Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,457
Down Payment	$737
Mortgage Amount:	$1,720
Mortgage Payment:	$10.04 / month
Estimated Tax:	+ $1.36 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $11.40 / month
Total Interest Paid:	$1,892.70 over 30 years
Total Tax Paid:	$491.40 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	8.24	1.80	1718.20
Jan, 2025	8.23	1.81	1716.39
Feb, 2025	8.22	1.82	1714.58
Mar, 2025	8.22	1.82	1712.75
Apr, 2025	8.21	1.83	1710.92
May, 2025	8.20	1.84	1709.08
Jun, 2025	8.19	1.85	1707.23
Jul, 2025	8.18	1.86	1705.37
Aug, 2025	8.17	1.87	1703.50
Sep, 2025	8.16	1.88	1701.62
Oct, 2025	8.15	1.89	1699.74
Nov, 2025	8.14	1.90	1697.84
Dec, 2025	8.14	1.90	1695.94
Jan, 2026	8.13	1.91	1694.02
Feb, 2026	8.12	1.92	1692.10
Mar, 2026	8.11	1.93	1690.17
Apr, 2026	8.10	1.94	1688.23
May, 2026	8.09	1.95	1686.28
Jun, 2026	8.08	1.96	1684.32
Jul, 2026	8.07	1.97	1682.35
Aug, 2026	8.06	1.98	1680.37
Sep, 2026	8.05	1.99	1678.38
Oct, 2026	8.04	2.00	1676.38
Nov, 2026	8.03	2.01	1674.38
Dec, 2026	8.02	2.02	1672.36
Jan, 2027	8.01	2.03	1670.33
Feb, 2027	8.00	2.04	1668.30
Mar, 2027	7.99	2.05	1666.25
Apr, 2027	7.98	2.06	1664.19
May, 2027	7.97	2.07	1662.13
Jun, 2027	7.96	2.08	1660.05
Jul, 2027	7.95	2.09	1657.97
Aug, 2027	7.94	2.10	1655.87
Sep, 2027	7.93	2.11	1653.77
Oct, 2027	7.92	2.12	1651.65
Nov, 2027	7.91	2.13	1649.52
Dec, 2027	7.90	2.14	1647.39
Jan, 2028	7.89	2.15	1645.24
Feb, 2028	7.88	2.16	1643.09
Mar, 2028	7.87	2.17	1640.92
Apr, 2028	7.86	2.18	1638.74
May, 2028	7.85	2.19	1636.55
Jun, 2028	7.84	2.20	1634.36
Jul, 2028	7.83	2.21	1632.15
Aug, 2028	7.82	2.22	1629.93
Sep, 2028	7.81	2.23	1627.70
Oct, 2028	7.80	2.24	1625.46
Nov, 2028	7.79	2.25	1623.21
Dec, 2028	7.78	2.26	1620.94
Jan, 2029	7.77	2.27	1618.67
Feb, 2029	7.76	2.28	1616.39
Mar, 2029	7.75	2.29	1614.09
Apr, 2029	7.73	2.31	1611.79
May, 2029	7.72	2.32	1609.47
Jun, 2029	7.71	2.33	1607.14
Jul, 2029	7.70	2.34	1604.80
Aug, 2029	7.69	2.35	1602.45
Sep, 2029	7.68	2.36	1600.09
Oct, 2029	7.67	2.37	1597.72
Nov, 2029	7.66	2.38	1595.33
Dec, 2029	7.64	2.40	1592.94
Jan, 2030	7.63	2.41	1590.53
Feb, 2030	7.62	2.42	1588.11
Mar, 2030	7.61	2.43	1585.68
Apr, 2030	7.60	2.44	1583.24
May, 2030	7.59	2.45	1580.79
Jun, 2030	7.57	2.47	1578.32
Jul, 2030	7.56	2.48	1575.84
Aug, 2030	7.55	2.49	1573.35
Sep, 2030	7.54	2.50	1570.85
Oct, 2030	7.53	2.51	1568.34
Nov, 2030	7.51	2.53	1565.81
Dec, 2030	7.50	2.54	1563.28
Jan, 2031	7.49	2.55	1560.73
Feb, 2031	7.48	2.56	1558.17
Mar, 2031	7.47	2.57	1555.59
Apr, 2031	7.45	2.59	1553.01
May, 2031	7.44	2.60	1550.41
Jun, 2031	7.43	2.61	1547.80
Jul, 2031	7.42	2.62	1545.17
