Mortgage Parameters

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

Mortgage Summary

Property Total:	$3,200
Down Payment	$960
Mortgage Amount:	$2,240
Mortgage Payment:	$13.07 / month
Estimated Tax:	+ $1.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $14.85 / month
Total Interest Paid:	$2,466.00 over 30 years
Total Tax Paid:	$640.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	10.73	2.34	2237.66
Feb, 2025	10.72	2.35	2235.32
Mar, 2025	10.71	2.36	2232.96
Apr, 2025	10.70	2.37	2230.59
May, 2025	10.69	2.38	2228.20
Jun, 2025	10.68	2.39	2225.81
Jul, 2025	10.67	2.40	2223.41
Aug, 2025	10.65	2.42	2220.99
Sep, 2025	10.64	2.43	2218.56
Oct, 2025	10.63	2.44	2216.12
Nov, 2025	10.62	2.45	2213.67
Dec, 2025	10.61	2.46	2211.21
Jan, 2026	10.60	2.47	2208.73
Feb, 2026	10.58	2.49	2206.25
Mar, 2026	10.57	2.50	2203.75
Apr, 2026	10.56	2.51	2201.24
May, 2026	10.55	2.52	2198.72
Jun, 2026	10.54	2.53	2196.18
Jul, 2026	10.52	2.55	2193.64
Aug, 2026	10.51	2.56	2191.08
Sep, 2026	10.50	2.57	2188.51
Oct, 2026	10.49	2.58	2185.92
Nov, 2026	10.47	2.60	2183.33
Dec, 2026	10.46	2.61	2180.72
Jan, 2027	10.45	2.62	2178.10
Feb, 2027	10.44	2.63	2175.46
Mar, 2027	10.42	2.65	2172.82
Apr, 2027	10.41	2.66	2170.16
May, 2027	10.40	2.67	2167.49
Jun, 2027	10.39	2.68	2164.80
Jul, 2027	10.37	2.70	2162.11
Aug, 2027	10.36	2.71	2159.40
Sep, 2027	10.35	2.72	2156.67
Oct, 2027	10.33	2.74	2153.94
Nov, 2027	10.32	2.75	2151.19
Dec, 2027	10.31	2.76	2148.43
Jan, 2028	10.29	2.78	2145.65
Feb, 2028	10.28	2.79	2142.86
Mar, 2028	10.27	2.80	2140.06
Apr, 2028	10.25	2.82	2137.25
May, 2028	10.24	2.83	2134.42
Jun, 2028	10.23	2.84	2131.57
Jul, 2028	10.21	2.86	2128.72
Aug, 2028	10.20	2.87	2125.85
Sep, 2028	10.19	2.88	2122.96
Oct, 2028	10.17	2.90	2120.07
Nov, 2028	10.16	2.91	2117.16
Dec, 2028	10.14	2.93	2114.23
Jan, 2029	10.13	2.94	2111.29
Feb, 2029	10.12	2.95	2108.34
Mar, 2029	10.10	2.97	2105.37
Apr, 2029	10.09	2.98	2102.39
May, 2029	10.07	3.00	2099.39
Jun, 2029	10.06	3.01	2096.38
Jul, 2029	10.05	3.02	2093.36
Aug, 2029	10.03	3.04	2090.32
Sep, 2029	10.02	3.05	2087.26
Oct, 2029	10.00	3.07	2084.20
Nov, 2029	9.99	3.08	2081.11
Dec, 2029	9.97	3.10	2078.01
Jan, 2030	9.96	3.11	2074.90
Feb, 2030	9.94	3.13	2071.77
Mar, 2030	9.93	3.14	2068.63
Apr, 2030	9.91	3.16	2065.47
May, 2030	9.90	3.17	2062.30
Jun, 2030	9.88	3.19	2059.11
Jul, 2030	9.87	3.20	2055.91
Aug, 2030	9.85	3.22	2052.69
Sep, 2030	9.84	3.23	2049.46
Oct, 2030	9.82	3.25	2046.21
Nov, 2030	9.80	3.27	2042.94
Dec, 2030	9.79	3.28	2039.66
Jan, 2031	9.77	3.30	2036.36
Feb, 2031	9.76	3.31	2033.05
Mar, 2031	9.74	3.33	2029.72
Apr, 2031	9.73	3.34	2026.38
May, 2031	9.71	3.36	2023.02
Jun, 2031	9.69	3.38	2019.64
