Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,500
Down Payment	$450
Mortgage Amount:	$1,050
Mortgage Payment:	$6.13 / month
Estimated Tax:	+ $0.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $6.96 / month
Total Interest Paid:	$1,155.60 over 30 years
Total Tax Paid:	$300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	5.03	1.10	1048.90
Feb, 2025	5.03	1.10	1047.80
Mar, 2025	5.02	1.11	1046.69
Apr, 2025	5.02	1.11	1045.57
May, 2025	5.01	1.12	1044.45
Jun, 2025	5.00	1.13	1043.33
Jul, 2025	5.00	1.13	1042.20
Aug, 2025	4.99	1.14	1041.06
Sep, 2025	4.99	1.14	1039.92
Oct, 2025	4.98	1.15	1038.77
Nov, 2025	4.98	1.15	1037.62
Dec, 2025	4.97	1.16	1036.46
Jan, 2026	4.97	1.16	1035.30
Feb, 2026	4.96	1.17	1034.13
Mar, 2026	4.96	1.17	1032.95
Apr, 2026	4.95	1.18	1031.77
May, 2026	4.94	1.19	1030.59
Jun, 2026	4.94	1.19	1029.40
Jul, 2026	4.93	1.20	1028.20
Aug, 2026	4.93	1.20	1027.00
Sep, 2026	4.92	1.21	1025.79
Oct, 2026	4.92	1.21	1024.57
Nov, 2026	4.91	1.22	1023.35
Dec, 2026	4.90	1.23	1022.12
Jan, 2027	4.90	1.23	1020.89
Feb, 2027	4.89	1.24	1019.65
Mar, 2027	4.89	1.24	1018.41
Apr, 2027	4.88	1.25	1017.16
May, 2027	4.87	1.26	1015.90
Jun, 2027	4.87	1.26	1014.64
Jul, 2027	4.86	1.27	1013.37
Aug, 2027	4.86	1.27	1012.10
Sep, 2027	4.85	1.28	1010.82
Oct, 2027	4.84	1.29	1009.53
Nov, 2027	4.84	1.29	1008.24
Dec, 2027	4.83	1.30	1006.94
Jan, 2028	4.82	1.31	1005.64
Feb, 2028	4.82	1.31	1004.32
Mar, 2028	4.81	1.32	1003.01
Apr, 2028	4.81	1.32	1001.68
May, 2028	4.80	1.33	1000.35
Jun, 2028	4.79	1.34	999.02
Jul, 2028	4.79	1.34	997.67
Aug, 2028	4.78	1.35	996.32
Sep, 2028	4.77	1.36	994.97
Oct, 2028	4.77	1.36	993.60
Nov, 2028	4.76	1.37	992.24
Dec, 2028	4.75	1.38	990.86
Jan, 2029	4.75	1.38	989.48
Feb, 2029	4.74	1.39	988.09
Mar, 2029	4.73	1.40	986.69
Apr, 2029	4.73	1.40	985.29
May, 2029	4.72	1.41	983.88
Jun, 2029	4.71	1.42	982.47
Jul, 2029	4.71	1.42	981.05
Aug, 2029	4.70	1.43	979.62
Sep, 2029	4.69	1.44	978.18
Oct, 2029	4.69	1.44	976.74
Nov, 2029	4.68	1.45	975.29
Dec, 2029	4.67	1.46	973.83
Jan, 2030	4.67	1.46	972.37
Feb, 2030	4.66	1.47	970.90
Mar, 2030	4.65	1.48	969.42
Apr, 2030	4.65	1.48	967.93
May, 2030	4.64	1.49	966.44
Jun, 2030	4.63	1.50	964.94
Jul, 2030	4.62	1.51	963.44
Aug, 2030	4.62	1.51	961.92
Sep, 2030	4.61	1.52	960.40
Oct, 2030	4.60	1.53	958.87
Nov, 2030	4.59	1.54	957.34
Dec, 2030	4.59	1.54	955.80
Jan, 2031	4.58	1.55	954.25
Feb, 2031	4.57	1.56	952.69
Mar, 2031	4.56	1.57	951.12
Apr, 2031	4.56	1.57	949.55
May, 2031	4.55	1.58	947.97
Jun, 2031	4.54	1.59	946.38
Jul, 2031	4.53	1.60	944.79
Aug, 2031	4.53	1.60	943.18