Aug, 2031	7.40	2.64	1542.54
Sep, 2031	7.39	2.65	1539.89
Oct, 2031	7.38	2.66	1537.23
Nov, 2031	7.37	2.67	1534.55
Dec, 2031	7.35	2.69	1531.87
Jan, 2032	7.34	2.70	1529.17
Feb, 2032	7.33	2.71	1526.45
Mar, 2032	7.31	2.73	1523.73
Apr, 2032	7.30	2.74	1520.99
May, 2032	7.29	2.75	1518.24
Jun, 2032	7.27	2.77	1515.47
Jul, 2032	7.26	2.78	1512.69
Aug, 2032	7.25	2.79	1509.90
Sep, 2032	7.23	2.81	1507.10
Oct, 2032	7.22	2.82	1504.28
Nov, 2032	7.21	2.83	1501.45
Dec, 2032	7.19	2.85	1498.60
Jan, 2033	7.18	2.86	1495.74
Feb, 2033	7.17	2.87	1492.87
Mar, 2033	7.15	2.89	1489.98
Apr, 2033	7.14	2.90	1487.08
May, 2033	7.13	2.91	1484.17
Jun, 2033	7.11	2.93	1481.24
Jul, 2033	7.10	2.94	1478.30
Aug, 2033	7.08	2.96	1475.34
Sep, 2033	7.07	2.97	1472.37
Oct, 2033	7.06	2.98	1469.39
Nov, 2033	7.04	3.00	1466.39
Dec, 2033	7.03	3.01	1463.37
Jan, 2034	7.01	3.03	1460.34
Feb, 2034	7.00	3.04	1457.30
Mar, 2034	6.98	3.06	1454.24
Apr, 2034	6.97	3.07	1451.17
May, 2034	6.95	3.09	1448.09
Jun, 2034	6.94	3.10	1444.99
Jul, 2034	6.92	3.12	1441.87
Aug, 2034	6.91	3.13	1438.74
Sep, 2034	6.89	3.15	1435.59
Oct, 2034	6.88	3.16	1432.43
Nov, 2034	6.86	3.18	1429.25
Dec, 2034	6.85	3.19	1426.06
Jan, 2035	6.83	3.21	1422.86
Feb, 2035	6.82	3.22	1419.63
Mar, 2035	6.80	3.24	1416.40
Apr, 2035	6.79	3.25	1413.14
May, 2035	6.77	3.27	1409.88
Jun, 2035	6.76	3.28	1406.59
Jul, 2035	6.74	3.30	1403.29
Aug, 2035	6.72	3.32	1399.97
Sep, 2035	6.71	3.33	1396.64
Oct, 2035	6.69	3.35	1393.30
Nov, 2035	6.68	3.36	1389.93
Dec, 2035	6.66	3.38	1386.55
Jan, 2036	6.64	3.40	1383.16
Feb, 2036	6.63	3.41	1379.74
Mar, 2036	6.61	3.43	1376.31
Apr, 2036	6.59	3.45	1372.87
May, 2036	6.58	3.46	1369.41
Jun, 2036	6.56	3.48	1365.93
Jul, 2036	6.55	3.49	1362.43
Aug, 2036	6.53	3.51	1358.92
Sep, 2036	6.51	3.53	1355.39
Oct, 2036	6.49	3.55	1351.85
Nov, 2036	6.48	3.56	1348.29
Dec, 2036	6.46	3.58	1344.71
Jan, 2037	6.44	3.60	1341.11
Feb, 2037	6.43	3.61	1337.50
Mar, 2037	6.41	3.63	1333.87
Apr, 2037	6.39	3.65	1330.22
May, 2037	6.37	3.67	1326.55
Jun, 2037	6.36	3.68	1322.87
Jul, 2037	6.34	3.70	1319.17
Aug, 2037	6.32	3.72	1315.45
Sep, 2037	6.30	3.74	1311.71
Oct, 2037	6.29	3.75	1307.96
Nov, 2037	6.27	3.77	1304.18
Dec, 2037	6.25	3.79	1300.39
Jan, 2038	6.23	3.81	1296.58
Feb, 2038	6.21	3.83	1292.76
Mar, 2038	6.19	3.85	1288.91
Apr, 2038	6.18	3.86	1285.05
May, 2038	6.16	3.88	1281.16
Jun, 2038	6.14	3.90	1277.26
Jul, 2038	6.12	3.92	1273.34
Aug, 2038	6.10	3.94	1269.40
Sep, 2038	6.08	3.96	1265.45
Oct, 2038	6.06	3.98	1261.47
Nov, 2038	6.04	4.00	1257.47
Dec, 2038	6.03	4.01	1253.46
Jan, 2039	6.01	4.03	1249.43
Feb, 2039	5.99	4.05	1245.37
