Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,147
Down Payment	$644
Mortgage Amount:	$1,503
Mortgage Payment:	$8.77 / month
Estimated Tax:	+ $1.19 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $9.96 / month
Total Interest Paid:	$1,653.30 over 30 years
Total Tax Paid:	$429.40 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	7.20	1.57	1501.43
Jan, 2025	7.19	1.58	1499.86
Feb, 2025	7.19	1.58	1498.27
Mar, 2025	7.18	1.59	1496.68
Apr, 2025	7.17	1.60	1495.08
May, 2025	7.16	1.61	1493.48
Jun, 2025	7.16	1.61	1491.86
Jul, 2025	7.15	1.62	1490.24
Aug, 2025	7.14	1.63	1488.61
Sep, 2025	7.13	1.64	1486.98
Oct, 2025	7.13	1.64	1485.33
Nov, 2025	7.12	1.65	1483.68
Dec, 2025	7.11	1.66	1482.02
Jan, 2026	7.10	1.67	1480.35
Feb, 2026	7.09	1.68	1478.67
Mar, 2026	7.09	1.68	1476.99
Apr, 2026	7.08	1.69	1475.30
May, 2026	7.07	1.70	1473.59
Jun, 2026	7.06	1.71	1471.89
Jul, 2026	7.05	1.72	1470.17
Aug, 2026	7.04	1.73	1468.44
Sep, 2026	7.04	1.73	1466.71
Oct, 2026	7.03	1.74	1464.97
Nov, 2026	7.02	1.75	1463.22
Dec, 2026	7.01	1.76	1461.46
Jan, 2027	7.00	1.77	1459.69
Feb, 2027	6.99	1.78	1457.91
Mar, 2027	6.99	1.78	1456.13
Apr, 2027	6.98	1.79	1454.34
May, 2027	6.97	1.80	1452.54
Jun, 2027	6.96	1.81	1450.73
Jul, 2027	6.95	1.82	1448.91
Aug, 2027	6.94	1.83	1447.08
Sep, 2027	6.93	1.84	1445.24
Oct, 2027	6.93	1.84	1443.40
Nov, 2027	6.92	1.85	1441.55
Dec, 2027	6.91	1.86	1439.68
Jan, 2028	6.90	1.87	1437.81
Feb, 2028	6.89	1.88	1435.93
Mar, 2028	6.88	1.89	1434.04
Apr, 2028	6.87	1.90	1432.14
May, 2028	6.86	1.91	1430.24
Jun, 2028	6.85	1.92	1428.32
Jul, 2028	6.84	1.93	1426.39
Aug, 2028	6.83	1.94	1424.46
Sep, 2028	6.83	1.94	1422.51
Oct, 2028	6.82	1.95	1420.56
Nov, 2028	6.81	1.96	1418.60
Dec, 2028	6.80	1.97	1416.62
Jan, 2029	6.79	1.98	1414.64
Feb, 2029	6.78	1.99	1412.65
Mar, 2029	6.77	2.00	1410.65
Apr, 2029	6.76	2.01	1408.64
May, 2029	6.75	2.02	1406.62
Jun, 2029	6.74	2.03	1404.59
Jul, 2029	6.73	2.04	1402.55
Aug, 2029	6.72	2.05	1400.50
Sep, 2029	6.71	2.06	1398.44
Oct, 2029	6.70	2.07	1396.37
Nov, 2029	6.69	2.08	1394.29
Dec, 2029	6.68	2.09	1392.20
Jan, 2030	6.67	2.10	1390.10
Feb, 2030	6.66	2.11	1387.99
Mar, 2030	6.65	2.12	1385.88
Apr, 2030	6.64	2.13	1383.75
May, 2030	6.63	2.14	1381.61
Jun, 2030	6.62	2.15	1379.46
Jul, 2030	6.61	2.16	1377.30
Aug, 2030	6.60	2.17	1375.13
Sep, 2030	6.59	2.18	1372.95
Oct, 2030	6.58	2.19	1370.75
Nov, 2030	6.57	2.20	1368.55
Dec, 2030	6.56	2.21	1366.34
Jan, 2031	6.55	2.22	1364.12
Feb, 2031	6.54	2.23	1361.88
Mar, 2031	6.53	2.24	1359.64
Apr, 2031	6.51	2.26	1357.38
May, 2031	6.50	2.27	1355.12
Jun, 2031	6.49	2.28	1352.84
