Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,087
Down Payment	$626
Mortgage Amount:	$1,461
Mortgage Payment:	$8.53 / month
Estimated Tax:	+ $1.16 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $9.69 / month
Total Interest Paid:	$1,610.10 over 30 years
Total Tax Paid:	$417.40 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	7.00	1.53	1459.47
Jan, 2025	6.99	1.54	1457.93
Feb, 2025	6.99	1.54	1456.39
Mar, 2025	6.98	1.55	1454.84
Apr, 2025	6.97	1.56	1453.28
May, 2025	6.96	1.57	1451.71
Jun, 2025	6.96	1.57	1450.14
Jul, 2025	6.95	1.58	1448.56
Aug, 2025	6.94	1.59	1446.97
Sep, 2025	6.93	1.60	1445.37
Oct, 2025	6.93	1.60	1443.77
Nov, 2025	6.92	1.61	1442.16
Dec, 2025	6.91	1.62	1440.54
Jan, 2026	6.90	1.63	1438.91
Feb, 2026	6.89	1.64	1437.27
Mar, 2026	6.89	1.64	1435.63
Apr, 2026	6.88	1.65	1433.98
May, 2026	6.87	1.66	1432.32
Jun, 2026	6.86	1.67	1430.65
Jul, 2026	6.86	1.67	1428.98
Aug, 2026	6.85	1.68	1427.30
Sep, 2026	6.84	1.69	1425.61
Oct, 2026	6.83	1.70	1423.91
Nov, 2026	6.82	1.71	1422.20
Dec, 2026	6.81	1.72	1420.48
Jan, 2027	6.81	1.72	1418.76
Feb, 2027	6.80	1.73	1417.03
Mar, 2027	6.79	1.74	1415.29
Apr, 2027	6.78	1.75	1413.54
May, 2027	6.77	1.76	1411.78
Jun, 2027	6.76	1.77	1410.02
Jul, 2027	6.76	1.77	1408.24
Aug, 2027	6.75	1.78	1406.46
Sep, 2027	6.74	1.79	1404.67
Oct, 2027	6.73	1.80	1402.87
Nov, 2027	6.72	1.81	1401.06
Dec, 2027	6.71	1.82	1399.25
Jan, 2028	6.70	1.83	1397.42
Feb, 2028	6.70	1.83	1395.59
Mar, 2028	6.69	1.84	1393.75
Apr, 2028	6.68	1.85	1391.89
May, 2028	6.67	1.86	1390.03
Jun, 2028	6.66	1.87	1388.16
Jul, 2028	6.65	1.88	1386.29
Aug, 2028	6.64	1.89	1384.40
Sep, 2028	6.63	1.90	1382.50
Oct, 2028	6.62	1.91	1380.60
Nov, 2028	6.62	1.91	1378.68
Dec, 2028	6.61	1.92	1376.76
Jan, 2029	6.60	1.93	1374.83
Feb, 2029	6.59	1.94	1372.88
Mar, 2029	6.58	1.95	1370.93
Apr, 2029	6.57	1.96	1368.97
May, 2029	6.56	1.97	1367.00
Jun, 2029	6.55	1.98	1365.02
Jul, 2029	6.54	1.99	1363.03
Aug, 2029	6.53	2.00	1361.03
Sep, 2029	6.52	2.01	1359.02
Oct, 2029	6.51	2.02	1357.01
Nov, 2029	6.50	2.03	1354.98
Dec, 2029	6.49	2.04	1352.94
Jan, 2030	6.48	2.05	1350.89
Feb, 2030	6.47	2.06	1348.84
Mar, 2030	6.46	2.07	1346.77
Apr, 2030	6.45	2.08	1344.69
May, 2030	6.44	2.09	1342.61
Jun, 2030	6.43	2.10	1340.51
Jul, 2030	6.42	2.11	1338.40
Aug, 2030	6.41	2.12	1336.29
Sep, 2030	6.40	2.13	1334.16
Oct, 2030	6.39	2.14	1332.02
Nov, 2030	6.38	2.15	1329.87
Dec, 2030	6.37	2.16	1327.72
Jan, 2031	6.36	2.17	1325.55
Feb, 2031	6.35	2.18	1323.37
Mar, 2031	6.34	2.19	1321.18
Apr, 2031	6.33	2.20	1318.98
May, 2031	6.32	2.21	1316.77
Jun, 2031	6.31	2.22	1314.55
