Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,325
Down Payment	$698
Mortgage Amount:	$1,628
Mortgage Payment:	$9.50 / month
Estimated Tax:	+ $1.29 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $10.79 / month
Total Interest Paid:	$1,791.90 over 30 years
Total Tax Paid:	$465.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	7.80	1.70	1626.30
Feb, 2025	7.79	1.71	1624.59
Mar, 2025	7.78	1.72	1622.88
Apr, 2025	7.78	1.72	1621.15
May, 2025	7.77	1.73	1619.42
Jun, 2025	7.76	1.74	1617.68
Jul, 2025	7.75	1.75	1615.93
Aug, 2025	7.74	1.76	1614.18
Sep, 2025	7.73	1.77	1612.41
Oct, 2025	7.73	1.77	1610.64
Nov, 2025	7.72	1.78	1608.85
Dec, 2025	7.71	1.79	1607.06
Jan, 2026	7.70	1.80	1605.26
Feb, 2026	7.69	1.81	1603.46
Mar, 2026	7.68	1.82	1601.64
Apr, 2026	7.67	1.83	1599.81
May, 2026	7.67	1.83	1597.98
Jun, 2026	7.66	1.84	1596.14
Jul, 2026	7.65	1.85	1594.29
Aug, 2026	7.64	1.86	1592.42
Sep, 2026	7.63	1.87	1590.55
Oct, 2026	7.62	1.88	1588.68
Nov, 2026	7.61	1.89	1586.79
Dec, 2026	7.60	1.90	1584.89
Jan, 2027	7.59	1.91	1582.99
Feb, 2027	7.59	1.91	1581.07
Mar, 2027	7.58	1.92	1579.15
Apr, 2027	7.57	1.93	1577.21
May, 2027	7.56	1.94	1575.27
Jun, 2027	7.55	1.95	1573.32
Jul, 2027	7.54	1.96	1571.36
Aug, 2027	7.53	1.97	1569.39
Sep, 2027	7.52	1.98	1567.41
Oct, 2027	7.51	1.99	1565.42
Nov, 2027	7.50	2.00	1563.42
Dec, 2027	7.49	2.01	1561.41
Jan, 2028	7.48	2.02	1559.39
Feb, 2028	7.47	2.03	1557.36
Mar, 2028	7.46	2.04	1555.33
Apr, 2028	7.45	2.05	1553.28
May, 2028	7.44	2.06	1551.22
Jun, 2028	7.43	2.07	1549.16
Jul, 2028	7.42	2.08	1547.08
Aug, 2028	7.41	2.09	1544.99
Sep, 2028	7.40	2.10	1542.89
Oct, 2028	7.39	2.11	1540.79
Nov, 2028	7.38	2.12	1538.67
Dec, 2028	7.37	2.13	1536.54
Jan, 2029	7.36	2.14	1534.41
Feb, 2029	7.35	2.15	1532.26
Mar, 2029	7.34	2.16	1530.10
Apr, 2029	7.33	2.17	1527.93
May, 2029	7.32	2.18	1525.75
Jun, 2029	7.31	2.19	1523.56
Jul, 2029	7.30	2.20	1521.36
Aug, 2029	7.29	2.21	1519.15
Sep, 2029	7.28	2.22	1516.93
Oct, 2029	7.27	2.23	1514.70
Nov, 2029	7.26	2.24	1512.46
Dec, 2029	7.25	2.25	1510.21
Jan, 2030	7.24	2.26	1507.94
Feb, 2030	7.23	2.27	1505.67
Mar, 2030	7.21	2.29	1503.38
Apr, 2030	7.20	2.30	1501.09
May, 2030	7.19	2.31	1498.78
Jun, 2030	7.18	2.32	1496.46
Jul, 2030	7.17	2.33	1494.13
Aug, 2030	7.16	2.34	1491.79
Sep, 2030	7.15	2.35	1489.44
Oct, 2030	7.14	2.36	1487.08
Nov, 2030	7.13	2.37	1484.70
Dec, 2030	7.11	2.39	1482.32
Jan, 2031	7.10	2.40	1479.92
Feb, 2031	7.09	2.41	1477.51
Mar, 2031	7.08	2.42	1475.09
Apr, 2031	7.07	2.43	1472.66
May, 2031	7.06	2.44	1470.22
Jun, 2031	7.04	2.46	1467.76
Jul, 2031	7.03	2.47	1465.29
Aug, 2031	7.02	2.48	1462.81