Jul, 2031	6.48	2.29	1350.55
Aug, 2031	6.47	2.30	1348.26
Sep, 2031	6.46	2.31	1345.95
Oct, 2031	6.45	2.32	1343.62
Nov, 2031	6.44	2.33	1341.29
Dec, 2031	6.43	2.34	1338.95
Jan, 2032	6.42	2.35	1336.60
Feb, 2032	6.40	2.37	1334.23
Mar, 2032	6.39	2.38	1331.85
Apr, 2032	6.38	2.39	1329.47
May, 2032	6.37	2.40	1327.07
Jun, 2032	6.36	2.41	1324.65
Jul, 2032	6.35	2.42	1322.23
Aug, 2032	6.34	2.43	1319.80
Sep, 2032	6.32	2.45	1317.35
Oct, 2032	6.31	2.46	1314.89
Nov, 2032	6.30	2.47	1312.42
Dec, 2032	6.29	2.48	1309.94
Jan, 2033	6.28	2.49	1307.45
Feb, 2033	6.26	2.51	1304.95
Mar, 2033	6.25	2.52	1302.43
Apr, 2033	6.24	2.53	1299.90
May, 2033	6.23	2.54	1297.36
Jun, 2033	6.22	2.55	1294.80
Jul, 2033	6.20	2.57	1292.24
Aug, 2033	6.19	2.58	1289.66
Sep, 2033	6.18	2.59	1287.07
Oct, 2033	6.17	2.60	1284.47
Nov, 2033	6.15	2.62	1281.85
Dec, 2033	6.14	2.63	1279.22
Jan, 2034	6.13	2.64	1276.58
Feb, 2034	6.12	2.65	1273.93
Mar, 2034	6.10	2.67	1271.26
Apr, 2034	6.09	2.68	1268.59
May, 2034	6.08	2.69	1265.89
Jun, 2034	6.07	2.70	1263.19
Jul, 2034	6.05	2.72	1260.47
Aug, 2034	6.04	2.73	1257.74
Sep, 2034	6.03	2.74	1255.00
Oct, 2034	6.01	2.76	1252.24
Nov, 2034	6.00	2.77	1249.47
Dec, 2034	5.99	2.78	1246.69
Jan, 2035	5.97	2.80	1243.89
Feb, 2035	5.96	2.81	1241.08
Mar, 2035	5.95	2.82	1238.26
Apr, 2035	5.93	2.84	1235.43
May, 2035	5.92	2.85	1232.57
Jun, 2035	5.91	2.86	1229.71
Jul, 2035	5.89	2.88	1226.83
Aug, 2035	5.88	2.89	1223.94
Sep, 2035	5.86	2.91	1221.04
Oct, 2035	5.85	2.92	1218.12
Nov, 2035	5.84	2.93	1215.18
Dec, 2035	5.82	2.95	1212.24
Jan, 2036	5.81	2.96	1209.28
Feb, 2036	5.79	2.98	1206.30
Mar, 2036	5.78	2.99	1203.31
Apr, 2036	5.77	3.00	1200.31
May, 2036	5.75	3.02	1197.29
Jun, 2036	5.74	3.03	1194.25
Jul, 2036	5.72	3.05	1191.21
Aug, 2036	5.71	3.06	1188.14
Sep, 2036	5.69	3.08	1185.07
Oct, 2036	5.68	3.09	1181.98
Nov, 2036	5.66	3.11	1178.87
Dec, 2036	5.65	3.12	1175.75
Jan, 2037	5.63	3.14	1172.61
Feb, 2037	5.62	3.15	1169.46
Mar, 2037	5.60	3.17	1166.30
Apr, 2037	5.59	3.18	1163.11
May, 2037	5.57	3.20	1159.92
Jun, 2037	5.56	3.21	1156.70
Jul, 2037	5.54	3.23	1153.48
Aug, 2037	5.53	3.24	1150.23
Sep, 2037	5.51	3.26	1146.98
Oct, 2037	5.50	3.27	1143.70
Nov, 2037	5.48	3.29	1140.41
Dec, 2037	5.46	3.31	1137.11
Jan, 2038	5.45	3.32	1133.79
Feb, 2038	5.43	3.34	1130.45
Mar, 2038	5.42	3.35	1127.09
Apr, 2038	5.40	3.37	1123.73
May, 2038	5.38	3.39	1120.34
Jun, 2038	5.37	3.40	1116.94
Jul, 2038	5.35	3.42	1113.52
Aug, 2038	5.34	3.43	1110.09
Sep, 2038	5.32	3.45	1106.63
Oct, 2038	5.30	3.47	1103.17
Nov, 2038	5.29	3.48	1099.68
Dec, 2038	5.27	3.50	1096.18
Jan, 2039	5.25	3.52	1092.67
Feb, 2039	5.24	3.53	1089.13