Jul, 2031	6.30	2.23	1312.32
Aug, 2031	6.29	2.24	1310.08
Sep, 2031	6.28	2.25	1307.83
Oct, 2031	6.27	2.26	1305.56
Nov, 2031	6.26	2.27	1303.29
Dec, 2031	6.24	2.29	1301.00
Jan, 2032	6.23	2.30	1298.71
Feb, 2032	6.22	2.31	1296.40
Mar, 2032	6.21	2.32	1294.08
Apr, 2032	6.20	2.33	1291.75
May, 2032	6.19	2.34	1289.41
Jun, 2032	6.18	2.35	1287.06
Jul, 2032	6.17	2.36	1284.70
Aug, 2032	6.16	2.37	1282.32
Sep, 2032	6.14	2.39	1279.94
Oct, 2032	6.13	2.40	1277.54
Nov, 2032	6.12	2.41	1275.13
Dec, 2032	6.11	2.42	1272.71
Jan, 2033	6.10	2.43	1270.28
Feb, 2033	6.09	2.44	1267.84
Mar, 2033	6.08	2.45	1265.38
Apr, 2033	6.06	2.47	1262.92
May, 2033	6.05	2.48	1260.44
Jun, 2033	6.04	2.49	1257.95
Jul, 2033	6.03	2.50	1255.45
Aug, 2033	6.02	2.51	1252.93
Sep, 2033	6.00	2.53	1250.41
Oct, 2033	5.99	2.54	1247.87
Nov, 2033	5.98	2.55	1245.32
Dec, 2033	5.97	2.56	1242.75
Jan, 2034	5.95	2.58	1240.18
Feb, 2034	5.94	2.59	1237.59
Mar, 2034	5.93	2.60	1234.99
Apr, 2034	5.92	2.61	1232.38
May, 2034	5.91	2.62	1229.75
Jun, 2034	5.89	2.64	1227.12
Jul, 2034	5.88	2.65	1224.47
Aug, 2034	5.87	2.66	1221.80
Sep, 2034	5.85	2.68	1219.13
Oct, 2034	5.84	2.69	1216.44
Nov, 2034	5.83	2.70	1213.74
Dec, 2034	5.82	2.71	1211.02
Jan, 2035	5.80	2.73	1208.30
Feb, 2035	5.79	2.74	1205.56
Mar, 2035	5.78	2.75	1202.80
Apr, 2035	5.76	2.77	1200.04
May, 2035	5.75	2.78	1197.26
Jun, 2035	5.74	2.79	1194.46
Jul, 2035	5.72	2.81	1191.66
Aug, 2035	5.71	2.82	1188.84
Sep, 2035	5.70	2.83	1186.00
Oct, 2035	5.68	2.85	1183.16
Nov, 2035	5.67	2.86	1180.30
Dec, 2035	5.66	2.87	1177.42
Jan, 2036	5.64	2.89	1174.53
Feb, 2036	5.63	2.90	1171.63
Mar, 2036	5.61	2.92	1168.72
Apr, 2036	5.60	2.93	1165.79
May, 2036	5.59	2.94	1162.84
Jun, 2036	5.57	2.96	1159.88
Jul, 2036	5.56	2.97	1156.91
Aug, 2036	5.54	2.99	1153.93
Sep, 2036	5.53	3.00	1150.92
Oct, 2036	5.51	3.02	1147.91
Nov, 2036	5.50	3.03	1144.88
Dec, 2036	5.49	3.04	1141.84
Jan, 2037	5.47	3.06	1138.78
Feb, 2037	5.46	3.07	1135.70
Mar, 2037	5.44	3.09	1132.62
Apr, 2037	5.43	3.10	1129.51
May, 2037	5.41	3.12	1126.39
Jun, 2037	5.40	3.13	1123.26
Jul, 2037	5.38	3.15	1120.11
Aug, 2037	5.37	3.16	1116.95
Sep, 2037	5.35	3.18	1113.77
Oct, 2037	5.34	3.19	1110.58
Nov, 2037	5.32	3.21	1107.37
Dec, 2037	5.31	3.22	1104.15
Jan, 2038	5.29	3.24	1100.91
Feb, 2038	5.28	3.25	1097.65
Mar, 2038	5.26	3.27	1094.38
Apr, 2038	5.24	3.29	1091.10
May, 2038	5.23	3.30	1087.80
Jun, 2038	5.21	3.32	1084.48
Jul, 2038	5.20	3.33	1081.14
Aug, 2038	5.18	3.35	1077.80
Sep, 2038	5.16	3.37	1074.43
Oct, 2038	5.15	3.38	1071.05
Nov, 2038	5.13	3.40	1067.65
Dec, 2038	5.12	3.41	1064.24
Jan, 2039	5.10	3.43	1060.81
Feb, 2039	5.08	3.45	1057.36
