Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,350
Down Payment	$405
Mortgage Amount:	$945
Mortgage Payment:	$5.51 / month
Estimated Tax:	+ $0.75 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $6.26 / month
Total Interest Paid:	$1,038.60 over 30 years
Total Tax Paid:	$270.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	4.53	0.98	944.02
Feb, 2025	4.52	0.99	943.03
Mar, 2025	4.52	0.99	942.04
Apr, 2025	4.51	1.00	941.04
May, 2025	4.51	1.00	940.04
Jun, 2025	4.50	1.01	939.04
Jul, 2025	4.50	1.01	938.03
Aug, 2025	4.49	1.02	937.01
Sep, 2025	4.49	1.02	935.99
Oct, 2025	4.48	1.03	934.97
Nov, 2025	4.48	1.03	933.94
Dec, 2025	4.48	1.03	932.90
Jan, 2026	4.47	1.04	931.86
Feb, 2026	4.47	1.04	930.82
Mar, 2026	4.46	1.05	929.77
Apr, 2026	4.46	1.05	928.71
May, 2026	4.45	1.06	927.65
Jun, 2026	4.45	1.06	926.59
Jul, 2026	4.44	1.07	925.52
Aug, 2026	4.43	1.08	924.44
Sep, 2026	4.43	1.08	923.36
Oct, 2026	4.42	1.09	922.28
Nov, 2026	4.42	1.09	921.19
Dec, 2026	4.41	1.10	920.09
Jan, 2027	4.41	1.10	918.99
Feb, 2027	4.40	1.11	917.88
Mar, 2027	4.40	1.11	916.77
Apr, 2027	4.39	1.12	915.65
May, 2027	4.39	1.12	914.53
Jun, 2027	4.38	1.13	913.40
Jul, 2027	4.38	1.13	912.27
Aug, 2027	4.37	1.14	911.13
Sep, 2027	4.37	1.14	909.99
Oct, 2027	4.36	1.15	908.84
Nov, 2027	4.35	1.16	907.68
Dec, 2027	4.35	1.16	906.52
Jan, 2028	4.34	1.17	905.35
Feb, 2028	4.34	1.17	904.18
Mar, 2028	4.33	1.18	903.01
Apr, 2028	4.33	1.18	901.82
May, 2028	4.32	1.19	900.63
Jun, 2028	4.32	1.19	899.44
Jul, 2028	4.31	1.20	898.24
Aug, 2028	4.30	1.21	897.03
Sep, 2028	4.30	1.21	895.82
Oct, 2028	4.29	1.22	894.60
Nov, 2028	4.29	1.22	893.38
Dec, 2028	4.28	1.23	892.15
Jan, 2029	4.27	1.24	890.92
Feb, 2029	4.27	1.24	889.67
Mar, 2029	4.26	1.25	888.43
Apr, 2029	4.26	1.25	887.18
May, 2029	4.25	1.26	885.92
Jun, 2029	4.25	1.26	884.65
Jul, 2029	4.24	1.27	883.38
Aug, 2029	4.23	1.28	882.10
Sep, 2029	4.23	1.28	880.82
Oct, 2029	4.22	1.29	879.53
Nov, 2029	4.21	1.30	878.23
Dec, 2029	4.21	1.30	876.93
Jan, 2030	4.20	1.31	875.62
Feb, 2030	4.20	1.31	874.31
Mar, 2030	4.19	1.32	872.99
Apr, 2030	4.18	1.33	871.66
May, 2030	4.18	1.33	870.33
Jun, 2030	4.17	1.34	868.99
Jul, 2030	4.16	1.35	867.64
Aug, 2030	4.16	1.35	866.29
Sep, 2030	4.15	1.36	864.93
Oct, 2030	4.14	1.37	863.57
Nov, 2030	4.14	1.37	862.19
Dec, 2030	4.13	1.38	860.82
Jan, 2031	4.12	1.39	859.43
Feb, 2031	4.12	1.39	858.04
Mar, 2031	4.11	1.40	856.64
Apr, 2031	4.10	1.41	855.24
May, 2031	4.10	1.41	853.82
Jun, 2031	4.09	1.42	852.40
Jul, 2031	4.08	1.43	850.98
Aug, 2031	4.08	1.43	849.55
Sep, 2031	4.07	1.44	848.11
