Mortgage Parameters

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

Mortgage Summary

Property Total:	$3,343
Down Payment	$1,003
Mortgage Amount:	$2,340
Mortgage Payment:	$13.66 / month
Estimated Tax:	+ $1.86 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $15.52 / month
Total Interest Paid:	$2,578.50 over 30 years
Total Tax Paid:	$668.60 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	11.21	2.45	2337.55
Jan, 2025	11.20	2.46	2335.09
Feb, 2025	11.19	2.47	2332.62
Mar, 2025	11.18	2.48	2330.14
Apr, 2025	11.17	2.49	2327.64
May, 2025	11.15	2.51	2325.14
Jun, 2025	11.14	2.52	2322.62
Jul, 2025	11.13	2.53	2320.09
Aug, 2025	11.12	2.54	2317.55
Sep, 2025	11.10	2.56	2314.99
Oct, 2025	11.09	2.57	2312.42
Nov, 2025	11.08	2.58	2309.84
Dec, 2025	11.07	2.59	2307.25
Jan, 2026	11.06	2.60	2304.65
Feb, 2026	11.04	2.62	2302.03
Mar, 2026	11.03	2.63	2299.40
Apr, 2026	11.02	2.64	2296.76
May, 2026	11.01	2.65	2294.10
Jun, 2026	10.99	2.67	2291.44
Jul, 2026	10.98	2.68	2288.76
Aug, 2026	10.97	2.69	2286.06
Sep, 2026	10.95	2.71	2283.36
Oct, 2026	10.94	2.72	2280.64
Nov, 2026	10.93	2.73	2277.91
Dec, 2026	10.91	2.75	2275.16
Jan, 2027	10.90	2.76	2272.40
Feb, 2027	10.89	2.77	2269.63
Mar, 2027	10.88	2.78	2266.85
Apr, 2027	10.86	2.80	2264.05
May, 2027	10.85	2.81	2261.24
Jun, 2027	10.84	2.82	2258.41
Jul, 2027	10.82	2.84	2255.57
Aug, 2027	10.81	2.85	2252.72
Sep, 2027	10.79	2.87	2249.86
Oct, 2027	10.78	2.88	2246.98
Nov, 2027	10.77	2.89	2244.08
Dec, 2027	10.75	2.91	2241.18
Jan, 2028	10.74	2.92	2238.26
Feb, 2028	10.72	2.94	2235.32
Mar, 2028	10.71	2.95	2232.37
Apr, 2028	10.70	2.96	2229.41
May, 2028	10.68	2.98	2226.43
Jun, 2028	10.67	2.99	2223.44
Jul, 2028	10.65	3.01	2220.43
Aug, 2028	10.64	3.02	2217.41
Sep, 2028	10.63	3.03	2214.38
Oct, 2028	10.61	3.05	2211.33
Nov, 2028	10.60	3.06	2208.26
Dec, 2028	10.58	3.08	2205.19
Jan, 2029	10.57	3.09	2202.09
Feb, 2029	10.55	3.11	2198.98
Mar, 2029	10.54	3.12	2195.86
Apr, 2029	10.52	3.14	2192.72
May, 2029	10.51	3.15	2189.57
Jun, 2029	10.49	3.17	2186.40
Jul, 2029	10.48	3.18	2183.22
Aug, 2029	10.46	3.20	2180.02
Sep, 2029	10.45	3.21	2176.80
Oct, 2029	10.43	3.23	2173.58
Nov, 2029	10.42	3.24	2170.33
Dec, 2029	10.40	3.26	2167.07
Jan, 2030	10.38	3.28	2163.79
Feb, 2030	10.37	3.29	2160.50
Mar, 2030	10.35	3.31	2157.19
Apr, 2030	10.34	3.32	2153.87
May, 2030	10.32	3.34	2150.53
Jun, 2030	10.30	3.36	2147.18
Jul, 2030	10.29	3.37	2143.80
Aug, 2030	10.27	3.39	2140.42
Sep, 2030	10.26	3.40	2137.01
Oct, 2030	10.24	3.42	2133.59
Nov, 2030	10.22	3.44	2130.16
Dec, 2030	10.21	3.45	2126.70
Jan, 2031	10.19	3.47	2123.23
Feb, 2031	10.17	3.49	2119.75
Mar, 2031	10.16	3.50	2116.25
Apr, 2031	10.14	3.52	2112.73
