Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,600
Down Payment	$480
Mortgage Amount:	$1,120
Mortgage Payment:	$6.54 / month
Estimated Tax:	+ $0.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $7.43 / month
Total Interest Paid:	$1,234.80 over 30 years
Total Tax Paid:	$320.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	5.37	1.17	1118.83
Jan, 2025	5.36	1.18	1117.65
Feb, 2025	5.36	1.18	1116.46
Mar, 2025	5.35	1.19	1115.27
Apr, 2025	5.34	1.20	1114.08
May, 2025	5.34	1.20	1112.88
Jun, 2025	5.33	1.21	1111.67
Jul, 2025	5.33	1.21	1110.45
Aug, 2025	5.32	1.22	1109.24
Sep, 2025	5.32	1.22	1108.01
Oct, 2025	5.31	1.23	1106.78
Nov, 2025	5.30	1.24	1105.54
Dec, 2025	5.30	1.24	1104.30
Jan, 2026	5.29	1.25	1103.05
Feb, 2026	5.29	1.25	1101.80
Mar, 2026	5.28	1.26	1100.54
Apr, 2026	5.27	1.27	1099.27
May, 2026	5.27	1.27	1098.00
Jun, 2026	5.26	1.28	1096.72
Jul, 2026	5.26	1.28	1095.43
Aug, 2026	5.25	1.29	1094.14
Sep, 2026	5.24	1.30	1092.85
Oct, 2026	5.24	1.30	1091.54
Nov, 2026	5.23	1.31	1090.23
Dec, 2026	5.22	1.32	1088.92
Jan, 2027	5.22	1.32	1087.59
Feb, 2027	5.21	1.33	1086.27
Mar, 2027	5.21	1.33	1084.93
Apr, 2027	5.20	1.34	1083.59
May, 2027	5.19	1.35	1082.24
Jun, 2027	5.19	1.35	1080.89
Jul, 2027	5.18	1.36	1079.53
Aug, 2027	5.17	1.37	1078.16
Sep, 2027	5.17	1.37	1076.79
Oct, 2027	5.16	1.38	1075.40
Nov, 2027	5.15	1.39	1074.02
Dec, 2027	5.15	1.39	1072.62
Jan, 2028	5.14	1.40	1071.22
Feb, 2028	5.13	1.41	1069.82
Mar, 2028	5.13	1.41	1068.40
Apr, 2028	5.12	1.42	1066.98
May, 2028	5.11	1.43	1065.56
Jun, 2028	5.11	1.43	1064.12
Jul, 2028	5.10	1.44	1062.68
Aug, 2028	5.09	1.45	1061.23
Sep, 2028	5.09	1.45	1059.78
Oct, 2028	5.08	1.46	1058.31
Nov, 2028	5.07	1.47	1056.85
Dec, 2028	5.06	1.48	1055.37
Jan, 2029	5.06	1.48	1053.89
Feb, 2029	5.05	1.49	1052.40
Mar, 2029	5.04	1.50	1050.90
Apr, 2029	5.04	1.50	1049.40
May, 2029	5.03	1.51	1047.88
Jun, 2029	5.02	1.52	1046.36
Jul, 2029	5.01	1.53	1044.84
Aug, 2029	5.01	1.53	1043.30
Sep, 2029	5.00	1.54	1041.76
Oct, 2029	4.99	1.55	1040.22
Nov, 2029	4.98	1.56	1038.66
Dec, 2029	4.98	1.56	1037.10
Jan, 2030	4.97	1.57	1035.53
Feb, 2030	4.96	1.58	1033.95
Mar, 2030	4.95	1.59	1032.36
Apr, 2030	4.95	1.59	1030.77
May, 2030	4.94	1.60	1029.17
Jun, 2030	4.93	1.61	1027.56
Jul, 2030	4.92	1.62	1025.94
Aug, 2030	4.92	1.62	1024.32
Sep, 2030	4.91	1.63	1022.69
Oct, 2030	4.90	1.64	1021.05
Nov, 2030	4.89	1.65	1019.40
Dec, 2030	4.88	1.66	1017.75
Jan, 2031	4.88	1.66	1016.08
Feb, 2031	4.87	1.67	1014.41
Mar, 2031	4.86	1.68	1012.73
Apr, 2031	4.85	1.69	1011.04
May, 2031	4.84	1.70	1009.35
