Mortgage Parameters

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

Mortgage Summary

Property Total:	$4,900
Down Payment	$1,470
Mortgage Amount:	$3,430
Mortgage Payment:	$20.02 / month
Estimated Tax:	+ $2.72 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $22.74 / month
Total Interest Paid:	$3,776.40 over 30 years
Total Tax Paid:	$980.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	16.44	3.58	3426.42
Jan, 2025	16.42	3.60	3422.81
Feb, 2025	16.40	3.62	3419.19
Mar, 2025	16.38	3.64	3415.56
Apr, 2025	16.37	3.65	3411.90
May, 2025	16.35	3.67	3408.23
Jun, 2025	16.33	3.69	3404.54
Jul, 2025	16.31	3.71	3400.84
Aug, 2025	16.30	3.72	3397.11
Sep, 2025	16.28	3.74	3393.37
Oct, 2025	16.26	3.76	3389.61
Nov, 2025	16.24	3.78	3385.83
Dec, 2025	16.22	3.80	3382.04
Jan, 2026	16.21	3.81	3378.22
Feb, 2026	16.19	3.83	3374.39
Mar, 2026	16.17	3.85	3370.54
Apr, 2026	16.15	3.87	3366.67
May, 2026	16.13	3.89	3362.78
Jun, 2026	16.11	3.91	3358.87
Jul, 2026	16.09	3.93	3354.95
Aug, 2026	16.08	3.94	3351.00
Sep, 2026	16.06	3.96	3347.04
Oct, 2026	16.04	3.98	3343.06
Nov, 2026	16.02	4.00	3339.06
Dec, 2026	16.00	4.02	3335.04
Jan, 2027	15.98	4.04	3331.00
Feb, 2027	15.96	4.06	3326.94
Mar, 2027	15.94	4.08	3322.86
Apr, 2027	15.92	4.10	3318.76
May, 2027	15.90	4.12	3314.65
Jun, 2027	15.88	4.14	3310.51
Jul, 2027	15.86	4.16	3306.35
Aug, 2027	15.84	4.18	3302.17
Sep, 2027	15.82	4.20	3297.98
Oct, 2027	15.80	4.22	3293.76
Nov, 2027	15.78	4.24	3289.52
Dec, 2027	15.76	4.26	3285.26
Jan, 2028	15.74	4.28	3280.99
Feb, 2028	15.72	4.30	3276.69
Mar, 2028	15.70	4.32	3272.37
Apr, 2028	15.68	4.34	3268.03
May, 2028	15.66	4.36	3263.67
Jun, 2028	15.64	4.38	3259.29
Jul, 2028	15.62	4.40	3254.88
Aug, 2028	15.60	4.42	3250.46
Sep, 2028	15.58	4.44	3246.02
Oct, 2028	15.55	4.47	3241.55
Nov, 2028	15.53	4.49	3237.06
Dec, 2028	15.51	4.51	3232.55
Jan, 2029	15.49	4.53	3228.02
Feb, 2029	15.47	4.55	3223.47
Mar, 2029	15.45	4.57	3218.90
Apr, 2029	15.42	4.60	3214.30
May, 2029	15.40	4.62	3209.68
Jun, 2029	15.38	4.64	3205.04
Jul, 2029	15.36	4.66	3200.38
Aug, 2029	15.34	4.68	3195.69
Sep, 2029	15.31	4.71	3190.99
Oct, 2029	15.29	4.73	3186.26
Nov, 2029	15.27	4.75	3181.50
Dec, 2029	15.24	4.78	3176.73
Jan, 2030	15.22	4.80	3171.93
