Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,250
Down Payment	$675
Mortgage Amount:	$1,575
Mortgage Payment:	$9.19 / month
Estimated Tax:	+ $1.25 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $10.44 / month
Total Interest Paid:	$1,733.40 over 30 years
Total Tax Paid:	$450.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	7.55	1.64	1573.36
Jan, 2026	7.54	1.65	1571.71
Feb, 2026	7.53	1.66	1570.05
Mar, 2026	7.52	1.67	1568.38
Apr, 2026	7.52	1.67	1566.71
May, 2026	7.51	1.68	1565.02
Jun, 2026	7.50	1.69	1563.33
Jul, 2026	7.49	1.70	1561.63
Aug, 2026	7.48	1.71	1559.93
Sep, 2026	7.47	1.72	1558.21
Oct, 2026	7.47	1.72	1556.49
Nov, 2026	7.46	1.73	1554.75
Dec, 2026	7.45	1.74	1553.01
Jan, 2027	7.44	1.75	1551.27
Feb, 2027	7.43	1.76	1549.51
Mar, 2027	7.42	1.77	1547.74
Apr, 2027	7.42	1.77	1545.97
May, 2027	7.41	1.78	1544.19
Jun, 2027	7.40	1.79	1542.40
Jul, 2027	7.39	1.80	1540.60
Aug, 2027	7.38	1.81	1538.79
Sep, 2027	7.37	1.82	1536.97
Oct, 2027	7.36	1.83	1535.15
Nov, 2027	7.36	1.83	1533.31
Dec, 2027	7.35	1.84	1531.47
Jan, 2028	7.34	1.85	1529.62
Feb, 2028	7.33	1.86	1527.76
Mar, 2028	7.32	1.87	1525.89
Apr, 2028	7.31	1.88	1524.01
May, 2028	7.30	1.89	1522.12
Jun, 2028	7.29	1.90	1520.23
Jul, 2028	7.28	1.91	1518.32
Aug, 2028	7.28	1.91	1516.41
Sep, 2028	7.27	1.92	1514.48
Oct, 2028	7.26	1.93	1512.55
Nov, 2028	7.25	1.94	1510.61
Dec, 2028	7.24	1.95	1508.66
Jan, 2029	7.23	1.96	1506.69
Feb, 2029	7.22	1.97	1504.72
Mar, 2029	7.21	1.98	1502.74
Apr, 2029	7.20	1.99	1500.75
May, 2029	7.19	2.00	1498.76
Jun, 2029	7.18	2.01	1496.75
Jul, 2029	7.17	2.02	1494.73
Aug, 2029	7.16	2.03	1492.70
Sep, 2029	7.15	2.04	1490.66
Oct, 2029	7.14	2.05	1488.62
Nov, 2029	7.13	2.06	1486.56
Dec, 2029	7.12	2.07	1484.49
Jan, 2030	7.11	2.08	1482.42
Feb, 2030	7.10	2.09	1480.33
Mar, 2030	7.09	2.10	1478.23
Apr, 2030	7.08	2.11	1476.13
May, 2030	7.07	2.12	1474.01
Jun, 2030	7.06	2.13	1471.88
Jul, 2030	7.05	2.14	1469.74
Aug, 2030	7.04	2.15	1467.60
Sep, 2030	7.03	2.16	1465.44
Oct, 2030	7.02	2.17	1463.27
Nov, 2030	7.01	2.18	1461.09
Dec, 2030	7.00	2.19	1458.90
Jan, 2031	6.99	2.20	1456.70
Feb, 2031	6.98	2.21	1454.49
Mar, 2031	6.97	2.22	1452.27
Apr, 2031	6.96	2.23	1450.04
May, 2031	6.95	2.24	1447.80
Jun, 2031	6.94	2.25	1445.55
Jul, 2031	6.93	2.26	1443.28
Aug, 2031	6.92	2.27	1441.01
Sep, 2031	6.90	2.29	1438.73
Oct, 2031	6.89	2.30	1436.43
Nov, 2031	6.88	2.31	1434.12
Dec, 2031	6.87	2.32	1431.80
Jan, 2032	6.86	2.33	1429.47
Feb, 2032	6.85	2.34	1427.13
Mar, 2032	6.84	2.35	1424.78
Apr, 2032	6.83	2.36	1422.42
May, 2032	6.82	2.37	1420.05
Jun, 2032	6.80	2.39	1417.66
Jul, 2032	6.79	2.40	1415.26