Sep, 2031	4.52	1.61	941.57
Oct, 2031	4.51	1.62	939.96
Nov, 2031	4.50	1.63	938.33
Dec, 2031	4.50	1.63	936.70
Jan, 2032	4.49	1.64	935.05
Feb, 2032	4.48	1.65	933.40
Mar, 2032	4.47	1.66	931.75
Apr, 2032	4.46	1.67	930.08
May, 2032	4.46	1.67	928.41
Jun, 2032	4.45	1.68	926.73
Jul, 2032	4.44	1.69	925.04
Aug, 2032	4.43	1.70	923.34
Sep, 2032	4.42	1.71	921.63
Oct, 2032	4.42	1.71	919.92
Nov, 2032	4.41	1.72	918.20
Dec, 2032	4.40	1.73	916.47
Jan, 2033	4.39	1.74	914.73
Feb, 2033	4.38	1.75	912.98
Mar, 2033	4.37	1.76	911.23
Apr, 2033	4.37	1.76	909.46
May, 2033	4.36	1.77	907.69
Jun, 2033	4.35	1.78	905.91
Jul, 2033	4.34	1.79	904.12
Aug, 2033	4.33	1.80	902.32
Sep, 2033	4.32	1.81	900.52
Oct, 2033	4.31	1.82	898.70
Nov, 2033	4.31	1.82	896.88
Dec, 2033	4.30	1.83	895.05
Jan, 2034	4.29	1.84	893.21
Feb, 2034	4.28	1.85	891.36
Mar, 2034	4.27	1.86	889.50
Apr, 2034	4.26	1.87	887.63
May, 2034	4.25	1.88	885.75
Jun, 2034	4.24	1.89	883.87
Jul, 2034	4.24	1.89	881.97
Aug, 2034	4.23	1.90	880.07
Sep, 2034	4.22	1.91	878.15
Oct, 2034	4.21	1.92	876.23
Nov, 2034	4.20	1.93	874.30
Dec, 2034	4.19	1.94	872.36
Jan, 2035	4.18	1.95	870.41
Feb, 2035	4.17	1.96	868.45
Mar, 2035	4.16	1.97	866.48
Apr, 2035	4.15	1.98	864.50
May, 2035	4.14	1.99	862.52
Jun, 2035	4.13	2.00	860.52
Jul, 2035	4.12	2.01	858.51
Aug, 2035	4.11	2.02	856.50
Sep, 2035	4.10	2.03	854.47
Oct, 2035	4.09	2.04	852.43
Nov, 2035	4.08	2.05	850.39
Dec, 2035	4.07	2.06	848.33
Jan, 2036	4.06	2.07	846.27
Feb, 2036	4.06	2.07	844.19
Mar, 2036	4.05	2.08	842.11
Apr, 2036	4.04	2.09	840.01
May, 2036	4.03	2.10	837.91
Jun, 2036	4.01	2.12	835.79
Jul, 2036	4.00	2.13	833.67
Aug, 2036	3.99	2.14	831.53
Sep, 2036	3.98	2.15	829.39
Oct, 2036	3.97	2.16	827.23
Nov, 2036	3.96	2.17	825.07
Dec, 2036	3.95	2.18	822.89
Jan, 2037	3.94	2.19	820.70
Feb, 2037	3.93	2.20	818.50
Mar, 2037	3.92	2.21	816.30
Apr, 2037	3.91	2.22	814.08
May, 2037	3.90	2.23	811.85
Jun, 2037	3.89	2.24	809.61
Jul, 2037	3.88	2.25	807.36
Aug, 2037	3.87	2.26	805.10
Sep, 2037	3.86	2.27	802.83
Oct, 2037	3.85	2.28	800.54
Nov, 2037	3.84	2.29	798.25
Dec, 2037	3.82	2.31	795.94
Jan, 2038	3.81	2.32	793.63
Feb, 2038	3.80	2.33	791.30
Mar, 2038	3.79	2.34	788.96
Apr, 2038	3.78	2.35	786.61
May, 2038	3.77	2.36	784.25
Jun, 2038	3.76	2.37	781.88
Jul, 2038	3.75	2.38	779.50
Aug, 2038	3.74	2.39	777.10
Sep, 2038	3.72	2.41	774.69
Oct, 2038	3.71	2.42	772.28
Nov, 2038	3.70	2.43	769.85
Dec, 2038	3.69	2.44	767.41
Jan, 2039	3.68	2.45	764.95
Feb, 2039	3.67	2.46	762.49
Mar, 2039	3.65	2.48	760.01
Apr, 2039	3.64	2.49	757.52
May, 2039	3.63	2.50	755.02
