Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,800
Down Payment	$840
Mortgage Amount:	$1,960
Mortgage Payment:	$11.44 / month
Estimated Tax:	+ $1.56 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $13.00 / month
Total Interest Paid:	$2,160.00 over 30 years
Total Tax Paid:	$560.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	9.39	2.05	1957.95
Nov, 2024	9.38	2.06	1955.89
Dec, 2024	9.37	2.07	1953.83
Jan, 2025	9.36	2.08	1951.75
Feb, 2025	9.35	2.09	1949.66
Mar, 2025	9.34	2.10	1947.56
Apr, 2025	9.33	2.11	1945.45
May, 2025	9.32	2.12	1943.34
Jun, 2025	9.31	2.13	1941.21
Jul, 2025	9.30	2.14	1939.07
Aug, 2025	9.29	2.15	1936.92
Sep, 2025	9.28	2.16	1934.76
Oct, 2025	9.27	2.17	1932.59
Nov, 2025	9.26	2.18	1930.41
Dec, 2025	9.25	2.19	1928.22
Jan, 2026	9.24	2.20	1926.02
Feb, 2026	9.23	2.21	1923.81
Mar, 2026	9.22	2.22	1921.59
Apr, 2026	9.21	2.23	1919.36
May, 2026	9.20	2.24	1917.11
Jun, 2026	9.19	2.25	1914.86
Jul, 2026	9.18	2.26	1912.60
Aug, 2026	9.16	2.28	1910.32
Sep, 2026	9.15	2.29	1908.03
Oct, 2026	9.14	2.30	1905.74
Nov, 2026	9.13	2.31	1903.43
Dec, 2026	9.12	2.32	1901.11
Jan, 2027	9.11	2.33	1898.78
Feb, 2027	9.10	2.34	1896.44
Mar, 2027	9.09	2.35	1894.08
Apr, 2027	9.08	2.36	1891.72
May, 2027	9.06	2.38	1889.34
Jun, 2027	9.05	2.39	1886.96
Jul, 2027	9.04	2.40	1884.56
Aug, 2027	9.03	2.41	1882.15
Sep, 2027	9.02	2.42	1879.73
Oct, 2027	9.01	2.43	1877.29
Nov, 2027	9.00	2.44	1874.85
Dec, 2027	8.98	2.46	1872.39
Jan, 2028	8.97	2.47	1869.93
Feb, 2028	8.96	2.48	1867.45
Mar, 2028	8.95	2.49	1864.95
Apr, 2028	8.94	2.50	1862.45
May, 2028	8.92	2.52	1859.93
Jun, 2028	8.91	2.53	1857.41
Jul, 2028	8.90	2.54	1854.87
Aug, 2028	8.89	2.55	1852.31
Sep, 2028	8.88	2.56	1849.75
Oct, 2028	8.86	2.58	1847.17
Nov, 2028	8.85	2.59	1844.58
Dec, 2028	8.84	2.60	1841.98
Jan, 2029	8.83	2.61	1839.37
Feb, 2029	8.81	2.63	1836.74
Mar, 2029	8.80	2.64	1834.10
Apr, 2029	8.79	2.65	1831.45
May, 2029	8.78	2.66	1828.79
Jun, 2029	8.76	2.68	1826.11
Jul, 2029	8.75	2.69	1823.42
Aug, 2029	8.74	2.70	1820.72
Sep, 2029	8.72	2.72	1818.00
Oct, 2029	8.71	2.73	1815.27
Nov, 2029	8.70	2.74	1812.53
Dec, 2029	8.69	2.75	1809.78
Jan, 2030	8.67	2.77	1807.01
Feb, 2030	8.66	2.78	1804.23
Mar, 2030	8.65	2.79	1801.43
Apr, 2030	8.63	2.81	1798.62
May, 2030	8.62	2.82	1795.80
Jun, 2030	8.60	2.84	1792.97
Jul, 2030	8.59	2.85	1790.12
Aug, 2030	8.58	2.86	1787.26
Sep, 2030	8.56	2.88	1784.38
Oct, 2030	8.55	2.89	1781.49
Nov, 2030	8.54	2.90	1778.59
Dec, 2030	8.52	2.92	1775.67
Jan, 2031	8.51	2.93	1772.74
Feb, 2031	8.49	2.95	1769.79
Mar, 2031	8.48	2.96	1766.83
Apr, 2031	8.47	2.97	1763.86
May, 2031	8.45	2.99	1760.87
