Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,400
Down Payment	$720
Mortgage Amount:	$1,680
Mortgage Payment:	$9.80 / month
Estimated Tax:	+ $1.33 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $11.13 / month
Total Interest Paid:	$1,846.80 over 30 years
Total Tax Paid:	$480.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	8.05	1.75	1678.25
Jun, 2024	8.04	1.76	1676.49
Jul, 2024	8.03	1.77	1674.72
Aug, 2024	8.02	1.78	1672.95
Sep, 2024	8.02	1.78	1671.17
Oct, 2024	8.01	1.79	1669.37
Nov, 2024	8.00	1.80	1667.57
Dec, 2024	7.99	1.81	1665.76
Jan, 2025	7.98	1.82	1663.94
Feb, 2025	7.97	1.83	1662.12
Mar, 2025	7.96	1.84	1660.28
Apr, 2025	7.96	1.84	1658.44
May, 2025	7.95	1.85	1656.58
Jun, 2025	7.94	1.86	1654.72
Jul, 2025	7.93	1.87	1652.85
Aug, 2025	7.92	1.88	1650.97
Sep, 2025	7.91	1.89	1649.08
Oct, 2025	7.90	1.90	1647.18
Nov, 2025	7.89	1.91	1645.28
Dec, 2025	7.88	1.92	1643.36
Jan, 2026	7.87	1.93	1641.43
Feb, 2026	7.87	1.93	1639.50
Mar, 2026	7.86	1.94	1637.56
Apr, 2026	7.85	1.95	1635.60
May, 2026	7.84	1.96	1633.64
Jun, 2026	7.83	1.97	1631.67
Jul, 2026	7.82	1.98	1629.69
Aug, 2026	7.81	1.99	1627.69
Sep, 2026	7.80	2.00	1625.69
Oct, 2026	7.79	2.01	1623.68
Nov, 2026	7.78	2.02	1621.66
Dec, 2026	7.77	2.03	1619.63
Jan, 2027	7.76	2.04	1617.60
Feb, 2027	7.75	2.05	1615.55
Mar, 2027	7.74	2.06	1613.49
Apr, 2027	7.73	2.07	1611.42
May, 2027	7.72	2.08	1609.34
Jun, 2027	7.71	2.09	1607.25
Jul, 2027	7.70	2.10	1605.15
Aug, 2027	7.69	2.11	1603.04
Sep, 2027	7.68	2.12	1600.93
Oct, 2027	7.67	2.13	1598.80
Nov, 2027	7.66	2.14	1596.66
Dec, 2027	7.65	2.15	1594.51
Jan, 2028	7.64	2.16	1592.35
Feb, 2028	7.63	2.17	1590.18
Mar, 2028	7.62	2.18	1588.00
Apr, 2028	7.61	2.19	1585.81
May, 2028	7.60	2.20	1583.61
Jun, 2028	7.59	2.21	1581.39
Jul, 2028	7.58	2.22	1579.17
Aug, 2028	7.57	2.23	1576.94
Sep, 2028	7.56	2.24	1574.69
Oct, 2028	7.55	2.25	1572.44
Nov, 2028	7.53	2.27	1570.17
Dec, 2028	7.52	2.28	1567.90
Jan, 2029	7.51	2.29	1565.61
Feb, 2029	7.50	2.30	1563.31
Mar, 2029	7.49	2.31	1561.00
Apr, 2029	7.48	2.32	1558.68
May, 2029	7.47	2.33	1556.35
Jun, 2029	7.46	2.34	1554.01
Jul, 2029	7.45	2.35	1551.66
Aug, 2029	7.44	2.36	1549.29
Sep, 2029	7.42	2.38	1546.91
Oct, 2029	7.41	2.39	1544.53
Nov, 2029	7.40	2.40	1542.13
Dec, 2029	7.39	2.41	1539.72
Jan, 2030	7.38	2.42	1537.30
Feb, 2030	7.37	2.43	1534.86
Mar, 2030	7.35	2.45	1532.42
Apr, 2030	7.34	2.46	1529.96
May, 2030	7.33	2.47	1527.49
Jun, 2030	7.32	2.48	1525.01
Jul, 2030	7.31	2.49	1522.52
Aug, 2030	7.30	2.50	1520.01
Sep, 2030	7.28	2.52	1517.50
Oct, 2030	7.27	2.53	1514.97
Nov, 2030	7.26	2.54	1512.43
Dec, 2030	7.25	2.55	1509.87
