2031	1497.48	496.00	312021.04
Oct, 2031	1495.10	498.38	311522.66
Nov, 2031	1492.71	500.77	311021.90
Dec, 2031	1490.31	503.17	310518.73
Jan, 2032	1487.90	505.58	310013.15
Feb, 2032	1485.48	508.00	309505.15
Mar, 2032	1483.05	510.43	308994.72
Apr, 2032	1480.60	512.88	308481.84
May, 2032	1478.14	515.34	307966.50
Jun, 2032	1475.67	517.81	307448.69
Jul, 2032	1473.19	520.29	306928.40
Aug, 2032	1470.70	522.78	306405.62
Sep, 2032	1468.19	525.29	305880.33
Oct, 2032	1465.68	527.80	305352.53
Nov, 2032	1463.15	530.33	304822.20
Dec, 2032	1460.61	532.87	304289.32
Jan, 2033	1458.05	535.43	303753.90
Feb, 2033	1455.49	537.99	303215.91
Mar, 2033	1452.91	540.57	302675.33
Apr, 2033	1450.32	543.16	302132.17
May, 2033	1447.72	545.76	301586.41
Jun, 2033	1445.10	548.38	301038.03
Jul, 2033	1442.47	551.01	300487.03
Aug, 2033	1439.83	553.65	299933.38
Sep, 2033	1437.18	556.30	299377.08
Oct, 2033	1434.52	558.96	298818.12
Nov, 2033	1431.84	561.64	298256.47
Dec, 2033	1429.15	564.33	297692.14
Jan, 2034	1426.44	567.04	297125.10
Feb, 2034	1423.72	569.76	296555.34
Mar, 2034	1420.99	572.49	295982.86
Apr, 2034	1418.25	575.23	295407.63
May, 2034	1415.49	577.99	294829.64
Jun, 2034	1412.73	580.75	294248.89
Jul, 2034	1409.94	583.54	293665.35
Aug, 2034	1407.15	586.33	293079.02
Sep, 2034	1404.34	589.14	292489.88
Oct, 2034	1401.51	591.97	291897.91
Nov, 2034	1398.68	594.80	291303.11
Dec, 2034	1395.83	597.65	290705.45
Jan, 2035	1392.96	600.52	290104.94
Feb, 2035	1390.09	603.39	289501.54
Mar, 2035	1387.19	606.29	288895.26
Apr, 2035	1384.29	609.19	288286.07
May, 2035	1381.37	612.11	287673.96
Jun, 2035	1378.44	615.04	287058.92
Jul, 2035	1375.49	617.99	286440.93
Aug, 2035	1372.53	620.95	285819.98
Sep, 2035	1369.55	623.93	285196.05
Oct, 2035	1366.56	626.92	284569.14
Nov, 2035	1363.56	629.92	283939.22
Dec, 2035	1360.54	632.94	283306.28
Jan, 2036	1357.51	635.97	282670.31
Feb, 2036	1354.46	639.02	282031.29
Mar, 2036	1351.40	642.08	281389.21
Apr, 2036	1348.32	645.16	280744.05
May, 2036	1345.23	648.25	280095.81
Jun, 2036	1342.13	651.35	279444.45
Jul, 2036	1339.00	654.48	278789.98
Aug, 2036	1335.87	657.61	278132.36
Sep, 2036	1332.72	660.76	277471.60
Oct, 2036	1329.55	663.93	276807.67
Nov, 2036	1326.37	667.11	276140.56
Dec, 2036	1323.17	670.31	275470.26
Jan, 2037	1319.96	673.52	274796.74
Feb, 2037	1316.73	676.75	274119.99
Mar, 2037	1313.49	679.99	273440.00
Apr, 2037	1310.23	683.25	272756.76
May, 2037	1306.96	686.52	272070.24
Jun, 2037	1303.67	689.81	271380.43
Jul, 2037	1300.36	693.12	270687.31
Aug, 2037	1297.04	696.44	269990.88
