Mortgage Parameters

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

Mortgage Summary

Property Total:	$3,000
Down Payment	$900
Mortgage Amount:	$2,100
Mortgage Payment:	$12.26 / month
Estimated Tax:	+ $1.67 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $13.93 / month
Total Interest Paid:	$2,314.80 over 30 years
Total Tax Paid:	$600.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	10.06	2.20	2097.80
Nov, 2024	10.05	2.21	2095.59
Dec, 2024	10.04	2.22	2093.38
Jan, 2025	10.03	2.23	2091.15
Feb, 2025	10.02	2.24	2088.91
Mar, 2025	10.01	2.25	2086.66
Apr, 2025	10.00	2.26	2084.39
May, 2025	9.99	2.27	2082.12
Jun, 2025	9.98	2.28	2079.84
Jul, 2025	9.97	2.29	2077.55
Aug, 2025	9.95	2.31	2075.24
Sep, 2025	9.94	2.32	2072.92
Oct, 2025	9.93	2.33	2070.60
Nov, 2025	9.92	2.34	2068.26
Dec, 2025	9.91	2.35	2065.91
Jan, 2026	9.90	2.36	2063.55
Feb, 2026	9.89	2.37	2061.18
Mar, 2026	9.88	2.38	2058.79
Apr, 2026	9.87	2.39	2056.40
May, 2026	9.85	2.41	2053.99
Jun, 2026	9.84	2.42	2051.57
Jul, 2026	9.83	2.43	2049.14
Aug, 2026	9.82	2.44	2046.70
Sep, 2026	9.81	2.45	2044.25
Oct, 2026	9.80	2.46	2041.78
Nov, 2026	9.78	2.48	2039.31
Dec, 2026	9.77	2.49	2036.82
Jan, 2027	9.76	2.50	2034.32
Feb, 2027	9.75	2.51	2031.81
Mar, 2027	9.74	2.52	2029.28
Apr, 2027	9.72	2.54	2026.75
May, 2027	9.71	2.55	2024.20
Jun, 2027	9.70	2.56	2021.64
Jul, 2027	9.69	2.57	2019.06
Aug, 2027	9.67	2.59	2016.48
Sep, 2027	9.66	2.60	2013.88
Oct, 2027	9.65	2.61	2011.27
Nov, 2027	9.64	2.62	2008.65
Dec, 2027	9.62	2.64	2006.01
Jan, 2028	9.61	2.65	2003.37
Feb, 2028	9.60	2.66	2000.70
Mar, 2028	9.59	2.67	1998.03
Apr, 2028	9.57	2.69	1995.35
May, 2028	9.56	2.70	1992.65
Jun, 2028	9.55	2.71	1989.93
Jul, 2028	9.54	2.72	1987.21
Aug, 2028	9.52	2.74	1984.47
Sep, 2028	9.51	2.75	1981.72
Oct, 2028	9.50	2.76	1978.96
Nov, 2028	9.48	2.78	1976.18
Dec, 2028	9.47	2.79	1973.39
Jan, 2029	9.46	2.80	1970.58
Feb, 2029	9.44	2.82	1967.77
Mar, 2029	9.43	2.83	1964.94
Apr, 2029	9.42	2.84	1962.09
May, 2029	9.40	2.86	1959.23
Jun, 2029	9.39	2.87	1956.36
Jul, 2029	9.37	2.89	1953.47
Aug, 2029	9.36	2.90	1950.57
Sep, 2029	9.35	2.91	1947.66
Oct, 2029	9.33	2.93	1944.73
Nov, 2029	9.32	2.94	1941.79
Dec, 2029	9.30	2.96	1938.84
Jan, 2030	9.29	2.97	1935.87
Feb, 2030	9.28	2.98	1932.88
Mar, 2030	9.26	3.00	1929.88
Apr, 2030	9.25	3.01	1926.87
May, 2030	9.23	3.03	1923.85
Jun, 2030	9.22	3.04	1920.80
Jul, 2030	9.20	3.06	1917.75
Aug, 2030	9.19	3.07	1914.68
Sep, 2030	9.17	3.09	1911.59
Oct, 2030	9.16	3.10	1908.49
Nov, 2030	9.14	3.12	1905.38
Dec, 2030	9.13	3.13	1902.25
Jan, 2031	9.11	3.15	1899.10
Feb, 2031	9.10	3.16	1895.94
Mar, 2031	9.08	3.18	1892.77
Apr, 2031	9.07	3.19	1889.57
