Mortgage Parameters

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

Mortgage Summary

Property Total:	$3,221
Down Payment	$966
Mortgage Amount:	$2,255
Mortgage Payment:	$13.16 / month
Estimated Tax:	+ $1.79 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $14.95 / month
Total Interest Paid:	$2,483.10 over 30 years
Total Tax Paid:	$644.20 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	10.81	2.35	2252.65
Nov, 2024	10.79	2.37	2250.28
Dec, 2024	10.78	2.38	2247.90
Jan, 2025	10.77	2.39	2245.51
Feb, 2025	10.76	2.40	2243.11
Mar, 2025	10.75	2.41	2240.70
Apr, 2025	10.74	2.42	2238.28
May, 2025	10.73	2.43	2235.84
Jun, 2025	10.71	2.45	2233.40
Jul, 2025	10.70	2.46	2230.94
Aug, 2025	10.69	2.47	2228.47
Sep, 2025	10.68	2.48	2225.99
Oct, 2025	10.67	2.49	2223.49
Nov, 2025	10.65	2.51	2220.99
Dec, 2025	10.64	2.52	2218.47
Jan, 2026	10.63	2.53	2215.94
Feb, 2026	10.62	2.54	2213.40
Mar, 2026	10.61	2.55	2210.84
Apr, 2026	10.59	2.57	2208.28
May, 2026	10.58	2.58	2205.70
Jun, 2026	10.57	2.59	2203.11
Jul, 2026	10.56	2.60	2200.50
Aug, 2026	10.54	2.62	2197.89
Sep, 2026	10.53	2.63	2195.26
Oct, 2026	10.52	2.64	2192.62
Nov, 2026	10.51	2.65	2189.96
Dec, 2026	10.49	2.67	2187.30
Jan, 2027	10.48	2.68	2184.62
Feb, 2027	10.47	2.69	2181.93
Mar, 2027	10.46	2.70	2179.22
Apr, 2027	10.44	2.72	2176.50
May, 2027	10.43	2.73	2173.77
Jun, 2027	10.42	2.74	2171.03
Jul, 2027	10.40	2.76	2168.27
Aug, 2027	10.39	2.77	2165.50
Sep, 2027	10.38	2.78	2162.72
Oct, 2027	10.36	2.80	2159.92
Nov, 2027	10.35	2.81	2157.11
Dec, 2027	10.34	2.82	2154.29
Jan, 2028	10.32	2.84	2151.45
Feb, 2028	10.31	2.85	2148.60
Mar, 2028	10.30	2.86	2145.73
Apr, 2028	10.28	2.88	2142.85
May, 2028	10.27	2.89	2139.96
Jun, 2028	10.25	2.91	2137.06
Jul, 2028	10.24	2.92	2134.14
Aug, 2028	10.23	2.93	2131.20
Sep, 2028	10.21	2.95	2128.25
Oct, 2028	10.20	2.96	2125.29
Nov, 2028	10.18	2.98	2122.32
Dec, 2028	10.17	2.99	2119.33
Jan, 2029	10.16	3.00	2116.32
Feb, 2029	10.14	3.02	2113.30
Mar, 2029	10.13	3.03	2110.27
Apr, 2029	10.11	3.05	2107.22
May, 2029	10.10	3.06	2104.16
Jun, 2029	10.08	3.08	2101.08
Jul, 2029	10.07	3.09	2097.99
Aug, 2029	10.05	3.11	2094.88
Sep, 2029	10.04	3.12	2091.76
Oct, 2029	10.02	3.14	2088.62
Nov, 2029	10.01	3.15	2085.47
Dec, 2029	9.99	3.17	2082.30
Jan, 2030	9.98	3.18	2079.12
Feb, 2030	9.96	3.20	2075.92
Mar, 2030	9.95	3.21	2072.71
Apr, 2030	9.93	3.23	2069.48
May, 2030	9.92	3.24	2066.24
Jun, 2030	9.90	3.26	2062.98
Jul, 2030	9.89	3.27	2059.70
Aug, 2030	9.87	3.29	2056.41
Sep, 2030	9.85	3.31	2053.11
Oct, 2030	9.84	3.32	2049.78
Nov, 2030	9.82	3.34	2046.44
Dec, 2030	9.81	3.35	2043.09
Jan, 2031	9.79	3.37	2039.72
Feb, 2031	9.77	3.39	2036.33
