Mortgage Parameters

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

Mortgage Summary

Property Total:	$10,424
Down Payment	$3,127
Mortgage Amount:	$7,297
Mortgage Payment:	$42.58 / month
Estimated Tax:	+ $5.79 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $48.37 / month
Total Interest Paid:	$8,031.60 over 30 years
Total Tax Paid:	$2,084.80 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	34.96	7.62	7289.38
Jan, 2025	34.93	7.65	7281.73
Feb, 2025	34.89	7.69	7274.04
Mar, 2025	34.85	7.73	7266.32
Apr, 2025	34.82	7.76	7258.56
May, 2025	34.78	7.80	7250.76
Jun, 2025	34.74	7.84	7242.92
Jul, 2025	34.71	7.87	7235.05
Aug, 2025	34.67	7.91	7227.13
Sep, 2025	34.63	7.95	7219.18
Oct, 2025	34.59	7.99	7211.20
Nov, 2025	34.55	8.03	7203.17
Dec, 2025	34.52	8.06	7195.11
Jan, 2026	34.48	8.10	7187.00
Feb, 2026	34.44	8.14	7178.86
Mar, 2026	34.40	8.18	7170.68
Apr, 2026	34.36	8.22	7162.46
May, 2026	34.32	8.26	7154.20
Jun, 2026	34.28	8.30	7145.90
Jul, 2026	34.24	8.34	7137.56
Aug, 2026	34.20	8.38	7129.18
Sep, 2026	34.16	8.42	7120.76
Oct, 2026	34.12	8.46	7112.30
Nov, 2026	34.08	8.50	7103.80
Dec, 2026	34.04	8.54	7095.26
Jan, 2027	34.00	8.58	7086.68
Feb, 2027	33.96	8.62	7078.06
Mar, 2027	33.92	8.66	7069.39
Apr, 2027	33.87	8.71	7060.68
May, 2027	33.83	8.75	7051.94
Jun, 2027	33.79	8.79	7043.15
Jul, 2027	33.75	8.83	7034.32
Aug, 2027	33.71	8.87	7025.44
Sep, 2027	33.66	8.92	7016.53
Oct, 2027	33.62	8.96	7007.57
Nov, 2027	33.58	9.00	6998.56
Dec, 2027	33.53	9.05	6989.52
Jan, 2028	33.49	9.09	6980.43
Feb, 2028	33.45	9.13	6971.30
Mar, 2028	33.40	9.18	6962.12
Apr, 2028	33.36	9.22	6952.90
May, 2028	33.32	9.26	6943.64
Jun, 2028	33.27	9.31	6934.33
Jul, 2028	33.23	9.35	6924.98
Aug, 2028	33.18	9.40	6915.58
Sep, 2028	33.14	9.44	6906.14
Oct, 2028	33.09	9.49	6896.65
Nov, 2028	33.05	9.53	6887.12
Dec, 2028	33.00	9.58	6877.54
Jan, 2029	32.95	9.63	6867.91
Feb, 2029	32.91	9.67	6858.24
Mar, 2029	32.86	9.72	6848.52
Apr, 2029	32.82	9.76	6838.76
May, 2029	32.77	9.81	6828.95
Jun, 2029	32.72	9.86	6819.09
Jul, 2029	32.67	9.91	6809.18
Aug, 2029	32.63	9.95	6799.23
Sep, 2029	32.58	10.00	6789.23
Oct, 2029	32.53	10.05	6779.18
Nov, 2029	32.48	10.10	6769.09
Dec, 2029	32.44	10.14	6758.94
Jan, 2030	32.39	10.19	6748.75
Feb, 2030	32.34	10.24	6738.51
Mar, 2030	32.29	10.29	6728.21
Apr, 2030	32.24	10.34	6717.87
May, 2030	32.19	10.39	6707.48
Jun, 2030	32.14	10.44	6697.04
Jul, 2030	32.09	10.49	6686.55
Aug, 2030	32.04	10.54	6676.01
Sep, 2030	31.99	10.59	6665.42
Oct, 2030	31.94	10.64	6654.78
Nov, 2030	31.89	10.69	6644.09
Dec, 2030	31.84	10.74	6633.34
Jan, 2031	31.78	10.80	6622.55
Feb, 2031	31.73	10.85	6611.70
Mar, 2031	31.68	10.90	6600.80
Apr, 2031	31.63	10.95	6589.85
May, 2031	31.58	11.00	6578.85
Jun, 2031	31.52	11.06	6567.79
Jul, 2031	31.47	11.11	6556.68
Aug, 2031	31.42	11.16	6545.52
