Mortgage Parameters

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

Mortgage Summary

Property Total:	$3,350
Down Payment	$1,005
Mortgage Amount:	$2,345
Mortgage Payment:	$13.68 / month
Estimated Tax:	+ $1.86 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $15.54 / month
Total Interest Paid:	$2,579.40 over 30 years
Total Tax Paid:	$670.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	11.24	2.44	2342.56
Jan, 2025	11.22	2.46	2340.10
Feb, 2025	11.21	2.47	2337.63
Mar, 2025	11.20	2.48	2335.16
Apr, 2025	11.19	2.49	2332.66
May, 2025	11.18	2.50	2330.16
Jun, 2025	11.17	2.51	2327.65
Jul, 2025	11.15	2.53	2325.12
Aug, 2025	11.14	2.54	2322.58
Sep, 2025	11.13	2.55	2320.03
Oct, 2025	11.12	2.56	2317.47
Nov, 2025	11.10	2.58	2314.89
Dec, 2025	11.09	2.59	2312.30
Jan, 2026	11.08	2.60	2309.70
Feb, 2026	11.07	2.61	2307.09
Mar, 2026	11.05	2.63	2304.47
Apr, 2026	11.04	2.64	2301.83
May, 2026	11.03	2.65	2299.18
Jun, 2026	11.02	2.66	2296.52
Jul, 2026	11.00	2.68	2293.84
Aug, 2026	10.99	2.69	2291.15
Sep, 2026	10.98	2.70	2288.45
Oct, 2026	10.97	2.71	2285.73
Nov, 2026	10.95	2.73	2283.01
Dec, 2026	10.94	2.74	2280.27
Jan, 2027	10.93	2.75	2277.51
Feb, 2027	10.91	2.77	2274.75
Mar, 2027	10.90	2.78	2271.97
Apr, 2027	10.89	2.79	2269.17
May, 2027	10.87	2.81	2266.37
Jun, 2027	10.86	2.82	2263.54
Jul, 2027	10.85	2.83	2260.71
Aug, 2027	10.83	2.85	2257.86
Sep, 2027	10.82	2.86	2255.00
Oct, 2027	10.81	2.87	2252.13
Nov, 2027	10.79	2.89	2249.24
Dec, 2027	10.78	2.90	2246.34
Jan, 2028	10.76	2.92	2243.42
Feb, 2028	10.75	2.93	2240.49
Mar, 2028	10.74	2.94	2237.55
Apr, 2028	10.72	2.96	2234.59
May, 2028	10.71	2.97	2231.61
Jun, 2028	10.69	2.99	2228.63
Jul, 2028	10.68	3.00	2225.63
Aug, 2028	10.66	3.02	2222.61
Sep, 2028	10.65	3.03	2219.58
Oct, 2028	10.64	3.04	2216.54
Nov, 2028	10.62	3.06	2213.48
Dec, 2028	10.61	3.07	2210.40
Jan, 2029	10.59	3.09	2207.32
Feb, 2029	10.58	3.10	2204.21
Mar, 2029	10.56	3.12	2201.09
Apr, 2029	10.55	3.13	2197.96
May, 2029	10.53	3.15	2194.81
Jun, 2029	10.52	3.16	2191.65
Jul, 2029	10.50	3.18	2188.47
Aug, 2029	10.49	3.19	2185.28
Sep, 2029	10.47	3.21	2182.07
Oct, 2029	10.46	3.22	2178.84
Nov, 2029	10.44	3.24	2175.60
Dec, 2029	10.42	3.26	2172.35
Jan, 2030	10.41	3.27	2169.08
Feb, 2030	10.39	3.29	2165.79
Mar, 2030	10.38	3.30	2162.49
Apr, 2030	10.36	3.32	2159.17
May, 2030	10.35	3.33	2155.84
Jun, 2030	10.33	3.35	2152.49
Jul, 2030	10.31	3.37	2149.12
Aug, 2030	10.30	3.38	2145.74
Sep, 2030	10.28	3.40	2142.34
Oct, 2030	10.27	3.41	2138.93
Nov, 2030	10.25	3.43	2135.50
Dec, 2030	10.23	3.45	2132.05
Jan, 2031	10.22	3.46	2128.58
Feb, 2031	10.20	3.48	2125.10
Mar, 2031	10.18	3.50	2121.61
Apr, 2031	10.17	3.51	2118.09
