Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,800
Down Payment	$540
Mortgage Amount:	$1,260
Mortgage Payment:	$7.35 / month
Estimated Tax:	+ $1.00 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $8.35 / month
Total Interest Paid:	$1,386.00 over 30 years
Total Tax Paid:	$360.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	6.04	1.31	1258.69
Jan, 2026	6.03	1.32	1257.37
Feb, 2026	6.02	1.33	1256.04
Mar, 2026	6.02	1.33	1254.71
Apr, 2026	6.01	1.34	1253.37
May, 2026	6.01	1.34	1252.03
Jun, 2026	6.00	1.35	1250.68
Jul, 2026	5.99	1.36	1249.32
Aug, 2026	5.99	1.36	1247.96
Sep, 2026	5.98	1.37	1246.59
Oct, 2026	5.97	1.38	1245.21
Nov, 2026	5.97	1.38	1243.83
Dec, 2026	5.96	1.39	1242.44
Jan, 2027	5.95	1.40	1241.04
Feb, 2027	5.95	1.40	1239.64
Mar, 2027	5.94	1.41	1238.23
Apr, 2027	5.93	1.42	1236.81
May, 2027	5.93	1.42	1235.39
Jun, 2027	5.92	1.43	1233.96
Jul, 2027	5.91	1.44	1232.52
Aug, 2027	5.91	1.44	1231.08
Sep, 2027	5.90	1.45	1229.62
Oct, 2027	5.89	1.46	1228.17
Nov, 2027	5.88	1.47	1226.70
Dec, 2027	5.88	1.47	1225.23
Jan, 2028	5.87	1.48	1223.75
Feb, 2028	5.86	1.49	1222.26
Mar, 2028	5.86	1.49	1220.77
Apr, 2028	5.85	1.50	1219.27
May, 2028	5.84	1.51	1217.76
Jun, 2028	5.84	1.51	1216.25
Jul, 2028	5.83	1.52	1214.73
Aug, 2028	5.82	1.53	1213.20
Sep, 2028	5.81	1.54	1211.66
Oct, 2028	5.81	1.54	1210.12
Nov, 2028	5.80	1.55	1208.56
Dec, 2028	5.79	1.56	1207.00
Jan, 2029	5.78	1.57	1205.44
Feb, 2029	5.78	1.57	1203.86
Mar, 2029	5.77	1.58	1202.28
Apr, 2029	5.76	1.59	1200.69
May, 2029	5.75	1.60	1199.10
Jun, 2029	5.75	1.60	1197.49
Jul, 2029	5.74	1.61	1195.88
Aug, 2029	5.73	1.62	1194.26
Sep, 2029	5.72	1.63	1192.63
Oct, 2029	5.71	1.64	1191.00
Nov, 2029	5.71	1.64	1189.36
Dec, 2029	5.70	1.65	1187.70
Jan, 2030	5.69	1.66	1186.05
Feb, 2030	5.68	1.67	1184.38
Mar, 2030	5.68	1.67	1182.70
Apr, 2030	5.67	1.68	1181.02
May, 2030	5.66	1.69	1179.33
Jun, 2030	5.65	1.70	1177.63
Jul, 2030	5.64	1.71	1175.92
Aug, 2030	5.63	1.72	1174.21
Sep, 2030	5.63	1.72	1172.48
Oct, 2030	5.62	1.73	1170.75
Nov, 2030	5.61	1.74	1169.01
Dec, 2030	5.60	1.75	1167.26
Jan, 2031	5.59	1.76	1165.51
Feb, 2031	5.58	1.77	1163.74
Mar, 2031	5.58	1.77	1161.97
Apr, 2031	5.57	1.78	1160.19
May, 2031	5.56	1.79	1158.40
Jun, 2031	5.55	1.80	1156.60
Jul, 2031	5.54	1.81	1154.79
Aug, 2031	5.53	1.82	1152.97
Sep, 2031	5.52	1.83	1151.15
Oct, 2031	5.52	1.83	1149.31
Nov, 2031	5.51	1.84	1147.47
Dec, 2031	5.50	1.85	1145.62
Jan, 2032	5.49	1.86	1143.76
Feb, 2032	5.48	1.87	1141.89
Mar, 2032	5.47	1.88	1140.01
Apr, 2032	5.46	1.89	1138.12
May, 2032	5.45	1.90	1136.22
Jun, 2032	5.44	1.91	1134.32