May, 2031	10.12	3.54	2109.19
Jun, 2031	10.11	3.55	2105.64
Jul, 2031	10.09	3.57	2102.06
Aug, 2031	10.07	3.59	2098.48
Sep, 2031	10.06	3.60	2094.87
Oct, 2031	10.04	3.62	2091.25
Nov, 2031	10.02	3.64	2087.61
Dec, 2031	10.00	3.66	2083.95
Jan, 2032	9.99	3.67	2080.28
Feb, 2032	9.97	3.69	2076.59
Mar, 2032	9.95	3.71	2072.88
Apr, 2032	9.93	3.73	2069.15
May, 2032	9.91	3.75	2065.41
Jun, 2032	9.90	3.76	2061.64
Jul, 2032	9.88	3.78	2057.86
Aug, 2032	9.86	3.80	2054.06
Sep, 2032	9.84	3.82	2050.24
Oct, 2032	9.82	3.84	2046.41
Nov, 2032	9.81	3.85	2042.55
Dec, 2032	9.79	3.87	2038.68
Jan, 2033	9.77	3.89	2034.79
Feb, 2033	9.75	3.91	2030.88
Mar, 2033	9.73	3.93	2026.95
Apr, 2033	9.71	3.95	2023.00
May, 2033	9.69	3.97	2019.04
Jun, 2033	9.67	3.99	2015.05
Jul, 2033	9.66	4.00	2011.05
Aug, 2033	9.64	4.02	2007.02
Sep, 2033	9.62	4.04	2002.98
Oct, 2033	9.60	4.06	1998.92
Nov, 2033	9.58	4.08	1994.84
Dec, 2033	9.56	4.10	1990.73
Jan, 2034	9.54	4.12	1986.61
Feb, 2034	9.52	4.14	1982.47
Mar, 2034	9.50	4.16	1978.31
Apr, 2034	9.48	4.18	1974.13
May, 2034	9.46	4.20	1969.93
Jun, 2034	9.44	4.22	1965.71
Jul, 2034	9.42	4.24	1961.47
Aug, 2034	9.40	4.26	1957.21
Sep, 2034	9.38	4.28	1952.93
Oct, 2034	9.36	4.30	1948.62
Nov, 2034	9.34	4.32	1944.30
Dec, 2034	9.32	4.34	1939.96
Jan, 2035	9.30	4.36	1935.59
Feb, 2035	9.27	4.39	1931.21
Mar, 2035	9.25	4.41	1926.80
Apr, 2035	9.23	4.43	1922.37
May, 2035	9.21	4.45	1917.93
Jun, 2035	9.19	4.47	1913.46
Jul, 2035	9.17	4.49	1908.96
Aug, 2035	9.15	4.51	1904.45
Sep, 2035	9.13	4.53	1899.92
Oct, 2035	9.10	4.56	1895.36
Nov, 2035	9.08	4.58	1890.78
Dec, 2035	9.06	4.60	1886.18
Jan, 2036	9.04	4.62	1881.56
Feb, 2036	9.02	4.64	1876.92
Mar, 2036	8.99	4.67	1872.25
Apr, 2036	8.97	4.69	1867.56
May, 2036	8.95	4.71	1862.85
Jun, 2036	8.93	4.73	1858.12
Jul, 2036	8.90	4.76	1853.36
Aug, 2036	8.88	4.78	1848.58
Sep, 2036	8.86	4.80	1843.78
Oct, 2036	8.83	4.83	1838.95
Nov, 2036	8.81	4.85	1834.10
Dec, 2036	8.79	4.87	1829.23
Jan, 2037	8.77	4.89	1824.34
Feb, 2037	8.74	4.92	1819.42
Mar, 2037	8.72	4.94	1814.48
Apr, 2037	8.69	4.97	1809.51
May, 2037	8.67	4.99	1804.52
Jun, 2037	8.65	5.01	1799.51
Jul, 2037	8.62	5.04	1794.47
Aug, 2037	8.60	5.06	1789.41
Sep, 2037	8.57	5.09	1784.32
Oct, 2037	8.55	5.11	1779.21
Nov, 2037	8.53	5.13	1774.08
Dec, 2037	8.50	5.16	1768.92
Jan, 2038	8.48	5.18	1763.74
Feb, 2038	8.45	5.21	1758.53
Mar, 2038	8.43	5.23	1753.29
Apr, 2038	8.40	5.26	1748.04
May, 2038	8.38	5.28	1742.75
Jun, 2038	8.35	5.31	1737.44
Jul, 2038	8.33	5.33	1732.11
Aug, 2038	8.30	5.36	1726.75
Sep, 2038	8.27	5.39	1721.36
Oct, 2038	8.25	5.41	1715.95
Nov, 2038	8.22	5.44	1710.51
Dec, 2038	8.20	5.46	1705.05
Jan, 2039	8.17	5.49	1699.56
Feb, 2039	8.14	5.52	1694.04