May, 2031	9.05	3.21	1886.37
Jun, 2031	9.04	3.22	1883.15
Jul, 2031	9.02	3.24	1879.91
Aug, 2031	9.01	3.25	1876.66
Sep, 2031	8.99	3.27	1873.39
Oct, 2031	8.98	3.28	1870.11
Nov, 2031	8.96	3.30	1866.81
Dec, 2031	8.95	3.31	1863.49
Jan, 2032	8.93	3.33	1860.16
Feb, 2032	8.91	3.35	1856.82
Mar, 2032	8.90	3.36	1853.45
Apr, 2032	8.88	3.38	1850.07
May, 2032	8.86	3.40	1846.68
Jun, 2032	8.85	3.41	1843.27
Jul, 2032	8.83	3.43	1839.84
Aug, 2032	8.82	3.44	1836.40
Sep, 2032	8.80	3.46	1832.94
Oct, 2032	8.78	3.48	1829.46
Nov, 2032	8.77	3.49	1825.97
Dec, 2032	8.75	3.51	1822.45
Jan, 2033	8.73	3.53	1818.93
Feb, 2033	8.72	3.54	1815.38
Mar, 2033	8.70	3.56	1811.82
Apr, 2033	8.68	3.58	1808.24
May, 2033	8.66	3.60	1804.65
Jun, 2033	8.65	3.61	1801.04
Jul, 2033	8.63	3.63	1797.41
Aug, 2033	8.61	3.65	1793.76
Sep, 2033	8.60	3.66	1790.09
Oct, 2033	8.58	3.68	1786.41
Nov, 2033	8.56	3.70	1782.71
Dec, 2033	8.54	3.72	1778.99
Jan, 2034	8.52	3.74	1775.26
Feb, 2034	8.51	3.75	1771.50
Mar, 2034	8.49	3.77	1767.73
Apr, 2034	8.47	3.79	1763.94
May, 2034	8.45	3.81	1760.13
Jun, 2034	8.43	3.83	1756.31
Jul, 2034	8.42	3.84	1752.46
Aug, 2034	8.40	3.86	1748.60
Sep, 2034	8.38	3.88	1744.72
Oct, 2034	8.36	3.90	1740.82
Nov, 2034	8.34	3.92	1736.90
Dec, 2034	8.32	3.94	1732.96
Jan, 2035	8.30	3.96	1729.01
Feb, 2035	8.28	3.98	1725.03
Mar, 2035	8.27	3.99	1721.04
Apr, 2035	8.25	4.01	1717.02
May, 2035	8.23	4.03	1712.99
Jun, 2035	8.21	4.05	1708.94
Jul, 2035	8.19	4.07	1704.87
Aug, 2035	8.17	4.09	1700.78
Sep, 2035	8.15	4.11	1696.67
Oct, 2035	8.13	4.13	1692.54
Nov, 2035	8.11	4.15	1688.39
Dec, 2035	8.09	4.17	1684.22
Jan, 2036	8.07	4.19	1680.03
Feb, 2036	8.05	4.21	1675.82
Mar, 2036	8.03	4.23	1671.59
Apr, 2036	8.01	4.25	1667.34
May, 2036	7.99	4.27	1663.07
Jun, 2036	7.97	4.29	1658.78
Jul, 2036	7.95	4.31	1654.46
Aug, 2036	7.93	4.33	1650.13
Sep, 2036	7.91	4.35	1645.78
Oct, 2036	7.89	4.37	1641.40
Nov, 2036	7.87	4.39	1637.01
Dec, 2036	7.84	4.42	1632.59
Jan, 2037	7.82	4.44	1628.16
Feb, 2037	7.80	4.46	1623.70
Mar, 2037	7.78	4.48	1619.22
Apr, 2037	7.76	4.50	1614.72
May, 2037	7.74	4.52	1610.19
Jun, 2037	7.72	4.54	1605.65
Jul, 2037	7.69	4.57	1601.08
Aug, 2037	7.67	4.59	1596.50
Sep, 2037	7.65	4.61	1591.89
Oct, 2037	7.63	4.63	1587.25
Nov, 2037	7.61	4.65	1582.60
Dec, 2037	7.58	4.68	1577.92
Jan, 2038	7.56	4.70	1573.22
Feb, 2038	7.54	4.72	1568.50
Mar, 2038	7.52	4.74	1563.76
Apr, 2038	7.49	4.77	1558.99
May, 2038	7.47	4.79	1554.20
Jun, 2038	7.45	4.81	1549.39
Jul, 2038	7.42	4.84	1544.55
Aug, 2038	7.40	4.86	1539.69
Sep, 2038	7.38	4.88	1534.81
Oct, 2038	7.35	4.91	1529.90
Nov, 2038	7.33	4.93	1524.98
Dec, 2038	7.31	4.95	1520.02
