Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,003
Down Payment	$601
Mortgage Amount:	$1,402
Mortgage Payment:	$8.18 / month
Estimated Tax:	+ $1.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $9.29 / month
Total Interest Paid:	$1,541.70 over 30 years
Total Tax Paid:	$400.60 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	6.72	1.46	1400.54
Jan, 2025	6.71	1.47	1399.07
Feb, 2025	6.70	1.48	1397.59
Mar, 2025	6.70	1.48	1396.11
Apr, 2025	6.69	1.49	1394.62
May, 2025	6.68	1.50	1393.12
Jun, 2025	6.68	1.50	1391.62
Jul, 2025	6.67	1.51	1390.11
Aug, 2025	6.66	1.52	1388.59
Sep, 2025	6.65	1.53	1387.06
Oct, 2025	6.65	1.53	1385.53
Nov, 2025	6.64	1.54	1383.99
Dec, 2025	6.63	1.55	1382.44
Jan, 2026	6.62	1.56	1380.88
Feb, 2026	6.62	1.56	1379.32
Mar, 2026	6.61	1.57	1377.75
Apr, 2026	6.60	1.58	1376.17
May, 2026	6.59	1.59	1374.58
Jun, 2026	6.59	1.59	1372.99
Jul, 2026	6.58	1.60	1371.39
Aug, 2026	6.57	1.61	1369.78
Sep, 2026	6.56	1.62	1368.16
Oct, 2026	6.56	1.62	1366.54
Nov, 2026	6.55	1.63	1364.91
Dec, 2026	6.54	1.64	1363.27
Jan, 2027	6.53	1.65	1361.62
Feb, 2027	6.52	1.66	1359.96
Mar, 2027	6.52	1.66	1358.30
Apr, 2027	6.51	1.67	1356.63
May, 2027	6.50	1.68	1354.95
Jun, 2027	6.49	1.69	1353.26
Jul, 2027	6.48	1.70	1351.57
Aug, 2027	6.48	1.70	1349.86
Sep, 2027	6.47	1.71	1348.15
Oct, 2027	6.46	1.72	1346.43
Nov, 2027	6.45	1.73	1344.70
Dec, 2027	6.44	1.74	1342.97
Jan, 2028	6.44	1.74	1341.22
Feb, 2028	6.43	1.75	1339.47
Mar, 2028	6.42	1.76	1337.71
Apr, 2028	6.41	1.77	1335.94
May, 2028	6.40	1.78	1334.16
Jun, 2028	6.39	1.79	1332.37
Jul, 2028	6.38	1.80	1330.57
Aug, 2028	6.38	1.80	1328.77
Sep, 2028	6.37	1.81	1326.96
Oct, 2028	6.36	1.82	1325.13
Nov, 2028	6.35	1.83	1323.30
Dec, 2028	6.34	1.84	1321.46
Jan, 2029	6.33	1.85	1319.62
Feb, 2029	6.32	1.86	1317.76
Mar, 2029	6.31	1.87	1315.89
Apr, 2029	6.31	1.87	1314.02
May, 2029	6.30	1.88	1312.14
Jun, 2029	6.29	1.89	1310.24
Jul, 2029	6.28	1.90	1308.34
Aug, 2029	6.27	1.91	1306.43
Sep, 2029	6.26	1.92	1304.51
Oct, 2029	6.25	1.93	1302.58
Nov, 2029	6.24	1.94	1300.64
Dec, 2029	6.23	1.95	1298.70
Jan, 2030	6.22	1.96	1296.74
Feb, 2030	6.21	1.97	1294.77
Mar, 2030	6.20	1.98	1292.80
Apr, 2030	6.19	1.99	1290.81
May, 2030	6.19	1.99	1288.82
Jun, 2030	6.18	2.00	1286.81
Jul, 2030	6.17	2.01	1284.80
Aug, 2030	6.16	2.02	1282.77
Sep, 2030	6.15	2.03	1280.74
Oct, 2030	6.14	2.04	1278.70
Nov, 2030	6.13	2.05	1276.64
Dec, 2030	6.12	2.06	1274.58
Jan, 2031	6.11	2.07	1272.51
Feb, 2031	6.10	2.08	1270.43
Mar, 2031	6.09	2.09	1268.33
Apr, 2031	6.08	2.10	1266.23
May, 2031	6.07	2.11	1264.12
Jun, 2031	6.06	2.12	1262.00
