Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,200
Down Payment	$660
Mortgage Amount:	$1,540
Mortgage Payment:	$8.99 / month
Estimated Tax:	+ $1.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $10.21 / month
Total Interest Paid:	$1,695.60 over 30 years
Total Tax Paid:	$440.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	7.38	1.61	1538.39
Jun, 2024	7.37	1.62	1536.77
Jul, 2024	7.36	1.63	1535.14
Aug, 2024	7.36	1.63	1533.51
Sep, 2024	7.35	1.64	1531.87
Oct, 2024	7.34	1.65	1530.22
Nov, 2024	7.33	1.66	1528.56
Dec, 2024	7.32	1.67	1526.90
Jan, 2025	7.32	1.67	1525.22
Feb, 2025	7.31	1.68	1523.54
Mar, 2025	7.30	1.69	1521.85
Apr, 2025	7.29	1.70	1520.15
May, 2025	7.28	1.71	1518.45
Jun, 2025	7.28	1.71	1516.73
Jul, 2025	7.27	1.72	1515.01
Aug, 2025	7.26	1.73	1513.28
Sep, 2025	7.25	1.74	1511.54
Oct, 2025	7.24	1.75	1509.79
Nov, 2025	7.23	1.76	1508.04
Dec, 2025	7.23	1.76	1506.27
Jan, 2026	7.22	1.77	1504.50
Feb, 2026	7.21	1.78	1502.72
Mar, 2026	7.20	1.79	1500.93
Apr, 2026	7.19	1.80	1499.13
May, 2026	7.18	1.81	1497.33
Jun, 2026	7.17	1.82	1495.51
Jul, 2026	7.17	1.82	1493.69
Aug, 2026	7.16	1.83	1491.85
Sep, 2026	7.15	1.84	1490.01
Oct, 2026	7.14	1.85	1488.16
Nov, 2026	7.13	1.86	1486.30
Dec, 2026	7.12	1.87	1484.43
Jan, 2027	7.11	1.88	1482.56
Feb, 2027	7.10	1.89	1480.67
Mar, 2027	7.09	1.90	1478.78
Apr, 2027	7.09	1.90	1476.87
May, 2027	7.08	1.91	1474.96
Jun, 2027	7.07	1.92	1473.04
Jul, 2027	7.06	1.93	1471.10
Aug, 2027	7.05	1.94	1469.16
Sep, 2027	7.04	1.95	1467.21
Oct, 2027	7.03	1.96	1465.25
Nov, 2027	7.02	1.97	1463.29
Dec, 2027	7.01	1.98	1461.31
Jan, 2028	7.00	1.99	1459.32
Feb, 2028	6.99	2.00	1457.32
Mar, 2028	6.98	2.01	1455.31
Apr, 2028	6.97	2.02	1453.30
May, 2028	6.96	2.03	1451.27
Jun, 2028	6.95	2.04	1449.24
Jul, 2028	6.94	2.05	1447.19
Aug, 2028	6.93	2.06	1445.13
Sep, 2028	6.92	2.07	1443.07
Oct, 2028	6.91	2.08	1440.99
Nov, 2028	6.90	2.09	1438.91
Dec, 2028	6.89	2.10	1436.81
Jan, 2029	6.88	2.11	1434.71
Feb, 2029	6.87	2.12	1432.59
Mar, 2029	6.86	2.13	1430.47
Apr, 2029	6.85	2.14	1428.33
May, 2029	6.84	2.15	1426.19
Jun, 2029	6.83	2.16	1424.03
Jul, 2029	6.82	2.17	1421.86
Aug, 2029	6.81	2.18	1419.69
Sep, 2029	6.80	2.19	1417.50
Oct, 2029	6.79	2.20	1415.30
Nov, 2029	6.78	2.21	1413.09
Dec, 2029	6.77	2.22	1410.87
Jan, 2030	6.76	2.23	1408.64
Feb, 2030	6.75	2.24	1406.40
Mar, 2030	6.74	2.25	1404.15
Apr, 2030	6.73	2.26	1401.89
May, 2030	6.72	2.27	1399.62
Jun, 2030	6.71	2.28	1397.33
Jul, 2030	6.70	2.29	1395.04
Aug, 2030	6.68	2.31	1392.73
Sep, 2030	6.67	2.32	1390.42
Oct, 2030	6.66	2.33	1388.09
Nov, 2030	6.65	2.34	1385.75
Dec, 2030	6.64	2.35	1383.40