Sep, 2031	31.36	11.22	6534.30
Oct, 2031	31.31	11.27	6523.04
Nov, 2031	31.26	11.32	6511.71
Dec, 2031	31.20	11.38	6500.33
Jan, 2032	31.15	11.43	6488.90
Feb, 2032	31.09	11.49	6477.41
Mar, 2032	31.04	11.54	6465.87
Apr, 2032	30.98	11.60	6454.27
May, 2032	30.93	11.65	6442.62
Jun, 2032	30.87	11.71	6430.91
Jul, 2032	30.81	11.77	6419.15
Aug, 2032	30.76	11.82	6407.32
Sep, 2032	30.70	11.88	6395.45
Oct, 2032	30.64	11.94	6383.51
Nov, 2032	30.59	11.99	6371.52
Dec, 2032	30.53	12.05	6359.47
Jan, 2033	30.47	12.11	6347.36
Feb, 2033	30.41	12.17	6335.20
Mar, 2033	30.36	12.22	6322.97
Apr, 2033	30.30	12.28	6310.69
May, 2033	30.24	12.34	6298.35
Jun, 2033	30.18	12.40	6285.95
Jul, 2033	30.12	12.46	6273.49
Aug, 2033	30.06	12.52	6260.97
Sep, 2033	30.00	12.58	6248.39
Oct, 2033	29.94	12.64	6235.75
Nov, 2033	29.88	12.70	6223.05
Dec, 2033	29.82	12.76	6210.29
Jan, 2034	29.76	12.82	6197.46
Feb, 2034	29.70	12.88	6184.58
Mar, 2034	29.63	12.95	6171.64
Apr, 2034	29.57	13.01	6158.63
May, 2034	29.51	13.07	6145.56
Jun, 2034	29.45	13.13	6132.43
Jul, 2034	29.38	13.20	6119.23
Aug, 2034	29.32	13.26	6105.97
Sep, 2034	29.26	13.32	6092.65
Oct, 2034	29.19	13.39	6079.26
Nov, 2034	29.13	13.45	6065.81
Dec, 2034	29.07	13.51	6052.30
Jan, 2035	29.00	13.58	6038.72
Feb, 2035	28.94	13.64	6025.07
Mar, 2035	28.87	13.71	6011.36
Apr, 2035	28.80	13.78	5997.59
May, 2035	28.74	13.84	5983.75
Jun, 2035	28.67	13.91	5969.84
Jul, 2035	28.61	13.97	5955.86
Aug, 2035	28.54	14.04	5941.82
Sep, 2035	28.47	14.11	5927.71
Oct, 2035	28.40	14.18	5913.54
Nov, 2035	28.34	14.24	5899.29
Dec, 2035	28.27	14.31	5884.98
Jan, 2036	28.20	14.38	5870.60
Feb, 2036	28.13	14.45	5856.15
Mar, 2036	28.06	14.52	5841.63
Apr, 2036	27.99	14.59	5827.04
May, 2036	27.92	14.66	5812.38
Jun, 2036	27.85	14.73	5797.65
Jul, 2036	27.78	14.80	5782.85
Aug, 2036	27.71	14.87	5767.98
Sep, 2036	27.64	14.94	5753.04
Oct, 2036	27.57	15.01	5738.03
Nov, 2036	27.49	15.09	5722.94
Dec, 2036	27.42	15.16	5707.79
Jan, 2037	27.35	15.23	5692.56
Feb, 2037	27.28	15.30	5677.25
Mar, 2037	27.20	15.38	5661.88
Apr, 2037	27.13	15.45	5646.43
May, 2037	27.06	15.52	5630.90
Jun, 2037	26.98	15.60	5615.30
Jul, 2037	26.91	15.67	5599.63
Aug, 2037	26.83	15.75	5583.88
Sep, 2037	26.76	15.82	5568.06
Oct, 2037	26.68	15.90	5552.16
Nov, 2037	26.60	15.98	5536.18
Dec, 2037	26.53	16.05	5520.13
Jan, 2038	26.45	16.13	5504.00
Feb, 2038	26.37	16.21	5487.79
Mar, 2038	26.30	16.28	5471.51
Apr, 2038	26.22	16.36	5455.15
May, 2038	26.14	16.44	5438.71
Jun, 2038	26.06	16.52	5422.19
Jul, 2038	25.98	16.60	5405.59
Aug, 2038	25.90	16.68	5388.91
Sep, 2038	25.82	16.76	5372.15
Oct, 2038	25.74	16.84	5355.31
Nov, 2038	25.66	16.92	5338.39
Dec, 2038	25.58	17.00	5321.39
Jan, 2039	25.50	17.08	5304.31
Feb, 2039	25.42	17.16	5287.15
Mar, 2039	25.33	17.25	5269.90
Apr, 2039	25.25	17.33	5252.57
