Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,740
Down Payment	$522
Mortgage Amount:	$1,218
Mortgage Payment:	$7.11 / month
Estimated Tax:	+ $0.97 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $8.08 / month
Total Interest Paid:	$1,342.80 over 30 years
Total Tax Paid:	$348.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	5.84	1.27	1216.73
Nov, 2024	5.83	1.28	1215.45
Dec, 2024	5.82	1.29	1214.16
Jan, 2025	5.82	1.29	1212.87
Feb, 2025	5.81	1.30	1211.57
Mar, 2025	5.81	1.30	1210.27
Apr, 2025	5.80	1.31	1208.95
May, 2025	5.79	1.32	1207.64
Jun, 2025	5.79	1.32	1206.31
Jul, 2025	5.78	1.33	1204.98
Aug, 2025	5.77	1.34	1203.65
Sep, 2025	5.77	1.34	1202.31
Oct, 2025	5.76	1.35	1200.96
Nov, 2025	5.75	1.36	1199.60
Dec, 2025	5.75	1.36	1198.24
Jan, 2026	5.74	1.37	1196.87
Feb, 2026	5.74	1.37	1195.50
Mar, 2026	5.73	1.38	1194.11
Apr, 2026	5.72	1.39	1192.73
May, 2026	5.72	1.39	1191.33
Jun, 2026	5.71	1.40	1189.93
Jul, 2026	5.70	1.41	1188.52
Aug, 2026	5.69	1.42	1187.11
Sep, 2026	5.69	1.42	1185.68
Oct, 2026	5.68	1.43	1184.26
Nov, 2026	5.67	1.44	1182.82
Dec, 2026	5.67	1.44	1181.38
Jan, 2027	5.66	1.45	1179.93
Feb, 2027	5.65	1.46	1178.47
Mar, 2027	5.65	1.46	1177.01
Apr, 2027	5.64	1.47	1175.54
May, 2027	5.63	1.48	1174.06
Jun, 2027	5.63	1.48	1172.58
Jul, 2027	5.62	1.49	1171.09
Aug, 2027	5.61	1.50	1169.59
Sep, 2027	5.60	1.51	1168.08
Oct, 2027	5.60	1.51	1166.57
Nov, 2027	5.59	1.52	1165.05
Dec, 2027	5.58	1.53	1163.52
Jan, 2028	5.58	1.53	1161.99
Feb, 2028	5.57	1.54	1160.45
Mar, 2028	5.56	1.55	1158.90
Apr, 2028	5.55	1.56	1157.34
May, 2028	5.55	1.56	1155.77
Jun, 2028	5.54	1.57	1154.20
Jul, 2028	5.53	1.58	1152.62
Aug, 2028	5.52	1.59	1151.04
Sep, 2028	5.52	1.59	1149.44
Oct, 2028	5.51	1.60	1147.84
Nov, 2028	5.50	1.61	1146.23
Dec, 2028	5.49	1.62	1144.61
Jan, 2029	5.48	1.63	1142.99
Feb, 2029	5.48	1.63	1141.35
Mar, 2029	5.47	1.64	1139.71
Apr, 2029	5.46	1.65	1138.06
May, 2029	5.45	1.66	1136.41
Jun, 2029	5.45	1.66	1134.74
Jul, 2029	5.44	1.67	1133.07
Aug, 2029	5.43	1.68	1131.39
Sep, 2029	5.42	1.69	1129.70
Oct, 2029	5.41	1.70	1128.00
Nov, 2029	5.41	1.70	1126.30
Dec, 2029	5.40	1.71	1124.58
Jan, 2030	5.39	1.72	1122.86
Feb, 2030	5.38	1.73	1121.13
Mar, 2030	5.37	1.74	1119.40
Apr, 2030	5.36	1.75	1117.65
May, 2030	5.36	1.75	1115.89
Jun, 2030	5.35	1.76	1114.13
Jul, 2030	5.34	1.77	1112.36
Aug, 2030	5.33	1.78	1110.58
Sep, 2030	5.32	1.79	1108.79
Oct, 2030	5.31	1.80	1106.99
Nov, 2030	5.30	1.81	1105.19
Dec, 2030	5.30	1.81	1103.37
Jan, 2031	5.29	1.82	1101.55
Feb, 2031	5.28	1.83	1099.72
Mar, 2031	5.27	1.84	1097.88
Apr, 2031	5.26	1.85	1096.03
