Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,198
Down Payment	$659
Mortgage Amount:	$1,539
Mortgage Payment:	$8.98 / month
Estimated Tax:	+ $1.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $10.20 / month
Total Interest Paid:	$1,693.80 over 30 years
Total Tax Paid:	$439.60 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	7.37	1.61	1537.39
Jan, 2025	7.37	1.61	1535.78
Feb, 2025	7.36	1.62	1534.16
Mar, 2025	7.35	1.63	1532.53
Apr, 2025	7.34	1.64	1530.89
May, 2025	7.34	1.64	1529.25
Jun, 2025	7.33	1.65	1527.60
Jul, 2025	7.32	1.66	1525.94
Aug, 2025	7.31	1.67	1524.27
Sep, 2025	7.30	1.68	1522.59
Oct, 2025	7.30	1.68	1520.91
Nov, 2025	7.29	1.69	1519.22
Dec, 2025	7.28	1.70	1517.52
Jan, 2026	7.27	1.71	1515.81
Feb, 2026	7.26	1.72	1514.09
Mar, 2026	7.26	1.72	1512.37
Apr, 2026	7.25	1.73	1510.63
May, 2026	7.24	1.74	1508.89
Jun, 2026	7.23	1.75	1507.14
Jul, 2026	7.22	1.76	1505.38
Aug, 2026	7.21	1.77	1503.62
Sep, 2026	7.20	1.78	1501.84
Oct, 2026	7.20	1.78	1500.06
Nov, 2026	7.19	1.79	1498.27
Dec, 2026	7.18	1.80	1496.46
Jan, 2027	7.17	1.81	1494.65
Feb, 2027	7.16	1.82	1492.84
Mar, 2027	7.15	1.83	1491.01
Apr, 2027	7.14	1.84	1489.17
May, 2027	7.14	1.84	1487.33
Jun, 2027	7.13	1.85	1485.48
Jul, 2027	7.12	1.86	1483.61
Aug, 2027	7.11	1.87	1481.74
Sep, 2027	7.10	1.88	1479.86
Oct, 2027	7.09	1.89	1477.97
Nov, 2027	7.08	1.90	1476.08
Dec, 2027	7.07	1.91	1474.17
Jan, 2028	7.06	1.92	1472.25
Feb, 2028	7.05	1.93	1470.33
Mar, 2028	7.05	1.93	1468.39
Apr, 2028	7.04	1.94	1466.45
May, 2028	7.03	1.95	1464.50
Jun, 2028	7.02	1.96	1462.53
Jul, 2028	7.01	1.97	1460.56
Aug, 2028	7.00	1.98	1458.58
Sep, 2028	6.99	1.99	1456.59
Oct, 2028	6.98	2.00	1454.59
Nov, 2028	6.97	2.01	1452.58
Dec, 2028	6.96	2.02	1450.56
Jan, 2029	6.95	2.03	1448.53
Feb, 2029	6.94	2.04	1446.49
Mar, 2029	6.93	2.05	1444.44
Apr, 2029	6.92	2.06	1442.38
May, 2029	6.91	2.07	1440.31
Jun, 2029	6.90	2.08	1438.24
Jul, 2029	6.89	2.09	1436.15
Aug, 2029	6.88	2.10	1434.05
Sep, 2029	6.87	2.11	1431.94
Oct, 2029	6.86	2.12	1429.82
Nov, 2029	6.85	2.13	1427.69
Dec, 2029	6.84	2.14	1425.55
Jan, 2030	6.83	2.15	1423.40
Feb, 2030	6.82	2.16	1421.24
Mar, 2030	6.81	2.17	1419.07
Apr, 2030	6.80	2.18	1416.89
May, 2030	6.79	2.19	1414.70
Jun, 2030	6.78	2.20	1412.50
Jul, 2030	6.77	2.21	1410.29
Aug, 2030	6.76	2.22	1408.07
Sep, 2030	6.75	2.23	1405.84
Oct, 2030	6.74	2.24	1403.59
Nov, 2030	6.73	2.25	1401.34
Dec, 2030	6.71	2.27	1399.07
Jan, 2031	6.70	2.28	1396.80
Feb, 2031	6.69	2.29	1394.51
Mar, 2031	6.68	2.30	1392.21
Apr, 2031	6.67	2.31	1389.90
May, 2031	6.66	2.32	1387.58
Jun, 2031	6.65	2.33	1385.25
Jul, 2031	6.64	2.34	1382.91