Jan, 2031	6.63	2.36	1381.04
Feb, 2031	6.62	2.37	1378.67
Mar, 2031	6.61	2.38	1376.28
Apr, 2031	6.59	2.40	1373.89
May, 2031	6.58	2.41	1371.48
Jun, 2031	6.57	2.42	1369.06
Jul, 2031	6.56	2.43	1366.63
Aug, 2031	6.55	2.44	1364.19
Sep, 2031	6.54	2.45	1361.74
Oct, 2031	6.53	2.46	1359.27
Nov, 2031	6.51	2.48	1356.80
Dec, 2031	6.50	2.49	1354.31
Jan, 2032	6.49	2.50	1351.81
Feb, 2032	6.48	2.51	1349.30
Mar, 2032	6.47	2.52	1346.77
Apr, 2032	6.45	2.54	1344.23
May, 2032	6.44	2.55	1341.69
Jun, 2032	6.43	2.56	1339.12
Jul, 2032	6.42	2.57	1336.55
Aug, 2032	6.40	2.59	1333.97
Sep, 2032	6.39	2.60	1331.37
Oct, 2032	6.38	2.61	1328.76
Nov, 2032	6.37	2.62	1326.13
Dec, 2032	6.35	2.64	1323.50
Jan, 2033	6.34	2.65	1320.85
Feb, 2033	6.33	2.66	1318.19
Mar, 2033	6.32	2.67	1315.52
Apr, 2033	6.30	2.69	1312.83
May, 2033	6.29	2.70	1310.13
Jun, 2033	6.28	2.71	1307.42
Jul, 2033	6.26	2.73	1304.69
Aug, 2033	6.25	2.74	1301.95
Sep, 2033	6.24	2.75	1299.20
Oct, 2033	6.23	2.76	1296.44
Nov, 2033	6.21	2.78	1293.66
Dec, 2033	6.20	2.79	1290.87
Jan, 2034	6.19	2.80	1288.06
Feb, 2034	6.17	2.82	1285.25
Mar, 2034	6.16	2.83	1282.41
Apr, 2034	6.14	2.85	1279.57
May, 2034	6.13	2.86	1276.71
Jun, 2034	6.12	2.87	1273.84
Jul, 2034	6.10	2.89	1270.95
Aug, 2034	6.09	2.90	1268.05
Sep, 2034	6.08	2.91	1265.14
Oct, 2034	6.06	2.93	1262.21
Nov, 2034	6.05	2.94	1259.27
Dec, 2034	6.03	2.96	1256.31
Jan, 2035	6.02	2.97	1253.34
Feb, 2035	6.01	2.98	1250.36
Mar, 2035	5.99	3.00	1247.36
Apr, 2035	5.98	3.01	1244.35
May, 2035	5.96	3.03	1241.32
Jun, 2035	5.95	3.04	1238.28
Jul, 2035	5.93	3.06	1235.22
Aug, 2035	5.92	3.07	1232.15
Sep, 2035	5.90	3.09	1229.06
Oct, 2035	5.89	3.10	1225.96
Nov, 2035	5.87	3.12	1222.85
Dec, 2035	5.86	3.13	1219.72
Jan, 2036	5.84	3.15	1216.57
Feb, 2036	5.83	3.16	1213.41
Mar, 2036	5.81	3.18	1210.23
Apr, 2036	5.80	3.19	1207.04
May, 2036	5.78	3.21	1203.84
Jun, 2036	5.77	3.22	1200.61
Jul, 2036	5.75	3.24	1197.38
Aug, 2036	5.74	3.25	1194.12
Sep, 2036	5.72	3.27	1190.86
Oct, 2036	5.71	3.28	1187.57
Nov, 2036	5.69	3.30	1184.27
Dec, 2036	5.67	3.32	1180.96
Jan, 2037	5.66	3.33	1177.63
Feb, 2037	5.64	3.35	1174.28
Mar, 2037	5.63	3.36	1170.92
Apr, 2037	5.61	3.38	1167.54
May, 2037	5.59	3.40	1164.14
Jun, 2037	5.58	3.41	1160.73
Jul, 2037	5.56	3.43	1157.30
Aug, 2037	5.55	3.44	1153.86
Sep, 2037	5.53	3.46	1150.40
Oct, 2037	5.51	3.48	1146.92
Nov, 2037	5.50	3.49	1143.42
Dec, 2037	5.48	3.51	1139.91
Jan, 2038	5.46	3.53	1136.38
Feb, 2038	5.45	3.54	1132.84
Mar, 2038	5.43	3.56	1129.28
Apr, 2038	5.41	3.58	1125.70
May, 2038	5.39	3.60	1122.10
Jun, 2038	5.38	3.61	1118.49
Jul, 2038	5.36	3.63	1114.86