Mar, 2039	5.97	4.07	1241.30
Apr, 2039	5.95	4.09	1237.21
May, 2039	5.93	4.11	1233.10
Jun, 2039	5.91	4.13	1228.97
Jul, 2039	5.89	4.15	1224.81
Aug, 2039	5.87	4.17	1220.64
Sep, 2039	5.85	4.19	1216.45
Oct, 2039	5.83	4.21	1212.24
Nov, 2039	5.81	4.23	1208.01
Dec, 2039	5.79	4.25	1203.76
Jan, 2040	5.77	4.27	1199.49
Feb, 2040	5.75	4.29	1195.19
Mar, 2040	5.73	4.31	1190.88
Apr, 2040	5.71	4.33	1186.55
May, 2040	5.69	4.35	1182.19
Jun, 2040	5.66	4.38	1177.82
Jul, 2040	5.64	4.40	1173.42
Aug, 2040	5.62	4.42	1169.00
Sep, 2040	5.60	4.44	1164.56
Oct, 2040	5.58	4.46	1160.10
Nov, 2040	5.56	4.48	1155.62
Dec, 2040	5.54	4.50	1151.12
Jan, 2041	5.52	4.52	1146.60
Feb, 2041	5.49	4.55	1142.05
Mar, 2041	5.47	4.57	1137.48
Apr, 2041	5.45	4.59	1132.89
May, 2041	5.43	4.61	1128.28
Jun, 2041	5.41	4.63	1123.65
Jul, 2041	5.38	4.66	1118.99
Aug, 2041	5.36	4.68	1114.31
Sep, 2041	5.34	4.70	1109.61
Oct, 2041	5.32	4.72	1104.89
Nov, 2041	5.29	4.75	1100.15
Dec, 2041	5.27	4.77	1095.38
Jan, 2042	5.25	4.79	1090.59
Feb, 2042	5.23	4.81	1085.77
Mar, 2042	5.20	4.84	1080.93
Apr, 2042	5.18	4.86	1076.07
May, 2042	5.16	4.88	1071.19
Jun, 2042	5.13	4.91	1066.28
Jul, 2042	5.11	4.93	1061.35
Aug, 2042	5.09	4.95	1056.40
Sep, 2042	5.06	4.98	1051.42
Oct, 2042	5.04	5.00	1046.42
Nov, 2042	5.01	5.03	1041.39
Dec, 2042	4.99	5.05	1036.34
Jan, 2043	4.97	5.07	1031.27
Feb, 2043	4.94	5.10	1026.17
Mar, 2043	4.92	5.12	1021.05
Apr, 2043	4.89	5.15	1015.90
May, 2043	4.87	5.17	1010.73
Jun, 2043	4.84	5.20	1005.53
Jul, 2043	4.82	5.22	1000.31
Aug, 2043	4.79	5.25	995.06
Sep, 2043	4.77	5.27	989.79
Oct, 2043	4.74	5.30	984.49
Nov, 2043	4.72	5.32	979.17
Dec, 2043	4.69	5.35	973.82
Jan, 2044	4.67	5.37	968.45
Feb, 2044	4.64	5.40	963.05
Mar, 2044	4.61	5.43	957.62
Apr, 2044	4.59	5.45	952.17
May, 2044	4.56	5.48	946.69
Jun, 2044	4.54	5.50	941.19
Jul, 2044	4.51	5.53	935.66
Aug, 2044	4.48	5.56	930.10
Sep, 2044	4.46	5.58	924.52
Oct, 2044	4.43	5.61	918.91
Nov, 2044	4.40	5.64	913.27
Dec, 2044	4.38	5.66	907.61
Jan, 2045	4.35	5.69	901.92
Feb, 2045	4.32	5.72	896.20
Mar, 2045	4.29	5.75	890.45
Apr, 2045	4.27	5.77	884.68
May, 2045	4.24	5.80	878.88
Jun, 2045	4.21	5.83	873.05
Jul, 2045	4.18	5.86	867.19
Aug, 2045	4.16	5.88	861.31
Sep, 2045	4.13	5.91	855.40
Oct, 2045	4.10	5.94	849.45
Nov, 2045	4.07	5.97	843.48
Dec, 2045	4.04	6.00	837.49
Jan, 2046	4.01	6.03	831.46
Feb, 2046	3.98	6.06	825.40
Mar, 2046	3.96	6.08	819.32
Apr, 2046	3.93	6.11	813.20
May, 2046	3.90	6.14	807.06
Jun, 2046	3.87	6.17	800.89
Jul, 2046	3.84	6.20	794.69
Aug, 2046	3.81	6.23	788.45
Sep, 2046	3.78	6.26	782.19
Oct, 2046	3.75	6.29	775.90
Nov, 2046	3.72	6.32	769.58