Aug, 2031	6.63	2.35	1380.55
Sep, 2031	6.62	2.36	1378.19
Oct, 2031	6.60	2.38	1375.81
Nov, 2031	6.59	2.39	1373.43
Dec, 2031	6.58	2.40	1371.03
Jan, 2032	6.57	2.41	1368.62
Feb, 2032	6.56	2.42	1366.19
Mar, 2032	6.55	2.43	1363.76
Apr, 2032	6.53	2.45	1361.32
May, 2032	6.52	2.46	1358.86
Jun, 2032	6.51	2.47	1356.39
Jul, 2032	6.50	2.48	1353.91
Aug, 2032	6.49	2.49	1351.42
Sep, 2032	6.48	2.50	1348.91
Oct, 2032	6.46	2.52	1346.40
Nov, 2032	6.45	2.53	1343.87
Dec, 2032	6.44	2.54	1341.33
Jan, 2033	6.43	2.55	1338.77
Feb, 2033	6.41	2.57	1336.21
Mar, 2033	6.40	2.58	1333.63
Apr, 2033	6.39	2.59	1331.04
May, 2033	6.38	2.60	1328.44
Jun, 2033	6.37	2.61	1325.83
Jul, 2033	6.35	2.63	1323.20
Aug, 2033	6.34	2.64	1320.56
Sep, 2033	6.33	2.65	1317.91
Oct, 2033	6.31	2.67	1315.24
Nov, 2033	6.30	2.68	1312.56
Dec, 2033	6.29	2.69	1309.87
Jan, 2034	6.28	2.70	1307.17
Feb, 2034	6.26	2.72	1304.45
Mar, 2034	6.25	2.73	1301.72
Apr, 2034	6.24	2.74	1298.98
May, 2034	6.22	2.76	1296.22
Jun, 2034	6.21	2.77	1293.46
Jul, 2034	6.20	2.78	1290.67
Aug, 2034	6.18	2.80	1287.88
Sep, 2034	6.17	2.81	1285.07
Oct, 2034	6.16	2.82	1282.25
Nov, 2034	6.14	2.84	1279.41
Dec, 2034	6.13	2.85	1276.56
Jan, 2035	6.12	2.86	1273.70
Feb, 2035	6.10	2.88	1270.82
Mar, 2035	6.09	2.89	1267.93
Apr, 2035	6.08	2.90	1265.03
May, 2035	6.06	2.92	1262.11
Jun, 2035	6.05	2.93	1259.18
Jul, 2035	6.03	2.95	1256.23
Aug, 2035	6.02	2.96	1253.27
Sep, 2035	6.01	2.97	1250.29
Oct, 2035	5.99	2.99	1247.30
Nov, 2035	5.98	3.00	1244.30
Dec, 2035	5.96	3.02	1241.28
Jan, 2036	5.95	3.03	1238.25
Feb, 2036	5.93	3.05	1235.20
Mar, 2036	5.92	3.06	1232.14
Apr, 2036	5.90	3.08	1229.07
May, 2036	5.89	3.09	1225.98
Jun, 2036	5.87	3.11	1222.87
Jul, 2036	5.86	3.12	1219.75
Aug, 2036	5.84	3.14	1216.62
Sep, 2036	5.83	3.15	1213.46
Oct, 2036	5.81	3.17	1210.30
Nov, 2036	5.80	3.18	1207.12
Dec, 2036	5.78	3.20	1203.92
Jan, 2037	5.77	3.21	1200.71
Feb, 2037	5.75	3.23	1197.49
Mar, 2037	5.74	3.24	1194.24
Apr, 2037	5.72	3.26	1190.99
May, 2037	5.71	3.27	1187.71
Jun, 2037	5.69	3.29	1184.42
Jul, 2037	5.68	3.30	1181.12
Aug, 2037	5.66	3.32	1177.80
Sep, 2037	5.64	3.34	1174.46
Oct, 2037	5.63	3.35	1171.11
Nov, 2037	5.61	3.37	1167.74
Dec, 2037	5.60	3.38	1164.36
Jan, 2038	5.58	3.40	1160.96
Feb, 2038	5.56	3.42	1157.54
Mar, 2038	5.55	3.43	1154.11
Apr, 2038	5.53	3.45	1150.66
May, 2038	5.51	3.47	1147.19
Jun, 2038	5.50	3.48	1143.71
Jul, 2038	5.48	3.50	1140.21
Aug, 2038	5.46	3.52	1136.69
Sep, 2038	5.45	3.53	1133.16
Oct, 2038	5.43	3.55	1129.61
Nov, 2038	5.41	3.57	1126.04
Dec, 2038	5.40	3.58	1122.45
Jan, 2039	5.38	3.60	1118.85
Feb, 2039	5.36	3.62	1115.23