Jul, 2032	5.44	1.91	1132.40
Aug, 2032	5.43	1.92	1130.48
Sep, 2032	5.42	1.93	1128.55
Oct, 2032	5.41	1.94	1126.61
Nov, 2032	5.40	1.95	1124.65
Dec, 2032	5.39	1.96	1122.69
Jan, 2033	5.38	1.97	1120.72
Feb, 2033	5.37	1.98	1118.74
Mar, 2033	5.36	1.99	1116.75
Apr, 2033	5.35	2.00	1114.75
May, 2033	5.34	2.01	1112.75
Jun, 2033	5.33	2.02	1110.73
Jul, 2033	5.32	2.03	1108.70
Aug, 2033	5.31	2.04	1106.66
Sep, 2033	5.30	2.05	1104.61
Oct, 2033	5.29	2.06	1102.56
Nov, 2033	5.28	2.07	1100.49
Dec, 2033	5.27	2.08	1098.41
Jan, 2034	5.26	2.09	1096.33
Feb, 2034	5.25	2.10	1094.23
Mar, 2034	5.24	2.11	1092.12
Apr, 2034	5.23	2.12	1090.01
May, 2034	5.22	2.13	1087.88
Jun, 2034	5.21	2.14	1085.74
Jul, 2034	5.20	2.15	1083.60
Aug, 2034	5.19	2.16	1081.44
Sep, 2034	5.18	2.17	1079.27
Oct, 2034	5.17	2.18	1077.09
Nov, 2034	5.16	2.19	1074.90
Dec, 2034	5.15	2.20	1072.70
Jan, 2035	5.14	2.21	1070.49
Feb, 2035	5.13	2.22	1068.27
Mar, 2035	5.12	2.23	1066.04
Apr, 2035	5.11	2.24	1063.80
May, 2035	5.10	2.25	1061.55
Jun, 2035	5.09	2.26	1059.28
Jul, 2035	5.08	2.27	1057.01
Aug, 2035	5.06	2.29	1054.72
Sep, 2035	5.05	2.30	1052.43
Oct, 2035	5.04	2.31	1050.12
Nov, 2035	5.03	2.32	1047.80
Dec, 2035	5.02	2.33	1045.47
Jan, 2036	5.01	2.34	1043.13
Feb, 2036	5.00	2.35	1040.78
Mar, 2036	4.99	2.36	1038.42
Apr, 2036	4.98	2.37	1036.04
May, 2036	4.96	2.39	1033.66
Jun, 2036	4.95	2.40	1031.26
Jul, 2036	4.94	2.41	1028.85
Aug, 2036	4.93	2.42	1026.43
Sep, 2036	4.92	2.43	1024.00
Oct, 2036	4.91	2.44	1021.56
Nov, 2036	4.89	2.46	1019.10
Dec, 2036	4.88	2.47	1016.64
Jan, 2037	4.87	2.48	1014.16
Feb, 2037	4.86	2.49	1011.67
Mar, 2037	4.85	2.50	1009.16
Apr, 2037	4.84	2.51	1006.65
May, 2037	4.82	2.53	1004.12
Jun, 2037	4.81	2.54	1001.58
Jul, 2037	4.80	2.55	999.03
Aug, 2037	4.79	2.56	996.47
Sep, 2037	4.77	2.58	993.90
Oct, 2037	4.76	2.59	991.31
Nov, 2037	4.75	2.60	988.71
Dec, 2037	4.74	2.61	986.10
Jan, 2038	4.73	2.62	983.47
Feb, 2038	4.71	2.64	980.83
Mar, 2038	4.70	2.65	978.18
Apr, 2038	4.69	2.66	975.52
May, 2038	4.67	2.68	972.84
Jun, 2038	4.66	2.69	970.16
Jul, 2038	4.65	2.70	967.45
Aug, 2038	4.64	2.71	964.74
Sep, 2038	4.62	2.73	962.01
Oct, 2038	4.61	2.74	959.27
Nov, 2038	4.60	2.75	956.52
Dec, 2038	4.58	2.77	953.75
Jan, 2039	4.57	2.78	950.97
Feb, 2039	4.56	2.79	948.18
Mar, 2039	4.54	2.81	945.37
Apr, 2039	4.53	2.82	942.55
May, 2039	4.52	2.83	939.72
Jun, 2039	4.50	2.85	936.87
Jul, 2039	4.49	2.86	934.01
Aug, 2039	4.48	2.87	931.14
Sep, 2039	4.46	2.89	928.25
Oct, 2039	4.45	2.90	925.35
Nov, 2039	4.43	2.92	922.43
Dec, 2039	4.42	2.93	919.50
Jan, 2040	4.41	2.94	916.56
Feb, 2040	4.39	2.96	913.60