Sep, 2037	1293.71	699.77	269291.10
Oct, 2037	1290.35	703.13	268587.97
Nov, 2037	1286.98	706.50	267881.48
Dec, 2037	1283.60	709.88	267171.60
Jan, 2038	1280.20	713.28	266458.31
Feb, 2038	1276.78	716.70	265741.61
Mar, 2038	1273.35	720.13	265021.48
Apr, 2038	1269.89	723.59	264297.89
May, 2038	1266.43	727.05	263570.84
Jun, 2038	1262.94	730.54	262840.30
Jul, 2038	1259.44	734.04	262106.27
Aug, 2038	1255.93	737.55	261368.71
Sep, 2038	1252.39	741.09	260627.63
Oct, 2038	1248.84	744.64	259882.99
Nov, 2038	1245.27	748.21	259134.78
Dec, 2038	1241.69	751.79	258382.99
Jan, 2039	1238.09	755.39	257627.59
Feb, 2039	1234.47	759.01	256868.58
Mar, 2039	1230.83	762.65	256105.93
Apr, 2039	1227.17	766.31	255339.62
May, 2039	1223.50	769.98	254569.64
Jun, 2039	1219.81	773.67	253795.98
Jul, 2039	1216.11	777.37	253018.60
Aug, 2039	1212.38	781.10	252237.50
Sep, 2039	1208.64	784.84	251452.66
Oct, 2039	1204.88	788.60	250664.06
Nov, 2039	1201.10	792.38	249871.68
Dec, 2039	1197.30	796.18	249075.50
Jan, 2040	1193.49	799.99	248275.50
Feb, 2040	1189.65	803.83	247471.68
Mar, 2040	1185.80	807.68	246664.00
Apr, 2040	1181.93	811.55	245852.45
May, 2040	1178.04	815.44	245037.01
Jun, 2040	1174.14	819.34	244217.67
Jul, 2040	1170.21	823.27	243394.40
Aug, 2040	1166.26	827.22	242567.18
Sep, 2040	1162.30	831.18	241736.01
Oct, 2040	1158.32	835.16	240900.84
Nov, 2040	1154.32	839.16	240061.68
Dec, 2040	1150.30	843.18	239218.50
Jan, 2041	1146.26	847.22	238371.27
Feb, 2041	1142.20	851.28	237519.99
Mar, 2041	1138.12	855.36	236664.62
Apr, 2041	1134.02	859.46	235805.16
May, 2041	1129.90	863.58	234941.58
Jun, 2041	1125.76	867.72	234073.86
Jul, 2041	1121.60	871.88	233201.99
Aug, 2041	1117.43	876.05	232325.93
Sep, 2041	1113.23	880.25	231445.68
Oct, 2041	1109.01	884.47	230561.21
Nov, 2041	1104.77	888.71	229672.50
Dec, 2041	1100.51	892.97	228779.54
Jan, 2042	1096.24	897.24	227882.29
Feb, 2042	1091.94	901.54	226980.75
Mar, 2042	1087.62	905.86	226074.89
Apr, 2042	1083.28	910.20	225164.68
May, 2042	1078.91	914.57	224250.12
Jun, 2042	1074.53	918.95	223331.17
Jul, 2042	1070.13	923.35	222407.82
Aug, 2042	1065.70	927.78	221480.04
Sep, 2042	1061.26	932.22	220547.82
Oct, 2042	1056.79	936.69	219611.13
Nov, 2042	1052.30	941.18	218669.95
Dec, 2042	1047.79	945.69	217724.27
Jan, 2043	1043.26	950.22	216774.05
Feb, 2043	1038.71	954.77	215819.28
Mar, 2043	1034.13	959.35	214859.93
Apr, 2043	1029.54	963.94	213895.99
May, 2043	1024.92	968.56	212927.43
Jun, 2043	1020.28	973.20	211954.22
Jul, 2043	1015.61	977.87	210976.36
Aug, 2043	1010.93	982.55	209993.81