Jun, 2031	4.84	1.70	1007.65
Jul, 2031	4.83	1.71	1005.93
Aug, 2031	4.82	1.72	1004.21
Sep, 2031	4.81	1.73	1002.49
Oct, 2031	4.80	1.74	1000.75
Nov, 2031	4.80	1.74	999.00
Dec, 2031	4.79	1.75	997.25
Jan, 2032	4.78	1.76	995.49
Feb, 2032	4.77	1.77	993.72
Mar, 2032	4.76	1.78	991.94
Apr, 2032	4.75	1.79	990.15
May, 2032	4.74	1.80	988.36
Jun, 2032	4.74	1.80	986.56
Jul, 2032	4.73	1.81	984.74
Aug, 2032	4.72	1.82	982.92
Sep, 2032	4.71	1.83	981.09
Oct, 2032	4.70	1.84	979.25
Nov, 2032	4.69	1.85	977.40
Dec, 2032	4.68	1.86	975.55
Jan, 2033	4.67	1.87	973.68
Feb, 2033	4.67	1.87	971.81
Mar, 2033	4.66	1.88	969.92
Apr, 2033	4.65	1.89	968.03
May, 2033	4.64	1.90	966.13
Jun, 2033	4.63	1.91	964.22
Jul, 2033	4.62	1.92	962.30
Aug, 2033	4.61	1.93	960.37
Sep, 2033	4.60	1.94	958.43
Oct, 2033	4.59	1.95	956.48
Nov, 2033	4.58	1.96	954.53
Dec, 2033	4.57	1.97	952.56
Jan, 2034	4.56	1.98	950.59
Feb, 2034	4.55	1.99	948.60
Mar, 2034	4.55	1.99	946.61
Apr, 2034	4.54	2.00	944.60
May, 2034	4.53	2.01	942.59
Jun, 2034	4.52	2.02	940.57
Jul, 2034	4.51	2.03	938.53
Aug, 2034	4.50	2.04	936.49
Sep, 2034	4.49	2.05	934.44
Oct, 2034	4.48	2.06	932.37
Nov, 2034	4.47	2.07	930.30
Dec, 2034	4.46	2.08	928.22
Jan, 2035	4.45	2.09	926.13
Feb, 2035	4.44	2.10	924.02
Mar, 2035	4.43	2.11	921.91
Apr, 2035	4.42	2.12	919.79
May, 2035	4.41	2.13	917.66
Jun, 2035	4.40	2.14	915.51
Jul, 2035	4.39	2.15	913.36
Aug, 2035	4.38	2.16	911.20
Sep, 2035	4.37	2.17	909.02
Oct, 2035	4.36	2.18	906.84
Nov, 2035	4.35	2.19	904.64
Dec, 2035	4.33	2.21	902.44
Jan, 2036	4.32	2.22	900.22
Feb, 2036	4.31	2.23	898.00
Mar, 2036	4.30	2.24	895.76
Apr, 2036	4.29	2.25	893.51
May, 2036	4.28	2.26	891.25
Jun, 2036	4.27	2.27	888.98
Jul, 2036	4.26	2.28	886.70
Aug, 2036	4.25	2.29	884.41
Sep, 2036	4.24	2.30	882.11
Oct, 2036	4.23	2.31	879.80
Nov, 2036	4.22	2.32	877.47
Dec, 2036	4.20	2.34	875.14
Jan, 2037	4.19	2.35	872.79
Feb, 2037	4.18	2.36	870.43
Mar, 2037	4.17	2.37	868.06
Apr, 2037	4.16	2.38	865.68
May, 2037	4.15	2.39	863.29
Jun, 2037	4.14	2.40	860.89
Jul, 2037	4.13	2.41	858.47
Aug, 2037	4.11	2.43	856.05
Sep, 2037	4.10	2.44	853.61
Oct, 2037	4.09	2.45	851.16
Nov, 2037	4.08	2.46	848.70
Dec, 2037	4.07	2.47	846.22
Jan, 2038	4.05	2.49	843.74
Feb, 2038	4.04	2.50	841.24
Mar, 2038	4.03	2.51	838.73
Apr, 2038	4.02	2.52	836.21
May, 2038	4.01	2.53	833.68
Jun, 2038	3.99	2.55	831.13
Jul, 2038	3.98	2.56	828.58
Aug, 2038	3.97	2.57	826.01
Sep, 2038	3.96	2.58	823.42
Oct, 2038	3.95	2.59	820.83
Nov, 2038	3.93	2.61	818.22
Dec, 2038	3.92	2.62	815.60
Jan, 2039	3.91	2.63	812.97
Feb, 2039	3.90	2.64	810.33
Mar, 2039	3.88	2.66	807.67