Jan, 2031	7.23	2.57	1507.31
Feb, 2031	7.22	2.58	1504.73
Mar, 2031	7.21	2.59	1502.14
Apr, 2031	7.20	2.60	1499.54
May, 2031	7.19	2.61	1496.92
Jun, 2031	7.17	2.63	1494.30
Jul, 2031	7.16	2.64	1491.66
Aug, 2031	7.15	2.65	1489.00
Sep, 2031	7.13	2.67	1486.34
Oct, 2031	7.12	2.68	1483.66
Nov, 2031	7.11	2.69	1480.97
Dec, 2031	7.10	2.70	1478.27
Jan, 2032	7.08	2.72	1475.55
Feb, 2032	7.07	2.73	1472.82
Mar, 2032	7.06	2.74	1470.08
Apr, 2032	7.04	2.76	1467.32
May, 2032	7.03	2.77	1464.55
Jun, 2032	7.02	2.78	1461.77
Jul, 2032	7.00	2.80	1458.97
Aug, 2032	6.99	2.81	1456.17
Sep, 2032	6.98	2.82	1453.34
Oct, 2032	6.96	2.84	1450.51
Nov, 2032	6.95	2.85	1447.66
Dec, 2032	6.94	2.86	1444.79
Jan, 2033	6.92	2.88	1441.92
Feb, 2033	6.91	2.89	1439.03
Mar, 2033	6.90	2.90	1436.12
Apr, 2033	6.88	2.92	1433.20
May, 2033	6.87	2.93	1430.27
Jun, 2033	6.85	2.95	1427.32
Jul, 2033	6.84	2.96	1424.36
Aug, 2033	6.83	2.97	1421.39
Sep, 2033	6.81	2.99	1418.40
Oct, 2033	6.80	3.00	1415.39
Nov, 2033	6.78	3.02	1412.38
Dec, 2033	6.77	3.03	1409.34
Jan, 2034	6.75	3.05	1406.30
Feb, 2034	6.74	3.06	1403.24
Mar, 2034	6.72	3.08	1400.16
Apr, 2034	6.71	3.09	1397.07
May, 2034	6.69	3.11	1393.96
Jun, 2034	6.68	3.12	1390.84
Jul, 2034	6.66	3.14	1387.71
Aug, 2034	6.65	3.15	1384.56
Sep, 2034	6.63	3.17	1381.39
Oct, 2034	6.62	3.18	1378.21
Nov, 2034	6.60	3.20	1375.01
Dec, 2034	6.59	3.21	1371.80
Jan, 2035	6.57	3.23	1368.58
Feb, 2035	6.56	3.24	1365.33
Mar, 2035	6.54	3.26	1362.08
Apr, 2035	6.53	3.27	1358.80
May, 2035	6.51	3.29	1355.51
Jun, 2035	6.50	3.30	1352.21
Jul, 2035	6.48	3.32	1348.89
Aug, 2035	6.46	3.34	1345.55
Sep, 2035	6.45	3.35	1342.20
Oct, 2035	6.43	3.37	1338.83
Nov, 2035	6.42	3.38	1335.45
Dec, 2035	6.40	3.40	1332.04
Jan, 2036	6.38	3.42	1328.63
Feb, 2036	6.37	3.43	1325.19
Mar, 2036	6.35	3.45	1321.74
Apr, 2036	6.33	3.47	1318.28
May, 2036	6.32	3.48	1314.79
Jun, 2036	6.30	3.50	1311.29
Jul, 2036	6.28	3.52	1307.78
Aug, 2036	6.27	3.53	1304.24
Sep, 2036	6.25	3.55	1300.69
Oct, 2036	6.23	3.57	1297.13
Nov, 2036	6.22	3.58	1293.54
Dec, 2036	6.20	3.60	1289.94
Jan, 2037	6.18	3.62	1286.32
Feb, 2037	6.16	3.64	1282.68
Mar, 2037	6.15	3.65	1279.03
Apr, 2037	6.13	3.67	1275.36
May, 2037	6.11	3.69	1271.67
Jun, 2037	6.09	3.71	1267.96
Jul, 2037	6.08	3.72	1264.24
Aug, 2037	6.06	3.74	1260.50
Sep, 2037	6.04	3.76	1256.74
Oct, 2037	6.02	3.78	1252.96
Nov, 2037	6.00	3.80	1249.16
Dec, 2037	5.99	3.81	1245.35
Jan, 2038	5.97	3.83	1241.51
Feb, 2038	5.95	3.85	1237.66
Mar, 2038	5.93	3.87	1233.79
Apr, 2038	5.91	3.89	1229.91
May, 2038	5.89	3.91	1226.00
Jun, 2038	5.87	3.93	1222.07
Jul, 2038	5.86	3.94	1218.13
