Mortgage Parameters

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

Mortgage Summary

Property Total:	$12,000
Down Payment	$3,600
Mortgage Amount:	$8,400
Mortgage Payment:	$49.02 / month
Estimated Tax:	+ $6.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $55.69 / month
Total Interest Paid:	$9,248.40 over 30 years
Total Tax Paid:	$2,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	40.25	8.77	8391.23
Jan, 2025	40.21	8.81	8382.42
Feb, 2025	40.17	8.85	8373.56
Mar, 2025	40.12	8.90	8364.67
Apr, 2025	40.08	8.94	8355.73
May, 2025	40.04	8.98	8346.75
Jun, 2025	39.99	9.03	8337.72
Jul, 2025	39.95	9.07	8328.65
Aug, 2025	39.91	9.11	8319.54
Sep, 2025	39.86	9.16	8310.38
Oct, 2025	39.82	9.20	8301.19
Nov, 2025	39.78	9.24	8291.94
Dec, 2025	39.73	9.29	8282.65
Jan, 2026	39.69	9.33	8273.32
Feb, 2026	39.64	9.38	8263.94
Mar, 2026	39.60	9.42	8254.52
Apr, 2026	39.55	9.47	8245.06
May, 2026	39.51	9.51	8235.54
Jun, 2026	39.46	9.56	8225.99
Jul, 2026	39.42	9.60	8216.38
Aug, 2026	39.37	9.65	8206.73
Sep, 2026	39.32	9.70	8197.04
Oct, 2026	39.28	9.74	8187.29
Nov, 2026	39.23	9.79	8177.50
Dec, 2026	39.18	9.84	8167.67
Jan, 2027	39.14	9.88	8157.78
Feb, 2027	39.09	9.93	8147.85
Mar, 2027	39.04	9.98	8137.88
Apr, 2027	38.99	10.03	8127.85
May, 2027	38.95	10.07	8117.78
Jun, 2027	38.90	10.12	8107.65
Jul, 2027	38.85	10.17	8097.48
Aug, 2027	38.80	10.22	8087.26
Sep, 2027	38.75	10.27	8076.99
Oct, 2027	38.70	10.32	8066.68
Nov, 2027	38.65	10.37	8056.31
Dec, 2027	38.60	10.42	8045.89
Jan, 2028	38.55	10.47	8035.43
Feb, 2028	38.50	10.52	8024.91
Mar, 2028	38.45	10.57	8014.34
Apr, 2028	38.40	10.62	8003.72
May, 2028	38.35	10.67	7993.05
Jun, 2028	38.30	10.72	7982.33
Jul, 2028	38.25	10.77	7971.56
Aug, 2028	38.20	10.82	7960.74
Sep, 2028	38.15	10.87	7949.87
Oct, 2028	38.09	10.93	7938.94
Nov, 2028	38.04	10.98	7927.96
Dec, 2028	37.99	11.03	7916.93
Jan, 2029	37.94	11.08	7905.84
Feb, 2029	37.88	11.14	7894.71
Mar, 2029	37.83	11.19	7883.51
Apr, 2029	37.78	11.24	7872.27
May, 2029	37.72	11.30	7860.97
Jun, 2029	37.67	11.35	7849.62
Jul, 2029	37.61	11.41	7838.21
Aug, 2029	37.56	11.46	7826.75
Sep, 2029	37.50	11.52	7815.23
Oct, 2029	37.45	11.57	7803.66
Nov, 2029	37.39	11.63	7792.03
Dec, 2029	37.34	11.68	7780.35
Jan, 2030	37.28	11.74	7768.61
Feb, 2030	37.22	11.80	7756.81
Mar, 2030	37.17	11.85	7744.96
Apr, 2030	37.11	11.91	7733.05
May, 2030	37.05	11.97	7721.09
Jun, 2030	37.00	12.02	7709.06
Jul, 2030	36.94	12.08	7696.98
Aug, 2030	36.88	12.14	7684.85
Sep, 2030	36.82	12.20	7672.65
Oct, 2030	36.76	12.26	7660.39
Nov, 2030	36.71	12.31	7648.08
Dec, 2030	36.65	12.37	7635.71
Jan, 2031	36.59	12.43	7623.27
Feb, 2031	36.53	12.49	7610.78
Mar, 2031	36.47	12.55	7598.23
Apr, 2031	36.41	12.61	7585.62
May, 2031	36.35	12.67	7572.95
Jun, 2031	36.29	12.73	7560.21
Jul, 2031	36.23	12.79	7547.42