Jan, 2039	7.28	4.98	1515.05
Feb, 2039	7.26	5.00	1510.05
Mar, 2039	7.24	5.02	1505.02
Apr, 2039	7.21	5.05	1499.97
May, 2039	7.19	5.07	1494.90
Jun, 2039	7.16	5.10	1489.80
Jul, 2039	7.14	5.12	1484.68
Aug, 2039	7.11	5.15	1479.54
Sep, 2039	7.09	5.17	1474.37
Oct, 2039	7.06	5.20	1469.17
Nov, 2039	7.04	5.22	1463.95
Dec, 2039	7.01	5.25	1458.70
Jan, 2040	6.99	5.27	1453.43
Feb, 2040	6.96	5.30	1448.14
Mar, 2040	6.94	5.32	1442.82
Apr, 2040	6.91	5.35	1437.47
May, 2040	6.89	5.37	1432.10
Jun, 2040	6.86	5.40	1426.70
Jul, 2040	6.84	5.42	1421.28
Aug, 2040	6.81	5.45	1415.83
Sep, 2040	6.78	5.48	1410.35
Oct, 2040	6.76	5.50	1404.85
Nov, 2040	6.73	5.53	1399.32
Dec, 2040	6.71	5.55	1393.77
Jan, 2041	6.68	5.58	1388.19
Feb, 2041	6.65	5.61	1382.58
Mar, 2041	6.62	5.64	1376.94
Apr, 2041	6.60	5.66	1371.28
May, 2041	6.57	5.69	1365.59
Jun, 2041	6.54	5.72	1359.87
Jul, 2041	6.52	5.74	1354.13
Aug, 2041	6.49	5.77	1348.36
Sep, 2041	6.46	5.80	1342.56
Oct, 2041	6.43	5.83	1336.73
Nov, 2041	6.41	5.85	1330.88
Dec, 2041	6.38	5.88	1324.99
Jan, 2042	6.35	5.91	1319.08
Feb, 2042	6.32	5.94	1313.14
Mar, 2042	6.29	5.97	1307.18
Apr, 2042	6.26	6.00	1301.18
May, 2042	6.23	6.03	1295.15
Jun, 2042	6.21	6.05	1289.10
Jul, 2042	6.18	6.08	1283.02
Aug, 2042	6.15	6.11	1276.91
Sep, 2042	6.12	6.14	1270.76
Oct, 2042	6.09	6.17	1264.59
Nov, 2042	6.06	6.20	1258.39
Dec, 2042	6.03	6.23	1252.16
Jan, 2043	6.00	6.26	1245.90
Feb, 2043	5.97	6.29	1239.61
Mar, 2043	5.94	6.32	1233.29
Apr, 2043	5.91	6.35	1226.94
May, 2043	5.88	6.38	1220.56
Jun, 2043	5.85	6.41	1214.15
Jul, 2043	5.82	6.44	1207.71
Aug, 2043	5.79	6.47	1201.23
Sep, 2043	5.76	6.50	1194.73
Oct, 2043	5.72	6.54	1188.19
Nov, 2043	5.69	6.57	1181.63
Dec, 2043	5.66	6.60	1175.03
Jan, 2044	5.63	6.63	1168.40
Feb, 2044	5.60	6.66	1161.74
Mar, 2044	5.57	6.69	1155.05
Apr, 2044	5.53	6.73	1148.32
May, 2044	5.50	6.76	1141.56
Jun, 2044	5.47	6.79	1134.77
Jul, 2044	5.44	6.82	1127.95
Aug, 2044	5.40	6.86	1121.09
Sep, 2044	5.37	6.89	1114.21
Oct, 2044	5.34	6.92	1107.29
Nov, 2044	5.31	6.95	1100.33
Dec, 2044	5.27	6.99	1093.34
Jan, 2045	5.24	7.02	1086.32
Feb, 2045	5.21	7.05	1079.27
Mar, 2045	5.17	7.09	1072.18
Apr, 2045	5.14	7.12	1065.06
May, 2045	5.10	7.16	1057.90
Jun, 2045	5.07	7.19	1050.71
Jul, 2045	5.03	7.23	1043.48
Aug, 2045	5.00	7.26	1036.22
Sep, 2045	4.97	7.29	1028.93
Oct, 2045	4.93	7.33	1021.60
Nov, 2045	4.90	7.36	1014.23
Dec, 2045	4.86	7.40	1006.83
Jan, 2046	4.82	7.44	999.40
Feb, 2046	4.79	7.47	991.93
Mar, 2046	4.75	7.51	984.42
Apr, 2046	4.72	7.54	976.88
May, 2046	4.68	7.58	969.30
Jun, 2046	4.64	7.62	961.68
Jul, 2046	4.61	7.65	954.03
Aug, 2046	4.57	7.69	946.34
Sep, 2046	4.53	7.73	938.62
Oct, 2046	4.50	7.76	930.85