Aug, 2038	5.84	3.96	1214.17
Sep, 2038	5.82	3.98	1210.18
Oct, 2038	5.80	4.00	1206.18
Nov, 2038	5.78	4.02	1202.16
Dec, 2038	5.76	4.04	1198.12
Jan, 2039	5.74	4.06	1194.06
Feb, 2039	5.72	4.08	1189.99
Mar, 2039	5.70	4.10	1185.89
Apr, 2039	5.68	4.12	1181.77
May, 2039	5.66	4.14	1177.63
Jun, 2039	5.64	4.16	1173.48
Jul, 2039	5.62	4.18	1169.30
Aug, 2039	5.60	4.20	1165.10
Sep, 2039	5.58	4.22	1160.88
Oct, 2039	5.56	4.24	1156.65
Nov, 2039	5.54	4.26	1152.39
Dec, 2039	5.52	4.28	1148.11
Jan, 2040	5.50	4.30	1143.81
Feb, 2040	5.48	4.32	1139.49
Mar, 2040	5.46	4.34	1135.15
Apr, 2040	5.44	4.36	1130.79
May, 2040	5.42	4.38	1126.41
Jun, 2040	5.40	4.40	1122.01
Jul, 2040	5.38	4.42	1117.58
Aug, 2040	5.36	4.44	1113.14
Sep, 2040	5.33	4.47	1108.67
Oct, 2040	5.31	4.49	1104.19
Nov, 2040	5.29	4.51	1099.68
Dec, 2040	5.27	4.53	1095.15
Jan, 2041	5.25	4.55	1090.59
Feb, 2041	5.23	4.57	1086.02
Mar, 2041	5.20	4.60	1081.42
Apr, 2041	5.18	4.62	1076.80
May, 2041	5.16	4.64	1072.16
Jun, 2041	5.14	4.66	1067.50
Jul, 2041	5.12	4.68	1062.82
Aug, 2041	5.09	4.71	1058.11
Sep, 2041	5.07	4.73	1053.38
Oct, 2041	5.05	4.75	1048.63
Nov, 2041	5.02	4.78	1043.85
Dec, 2041	5.00	4.80	1039.05
Jan, 2042	4.98	4.82	1034.23
Feb, 2042	4.96	4.84	1029.39
Mar, 2042	4.93	4.87	1024.52
Apr, 2042	4.91	4.89	1019.63
May, 2042	4.89	4.91	1014.72
Jun, 2042	4.86	4.94	1009.78
Jul, 2042	4.84	4.96	1004.82
Aug, 2042	4.81	4.99	999.83
Sep, 2042	4.79	5.01	994.82
Oct, 2042	4.77	5.03	989.79
Nov, 2042	4.74	5.06	984.73
Dec, 2042	4.72	5.08	979.65
Jan, 2043	4.69	5.11	974.54
Feb, 2043	4.67	5.13	969.41
Mar, 2043	4.65	5.15	964.26
Apr, 2043	4.62	5.18	959.08
May, 2043	4.60	5.20	953.87
Jun, 2043	4.57	5.23	948.65
Jul, 2043	4.55	5.25	943.39
Aug, 2043	4.52	5.28	938.11
Sep, 2043	4.50	5.30	932.81
Oct, 2043	4.47	5.33	927.48
Nov, 2043	4.44	5.36	922.12
Dec, 2043	4.42	5.38	916.74
Jan, 2044	4.39	5.41	911.33
Feb, 2044	4.37	5.43	905.90
Mar, 2044	4.34	5.46	900.44
Apr, 2044	4.31	5.49	894.95
May, 2044	4.29	5.51	889.44
Jun, 2044	4.26	5.54	883.90
Jul, 2044	4.24	5.56	878.34
Aug, 2044	4.21	5.59	872.75
Sep, 2044	4.18	5.62	867.13
Oct, 2044	4.15	5.65	861.49
Nov, 2044	4.13	5.67	855.81
Dec, 2044	4.10	5.70	850.11
Jan, 2045	4.07	5.73	844.39
Feb, 2045	4.05	5.75	838.63
Mar, 2045	4.02	5.78	832.85
Apr, 2045	3.99	5.81	827.04
May, 2045	3.96	5.84	821.21
Jun, 2045	3.93	5.87	815.34
Jul, 2045	3.91	5.89	809.45
Aug, 2045	3.88	5.92	803.53
Sep, 2045	3.85	5.95	797.58
Oct, 2045	3.82	5.98	791.60
Nov, 2045	3.79	6.01	785.59
Dec, 2045	3.76	6.04	779.56
Jan, 2046	3.74	6.06	773.49
Feb, 2046	3.71	6.09	767.40
Mar, 2046	3.68	6.12	761.27
Apr, 2046	3.65	6.15	755.12
May, 2046	3.62	6.18	748.94