Aug, 2031	36.16	12.86	7534.56
Sep, 2031	36.10	12.92	7521.65
Oct, 2031	36.04	12.98	7508.67
Nov, 2031	35.98	13.04	7495.63
Dec, 2031	35.92	13.10	7482.52
Jan, 2032	35.85	13.17	7469.36
Feb, 2032	35.79	13.23	7456.13
Mar, 2032	35.73	13.29	7442.84
Apr, 2032	35.66	13.36	7429.48
May, 2032	35.60	13.42	7416.06
Jun, 2032	35.54	13.48	7402.57
Jul, 2032	35.47	13.55	7389.03
Aug, 2032	35.41	13.61	7375.41
Sep, 2032	35.34	13.68	7361.73
Oct, 2032	35.27	13.75	7347.99
Nov, 2032	35.21	13.81	7334.18
Dec, 2032	35.14	13.88	7320.30
Jan, 2033	35.08	13.94	7306.35
Feb, 2033	35.01	14.01	7292.34
Mar, 2033	34.94	14.08	7278.27
Apr, 2033	34.88	14.14	7264.12
May, 2033	34.81	14.21	7249.91
Jun, 2033	34.74	14.28	7235.63
Jul, 2033	34.67	14.35	7221.28
Aug, 2033	34.60	14.42	7206.86
Sep, 2033	34.53	14.49	7192.37
Oct, 2033	34.46	14.56	7177.82
Nov, 2033	34.39	14.63	7163.19
Dec, 2033	34.32	14.70	7148.49
Jan, 2034	34.25	14.77	7133.73
Feb, 2034	34.18	14.84	7118.89
Mar, 2034	34.11	14.91	7103.98
Apr, 2034	34.04	14.98	7089.00
May, 2034	33.97	15.05	7073.95
Jun, 2034	33.90	15.12	7058.83
Jul, 2034	33.82	15.20	7043.63
Aug, 2034	33.75	15.27	7028.36
Sep, 2034	33.68	15.34	7013.02
Oct, 2034	33.60	15.42	6997.60
Nov, 2034	33.53	15.49	6982.11
Dec, 2034	33.46	15.56	6966.55
Jan, 2035	33.38	15.64	6950.91
Feb, 2035	33.31	15.71	6935.20
Mar, 2035	33.23	15.79	6919.41
Apr, 2035	33.16	15.86	6903.54
May, 2035	33.08	15.94	6887.60
Jun, 2035	33.00	16.02	6871.58
Jul, 2035	32.93	16.09	6855.49
Aug, 2035	32.85	16.17	6839.32
Sep, 2035	32.77	16.25	6823.07
Oct, 2035	32.69	16.33	6806.75
Nov, 2035	32.62	16.40	6790.34
Dec, 2035	32.54	16.48	6773.86
Jan, 2036	32.46	16.56	6757.30
Feb, 2036	32.38	16.64	6740.66
Mar, 2036	32.30	16.72	6723.93
Apr, 2036	32.22	16.80	6707.13
May, 2036	32.14	16.88	6690.25
Jun, 2036	32.06	16.96	6673.29
Jul, 2036	31.98	17.04	6656.25
Aug, 2036	31.89	17.13	6639.12
Sep, 2036	31.81	17.21	6621.91
Oct, 2036	31.73	17.29	6604.62
Nov, 2036	31.65	17.37	6587.25
Dec, 2036	31.56	17.46	6569.79
Jan, 2037	31.48	17.54	6552.25
Feb, 2037	31.40	17.62	6534.63
Mar, 2037	31.31	17.71	6516.92
Apr, 2037	31.23	17.79	6499.13
May, 2037	31.14	17.88	6481.25
Jun, 2037	31.06	17.96	6463.29
Jul, 2037	30.97	18.05	6445.24
Aug, 2037	30.88	18.14	6427.10
Sep, 2037	30.80	18.22	6408.88
Oct, 2037	30.71	18.31	6390.57
Nov, 2037	30.62	18.40	6372.17
Dec, 2037	30.53	18.49	6353.68
Jan, 2038	30.44	18.58	6335.10
Feb, 2038	30.36	18.66	6316.44
Mar, 2038	30.27	18.75	6297.69
Apr, 2038	30.18	18.84	6278.84
May, 2038	30.09	18.93	6259.91
Jun, 2038	30.00	19.02	6240.88
Jul, 2038	29.90	19.12	6221.77
Aug, 2038	29.81	19.21	6202.56
Sep, 2038	29.72	19.30	6183.26
Oct, 2038	29.63	19.39	6163.87
Nov, 2038	29.54	19.48	6144.39
Dec, 2038	29.44	19.58	6124.81
Jan, 2039	29.35	19.67	6105.14
Feb, 2039	29.25	19.77	6085.37
Mar, 2039	29.16	19.86	6065.51
Apr, 2039	29.06	19.96	6045.55