Apr, 2039	3.87	2.67	805.00
May, 2039	3.86	2.68	802.32
Jun, 2039	3.84	2.70	799.62
Jul, 2039	3.83	2.71	796.91
Aug, 2039	3.82	2.72	794.19
Sep, 2039	3.81	2.73	791.46
Oct, 2039	3.79	2.75	788.71
Nov, 2039	3.78	2.76	785.95
Dec, 2039	3.77	2.77	783.17
Jan, 2040	3.75	2.79	780.39
Feb, 2040	3.74	2.80	777.59
Mar, 2040	3.73	2.81	774.77
Apr, 2040	3.71	2.83	771.95
May, 2040	3.70	2.84	769.10
Jun, 2040	3.69	2.85	766.25
Jul, 2040	3.67	2.87	763.38
Aug, 2040	3.66	2.88	760.50
Sep, 2040	3.64	2.90	757.60
Oct, 2040	3.63	2.91	754.69
Nov, 2040	3.62	2.92	751.77
Dec, 2040	3.60	2.94	748.83
Jan, 2041	3.59	2.95	745.88
Feb, 2041	3.57	2.97	742.91
Mar, 2041	3.56	2.98	739.93
Apr, 2041	3.55	2.99	736.94
May, 2041	3.53	3.01	733.93
Jun, 2041	3.52	3.02	730.91
Jul, 2041	3.50	3.04	727.87
Aug, 2041	3.49	3.05	724.82
Sep, 2041	3.47	3.07	721.75
Oct, 2041	3.46	3.08	718.67
Nov, 2041	3.44	3.10	715.57
Dec, 2041	3.43	3.11	712.46
Jan, 2042	3.41	3.13	709.33
Feb, 2042	3.40	3.14	706.19
Mar, 2042	3.38	3.16	703.04
Apr, 2042	3.37	3.17	699.87
May, 2042	3.35	3.19	696.68
Jun, 2042	3.34	3.20	693.48
Jul, 2042	3.32	3.22	690.26
Aug, 2042	3.31	3.23	687.03
Sep, 2042	3.29	3.25	683.78
Oct, 2042	3.28	3.26	680.52
Nov, 2042	3.26	3.28	677.24
Dec, 2042	3.25	3.29	673.94
Jan, 2043	3.23	3.31	670.63
Feb, 2043	3.21	3.33	667.31
Mar, 2043	3.20	3.34	663.96
Apr, 2043	3.18	3.36	660.60
May, 2043	3.17	3.37	657.23
Jun, 2043	3.15	3.39	653.84
Jul, 2043	3.13	3.41	650.43
Aug, 2043	3.12	3.42	647.01
Sep, 2043	3.10	3.44	643.57
Oct, 2043	3.08	3.46	640.11
Nov, 2043	3.07	3.47	636.64
Dec, 2043	3.05	3.49	633.15
Jan, 2044	3.03	3.51	629.64
Feb, 2044	3.02	3.52	626.12
Mar, 2044	3.00	3.54	622.58
Apr, 2044	2.98	3.56	619.02
May, 2044	2.97	3.57	615.45
Jun, 2044	2.95	3.59	611.86
Jul, 2044	2.93	3.61	608.25
Aug, 2044	2.91	3.63	604.63
Sep, 2044	2.90	3.64	600.98
Oct, 2044	2.88	3.66	597.32
Nov, 2044	2.86	3.68	593.65
Dec, 2044	2.84	3.70	589.95
Jan, 2045	2.83	3.71	586.24
Feb, 2045	2.81	3.73	582.51
Mar, 2045	2.79	3.75	578.76
Apr, 2045	2.77	3.77	574.99
May, 2045	2.76	3.78	571.21
Jun, 2045	2.74	3.80	567.40
Jul, 2045	2.72	3.82	563.58
Aug, 2045	2.70	3.84	559.74
Sep, 2045	2.68	3.86	555.88
Oct, 2045	2.66	3.88	552.01
Nov, 2045	2.65	3.89	548.11
Dec, 2045	2.63	3.91	544.20
Jan, 2046	2.61	3.93	540.27
Feb, 2046	2.59	3.95	536.32
Mar, 2046	2.57	3.97	532.34
Apr, 2046	2.55	3.99	528.36
May, 2046	2.53	4.01	524.35
Jun, 2046	2.51	4.03	520.32
Jul, 2046	2.49	4.05	516.27
Aug, 2046	2.47	4.07	512.21
Sep, 2046	2.45	4.09	508.12
Oct, 2046	2.43	4.11	504.02
Nov, 2046	2.42	4.12	499.89
Dec, 2046	2.40	4.14	495.75
Jan, 2047	2.38	4.16	491.58