Jul, 2031	6.05	2.13	1259.86
Aug, 2031	6.04	2.14	1257.72
Sep, 2031	6.03	2.15	1255.57
Oct, 2031	6.02	2.16	1253.40
Nov, 2031	6.01	2.17	1251.23
Dec, 2031	6.00	2.18	1249.04
Jan, 2032	5.99	2.19	1246.85
Feb, 2032	5.97	2.21	1244.64
Mar, 2032	5.96	2.22	1242.43
Apr, 2032	5.95	2.23	1240.20
May, 2032	5.94	2.24	1237.96
Jun, 2032	5.93	2.25	1235.72
Jul, 2032	5.92	2.26	1233.46
Aug, 2032	5.91	2.27	1231.19
Sep, 2032	5.90	2.28	1228.91
Oct, 2032	5.89	2.29	1226.61
Nov, 2032	5.88	2.30	1224.31
Dec, 2032	5.87	2.31	1222.00
Jan, 2033	5.86	2.32	1219.67
Feb, 2033	5.84	2.34	1217.34
Mar, 2033	5.83	2.35	1214.99
Apr, 2033	5.82	2.36	1212.63
May, 2033	5.81	2.37	1210.26
Jun, 2033	5.80	2.38	1207.88
Jul, 2033	5.79	2.39	1205.49
Aug, 2033	5.78	2.40	1203.09
Sep, 2033	5.76	2.42	1200.67
Oct, 2033	5.75	2.43	1198.24
Nov, 2033	5.74	2.44	1195.81
Dec, 2033	5.73	2.45	1193.36
Jan, 2034	5.72	2.46	1190.89
Feb, 2034	5.71	2.47	1188.42
Mar, 2034	5.69	2.49	1185.94
Apr, 2034	5.68	2.50	1183.44
May, 2034	5.67	2.51	1180.93
Jun, 2034	5.66	2.52	1178.41
Jul, 2034	5.65	2.53	1175.87
Aug, 2034	5.63	2.55	1173.33
Sep, 2034	5.62	2.56	1170.77
Oct, 2034	5.61	2.57	1168.20
Nov, 2034	5.60	2.58	1165.62
Dec, 2034	5.59	2.59	1163.02
Jan, 2035	5.57	2.61	1160.42
Feb, 2035	5.56	2.62	1157.80
Mar, 2035	5.55	2.63	1155.16
Apr, 2035	5.54	2.64	1152.52
May, 2035	5.52	2.66	1149.86
Jun, 2035	5.51	2.67	1147.19
Jul, 2035	5.50	2.68	1144.51
Aug, 2035	5.48	2.70	1141.81
Sep, 2035	5.47	2.71	1139.10
Oct, 2035	5.46	2.72	1136.38
Nov, 2035	5.45	2.73	1133.65
Dec, 2035	5.43	2.75	1130.90
Jan, 2036	5.42	2.76	1128.14
Feb, 2036	5.41	2.77	1125.36
Mar, 2036	5.39	2.79	1122.58
Apr, 2036	5.38	2.80	1119.78
May, 2036	5.37	2.81	1116.96
Jun, 2036	5.35	2.83	1114.13
Jul, 2036	5.34	2.84	1111.29
Aug, 2036	5.32	2.86	1108.44
Sep, 2036	5.31	2.87	1105.57
Oct, 2036	5.30	2.88	1102.69
Nov, 2036	5.28	2.90	1099.79
Dec, 2036	5.27	2.91	1096.88
Jan, 2037	5.26	2.92	1093.95
Feb, 2037	5.24	2.94	1091.02
Mar, 2037	5.23	2.95	1088.06
Apr, 2037	5.21	2.97	1085.10
May, 2037	5.20	2.98	1082.12
Jun, 2037	5.19	2.99	1079.12
Jul, 2037	5.17	3.01	1076.11
Aug, 2037	5.16	3.02	1073.09
Sep, 2037	5.14	3.04	1070.05
Oct, 2037	5.13	3.05	1067.00
Nov, 2037	5.11	3.07	1063.93
Dec, 2037	5.10	3.08	1060.85
Jan, 2038	5.08	3.10	1057.75
Feb, 2038	5.07	3.11	1054.64
Mar, 2038	5.05	3.13	1051.51
Apr, 2038	5.04	3.14	1048.37
May, 2038	5.02	3.16	1045.22
Jun, 2038	5.01	3.17	1042.04
Jul, 2038	4.99	3.19	1038.86
Aug, 2038	4.98	3.20	1035.66
Sep, 2038	4.96	3.22	1032.44
Oct, 2038	4.95	3.23	1029.21
Nov, 2038	4.93	3.25	1025.96
Dec, 2038	4.92	3.26	1022.69
Jan, 2039	4.90	3.28	1019.41