Sep, 2043	1006.22	987.26	209006.55
Oct, 2043	1001.49	991.99	208014.56
Nov, 2043	996.74	996.74	207017.81
Dec, 2043	991.96	1001.52	206016.29
Jan, 2044	987.16	1006.32	205009.98
Feb, 2044	982.34	1011.14	203998.84
Mar, 2044	977.49	1015.99	202982.85
Apr, 2044	972.63	1020.85	201962.00
May, 2044	967.73	1025.75	200936.25
Jun, 2044	962.82	1030.66	199905.59
Jul, 2044	957.88	1035.60	198869.99
Aug, 2044	952.92	1040.56	197829.43
Sep, 2044	947.93	1045.55	196783.88
Oct, 2044	942.92	1050.56	195733.32
Nov, 2044	937.89	1055.59	194677.73
Dec, 2044	932.83	1060.65	193617.08
Jan, 2045	927.75	1065.73	192551.35
Feb, 2045	922.64	1070.84	191480.51
Mar, 2045	917.51	1075.97	190404.55
Apr, 2045	912.36	1081.12	189323.42
May, 2045	907.17	1086.31	188237.12
Jun, 2045	901.97	1091.51	187145.61
Jul, 2045	896.74	1096.74	186048.86
Aug, 2045	891.48	1102.00	184946.87
Sep, 2045	886.20	1107.28	183839.59
Oct, 2045	880.90	1112.58	182727.01
Nov, 2045	875.57	1117.91	181609.10
Dec, 2045	870.21	1123.27	180485.83
Jan, 2046	864.83	1128.65	179357.18
Feb, 2046	859.42	1134.06	178223.12
Mar, 2046	853.99	1139.49	177083.62
Apr, 2046	848.53	1144.95	175938.67
May, 2046	843.04	1150.44	174788.23
Jun, 2046	837.53	1155.95	173632.27
Jul, 2046	831.99	1161.49	172470.78
Aug, 2046	826.42	1167.06	171303.72
Sep, 2046	820.83	1172.65	170131.07
Oct, 2046	815.21	1178.27	168952.81
Nov, 2046	809.57	1183.91	167768.89
Dec, 2046	803.89	1189.59	166579.30
Jan, 2047	798.19	1195.29	165384.02
Feb, 2047	792.47	1201.01	164183.00
Mar, 2047	786.71	1206.77	162976.23
Apr, 2047	780.93	1212.55	161763.68
May, 2047	775.12	1218.36	160545.32
Jun, 2047	769.28	1224.20	159321.12
Jul, 2047	763.41	1230.07	158091.05
Aug, 2047	757.52	1235.96	156855.09
Sep, 2047	751.60	1241.88	155613.21
Oct, 2047	745.65	1247.83	154365.37
Nov, 2047	739.67	1253.81	153111.56
Dec, 2047	733.66	1259.82	151851.74
Jan, 2048	727.62	1265.86	150585.88
Feb, 2048	721.56	1271.92	149313.96
Mar, 2048	715.46	1278.02	148035.94
Apr, 2048	709.34	1284.14	146751.80
May, 2048	703.19	1290.29	145461.51
Jun, 2048	697.00	1296.48	144165.03
Jul, 2048	690.79	1302.69	142862.34
Aug, 2048	684.55	1308.93	141553.41
Sep, 2048	678.28	1315.20	140238.21
Oct, 2048	671.97	1321.51	138916.70
Nov, 2048	665.64	1327.84	137588.86
Dec, 2048	659.28	1334.20	136254.66
Jan, 2049	652.89	1340.59	134914.07
Feb, 2049	646.46	1347.02	133567.05
Mar, 2049	640.01	1353.47	132213.58
Apr, 2049	633.52	1359.96	130853.63
May, 2049	627.01	1366.47	129487.15
Jun, 2049	620.46	1373.02	128114.13
Jul, 2049	613.88	1379.60	126734.53
Aug, 2049	607.27	1386.21	125348.32
Sep, 2049	600.63	1392.85	123955.47
