Mortgage Parameters

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

Mortgage Summary

Property Total:	$15,000
Down Payment	$4,500
Mortgage Amount:	$10,500
Mortgage Payment:	$61.28 / month
Estimated Tax:	+ $8.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $69.61 / month
Total Interest Paid:	$11,559.60 over 30 years
Total Tax Paid:	$3,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	50.31	10.97	10489.03
Dec, 2024	50.26	11.02	10478.01
Jan, 2025	50.21	11.07	10466.94
Feb, 2025	50.15	11.13	10455.81
Mar, 2025	50.10	11.18	10444.63
Apr, 2025	50.05	11.23	10433.40
May, 2025	49.99	11.29	10422.12
Jun, 2025	49.94	11.34	10410.77
Jul, 2025	49.88	11.40	10399.38
Aug, 2025	49.83	11.45	10387.93
Sep, 2025	49.78	11.50	10376.43
Oct, 2025	49.72	11.56	10364.87
Nov, 2025	49.66	11.62	10353.25
Dec, 2025	49.61	11.67	10341.58
Jan, 2026	49.55	11.73	10329.85
Feb, 2026	49.50	11.78	10318.07
Mar, 2026	49.44	11.84	10306.23
Apr, 2026	49.38	11.90	10294.34
May, 2026	49.33	11.95	10282.38
Jun, 2026	49.27	12.01	10270.37
Jul, 2026	49.21	12.07	10258.30
Aug, 2026	49.15	12.13	10246.18
Sep, 2026	49.10	12.18	10233.99
Oct, 2026	49.04	12.24	10221.75
Nov, 2026	48.98	12.30	10209.45
Dec, 2026	48.92	12.36	10197.09
Jan, 2027	48.86	12.42	10184.67
Feb, 2027	48.80	12.48	10172.19
Mar, 2027	48.74	12.54	10159.66
Apr, 2027	48.68	12.60	10147.06
May, 2027	48.62	12.66	10134.40
Jun, 2027	48.56	12.72	10121.68
Jul, 2027	48.50	12.78	10108.90
Aug, 2027	48.44	12.84	10096.06
Sep, 2027	48.38	12.90	10083.16
Oct, 2027	48.32	12.96	10070.19
Nov, 2027	48.25	13.03	10057.16
Dec, 2027	48.19	13.09	10044.07
Jan, 2028	48.13	13.15	10030.92
Feb, 2028	48.06	13.22	10017.71
Mar, 2028	48.00	13.28	10004.43
Apr, 2028	47.94	13.34	9991.09
May, 2028	47.87	13.41	9977.68
Jun, 2028	47.81	13.47	9964.21
Jul, 2028	47.75	13.53	9950.68
Aug, 2028	47.68	13.60	9937.08
Sep, 2028	47.62	13.66	9923.41
Oct, 2028	47.55	13.73	9909.68
Nov, 2028	47.48	13.80	9895.88
Dec, 2028	47.42	13.86	9882.02
Jan, 2029	47.35	13.93	9868.09
Feb, 2029	47.28	14.00	9854.10
Mar, 2029	47.22	14.06	9840.04
Apr, 2029	47.15	14.13	9825.91
May, 2029	47.08	14.20	9811.71
Jun, 2029	47.01	14.27	9797.44
Jul, 2029	46.95	14.33	9783.11
Aug, 2029	46.88	14.40	9768.71
Sep, 2029	46.81	14.47	9754.23
Oct, 2029	46.74	14.54	9739.69
Nov, 2029	46.67	14.61	9725.08
Dec, 2029	46.60	14.68	9710.40
Jan, 2030	46.53	14.75	9695.65
Feb, 2030	46.46	14.82	9680.83
Mar, 2030	46.39	14.89	9665.94
Apr, 2030	46.32	14.96	9650.97
May, 2030	46.24	15.04	9635.94
Jun, 2030	46.17	15.11	9620.83
Jul, 2030	46.10	15.18	9605.65
Aug, 2030	46.03	15.25	9590.40
Sep, 2030	45.95	15.33	9575.07
Oct, 2030	45.88	15.40	9559.67
Nov, 2030	45.81	15.47	9544.20
Dec, 2030	45.73	15.55	9528.65
Jan, 2031	45.66	15.62	9513.03
Feb, 2031	45.58	15.70	9497.33
Mar, 2031	45.51	15.77	9481.56
Apr, 2031	45.43	15.85	9465.71
May, 2031	45.36	15.92	9449.79