May, 2039	25.17	17.41	5235.16
Jun, 2039	25.09	17.49	5217.67
Jul, 2039	25.00	17.58	5200.09
Aug, 2039	24.92	17.66	5182.43
Sep, 2039	24.83	17.75	5164.68
Oct, 2039	24.75	17.83	5146.85
Nov, 2039	24.66	17.92	5128.93
Dec, 2039	24.58	18.00	5110.92
Jan, 2040	24.49	18.09	5092.83
Feb, 2040	24.40	18.18	5074.66
Mar, 2040	24.32	18.26	5056.39
Apr, 2040	24.23	18.35	5038.04
May, 2040	24.14	18.44	5019.60
Jun, 2040	24.05	18.53	5001.08
Jul, 2040	23.96	18.62	4982.46
Aug, 2040	23.87	18.71	4963.75
Sep, 2040	23.78	18.80	4944.96
Oct, 2040	23.69	18.89	4926.07
Nov, 2040	23.60	18.98	4907.10
Dec, 2040	23.51	19.07	4888.03
Jan, 2041	23.42	19.16	4868.87
Feb, 2041	23.33	19.25	4849.62
Mar, 2041	23.24	19.34	4830.28
Apr, 2041	23.15	19.43	4810.84
May, 2041	23.05	19.53	4791.32
Jun, 2041	22.96	19.62	4771.69
Jul, 2041	22.86	19.72	4751.98
Aug, 2041	22.77	19.81	4732.17
Sep, 2041	22.67	19.91	4712.26
Oct, 2041	22.58	20.00	4692.26
Nov, 2041	22.48	20.10	4672.17
Dec, 2041	22.39	20.19	4651.97
Jan, 2042	22.29	20.29	4631.69
Feb, 2042	22.19	20.39	4611.30
Mar, 2042	22.10	20.48	4590.81
Apr, 2042	22.00	20.58	4570.23
May, 2042	21.90	20.68	4549.55
Jun, 2042	21.80	20.78	4528.77
Jul, 2042	21.70	20.88	4507.89
Aug, 2042	21.60	20.98	4486.91
Sep, 2042	21.50	21.08	4465.83
Oct, 2042	21.40	21.18	4444.65
Nov, 2042	21.30	21.28	4423.37
Dec, 2042	21.20	21.38	4401.98
Jan, 2043	21.09	21.49	4380.50
Feb, 2043	20.99	21.59	4358.91
Mar, 2043	20.89	21.69	4337.21
Apr, 2043	20.78	21.80	4315.41
May, 2043	20.68	21.90	4293.51
Jun, 2043	20.57	22.01	4271.51
Jul, 2043	20.47	22.11	4249.39
Aug, 2043	20.36	22.22	4227.18
Sep, 2043	20.26	22.32	4204.85
Oct, 2043	20.15	22.43	4182.42
Nov, 2043	20.04	22.54	4159.88
Dec, 2043	19.93	22.65	4137.23
Jan, 2044	19.82	22.76	4114.48
Feb, 2044	19.72	22.86	4091.61
Mar, 2044	19.61	22.97	4068.64
Apr, 2044	19.50	23.08	4045.55
May, 2044	19.38	23.20	4022.36
Jun, 2044	19.27	23.31	3999.05
Jul, 2044	19.16	23.42	3975.63
Aug, 2044	19.05	23.53	3952.10
Sep, 2044	18.94	23.64	3928.46
Oct, 2044	18.82	23.76	3904.70
Nov, 2044	18.71	23.87	3880.83
Dec, 2044	18.60	23.98	3856.85
Jan, 2045	18.48	24.10	3832.75
Feb, 2045	18.37	24.21	3808.54
Mar, 2045	18.25	24.33	3784.21
Apr, 2045	18.13	24.45	3759.76
May, 2045	18.02	24.56	3735.19
Jun, 2045	17.90	24.68	3710.51
Jul, 2045	17.78	24.80	3685.71
Aug, 2045	17.66	24.92	3660.79
Sep, 2045	17.54	25.04	3635.75
Oct, 2045	17.42	25.16	3610.59
Nov, 2045	17.30	25.28	3585.31
Dec, 2045	17.18	25.40	3559.91
Jan, 2046	17.06	25.52	3534.39
Feb, 2046	16.94	25.64	3508.75
Mar, 2046	16.81	25.77	3482.98
Apr, 2046	16.69	25.89	3457.09
May, 2046	16.57	26.01	3431.08
Jun, 2046	16.44	26.14	3404.94
Jul, 2046	16.32	26.26	3378.67
Aug, 2046	16.19	26.39	3352.28
Sep, 2046	16.06	26.52	3325.76
Oct, 2046	15.94	26.64	3299.12
Nov, 2046	15.81	26.77	3272.35
Dec, 2046	15.68	26.90	3245.45