May, 2031	10.15	3.53	2114.56
Jun, 2031	10.13	3.55	2111.01
Jul, 2031	10.12	3.56	2107.45
Aug, 2031	10.10	3.58	2103.87
Sep, 2031	10.08	3.60	2100.27
Oct, 2031	10.06	3.62	2096.65
Nov, 2031	10.05	3.63	2093.02
Dec, 2031	10.03	3.65	2089.37
Jan, 2032	10.01	3.67	2085.70
Feb, 2032	9.99	3.69	2082.01
Mar, 2032	9.98	3.70	2078.31
Apr, 2032	9.96	3.72	2074.59
May, 2032	9.94	3.74	2070.85
Jun, 2032	9.92	3.76	2067.09
Jul, 2032	9.90	3.78	2063.32
Aug, 2032	9.89	3.79	2059.52
Sep, 2032	9.87	3.81	2055.71
Oct, 2032	9.85	3.83	2051.88
Nov, 2032	9.83	3.85	2048.03
Dec, 2032	9.81	3.87	2044.17
Jan, 2033	9.79	3.89	2040.28
Feb, 2033	9.78	3.90	2036.38
Mar, 2033	9.76	3.92	2032.46
Apr, 2033	9.74	3.94	2028.52
May, 2033	9.72	3.96	2024.56
Jun, 2033	9.70	3.98	2020.58
Jul, 2033	9.68	4.00	2016.58
Aug, 2033	9.66	4.02	2012.56
Sep, 2033	9.64	4.04	2008.53
Oct, 2033	9.62	4.06	2004.47
Nov, 2033	9.60	4.08	2000.39
Dec, 2033	9.59	4.09	1996.30
Jan, 2034	9.57	4.11	1992.18
Feb, 2034	9.55	4.13	1988.05
Mar, 2034	9.53	4.15	1983.90
Apr, 2034	9.51	4.17	1979.72
May, 2034	9.49	4.19	1975.53
Jun, 2034	9.47	4.21	1971.32
Jul, 2034	9.45	4.23	1967.08
Aug, 2034	9.43	4.25	1962.83
Sep, 2034	9.41	4.27	1958.55
Oct, 2034	9.38	4.30	1954.26
Nov, 2034	9.36	4.32	1949.94
Dec, 2034	9.34	4.34	1945.60
Jan, 2035	9.32	4.36	1941.25
Feb, 2035	9.30	4.38	1936.87
Mar, 2035	9.28	4.40	1932.47
Apr, 2035	9.26	4.42	1928.05
May, 2035	9.24	4.44	1923.61
Jun, 2035	9.22	4.46	1919.15
Jul, 2035	9.20	4.48	1914.66
Aug, 2035	9.17	4.51	1910.16
Sep, 2035	9.15	4.53	1905.63
Oct, 2035	9.13	4.55	1901.08
Nov, 2035	9.11	4.57	1896.51
Dec, 2035	9.09	4.59	1891.92
Jan, 2036	9.07	4.61	1887.30
Feb, 2036	9.04	4.64	1882.67
Mar, 2036	9.02	4.66	1878.01
Apr, 2036	9.00	4.68	1873.32
May, 2036	8.98	4.70	1868.62
Jun, 2036	8.95	4.73	1863.90
Jul, 2036	8.93	4.75	1859.15
Aug, 2036	8.91	4.77	1854.37
Sep, 2036	8.89	4.79	1849.58
Oct, 2036	8.86	4.82	1844.76
Nov, 2036	8.84	4.84	1839.92
Dec, 2036	8.82	4.86	1835.06
Jan, 2037	8.79	4.89	1830.17
Feb, 2037	8.77	4.91	1825.26
Mar, 2037	8.75	4.93	1820.33
Apr, 2037	8.72	4.96	1815.37
May, 2037	8.70	4.98	1810.39
Jun, 2037	8.67	5.01	1805.38
Jul, 2037	8.65	5.03	1800.35
Aug, 2037	8.63	5.05	1795.30
Sep, 2037	8.60	5.08	1790.22
Oct, 2037	8.58	5.10	1785.12
Nov, 2037	8.55	5.13	1779.99
Dec, 2037	8.53	5.15	1774.84
Jan, 2038	8.50	5.18	1769.67
Feb, 2038	8.48	5.20	1764.47
Mar, 2038	8.45	5.23	1759.24
Apr, 2038	8.43	5.25	1753.99
May, 2038	8.40	5.28	1748.72
Jun, 2038	8.38	5.30	1743.42
Jul, 2038	8.35	5.33	1738.09
Aug, 2038	8.33	5.35	1732.74
Sep, 2038	8.30	5.38	1727.36
Oct, 2038	8.28	5.40	1721.96
Nov, 2038	8.25	5.43	1716.53
Dec, 2038	8.23	5.45	1711.07
Jan, 2039	8.20	5.48	1705.59
Feb, 2039	8.17	5.51	1700.09