Mar, 2039	8.12	5.54	1688.50
Apr, 2039	8.09	5.57	1682.93
May, 2039	8.06	5.60	1677.33
Jun, 2039	8.04	5.62	1671.71
Jul, 2039	8.01	5.65	1666.06
Aug, 2039	7.98	5.68	1660.38
Sep, 2039	7.96	5.70	1654.68
Oct, 2039	7.93	5.73	1648.95
Nov, 2039	7.90	5.76	1643.19
Dec, 2039	7.87	5.79	1637.40
Jan, 2040	7.85	5.81	1631.59
Feb, 2040	7.82	5.84	1625.75
Mar, 2040	7.79	5.87	1619.88
Apr, 2040	7.76	5.90	1613.98
May, 2040	7.73	5.93	1608.05
Jun, 2040	7.71	5.95	1602.10
Jul, 2040	7.68	5.98	1596.11
Aug, 2040	7.65	6.01	1590.10
Sep, 2040	7.62	6.04	1584.06
Oct, 2040	7.59	6.07	1577.99
Nov, 2040	7.56	6.10	1571.89
Dec, 2040	7.53	6.13	1565.77
Jan, 2041	7.50	6.16	1559.61
Feb, 2041	7.47	6.19	1553.42
Mar, 2041	7.44	6.22	1547.20
Apr, 2041	7.41	6.25	1540.96
May, 2041	7.38	6.28	1534.68
Jun, 2041	7.35	6.31	1528.38
Jul, 2041	7.32	6.34	1522.04
Aug, 2041	7.29	6.37	1515.67
Sep, 2041	7.26	6.40	1509.28
Oct, 2041	7.23	6.43	1502.85
Nov, 2041	7.20	6.46	1496.39
Dec, 2041	7.17	6.49	1489.90
Jan, 2042	7.14	6.52	1483.38
Feb, 2042	7.11	6.55	1476.83
Mar, 2042	7.08	6.58	1470.24
Apr, 2042	7.04	6.62	1463.63
May, 2042	7.01	6.65	1456.98
Jun, 2042	6.98	6.68	1450.30
Jul, 2042	6.95	6.71	1443.59
Aug, 2042	6.92	6.74	1436.85
Sep, 2042	6.88	6.78	1430.07
Oct, 2042	6.85	6.81	1423.27
Nov, 2042	6.82	6.84	1416.43
Dec, 2042	6.79	6.87	1409.55
Jan, 2043	6.75	6.91	1402.65
Feb, 2043	6.72	6.94	1395.71
Mar, 2043	6.69	6.97	1388.74
Apr, 2043	6.65	7.01	1381.73
May, 2043	6.62	7.04	1374.69
Jun, 2043	6.59	7.07	1367.62
Jul, 2043	6.55	7.11	1360.51
Aug, 2043	6.52	7.14	1353.37
Sep, 2043	6.48	7.18	1346.19
Oct, 2043	6.45	7.21	1338.98
Nov, 2043	6.42	7.24	1331.74
Dec, 2043	6.38	7.28	1324.46
Jan, 2044	6.35	7.31	1317.15
Feb, 2044	6.31	7.35	1309.80
Mar, 2044	6.28	7.38	1302.42
Apr, 2044	6.24	7.42	1295.00
May, 2044	6.21	7.45	1287.54
Jun, 2044	6.17	7.49	1280.05
Jul, 2044	6.13	7.53	1272.52
Aug, 2044	6.10	7.56	1264.96
Sep, 2044	6.06	7.60	1257.36
Oct, 2044	6.02	7.64	1249.73
Nov, 2044	5.99	7.67	1242.06
Dec, 2044	5.95	7.71	1234.35
Jan, 2045	5.91	7.75	1226.60
Feb, 2045	5.88	7.78	1218.82
Mar, 2045	5.84	7.82	1211.00
Apr, 2045	5.80	7.86	1203.14
May, 2045	5.77	7.89	1195.25
Jun, 2045	5.73	7.93	1187.32
Jul, 2045	5.69	7.97	1179.34
Aug, 2045	5.65	8.01	1171.34
Sep, 2045	5.61	8.05	1163.29
Oct, 2045	5.57	8.09	1155.20
Nov, 2045	5.54	8.12	1147.08
Dec, 2045	5.50	8.16	1138.91
Jan, 2046	5.46	8.20	1130.71
Feb, 2046	5.42	8.24	1122.47
Mar, 2046	5.38	8.28	1114.19
Apr, 2046	5.34	8.32	1105.87
May, 2046	5.30	8.36	1097.51
Jun, 2046	5.26	8.40	1089.10
Jul, 2046	5.22	8.44	1080.66
Aug, 2046	5.18	8.48	1072.18
Sep, 2046	5.14	8.52	1063.66
Oct, 2046	5.10	8.56	1055.10
Nov, 2046	5.06	8.60	1046.49
Dec, 2046	5.01	8.65	1037.85