Sep, 2031	7.01	2.49	1460.32
Oct, 2031	7.00	2.50	1457.82
Nov, 2031	6.99	2.51	1455.31
Dec, 2031	6.97	2.53	1452.78
Jan, 2032	6.96	2.54	1450.24
Feb, 2032	6.95	2.55	1447.69
Mar, 2032	6.94	2.56	1445.13
Apr, 2032	6.92	2.58	1442.55
May, 2032	6.91	2.59	1439.96
Jun, 2032	6.90	2.60	1437.36
Jul, 2032	6.89	2.61	1434.75
Aug, 2032	6.87	2.63	1432.13
Sep, 2032	6.86	2.64	1429.49
Oct, 2032	6.85	2.65	1426.84
Nov, 2032	6.84	2.66	1424.17
Dec, 2032	6.82	2.68	1421.50
Jan, 2033	6.81	2.69	1418.81
Feb, 2033	6.80	2.70	1416.11
Mar, 2033	6.79	2.71	1413.39
Apr, 2033	6.77	2.73	1410.67
May, 2033	6.76	2.74	1407.93
Jun, 2033	6.75	2.75	1405.17
Jul, 2033	6.73	2.77	1402.41
Aug, 2033	6.72	2.78	1399.63
Sep, 2033	6.71	2.79	1396.83
Oct, 2033	6.69	2.81	1394.03
Nov, 2033	6.68	2.82	1391.21
Dec, 2033	6.67	2.83	1388.37
Jan, 2034	6.65	2.85	1385.52
Feb, 2034	6.64	2.86	1382.66
Mar, 2034	6.63	2.87	1379.79
Apr, 2034	6.61	2.89	1376.90
May, 2034	6.60	2.90	1374.00
Jun, 2034	6.58	2.92	1371.08
Jul, 2034	6.57	2.93	1368.15
Aug, 2034	6.56	2.94	1365.21
Sep, 2034	6.54	2.96	1362.25
Oct, 2034	6.53	2.97	1359.28
Nov, 2034	6.51	2.99	1356.29
Dec, 2034	6.50	3.00	1353.29
Jan, 2035	6.48	3.02	1350.27
Feb, 2035	6.47	3.03	1347.24
Mar, 2035	6.46	3.04	1344.20
Apr, 2035	6.44	3.06	1341.14
May, 2035	6.43	3.07	1338.06
Jun, 2035	6.41	3.09	1334.98
Jul, 2035	6.40	3.10	1331.87
Aug, 2035	6.38	3.12	1328.76
Sep, 2035	6.37	3.13	1325.62
Oct, 2035	6.35	3.15	1322.47
Nov, 2035	6.34	3.16	1319.31
Dec, 2035	6.32	3.18	1316.13
Jan, 2036	6.31	3.19	1312.94
Feb, 2036	6.29	3.21	1309.73
Mar, 2036	6.28	3.22	1306.51
Apr, 2036	6.26	3.24	1303.27
May, 2036	6.24	3.26	1300.01
Jun, 2036	6.23	3.27	1296.74
Jul, 2036	6.21	3.29	1293.45
Aug, 2036	6.20	3.30	1290.15
Sep, 2036	6.18	3.32	1286.83
Oct, 2036	6.17	3.33	1283.50
Nov, 2036	6.15	3.35	1280.15
Dec, 2036	6.13	3.37	1276.78
Jan, 2037	6.12	3.38	1273.40
Feb, 2037	6.10	3.40	1270.00
Mar, 2037	6.09	3.41	1266.59
Apr, 2037	6.07	3.43	1263.16
May, 2037	6.05	3.45	1259.71
Jun, 2037	6.04	3.46	1256.25
Jul, 2037	6.02	3.48	1252.77
Aug, 2037	6.00	3.50	1249.27
Sep, 2037	5.99	3.51	1245.76
Oct, 2037	5.97	3.53	1242.22
Nov, 2037	5.95	3.55	1238.68
Dec, 2037	5.94	3.56	1235.11
Jan, 2038	5.92	3.58	1231.53
Feb, 2038	5.90	3.60	1227.93
Mar, 2038	5.88	3.62	1224.32
Apr, 2038	5.87	3.63	1220.68
May, 2038	5.85	3.65	1217.03
Jun, 2038	5.83	3.67	1213.36
Jul, 2038	5.81	3.69	1209.68
Aug, 2038	5.80	3.70	1205.97
Sep, 2038	5.78	3.72	1202.25
Oct, 2038	5.76	3.74	1198.51
Nov, 2038	5.74	3.76	1194.76
Dec, 2038	5.72	3.78	1190.98
Jan, 2039	5.71	3.79	1187.19
Feb, 2039	5.69	3.81	1183.38
Mar, 2039	5.67	3.83	1179.55