Feb, 2039	4.88	3.30	1016.12
Mar, 2039	4.87	3.31	1012.81
Apr, 2039	4.85	3.33	1009.48
May, 2039	4.84	3.34	1006.14
Jun, 2039	4.82	3.36	1002.78
Jul, 2039	4.80	3.38	999.40
Aug, 2039	4.79	3.39	996.01
Sep, 2039	4.77	3.41	992.60
Oct, 2039	4.76	3.42	989.18
Nov, 2039	4.74	3.44	985.74
Dec, 2039	4.72	3.46	982.28
Jan, 2040	4.71	3.47	978.81
Feb, 2040	4.69	3.49	975.32
Mar, 2040	4.67	3.51	971.81
Apr, 2040	4.66	3.52	968.29
May, 2040	4.64	3.54	964.75
Jun, 2040	4.62	3.56	961.19
Jul, 2040	4.61	3.57	957.62
Aug, 2040	4.59	3.59	954.03
Sep, 2040	4.57	3.61	950.42
Oct, 2040	4.55	3.63	946.79
Nov, 2040	4.54	3.64	943.15
Dec, 2040	4.52	3.66	939.49
Jan, 2041	4.50	3.68	935.81
Feb, 2041	4.48	3.70	932.12
Mar, 2041	4.47	3.71	928.40
Apr, 2041	4.45	3.73	924.67
May, 2041	4.43	3.75	920.92
Jun, 2041	4.41	3.77	917.15
Jul, 2041	4.39	3.79	913.37
Aug, 2041	4.38	3.80	909.56
Sep, 2041	4.36	3.82	905.74
Oct, 2041	4.34	3.84	901.90
Nov, 2041	4.32	3.86	898.04
Dec, 2041	4.30	3.88	894.17
Jan, 2042	4.28	3.90	890.27
Feb, 2042	4.27	3.91	886.36
Mar, 2042	4.25	3.93	882.43
Apr, 2042	4.23	3.95	878.47
May, 2042	4.21	3.97	874.50
Jun, 2042	4.19	3.99	870.51
Jul, 2042	4.17	4.01	866.50
Aug, 2042	4.15	4.03	862.48
Sep, 2042	4.13	4.05	858.43
Oct, 2042	4.11	4.07	854.36
Nov, 2042	4.09	4.09	850.28
Dec, 2042	4.07	4.11	846.17
Jan, 2043	4.05	4.13	842.05
Feb, 2043	4.03	4.15	837.90
Mar, 2043	4.01	4.17	833.73
Apr, 2043	3.99	4.19	829.55
May, 2043	3.97	4.21	825.34
Jun, 2043	3.95	4.23	821.12
Jul, 2043	3.93	4.25	816.87
Aug, 2043	3.91	4.27	812.61
Sep, 2043	3.89	4.29	808.32
Oct, 2043	3.87	4.31	804.02
Nov, 2043	3.85	4.33	799.69
Dec, 2043	3.83	4.35	795.34
Jan, 2044	3.81	4.37	790.97
Feb, 2044	3.79	4.39	786.58
Mar, 2044	3.77	4.41	782.17
Apr, 2044	3.75	4.43	777.74
May, 2044	3.73	4.45	773.28
Jun, 2044	3.71	4.47	768.81
Jul, 2044	3.68	4.50	764.31
Aug, 2044	3.66	4.52	759.80
Sep, 2044	3.64	4.54	755.26
Oct, 2044	3.62	4.56	750.70
Nov, 2044	3.60	4.58	746.11
Dec, 2044	3.58	4.60	741.51
Jan, 2045	3.55	4.63	736.88
Feb, 2045	3.53	4.65	732.23
Mar, 2045	3.51	4.67	727.56
Apr, 2045	3.49	4.69	722.87
May, 2045	3.46	4.72	718.15
Jun, 2045	3.44	4.74	713.41
Jul, 2045	3.42	4.76	708.65
Aug, 2045	3.40	4.78	703.87
Sep, 2045	3.37	4.81	699.06
Oct, 2045	3.35	4.83	694.23
Nov, 2045	3.33	4.85	689.37
Dec, 2045	3.30	4.88	684.50
Jan, 2046	3.28	4.90	679.60
Feb, 2046	3.26	4.92	674.67
Mar, 2046	3.23	4.95	669.73
Apr, 2046	3.21	4.97	664.76
May, 2046	3.19	4.99	659.76
Jun, 2046	3.16	5.02	654.74
Jul, 2046	3.14	5.04	649.70
Aug, 2046	3.11	5.07	644.63
Sep, 2046	3.09	5.09	639.54
Oct, 2046	3.06	5.12	634.43
Nov, 2046	3.04	5.14	629.29
Dec, 2046	3.02	5.16	624.12