Oct, 2031	4.06	1.45	846.66
Nov, 2031	4.06	1.45	845.21
Dec, 2031	4.05	1.46	843.75
Jan, 2032	4.04	1.47	842.28
Feb, 2032	4.04	1.47	840.81
Mar, 2032	4.03	1.48	839.33
Apr, 2032	4.02	1.49	837.84
May, 2032	4.01	1.50	836.34
Jun, 2032	4.01	1.50	834.84
Jul, 2032	4.00	1.51	833.33
Aug, 2032	3.99	1.52	831.81
Sep, 2032	3.99	1.52	830.29
Oct, 2032	3.98	1.53	828.76
Nov, 2032	3.97	1.54	827.22
Dec, 2032	3.96	1.55	825.67
Jan, 2033	3.96	1.55	824.12
Feb, 2033	3.95	1.56	822.56
Mar, 2033	3.94	1.57	820.99
Apr, 2033	3.93	1.58	819.41
May, 2033	3.93	1.58	817.83
Jun, 2033	3.92	1.59	816.24
Jul, 2033	3.91	1.60	814.64
Aug, 2033	3.90	1.61	813.03
Sep, 2033	3.90	1.61	811.42
Oct, 2033	3.89	1.62	809.80
Nov, 2033	3.88	1.63	808.17
Dec, 2033	3.87	1.64	806.53
Jan, 2034	3.86	1.65	804.88
Feb, 2034	3.86	1.65	803.23
Mar, 2034	3.85	1.66	801.57
Apr, 2034	3.84	1.67	799.90
May, 2034	3.83	1.68	798.22
Jun, 2034	3.82	1.69	796.54
Jul, 2034	3.82	1.69	794.84
Aug, 2034	3.81	1.70	793.14
Sep, 2034	3.80	1.71	791.43
Oct, 2034	3.79	1.72	789.72
Nov, 2034	3.78	1.73	787.99
Dec, 2034	3.78	1.73	786.26
Jan, 2035	3.77	1.74	784.51
Feb, 2035	3.76	1.75	782.76
Mar, 2035	3.75	1.76	781.00
Apr, 2035	3.74	1.77	779.24
May, 2035	3.73	1.78	777.46
Jun, 2035	3.73	1.78	775.67
Jul, 2035	3.72	1.79	773.88
Aug, 2035	3.71	1.80	772.08
Sep, 2035	3.70	1.81	770.27
Oct, 2035	3.69	1.82	768.45
Nov, 2035	3.68	1.83	766.62
Dec, 2035	3.67	1.84	764.79
Jan, 2036	3.66	1.85	762.94
Feb, 2036	3.66	1.85	761.09
Mar, 2036	3.65	1.86	759.22
Apr, 2036	3.64	1.87	757.35
May, 2036	3.63	1.88	755.47
Jun, 2036	3.62	1.89	753.58
Jul, 2036	3.61	1.90	751.68
Aug, 2036	3.60	1.91	749.77
Sep, 2036	3.59	1.92	747.85
Oct, 2036	3.58	1.93	745.93
Nov, 2036	3.57	1.94	743.99
Dec, 2036	3.56	1.95	742.05
Jan, 2037	3.56	1.95	740.09
Feb, 2037	3.55	1.96	738.13
Mar, 2037	3.54	1.97	736.16
Apr, 2037	3.53	1.98	734.17
May, 2037	3.52	1.99	732.18
Jun, 2037	3.51	2.00	730.18
Jul, 2037	3.50	2.01	728.17
Aug, 2037	3.49	2.02	726.15
Sep, 2037	3.48	2.03	724.12
Oct, 2037	3.47	2.04	722.08
Nov, 2037	3.46	2.05	720.03
Dec, 2037	3.45	2.06	717.97
Jan, 2038	3.44	2.07	715.90
Feb, 2038	3.43	2.08	713.82
Mar, 2038	3.42	2.09	711.73
Apr, 2038	3.41	2.10	709.63
May, 2038	3.40	2.11	707.52
Jun, 2038	3.39	2.12	705.40
Jul, 2038	3.38	2.13	703.27
Aug, 2038	3.37	2.14	701.13
Sep, 2038	3.36	2.15	698.98
Oct, 2038	3.35	2.16	696.82
Nov, 2038	3.34	2.17	694.65
Dec, 2038	3.33	2.18	692.47
Jan, 2039	3.32	2.19	690.27
Feb, 2039	3.31	2.20	688.07
Mar, 2039	3.30	2.21	685.86
Apr, 2039	3.29	2.22	683.63
May, 2039	3.28	2.23	681.40