May, 2031	5.25	1.86	1094.17
Jun, 2031	5.24	1.87	1092.30
Jul, 2031	5.23	1.88	1090.43
Aug, 2031	5.22	1.89	1088.54
Sep, 2031	5.22	1.89	1086.65
Oct, 2031	5.21	1.90	1084.75
Nov, 2031	5.20	1.91	1082.83
Dec, 2031	5.19	1.92	1080.91
Jan, 2032	5.18	1.93	1078.98
Feb, 2032	5.17	1.94	1077.04
Mar, 2032	5.16	1.95	1075.09
Apr, 2032	5.15	1.96	1073.13
May, 2032	5.14	1.97	1071.17
Jun, 2032	5.13	1.98	1069.19
Jul, 2032	5.12	1.99	1067.20
Aug, 2032	5.11	2.00	1065.21
Sep, 2032	5.10	2.01	1063.20
Oct, 2032	5.09	2.02	1061.18
Nov, 2032	5.08	2.03	1059.16
Dec, 2032	5.08	2.03	1057.12
Jan, 2033	5.07	2.04	1055.08
Feb, 2033	5.06	2.05	1053.03
Mar, 2033	5.05	2.06	1050.96
Apr, 2033	5.04	2.07	1048.89
May, 2033	5.03	2.08	1046.80
Jun, 2033	5.02	2.09	1044.71
Jul, 2033	5.01	2.10	1042.61
Aug, 2033	5.00	2.11	1040.49
Sep, 2033	4.99	2.12	1038.37
Oct, 2033	4.98	2.13	1036.23
Nov, 2033	4.97	2.14	1034.09
Dec, 2033	4.96	2.15	1031.93
Jan, 2034	4.94	2.17	1029.77
Feb, 2034	4.93	2.18	1027.59
Mar, 2034	4.92	2.19	1025.41
Apr, 2034	4.91	2.20	1023.21
May, 2034	4.90	2.21	1021.00
Jun, 2034	4.89	2.22	1018.78
Jul, 2034	4.88	2.23	1016.56
Aug, 2034	4.87	2.24	1014.32
Sep, 2034	4.86	2.25	1012.07
Oct, 2034	4.85	2.26	1009.81
Nov, 2034	4.84	2.27	1007.53
Dec, 2034	4.83	2.28	1005.25
Jan, 2035	4.82	2.29	1002.96
Feb, 2035	4.81	2.30	1000.66
Mar, 2035	4.79	2.32	998.34
Apr, 2035	4.78	2.33	996.01
May, 2035	4.77	2.34	993.68
Jun, 2035	4.76	2.35	991.33
Jul, 2035	4.75	2.36	988.97
Aug, 2035	4.74	2.37	986.60
Sep, 2035	4.73	2.38	984.21
Oct, 2035	4.72	2.39	981.82
Nov, 2035	4.70	2.41	979.41
Dec, 2035	4.69	2.42	977.00
Jan, 2036	4.68	2.43	974.57
Feb, 2036	4.67	2.44	972.13
Mar, 2036	4.66	2.45	969.68
Apr, 2036	4.65	2.46	967.21
May, 2036	4.63	2.48	964.74
Jun, 2036	4.62	2.49	962.25
Jul, 2036	4.61	2.50	959.75
Aug, 2036	4.60	2.51	957.24
Sep, 2036	4.59	2.52	954.72
Oct, 2036	4.57	2.54	952.18
Nov, 2036	4.56	2.55	949.63
Dec, 2036	4.55	2.56	947.07
Jan, 2037	4.54	2.57	944.50
Feb, 2037	4.53	2.58	941.92
Mar, 2037	4.51	2.60	939.32
Apr, 2037	4.50	2.61	936.71
May, 2037	4.49	2.62	934.09
Jun, 2037	4.48	2.63	931.46
Jul, 2037	4.46	2.65	928.81
Aug, 2037	4.45	2.66	926.15
Sep, 2037	4.44	2.67	923.48
Oct, 2037	4.43	2.68	920.79
Nov, 2037	4.41	2.70	918.10
Dec, 2037	4.40	2.71	915.38
Jan, 2038	4.39	2.72	912.66
Feb, 2038	4.37	2.74	909.92
Mar, 2038	4.36	2.75	907.17
Apr, 2038	4.35	2.76	904.41
May, 2038	4.33	2.78	901.63
Jun, 2038	4.32	2.79	898.85
Jul, 2038	4.31	2.80	896.04
Aug, 2038	4.29	2.82	893.23
Sep, 2038	4.28	2.83	890.40
Oct, 2038	4.27	2.84	887.55
Nov, 2038	4.25	2.86	884.70
Dec, 2038	4.24	2.87	881.82