Mar, 2040	4.38	2.97	910.62
Apr, 2040	4.36	2.99	907.64
May, 2040	4.35	3.00	904.64
Jun, 2040	4.33	3.02	901.62
Jul, 2040	4.32	3.03	898.59
Aug, 2040	4.31	3.04	895.55
Sep, 2040	4.29	3.06	892.49
Oct, 2040	4.28	3.07	889.42
Nov, 2040	4.26	3.09	886.33
Dec, 2040	4.25	3.10	883.22
Jan, 2041	4.23	3.12	880.11
Feb, 2041	4.22	3.13	876.97
Mar, 2041	4.20	3.15	873.83
Apr, 2041	4.19	3.16	870.66
May, 2041	4.17	3.18	867.48
Jun, 2041	4.16	3.19	864.29
Jul, 2041	4.14	3.21	861.08
Aug, 2041	4.13	3.22	857.86
Sep, 2041	4.11	3.24	854.62
Oct, 2041	4.10	3.25	851.36
Nov, 2041	4.08	3.27	848.09
Dec, 2041	4.06	3.29	844.81
Jan, 2042	4.05	3.30	841.51
Feb, 2042	4.03	3.32	838.19
Mar, 2042	4.02	3.33	834.85
Apr, 2042	4.00	3.35	831.50
May, 2042	3.98	3.37	828.14
Jun, 2042	3.97	3.38	824.76
Jul, 2042	3.95	3.40	821.36
Aug, 2042	3.94	3.41	817.94
Sep, 2042	3.92	3.43	814.51
Oct, 2042	3.90	3.45	811.07
Nov, 2042	3.89	3.46	807.60
Dec, 2042	3.87	3.48	804.12
Jan, 2043	3.85	3.50	800.63
Feb, 2043	3.84	3.51	797.11
Mar, 2043	3.82	3.53	793.58
Apr, 2043	3.80	3.55	790.03
May, 2043	3.79	3.56	786.47
Jun, 2043	3.77	3.58	782.89
Jul, 2043	3.75	3.60	779.29
Aug, 2043	3.73	3.62	775.67
Sep, 2043	3.72	3.63	772.04
Oct, 2043	3.70	3.65	768.39
Nov, 2043	3.68	3.67	764.72
Dec, 2043	3.66	3.69	761.04
Jan, 2044	3.65	3.70	757.33
Feb, 2044	3.63	3.72	753.61
Mar, 2044	3.61	3.74	749.87
Apr, 2044	3.59	3.76	746.12
May, 2044	3.58	3.77	742.34
Jun, 2044	3.56	3.79	738.55
Jul, 2044	3.54	3.81	734.74
Aug, 2044	3.52	3.83	730.91
Sep, 2044	3.50	3.85	727.06
Oct, 2044	3.48	3.87	723.19
Nov, 2044	3.47	3.88	719.31
Dec, 2044	3.45	3.90	715.41
Jan, 2045	3.43	3.92	711.48
Feb, 2045	3.41	3.94	707.54
Mar, 2045	3.39	3.96	703.58
Apr, 2045	3.37	3.98	699.60
May, 2045	3.35	4.00	695.61
Jun, 2045	3.33	4.02	691.59
Jul, 2045	3.31	4.04	687.55
Aug, 2045	3.29	4.06	683.50
Sep, 2045	3.28	4.07	679.42
Oct, 2045	3.26	4.09	675.33
Nov, 2045	3.24	4.11	671.22
Dec, 2045	3.22	4.13	667.08
Jan, 2046	3.20	4.15	662.93
Feb, 2046	3.18	4.17	658.75
Mar, 2046	3.16	4.19	654.56
Apr, 2046	3.14	4.21	650.35
May, 2046	3.12	4.23	646.11
Jun, 2046	3.10	4.25	641.86
Jul, 2046	3.08	4.27	637.59
Aug, 2046	3.06	4.29	633.29
Sep, 2046	3.03	4.32	628.97
Oct, 2046	3.01	4.34	624.64
Nov, 2046	2.99	4.36	620.28
Dec, 2046	2.97	4.38	615.90
Jan, 2047	2.95	4.40	611.51
Feb, 2047	2.93	4.42	607.09
Mar, 2047	2.91	4.44	602.64
Apr, 2047	2.89	4.46	598.18
May, 2047	2.87	4.48	593.70
Jun, 2047	2.84	4.51	589.19
Jul, 2047	2.82	4.53	584.67
Aug, 2047	2.80	4.55	580.12
Sep, 2047	2.78	4.57	575.55
Oct, 2047	2.76	4.59	570.96
Nov, 2047	2.74	4.61	566.34
Dec, 2047	2.71	4.64	561.70