Aug, 2032	6.78	2.41	1412.85
Sep, 2032	6.77	2.42	1410.43
Oct, 2032	6.76	2.43	1408.00
Nov, 2032	6.75	2.44	1405.56
Dec, 2032	6.73	2.46	1403.10
Jan, 2033	6.72	2.47	1400.64
Feb, 2033	6.71	2.48	1398.16
Mar, 2033	6.70	2.49	1395.67
Apr, 2033	6.69	2.50	1393.17
May, 2033	6.68	2.51	1390.65
Jun, 2033	6.66	2.53	1388.12
Jul, 2033	6.65	2.54	1385.59
Aug, 2033	6.64	2.55	1383.04
Sep, 2033	6.63	2.56	1380.47
Oct, 2033	6.61	2.58	1377.90
Nov, 2033	6.60	2.59	1375.31
Dec, 2033	6.59	2.60	1372.71
Jan, 2034	6.58	2.61	1370.10
Feb, 2034	6.57	2.62	1367.47
Mar, 2034	6.55	2.64	1364.83
Apr, 2034	6.54	2.65	1362.18
May, 2034	6.53	2.66	1359.52
Jun, 2034	6.51	2.68	1356.85
Jul, 2034	6.50	2.69	1354.16
Aug, 2034	6.49	2.70	1351.46
Sep, 2034	6.48	2.71	1348.74
Oct, 2034	6.46	2.73	1346.01
Nov, 2034	6.45	2.74	1343.27
Dec, 2034	6.44	2.75	1340.52
Jan, 2035	6.42	2.77	1337.75
Feb, 2035	6.41	2.78	1334.97
Mar, 2035	6.40	2.79	1332.18
Apr, 2035	6.38	2.81	1329.37
May, 2035	6.37	2.82	1326.55
Jun, 2035	6.36	2.83	1323.72
Jul, 2035	6.34	2.85	1320.87
Aug, 2035	6.33	2.86	1318.01
Sep, 2035	6.32	2.87	1315.14
Oct, 2035	6.30	2.89	1312.25
Nov, 2035	6.29	2.90	1309.35
Dec, 2035	6.27	2.92	1306.43
Jan, 2036	6.26	2.93	1303.50
Feb, 2036	6.25	2.94	1300.56
Mar, 2036	6.23	2.96	1297.60
Apr, 2036	6.22	2.97	1294.63
May, 2036	6.20	2.99	1291.64
Jun, 2036	6.19	3.00	1288.64
Jul, 2036	6.17	3.02	1285.62
Aug, 2036	6.16	3.03	1282.60
Sep, 2036	6.15	3.04	1279.55
Oct, 2036	6.13	3.06	1276.49
Nov, 2036	6.12	3.07	1273.42
Dec, 2036	6.10	3.09	1270.33
Jan, 2037	6.09	3.10	1267.23
Feb, 2037	6.07	3.12	1264.11
Mar, 2037	6.06	3.13	1260.98
Apr, 2037	6.04	3.15	1257.83
May, 2037	6.03	3.16	1254.67
Jun, 2037	6.01	3.18	1251.49
Jul, 2037	6.00	3.19	1248.29
Aug, 2037	5.98	3.21	1245.09
Sep, 2037	5.97	3.22	1241.86
Oct, 2037	5.95	3.24	1238.62
Nov, 2037	5.94	3.25	1235.37
Dec, 2037	5.92	3.27	1232.10
Jan, 2038	5.90	3.29	1228.81
Feb, 2038	5.89	3.30	1225.51
Mar, 2038	5.87	3.32	1222.19
Apr, 2038	5.86	3.33	1218.86
May, 2038	5.84	3.35	1215.51
Jun, 2038	5.82	3.37	1212.14
Jul, 2038	5.81	3.38	1208.76
Aug, 2038	5.79	3.40	1205.36
Sep, 2038	5.78	3.41	1201.95
Oct, 2038	5.76	3.43	1198.52
Nov, 2038	5.74	3.45	1195.07
Dec, 2038	5.73	3.46	1191.61
Jan, 2039	5.71	3.48	1188.13
Feb, 2039	5.69	3.50	1184.63
Mar, 2039	5.68	3.51	1181.12
Apr, 2039	5.66	3.53	1177.59
May, 2039	5.64	3.55	1174.04
Jun, 2039	5.63	3.56	1170.47
Jul, 2039	5.61	3.58	1166.89
Aug, 2039	5.59	3.60	1163.29
Sep, 2039	5.57	3.62	1159.68
Oct, 2039	5.56	3.63	1156.04
Nov, 2039	5.54	3.65	1152.39
Dec, 2039	5.52	3.67	1148.73
Jan, 2040	5.50	3.69	1145.04
Feb, 2040	5.49	3.70	1141.34