Jun, 2039	3.27	2.24	679.15
Jul, 2039	3.25	2.26	676.90
Aug, 2039	3.24	2.27	674.63
Sep, 2039	3.23	2.28	672.36
Oct, 2039	3.22	2.29	670.07
Nov, 2039	3.21	2.30	667.77
Dec, 2039	3.20	2.31	665.46
Jan, 2040	3.19	2.32	663.14
Feb, 2040	3.18	2.33	660.80
Mar, 2040	3.17	2.34	658.46
Apr, 2040	3.16	2.35	656.11
May, 2040	3.14	2.37	653.74
Jun, 2040	3.13	2.38	651.36
Jul, 2040	3.12	2.39	648.97
Aug, 2040	3.11	2.40	646.57
Sep, 2040	3.10	2.41	644.16
Oct, 2040	3.09	2.42	641.74
Nov, 2040	3.07	2.44	639.30
Dec, 2040	3.06	2.45	636.86
Jan, 2041	3.05	2.46	634.40
Feb, 2041	3.04	2.47	631.93
Mar, 2041	3.03	2.48	629.44
Apr, 2041	3.02	2.49	626.95
May, 2041	3.00	2.51	624.44
Jun, 2041	2.99	2.52	621.93
Jul, 2041	2.98	2.53	619.40
Aug, 2041	2.97	2.54	616.85
Sep, 2041	2.96	2.55	614.30
Oct, 2041	2.94	2.57	611.73
Nov, 2041	2.93	2.58	609.16
Dec, 2041	2.92	2.59	606.56
Jan, 2042	2.91	2.60	603.96
Feb, 2042	2.89	2.62	601.34
Mar, 2042	2.88	2.63	598.72
Apr, 2042	2.87	2.64	596.08
May, 2042	2.86	2.65	593.42
Jun, 2042	2.84	2.67	590.75
Jul, 2042	2.83	2.68	588.08
Aug, 2042	2.82	2.69	585.38
Sep, 2042	2.80	2.71	582.68
Oct, 2042	2.79	2.72	579.96
Nov, 2042	2.78	2.73	577.23
Dec, 2042	2.77	2.74	574.49
Jan, 2043	2.75	2.76	571.73
Feb, 2043	2.74	2.77	568.96
Mar, 2043	2.73	2.78	566.17
Apr, 2043	2.71	2.80	563.38
May, 2043	2.70	2.81	560.57
Jun, 2043	2.69	2.82	557.74
Jul, 2043	2.67	2.84	554.90
Aug, 2043	2.66	2.85	552.05
Sep, 2043	2.65	2.86	549.19
Oct, 2043	2.63	2.88	546.31
Nov, 2043	2.62	2.89	543.42
Dec, 2043	2.60	2.91	540.51
Jan, 2044	2.59	2.92	537.59
Feb, 2044	2.58	2.93	534.66
Mar, 2044	2.56	2.95	531.71
Apr, 2044	2.55	2.96	528.75
May, 2044	2.53	2.98	525.77
Jun, 2044	2.52	2.99	522.78
Jul, 2044	2.50	3.01	519.78
Aug, 2044	2.49	3.02	516.76
Sep, 2044	2.48	3.03	513.72
Oct, 2044	2.46	3.05	510.67
Nov, 2044	2.45	3.06	507.61
Dec, 2044	2.43	3.08	504.53
Jan, 2045	2.42	3.09	501.44
Feb, 2045	2.40	3.11	498.33
Mar, 2045	2.39	3.12	495.21
Apr, 2045	2.37	3.14	492.07
May, 2045	2.36	3.15	488.92
Jun, 2045	2.34	3.17	485.75
Jul, 2045	2.33	3.18	482.57
Aug, 2045	2.31	3.20	479.37
Sep, 2045	2.30	3.21	476.16
Oct, 2045	2.28	3.23	472.93
Nov, 2045	2.27	3.24	469.69
Dec, 2045	2.25	3.26	466.43
Jan, 2046	2.23	3.28	463.15
Feb, 2046	2.22	3.29	459.86
Mar, 2046	2.20	3.31	456.56
Apr, 2046	2.19	3.32	453.24
May, 2046	2.17	3.34	449.90
Jun, 2046	2.16	3.35	446.54
Jul, 2046	2.14	3.37	443.17
Aug, 2046	2.12	3.39	439.79
Sep, 2046	2.11	3.40	436.38
Oct, 2046	2.09	3.42	432.96
Nov, 2046	2.07	3.44	429.53
Dec, 2046	2.06	3.45	426.08
Jan, 2047	2.04	3.47	422.61
Feb, 2047	2.03	3.48	419.12