Jan, 2047	15.55	27.03	3218.42
Feb, 2047	15.42	27.16	3191.26
Mar, 2047	15.29	27.29	3163.97
Apr, 2047	15.16	27.42	3136.55
May, 2047	15.03	27.55	3109.00
Jun, 2047	14.90	27.68	3081.32
Jul, 2047	14.76	27.82	3053.50
Aug, 2047	14.63	27.95	3025.56
Sep, 2047	14.50	28.08	2997.47
Oct, 2047	14.36	28.22	2969.26
Nov, 2047	14.23	28.35	2940.90
Dec, 2047	14.09	28.49	2912.42
Jan, 2048	13.96	28.62	2883.79
Feb, 2048	13.82	28.76	2855.03
Mar, 2048	13.68	28.90	2826.13
Apr, 2048	13.54	29.04	2797.09
May, 2048	13.40	29.18	2767.91
Jun, 2048	13.26	29.32	2738.60
Jul, 2048	13.12	29.46	2709.14
Aug, 2048	12.98	29.60	2679.54
Sep, 2048	12.84	29.74	2649.80
Oct, 2048	12.70	29.88	2619.92
Nov, 2048	12.55	30.03	2589.89
Dec, 2048	12.41	30.17	2559.72
Jan, 2049	12.27	30.31	2529.41
Feb, 2049	12.12	30.46	2498.95
Mar, 2049	11.97	30.61	2468.34
Apr, 2049	11.83	30.75	2437.59
May, 2049	11.68	30.90	2406.69
Jun, 2049	11.53	31.05	2375.64
Jul, 2049	11.38	31.20	2344.44
Aug, 2049	11.23	31.35	2313.10
Sep, 2049	11.08	31.50	2281.60
Oct, 2049	10.93	31.65	2249.95
Nov, 2049	10.78	31.80	2218.15
Dec, 2049	10.63	31.95	2186.20
Jan, 2050	10.48	32.10	2154.10
Feb, 2050	10.32	32.26	2121.84
Mar, 2050	10.17	32.41	2089.43
Apr, 2050	10.01	32.57	2056.86
May, 2050	9.86	32.72	2024.13
Jun, 2050	9.70	32.88	1991.25
Jul, 2050	9.54	33.04	1958.22
Aug, 2050	9.38	33.20	1925.02
Sep, 2050	9.22	33.36	1891.66
Oct, 2050	9.06	33.52	1858.15
Nov, 2050	8.90	33.68	1824.47
Dec, 2050	8.74	33.84	1790.63
Jan, 2051	8.58	34.00	1756.63
Feb, 2051	8.42	34.16	1722.47
Mar, 2051	8.25	34.33	1688.14
Apr, 2051	8.09	34.49	1653.65
May, 2051	7.92	34.66	1619.00
Jun, 2051	7.76	34.82	1584.17
Jul, 2051	7.59	34.99	1549.18
Aug, 2051	7.42	35.16	1514.03
Sep, 2051	7.25	35.33	1478.70
Oct, 2051	7.09	35.49	1443.21
Nov, 2051	6.92	35.66	1407.54
Dec, 2051	6.74	35.84	1371.71
Jan, 2052	6.57	36.01	1335.70
Feb, 2052	6.40	36.18	1299.52
Mar, 2052	6.23	36.35	1263.17
Apr, 2052	6.05	36.53	1226.64
May, 2052	5.88	36.70	1189.94
Jun, 2052	5.70	36.88	1153.06
Jul, 2052	5.53	37.05	1116.00
Aug, 2052	5.35	37.23	1078.77
Sep, 2052	5.17	37.41	1041.36
Oct, 2052	4.99	37.59	1003.77
Nov, 2052	4.81	37.77	966.00
Dec, 2052	4.63	37.95	928.05
Jan, 2053	4.45	38.13	889.92
Feb, 2053	4.26	38.32	851.60
Mar, 2053	4.08	38.50	813.10
Apr, 2053	3.90	38.68	774.42
May, 2053	3.71	38.87	735.55
Jun, 2053	3.52	39.06	696.49
Jul, 2053	3.34	39.24	657.25
Aug, 2053	3.15	39.43	617.82
Sep, 2053	2.96	39.62	578.20
Oct, 2053	2.77	39.81	538.39
Nov, 2053	2.58	40.00	498.39
Dec, 2053	2.39	40.19	458.20
Jan, 2054	2.20	40.38	417.81
Feb, 2054	2.00	40.58	377.24
Mar, 2054	1.81	40.77	336.46
Apr, 2054	1.61	40.97	295.50
May, 2054	1.42	41.16	254.33
Jun, 2054	1.22	41.36	212.97
Jul, 2054	1.02	41.56	171.41
Aug, 2054	0.82	41.76	129.65
Sep, 2054	0.62	41.96	87.69
Oct, 2054	0.42	42.16	45.53
Nov, 2054	0.22	42.36	3.17