Jun, 2031	45.28	16.00	9433.79
Jul, 2031	45.20	16.08	9417.71
Aug, 2031	45.13	16.15	9401.56
Sep, 2031	45.05	16.23	9385.33
Oct, 2031	44.97	16.31	9369.02
Nov, 2031	44.89	16.39	9352.63
Dec, 2031	44.81	16.47	9336.17
Jan, 2032	44.74	16.54	9319.62
Feb, 2032	44.66	16.62	9303.00
Mar, 2032	44.58	16.70	9286.30
Apr, 2032	44.50	16.78	9269.51
May, 2032	44.42	16.86	9252.65
Jun, 2032	44.34	16.94	9235.71
Jul, 2032	44.25	17.03	9218.68
Aug, 2032	44.17	17.11	9201.57
Sep, 2032	44.09	17.19	9184.38
Oct, 2032	44.01	17.27	9167.11
Nov, 2032	43.93	17.35	9149.76
Dec, 2032	43.84	17.44	9132.32
Jan, 2033	43.76	17.52	9114.80
Feb, 2033	43.68	17.60	9097.19
Mar, 2033	43.59	17.69	9079.50
Apr, 2033	43.51	17.77	9061.73
May, 2033	43.42	17.86	9043.87
Jun, 2033	43.34	17.94	9025.93
Jul, 2033	43.25	18.03	9007.90
Aug, 2033	43.16	18.12	8989.78
Sep, 2033	43.08	18.20	8971.58
Oct, 2033	42.99	18.29	8953.28
Nov, 2033	42.90	18.38	8934.90
Dec, 2033	42.81	18.47	8916.44
Jan, 2034	42.72	18.56	8897.88
Feb, 2034	42.64	18.64	8879.24
Mar, 2034	42.55	18.73	8860.50
Apr, 2034	42.46	18.82	8841.68
May, 2034	42.37	18.91	8822.77
Jun, 2034	42.28	19.00	8803.76
Jul, 2034	42.18	19.10	8784.67
Aug, 2034	42.09	19.19	8765.48
Sep, 2034	42.00	19.28	8746.20
Oct, 2034	41.91	19.37	8726.83
Nov, 2034	41.82	19.46	8707.37
Dec, 2034	41.72	19.56	8687.81
Jan, 2035	41.63	19.65	8668.16
Feb, 2035	41.53	19.75	8648.41
Mar, 2035	41.44	19.84	8628.57
Apr, 2035	41.35	19.93	8608.64
May, 2035	41.25	20.03	8588.61
Jun, 2035	41.15	20.13	8568.48
Jul, 2035	41.06	20.22	8548.26
Aug, 2035	40.96	20.32	8527.94
Sep, 2035	40.86	20.42	8507.52
Oct, 2035	40.77	20.51	8487.01
Nov, 2035	40.67	20.61	8466.40
Dec, 2035	40.57	20.71	8445.68
Jan, 2036	40.47	20.81	8424.87
Feb, 2036	40.37	20.91	8403.96
Mar, 2036	40.27	21.01	8382.95
Apr, 2036	40.17	21.11	8361.84
May, 2036	40.07	21.21	8340.63
Jun, 2036	39.97	21.31	8319.31
Jul, 2036	39.86	21.42	8297.90
Aug, 2036	39.76	21.52	8276.38
Sep, 2036	39.66	21.62	8254.75
Oct, 2036	39.55	21.73	8233.03
Nov, 2036	39.45	21.83	8211.20
Dec, 2036	39.35	21.93	8189.26
Jan, 2037	39.24	22.04	8167.22
Feb, 2037	39.13	22.15	8145.08
Mar, 2037	39.03	22.25	8122.83
Apr, 2037	38.92	22.36	8100.47
May, 2037	38.81	22.47	8078.00
Jun, 2037	38.71	22.57	8055.43
Jul, 2037	38.60	22.68	8032.75
Aug, 2037	38.49	22.79	8009.96
Sep, 2037	38.38	22.90	7987.06
Oct, 2037	38.27	23.01	7964.05
Nov, 2037	38.16	23.12	7940.93
Dec, 2037	38.05	23.23	7917.70
Jan, 2038	37.94	23.34	7894.36
Feb, 2038	37.83	23.45	7870.91
Mar, 2038	37.71	23.57	7847.34
Apr, 2038	37.60	23.68	7823.67
May, 2038	37.49	23.79	7799.87
Jun, 2038	37.37	23.91	7775.97
Jul, 2038	37.26	24.02	7751.95
Aug, 2038	37.14	24.14	7727.81
Sep, 2038	37.03	24.25	7703.56
Oct, 2038	36.91	24.37	7679.20
Nov, 2038	36.80	24.48	7654.71
Dec, 2038	36.68	24.60	7630.11
Jan, 2039	36.56	24.72	7605.39
Feb, 2039	36.44	24.84	7580.55