Aug, 2038	5.34	3.65	1111.21
Sep, 2038	5.32	3.67	1107.55
Oct, 2038	5.31	3.68	1103.86
Nov, 2038	5.29	3.70	1100.16
Dec, 2038	5.27	3.72	1096.44
Jan, 2039	5.25	3.74	1092.71
Feb, 2039	5.24	3.75	1088.95
Mar, 2039	5.22	3.77	1085.18
Apr, 2039	5.20	3.79	1081.39
May, 2039	5.18	3.81	1077.58
Jun, 2039	5.16	3.83	1073.76
Jul, 2039	5.15	3.84	1069.91
Aug, 2039	5.13	3.86	1066.05
Sep, 2039	5.11	3.88	1062.17
Oct, 2039	5.09	3.90	1058.27
Nov, 2039	5.07	3.92	1054.35
Dec, 2039	5.05	3.94	1050.41
Jan, 2040	5.03	3.96	1046.45
Feb, 2040	5.01	3.98	1042.48
Mar, 2040	5.00	3.99	1038.48
Apr, 2040	4.98	4.01	1034.47
May, 2040	4.96	4.03	1030.43
Jun, 2040	4.94	4.05	1026.38
Jul, 2040	4.92	4.07	1022.31
Aug, 2040	4.90	4.09	1018.22
Sep, 2040	4.88	4.11	1014.11
Oct, 2040	4.86	4.13	1009.98
Nov, 2040	4.84	4.15	1005.83
Dec, 2040	4.82	4.17	1001.66
Jan, 2041	4.80	4.19	997.47
Feb, 2041	4.78	4.21	993.25
Mar, 2041	4.76	4.23	989.02
Apr, 2041	4.74	4.25	984.77
May, 2041	4.72	4.27	980.50
Jun, 2041	4.70	4.29	976.21
Jul, 2041	4.68	4.31	971.90
Aug, 2041	4.66	4.33	967.56
Sep, 2041	4.64	4.35	963.21
Oct, 2041	4.62	4.37	958.84
Nov, 2041	4.59	4.40	954.44
Dec, 2041	4.57	4.42	950.02
Jan, 2042	4.55	4.44	945.59
Feb, 2042	4.53	4.46	941.13
Mar, 2042	4.51	4.48	936.65
Apr, 2042	4.49	4.50	932.14
May, 2042	4.47	4.52	927.62
Jun, 2042	4.44	4.55	923.08
Jul, 2042	4.42	4.57	918.51
Aug, 2042	4.40	4.59	913.92
Sep, 2042	4.38	4.61	909.31
Oct, 2042	4.36	4.63	904.68
Nov, 2042	4.33	4.66	900.02
Dec, 2042	4.31	4.68	895.34
Jan, 2043	4.29	4.70	890.64
Feb, 2043	4.27	4.72	885.92
Mar, 2043	4.25	4.74	881.18
Apr, 2043	4.22	4.77	876.41
May, 2043	4.20	4.79	871.62
Jun, 2043	4.18	4.81	866.81
Jul, 2043	4.15	4.84	861.97
Aug, 2043	4.13	4.86	857.11
Sep, 2043	4.11	4.88	852.23
Oct, 2043	4.08	4.91	847.32
Nov, 2043	4.06	4.93	842.39
Dec, 2043	4.04	4.95	837.44
Jan, 2044	4.01	4.98	832.46
Feb, 2044	3.99	5.00	827.46
Mar, 2044	3.96	5.03	822.43
Apr, 2044	3.94	5.05	817.38
May, 2044	3.92	5.07	812.31
Jun, 2044	3.89	5.10	807.21
Jul, 2044	3.87	5.12	802.09
Aug, 2044	3.84	5.15	796.94
Sep, 2044	3.82	5.17	791.77
Oct, 2044	3.79	5.20	786.58
Nov, 2044	3.77	5.22	781.36
Dec, 2044	3.74	5.25	776.11
Jan, 2045	3.72	5.27	770.84
Feb, 2045	3.69	5.30	765.54
Mar, 2045	3.67	5.32	760.22
Apr, 2045	3.64	5.35	754.87
May, 2045	3.62	5.37	749.50
Jun, 2045	3.59	5.40	744.10
Jul, 2045	3.57	5.42	738.68
Aug, 2045	3.54	5.45	733.23
Sep, 2045	3.51	5.48	727.75
Oct, 2045	3.49	5.50	722.25
Nov, 2045	3.46	5.53	716.72
Dec, 2045	3.43	5.56	711.16
Jan, 2046	3.41	5.58	705.58
Feb, 2046	3.38	5.61	699.97
Mar, 2046	3.35	5.64	694.33
Apr, 2046	3.33	5.66	688.67
May, 2046	3.30	5.69	682.98