Mar, 2039	8.15	5.53	1694.55
Apr, 2039	8.12	5.56	1688.99
May, 2039	8.09	5.59	1683.40
Jun, 2039	8.07	5.61	1677.79
Jul, 2039	8.04	5.64	1672.15
Aug, 2039	8.01	5.67	1666.48
Sep, 2039	7.99	5.69	1660.79
Oct, 2039	7.96	5.72	1655.07
Nov, 2039	7.93	5.75	1649.32
Dec, 2039	7.90	5.78	1643.54
Jan, 2040	7.88	5.80	1637.74
Feb, 2040	7.85	5.83	1631.90
Mar, 2040	7.82	5.86	1626.04
Apr, 2040	7.79	5.89	1620.15
May, 2040	7.76	5.92	1614.24
Jun, 2040	7.73	5.95	1608.29
Jul, 2040	7.71	5.97	1602.32
Aug, 2040	7.68	6.00	1596.32
Sep, 2040	7.65	6.03	1590.28
Oct, 2040	7.62	6.06	1584.22
Nov, 2040	7.59	6.09	1578.14
Dec, 2040	7.56	6.12	1572.02
Jan, 2041	7.53	6.15	1565.87
Feb, 2041	7.50	6.18	1559.69
Mar, 2041	7.47	6.21	1553.49
Apr, 2041	7.44	6.24	1547.25
May, 2041	7.41	6.27	1540.98
Jun, 2041	7.38	6.30	1534.69
Jul, 2041	7.35	6.33	1528.36
Aug, 2041	7.32	6.36	1522.01
Sep, 2041	7.29	6.39	1515.62
Oct, 2041	7.26	6.42	1509.20
Nov, 2041	7.23	6.45	1502.75
Dec, 2041	7.20	6.48	1496.27
Jan, 2042	7.17	6.51	1489.76
Feb, 2042	7.14	6.54	1483.22
Mar, 2042	7.11	6.57	1476.65
Apr, 2042	7.08	6.60	1470.04
May, 2042	7.04	6.64	1463.41
Jun, 2042	7.01	6.67	1456.74
Jul, 2042	6.98	6.70	1450.04
Aug, 2042	6.95	6.73	1443.31
Sep, 2042	6.92	6.76	1436.54
Oct, 2042	6.88	6.80	1429.75
Nov, 2042	6.85	6.83	1422.92
Dec, 2042	6.82	6.86	1416.06
Jan, 2043	6.79	6.89	1409.16
Feb, 2043	6.75	6.93	1402.23
Mar, 2043	6.72	6.96	1395.27
Apr, 2043	6.69	6.99	1388.28
May, 2043	6.65	7.03	1381.25
Jun, 2043	6.62	7.06	1374.19
Jul, 2043	6.58	7.10	1367.09
Aug, 2043	6.55	7.13	1359.97
Sep, 2043	6.52	7.16	1352.80
Oct, 2043	6.48	7.20	1345.60
Nov, 2043	6.45	7.23	1338.37
Dec, 2043	6.41	7.27	1331.10
Jan, 2044	6.38	7.30	1323.80
Feb, 2044	6.34	7.34	1316.47
Mar, 2044	6.31	7.37	1309.09
Apr, 2044	6.27	7.41	1301.69
May, 2044	6.24	7.44	1294.24
Jun, 2044	6.20	7.48	1286.77
Jul, 2044	6.17	7.51	1279.25
Aug, 2044	6.13	7.55	1271.70
Sep, 2044	6.09	7.59	1264.11
Oct, 2044	6.06	7.62	1256.49
Nov, 2044	6.02	7.66	1248.83
Dec, 2044	5.98	7.70	1241.14
Jan, 2045	5.95	7.73	1233.40
Feb, 2045	5.91	7.77	1225.63
Mar, 2045	5.87	7.81	1217.83
Apr, 2045	5.84	7.84	1209.98
May, 2045	5.80	7.88	1202.10
Jun, 2045	5.76	7.92	1194.18
Jul, 2045	5.72	7.96	1186.22
Aug, 2045	5.68	8.00	1178.23
Sep, 2045	5.65	8.03	1170.19
Oct, 2045	5.61	8.07	1162.12
Nov, 2045	5.57	8.11	1154.01
Dec, 2045	5.53	8.15	1145.86
Jan, 2046	5.49	8.19	1137.67
Feb, 2046	5.45	8.23	1129.44
Mar, 2046	5.41	8.27	1121.17
Apr, 2046	5.37	8.31	1112.86
May, 2046	5.33	8.35	1104.52
Jun, 2046	5.29	8.39	1096.13
Jul, 2046	5.25	8.43	1087.70
Aug, 2046	5.21	8.47	1079.23
Sep, 2046	5.17	8.51	1070.72
Oct, 2046	5.13	8.55	1062.17
Nov, 2046	5.09	8.59	1053.58
Dec, 2046	5.05	8.63	1044.95