Jan, 2047	2.99	5.19	618.93
Feb, 2047	2.97	5.21	613.72
Mar, 2047	2.94	5.24	608.48
Apr, 2047	2.92	5.26	603.21
May, 2047	2.89	5.29	597.92
Jun, 2047	2.87	5.31	592.61
Jul, 2047	2.84	5.34	587.27
Aug, 2047	2.81	5.37	581.90
Sep, 2047	2.79	5.39	576.51
Oct, 2047	2.76	5.42	571.09
Nov, 2047	2.74	5.44	565.65
Dec, 2047	2.71	5.47	560.18
Jan, 2048	2.68	5.50	554.69
Feb, 2048	2.66	5.52	549.16
Mar, 2048	2.63	5.55	543.61
Apr, 2048	2.60	5.58	538.04
May, 2048	2.58	5.60	532.44
Jun, 2048	2.55	5.63	526.81
Jul, 2048	2.52	5.66	521.15
Aug, 2048	2.50	5.68	515.47
Sep, 2048	2.47	5.71	509.76
Oct, 2048	2.44	5.74	504.02
Nov, 2048	2.42	5.76	498.26
Dec, 2048	2.39	5.79	492.47
Jan, 2049	2.36	5.82	486.64
Feb, 2049	2.33	5.85	480.80
Mar, 2049	2.30	5.88	474.92
Apr, 2049	2.28	5.90	469.02
May, 2049	2.25	5.93	463.08
Jun, 2049	2.22	5.96	457.12
Jul, 2049	2.19	5.99	451.13
Aug, 2049	2.16	6.02	445.11
Sep, 2049	2.13	6.05	439.07
Oct, 2049	2.10	6.08	432.99
Nov, 2049	2.07	6.11	426.89
Dec, 2049	2.05	6.13	420.75
Jan, 2050	2.02	6.16	414.59
Feb, 2050	1.99	6.19	408.39
Mar, 2050	1.96	6.22	402.17
Apr, 2050	1.93	6.25	395.92
May, 2050	1.90	6.28	389.64
Jun, 2050	1.87	6.31	383.32
Jul, 2050	1.84	6.34	376.98
Aug, 2050	1.81	6.37	370.61
Sep, 2050	1.78	6.40	364.20
Oct, 2050	1.75	6.43	357.77
Nov, 2050	1.71	6.47	351.30
Dec, 2050	1.68	6.50	344.80
Jan, 2051	1.65	6.53	338.28
Feb, 2051	1.62	6.56	331.72
Mar, 2051	1.59	6.59	325.13
Apr, 2051	1.56	6.62	318.50
May, 2051	1.53	6.65	311.85
Jun, 2051	1.49	6.69	305.16
Jul, 2051	1.46	6.72	298.45
Aug, 2051	1.43	6.75	291.70
Sep, 2051	1.40	6.78	284.91
Oct, 2051	1.37	6.81	278.10
Nov, 2051	1.33	6.85	271.25
Dec, 2051	1.30	6.88	264.37
Jan, 2052	1.27	6.91	257.46
Feb, 2052	1.23	6.95	250.51
Mar, 2052	1.20	6.98	243.53
Apr, 2052	1.17	7.01	236.52
May, 2052	1.13	7.05	229.47
Jun, 2052	1.10	7.08	222.39
Jul, 2052	1.07	7.11	215.28
Aug, 2052	1.03	7.15	208.13
Sep, 2052	1.00	7.18	200.95
Oct, 2052	0.96	7.22	193.73
Nov, 2052	0.93	7.25	186.48
Dec, 2052	0.89	7.29	179.19
Jan, 2053	0.86	7.32	171.87
Feb, 2053	0.82	7.36	164.51
Mar, 2053	0.79	7.39	157.12
Apr, 2053	0.75	7.43	149.70
May, 2053	0.72	7.46	142.23
Jun, 2053	0.68	7.50	134.73
Jul, 2053	0.65	7.53	127.20
Aug, 2053	0.61	7.57	119.63
Sep, 2053	0.57	7.61	112.02
Oct, 2053	0.54	7.64	104.38
Nov, 2053	0.50	7.68	96.70
Dec, 2053	0.46	7.72	88.98
Jan, 2054	0.43	7.75	81.23
Feb, 2054	0.39	7.79	73.44
Mar, 2054	0.35	7.83	65.61
Apr, 2054	0.31	7.87	57.74
May, 2054	0.28	7.90	49.84
Jun, 2054	0.24	7.94	41.90
Jul, 2054	0.20	7.98	33.92
Aug, 2054	0.16	8.02	25.90
Sep, 2054	0.12	8.06	17.85
Oct, 2054	0.09	8.09	9.75
Nov, 2054	0.05	8.13	1.62