May, 2039	28.97	20.05	6025.50
Jun, 2039	28.87	20.15	6005.35
Jul, 2039	28.78	20.24	5985.11
Aug, 2039	28.68	20.34	5964.77
Sep, 2039	28.58	20.44	5944.33
Oct, 2039	28.48	20.54	5923.79
Nov, 2039	28.38	20.64	5903.16
Dec, 2039	28.29	20.73	5882.42
Jan, 2040	28.19	20.83	5861.59
Feb, 2040	28.09	20.93	5840.66
Mar, 2040	27.99	21.03	5819.62
Apr, 2040	27.89	21.13	5798.49
May, 2040	27.78	21.24	5777.25
Jun, 2040	27.68	21.34	5755.91
Jul, 2040	27.58	21.44	5734.48
Aug, 2040	27.48	21.54	5712.93
Sep, 2040	27.37	21.65	5691.29
Oct, 2040	27.27	21.75	5669.54
Nov, 2040	27.17	21.85	5647.68
Dec, 2040	27.06	21.96	5625.73
Jan, 2041	26.96	22.06	5603.66
Feb, 2041	26.85	22.17	5581.49
Mar, 2041	26.74	22.28	5559.22
Apr, 2041	26.64	22.38	5536.84
May, 2041	26.53	22.49	5514.35
Jun, 2041	26.42	22.60	5491.75
Jul, 2041	26.31	22.71	5469.04
Aug, 2041	26.21	22.81	5446.23
Sep, 2041	26.10	22.92	5423.31
Oct, 2041	25.99	23.03	5400.27
Nov, 2041	25.88	23.14	5377.13
Dec, 2041	25.77	23.25	5353.88
Jan, 2042	25.65	23.37	5330.51
Feb, 2042	25.54	23.48	5307.03
Mar, 2042	25.43	23.59	5283.44
Apr, 2042	25.32	23.70	5259.74
May, 2042	25.20	23.82	5235.92
Jun, 2042	25.09	23.93	5211.99
Jul, 2042	24.97	24.05	5187.94
Aug, 2042	24.86	24.16	5163.78
Sep, 2042	24.74	24.28	5139.51
Oct, 2042	24.63	24.39	5115.11
Nov, 2042	24.51	24.51	5090.60
Dec, 2042	24.39	24.63	5065.97
Jan, 2043	24.27	24.75	5041.23
Feb, 2043	24.16	24.86	5016.36
Mar, 2043	24.04	24.98	4991.38
Apr, 2043	23.92	25.10	4966.28
May, 2043	23.80	25.22	4941.06
Jun, 2043	23.68	25.34	4915.71
Jul, 2043	23.55	25.47	4890.25
Aug, 2043	23.43	25.59	4864.66
Sep, 2043	23.31	25.71	4838.95
Oct, 2043	23.19	25.83	4813.11
Nov, 2043	23.06	25.96	4787.16
Dec, 2043	22.94	26.08	4761.08
Jan, 2044	22.81	26.21	4734.87
Feb, 2044	22.69	26.33	4708.54
Mar, 2044	22.56	26.46	4682.08
Apr, 2044	22.43	26.59	4655.49
May, 2044	22.31	26.71	4628.78
Jun, 2044	22.18	26.84	4601.94
Jul, 2044	22.05	26.97	4574.97
Aug, 2044	21.92	27.10	4547.87
Sep, 2044	21.79	27.23	4520.65
Oct, 2044	21.66	27.36	4493.29
Nov, 2044	21.53	27.49	4465.80
Dec, 2044	21.40	27.62	4438.18
Jan, 2045	21.27	27.75	4410.42
Feb, 2045	21.13	27.89	4382.54
Mar, 2045	21.00	28.02	4354.52
Apr, 2045	20.87	28.15	4326.36
May, 2045	20.73	28.29	4298.07
Jun, 2045	20.59	28.43	4269.65
Jul, 2045	20.46	28.56	4241.08
Aug, 2045	20.32	28.70	4212.39
Sep, 2045	20.18	28.84	4183.55
Oct, 2045	20.05	28.97	4154.58
Nov, 2045	19.91	29.11	4125.46
Dec, 2045	19.77	29.25	4096.21
Jan, 2046	19.63	29.39	4066.82
Feb, 2046	19.49	29.53	4037.29
Mar, 2046	19.35	29.67	4007.61
Apr, 2046	19.20	29.82	3977.80
May, 2046	19.06	29.96	3947.84
Jun, 2046	18.92	30.10	3917.73
Jul, 2046	18.77	30.25	3887.48
Aug, 2046	18.63	30.39	3857.09
Sep, 2046	18.48	30.54	3826.55
Oct, 2046	18.34	30.68	3795.87
Nov, 2046	18.19	30.83	3765.04
Dec, 2046	18.04	30.98	3734.06