Jan, 2039	4.23	2.88	878.94
Feb, 2039	4.21	2.90	876.04
Mar, 2039	4.20	2.91	873.13
Apr, 2039	4.18	2.93	870.20
May, 2039	4.17	2.94	867.26
Jun, 2039	4.16	2.95	864.31
Jul, 2039	4.14	2.97	861.34
Aug, 2039	4.13	2.98	858.36
Sep, 2039	4.11	3.00	855.36
Oct, 2039	4.10	3.01	852.35
Nov, 2039	4.08	3.03	849.32
Dec, 2039	4.07	3.04	846.28
Jan, 2040	4.06	3.05	843.23
Feb, 2040	4.04	3.07	840.16
Mar, 2040	4.03	3.08	837.07
Apr, 2040	4.01	3.10	833.97
May, 2040	4.00	3.11	830.86
Jun, 2040	3.98	3.13	827.73
Jul, 2040	3.97	3.14	824.59
Aug, 2040	3.95	3.16	821.43
Sep, 2040	3.94	3.17	818.26
Oct, 2040	3.92	3.19	815.07
Nov, 2040	3.91	3.20	811.86
Dec, 2040	3.89	3.22	808.64
Jan, 2041	3.87	3.24	805.41
Feb, 2041	3.86	3.25	802.16
Mar, 2041	3.84	3.27	798.89
Apr, 2041	3.83	3.28	795.61
May, 2041	3.81	3.30	792.31
Jun, 2041	3.80	3.31	789.00
Jul, 2041	3.78	3.33	785.67
Aug, 2041	3.76	3.35	782.32
Sep, 2041	3.75	3.36	778.96
Oct, 2041	3.73	3.38	775.58
Nov, 2041	3.72	3.39	772.19
Dec, 2041	3.70	3.41	768.78
Jan, 2042	3.68	3.43	765.35
Feb, 2042	3.67	3.44	761.91
Mar, 2042	3.65	3.46	758.45
Apr, 2042	3.63	3.48	754.98
May, 2042	3.62	3.49	751.48
Jun, 2042	3.60	3.51	747.97
Jul, 2042	3.58	3.53	744.45
Aug, 2042	3.57	3.54	740.90
Sep, 2042	3.55	3.56	737.34
Oct, 2042	3.53	3.58	733.77
Nov, 2042	3.52	3.59	730.17
Dec, 2042	3.50	3.61	726.56
Jan, 2043	3.48	3.63	722.93
Feb, 2043	3.46	3.65	719.29
Mar, 2043	3.45	3.66	715.62
Apr, 2043	3.43	3.68	711.94
May, 2043	3.41	3.70	708.25
Jun, 2043	3.39	3.72	704.53
Jul, 2043	3.38	3.73	700.79
Aug, 2043	3.36	3.75	697.04
Sep, 2043	3.34	3.77	693.27
Oct, 2043	3.32	3.79	689.48
Nov, 2043	3.30	3.81	685.68
Dec, 2043	3.29	3.82	681.85
Jan, 2044	3.27	3.84	678.01
Feb, 2044	3.25	3.86	674.15
Mar, 2044	3.23	3.88	670.27
Apr, 2044	3.21	3.90	666.37
May, 2044	3.19	3.92	662.46
Jun, 2044	3.17	3.94	658.52
Jul, 2044	3.16	3.95	654.56
Aug, 2044	3.14	3.97	650.59
Sep, 2044	3.12	3.99	646.60
Oct, 2044	3.10	4.01	642.59
Nov, 2044	3.08	4.03	638.56
Dec, 2044	3.06	4.05	634.51
Jan, 2045	3.04	4.07	630.44
Feb, 2045	3.02	4.09	626.35
Mar, 2045	3.00	4.11	622.24
Apr, 2045	2.98	4.13	618.11
May, 2045	2.96	4.15	613.96
Jun, 2045	2.94	4.17	609.79
Jul, 2045	2.92	4.19	605.61
Aug, 2045	2.90	4.21	601.40
Sep, 2045	2.88	4.23	597.17
Oct, 2045	2.86	4.25	592.92
Nov, 2045	2.84	4.27	588.65
Dec, 2045	2.82	4.29	584.36
Jan, 2046	2.80	4.31	580.05
Feb, 2046	2.78	4.33	575.72
Mar, 2046	2.76	4.35	571.37
Apr, 2046	2.74	4.37	567.00
May, 2046	2.72	4.39	562.60
Jun, 2046	2.70	4.41	558.19
Jul, 2046	2.67	4.44	553.76
Aug, 2046	2.65	4.46	549.30
Sep, 2046	2.63	4.48	544.82
Oct, 2046	2.61	4.50	540.32