Jun, 2039	3.62	2.51	752.51
Jul, 2039	3.61	2.52	749.99
Aug, 2039	3.59	2.54	747.45
Sep, 2039	3.58	2.55	744.90
Oct, 2039	3.57	2.56	742.34
Nov, 2039	3.56	2.57	739.77
Dec, 2039	3.54	2.59	737.18
Jan, 2040	3.53	2.60	734.59
Feb, 2040	3.52	2.61	731.97
Mar, 2040	3.51	2.62	729.35
Apr, 2040	3.49	2.64	726.72
May, 2040	3.48	2.65	724.07
Jun, 2040	3.47	2.66	721.41
Jul, 2040	3.46	2.67	718.74
Aug, 2040	3.44	2.69	716.05
Sep, 2040	3.43	2.70	713.35
Oct, 2040	3.42	2.71	710.64
Nov, 2040	3.41	2.72	707.91
Dec, 2040	3.39	2.74	705.18
Jan, 2041	3.38	2.75	702.42
Feb, 2041	3.37	2.76	699.66
Mar, 2041	3.35	2.78	696.88
Apr, 2041	3.34	2.79	694.09
May, 2041	3.33	2.80	691.29
Jun, 2041	3.31	2.82	688.47
Jul, 2041	3.30	2.83	685.64
Aug, 2041	3.29	2.84	682.80
Sep, 2041	3.27	2.86	679.94
Oct, 2041	3.26	2.87	677.06
Nov, 2041	3.24	2.89	674.18
Dec, 2041	3.23	2.90	671.28
Jan, 2042	3.22	2.91	668.37
Feb, 2042	3.20	2.93	665.44
Mar, 2042	3.19	2.94	662.50
Apr, 2042	3.17	2.96	659.54
May, 2042	3.16	2.97	656.57
Jun, 2042	3.15	2.98	653.59
Jul, 2042	3.13	3.00	650.59
Aug, 2042	3.12	3.01	647.58
Sep, 2042	3.10	3.03	644.55
Oct, 2042	3.09	3.04	641.51
Nov, 2042	3.07	3.06	638.45
Dec, 2042	3.06	3.07	635.38
Jan, 2043	3.04	3.09	632.30
Feb, 2043	3.03	3.10	629.20
Mar, 2043	3.01	3.12	626.08
Apr, 2043	3.00	3.13	622.95
May, 2043	2.98	3.15	619.81
Jun, 2043	2.97	3.16	616.65
Jul, 2043	2.95	3.18	613.47
Aug, 2043	2.94	3.19	610.28
Sep, 2043	2.92	3.21	607.07
Oct, 2043	2.91	3.22	603.85
Nov, 2043	2.89	3.24	600.62
Dec, 2043	2.88	3.25	597.36
Jan, 2044	2.86	3.27	594.10
Feb, 2044	2.85	3.28	590.81
Mar, 2044	2.83	3.30	587.51
Apr, 2044	2.82	3.31	584.20
May, 2044	2.80	3.33	580.87
Jun, 2044	2.78	3.35	577.52
Jul, 2044	2.77	3.36	574.16
Aug, 2044	2.75	3.38	570.78
Sep, 2044	2.73	3.40	567.39
Oct, 2044	2.72	3.41	563.97
Nov, 2044	2.70	3.43	560.55
Dec, 2044	2.69	3.44	557.10
Jan, 2045	2.67	3.46	553.64
Feb, 2045	2.65	3.48	550.17
Mar, 2045	2.64	3.49	546.67
Apr, 2045	2.62	3.51	543.16
May, 2045	2.60	3.53	539.63
Jun, 2045	2.59	3.54	536.09
Jul, 2045	2.57	3.56	532.53
Aug, 2045	2.55	3.58	528.95
Sep, 2045	2.53	3.60	525.35
Oct, 2045	2.52	3.61	521.74
Nov, 2045	2.50	3.63	518.11
Dec, 2045	2.48	3.65	514.46
Jan, 2046	2.47	3.66	510.80
Feb, 2046	2.45	3.68	507.12
Mar, 2046	2.43	3.70	503.42
Apr, 2046	2.41	3.72	499.70
May, 2046	2.39	3.74	495.96
Jun, 2046	2.38	3.75	492.21
Jul, 2046	2.36	3.77	488.44
Aug, 2046	2.34	3.79	484.65
Sep, 2046	2.32	3.81	480.84
Oct, 2046	2.30	3.83	477.02
Nov, 2046	2.29	3.84	473.17
Dec, 2046	2.27	3.86	469.31
Jan, 2047	2.25	3.88	465.43
Feb, 2047	2.23	3.90	461.53