Feb, 2030	15.20	4.82	3167.11
Mar, 2030	15.18	4.84	3162.26
Apr, 2030	15.15	4.87	3157.40
May, 2030	15.13	4.89	3152.51
Jun, 2030	15.11	4.91	3147.59
Jul, 2030	15.08	4.94	3142.65
Aug, 2030	15.06	4.96	3137.69
Sep, 2030	15.03	4.99	3132.71
Oct, 2030	15.01	5.01	3127.70
Nov, 2030	14.99	5.03	3122.67
Dec, 2030	14.96	5.06	3117.61
Jan, 2031	14.94	5.08	3112.53
Feb, 2031	14.91	5.11	3107.42
Mar, 2031	14.89	5.13	3102.29
Apr, 2031	14.87	5.15	3097.14
May, 2031	14.84	5.18	3091.96
Jun, 2031	14.82	5.20	3086.75
Jul, 2031	14.79	5.23	3081.52
Aug, 2031	14.77	5.25	3076.27
Sep, 2031	14.74	5.28	3070.99
Oct, 2031	14.72	5.30	3065.68
Nov, 2031	14.69	5.33	3060.35
Dec, 2031	14.66	5.36	3055.00
Jan, 2032	14.64	5.38	3049.62
Feb, 2032	14.61	5.41	3044.21
Mar, 2032	14.59	5.43	3038.78
Apr, 2032	14.56	5.46	3033.32
May, 2032	14.53	5.49	3027.83
Jun, 2032	14.51	5.51	3022.32
Jul, 2032	14.48	5.54	3016.78
Aug, 2032	14.46	5.56	3011.22
Sep, 2032	14.43	5.59	3005.63
Oct, 2032	14.40	5.62	3000.01
Nov, 2032	14.38	5.64	2994.36
Dec, 2032	14.35	5.67	2988.69
Jan, 2033	14.32	5.70	2982.99
Feb, 2033	14.29	5.73	2977.27
Mar, 2033	14.27	5.75	2971.51
Apr, 2033	14.24	5.78	2965.73
May, 2033	14.21	5.81	2959.92
Jun, 2033	14.18	5.84	2954.08
Jul, 2033	14.15	5.87	2948.22
Aug, 2033	14.13	5.89	2942.33
Sep, 2033	14.10	5.92	2936.40
Oct, 2033	14.07	5.95	2930.45
Nov, 2033	14.04	5.98	2924.48
Dec, 2033	14.01	6.01	2918.47
Jan, 2034	13.98	6.04	2912.43
Feb, 2034	13.96	6.06	2906.37
Mar, 2034	13.93	6.09	2900.28
Apr, 2034	13.90	6.12	2894.15
May, 2034	13.87	6.15	2888.00
Jun, 2034	13.84	6.18	2881.82
Jul, 2034	13.81	6.21	2875.61
Aug, 2034	13.78	6.24	2869.37
Sep, 2034	13.75	6.27	2863.10
Oct, 2034	13.72	6.30	2856.79
Nov, 2034	13.69	6.33	2850.46
Dec, 2034	13.66	6.36	2844.10
Jan, 2035	13.63	6.39	2837.71
Feb, 2035	13.60	6.42	2831.29
Mar, 2035	13.57	6.45	2824.83
Apr, 2035	13.54	6.48	2818.35
May, 2035	13.50	6.52	2811.83
Jun, 2035	13.47	6.55	2805.29
Jul, 2035	13.44	6.58	2798.71
Aug, 2035	13.41	6.61	2792.10
Sep, 2035	13.38	6.64	2785.46
Oct, 2035	13.35	6.67	2778.79
Nov, 2035	13.32	6.70	2772.08
Dec, 2035	13.28	6.74	2765.34
Jan, 2036	13.25	6.77	2758.57
Feb, 2036	13.22	6.80	2751.77
Mar, 2036	13.19	6.83	2744.94
Apr, 2036	13.15	6.87	2738.07
May, 2036	13.12	6.90	2731.17