Jan, 2048	2.69	4.66	557.05
Feb, 2048	2.67	4.68	552.37
Mar, 2048	2.65	4.70	547.66
Apr, 2048	2.62	4.73	542.94
May, 2048	2.60	4.75	538.19
Jun, 2048	2.58	4.77	533.42
Jul, 2048	2.56	4.79	528.62
Aug, 2048	2.53	4.82	523.81
Sep, 2048	2.51	4.84	518.97
Oct, 2048	2.49	4.86	514.10
Nov, 2048	2.46	4.89	509.22
Dec, 2048	2.44	4.91	504.31
Jan, 2049	2.42	4.93	499.37
Feb, 2049	2.39	4.96	494.42
Mar, 2049	2.37	4.98	489.43
Apr, 2049	2.35	5.00	484.43
May, 2049	2.32	5.03	479.40
Jun, 2049	2.30	5.05	474.35
Jul, 2049	2.27	5.08	469.27
Aug, 2049	2.25	5.10	464.17
Sep, 2049	2.22	5.13	459.04
Oct, 2049	2.20	5.15	453.89
Nov, 2049	2.17	5.18	448.72
Dec, 2049	2.15	5.20	443.52
Jan, 2050	2.13	5.22	438.29
Feb, 2050	2.10	5.25	433.04
Mar, 2050	2.08	5.27	427.77
Apr, 2050	2.05	5.30	422.47
May, 2050	2.02	5.33	417.14
Jun, 2050	2.00	5.35	411.79
Jul, 2050	1.97	5.38	406.41
Aug, 2050	1.95	5.40	401.01
Sep, 2050	1.92	5.43	395.58
Oct, 2050	1.90	5.45	390.13
Nov, 2050	1.87	5.48	384.65
Dec, 2050	1.84	5.51	379.14
Jan, 2051	1.82	5.53	373.61
Feb, 2051	1.79	5.56	368.05
Mar, 2051	1.76	5.59	362.46
Apr, 2051	1.74	5.61	356.85
May, 2051	1.71	5.64	351.21
Jun, 2051	1.68	5.67	345.54
Jul, 2051	1.66	5.69	339.85
Aug, 2051	1.63	5.72	334.13
Sep, 2051	1.60	5.75	328.38
Oct, 2051	1.57	5.78	322.60
Nov, 2051	1.55	5.80	316.80
Dec, 2051	1.52	5.83	310.96
Jan, 2052	1.49	5.86	305.10
Feb, 2052	1.46	5.89	299.22
Mar, 2052	1.43	5.92	293.30
Apr, 2052	1.41	5.94	287.36
May, 2052	1.38	5.97	281.38
Jun, 2052	1.35	6.00	275.38
Jul, 2052	1.32	6.03	269.35
Aug, 2052	1.29	6.06	263.29
Sep, 2052	1.26	6.09	257.20
Oct, 2052	1.23	6.12	251.08
Nov, 2052	1.20	6.15	244.94
Dec, 2052	1.17	6.18	238.76
Jan, 2053	1.14	6.21	232.56
Feb, 2053	1.11	6.24	226.32
Mar, 2053	1.08	6.27	220.05
Apr, 2053	1.05	6.30	213.76
May, 2053	1.02	6.33	207.43
Jun, 2053	0.99	6.36	201.08
Jul, 2053	0.96	6.39	194.69
Aug, 2053	0.93	6.42	188.27
Sep, 2053	0.90	6.45	181.83
Oct, 2053	0.87	6.48	175.35
Nov, 2053	0.84	6.51	168.84
Dec, 2053	0.81	6.54	162.30
Jan, 2054	0.78	6.57	155.72
Feb, 2054	0.75	6.60	149.12
Mar, 2054	0.71	6.64	142.48
Apr, 2054	0.68	6.67	135.82
May, 2054	0.65	6.70	129.12
Jun, 2054	0.62	6.73	122.39
Jul, 2054	0.59	6.76	115.62
Aug, 2054	0.55	6.80	108.83
Sep, 2054	0.52	6.83	102.00
Oct, 2054	0.49	6.86	95.14
Nov, 2054	0.46	6.89	88.24
Dec, 2054	0.42	6.93	81.32
Jan, 2055	0.39	6.96	74.36
Feb, 2055	0.36	6.99	67.36
Mar, 2055	0.32	7.03	60.33
Apr, 2055	0.29	7.06	53.27
May, 2055	0.26	7.09	46.18
Jun, 2055	0.22	7.13	39.05
Jul, 2055	0.19	7.16	31.89
Aug, 2055	0.15	7.20	24.69
Sep, 2055	0.12	7.23	17.46
Oct, 2055	0.08	7.27	10.19
Nov, 2055	0.05	7.30	2.89