Dec, 2046	3.69	6.35	763.22
Jan, 2047	3.66	6.38	756.84
Feb, 2047	3.63	6.41	750.43
Mar, 2047	3.60	6.44	743.98
Apr, 2047	3.56	6.48	737.51
May, 2047	3.53	6.51	731.00
Jun, 2047	3.50	6.54	724.47
Jul, 2047	3.47	6.57	717.90
Aug, 2047	3.44	6.60	711.30
Sep, 2047	3.41	6.63	704.67
Oct, 2047	3.38	6.66	698.00
Nov, 2047	3.34	6.70	691.31
Dec, 2047	3.31	6.73	684.58
Jan, 2048	3.28	6.76	677.82
Feb, 2048	3.25	6.79	671.03
Mar, 2048	3.22	6.82	664.20
Apr, 2048	3.18	6.86	657.35
May, 2048	3.15	6.89	650.46
Jun, 2048	3.12	6.92	643.53
Jul, 2048	3.08	6.96	636.58
Aug, 2048	3.05	6.99	629.59
Sep, 2048	3.02	7.02	622.56
Oct, 2048	2.98	7.06	615.51
Nov, 2048	2.95	7.09	608.41
Dec, 2048	2.92	7.12	601.29
Jan, 2049	2.88	7.16	594.13
Feb, 2049	2.85	7.19	586.94
Mar, 2049	2.81	7.23	579.71
Apr, 2049	2.78	7.26	572.45
May, 2049	2.74	7.30	565.15
Jun, 2049	2.71	7.33	557.82
Jul, 2049	2.67	7.37	550.45
Aug, 2049	2.64	7.40	543.05
Sep, 2049	2.60	7.44	535.61
Oct, 2049	2.57	7.47	528.14
Nov, 2049	2.53	7.51	520.63
Dec, 2049	2.49	7.55	513.08
Jan, 2050	2.46	7.58	505.50
Feb, 2050	2.42	7.62	497.88
Mar, 2050	2.39	7.65	490.23
Apr, 2050	2.35	7.69	482.54
May, 2050	2.31	7.73	474.81
Jun, 2050	2.28	7.76	467.05
Jul, 2050	2.24	7.80	459.24
Aug, 2050	2.20	7.84	451.41
Sep, 2050	2.16	7.88	443.53
Oct, 2050	2.13	7.91	435.61
Nov, 2050	2.09	7.95	427.66
Dec, 2050	2.05	7.99	419.67
Jan, 2051	2.01	8.03	411.64
Feb, 2051	1.97	8.07	403.57
Mar, 2051	1.93	8.11	395.47
Apr, 2051	1.89	8.15	387.32
May, 2051	1.86	8.18	379.14
Jun, 2051	1.82	8.22	370.91
Jul, 2051	1.78	8.26	362.65
Aug, 2051	1.74	8.30	354.35
Sep, 2051	1.70	8.34	346.01
Oct, 2051	1.66	8.38	337.63
Nov, 2051	1.62	8.42	329.20
Dec, 2051	1.58	8.46	320.74
Jan, 2052	1.54	8.50	312.24
Feb, 2052	1.50	8.54	303.69
Mar, 2052	1.46	8.58	295.11
Apr, 2052	1.41	8.63	286.48
May, 2052	1.37	8.67	277.82
Jun, 2052	1.33	8.71	269.11
Jul, 2052	1.29	8.75	260.36
Aug, 2052	1.25	8.79	251.56
Sep, 2052	1.21	8.83	242.73
Oct, 2052	1.16	8.88	233.85
Nov, 2052	1.12	8.92	224.93
Dec, 2052	1.08	8.96	215.97
Jan, 2053	1.03	9.01	206.97
Feb, 2053	0.99	9.05	197.92
Mar, 2053	0.95	9.09	188.83
Apr, 2053	0.90	9.14	179.69
May, 2053	0.86	9.18	170.51
Jun, 2053	0.82	9.22	161.29
Jul, 2053	0.77	9.27	152.02
Aug, 2053	0.73	9.31	142.71
Sep, 2053	0.68	9.36	133.35
Oct, 2053	0.64	9.40	123.95
Nov, 2053	0.59	9.45	114.51
Dec, 2053	0.55	9.49	105.02
Jan, 2054	0.50	9.54	95.48
Feb, 2054	0.46	9.58	85.90
Mar, 2054	0.41	9.63	76.27
Apr, 2054	0.37	9.67	66.59
May, 2054	0.32	9.72	56.87
Jun, 2054	0.27	9.77	47.10
Jul, 2054	0.23	9.81	37.29
Aug, 2054	0.18	9.86	27.43
Sep, 2054	0.13	9.91	17.52
Oct, 2054	0.08	9.96	7.56
Nov, 2054	0.04	10.00	0