Apr, 2039	5.65	3.85	1175.70
May, 2039	5.63	3.87	1171.83
Jun, 2039	5.62	3.88	1167.95
Jul, 2039	5.60	3.90	1164.04
Aug, 2039	5.58	3.92	1160.12
Sep, 2039	5.56	3.94	1156.18
Oct, 2039	5.54	3.96	1152.22
Nov, 2039	5.52	3.98	1148.24
Dec, 2039	5.50	4.00	1144.24
Jan, 2040	5.48	4.02	1140.23
Feb, 2040	5.46	4.04	1136.19
Mar, 2040	5.44	4.06	1132.13
Apr, 2040	5.42	4.08	1128.06
May, 2040	5.41	4.09	1123.96
Jun, 2040	5.39	4.11	1119.85
Jul, 2040	5.37	4.13	1115.71
Aug, 2040	5.35	4.15	1111.56
Sep, 2040	5.33	4.17	1107.39
Oct, 2040	5.31	4.19	1103.19
Nov, 2040	5.29	4.21	1098.98
Dec, 2040	5.27	4.23	1094.75
Jan, 2041	5.25	4.25	1090.49
Feb, 2041	5.23	4.27	1086.22
Mar, 2041	5.20	4.30	1081.92
Apr, 2041	5.18	4.32	1077.61
May, 2041	5.16	4.34	1073.27
Jun, 2041	5.14	4.36	1068.91
Jul, 2041	5.12	4.38	1064.53
Aug, 2041	5.10	4.40	1060.13
Sep, 2041	5.08	4.42	1055.71
Oct, 2041	5.06	4.44	1051.27
Nov, 2041	5.04	4.46	1046.81
Dec, 2041	5.02	4.48	1042.33
Jan, 2042	4.99	4.51	1037.82
Feb, 2042	4.97	4.53	1033.29
Mar, 2042	4.95	4.55	1028.74
Apr, 2042	4.93	4.57	1024.17
May, 2042	4.91	4.59	1019.58
Jun, 2042	4.89	4.61	1014.97
Jul, 2042	4.86	4.64	1010.33
Aug, 2042	4.84	4.66	1005.67
Sep, 2042	4.82	4.68	1000.99
Oct, 2042	4.80	4.70	996.29
Nov, 2042	4.77	4.73	991.56
Dec, 2042	4.75	4.75	986.81
Jan, 2043	4.73	4.77	982.04
Feb, 2043	4.71	4.79	977.25
Mar, 2043	4.68	4.82	972.43
Apr, 2043	4.66	4.84	967.59
May, 2043	4.64	4.86	962.72
Jun, 2043	4.61	4.89	957.84
Jul, 2043	4.59	4.91	952.93
Aug, 2043	4.57	4.93	947.99
Sep, 2043	4.54	4.96	943.04
Oct, 2043	4.52	4.98	938.05
Nov, 2043	4.49	5.01	933.05
Dec, 2043	4.47	5.03	928.02
Jan, 2044	4.45	5.05	922.97
Feb, 2044	4.42	5.08	917.89
Mar, 2044	4.40	5.10	912.79
Apr, 2044	4.37	5.13	907.66
May, 2044	4.35	5.15	902.51
Jun, 2044	4.32	5.18	897.34
Jul, 2044	4.30	5.20	892.14
Aug, 2044	4.27	5.23	886.91
Sep, 2044	4.25	5.25	881.66
Oct, 2044	4.22	5.28	876.38
Nov, 2044	4.20	5.30	871.08
Dec, 2044	4.17	5.33	865.76
Jan, 2045	4.15	5.35	860.41
Feb, 2045	4.12	5.38	855.03
Mar, 2045	4.10	5.40	849.63
Apr, 2045	4.07	5.43	844.20
May, 2045	4.05	5.45	838.74
Jun, 2045	4.02	5.48	833.26
Jul, 2045	3.99	5.51	827.75
Aug, 2045	3.97	5.53	822.22
Sep, 2045	3.94	5.56	816.66
Oct, 2045	3.91	5.59	811.07
Nov, 2045	3.89	5.61	805.46
Dec, 2045	3.86	5.64	799.82
Jan, 2046	3.83	5.67	794.15
Feb, 2046	3.81	5.69	788.46
Mar, 2046	3.78	5.72	782.73
Apr, 2046	3.75	5.75	776.99
May, 2046	3.72	5.78	771.21
Jun, 2046	3.70	5.80	765.40
Jul, 2046	3.67	5.83	759.57
Aug, 2046	3.64	5.86	753.71
Sep, 2046	3.61	5.89	747.82
Oct, 2046	3.58	5.92	741.91
Nov, 2046	3.55	5.95	735.96
Dec, 2046	3.53	5.97	729.99
Jan, 2047	3.50	6.00	723.99