Jan, 2047	5.01	8.67	1036.28
Feb, 2047	4.97	8.71	1027.56
Mar, 2047	4.92	8.76	1018.81
Apr, 2047	4.88	8.80	1010.01
May, 2047	4.84	8.84	1001.17
Jun, 2047	4.80	8.88	992.29
Jul, 2047	4.75	8.93	983.36
Aug, 2047	4.71	8.97	974.39
Sep, 2047	4.67	9.01	965.38
Oct, 2047	4.63	9.05	956.33
Nov, 2047	4.58	9.10	947.23
Dec, 2047	4.54	9.14	938.09
Jan, 2048	4.50	9.18	928.90
Feb, 2048	4.45	9.23	919.68
Mar, 2048	4.41	9.27	910.40
Apr, 2048	4.36	9.32	901.08
May, 2048	4.32	9.36	891.72
Jun, 2048	4.27	9.41	882.32
Jul, 2048	4.23	9.45	872.86
Aug, 2048	4.18	9.50	863.37
Sep, 2048	4.14	9.54	853.82
Oct, 2048	4.09	9.59	844.23
Nov, 2048	4.05	9.63	834.60
Dec, 2048	4.00	9.68	824.92
Jan, 2049	3.95	9.73	815.19
Feb, 2049	3.91	9.77	805.42
Mar, 2049	3.86	9.82	795.60
Apr, 2049	3.81	9.87	785.73
May, 2049	3.76	9.92	775.81
Jun, 2049	3.72	9.96	765.85
Jul, 2049	3.67	10.01	755.84
Aug, 2049	3.62	10.06	745.78
Sep, 2049	3.57	10.11	735.68
Oct, 2049	3.53	10.15	725.52
Nov, 2049	3.48	10.20	715.32
Dec, 2049	3.43	10.25	705.07
Jan, 2050	3.38	10.30	694.76
Feb, 2050	3.33	10.35	684.41
Mar, 2050	3.28	10.40	674.01
Apr, 2050	3.23	10.45	663.56
May, 2050	3.18	10.50	653.06
Jun, 2050	3.13	10.55	642.51
Jul, 2050	3.08	10.60	631.91
Aug, 2050	3.03	10.65	621.26
Sep, 2050	2.98	10.70	610.55
Oct, 2050	2.93	10.75	599.80
Nov, 2050	2.87	10.81	588.99
Dec, 2050	2.82	10.86	578.14
Jan, 2051	2.77	10.91	567.23
Feb, 2051	2.72	10.96	556.26
Mar, 2051	2.67	11.01	545.25
Apr, 2051	2.61	11.07	534.18
May, 2051	2.56	11.12	523.06
Jun, 2051	2.51	11.17	511.89
Jul, 2051	2.45	11.23	500.66
Aug, 2051	2.40	11.28	489.38
Sep, 2051	2.34	11.34	478.04
Oct, 2051	2.29	11.39	466.66
Nov, 2051	2.24	11.44	455.21
Dec, 2051	2.18	11.50	443.71
Jan, 2052	2.13	11.55	432.16
Feb, 2052	2.07	11.61	420.55
Mar, 2052	2.02	11.66	408.88
Apr, 2052	1.96	11.72	397.16
May, 2052	1.90	11.78	385.39
Jun, 2052	1.85	11.83	373.55
Jul, 2052	1.79	11.89	361.66
Aug, 2052	1.73	11.95	349.72
Sep, 2052	1.68	12.00	337.71
Oct, 2052	1.62	12.06	325.65
Nov, 2052	1.56	12.12	313.53
Dec, 2052	1.50	12.18	301.35
Jan, 2053	1.44	12.24	289.12
Feb, 2053	1.39	12.29	276.82
Mar, 2053	1.33	12.35	264.47
Apr, 2053	1.27	12.41	252.06
May, 2053	1.21	12.47	239.58
Jun, 2053	1.15	12.53	227.05
Jul, 2053	1.09	12.59	214.46
Aug, 2053	1.03	12.65	201.81
Sep, 2053	0.97	12.71	189.09
Oct, 2053	0.91	12.77	176.32
Nov, 2053	0.84	12.84	163.49
Dec, 2053	0.78	12.90	150.59
Jan, 2054	0.72	12.96	137.63
Feb, 2054	0.66	13.02	124.61
Mar, 2054	0.60	13.08	111.53
Apr, 2054	0.53	13.15	98.38
May, 2054	0.47	13.21	85.17
Jun, 2054	0.41	13.27	71.90
Jul, 2054	0.34	13.34	58.57
Aug, 2054	0.28	13.40	45.17
Sep, 2054	0.22	13.46	31.70
Oct, 2054	0.15	13.53	18.17
Nov, 2054	0.09	13.59	4.58