Mar, 2031	9.76	3.40	2032.93
Apr, 2031	9.74	3.42	2029.51
May, 2031	9.72	3.44	2026.08
Jun, 2031	9.71	3.45	2022.63
Jul, 2031	9.69	3.47	2019.16
Aug, 2031	9.68	3.48	2015.67
Sep, 2031	9.66	3.50	2012.17
Oct, 2031	9.64	3.52	2008.65
Nov, 2031	9.62	3.54	2005.12
Dec, 2031	9.61	3.55	2001.57
Jan, 2032	9.59	3.57	1998.00
Feb, 2032	9.57	3.59	1994.41
Mar, 2032	9.56	3.60	1990.81
Apr, 2032	9.54	3.62	1987.19
May, 2032	9.52	3.64	1983.55
Jun, 2032	9.50	3.66	1979.89
Jul, 2032	9.49	3.67	1976.22
Aug, 2032	9.47	3.69	1972.53
Sep, 2032	9.45	3.71	1968.82
Oct, 2032	9.43	3.73	1965.09
Nov, 2032	9.42	3.74	1961.35
Dec, 2032	9.40	3.76	1957.59
Jan, 2033	9.38	3.78	1953.81
Feb, 2033	9.36	3.80	1950.01
Mar, 2033	9.34	3.82	1946.19
Apr, 2033	9.33	3.83	1942.36
May, 2033	9.31	3.85	1938.51
Jun, 2033	9.29	3.87	1934.64
Jul, 2033	9.27	3.89	1930.75
Aug, 2033	9.25	3.91	1926.84
Sep, 2033	9.23	3.93	1922.91
Oct, 2033	9.21	3.95	1918.96
Nov, 2033	9.20	3.96	1915.00
Dec, 2033	9.18	3.98	1911.02
Jan, 2034	9.16	4.00	1907.01
Feb, 2034	9.14	4.02	1902.99
Mar, 2034	9.12	4.04	1898.95
Apr, 2034	9.10	4.06	1894.89
May, 2034	9.08	4.08	1890.81
Jun, 2034	9.06	4.10	1886.71
Jul, 2034	9.04	4.12	1882.59
Aug, 2034	9.02	4.14	1878.45
Sep, 2034	9.00	4.16	1874.29
Oct, 2034	8.98	4.18	1870.11
Nov, 2034	8.96	4.20	1865.91
Dec, 2034	8.94	4.22	1861.69
Jan, 2035	8.92	4.24	1857.45
Feb, 2035	8.90	4.26	1853.19
Mar, 2035	8.88	4.28	1848.91
Apr, 2035	8.86	4.30	1844.61
May, 2035	8.84	4.32	1840.29
Jun, 2035	8.82	4.34	1835.95
Jul, 2035	8.80	4.36	1831.59
Aug, 2035	8.78	4.38	1827.20
Sep, 2035	8.76	4.40	1822.80
Oct, 2035	8.73	4.43	1818.37
Nov, 2035	8.71	4.45	1813.93
Dec, 2035	8.69	4.47	1809.46
Jan, 2036	8.67	4.49	1804.97
Feb, 2036	8.65	4.51	1800.46
Mar, 2036	8.63	4.53	1795.92
Apr, 2036	8.61	4.55	1791.37
May, 2036	8.58	4.58	1786.79
Jun, 2036	8.56	4.60	1782.19
Jul, 2036	8.54	4.62	1777.57
Aug, 2036	8.52	4.64	1772.93
Sep, 2036	8.50	4.66	1768.27
Oct, 2036	8.47	4.69	1763.58
Nov, 2036	8.45	4.71	1758.87
Dec, 2036	8.43	4.73	1754.14
Jan, 2037	8.41	4.75	1749.38
Feb, 2037	8.38	4.78	1744.61
Mar, 2037	8.36	4.80	1739.81
Apr, 2037	8.34	4.82	1734.98
May, 2037	8.31	4.85	1730.14
Jun, 2037	8.29	4.87	1725.27
Jul, 2037	8.27	4.89	1720.37
Aug, 2037	8.24	4.92	1715.46
Sep, 2037	8.22	4.94	1710.52
Oct, 2037	8.20	4.96	1705.55
Nov, 2037	8.17	4.99	1700.56
Dec, 2037	8.15	5.01	1695.55
Jan, 2038	8.12	5.04	1690.52
Feb, 2038	8.10	5.06	1685.46
Mar, 2038	8.08	5.08	1680.37
Apr, 2038	8.05	5.11	1675.27
May, 2038	8.03	5.13	1670.13
Jun, 2038	8.00	5.16	1664.98
Jul, 2038	7.98	5.18	1659.79
Aug, 2038	7.95	5.21	1654.59
Sep, 2038	7.93	5.23	1649.36
Oct, 2038	7.90	5.26	1644.10
Nov, 2038	7.88	5.28	1638.82
Dec, 2038	7.85	5.31	1633.51