Mar, 2047	2.21	3.92	457.61
Apr, 2047	2.19	3.94	453.67
May, 2047	2.17	3.96	449.72
Jun, 2047	2.15	3.98	445.74
Jul, 2047	2.14	3.99	441.75
Aug, 2047	2.12	4.01	437.73
Sep, 2047	2.10	4.03	433.70
Oct, 2047	2.08	4.05	429.65
Nov, 2047	2.06	4.07	425.58
Dec, 2047	2.04	4.09	421.49
Jan, 2048	2.02	4.11	417.38
Feb, 2048	2.00	4.13	413.25
Mar, 2048	1.98	4.15	409.10
Apr, 2048	1.96	4.17	404.93
May, 2048	1.94	4.19	400.74
Jun, 2048	1.92	4.21	396.53
Jul, 2048	1.90	4.23	392.30
Aug, 2048	1.88	4.25	388.05
Sep, 2048	1.86	4.27	383.78
Oct, 2048	1.84	4.29	379.49
Nov, 2048	1.82	4.31	375.17
Dec, 2048	1.80	4.33	370.84
Jan, 2049	1.78	4.35	366.49
Feb, 2049	1.76	4.37	362.11
Mar, 2049	1.74	4.39	357.72
Apr, 2049	1.71	4.42	353.30
May, 2049	1.69	4.44	348.87
Jun, 2049	1.67	4.46	344.41
Jul, 2049	1.65	4.48	339.93
Aug, 2049	1.63	4.50	335.43
Sep, 2049	1.61	4.52	330.90
Oct, 2049	1.59	4.54	326.36
Nov, 2049	1.56	4.57	321.79
Dec, 2049	1.54	4.59	317.21
Jan, 2050	1.52	4.61	312.60
Feb, 2050	1.50	4.63	307.96
Mar, 2050	1.48	4.65	303.31
Apr, 2050	1.45	4.68	298.63
May, 2050	1.43	4.70	293.93
Jun, 2050	1.41	4.72	289.21
Jul, 2050	1.39	4.74	284.47
Aug, 2050	1.36	4.77	279.70
Sep, 2050	1.34	4.79	274.91
Oct, 2050	1.32	4.81	270.10
Nov, 2050	1.29	4.84	265.26
Dec, 2050	1.27	4.86	260.40
Jan, 2051	1.25	4.88	255.52
Feb, 2051	1.22	4.91	250.62
Mar, 2051	1.20	4.93	245.69
Apr, 2051	1.18	4.95	240.73
May, 2051	1.15	4.98	235.76
Jun, 2051	1.13	5.00	230.76
Jul, 2051	1.11	5.02	225.73
Aug, 2051	1.08	5.05	220.68
Sep, 2051	1.06	5.07	215.61
Oct, 2051	1.03	5.10	210.51
Nov, 2051	1.01	5.12	205.39
Dec, 2051	0.98	5.15	200.25
Jan, 2052	0.96	5.17	195.08
Feb, 2052	0.93	5.20	189.88
Mar, 2052	0.91	5.22	184.66
Apr, 2052	0.88	5.25	179.42
May, 2052	0.86	5.27	174.15
Jun, 2052	0.83	5.30	168.85
Jul, 2052	0.81	5.32	163.53
Aug, 2052	0.78	5.35	158.18
Sep, 2052	0.76	5.37	152.81
Oct, 2052	0.73	5.40	147.41
Nov, 2052	0.71	5.42	141.99
Dec, 2052	0.68	5.45	136.54
Jan, 2053	0.65	5.48	131.06
Feb, 2053	0.63	5.50	125.56
Mar, 2053	0.60	5.53	120.03
Apr, 2053	0.58	5.55	114.48
May, 2053	0.55	5.58	108.90
Jun, 2053	0.52	5.61	103.29
Jul, 2053	0.49	5.64	97.65
Aug, 2053	0.47	5.66	91.99
Sep, 2053	0.44	5.69	86.30
Oct, 2053	0.41	5.72	80.59
Nov, 2053	0.39	5.74	74.84
Dec, 2053	0.36	5.77	69.07
Jan, 2054	0.33	5.80	63.27
Feb, 2054	0.30	5.83	57.45
Mar, 2054	0.28	5.85	51.59
Apr, 2054	0.25	5.88	45.71
May, 2054	0.22	5.91	39.80
Jun, 2054	0.19	5.94	33.86
Jul, 2054	0.16	5.97	27.89
Aug, 2054	0.13	6.00	21.89
Sep, 2054	0.10	6.03	15.87
Oct, 2054	0.08	6.05	9.81
Nov, 2054	0.05	6.08	3.73
Dec, 2054	0.02	6.11	0