Jul, 2031	9.68	3.39	2016.25
Aug, 2031	9.66	3.41	2012.84
Sep, 2031	9.64	3.43	2009.41
Oct, 2031	9.63	3.44	2005.97
Nov, 2031	9.61	3.46	2002.51
Dec, 2031	9.60	3.47	1999.04
Jan, 2032	9.58	3.49	1995.55
Feb, 2032	9.56	3.51	1992.04
Mar, 2032	9.55	3.52	1988.52
Apr, 2032	9.53	3.54	1984.97
May, 2032	9.51	3.56	1981.42
Jun, 2032	9.49	3.58	1977.84
Jul, 2032	9.48	3.59	1974.25
Aug, 2032	9.46	3.61	1970.64
Sep, 2032	9.44	3.63	1967.01
Oct, 2032	9.43	3.64	1963.37
Nov, 2032	9.41	3.66	1959.70
Dec, 2032	9.39	3.68	1956.02
Jan, 2033	9.37	3.70	1952.33
Feb, 2033	9.35	3.72	1948.61
Mar, 2033	9.34	3.73	1944.88
Apr, 2033	9.32	3.75	1941.13
May, 2033	9.30	3.77	1937.36
Jun, 2033	9.28	3.79	1933.57
Jul, 2033	9.27	3.80	1929.77
Aug, 2033	9.25	3.82	1925.94
Sep, 2033	9.23	3.84	1922.10
Oct, 2033	9.21	3.86	1918.24
Nov, 2033	9.19	3.88	1914.36
Dec, 2033	9.17	3.90	1910.47
Jan, 2034	9.15	3.92	1906.55
Feb, 2034	9.14	3.93	1902.62
Mar, 2034	9.12	3.95	1898.66
Apr, 2034	9.10	3.97	1894.69
May, 2034	9.08	3.99	1890.70
Jun, 2034	9.06	4.01	1886.69
Jul, 2034	9.04	4.03	1882.66
Aug, 2034	9.02	4.05	1878.61
Sep, 2034	9.00	4.07	1874.54
Oct, 2034	8.98	4.09	1870.45
Nov, 2034	8.96	4.11	1866.35
Dec, 2034	8.94	4.13	1862.22
Jan, 2035	8.92	4.15	1858.07
Feb, 2035	8.90	4.17	1853.91
Mar, 2035	8.88	4.19	1849.72
Apr, 2035	8.86	4.21	1845.51
May, 2035	8.84	4.23	1841.29
Jun, 2035	8.82	4.25	1837.04
Jul, 2035	8.80	4.27	1832.77
Aug, 2035	8.78	4.29	1828.48
Sep, 2035	8.76	4.31	1824.17
Oct, 2035	8.74	4.33	1819.85
Nov, 2035	8.72	4.35	1815.50
Dec, 2035	8.70	4.37	1811.12
Jan, 2036	8.68	4.39	1806.73
Feb, 2036	8.66	4.41	1802.32
Mar, 2036	8.64	4.43	1797.89
Apr, 2036	8.61	4.46	1793.43
May, 2036	8.59	4.48	1788.95
Jun, 2036	8.57	4.50	1784.46
Jul, 2036	8.55	4.52	1779.94
Aug, 2036	8.53	4.54	1775.40
Sep, 2036	8.51	4.56	1770.83
Oct, 2036	8.49	4.58	1766.25
Nov, 2036	8.46	4.61	1761.64
Dec, 2036	8.44	4.63	1757.01
Jan, 2037	8.42	4.65	1752.36
Feb, 2037	8.40	4.67	1747.69
Mar, 2037	8.37	4.70	1742.99
Apr, 2037	8.35	4.72	1738.28
May, 2037	8.33	4.74	1733.53
Jun, 2037	8.31	4.76	1728.77
Jul, 2037	8.28	4.79	1723.98
Aug, 2037	8.26	4.81	1719.18
Sep, 2037	8.24	4.83	1714.34
Oct, 2037	8.21	4.86	1709.49
Nov, 2037	8.19	4.88	1704.61
Dec, 2037	8.17	4.90	1699.71
Jan, 2038	8.14	4.93	1694.78
Feb, 2038	8.12	4.95	1689.83
Mar, 2038	8.10	4.97	1684.86
Apr, 2038	8.07	5.00	1679.86
May, 2038	8.05	5.02	1674.84
Jun, 2038	8.03	5.04	1669.80
Jul, 2038	8.00	5.07	1664.73
Aug, 2038	7.98	5.09	1659.64
Sep, 2038	7.95	5.12	1654.52
Oct, 2038	7.93	5.14	1649.38
Nov, 2038	7.90	5.17	1644.21
Dec, 2038	7.88	5.19	1639.02
Jan, 2039	7.85	5.22	1633.80
Feb, 2039	7.83	5.24	1628.56
Mar, 2039	7.80	5.27	1623.29