Jan, 2039	7.83	5.33	1628.18
Feb, 2039	7.80	5.36	1622.82
Mar, 2039	7.78	5.38	1617.43
Apr, 2039	7.75	5.41	1612.02
May, 2039	7.72	5.44	1606.59
Jun, 2039	7.70	5.46	1601.13
Jul, 2039	7.67	5.49	1595.64
Aug, 2039	7.65	5.51	1590.12
Sep, 2039	7.62	5.54	1584.58
Oct, 2039	7.59	5.57	1579.02
Nov, 2039	7.57	5.59	1573.42
Dec, 2039	7.54	5.62	1567.80
Jan, 2040	7.51	5.65	1562.15
Feb, 2040	7.49	5.67	1556.48
Mar, 2040	7.46	5.70	1550.78
Apr, 2040	7.43	5.73	1545.05
May, 2040	7.40	5.76	1539.29
Jun, 2040	7.38	5.78	1533.51
Jul, 2040	7.35	5.81	1527.70
Aug, 2040	7.32	5.84	1521.86
Sep, 2040	7.29	5.87	1515.99
Oct, 2040	7.26	5.90	1510.09
Nov, 2040	7.24	5.92	1504.17
Dec, 2040	7.21	5.95	1498.22
Jan, 2041	7.18	5.98	1492.24
Feb, 2041	7.15	6.01	1486.23
Mar, 2041	7.12	6.04	1480.19
Apr, 2041	7.09	6.07	1474.12
May, 2041	7.06	6.10	1468.02
Jun, 2041	7.03	6.13	1461.90
Jul, 2041	7.00	6.16	1455.74
Aug, 2041	6.98	6.18	1449.56
Sep, 2041	6.95	6.21	1443.34
Oct, 2041	6.92	6.24	1437.10
Nov, 2041	6.89	6.27	1430.83
Dec, 2041	6.86	6.30	1424.52
Jan, 2042	6.83	6.33	1418.19
Feb, 2042	6.80	6.36	1411.82
Mar, 2042	6.76	6.40	1405.43
Apr, 2042	6.73	6.43	1399.00
May, 2042	6.70	6.46	1392.55
Jun, 2042	6.67	6.49	1386.06
Jul, 2042	6.64	6.52	1379.54
Aug, 2042	6.61	6.55	1372.99
Sep, 2042	6.58	6.58	1366.41
Oct, 2042	6.55	6.61	1359.80
Nov, 2042	6.52	6.64	1353.15
Dec, 2042	6.48	6.68	1346.48
Jan, 2043	6.45	6.71	1339.77
Feb, 2043	6.42	6.74	1333.03
Mar, 2043	6.39	6.77	1326.25
Apr, 2043	6.35	6.81	1319.45
May, 2043	6.32	6.84	1312.61
Jun, 2043	6.29	6.87	1305.74
Jul, 2043	6.26	6.90	1298.84
Aug, 2043	6.22	6.94	1291.90
Sep, 2043	6.19	6.97	1284.93
Oct, 2043	6.16	7.00	1277.93
Nov, 2043	6.12	7.04	1270.89
Dec, 2043	6.09	7.07	1263.82
Jan, 2044	6.06	7.10	1256.72
Feb, 2044	6.02	7.14	1249.58
Mar, 2044	5.99	7.17	1242.41
Apr, 2044	5.95	7.21	1235.20
May, 2044	5.92	7.24	1227.96
Jun, 2044	5.88	7.28	1220.68
Jul, 2044	5.85	7.31	1213.37
Aug, 2044	5.81	7.35	1206.03
Sep, 2044	5.78	7.38	1198.65
Oct, 2044	5.74	7.42	1191.23
Nov, 2044	5.71	7.45	1183.78
Dec, 2044	5.67	7.49	1176.29
Jan, 2045	5.64	7.52	1168.77
Feb, 2045	5.60	7.56	1161.21
Mar, 2045	5.56	7.60	1153.61
Apr, 2045	5.53	7.63	1145.98
May, 2045	5.49	7.67	1138.31
Jun, 2045	5.45	7.71	1130.60
Jul, 2045	5.42	7.74	1122.86
Aug, 2045	5.38	7.78	1115.08
Sep, 2045	5.34	7.82	1107.26
Oct, 2045	5.31	7.85	1099.41
Nov, 2045	5.27	7.89	1091.52
Dec, 2045	5.23	7.93	1083.59
Jan, 2046	5.19	7.97	1075.62
Feb, 2046	5.15	8.01	1067.61
Mar, 2046	5.12	8.04	1059.57
Apr, 2046	5.08	8.08	1051.49
May, 2046	5.04	8.12	1043.37
Jun, 2046	5.00	8.16	1035.21
Jul, 2046	4.96	8.20	1027.01
Aug, 2046	4.92	8.24	1018.77
Sep, 2046	4.88	8.28	1010.49
Oct, 2046	4.84	8.32	1002.17