Jun, 2036	13.09	6.93	2724.24
Jul, 2036	13.05	6.97	2717.27
Aug, 2036	13.02	7.00	2710.27
Sep, 2036	12.99	7.03	2703.24
Oct, 2036	12.95	7.07	2696.17
Nov, 2036	12.92	7.10	2689.07
Dec, 2036	12.89	7.13	2681.94
Jan, 2037	12.85	7.17	2674.77
Feb, 2037	12.82	7.20	2667.56
Mar, 2037	12.78	7.24	2660.32
Apr, 2037	12.75	7.27	2653.05
May, 2037	12.71	7.31	2645.74
Jun, 2037	12.68	7.34	2638.40
Jul, 2037	12.64	7.38	2631.02
Aug, 2037	12.61	7.41	2623.61
Sep, 2037	12.57	7.45	2616.16
Oct, 2037	12.54	7.48	2608.68
Nov, 2037	12.50	7.52	2601.16
Dec, 2037	12.46	7.56	2593.60
Jan, 2038	12.43	7.59	2586.01
Feb, 2038	12.39	7.63	2578.38
Mar, 2038	12.35	7.67	2570.72
Apr, 2038	12.32	7.70	2563.01
May, 2038	12.28	7.74	2555.28
Jun, 2038	12.24	7.78	2547.50
Jul, 2038	12.21	7.81	2539.69
Aug, 2038	12.17	7.85	2531.84
Sep, 2038	12.13	7.89	2523.95
Oct, 2038	12.09	7.93	2516.02
Nov, 2038	12.06	7.96	2508.06
Dec, 2038	12.02	8.00	2500.05
Jan, 2039	11.98	8.04	2492.01
Feb, 2039	11.94	8.08	2483.94
Mar, 2039	11.90	8.12	2475.82
Apr, 2039	11.86	8.16	2467.66
May, 2039	11.82	8.20	2459.47
Jun, 2039	11.78	8.24	2451.23
Jul, 2039	11.75	8.27	2442.96
Aug, 2039	11.71	8.31	2434.64
Sep, 2039	11.67	8.35	2426.29
Oct, 2039	11.63	8.39	2417.89
Nov, 2039	11.59	8.43	2409.46
Dec, 2039	11.55	8.47	2400.98
Jan, 2040	11.50	8.52	2392.47
Feb, 2040	11.46	8.56	2383.91
Mar, 2040	11.42	8.60	2375.32
Apr, 2040	11.38	8.64	2366.68
May, 2040	11.34	8.68	2358.00
Jun, 2040	11.30	8.72	2349.28
Jul, 2040	11.26	8.76	2340.51
Aug, 2040	11.21	8.81	2331.71
Sep, 2040	11.17	8.85	2322.86
Oct, 2040	11.13	8.89	2313.97
Nov, 2040	11.09	8.93	2305.04
Dec, 2040	11.04	8.98	2296.06
Jan, 2041	11.00	9.02	2287.05
Feb, 2041	10.96	9.06	2277.99
Mar, 2041	10.92	9.10	2268.88
Apr, 2041	10.87	9.15	2259.73
May, 2041	10.83	9.19	2250.54
Jun, 2041	10.78	9.24	2241.30
Jul, 2041	10.74	9.28	2232.02
Aug, 2041	10.70	9.32	2222.70
Sep, 2041	10.65	9.37	2213.33
Oct, 2041	10.61	9.41	2203.91
Nov, 2041	10.56	9.46	2194.46
Dec, 2041	10.52	9.50	2184.95
Jan, 2042	10.47	9.55	2175.40
Feb, 2042	10.42	9.60	2165.80
Mar, 2042	10.38	9.64	2156.16
Apr, 2042	10.33	9.69	2146.47
May, 2042	10.29	9.73	2136.74
Jun, 2042	10.24	9.78	2126.96
Jul, 2042	10.19	9.83	2117.13
Aug, 2042	10.14	9.88	2107.25
Sep, 2042	10.10	9.92	2097.33