Jun, 2031	8.44	3.00	1757.87
Jul, 2031	8.42	3.02	1754.85
Aug, 2031	8.41	3.03	1751.82
Sep, 2031	8.39	3.05	1748.77
Oct, 2031	8.38	3.06	1745.71
Nov, 2031	8.36	3.08	1742.64
Dec, 2031	8.35	3.09	1739.55
Jan, 2032	8.34	3.10	1736.44
Feb, 2032	8.32	3.12	1733.32
Mar, 2032	8.31	3.13	1730.19
Apr, 2032	8.29	3.15	1727.04
May, 2032	8.28	3.16	1723.88
Jun, 2032	8.26	3.18	1720.70
Jul, 2032	8.24	3.20	1717.50
Aug, 2032	8.23	3.21	1714.29
Sep, 2032	8.21	3.23	1711.06
Oct, 2032	8.20	3.24	1707.82
Nov, 2032	8.18	3.26	1704.57
Dec, 2032	8.17	3.27	1701.29
Jan, 2033	8.15	3.29	1698.01
Feb, 2033	8.14	3.30	1694.70
Mar, 2033	8.12	3.32	1691.38
Apr, 2033	8.10	3.34	1688.05
May, 2033	8.09	3.35	1684.70
Jun, 2033	8.07	3.37	1681.33
Jul, 2033	8.06	3.38	1677.95
Aug, 2033	8.04	3.40	1674.55
Sep, 2033	8.02	3.42	1671.13
Oct, 2033	8.01	3.43	1667.70
Nov, 2033	7.99	3.45	1664.25
Dec, 2033	7.97	3.47	1660.78
Jan, 2034	7.96	3.48	1657.30
Feb, 2034	7.94	3.50	1653.80
Mar, 2034	7.92	3.52	1650.29
Apr, 2034	7.91	3.53	1646.75
May, 2034	7.89	3.55	1643.20
Jun, 2034	7.87	3.57	1639.64
Jul, 2034	7.86	3.58	1636.05
Aug, 2034	7.84	3.60	1632.45
Sep, 2034	7.82	3.62	1628.84
Oct, 2034	7.80	3.64	1625.20
Nov, 2034	7.79	3.65	1621.55
Dec, 2034	7.77	3.67	1617.88
Jan, 2035	7.75	3.69	1614.19
Feb, 2035	7.73	3.71	1610.49
Mar, 2035	7.72	3.72	1606.76
Apr, 2035	7.70	3.74	1603.02
May, 2035	7.68	3.76	1599.26
Jun, 2035	7.66	3.78	1595.49
Jul, 2035	7.65	3.79	1591.69
Aug, 2035	7.63	3.81	1587.88
Sep, 2035	7.61	3.83	1584.05
Oct, 2035	7.59	3.85	1580.20
Nov, 2035	7.57	3.87	1576.33
Dec, 2035	7.55	3.89	1572.44
Jan, 2036	7.53	3.91	1568.54
Feb, 2036	7.52	3.92	1564.61
Mar, 2036	7.50	3.94	1560.67
Apr, 2036	7.48	3.96	1556.71
May, 2036	7.46	3.98	1552.73
Jun, 2036	7.44	4.00	1548.73
Jul, 2036	7.42	4.02	1544.71
Aug, 2036	7.40	4.04	1540.67
Sep, 2036	7.38	4.06	1536.61
Oct, 2036	7.36	4.08	1532.53
Nov, 2036	7.34	4.10	1528.44
Dec, 2036	7.32	4.12	1524.32
Jan, 2037	7.30	4.14	1520.19
Feb, 2037	7.28	4.16	1516.03
Mar, 2037	7.26	4.18	1511.85
Apr, 2037	7.24	4.20	1507.66
May, 2037	7.22	4.22	1503.44
Jun, 2037	7.20	4.24	1499.21
Jul, 2037	7.18	4.26	1494.95
Aug, 2037	7.16	4.28	1490.67
Sep, 2037	7.14	4.30	1486.38
Oct, 2037	7.12	4.32	1482.06
Nov, 2037	7.10	4.34	1477.72
Dec, 2037	7.08	4.36	1473.36
Jan, 2038	7.06	4.38	1468.98
Feb, 2038	7.04	4.40	1464.58
Mar, 2038	7.02	4.42	1460.16
Apr, 2038	7.00	4.44	1455.71
May, 2038	6.98	4.46	1451.25
Jun, 2038	6.95	4.49	1446.76
Jul, 2038	6.93	4.51	1442.26
Aug, 2038	6.91	4.53	1437.73
Sep, 2038	6.89	4.55	1433.18
Oct, 2038	6.87	4.57	1428.60
Nov, 2038	6.85	4.59	1424.01
Dec, 2038	6.82	4.62	1419.39
Jan, 2039	6.80	4.64	1414.75