Jun, 2046	3.27	5.72	677.26
Jul, 2046	3.25	5.74	671.52
Aug, 2046	3.22	5.77	665.75
Sep, 2046	3.19	5.80	659.95
Oct, 2046	3.16	5.83	654.12
Nov, 2046	3.13	5.86	648.26
Dec, 2046	3.11	5.88	642.38
Jan, 2047	3.08	5.91	636.47
Feb, 2047	3.05	5.94	630.53
Mar, 2047	3.02	5.97	624.56
Apr, 2047	2.99	6.00	618.56
May, 2047	2.96	6.03	612.54
Jun, 2047	2.94	6.05	606.48
Jul, 2047	2.91	6.08	600.40
Aug, 2047	2.88	6.11	594.28
Sep, 2047	2.85	6.14	588.14
Oct, 2047	2.82	6.17	581.97
Nov, 2047	2.79	6.20	575.77
Dec, 2047	2.76	6.23	569.54
Jan, 2048	2.73	6.26	563.28
Feb, 2048	2.70	6.29	556.98
Mar, 2048	2.67	6.32	550.66
Apr, 2048	2.64	6.35	544.31
May, 2048	2.61	6.38	537.93
Jun, 2048	2.58	6.41	531.52
Jul, 2048	2.55	6.44	525.07
Aug, 2048	2.52	6.47	518.60
Sep, 2048	2.48	6.51	512.10
Oct, 2048	2.45	6.54	505.56
Nov, 2048	2.42	6.57	498.99
Dec, 2048	2.39	6.60	492.39
Jan, 2049	2.36	6.63	485.76
Feb, 2049	2.33	6.66	479.10
Mar, 2049	2.30	6.69	472.41
Apr, 2049	2.26	6.73	465.68
May, 2049	2.23	6.76	458.92
Jun, 2049	2.20	6.79	452.13
Jul, 2049	2.17	6.82	445.31
Aug, 2049	2.13	6.86	438.45
Sep, 2049	2.10	6.89	431.56
Oct, 2049	2.07	6.92	424.64
Nov, 2049	2.03	6.96	417.68
Dec, 2049	2.00	6.99	410.70
Jan, 2050	1.97	7.02	403.67
Feb, 2050	1.93	7.06	396.62
Mar, 2050	1.90	7.09	389.53
Apr, 2050	1.87	7.12	382.40
May, 2050	1.83	7.16	375.25
Jun, 2050	1.80	7.19	368.05
Jul, 2050	1.76	7.23	360.83
Aug, 2050	1.73	7.26	353.57
Sep, 2050	1.69	7.30	346.27
Oct, 2050	1.66	7.33	338.94
Nov, 2050	1.62	7.37	331.57
Dec, 2050	1.59	7.40	324.17
Jan, 2051	1.55	7.44	316.74
Feb, 2051	1.52	7.47	309.26
Mar, 2051	1.48	7.51	301.76
Apr, 2051	1.45	7.54	294.21
May, 2051	1.41	7.58	286.63
Jun, 2051	1.37	7.62	279.02
Jul, 2051	1.34	7.65	271.36
Aug, 2051	1.30	7.69	263.67
Sep, 2051	1.26	7.73	255.95
Oct, 2051	1.23	7.76	248.18
Nov, 2051	1.19	7.80	240.38
Dec, 2051	1.15	7.84	232.54
Jan, 2052	1.11	7.88	224.67
Feb, 2052	1.08	7.91	216.75
Mar, 2052	1.04	7.95	208.80
Apr, 2052	1.00	7.99	200.81
May, 2052	0.96	8.03	192.79
Jun, 2052	0.92	8.07	184.72
Jul, 2052	0.89	8.10	176.61
Aug, 2052	0.85	8.14	168.47
Sep, 2052	0.81	8.18	160.29
Oct, 2052	0.77	8.22	152.07
Nov, 2052	0.73	8.26	143.80
Dec, 2052	0.69	8.30	135.50
Jan, 2053	0.65	8.34	127.16
Feb, 2053	0.61	8.38	118.78
Mar, 2053	0.57	8.42	110.36
Apr, 2053	0.53	8.46	101.90
May, 2053	0.49	8.50	93.40
Jun, 2053	0.45	8.54	84.86
Jul, 2053	0.41	8.58	76.27
Aug, 2053	0.37	8.62	67.65
Sep, 2053	0.32	8.67	58.98
Oct, 2053	0.28	8.71	50.28
Nov, 2053	0.24	8.75	41.53
Dec, 2053	0.20	8.79	32.74
Jan, 2054	0.16	8.83	23.90
Feb, 2054	0.11	8.88	15.03
Mar, 2054	0.07	8.92	6.11
Apr, 2054	0.03	8.96	0