Mar, 2040	5.47	3.72	1137.62
Apr, 2040	5.45	3.74	1133.88
May, 2040	5.43	3.76	1130.12
Jun, 2040	5.42	3.77	1126.34
Jul, 2040	5.40	3.79	1122.55
Aug, 2040	5.38	3.81	1118.74
Sep, 2040	5.36	3.83	1114.91
Oct, 2040	5.34	3.85	1111.06
Nov, 2040	5.32	3.87	1107.20
Dec, 2040	5.31	3.88	1103.31
Jan, 2041	5.29	3.90	1099.41
Feb, 2041	5.27	3.92	1095.49
Mar, 2041	5.25	3.94	1091.55
Apr, 2041	5.23	3.96	1087.59
May, 2041	5.21	3.98	1083.61
Jun, 2041	5.19	4.00	1079.61
Jul, 2041	5.17	4.02	1075.59
Aug, 2041	5.15	4.04	1071.56
Sep, 2041	5.13	4.06	1067.50
Oct, 2041	5.12	4.07	1063.43
Nov, 2041	5.10	4.09	1059.33
Dec, 2041	5.08	4.11	1055.22
Jan, 2042	5.06	4.13	1051.09
Feb, 2042	5.04	4.15	1046.93
Mar, 2042	5.02	4.17	1042.76
Apr, 2042	5.00	4.19	1038.56
May, 2042	4.98	4.21	1034.35
Jun, 2042	4.96	4.23	1030.12
Jul, 2042	4.94	4.25	1025.86
Aug, 2042	4.92	4.27	1021.59
Sep, 2042	4.90	4.29	1017.29
Oct, 2042	4.87	4.32	1012.98
Nov, 2042	4.85	4.34	1008.64
Dec, 2042	4.83	4.36	1004.29
Jan, 2043	4.81	4.38	999.91
Feb, 2043	4.79	4.40	995.51
Mar, 2043	4.77	4.42	991.09
Apr, 2043	4.75	4.44	986.65
May, 2043	4.73	4.46	982.19
Jun, 2043	4.71	4.48	977.70
Jul, 2043	4.68	4.51	973.20
Aug, 2043	4.66	4.53	968.67
Sep, 2043	4.64	4.55	964.12
Oct, 2043	4.62	4.57	959.55
Nov, 2043	4.60	4.59	954.96
Dec, 2043	4.58	4.61	950.35
Jan, 2044	4.55	4.64	945.71
Feb, 2044	4.53	4.66	941.05
Mar, 2044	4.51	4.68	936.37
Apr, 2044	4.49	4.70	931.67
May, 2044	4.46	4.73	926.94
Jun, 2044	4.44	4.75	922.19
Jul, 2044	4.42	4.77	917.42
Aug, 2044	4.40	4.79	912.63
Sep, 2044	4.37	4.82	907.81
Oct, 2044	4.35	4.84	902.97
Nov, 2044	4.33	4.86	898.11
Dec, 2044	4.30	4.89	893.22
Jan, 2045	4.28	4.91	888.31
Feb, 2045	4.26	4.93	883.38
Mar, 2045	4.23	4.96	878.42
Apr, 2045	4.21	4.98	873.44
May, 2045	4.19	5.00	868.43
Jun, 2045	4.16	5.03	863.41
Jul, 2045	4.14	5.05	858.35
Aug, 2045	4.11	5.08	853.28
Sep, 2045	4.09	5.10	848.17
Oct, 2045	4.06	5.13	843.05
Nov, 2045	4.04	5.15	837.90
Dec, 2045	4.01	5.18	832.72
Jan, 2046	3.99	5.20	827.52
Feb, 2046	3.97	5.22	822.30
Mar, 2046	3.94	5.25	817.05
Apr, 2046	3.92	5.27	811.77
May, 2046	3.89	5.30	806.47
Jun, 2046	3.86	5.33	801.15
Jul, 2046	3.84	5.35	795.80
Aug, 2046	3.81	5.38	790.42
Sep, 2046	3.79	5.40	785.02
Oct, 2046	3.76	5.43	779.59
Nov, 2046	3.74	5.45	774.13
Dec, 2046	3.71	5.48	768.65
Jan, 2047	3.68	5.51	763.15
Feb, 2047	3.66	5.53	757.61
Mar, 2047	3.63	5.56	752.05
Apr, 2047	3.60	5.59	746.47
May, 2047	3.58	5.61	740.85
Jun, 2047	3.55	5.64	735.21
Jul, 2047	3.52	5.67	729.55
Aug, 2047	3.50	5.69	723.85
Sep, 2047	3.47	5.72	718.13
Oct, 2047	3.44	5.75	712.38
Nov, 2047	3.41	5.78	706.61
Dec, 2047	3.39	5.80	700.80