Oct, 2049	593.95	1399.53	122555.94
Nov, 2049	587.25	1406.23	121149.71
Dec, 2049	580.51	1412.97	119736.74
Jan, 2050	573.74	1419.74	118317.00
Feb, 2050	566.94	1426.54	116890.45
Mar, 2050	560.10	1433.38	115457.07
Apr, 2050	553.23	1440.25	114016.83
May, 2050	546.33	1447.15	112569.68
Jun, 2050	539.40	1454.08	111115.59
Jul, 2050	532.43	1461.05	109654.54
Aug, 2050	525.43	1468.05	108186.49
Sep, 2050	518.39	1475.09	106711.40
Oct, 2050	511.33	1482.15	105229.25
Nov, 2050	504.22	1489.26	103739.99
Dec, 2050	497.09	1496.39	102243.60
Jan, 2051	489.92	1503.56	100740.04
Feb, 2051	482.71	1510.77	99229.27
Mar, 2051	475.47	1518.01	97711.26
Apr, 2051	468.20	1525.28	96185.98
May, 2051	460.89	1532.59	94653.39
Jun, 2051	453.55	1539.93	93113.46
Jul, 2051	446.17	1547.31	91566.15
Aug, 2051	438.75	1554.73	90011.43
Sep, 2051	431.30	1562.18	88449.25
Oct, 2051	423.82	1569.66	86879.59
Nov, 2051	416.30	1577.18	85302.41
Dec, 2051	408.74	1584.74	83717.67
Jan, 2052	401.15	1592.33	82125.34
Feb, 2052	393.52	1599.96	80525.37
Mar, 2052	385.85	1607.63	78917.74
Apr, 2052	378.15	1615.33	77302.41
May, 2052	370.41	1623.07	75679.34
Jun, 2052	362.63	1630.85	74048.49
Jul, 2052	354.82	1638.66	72409.82
Aug, 2052	346.96	1646.52	70763.31
Sep, 2052	339.07	1654.41	69108.90
Oct, 2052	331.15	1662.33	67446.57
Nov, 2052	323.18	1670.30	65776.27
Dec, 2052	315.18	1678.30	64097.97
Jan, 2053	307.14	1686.34	62411.62
Feb, 2053	299.06	1694.42	60717.20
Mar, 2053	290.94	1702.54	59014.66
Apr, 2053	282.78	1710.70	57303.95
May, 2053	274.58	1718.90	55585.06
Jun, 2053	266.35	1727.13	53857.92
Jul, 2053	258.07	1735.41	52122.51
Aug, 2053	249.75	1743.73	50378.78
Sep, 2053	241.40	1752.08	48626.70
Oct, 2053	233.00	1760.48	46866.23
Nov, 2053	224.57	1768.91	45097.31
Dec, 2053	216.09	1777.39	43319.92
Jan, 2054	207.57	1785.91	41534.02
Feb, 2054	199.02	1794.46	39739.56
Mar, 2054	190.42	1803.06	37936.49
Apr, 2054	181.78	1811.70	36124.79
May, 2054	173.10	1820.38	34304.41
Jun, 2054	164.38	1829.10	32475.31
Jul, 2054	155.61	1837.87	30637.44
Aug, 2054	146.80	1846.68	28790.76
Sep, 2054	137.96	1855.52	26935.24
Oct, 2054	129.06	1864.42	25070.82
Nov, 2054	120.13	1873.35	23197.47
Dec, 2054	111.15	1882.33	21315.15
Jan, 2055	102.14	1891.34	19423.80
Feb, 2055	93.07	1900.41	17523.40
Mar, 2055	83.97	1909.51	15613.88
Apr, 2055	74.82	1918.66	13695.22
May, 2055	65.62	1927.86	11767.36
Jun, 2055	56.39	1937.09	9830.27
Jul, 2055	47.10	1946.38	7883.89
Aug, 2055	37.78	1955.70	5928.19
Sep, 2055	28.41	1965.07	3963.11
Oct, 2055	18.99	1974.49	1988.62
Nov, 2055	9.53	1983.95	4.67