Mar, 2039	5.22	3.55	1085.58
Apr, 2039	5.20	3.57	1082.01
May, 2039	5.18	3.59	1078.43
Jun, 2039	5.17	3.60	1074.82
Jul, 2039	5.15	3.62	1071.20
Aug, 2039	5.13	3.64	1067.57
Sep, 2039	5.12	3.65	1063.91
Oct, 2039	5.10	3.67	1060.24
Nov, 2039	5.08	3.69	1056.55
Dec, 2039	5.06	3.71	1052.84
Jan, 2040	5.04	3.73	1049.12
Feb, 2040	5.03	3.74	1045.37
Mar, 2040	5.01	3.76	1041.61
Apr, 2040	4.99	3.78	1037.84
May, 2040	4.97	3.80	1034.04
Jun, 2040	4.95	3.82	1030.22
Jul, 2040	4.94	3.83	1026.39
Aug, 2040	4.92	3.85	1022.54
Sep, 2040	4.90	3.87	1018.67
Oct, 2040	4.88	3.89	1014.78
Nov, 2040	4.86	3.91	1010.87
Dec, 2040	4.84	3.93	1006.94
Jan, 2041	4.82	3.95	1003.00
Feb, 2041	4.81	3.96	999.04
Mar, 2041	4.79	3.98	995.05
Apr, 2041	4.77	4.00	991.05
May, 2041	4.75	4.02	987.03
Jun, 2041	4.73	4.04	982.99
Jul, 2041	4.71	4.06	978.93
Aug, 2041	4.69	4.08	974.85
Sep, 2041	4.67	4.10	970.75
Oct, 2041	4.65	4.12	966.63
Nov, 2041	4.63	4.14	962.49
Dec, 2041	4.61	4.16	958.34
Jan, 2042	4.59	4.18	954.16
Feb, 2042	4.57	4.20	949.96
Mar, 2042	4.55	4.22	945.74
Apr, 2042	4.53	4.24	941.50
May, 2042	4.51	4.26	937.24
Jun, 2042	4.49	4.28	932.97
Jul, 2042	4.47	4.30	928.67
Aug, 2042	4.45	4.32	924.35
Sep, 2042	4.43	4.34	920.01
Oct, 2042	4.41	4.36	915.64
Nov, 2042	4.39	4.38	911.26
Dec, 2042	4.37	4.40	906.86
Jan, 2043	4.35	4.42	902.43
Feb, 2043	4.32	4.45	897.99
Mar, 2043	4.30	4.47	893.52
Apr, 2043	4.28	4.49	889.03
May, 2043	4.26	4.51	884.52
Jun, 2043	4.24	4.53	879.99
Jul, 2043	4.22	4.55	875.44
Aug, 2043	4.19	4.58	870.86
Sep, 2043	4.17	4.60	866.26
Oct, 2043	4.15	4.62	861.64
Nov, 2043	4.13	4.64	857.00
Dec, 2043	4.11	4.66	852.34
Jan, 2044	4.08	4.69	847.65
Feb, 2044	4.06	4.71	842.95
Mar, 2044	4.04	4.73	838.21
Apr, 2044	4.02	4.75	833.46
May, 2044	3.99	4.78	828.69
Jun, 2044	3.97	4.80	823.89
Jul, 2044	3.95	4.82	819.06
Aug, 2044	3.92	4.85	814.22
Sep, 2044	3.90	4.87	809.35
Oct, 2044	3.88	4.89	804.46
Nov, 2044	3.85	4.92	799.54
Dec, 2044	3.83	4.94	794.60
Jan, 2045	3.81	4.96	789.64
Feb, 2045	3.78	4.99	784.65
Mar, 2045	3.76	5.01	779.64
Apr, 2045	3.74	5.03	774.61
May, 2045	3.71	5.06	769.55
Jun, 2045	3.69	5.08	764.47
Jul, 2045	3.66	5.11	759.36
Aug, 2045	3.64	5.13	754.23
Sep, 2045	3.61	5.16	749.08
Oct, 2045	3.59	5.18	743.89
Nov, 2045	3.56	5.21	738.69
Dec, 2045	3.54	5.23	733.46
Jan, 2046	3.51	5.26	728.20
Feb, 2046	3.49	5.28	722.92
Mar, 2046	3.46	5.31	717.62
Apr, 2046	3.44	5.33	712.29
May, 2046	3.41	5.36	706.93
Jun, 2046	3.39	5.38	701.55
Jul, 2046	3.36	5.41	696.14
Aug, 2046	3.34	5.43	690.70
Sep, 2046	3.31	5.46	685.24
Oct, 2046	3.28	5.49	679.76
Nov, 2046	3.26	5.51	674.24
Dec, 2046	3.23	5.54	668.70