Jan, 2047	4.97	8.69	1029.16
Feb, 2047	4.93	8.73	1020.43
Mar, 2047	4.89	8.77	1011.66
Apr, 2047	4.85	8.81	1002.85
May, 2047	4.81	8.85	993.99
Jun, 2047	4.76	8.90	985.10
Jul, 2047	4.72	8.94	976.16
Aug, 2047	4.68	8.98	967.17
Sep, 2047	4.63	9.03	958.15
Oct, 2047	4.59	9.07	949.08
Nov, 2047	4.55	9.11	939.97
Dec, 2047	4.50	9.16	930.81
Jan, 2048	4.46	9.20	921.61
Feb, 2048	4.42	9.24	912.37
Mar, 2048	4.37	9.29	903.08
Apr, 2048	4.33	9.33	893.75
May, 2048	4.28	9.38	884.37
Jun, 2048	4.24	9.42	874.95
Jul, 2048	4.19	9.47	865.48
Aug, 2048	4.15	9.51	855.97
Sep, 2048	4.10	9.56	846.41
Oct, 2048	4.06	9.60	836.80
Nov, 2048	4.01	9.65	827.15
Dec, 2048	3.96	9.70	817.46
Jan, 2049	3.92	9.74	807.71
Feb, 2049	3.87	9.79	797.92
Mar, 2049	3.82	9.84	788.09
Apr, 2049	3.78	9.88	778.20
May, 2049	3.73	9.93	768.27
Jun, 2049	3.68	9.98	758.29
Jul, 2049	3.63	10.03	748.27
Aug, 2049	3.59	10.07	738.19
Sep, 2049	3.54	10.12	728.07
Oct, 2049	3.49	10.17	717.90
Nov, 2049	3.44	10.22	707.68
Dec, 2049	3.39	10.27	697.41
Jan, 2050	3.34	10.32	687.09
Feb, 2050	3.29	10.37	676.72
Mar, 2050	3.24	10.42	666.31
Apr, 2050	3.19	10.47	655.84
May, 2050	3.14	10.52	645.32
Jun, 2050	3.09	10.57	634.75
Jul, 2050	3.04	10.62	624.13
Aug, 2050	2.99	10.67	613.46
Sep, 2050	2.94	10.72	602.74
Oct, 2050	2.89	10.77	591.97
Nov, 2050	2.84	10.82	581.15
Dec, 2050	2.78	10.88	570.27
Jan, 2051	2.73	10.93	559.35
Feb, 2051	2.68	10.98	548.37
Mar, 2051	2.63	11.03	537.33
Apr, 2051	2.57	11.09	526.25
May, 2051	2.52	11.14	515.11
Jun, 2051	2.47	11.19	503.92
Jul, 2051	2.41	11.25	492.67
Aug, 2051	2.36	11.30	481.37
Sep, 2051	2.31	11.35	470.02
Oct, 2051	2.25	11.41	458.61
Nov, 2051	2.20	11.46	447.15
Dec, 2051	2.14	11.52	435.63
Jan, 2052	2.09	11.57	424.06
Feb, 2052	2.03	11.63	412.43
Mar, 2052	1.98	11.68	400.75
Apr, 2052	1.92	11.74	389.01
May, 2052	1.86	11.80	377.21
Jun, 2052	1.81	11.85	365.36
Jul, 2052	1.75	11.91	353.45
Aug, 2052	1.69	11.97	341.48
Sep, 2052	1.64	12.02	329.46
Oct, 2052	1.58	12.08	317.38
Nov, 2052	1.52	12.14	305.24
Dec, 2052	1.46	12.20	293.04
Jan, 2053	1.40	12.26	280.79
Feb, 2053	1.35	12.31	268.47
Mar, 2053	1.29	12.37	256.10
Apr, 2053	1.23	12.43	243.67
May, 2053	1.17	12.49	231.17
Jun, 2053	1.11	12.55	218.62
Jul, 2053	1.05	12.61	206.01
Aug, 2053	0.99	12.67	193.34
Sep, 2053	0.93	12.73	180.60
Oct, 2053	0.87	12.79	167.81
Nov, 2053	0.80	12.86	154.95
Dec, 2053	0.74	12.92	142.03
Jan, 2054	0.68	12.98	129.05
Feb, 2054	0.62	13.04	116.01
Mar, 2054	0.56	13.10	102.91
Apr, 2054	0.49	13.17	89.74
May, 2054	0.43	13.23	76.51
Jun, 2054	0.37	13.29	63.22
Jul, 2054	0.30	13.36	49.86
Aug, 2054	0.24	13.42	36.44
Sep, 2054	0.17	13.49	22.96
Oct, 2054	0.11	13.55	9.41
Nov, 2054	0.05	13.61	0