Apr, 2039	7.78	5.29	1618.00
May, 2039	7.75	5.32	1612.68
Jun, 2039	7.73	5.34	1607.34
Jul, 2039	7.70	5.37	1601.97
Aug, 2039	7.68	5.39	1596.58
Sep, 2039	7.65	5.42	1591.16
Oct, 2039	7.62	5.45	1585.71
Nov, 2039	7.60	5.47	1580.24
Dec, 2039	7.57	5.50	1574.74
Jan, 2040	7.55	5.52	1569.22
Feb, 2040	7.52	5.55	1563.67
Mar, 2040	7.49	5.58	1558.09
Apr, 2040	7.47	5.60	1552.49
May, 2040	7.44	5.63	1546.86
Jun, 2040	7.41	5.66	1541.20
Jul, 2040	7.38	5.69	1535.51
Aug, 2040	7.36	5.71	1529.80
Sep, 2040	7.33	5.74	1524.06
Oct, 2040	7.30	5.77	1518.29
Nov, 2040	7.28	5.79	1512.50
Dec, 2040	7.25	5.82	1506.68
Jan, 2041	7.22	5.85	1500.83
Feb, 2041	7.19	5.88	1494.95
Mar, 2041	7.16	5.91	1489.04
Apr, 2041	7.13	5.94	1483.11
May, 2041	7.11	5.96	1477.14
Jun, 2041	7.08	5.99	1471.15
Jul, 2041	7.05	6.02	1465.13
Aug, 2041	7.02	6.05	1459.08
Sep, 2041	6.99	6.08	1453.00
Oct, 2041	6.96	6.11	1446.89
Nov, 2041	6.93	6.14	1440.76
Dec, 2041	6.90	6.17	1434.59
Jan, 2042	6.87	6.20	1428.39
Feb, 2042	6.84	6.23	1422.17
Mar, 2042	6.81	6.26	1415.91
Apr, 2042	6.78	6.29	1409.63
May, 2042	6.75	6.32	1403.31
Jun, 2042	6.72	6.35	1396.97
Jul, 2042	6.69	6.38	1390.59
Aug, 2042	6.66	6.41	1384.18
Sep, 2042	6.63	6.44	1377.75
Oct, 2042	6.60	6.47	1371.28
Nov, 2042	6.57	6.50	1364.78
Dec, 2042	6.54	6.53	1358.25
Jan, 2043	6.51	6.56	1351.69
Feb, 2043	6.48	6.59	1345.09
Mar, 2043	6.45	6.62	1338.47
Apr, 2043	6.41	6.66	1331.81
May, 2043	6.38	6.69	1325.12
Jun, 2043	6.35	6.72	1318.40
Jul, 2043	6.32	6.75	1311.65
Aug, 2043	6.28	6.79	1304.87
Sep, 2043	6.25	6.82	1298.05
Oct, 2043	6.22	6.85	1291.20
Nov, 2043	6.19	6.88	1284.32
Dec, 2043	6.15	6.92	1277.40
Jan, 2044	6.12	6.95	1270.45
Feb, 2044	6.09	6.98	1263.47
Mar, 2044	6.05	7.02	1256.45
Apr, 2044	6.02	7.05	1249.40
May, 2044	5.99	7.08	1242.32
Jun, 2044	5.95	7.12	1235.20
Jul, 2044	5.92	7.15	1228.05
Aug, 2044	5.88	7.19	1220.86
Sep, 2044	5.85	7.22	1213.64
Oct, 2044	5.82	7.25	1206.39
Nov, 2044	5.78	7.29	1199.10
Dec, 2044	5.75	7.32	1191.78
Jan, 2045	5.71	7.36	1184.42
Feb, 2045	5.68	7.39	1177.02
Mar, 2045	5.64	7.43	1169.59
Apr, 2045	5.60	7.47	1162.13
May, 2045	5.57	7.50	1154.63
Jun, 2045	5.53	7.54	1147.09
Jul, 2045	5.50	7.57	1139.51
Aug, 2045	5.46	7.61	1131.90
Sep, 2045	5.42	7.65	1124.26
Oct, 2045	5.39	7.68	1116.58
Nov, 2045	5.35	7.72	1108.86
Dec, 2045	5.31	7.76	1101.10
Jan, 2046	5.28	7.79	1093.30
Feb, 2046	5.24	7.83	1085.47
Mar, 2046	5.20	7.87	1077.60
Apr, 2046	5.16	7.91	1069.70
May, 2046	5.13	7.94	1061.75
Jun, 2046	5.09	7.98	1053.77
Jul, 2046	5.05	8.02	1045.75
Aug, 2046	5.01	8.06	1037.69
Sep, 2046	4.97	8.10	1029.59
Oct, 2046	4.93	8.14	1021.46
Nov, 2046	4.89	8.18	1013.28
Dec, 2046	4.86	8.21	1005.07
Jan, 2047	4.82	8.25	996.81