Jan, 2047	3.20	5.57	663.14
Feb, 2047	3.18	5.59	657.55
Mar, 2047	3.15	5.62	651.93
Apr, 2047	3.12	5.65	646.28
May, 2047	3.10	5.67	640.61
Jun, 2047	3.07	5.70	634.91
Jul, 2047	3.04	5.73	629.18
Aug, 2047	3.01	5.76	623.42
Sep, 2047	2.99	5.78	617.64
Oct, 2047	2.96	5.81	611.83
Nov, 2047	2.93	5.84	605.99
Dec, 2047	2.90	5.87	600.13
Jan, 2048	2.88	5.89	594.23
Feb, 2048	2.85	5.92	588.31
Mar, 2048	2.82	5.95	582.36
Apr, 2048	2.79	5.98	576.38
May, 2048	2.76	6.01	570.37
Jun, 2048	2.73	6.04	564.33
Jul, 2048	2.70	6.07	558.27
Aug, 2048	2.68	6.09	552.17
Sep, 2048	2.65	6.12	546.05
Oct, 2048	2.62	6.15	539.89
Nov, 2048	2.59	6.18	533.71
Dec, 2048	2.56	6.21	527.50
Jan, 2049	2.53	6.24	521.26
Feb, 2049	2.50	6.27	514.98
Mar, 2049	2.47	6.30	508.68
Apr, 2049	2.44	6.33	502.35
May, 2049	2.41	6.36	495.99
Jun, 2049	2.38	6.39	489.59
Jul, 2049	2.35	6.42	483.17
Aug, 2049	2.32	6.45	476.71
Sep, 2049	2.28	6.49	470.23
Oct, 2049	2.25	6.52	463.71
Nov, 2049	2.22	6.55	457.16
Dec, 2049	2.19	6.58	450.58
Jan, 2050	2.16	6.61	443.97
Feb, 2050	2.13	6.64	437.33
Mar, 2050	2.10	6.67	430.66
Apr, 2050	2.06	6.71	423.95
May, 2050	2.03	6.74	417.21
Jun, 2050	2.00	6.77	410.44
Jul, 2050	1.97	6.80	403.64
Aug, 2050	1.93	6.84	396.80
Sep, 2050	1.90	6.87	389.93
Oct, 2050	1.87	6.90	383.03
Nov, 2050	1.84	6.93	376.10
Dec, 2050	1.80	6.97	369.13
Jan, 2051	1.77	7.00	362.13
Feb, 2051	1.74	7.03	355.09
Mar, 2051	1.70	7.07	348.02
Apr, 2051	1.67	7.10	340.92
May, 2051	1.63	7.14	333.78
Jun, 2051	1.60	7.17	326.61
Jul, 2051	1.57	7.20	319.41
Aug, 2051	1.53	7.24	312.17
Sep, 2051	1.50	7.27	304.90
Oct, 2051	1.46	7.31	297.59
Nov, 2051	1.43	7.34	290.24
Dec, 2051	1.39	7.38	282.86
Jan, 2052	1.36	7.41	275.45
Feb, 2052	1.32	7.45	268.00
Mar, 2052	1.28	7.49	260.51
Apr, 2052	1.25	7.52	252.99
May, 2052	1.21	7.56	245.43
Jun, 2052	1.18	7.59	237.84
Jul, 2052	1.14	7.63	230.21
Aug, 2052	1.10	7.67	222.54
Sep, 2052	1.07	7.70	214.84
Oct, 2052	1.03	7.74	207.10
Nov, 2052	0.99	7.78	199.32
Dec, 2052	0.96	7.81	191.50
Jan, 2053	0.92	7.85	183.65
Feb, 2053	0.88	7.89	175.76
Mar, 2053	0.84	7.93	167.83
Apr, 2053	0.80	7.97	159.87
May, 2053	0.77	8.00	151.86
Jun, 2053	0.73	8.04	143.82
Jul, 2053	0.69	8.08	135.74
Aug, 2053	0.65	8.12	127.62
Sep, 2053	0.61	8.16	119.46
Oct, 2053	0.57	8.20	111.27
Nov, 2053	0.53	8.24	103.03
Dec, 2053	0.49	8.28	94.75
Jan, 2054	0.45	8.32	86.44
Feb, 2054	0.41	8.36	78.08
Mar, 2054	0.37	8.40	69.69
Apr, 2054	0.33	8.44	61.25
May, 2054	0.29	8.48	52.77
Jun, 2054	0.25	8.52	44.26
Jul, 2054	0.21	8.56	35.70
Aug, 2054	0.17	8.60	27.10
Sep, 2054	0.13	8.64	18.46
Oct, 2054	0.09	8.68	9.78
Nov, 2054	0.05	8.72	1.05