Mar, 2039	5.07	3.46	1053.89
Apr, 2039	5.05	3.48	1050.41
May, 2039	5.03	3.50	1046.92
Jun, 2039	5.02	3.51	1043.40
Jul, 2039	5.00	3.53	1039.87
Aug, 2039	4.98	3.55	1036.33
Sep, 2039	4.97	3.56	1032.76
Oct, 2039	4.95	3.58	1029.18
Nov, 2039	4.93	3.60	1025.58
Dec, 2039	4.91	3.62	1021.97
Jan, 2040	4.90	3.63	1018.33
Feb, 2040	4.88	3.65	1014.68
Mar, 2040	4.86	3.67	1011.02
Apr, 2040	4.84	3.69	1007.33
May, 2040	4.83	3.70	1003.63
Jun, 2040	4.81	3.72	999.91
Jul, 2040	4.79	3.74	996.17
Aug, 2040	4.77	3.76	992.41
Sep, 2040	4.76	3.77	988.64
Oct, 2040	4.74	3.79	984.84
Nov, 2040	4.72	3.81	981.03
Dec, 2040	4.70	3.83	977.20
Jan, 2041	4.68	3.85	973.35
Feb, 2041	4.66	3.87	969.49
Mar, 2041	4.65	3.88	965.60
Apr, 2041	4.63	3.90	961.70
May, 2041	4.61	3.92	957.78
Jun, 2041	4.59	3.94	953.84
Jul, 2041	4.57	3.96	949.88
Aug, 2041	4.55	3.98	945.90
Sep, 2041	4.53	4.00	941.90
Oct, 2041	4.51	4.02	937.89
Nov, 2041	4.49	4.04	933.85
Dec, 2041	4.47	4.06	929.80
Jan, 2042	4.46	4.07	925.72
Feb, 2042	4.44	4.09	921.63
Mar, 2042	4.42	4.11	917.51
Apr, 2042	4.40	4.13	913.38
May, 2042	4.38	4.15	909.23
Jun, 2042	4.36	4.17	905.05
Jul, 2042	4.34	4.19	900.86
Aug, 2042	4.32	4.21	896.65
Sep, 2042	4.30	4.23	892.41
Oct, 2042	4.28	4.25	888.16
Nov, 2042	4.26	4.27	883.88
Dec, 2042	4.24	4.29	879.59
Jan, 2043	4.21	4.32	875.27
Feb, 2043	4.19	4.34	870.94
Mar, 2043	4.17	4.36	866.58
Apr, 2043	4.15	4.38	862.20
May, 2043	4.13	4.40	857.80
Jun, 2043	4.11	4.42	853.38
Jul, 2043	4.09	4.44	848.94
Aug, 2043	4.07	4.46	844.48
Sep, 2043	4.05	4.48	840.00
Oct, 2043	4.02	4.51	835.49
Nov, 2043	4.00	4.53	830.97
Dec, 2043	3.98	4.55	826.42
Jan, 2044	3.96	4.57	821.85
Feb, 2044	3.94	4.59	817.26
Mar, 2044	3.92	4.61	812.64
Apr, 2044	3.89	4.64	808.01
May, 2044	3.87	4.66	803.35
Jun, 2044	3.85	4.68	798.67
Jul, 2044	3.83	4.70	793.96
Aug, 2044	3.80	4.73	789.24
Sep, 2044	3.78	4.75	784.49
Oct, 2044	3.76	4.77	779.72
Nov, 2044	3.74	4.79	774.93
Dec, 2044	3.71	4.82	770.11
Jan, 2045	3.69	4.84	765.27
Feb, 2045	3.67	4.86	760.41
Mar, 2045	3.64	4.89	755.52
Apr, 2045	3.62	4.91	750.61
May, 2045	3.60	4.93	745.68
Jun, 2045	3.57	4.96	740.72
Jul, 2045	3.55	4.98	735.74
Aug, 2045	3.53	5.00	730.73
Sep, 2045	3.50	5.03	725.71
Oct, 2045	3.48	5.05	720.65
Nov, 2045	3.45	5.08	715.58
Dec, 2045	3.43	5.10	710.47
Jan, 2046	3.40	5.13	705.35
Feb, 2046	3.38	5.15	700.20
Mar, 2046	3.36	5.17	695.02
Apr, 2046	3.33	5.20	689.82
May, 2046	3.31	5.22	684.60
Jun, 2046	3.28	5.25	679.35
Jul, 2046	3.26	5.27	674.08
Aug, 2046	3.23	5.30	668.78
Sep, 2046	3.20	5.33	663.45
Oct, 2046	3.18	5.35	658.10
Nov, 2046	3.15	5.38	652.72
Dec, 2046	3.13	5.40	647.32