Nov, 2046	4.46	7.80	923.05
Dec, 2046	4.42	7.84	915.22
Jan, 2047	4.39	7.87	907.34
Feb, 2047	4.35	7.91	899.43
Mar, 2047	4.31	7.95	891.48
Apr, 2047	4.27	7.99	883.49
May, 2047	4.23	8.03	875.47
Jun, 2047	4.19	8.07	867.40
Jul, 2047	4.16	8.10	859.30
Aug, 2047	4.12	8.14	851.15
Sep, 2047	4.08	8.18	842.97
Oct, 2047	4.04	8.22	834.75
Nov, 2047	4.00	8.26	826.49
Dec, 2047	3.96	8.30	818.19
Jan, 2048	3.92	8.34	809.85
Feb, 2048	3.88	8.38	801.47
Mar, 2048	3.84	8.42	793.05
Apr, 2048	3.80	8.46	784.59
May, 2048	3.76	8.50	776.09
Jun, 2048	3.72	8.54	767.55
Jul, 2048	3.68	8.58	758.97
Aug, 2048	3.64	8.62	750.35
Sep, 2048	3.60	8.66	741.68
Oct, 2048	3.55	8.71	732.98
Nov, 2048	3.51	8.75	724.23
Dec, 2048	3.47	8.79	715.44
Jan, 2049	3.43	8.83	706.61
Feb, 2049	3.39	8.87	697.73
Mar, 2049	3.34	8.92	688.82
Apr, 2049	3.30	8.96	679.86
May, 2049	3.26	9.00	670.85
Jun, 2049	3.21	9.05	661.81
Jul, 2049	3.17	9.09	652.72
Aug, 2049	3.13	9.13	643.59
Sep, 2049	3.08	9.18	634.41
Oct, 2049	3.04	9.22	625.19
Nov, 2049	3.00	9.26	615.93
Dec, 2049	2.95	9.31	606.62
Jan, 2050	2.91	9.35	597.26
Feb, 2050	2.86	9.40	587.87
Mar, 2050	2.82	9.44	578.42
Apr, 2050	2.77	9.49	568.94
May, 2050	2.73	9.53	559.40
Jun, 2050	2.68	9.58	549.82
Jul, 2050	2.63	9.63	540.20
Aug, 2050	2.59	9.67	530.52
Sep, 2050	2.54	9.72	520.81
Oct, 2050	2.50	9.76	511.04
Nov, 2050	2.45	9.81	501.23
Dec, 2050	2.40	9.86	491.37
Jan, 2051	2.35	9.91	481.47
Feb, 2051	2.31	9.95	471.51
Mar, 2051	2.26	10.00	461.51
Apr, 2051	2.21	10.05	451.47
May, 2051	2.16	10.10	441.37
Jun, 2051	2.11	10.15	431.22
Jul, 2051	2.07	10.19	421.03
Aug, 2051	2.02	10.24	410.79
Sep, 2051	1.97	10.29	400.50
Oct, 2051	1.92	10.34	390.15
Nov, 2051	1.87	10.39	379.76
Dec, 2051	1.82	10.44	369.32
Jan, 2052	1.77	10.49	358.83
Feb, 2052	1.72	10.54	348.29
Mar, 2052	1.67	10.59	337.70
Apr, 2052	1.62	10.64	327.06
May, 2052	1.57	10.69	316.37
Jun, 2052	1.52	10.74	305.62
Jul, 2052	1.46	10.80	294.83
Aug, 2052	1.41	10.85	283.98
Sep, 2052	1.36	10.90	273.08
Oct, 2052	1.31	10.95	262.13
Nov, 2052	1.26	11.00	251.13
Dec, 2052	1.20	11.06	240.07
Jan, 2053	1.15	11.11	228.96
Feb, 2053	1.10	11.16	217.80
Mar, 2053	1.04	11.22	206.58
Apr, 2053	0.99	11.27	195.31
May, 2053	0.94	11.32	183.99
Jun, 2053	0.88	11.38	172.61
Jul, 2053	0.83	11.43	161.17
Aug, 2053	0.77	11.49	149.69
Sep, 2053	0.72	11.54	138.14
Oct, 2053	0.66	11.60	126.55
Nov, 2053	0.61	11.65	114.89
Dec, 2053	0.55	11.71	103.18
Jan, 2054	0.49	11.77	91.42
Feb, 2054	0.44	11.82	79.59
Mar, 2054	0.38	11.88	67.72
Apr, 2054	0.32	11.94	55.78
May, 2054	0.27	11.99	43.79
Jun, 2054	0.21	12.05	31.74
Jul, 2054	0.15	12.11	19.63
Aug, 2054	0.09	12.17	7.46
Sep, 2054	0.04	12.22	0