Jan, 2048	3.36	5.83	694.97
Feb, 2048	3.33	5.86	689.11
Mar, 2048	3.30	5.89	683.22
Apr, 2048	3.27	5.92	677.30
May, 2048	3.25	5.94	671.36
Jun, 2048	3.22	5.97	665.39
Jul, 2048	3.19	6.00	659.39
Aug, 2048	3.16	6.03	653.36
Sep, 2048	3.13	6.06	647.30
Oct, 2048	3.10	6.09	641.21
Nov, 2048	3.07	6.12	635.09
Dec, 2048	3.04	6.15	628.94
Jan, 2049	3.01	6.18	622.77
Feb, 2049	2.98	6.21	616.56
Mar, 2049	2.95	6.24	610.33
Apr, 2049	2.92	6.27	604.06
May, 2049	2.89	6.30	597.76
Jun, 2049	2.86	6.33	591.44
Jul, 2049	2.83	6.36	585.08
Aug, 2049	2.80	6.39	578.70
Sep, 2049	2.77	6.42	572.28
Oct, 2049	2.74	6.45	565.83
Nov, 2049	2.71	6.48	559.35
Dec, 2049	2.68	6.51	552.84
Jan, 2050	2.65	6.54	546.30
Feb, 2050	2.62	6.57	539.73
Mar, 2050	2.59	6.60	533.13
Apr, 2050	2.55	6.64	526.49
May, 2050	2.52	6.67	519.82
Jun, 2050	2.49	6.70	513.12
Jul, 2050	2.46	6.73	506.39
Aug, 2050	2.43	6.76	499.63
Sep, 2050	2.39	6.80	492.83
Oct, 2050	2.36	6.83	486.00
Nov, 2050	2.33	6.86	479.14
Dec, 2050	2.30	6.89	472.25
Jan, 2051	2.26	6.93	465.32
Feb, 2051	2.23	6.96	458.36
Mar, 2051	2.20	6.99	451.37
Apr, 2051	2.16	7.03	444.34
May, 2051	2.13	7.06	437.28
Jun, 2051	2.10	7.09	430.19
Jul, 2051	2.06	7.13	423.06
Aug, 2051	2.03	7.16	415.89
Sep, 2051	1.99	7.20	408.70
Oct, 2051	1.96	7.23	401.46
Nov, 2051	1.92	7.27	394.20
Dec, 2051	1.89	7.30	386.90
Jan, 2052	1.85	7.34	379.56
Feb, 2052	1.82	7.37	372.19
Mar, 2052	1.78	7.41	364.78
Apr, 2052	1.75	7.44	357.34
May, 2052	1.71	7.48	349.86
Jun, 2052	1.68	7.51	342.35
Jul, 2052	1.64	7.55	334.80
Aug, 2052	1.60	7.59	327.21
Sep, 2052	1.57	7.62	319.59
Oct, 2052	1.53	7.66	311.93
Nov, 2052	1.49	7.70	304.24
Dec, 2052	1.46	7.73	296.51
Jan, 2053	1.42	7.77	288.74
Feb, 2053	1.38	7.81	280.93
Mar, 2053	1.35	7.84	273.09
Apr, 2053	1.31	7.88	265.21
May, 2053	1.27	7.92	257.29
Jun, 2053	1.23	7.96	249.33
Jul, 2053	1.19	8.00	241.33
Aug, 2053	1.16	8.03	233.30
Sep, 2053	1.12	8.07	225.23
Oct, 2053	1.08	8.11	217.12
Nov, 2053	1.04	8.15	208.97
Dec, 2053	1.00	8.19	200.78
Jan, 2054	0.96	8.23	192.55
Feb, 2054	0.92	8.27	184.28
Mar, 2054	0.88	8.31	175.98
Apr, 2054	0.84	8.35	167.63
May, 2054	0.80	8.39	159.24
Jun, 2054	0.76	8.43	150.82
Jul, 2054	0.72	8.47	142.35
Aug, 2054	0.68	8.51	133.84
Sep, 2054	0.64	8.55	125.29
Oct, 2054	0.60	8.59	116.70
Nov, 2054	0.56	8.63	108.07
Dec, 2054	0.52	8.67	99.40
Jan, 2055	0.48	8.71	90.69
Feb, 2055	0.43	8.76	81.93
Mar, 2055	0.39	8.80	73.13
Apr, 2055	0.35	8.84	64.29
May, 2055	0.31	8.88	55.41
Jun, 2055	0.27	8.92	46.49
Jul, 2055	0.22	8.97	37.52
Aug, 2055	0.18	9.01	28.51
Sep, 2055	0.14	9.05	19.46
Oct, 2055	0.09	9.10	10.36
Nov, 2055	0.05	9.14	1.22