Nov, 2046	4.80	8.36	993.81
Dec, 2046	4.76	8.40	985.41
Jan, 2047	4.72	8.44	976.98
Feb, 2047	4.68	8.48	968.50
Mar, 2047	4.64	8.52	959.98
Apr, 2047	4.60	8.56	951.42
May, 2047	4.56	8.60	942.82
Jun, 2047	4.52	8.64	934.17
Jul, 2047	4.48	8.68	925.49
Aug, 2047	4.43	8.73	916.77
Sep, 2047	4.39	8.77	908.00
Oct, 2047	4.35	8.81	899.19
Nov, 2047	4.31	8.85	890.34
Dec, 2047	4.27	8.89	881.44
Jan, 2048	4.22	8.94	872.51
Feb, 2048	4.18	8.98	863.53
Mar, 2048	4.14	9.02	854.51
Apr, 2048	4.09	9.07	845.44
May, 2048	4.05	9.11	836.33
Jun, 2048	4.01	9.15	827.18
Jul, 2048	3.96	9.20	817.98
Aug, 2048	3.92	9.24	808.74
Sep, 2048	3.88	9.28	799.46
Oct, 2048	3.83	9.33	790.13
Nov, 2048	3.79	9.37	780.75
Dec, 2048	3.74	9.42	771.34
Jan, 2049	3.70	9.46	761.87
Feb, 2049	3.65	9.51	752.36
Mar, 2049	3.61	9.55	742.81
Apr, 2049	3.56	9.60	733.21
May, 2049	3.51	9.65	723.56
Jun, 2049	3.47	9.69	713.87
Jul, 2049	3.42	9.74	704.13
Aug, 2049	3.37	9.79	694.34
Sep, 2049	3.33	9.83	684.51
Oct, 2049	3.28	9.88	674.63
Nov, 2049	3.23	9.93	664.70
Dec, 2049	3.19	9.97	654.73
Jan, 2050	3.14	10.02	644.70
Feb, 2050	3.09	10.07	634.63
Mar, 2050	3.04	10.12	624.51
Apr, 2050	2.99	10.17	614.35
May, 2050	2.94	10.22	604.13
Jun, 2050	2.89	10.27	593.86
Jul, 2050	2.85	10.31	583.55
Aug, 2050	2.80	10.36	573.19
Sep, 2050	2.75	10.41	562.77
Oct, 2050	2.70	10.46	552.31
Nov, 2050	2.65	10.51	541.80
Dec, 2050	2.60	10.56	531.23
Jan, 2051	2.55	10.61	520.62
Feb, 2051	2.49	10.67	509.95
Mar, 2051	2.44	10.72	499.23
Apr, 2051	2.39	10.77	488.47
May, 2051	2.34	10.82	477.65
Jun, 2051	2.29	10.87	466.78
Jul, 2051	2.24	10.92	455.85
Aug, 2051	2.18	10.98	444.88
Sep, 2051	2.13	11.03	433.85
Oct, 2051	2.08	11.08	422.77
Nov, 2051	2.03	11.13	411.63
Dec, 2051	1.97	11.19	400.45
Jan, 2052	1.92	11.24	389.20
Feb, 2052	1.86	11.30	377.91
Mar, 2052	1.81	11.35	366.56
Apr, 2052	1.76	11.40	355.16
May, 2052	1.70	11.46	343.70
Jun, 2052	1.65	11.51	332.19
Jul, 2052	1.59	11.57	320.62
Aug, 2052	1.54	11.62	308.99
Sep, 2052	1.48	11.68	297.31
Oct, 2052	1.42	11.74	285.58
Nov, 2052	1.37	11.79	273.79
Dec, 2052	1.31	11.85	261.94
Jan, 2053	1.26	11.90	250.03
Feb, 2053	1.20	11.96	238.07
Mar, 2053	1.14	12.02	226.05
Apr, 2053	1.08	12.08	213.98
May, 2053	1.03	12.13	201.84
Jun, 2053	0.97	12.19	189.65
Jul, 2053	0.91	12.25	177.40
Aug, 2053	0.85	12.31	165.09
Sep, 2053	0.79	12.37	152.72
Oct, 2053	0.73	12.43	140.29
Nov, 2053	0.67	12.49	127.80
Dec, 2053	0.61	12.55	115.26
Jan, 2054	0.55	12.61	102.65
Feb, 2054	0.49	12.67	89.98
Mar, 2054	0.43	12.73	77.25
Apr, 2054	0.37	12.79	64.46
May, 2054	0.31	12.85	51.61
Jun, 2054	0.25	12.91	38.70
Jul, 2054	0.19	12.97	25.72
Aug, 2054	0.12	13.04	12.69
Sep, 2054	0.06	13.10	0