Mar, 2039	36.32	24.96	7555.60
Apr, 2039	36.20	25.08	7530.52
May, 2039	36.08	25.20	7505.33
Jun, 2039	35.96	25.32	7480.01
Jul, 2039	35.84	25.44	7454.57
Aug, 2039	35.72	25.56	7429.01
Sep, 2039	35.60	25.68	7403.33
Oct, 2039	35.47	25.81	7377.52
Nov, 2039	35.35	25.93	7351.59
Dec, 2039	35.23	26.05	7325.54
Jan, 2040	35.10	26.18	7299.36
Feb, 2040	34.98	26.30	7273.06
Mar, 2040	34.85	26.43	7246.63
Apr, 2040	34.72	26.56	7220.07
May, 2040	34.60	26.68	7193.39
Jun, 2040	34.47	26.81	7166.57
Jul, 2040	34.34	26.94	7139.63
Aug, 2040	34.21	27.07	7112.56
Sep, 2040	34.08	27.20	7085.37
Oct, 2040	33.95	27.33	7058.04
Nov, 2040	33.82	27.46	7030.58
Dec, 2040	33.69	27.59	7002.98
Jan, 2041	33.56	27.72	6975.26
Feb, 2041	33.42	27.86	6947.40
Mar, 2041	33.29	27.99	6919.41
Apr, 2041	33.16	28.12	6891.29
May, 2041	33.02	28.26	6863.03
Jun, 2041	32.89	28.39	6834.63
Jul, 2041	32.75	28.53	6806.10
Aug, 2041	32.61	28.67	6777.44
Sep, 2041	32.48	28.80	6748.63
Oct, 2041	32.34	28.94	6719.69
Nov, 2041	32.20	29.08	6690.61
Dec, 2041	32.06	29.22	6661.39
Jan, 2042	31.92	29.36	6632.03
Feb, 2042	31.78	29.50	6602.52
Mar, 2042	31.64	29.64	6572.88
Apr, 2042	31.50	29.78	6543.10
May, 2042	31.35	29.93	6513.17
Jun, 2042	31.21	30.07	6483.10
Jul, 2042	31.06	30.22	6452.88
Aug, 2042	30.92	30.36	6422.52
Sep, 2042	30.77	30.51	6392.02
Oct, 2042	30.63	30.65	6361.37
Nov, 2042	30.48	30.80	6330.57
Dec, 2042	30.33	30.95	6299.62
Jan, 2043	30.19	31.09	6268.53
Feb, 2043	30.04	31.24	6237.28
Mar, 2043	29.89	31.39	6205.89
Apr, 2043	29.74	31.54	6174.35
May, 2043	29.59	31.69	6142.65
Jun, 2043	29.43	31.85	6110.81
Jul, 2043	29.28	32.00	6078.81
Aug, 2043	29.13	32.15	6046.65
Sep, 2043	28.97	32.31	6014.35
Oct, 2043	28.82	32.46	5981.89
Nov, 2043	28.66	32.62	5949.27
Dec, 2043	28.51	32.77	5916.50
Jan, 2044	28.35	32.93	5883.57
Feb, 2044	28.19	33.09	5850.48
Mar, 2044	28.03	33.25	5817.23
Apr, 2044	27.87	33.41	5783.83
May, 2044	27.71	33.57	5750.26
Jun, 2044	27.55	33.73	5716.53
Jul, 2044	27.39	33.89	5682.65
Aug, 2044	27.23	34.05	5648.60
Sep, 2044	27.07	34.21	5614.38
Oct, 2044	26.90	34.38	5580.00
Nov, 2044	26.74	34.54	5545.46
Dec, 2044	26.57	34.71	5510.75
Jan, 2045	26.41	34.87	5475.88
Feb, 2045	26.24	35.04	5440.84
Mar, 2045	26.07	35.21	5405.63
Apr, 2045	25.90	35.38	5370.25
May, 2045	25.73	35.55	5334.70
Jun, 2045	25.56	35.72	5298.98
Jul, 2045	25.39	35.89	5263.10
Aug, 2045	25.22	36.06	5227.03
Sep, 2045	25.05	36.23	5190.80
Oct, 2045	24.87	36.41	5154.39
Nov, 2045	24.70	36.58	5117.81
Dec, 2045	24.52	36.76	5081.05
Jan, 2046	24.35	36.93	5044.12
Feb, 2046	24.17	37.11	5007.01
Mar, 2046	23.99	37.29	4969.72
Apr, 2046	23.81	37.47	4932.26
May, 2046	23.63	37.65	4894.61
Jun, 2046	23.45	37.83	4856.78
Jul, 2046	23.27	38.01	4818.78
Aug, 2046	23.09	38.19	4780.59
Sep, 2046	22.91	38.37	4742.21
Oct, 2046	22.72	38.56	4703.66
Nov, 2046	22.54	38.74	4664.91