Feb, 2039	6.78	4.66	1410.09
Mar, 2039	6.76	4.68	1405.41
Apr, 2039	6.73	4.71	1400.70
May, 2039	6.71	4.73	1395.97
Jun, 2039	6.69	4.75	1391.22
Jul, 2039	6.67	4.77	1386.45
Aug, 2039	6.64	4.80	1381.65
Sep, 2039	6.62	4.82	1376.83
Oct, 2039	6.60	4.84	1371.99
Nov, 2039	6.57	4.87	1367.13
Dec, 2039	6.55	4.89	1362.24
Jan, 2040	6.53	4.91	1357.32
Feb, 2040	6.50	4.94	1352.39
Mar, 2040	6.48	4.96	1347.43
Apr, 2040	6.46	4.98	1342.44
May, 2040	6.43	5.01	1337.44
Jun, 2040	6.41	5.03	1332.40
Jul, 2040	6.38	5.06	1327.35
Aug, 2040	6.36	5.08	1322.27
Sep, 2040	6.34	5.10	1317.17
Oct, 2040	6.31	5.13	1312.04
Nov, 2040	6.29	5.15	1306.88
Dec, 2040	6.26	5.18	1301.71
Jan, 2041	6.24	5.20	1296.50
Feb, 2041	6.21	5.23	1291.28
Mar, 2041	6.19	5.25	1286.02
Apr, 2041	6.16	5.28	1280.75
May, 2041	6.14	5.30	1275.44
Jun, 2041	6.11	5.33	1270.11
Jul, 2041	6.09	5.35	1264.76
Aug, 2041	6.06	5.38	1259.38
Sep, 2041	6.03	5.41	1253.97
Oct, 2041	6.01	5.43	1248.54
Nov, 2041	5.98	5.46	1243.09
Dec, 2041	5.96	5.48	1237.60
Jan, 2042	5.93	5.51	1232.09
Feb, 2042	5.90	5.54	1226.56
Mar, 2042	5.88	5.56	1220.99
Apr, 2042	5.85	5.59	1215.40
May, 2042	5.82	5.62	1209.79
Jun, 2042	5.80	5.64	1204.14
Jul, 2042	5.77	5.67	1198.47
Aug, 2042	5.74	5.70	1192.78
Sep, 2042	5.72	5.72	1187.05
Oct, 2042	5.69	5.75	1181.30
Nov, 2042	5.66	5.78	1175.52
Dec, 2042	5.63	5.81	1169.71
Jan, 2043	5.60	5.84	1163.88
Feb, 2043	5.58	5.86	1158.02
Mar, 2043	5.55	5.89	1152.12
Apr, 2043	5.52	5.92	1146.20
May, 2043	5.49	5.95	1140.26
Jun, 2043	5.46	5.98	1134.28
Jul, 2043	5.44	6.00	1128.28
Aug, 2043	5.41	6.03	1122.24
Sep, 2043	5.38	6.06	1116.18
Oct, 2043	5.35	6.09	1110.09
Nov, 2043	5.32	6.12	1103.97
Dec, 2043	5.29	6.15	1097.82
Jan, 2044	5.26	6.18	1091.64
Feb, 2044	5.23	6.21	1085.43
Mar, 2044	5.20	6.24	1079.19
Apr, 2044	5.17	6.27	1072.92
May, 2044	5.14	6.30	1066.62
Jun, 2044	5.11	6.33	1060.29
Jul, 2044	5.08	6.36	1053.93
Aug, 2044	5.05	6.39	1047.54
Sep, 2044	5.02	6.42	1041.12
Oct, 2044	4.99	6.45	1034.67
Nov, 2044	4.96	6.48	1028.19
Dec, 2044	4.93	6.51	1021.68
Jan, 2045	4.90	6.54	1015.13
Feb, 2045	4.86	6.58	1008.56
Mar, 2045	4.83	6.61	1001.95
Apr, 2045	4.80	6.64	995.31
May, 2045	4.77	6.67	988.64
Jun, 2045	4.74	6.70	981.94
Jul, 2045	4.71	6.73	975.20
Aug, 2045	4.67	6.77	968.43
Sep, 2045	4.64	6.80	961.63
Oct, 2045	4.61	6.83	954.80
Nov, 2045	4.58	6.86	947.94
Dec, 2045	4.54	6.90	941.04
Jan, 2046	4.51	6.93	934.11
Feb, 2046	4.48	6.96	927.14
Mar, 2046	4.44	7.00	920.15
Apr, 2046	4.41	7.03	913.12
May, 2046	4.38	7.06	906.05
Jun, 2046	4.34	7.10	898.95
Jul, 2046	4.31	7.13	891.82
Aug, 2046	4.27	7.17	884.65
Sep, 2046	4.24	7.20	877.45
Oct, 2046	4.20	7.24	870.22