Jan, 2047	3.10	5.43	641.89
Feb, 2047	3.08	5.45	636.44
Mar, 2047	3.05	5.48	630.96
Apr, 2047	3.02	5.51	625.45
May, 2047	3.00	5.53	619.92
Jun, 2047	2.97	5.56	614.36
Jul, 2047	2.94	5.59	608.77
Aug, 2047	2.92	5.61	603.16
Sep, 2047	2.89	5.64	597.52
Oct, 2047	2.86	5.67	591.85
Nov, 2047	2.84	5.69	586.16
Dec, 2047	2.81	5.72	580.44
Jan, 2048	2.78	5.75	574.69
Feb, 2048	2.75	5.78	568.91
Mar, 2048	2.73	5.80	563.11
Apr, 2048	2.70	5.83	557.28
May, 2048	2.67	5.86	551.42
Jun, 2048	2.64	5.89	545.53
Jul, 2048	2.61	5.92	539.61
Aug, 2048	2.59	5.94	533.67
Sep, 2048	2.56	5.97	527.70
Oct, 2048	2.53	6.00	521.69
Nov, 2048	2.50	6.03	515.66
Dec, 2048	2.47	6.06	509.60
Jan, 2049	2.44	6.09	503.52
Feb, 2049	2.41	6.12	497.40
Mar, 2049	2.38	6.15	491.25
Apr, 2049	2.35	6.18	485.08
May, 2049	2.32	6.21	478.87
Jun, 2049	2.29	6.24	472.63
Jul, 2049	2.26	6.27	466.37
Aug, 2049	2.23	6.30	460.07
Sep, 2049	2.20	6.33	453.75
Oct, 2049	2.17	6.36	447.39
Nov, 2049	2.14	6.39	441.01
Dec, 2049	2.11	6.42	434.59
Jan, 2050	2.08	6.45	428.14
Feb, 2050	2.05	6.48	421.66
Mar, 2050	2.02	6.51	415.15
Apr, 2050	1.99	6.54	408.61
May, 2050	1.96	6.57	402.04
Jun, 2050	1.93	6.60	395.44
Jul, 2050	1.89	6.64	388.80
Aug, 2050	1.86	6.67	382.14
Sep, 2050	1.83	6.70	375.44
Oct, 2050	1.80	6.73	368.71
Nov, 2050	1.77	6.76	361.94
Dec, 2050	1.73	6.80	355.15
Jan, 2051	1.70	6.83	348.32
Feb, 2051	1.67	6.86	341.46
Mar, 2051	1.64	6.89	334.56
Apr, 2051	1.60	6.93	327.64
May, 2051	1.57	6.96	320.68
Jun, 2051	1.54	6.99	313.68
Jul, 2051	1.50	7.03	306.66
Aug, 2051	1.47	7.06	299.60
Sep, 2051	1.44	7.09	292.50
Oct, 2051	1.40	7.13	285.37
Nov, 2051	1.37	7.16	278.21
Dec, 2051	1.33	7.20	271.01
Jan, 2052	1.30	7.23	263.78
Feb, 2052	1.26	7.27	256.52
Mar, 2052	1.23	7.30	249.22
Apr, 2052	1.19	7.34	241.88
May, 2052	1.16	7.37	234.51
Jun, 2052	1.12	7.41	227.10
Jul, 2052	1.09	7.44	219.66
Aug, 2052	1.05	7.48	212.18
Sep, 2052	1.02	7.51	204.67
Oct, 2052	0.98	7.55	197.12
Nov, 2052	0.94	7.59	189.53
Dec, 2052	0.91	7.62	181.91
Jan, 2053	0.87	7.66	174.25
Feb, 2053	0.83	7.70	166.56
Mar, 2053	0.80	7.73	158.83
Apr, 2053	0.76	7.77	151.06
May, 2053	0.72	7.81	143.25
Jun, 2053	0.69	7.84	135.41
Jul, 2053	0.65	7.88	127.53
Aug, 2053	0.61	7.92	119.61
Sep, 2053	0.57	7.96	111.65
Oct, 2053	0.53	8.00	103.66
Nov, 2053	0.50	8.03	95.62
Dec, 2053	0.46	8.07	87.55
Jan, 2054	0.42	8.11	79.44
Feb, 2054	0.38	8.15	71.29
Mar, 2054	0.34	8.19	63.10
Apr, 2054	0.30	8.23	54.88
May, 2054	0.26	8.27	46.61
Jun, 2054	0.22	8.31	38.30
Jul, 2054	0.18	8.35	29.96
Aug, 2054	0.14	8.39	21.57
Sep, 2054	0.10	8.43	13.14
Oct, 2054	0.06	8.47	4.68
Nov, 2054	0.02	8.51	0