Feb, 2047	4.78	8.29	988.52
Mar, 2047	4.74	8.33	980.19
Apr, 2047	4.70	8.37	971.81
May, 2047	4.66	8.41	963.40
Jun, 2047	4.62	8.45	954.95
Jul, 2047	4.58	8.49	946.45
Aug, 2047	4.54	8.53	937.92
Sep, 2047	4.49	8.58	929.34
Oct, 2047	4.45	8.62	920.72
Nov, 2047	4.41	8.66	912.07
Dec, 2047	4.37	8.70	903.37
Jan, 2048	4.33	8.74	894.62
Feb, 2048	4.29	8.78	885.84
Mar, 2048	4.24	8.83	877.02
Apr, 2048	4.20	8.87	868.15
May, 2048	4.16	8.91	859.24
Jun, 2048	4.12	8.95	850.29
Jul, 2048	4.07	9.00	841.29
Aug, 2048	4.03	9.04	832.25
Sep, 2048	3.99	9.08	823.17
Oct, 2048	3.94	9.13	814.04
Nov, 2048	3.90	9.17	804.87
Dec, 2048	3.86	9.21	795.66
Jan, 2049	3.81	9.26	786.40
Feb, 2049	3.77	9.30	777.10
Mar, 2049	3.72	9.35	767.75
Apr, 2049	3.68	9.39	758.36
May, 2049	3.63	9.44	748.93
Jun, 2049	3.59	9.48	739.45
Jul, 2049	3.54	9.53	729.92
Aug, 2049	3.50	9.57	720.35
Sep, 2049	3.45	9.62	710.73
Oct, 2049	3.41	9.66	701.06
Nov, 2049	3.36	9.71	691.35
Dec, 2049	3.31	9.76	681.60
Jan, 2050	3.27	9.80	671.79
Feb, 2050	3.22	9.85	661.94
Mar, 2050	3.17	9.90	652.04
Apr, 2050	3.12	9.95	642.10
May, 2050	3.08	9.99	632.10
Jun, 2050	3.03	10.04	622.06
Jul, 2050	2.98	10.09	611.97
Aug, 2050	2.93	10.14	601.84
Sep, 2050	2.88	10.19	591.65
Oct, 2050	2.83	10.24	581.41
Nov, 2050	2.79	10.28	571.13
Dec, 2050	2.74	10.33	560.80
Jan, 2051	2.69	10.38	550.41
Feb, 2051	2.64	10.43	539.98
Mar, 2051	2.59	10.48	529.50
Apr, 2051	2.54	10.53	518.97
May, 2051	2.49	10.58	508.38
Jun, 2051	2.44	10.63	497.75
Jul, 2051	2.39	10.68	487.06
Aug, 2051	2.33	10.74	476.33
Sep, 2051	2.28	10.79	465.54
Oct, 2051	2.23	10.84	454.70
Nov, 2051	2.18	10.89	443.81
Dec, 2051	2.13	10.94	432.87
Jan, 2052	2.07	11.00	421.87
Feb, 2052	2.02	11.05	410.82
Mar, 2052	1.97	11.10	399.72
Apr, 2052	1.92	11.15	388.57
May, 2052	1.86	11.21	377.36
Jun, 2052	1.81	11.26	366.10
Jul, 2052	1.75	11.32	354.78
Aug, 2052	1.70	11.37	343.41
Sep, 2052	1.65	11.42	331.99
Oct, 2052	1.59	11.48	320.51
Nov, 2052	1.54	11.53	308.97
Dec, 2052	1.48	11.59	297.38
Jan, 2053	1.42	11.65	285.74
Feb, 2053	1.37	11.70	274.04
Mar, 2053	1.31	11.76	262.28
Apr, 2053	1.26	11.81	250.47
May, 2053	1.20	11.87	238.60
Jun, 2053	1.14	11.93	226.67
Jul, 2053	1.09	11.98	214.69
Aug, 2053	1.03	12.04	202.65
Sep, 2053	0.97	12.10	190.55
Oct, 2053	0.91	12.16	178.39
Nov, 2053	0.85	12.22	166.17
Dec, 2053	0.80	12.27	153.90
Jan, 2054	0.74	12.33	141.57
Feb, 2054	0.68	12.39	129.18
Mar, 2054	0.62	12.45	116.72
Apr, 2054	0.56	12.51	104.21
May, 2054	0.50	12.57	91.64
Jun, 2054	0.44	12.63	79.01
Jul, 2054	0.38	12.69	66.32
Aug, 2054	0.32	12.75	53.57
Sep, 2054	0.26	12.81	40.76
Oct, 2054	0.20	12.87	27.88
Nov, 2054	0.13	12.94	14.94
Dec, 2054	0.07	13.00	1.95