Dec, 2046	22.35	38.93	4625.99
Jan, 2047	22.17	39.11	4586.87
Feb, 2047	21.98	39.30	4547.57
Mar, 2047	21.79	39.49	4508.08
Apr, 2047	21.60	39.68	4468.40
May, 2047	21.41	39.87	4428.53
Jun, 2047	21.22	40.06	4388.47
Jul, 2047	21.03	40.25	4348.22
Aug, 2047	20.84	40.44	4307.78
Sep, 2047	20.64	40.64	4267.14
Oct, 2047	20.45	40.83	4226.31
Nov, 2047	20.25	41.03	4185.28
Dec, 2047	20.05	41.23	4144.05
Jan, 2048	19.86	41.42	4102.63
Feb, 2048	19.66	41.62	4061.01
Mar, 2048	19.46	41.82	4019.19
Apr, 2048	19.26	42.02	3977.16
May, 2048	19.06	42.22	3934.94
Jun, 2048	18.85	42.43	3892.52
Jul, 2048	18.65	42.63	3849.89
Aug, 2048	18.45	42.83	3807.06
Sep, 2048	18.24	43.04	3764.02
Oct, 2048	18.04	43.24	3720.77
Nov, 2048	17.83	43.45	3677.32
Dec, 2048	17.62	43.66	3633.66
Jan, 2049	17.41	43.87	3589.79
Feb, 2049	17.20	44.08	3545.72
Mar, 2049	16.99	44.29	3501.42
Apr, 2049	16.78	44.50	3456.92
May, 2049	16.56	44.72	3412.21
Jun, 2049	16.35	44.93	3367.28
Jul, 2049	16.13	45.15	3322.13
Aug, 2049	15.92	45.36	3276.77
Sep, 2049	15.70	45.58	3231.19
Oct, 2049	15.48	45.80	3185.39
Nov, 2049	15.26	46.02	3139.38
Dec, 2049	15.04	46.24	3093.14
Jan, 2050	14.82	46.46	3046.68
Feb, 2050	14.60	46.68	3000.00
Mar, 2050	14.38	46.90	2953.10
Apr, 2050	14.15	47.13	2905.97
May, 2050	13.92	47.36	2858.61
Jun, 2050	13.70	47.58	2811.03
Jul, 2050	13.47	47.81	2763.22
Aug, 2050	13.24	48.04	2715.18
Sep, 2050	13.01	48.27	2666.91
Oct, 2050	12.78	48.50	2618.41
Nov, 2050	12.55	48.73	2569.67
Dec, 2050	12.31	48.97	2520.71
Jan, 2051	12.08	49.20	2471.51
Feb, 2051	11.84	49.44	2422.07
Mar, 2051	11.61	49.67	2372.39
Apr, 2051	11.37	49.91	2322.48
May, 2051	11.13	50.15	2272.33
Jun, 2051	10.89	50.39	2221.94
Jul, 2051	10.65	50.63	2171.30
Aug, 2051	10.40	50.88	2120.43
Sep, 2051	10.16	51.12	2069.31
Oct, 2051	9.92	51.36	2017.94
Nov, 2051	9.67	51.61	1966.33
Dec, 2051	9.42	51.86	1914.48
Jan, 2052	9.17	52.11	1862.37
Feb, 2052	8.92	52.36	1810.01
Mar, 2052	8.67	52.61	1757.41
Apr, 2052	8.42	52.86	1704.55
May, 2052	8.17	53.11	1651.43
Jun, 2052	7.91	53.37	1598.07
Jul, 2052	7.66	53.62	1544.45
Aug, 2052	7.40	53.88	1490.57
Sep, 2052	7.14	54.14	1436.43
Oct, 2052	6.88	54.40	1382.03
Nov, 2052	6.62	54.66	1327.37
Dec, 2052	6.36	54.92	1272.45
Jan, 2053	6.10	55.18	1217.27
Feb, 2053	5.83	55.45	1161.82
Mar, 2053	5.57	55.71	1106.11
Apr, 2053	5.30	55.98	1050.13
May, 2053	5.03	56.25	993.88
Jun, 2053	4.76	56.52	937.36
Jul, 2053	4.49	56.79	880.58
Aug, 2053	4.22	57.06	823.52
Sep, 2053	3.95	57.33	766.18
Oct, 2053	3.67	57.61	708.57
Nov, 2053	3.40	57.88	650.69
Dec, 2053	3.12	58.16	592.53
Jan, 2054	2.84	58.44	534.09
Feb, 2054	2.56	58.72	475.36
Mar, 2054	2.28	59.00	416.36
Apr, 2054	2.00	59.28	357.08
May, 2054	1.71	59.57	297.51
Jun, 2054	1.43	59.85	237.65
Jul, 2054	1.14	60.14	177.51
Aug, 2054	0.85	60.43	117.08
Sep, 2054	0.56	60.72	56.36
Oct, 2054	0.27	61.01	0