Mar, 2039	5.34	3.64	1111.60
Apr, 2039	5.33	3.65	1107.94
May, 2039	5.31	3.67	1104.27
Jun, 2039	5.29	3.69	1100.58
Jul, 2039	5.27	3.71	1096.88
Aug, 2039	5.26	3.72	1093.15
Sep, 2039	5.24	3.74	1089.41
Oct, 2039	5.22	3.76	1085.65
Nov, 2039	5.20	3.78	1081.87
Dec, 2039	5.18	3.80	1078.08
Jan, 2040	5.17	3.81	1074.26
Feb, 2040	5.15	3.83	1070.43
Mar, 2040	5.13	3.85	1066.58
Apr, 2040	5.11	3.87	1062.71
May, 2040	5.09	3.89	1058.82
Jun, 2040	5.07	3.91	1054.92
Jul, 2040	5.05	3.93	1050.99
Aug, 2040	5.04	3.94	1047.05
Sep, 2040	5.02	3.96	1043.08
Oct, 2040	5.00	3.98	1039.10
Nov, 2040	4.98	4.00	1035.10
Dec, 2040	4.96	4.02	1031.08
Jan, 2041	4.94	4.04	1027.04
Feb, 2041	4.92	4.06	1022.98
Mar, 2041	4.90	4.08	1018.91
Apr, 2041	4.88	4.10	1014.81
May, 2041	4.86	4.12	1010.69
Jun, 2041	4.84	4.14	1006.55
Jul, 2041	4.82	4.16	1002.40
Aug, 2041	4.80	4.18	998.22
Sep, 2041	4.78	4.20	994.02
Oct, 2041	4.76	4.22	989.81
Nov, 2041	4.74	4.24	985.57
Dec, 2041	4.72	4.26	981.31
Jan, 2042	4.70	4.28	977.03
Feb, 2042	4.68	4.30	972.73
Mar, 2042	4.66	4.32	968.42
Apr, 2042	4.64	4.34	964.08
May, 2042	4.62	4.36	959.72
Jun, 2042	4.60	4.38	955.33
Jul, 2042	4.58	4.40	950.93
Aug, 2042	4.56	4.42	946.51
Sep, 2042	4.54	4.44	942.06
Oct, 2042	4.51	4.47	937.60
Nov, 2042	4.49	4.49	933.11
Dec, 2042	4.47	4.51	928.60
Jan, 2043	4.45	4.53	924.07
Feb, 2043	4.43	4.55	919.52
Mar, 2043	4.41	4.57	914.94
Apr, 2043	4.38	4.60	910.35
May, 2043	4.36	4.62	905.73
Jun, 2043	4.34	4.64	901.09
Jul, 2043	4.32	4.66	896.43
Aug, 2043	4.30	4.68	891.74
Sep, 2043	4.27	4.71	887.04
Oct, 2043	4.25	4.73	882.31
Nov, 2043	4.23	4.75	877.56
Dec, 2043	4.20	4.78	872.78
Jan, 2044	4.18	4.80	867.98
Feb, 2044	4.16	4.82	863.16
Mar, 2044	4.14	4.84	858.32
Apr, 2044	4.11	4.87	853.45
May, 2044	4.09	4.89	848.56
Jun, 2044	4.07	4.91	843.65
Jul, 2044	4.04	4.94	838.71
Aug, 2044	4.02	4.96	833.75
Sep, 2044	4.00	4.98	828.76
Oct, 2044	3.97	5.01	823.75
Nov, 2044	3.95	5.03	818.72
Dec, 2044	3.92	5.06	813.66
Jan, 2045	3.90	5.08	808.58
Feb, 2045	3.87	5.11	803.48
Mar, 2045	3.85	5.13	798.35
Apr, 2045	3.83	5.15	793.19
May, 2045	3.80	5.18	788.01
Jun, 2045	3.78	5.20	782.81
Jul, 2045	3.75	5.23	777.58
Aug, 2045	3.73	5.25	772.33
Sep, 2045	3.70	5.28	767.05
Oct, 2045	3.68	5.30	761.74
Nov, 2045	3.65	5.33	756.41
Dec, 2045	3.62	5.36	751.06
Jan, 2046	3.60	5.38	745.67
Feb, 2046	3.57	5.41	740.27
Mar, 2046	3.55	5.43	734.83
Apr, 2046	3.52	5.46	729.38
May, 2046	3.49	5.49	723.89
Jun, 2046	3.47	5.51	718.38
Jul, 2046	3.44	5.54	712.84
Aug, 2046	3.42	5.56	707.28
Sep, 2046	3.39	5.59	701.69
Oct, 2046	3.36	5.62	696.07
Nov, 2046	3.34	5.64	690.42
Dec, 2046	3.31	5.67	684.75