Jun, 2046	3.59	6.21	742.73
Jul, 2046	3.56	6.24	736.49
Aug, 2046	3.53	6.27	730.22
Sep, 2046	3.50	6.30	723.92
Oct, 2046	3.47	6.33	717.58
Nov, 2046	3.44	6.36	711.22
Dec, 2046	3.41	6.39	704.83
Jan, 2047	3.38	6.42	698.41
Feb, 2047	3.35	6.45	691.95
Mar, 2047	3.32	6.48	685.47
Apr, 2047	3.28	6.52	678.95
May, 2047	3.25	6.55	672.41
Jun, 2047	3.22	6.58	665.83
Jul, 2047	3.19	6.61	659.22
Aug, 2047	3.16	6.64	652.58
Sep, 2047	3.13	6.67	645.91
Oct, 2047	3.09	6.71	639.20
Nov, 2047	3.06	6.74	632.46
Dec, 2047	3.03	6.77	625.69
Jan, 2048	3.00	6.80	618.89
Feb, 2048	2.97	6.83	612.06
Mar, 2048	2.93	6.87	605.19
Apr, 2048	2.90	6.90	598.29
May, 2048	2.87	6.93	591.36
Jun, 2048	2.83	6.97	584.39
Jul, 2048	2.80	7.00	577.39
Aug, 2048	2.77	7.03	570.36
Sep, 2048	2.73	7.07	563.29
Oct, 2048	2.70	7.10	556.19
Nov, 2048	2.67	7.13	549.06
Dec, 2048	2.63	7.17	541.89
Jan, 2049	2.60	7.20	534.68
Feb, 2049	2.56	7.24	527.44
Mar, 2049	2.53	7.27	520.17
Apr, 2049	2.49	7.31	512.86
May, 2049	2.46	7.34	505.52
Jun, 2049	2.42	7.38	498.14
Jul, 2049	2.39	7.41	490.73
Aug, 2049	2.35	7.45	483.28
Sep, 2049	2.32	7.48	475.80
Oct, 2049	2.28	7.52	468.28
Nov, 2049	2.24	7.56	460.72
Dec, 2049	2.21	7.59	453.13
Jan, 2050	2.17	7.63	445.50
Feb, 2050	2.13	7.67	437.84
Mar, 2050	2.10	7.70	430.13
Apr, 2050	2.06	7.74	422.39
May, 2050	2.02	7.78	414.62
Jun, 2050	1.99	7.81	406.81
Jul, 2050	1.95	7.85	398.95
Aug, 2050	1.91	7.89	391.07
Sep, 2050	1.87	7.93	383.14
Oct, 2050	1.84	7.96	375.18
Nov, 2050	1.80	8.00	367.17
Dec, 2050	1.76	8.04	359.13
Jan, 2051	1.72	8.08	351.05
Feb, 2051	1.68	8.12	342.94
Mar, 2051	1.64	8.16	334.78
Apr, 2051	1.60	8.20	326.58
May, 2051	1.56	8.24	318.35
Jun, 2051	1.53	8.27	310.07
Jul, 2051	1.49	8.31	301.76
Aug, 2051	1.45	8.35	293.41
Sep, 2051	1.41	8.39	285.01
Oct, 2051	1.37	8.43	276.58
Nov, 2051	1.33	8.47	268.10
Dec, 2051	1.28	8.52	259.59
Jan, 2052	1.24	8.56	251.03
Feb, 2052	1.20	8.60	242.43
Mar, 2052	1.16	8.64	233.80
Apr, 2052	1.12	8.68	225.12
May, 2052	1.08	8.72	216.39
Jun, 2052	1.04	8.76	207.63
Jul, 2052	0.99	8.81	198.83
Aug, 2052	0.95	8.85	189.98
Sep, 2052	0.91	8.89	181.09
Oct, 2052	0.87	8.93	172.16
Nov, 2052	0.82	8.98	163.18
Dec, 2052	0.78	9.02	154.16
Jan, 2053	0.74	9.06	145.10
Feb, 2053	0.70	9.10	136.00
Mar, 2053	0.65	9.15	126.85
Apr, 2053	0.61	9.19	117.66
May, 2053	0.56	9.24	108.42
Jun, 2053	0.52	9.28	99.14
Jul, 2053	0.48	9.32	89.82
Aug, 2053	0.43	9.37	80.45
Sep, 2053	0.39	9.41	71.03
Oct, 2053	0.34	9.46	61.57
Nov, 2053	0.30	9.50	52.07
Dec, 2053	0.25	9.55	42.52
Jan, 2054	0.20	9.60	32.92
Feb, 2054	0.16	9.64	23.28
Mar, 2054	0.11	9.69	13.59
Apr, 2054	0.07	9.73	3.85