Feb, 2047	2.36	4.18	487.40
Mar, 2047	2.34	4.20	483.19
Apr, 2047	2.32	4.22	478.97
May, 2047	2.30	4.24	474.72
Jun, 2047	2.27	4.27	470.46
Jul, 2047	2.25	4.29	466.17
Aug, 2047	2.23	4.31	461.87
Sep, 2047	2.21	4.33	457.54
Oct, 2047	2.19	4.35	453.19
Nov, 2047	2.17	4.37	448.82
Dec, 2047	2.15	4.39	444.43
Jan, 2048	2.13	4.41	440.02
Feb, 2048	2.11	4.43	435.59
Mar, 2048	2.09	4.45	431.14
Apr, 2048	2.07	4.47	426.66
May, 2048	2.04	4.50	422.17
Jun, 2048	2.02	4.52	417.65
Jul, 2048	2.00	4.54	413.11
Aug, 2048	1.98	4.56	408.55
Sep, 2048	1.96	4.58	403.97
Oct, 2048	1.94	4.60	399.37
Nov, 2048	1.91	4.63	394.74
Dec, 2048	1.89	4.65	390.09
Jan, 2049	1.87	4.67	385.42
Feb, 2049	1.85	4.69	380.73
Mar, 2049	1.82	4.72	376.01
Apr, 2049	1.80	4.74	371.27
May, 2049	1.78	4.76	366.51
Jun, 2049	1.76	4.78	361.73
Jul, 2049	1.73	4.81	356.92
Aug, 2049	1.71	4.83	352.09
Sep, 2049	1.69	4.85	347.24
Oct, 2049	1.66	4.88	342.36
Nov, 2049	1.64	4.90	337.46
Dec, 2049	1.62	4.92	332.54
Jan, 2050	1.59	4.95	327.59
Feb, 2050	1.57	4.97	322.62
Mar, 2050	1.55	4.99	317.63
Apr, 2050	1.52	5.02	312.61
May, 2050	1.50	5.04	307.57
Jun, 2050	1.47	5.07	302.50
Jul, 2050	1.45	5.09	297.41
Aug, 2050	1.43	5.11	292.30
Sep, 2050	1.40	5.14	287.16
Oct, 2050	1.38	5.16	281.99
Nov, 2050	1.35	5.19	276.81
Dec, 2050	1.33	5.21	271.59
Jan, 2051	1.30	5.24	266.35
Feb, 2051	1.28	5.26	261.09
Mar, 2051	1.25	5.29	255.80
Apr, 2051	1.23	5.31	250.49
May, 2051	1.20	5.34	245.15
Jun, 2051	1.17	5.37	239.78
Jul, 2051	1.15	5.39	234.39
Aug, 2051	1.12	5.42	228.97
Sep, 2051	1.10	5.44	223.53
Oct, 2051	1.07	5.47	218.06
Nov, 2051	1.04	5.50	212.57
Dec, 2051	1.02	5.52	207.04
Jan, 2052	0.99	5.55	201.50
Feb, 2052	0.97	5.57	195.92
Mar, 2052	0.94	5.60	190.32
Apr, 2052	0.91	5.63	184.69
May, 2052	0.88	5.66	179.04
Jun, 2052	0.86	5.68	173.36
Jul, 2052	0.83	5.71	167.65
Aug, 2052	0.80	5.74	161.91
Sep, 2052	0.78	5.76	156.15
Oct, 2052	0.75	5.79	150.35
Nov, 2052	0.72	5.82	144.53
Dec, 2052	0.69	5.85	138.69
Jan, 2053	0.66	5.88	132.81
Feb, 2053	0.64	5.90	126.91
Mar, 2053	0.61	5.93	120.98
Apr, 2053	0.58	5.96	115.02
May, 2053	0.55	5.99	109.03
Jun, 2053	0.52	6.02	103.01
Jul, 2053	0.49	6.05	96.96
Aug, 2053	0.46	6.08	90.89
Sep, 2053	0.44	6.10	84.78
Oct, 2053	0.41	6.13	78.65
Nov, 2053	0.38	6.16	72.49
Dec, 2053	0.35	6.19	66.29
Jan, 2054	0.32	6.22	60.07
Feb, 2054	0.29	6.25	53.82
Mar, 2054	0.26	6.28	47.54
Apr, 2054	0.23	6.31	41.22
May, 2054	0.20	6.34	34.88
Jun, 2054	0.17	6.37	28.51
Jul, 2054	0.14	6.40	22.11
Aug, 2054	0.11	6.43	15.67
Sep, 2054	0.08	6.46	9.21
Oct, 2054	0.04	6.50	2.71
Nov, 2054	0.01	6.53	0