Jan, 2047	3.28	5.70	679.05
Feb, 2047	3.25	5.73	673.33
Mar, 2047	3.23	5.75	667.57
Apr, 2047	3.20	5.78	661.79
May, 2047	3.17	5.81	655.98
Jun, 2047	3.14	5.84	650.15
Jul, 2047	3.12	5.86	644.28
Aug, 2047	3.09	5.89	638.39
Sep, 2047	3.06	5.92	632.47
Oct, 2047	3.03	5.95	626.52
Nov, 2047	3.00	5.98	620.54
Dec, 2047	2.97	6.01	614.53
Jan, 2048	2.94	6.04	608.50
Feb, 2048	2.92	6.06	602.43
Mar, 2048	2.89	6.09	596.34
Apr, 2048	2.86	6.12	590.22
May, 2048	2.83	6.15	584.07
Jun, 2048	2.80	6.18	577.89
Jul, 2048	2.77	6.21	571.67
Aug, 2048	2.74	6.24	565.43
Sep, 2048	2.71	6.27	559.16
Oct, 2048	2.68	6.30	552.86
Nov, 2048	2.65	6.33	546.53
Dec, 2048	2.62	6.36	540.17
Jan, 2049	2.59	6.39	533.78
Feb, 2049	2.56	6.42	527.36
Mar, 2049	2.53	6.45	520.90
Apr, 2049	2.50	6.48	514.42
May, 2049	2.46	6.52	507.90
Jun, 2049	2.43	6.55	501.36
Jul, 2049	2.40	6.58	494.78
Aug, 2049	2.37	6.61	488.17
Sep, 2049	2.34	6.64	481.53
Oct, 2049	2.31	6.67	474.86
Nov, 2049	2.28	6.70	468.15
Dec, 2049	2.24	6.74	461.42
Jan, 2050	2.21	6.77	454.65
Feb, 2050	2.18	6.80	447.85
Mar, 2050	2.15	6.83	441.01
Apr, 2050	2.11	6.87	434.14
May, 2050	2.08	6.90	427.25
Jun, 2050	2.05	6.93	420.31
Jul, 2050	2.01	6.97	413.35
Aug, 2050	1.98	7.00	406.35
Sep, 2050	1.95	7.03	399.31
Oct, 2050	1.91	7.07	392.25
Nov, 2050	1.88	7.10	385.15
Dec, 2050	1.85	7.13	378.01
Jan, 2051	1.81	7.17	370.84
Feb, 2051	1.78	7.20	363.64
Mar, 2051	1.74	7.24	356.40
Apr, 2051	1.71	7.27	349.13
May, 2051	1.67	7.31	341.82
Jun, 2051	1.64	7.34	334.48
Jul, 2051	1.60	7.38	327.10
Aug, 2051	1.57	7.41	319.69
Sep, 2051	1.53	7.45	312.24
Oct, 2051	1.50	7.48	304.76
Nov, 2051	1.46	7.52	297.24
Dec, 2051	1.42	7.56	289.68
Jan, 2052	1.39	7.59	282.09
Feb, 2052	1.35	7.63	274.46
Mar, 2052	1.32	7.66	266.80
Apr, 2052	1.28	7.70	259.10
May, 2052	1.24	7.74	251.36
Jun, 2052	1.20	7.78	243.58
Jul, 2052	1.17	7.81	235.77
Aug, 2052	1.13	7.85	227.92
Sep, 2052	1.09	7.89	220.03
Oct, 2052	1.05	7.93	212.11
Nov, 2052	1.02	7.96	204.14
Dec, 2052	0.98	8.00	196.14
Jan, 2053	0.94	8.04	188.10
Feb, 2053	0.90	8.08	180.02
Mar, 2053	0.86	8.12	171.91
Apr, 2053	0.82	8.16	163.75
May, 2053	0.78	8.20	155.55
Jun, 2053	0.75	8.23	147.32
Jul, 2053	0.71	8.27	139.05
Aug, 2053	0.67	8.31	130.73
Sep, 2053	0.63	8.35	122.38
Oct, 2053	0.59	8.39	113.98
Nov, 2053	0.55	8.43	105.55
Dec, 2053	0.51	8.47	97.08
Jan, 2054	0.47	8.51	88.56
Feb, 2054	0.42	8.56	80.01
Mar, 2054	0.38	8.60	71.41
Apr, 2054	0.34	8.64	62.77
May, 2054	0.30	8.68	54.09
Jun, 2054	0.26	8.72	45.37
Jul, 2054	0.22	8.76	36.61
Aug, 2054	0.18	8.80	27.80
Sep, 2054	0.13	8.85	18.96
Oct, 2054	0.09	8.89	10.07
Nov, 2054	0.05	8.93	1.14