Jan, 2047	17.89	31.13	3702.93
Feb, 2047	17.74	31.28	3671.65
Mar, 2047	17.59	31.43	3640.23
Apr, 2047	17.44	31.58	3608.65
May, 2047	17.29	31.73	3576.92
Jun, 2047	17.14	31.88	3545.04
Jul, 2047	16.99	32.03	3513.01
Aug, 2047	16.83	32.19	3480.82
Sep, 2047	16.68	32.34	3448.48
Oct, 2047	16.52	32.50	3415.98
Nov, 2047	16.37	32.65	3383.33
Dec, 2047	16.21	32.81	3350.52
Jan, 2048	16.05	32.97	3317.56
Feb, 2048	15.90	33.12	3284.44
Mar, 2048	15.74	33.28	3251.15
Apr, 2048	15.58	33.44	3217.71
May, 2048	15.42	33.60	3184.11
Jun, 2048	15.26	33.76	3150.35
Jul, 2048	15.10	33.92	3116.42
Aug, 2048	14.93	34.09	3082.34
Sep, 2048	14.77	34.25	3048.09
Oct, 2048	14.61	34.41	3013.67
Nov, 2048	14.44	34.58	2979.09
Dec, 2048	14.27	34.75	2944.35
Jan, 2049	14.11	34.91	2909.43
Feb, 2049	13.94	35.08	2874.36
Mar, 2049	13.77	35.25	2839.11
Apr, 2049	13.60	35.42	2803.69
May, 2049	13.43	35.59	2768.11
Jun, 2049	13.26	35.76	2732.35
Jul, 2049	13.09	35.93	2696.42
Aug, 2049	12.92	36.10	2660.32
Sep, 2049	12.75	36.27	2624.05
Oct, 2049	12.57	36.45	2587.60
Nov, 2049	12.40	36.62	2550.98
Dec, 2049	12.22	36.80	2514.19
Jan, 2050	12.05	36.97	2477.21
Feb, 2050	11.87	37.15	2440.06
Mar, 2050	11.69	37.33	2402.74
Apr, 2050	11.51	37.51	2365.23
May, 2050	11.33	37.69	2327.54
Jun, 2050	11.15	37.87	2289.68
Jul, 2050	10.97	38.05	2251.63
Aug, 2050	10.79	38.23	2213.40
Sep, 2050	10.61	38.41	2174.98
Oct, 2050	10.42	38.60	2136.38
Nov, 2050	10.24	38.78	2097.60
Dec, 2050	10.05	38.97	2058.63
Jan, 2051	9.86	39.16	2019.48
Feb, 2051	9.68	39.34	1980.13
Mar, 2051	9.49	39.53	1940.60
Apr, 2051	9.30	39.72	1900.88
May, 2051	9.11	39.91	1860.97
Jun, 2051	8.92	40.10	1820.86
Jul, 2051	8.72	40.30	1780.57
Aug, 2051	8.53	40.49	1740.08
Sep, 2051	8.34	40.68	1699.40
Oct, 2051	8.14	40.88	1658.52
Nov, 2051	7.95	41.07	1617.45
Dec, 2051	7.75	41.27	1576.18
Jan, 2052	7.55	41.47	1534.71
Feb, 2052	7.35	41.67	1493.05
Mar, 2052	7.15	41.87	1451.18
Apr, 2052	6.95	42.07	1409.11
May, 2052	6.75	42.27	1366.85
Jun, 2052	6.55	42.47	1324.38
Jul, 2052	6.35	42.67	1281.70
Aug, 2052	6.14	42.88	1238.82
Sep, 2052	5.94	43.08	1195.74
Oct, 2052	5.73	43.29	1152.45
Nov, 2052	5.52	43.50	1108.95
Dec, 2052	5.31	43.71	1065.24
Jan, 2053	5.10	43.92	1021.33
Feb, 2053	4.89	44.13	977.20
Mar, 2053	4.68	44.34	932.86
Apr, 2053	4.47	44.55	888.31
May, 2053	4.26	44.76	843.55
Jun, 2053	4.04	44.98	798.57
Jul, 2053	3.83	45.19	753.38
Aug, 2053	3.61	45.41	707.97
Sep, 2053	3.39	45.63	662.34
Oct, 2053	3.17	45.85	616.50
Nov, 2053	2.95	46.07	570.43
Dec, 2053	2.73	46.29	524.14
Jan, 2054	2.51	46.51	477.63
Feb, 2054	2.29	46.73	430.90
Mar, 2054	2.06	46.96	383.95
Apr, 2054	1.84	47.18	336.77
May, 2054	1.61	47.41	289.36
Jun, 2054	1.39	47.63	241.73
Jul, 2054	1.16	47.86	193.87
Aug, 2054	0.93	48.09	145.78
Sep, 2054	0.70	48.32	97.45
Oct, 2054	0.47	48.55	48.90
Nov, 2054	0.23	48.79	0.11