Nov, 2046	2.59	4.52	535.80
Dec, 2046	2.57	4.54	531.26
Jan, 2047	2.55	4.56	526.69
Feb, 2047	2.52	4.59	522.11
Mar, 2047	2.50	4.61	517.50
Apr, 2047	2.48	4.63	512.87
May, 2047	2.46	4.65	508.22
Jun, 2047	2.44	4.67	503.54
Jul, 2047	2.41	4.70	498.84
Aug, 2047	2.39	4.72	494.12
Sep, 2047	2.37	4.74	489.38
Oct, 2047	2.34	4.77	484.62
Nov, 2047	2.32	4.79	479.83
Dec, 2047	2.30	4.81	475.02
Jan, 2048	2.28	4.83	470.18
Feb, 2048	2.25	4.86	465.33
Mar, 2048	2.23	4.88	460.45
Apr, 2048	2.21	4.90	455.54
May, 2048	2.18	4.93	450.62
Jun, 2048	2.16	4.95	445.67
Jul, 2048	2.14	4.97	440.69
Aug, 2048	2.11	5.00	435.69
Sep, 2048	2.09	5.02	430.67
Oct, 2048	2.06	5.05	425.62
Nov, 2048	2.04	5.07	420.55
Dec, 2048	2.02	5.09	415.46
Jan, 2049	1.99	5.12	410.34
Feb, 2049	1.97	5.14	405.20
Mar, 2049	1.94	5.17	400.03
Apr, 2049	1.92	5.19	394.83
May, 2049	1.89	5.22	389.62
Jun, 2049	1.87	5.24	384.37
Jul, 2049	1.84	5.27	379.10
Aug, 2049	1.82	5.29	373.81
Sep, 2049	1.79	5.32	368.49
Oct, 2049	1.77	5.34	363.15
Nov, 2049	1.74	5.37	357.78
Dec, 2049	1.71	5.40	352.38
Jan, 2050	1.69	5.42	346.96
Feb, 2050	1.66	5.45	341.51
Mar, 2050	1.64	5.47	336.04
Apr, 2050	1.61	5.50	330.54
May, 2050	1.58	5.53	325.01
Jun, 2050	1.56	5.55	319.46
Jul, 2050	1.53	5.58	313.88
Aug, 2050	1.50	5.61	308.28
Sep, 2050	1.48	5.63	302.64
Oct, 2050	1.45	5.66	296.98
Nov, 2050	1.42	5.69	291.30
Dec, 2050	1.40	5.71	285.58
Jan, 2051	1.37	5.74	279.84
Feb, 2051	1.34	5.77	274.07
Mar, 2051	1.31	5.80	268.27
Apr, 2051	1.29	5.82	262.45
May, 2051	1.26	5.85	256.60
Jun, 2051	1.23	5.88	250.72
Jul, 2051	1.20	5.91	244.81
Aug, 2051	1.17	5.94	238.87
Sep, 2051	1.14	5.97	232.91
Oct, 2051	1.12	5.99	226.91
Nov, 2051	1.09	6.02	220.89
Dec, 2051	1.06	6.05	214.84
Jan, 2052	1.03	6.08	208.76
Feb, 2052	1.00	6.11	202.65
Mar, 2052	0.97	6.14	196.51
Apr, 2052	0.94	6.17	190.34
May, 2052	0.91	6.20	184.14
Jun, 2052	0.88	6.23	177.91
Jul, 2052	0.85	6.26	171.66
Aug, 2052	0.82	6.29	165.37
Sep, 2052	0.79	6.32	159.05
Oct, 2052	0.76	6.35	152.70
Nov, 2052	0.73	6.38	146.33
Dec, 2052	0.70	6.41	139.92
Jan, 2053	0.67	6.44	133.48
Feb, 2053	0.64	6.47	127.01
Mar, 2053	0.61	6.50	120.51
Apr, 2053	0.58	6.53	113.97
May, 2053	0.55	6.56	107.41
Jun, 2053	0.51	6.60	100.81
Jul, 2053	0.48	6.63	94.19
Aug, 2053	0.45	6.66	87.53
Sep, 2053	0.42	6.69	80.84
Oct, 2053	0.39	6.72	74.11
Nov, 2053	0.36	6.75	67.36
Dec, 2053	0.32	6.79	60.57
Jan, 2054	0.29	6.82	53.75
Feb, 2054	0.26	6.85	46.90
Mar, 2054	0.22	6.89	40.02
Apr, 2054	0.19	6.92	33.10
May, 2054	0.16	6.95	26.15
Jun, 2054	0.13	6.98	19.16
Jul, 2054	0.09	7.02	12.14
Aug, 2054	0.06	7.05	5.09
Sep, 2054	0.02	7.09	0