Mar, 2047	2.01	3.50	415.62
Apr, 2047	1.99	3.52	412.10
May, 2047	1.97	3.54	408.57
Jun, 2047	1.96	3.55	405.02
Jul, 2047	1.94	3.57	401.45
Aug, 2047	1.92	3.59	397.86
Sep, 2047	1.91	3.60	394.26
Oct, 2047	1.89	3.62	390.64
Nov, 2047	1.87	3.64	387.00
Dec, 2047	1.85	3.66	383.34
Jan, 2048	1.84	3.67	379.67
Feb, 2048	1.82	3.69	375.98
Mar, 2048	1.80	3.71	372.27
Apr, 2048	1.78	3.73	368.54
May, 2048	1.77	3.74	364.80
Jun, 2048	1.75	3.76	361.04
Jul, 2048	1.73	3.78	357.26
Aug, 2048	1.71	3.80	353.46
Sep, 2048	1.69	3.82	349.64
Oct, 2048	1.68	3.83	345.81
Nov, 2048	1.66	3.85	341.96
Dec, 2048	1.64	3.87	338.08
Jan, 2049	1.62	3.89	334.19
Feb, 2049	1.60	3.91	330.29
Mar, 2049	1.58	3.93	326.36
Apr, 2049	1.56	3.95	322.41
May, 2049	1.54	3.97	318.45
Jun, 2049	1.53	3.98	314.46
Jul, 2049	1.51	4.00	310.46
Aug, 2049	1.49	4.02	306.44
Sep, 2049	1.47	4.04	302.40
Oct, 2049	1.45	4.06	298.33
Nov, 2049	1.43	4.08	294.25
Dec, 2049	1.41	4.10	290.15
Jan, 2050	1.39	4.12	286.03
Feb, 2050	1.37	4.14	281.89
Mar, 2050	1.35	4.16	277.74
Apr, 2050	1.33	4.18	273.56
May, 2050	1.31	4.20	269.36
Jun, 2050	1.29	4.22	265.14
Jul, 2050	1.27	4.24	260.90
Aug, 2050	1.25	4.26	256.64
Sep, 2050	1.23	4.28	252.36
Oct, 2050	1.21	4.30	248.06
Nov, 2050	1.19	4.32	243.74
Dec, 2050	1.17	4.34	239.39
Jan, 2051	1.15	4.36	235.03
Feb, 2051	1.13	4.38	230.65
Mar, 2051	1.11	4.40	226.24
Apr, 2051	1.08	4.43	221.82
May, 2051	1.06	4.45	217.37
Jun, 2051	1.04	4.47	212.90
Jul, 2051	1.02	4.49	208.41
Aug, 2051	1.00	4.51	203.90
Sep, 2051	0.98	4.53	199.37
Oct, 2051	0.96	4.55	194.81
Nov, 2051	0.93	4.58	190.24
Dec, 2051	0.91	4.60	185.64
Jan, 2052	0.89	4.62	181.02
Feb, 2052	0.87	4.64	176.37
Mar, 2052	0.85	4.66	171.71
Apr, 2052	0.82	4.69	167.02
May, 2052	0.80	4.71	162.31
Jun, 2052	0.78	4.73	157.58
Jul, 2052	0.76	4.75	152.82
Aug, 2052	0.73	4.78	148.05
Sep, 2052	0.71	4.80	143.25
Oct, 2052	0.69	4.82	138.42
Nov, 2052	0.66	4.85	133.58
Dec, 2052	0.64	4.87	128.71
Jan, 2053	0.62	4.89	123.81
Feb, 2053	0.59	4.92	118.90
Mar, 2053	0.57	4.94	113.96
Apr, 2053	0.55	4.96	108.99
May, 2053	0.52	4.99	104.00
Jun, 2053	0.50	5.01	98.99
Jul, 2053	0.47	5.04	93.96
Aug, 2053	0.45	5.06	88.90
Sep, 2053	0.43	5.08	83.81
Oct, 2053	0.40	5.11	78.70
Nov, 2053	0.38	5.13	73.57
Dec, 2053	0.35	5.16	68.41
Jan, 2054	0.33	5.18	63.23
Feb, 2054	0.30	5.21	58.02
Mar, 2054	0.28	5.23	52.79
Apr, 2054	0.25	5.26	47.54
May, 2054	0.23	5.28	42.25
Jun, 2054	0.20	5.31	36.95
Jul, 2054	0.18	5.33	31.61
Aug, 2054	0.15	5.36	26.25
Sep, 2054	0.13	5.38	20.87
Oct, 2054	0.10	5.41	15.46
Nov, 2054	0.07	5.44	10.02
Dec, 2054	0.05	5.46	4.56