Feb, 2047	3.47	6.03	717.95
Mar, 2047	3.44	6.06	711.89
Apr, 2047	3.41	6.09	705.81
May, 2047	3.38	6.12	699.69
Jun, 2047	3.35	6.15	693.54
Jul, 2047	3.32	6.18	687.36
Aug, 2047	3.29	6.21	681.16
Sep, 2047	3.26	6.24	674.92
Oct, 2047	3.23	6.27	668.65
Nov, 2047	3.20	6.30	662.36
Dec, 2047	3.17	6.33	656.03
Jan, 2048	3.14	6.36	649.68
Feb, 2048	3.11	6.39	643.29
Mar, 2048	3.08	6.42	636.87
Apr, 2048	3.05	6.45	630.42
May, 2048	3.02	6.48	623.94
Jun, 2048	2.99	6.51	617.43
Jul, 2048	2.96	6.54	610.89
Aug, 2048	2.93	6.57	604.32
Sep, 2048	2.90	6.60	597.72
Oct, 2048	2.86	6.64	591.08
Nov, 2048	2.83	6.67	584.41
Dec, 2048	2.80	6.70	577.71
Jan, 2049	2.77	6.73	570.98
Feb, 2049	2.74	6.76	564.22
Mar, 2049	2.70	6.80	557.42
Apr, 2049	2.67	6.83	550.59
May, 2049	2.64	6.86	543.73
Jun, 2049	2.61	6.89	536.83
Jul, 2049	2.57	6.93	529.91
Aug, 2049	2.54	6.96	522.95
Sep, 2049	2.51	6.99	515.95
Oct, 2049	2.47	7.03	508.92
Nov, 2049	2.44	7.06	501.86
Dec, 2049	2.40	7.10	494.77
Jan, 2050	2.37	7.13	487.64
Feb, 2050	2.34	7.16	480.47
Mar, 2050	2.30	7.20	473.28
Apr, 2050	2.27	7.23	466.04
May, 2050	2.23	7.27	458.78
Jun, 2050	2.20	7.30	451.48
Jul, 2050	2.16	7.34	444.14
Aug, 2050	2.13	7.37	436.77
Sep, 2050	2.09	7.41	429.36
Oct, 2050	2.06	7.44	421.92
Nov, 2050	2.02	7.48	414.44
Dec, 2050	1.99	7.51	406.93
Jan, 2051	1.95	7.55	399.37
Feb, 2051	1.91	7.59	391.79
Mar, 2051	1.88	7.62	384.17
Apr, 2051	1.84	7.66	376.51
May, 2051	1.80	7.70	368.81
Jun, 2051	1.77	7.73	361.08
Jul, 2051	1.73	7.77	353.31
Aug, 2051	1.69	7.81	345.50
Sep, 2051	1.66	7.84	337.66
Oct, 2051	1.62	7.88	329.77
Nov, 2051	1.58	7.92	321.85
Dec, 2051	1.54	7.96	313.90
Jan, 2052	1.50	8.00	305.90
Feb, 2052	1.47	8.03	297.87
Mar, 2052	1.43	8.07	289.79
Apr, 2052	1.39	8.11	281.68
May, 2052	1.35	8.15	273.53
Jun, 2052	1.31	8.19	265.34
Jul, 2052	1.27	8.23	257.11
Aug, 2052	1.23	8.27	248.85
Sep, 2052	1.19	8.31	240.54
Oct, 2052	1.15	8.35	232.19
Nov, 2052	1.11	8.39	223.80
Dec, 2052	1.07	8.43	215.38
Jan, 2053	1.03	8.47	206.91
Feb, 2053	0.99	8.51	198.40
Mar, 2053	0.95	8.55	189.85
Apr, 2053	0.91	8.59	181.26
May, 2053	0.87	8.63	172.63
Jun, 2053	0.83	8.67	163.96
Jul, 2053	0.79	8.71	155.24
Aug, 2053	0.74	8.76	146.49
Sep, 2053	0.70	8.80	137.69
Oct, 2053	0.66	8.84	128.85
Nov, 2053	0.62	8.88	119.96
Dec, 2053	0.57	8.93	111.04
Jan, 2054	0.53	8.97	102.07
Feb, 2054	0.49	9.01	93.06
Mar, 2054	0.45	9.05	84.01
Apr, 2054	0.40	9.10	74.91
May, 2054	0.36	9.14	65.77
Jun, 2054	0.32	9.18	56.58
Jul, 2054	0.27	9.23	47.35
Aug, 2054	0.23	9.27	38.08
Sep, 2054	0.18	9.32	28.76
Oct, 2054	0.14	9.36	19.40
Nov, 2054	0.09	9.41	9.99
Dec, 2054	0.05	9.45	0.54