Nov, 2046	4.17	7.27	862.95
Dec, 2046	4.13	7.31	855.64
Jan, 2047	4.10	7.34	848.30
Feb, 2047	4.06	7.38	840.93
Mar, 2047	4.03	7.41	833.52
Apr, 2047	3.99	7.45	826.07
May, 2047	3.96	7.48	818.59
Jun, 2047	3.92	7.52	811.07
Jul, 2047	3.89	7.55	803.52
Aug, 2047	3.85	7.59	795.93
Sep, 2047	3.81	7.63	788.30
Oct, 2047	3.78	7.66	780.64
Nov, 2047	3.74	7.70	772.94
Dec, 2047	3.70	7.74	765.20
Jan, 2048	3.67	7.77	757.43
Feb, 2048	3.63	7.81	749.62
Mar, 2048	3.59	7.85	741.77
Apr, 2048	3.55	7.89	733.88
May, 2048	3.52	7.92	725.96
Jun, 2048	3.48	7.96	718.00
Jul, 2048	3.44	8.00	710.00
Aug, 2048	3.40	8.04	701.96
Sep, 2048	3.36	8.08	693.89
Oct, 2048	3.32	8.12	685.77
Nov, 2048	3.29	8.15	677.62
Dec, 2048	3.25	8.19	669.42
Jan, 2049	3.21	8.23	661.19
Feb, 2049	3.17	8.27	652.92
Mar, 2049	3.13	8.31	644.61
Apr, 2049	3.09	8.35	636.26
May, 2049	3.05	8.39	627.86
Jun, 2049	3.01	8.43	619.43
Jul, 2049	2.97	8.47	610.96
Aug, 2049	2.93	8.51	602.45
Sep, 2049	2.89	8.55	593.90
Oct, 2049	2.85	8.59	585.30
Nov, 2049	2.80	8.64	576.67
Dec, 2049	2.76	8.68	567.99
Jan, 2050	2.72	8.72	559.27
Feb, 2050	2.68	8.76	550.51
Mar, 2050	2.64	8.80	541.71
Apr, 2050	2.60	8.84	532.86
May, 2050	2.55	8.89	523.98
Jun, 2050	2.51	8.93	515.05
Jul, 2050	2.47	8.97	506.08
Aug, 2050	2.42	9.02	497.06
Sep, 2050	2.38	9.06	488.00
Oct, 2050	2.34	9.10	478.90
Nov, 2050	2.29	9.15	469.76
Dec, 2050	2.25	9.19	460.57
Jan, 2051	2.21	9.23	451.33
Feb, 2051	2.16	9.28	442.06
Mar, 2051	2.12	9.32	432.73
Apr, 2051	2.07	9.37	423.37
May, 2051	2.03	9.41	413.96
Jun, 2051	1.98	9.46	404.50
Jul, 2051	1.94	9.50	395.00
Aug, 2051	1.89	9.55	385.45
Sep, 2051	1.85	9.59	375.86
Oct, 2051	1.80	9.64	366.22
Nov, 2051	1.75	9.69	356.53
Dec, 2051	1.71	9.73	346.80
Jan, 2052	1.66	9.78	337.02
Feb, 2052	1.61	9.83	327.20
Mar, 2052	1.57	9.87	317.33
Apr, 2052	1.52	9.92	307.41
May, 2052	1.47	9.97	297.44
Jun, 2052	1.43	10.01	287.43
Jul, 2052	1.38	10.06	277.36
Aug, 2052	1.33	10.11	267.25
Sep, 2052	1.28	10.16	257.09
Oct, 2052	1.23	10.21	246.88
Nov, 2052	1.18	10.26	236.63
Dec, 2052	1.13	10.31	226.32
Jan, 2053	1.08	10.36	215.97
Feb, 2053	1.03	10.41	205.56
Mar, 2053	0.98	10.46	195.11
Apr, 2053	0.93	10.51	184.60
May, 2053	0.88	10.56	174.04
Jun, 2053	0.83	10.61	163.44
Jul, 2053	0.78	10.66	152.78
Aug, 2053	0.73	10.71	142.07
Sep, 2053	0.68	10.76	131.31
Oct, 2053	0.63	10.81	120.50
Nov, 2053	0.58	10.86	109.64
Dec, 2053	0.53	10.91	98.73
Jan, 2054	0.47	10.97	87.76
Feb, 2054	0.42	11.02	76.74
Mar, 2054	0.37	11.07	65.67
Apr, 2054	0.31	11.13	54.54
May, 2054	0.26	11.18	43.36
Jun, 2054	0.21	11.23	32.13
Jul, 2054	0.15	11.29	20.85
Aug, 2054	0.10	11.34	9.51
Sep, 2054	0.05	11.39	0