Oct, 2042	10.05	9.97	2087.36
Nov, 2042	10.00	10.02	2077.34
Dec, 2042	9.95	10.07	2067.28
Jan, 2043	9.91	10.11	2057.16
Feb, 2043	9.86	10.16	2047.00
Mar, 2043	9.81	10.21	2036.79
Apr, 2043	9.76	10.26	2026.53
May, 2043	9.71	10.31	2016.22
Jun, 2043	9.66	10.36	2005.86
Jul, 2043	9.61	10.41	1995.45
Aug, 2043	9.56	10.46	1984.99
Sep, 2043	9.51	10.51	1974.48
Oct, 2043	9.46	10.56	1963.92
Nov, 2043	9.41	10.61	1953.31
Dec, 2043	9.36	10.66	1942.65
Jan, 2044	9.31	10.71	1931.94
Feb, 2044	9.26	10.76	1921.18
Mar, 2044	9.21	10.81	1910.37
Apr, 2044	9.15	10.87	1899.50
May, 2044	9.10	10.92	1888.58
Jun, 2044	9.05	10.97	1877.61
Jul, 2044	9.00	11.02	1866.59
Aug, 2044	8.94	11.08	1855.51
Sep, 2044	8.89	11.13	1844.38
Oct, 2044	8.84	11.18	1833.20
Nov, 2044	8.78	11.24	1821.96
Dec, 2044	8.73	11.29	1810.67
Jan, 2045	8.68	11.34	1799.33
Feb, 2045	8.62	11.40	1787.93
Mar, 2045	8.57	11.45	1776.48
Apr, 2045	8.51	11.51	1764.97
May, 2045	8.46	11.56	1753.41
Jun, 2045	8.40	11.62	1741.79
Jul, 2045	8.35	11.67	1730.12
Aug, 2045	8.29	11.73	1718.39
Sep, 2045	8.23	11.79	1706.60
Oct, 2045	8.18	11.84	1694.76
Nov, 2045	8.12	11.90	1682.86
Dec, 2045	8.06	11.96	1670.90
Jan, 2046	8.01	12.01	1658.89
Feb, 2046	7.95	12.07	1646.82
Mar, 2046	7.89	12.13	1634.69
Apr, 2046	7.83	12.19	1622.50
May, 2046	7.77	12.25	1610.26
Jun, 2046	7.72	12.30	1597.95
Jul, 2046	7.66	12.36	1585.59
Aug, 2046	7.60	12.42	1573.17
Sep, 2046	7.54	12.48	1560.68
Oct, 2046	7.48	12.54	1548.14
Nov, 2046	7.42	12.60	1535.54
Dec, 2046	7.36	12.66	1522.88
Jan, 2047	7.30	12.72	1510.16
Feb, 2047	7.24	12.78	1497.37
Mar, 2047	7.17	12.85	1484.53
Apr, 2047	7.11	12.91	1471.62
May, 2047	7.05	12.97	1458.65
Jun, 2047	6.99	13.03	1445.62
Jul, 2047	6.93	13.09	1432.53
Aug, 2047	6.86	13.16	1419.37
Sep, 2047	6.80	13.22	1406.15
Oct, 2047	6.74	13.28	1392.87
Nov, 2047	6.67	13.35	1379.53
Dec, 2047	6.61	13.41	1366.12
Jan, 2048	6.55	13.47	1352.64
Feb, 2048	6.48	13.54	1339.10
Mar, 2048	6.42	13.60	1325.50
Apr, 2048	6.35	13.67	1311.83
May, 2048	6.29	13.73	1298.10
Jun, 2048	6.22	13.80	1284.30
Jul, 2048	6.15	13.87	1270.43
Aug, 2048	6.09	13.93	1256.50
Sep, 2048	6.02	14.00	1242.50
Oct, 2048	5.95	14.07	1228.43
Nov, 2048	5.89	14.13	1214.30
Dec, 2048	5.82	14.20	1200.10
Jan, 2049	5.75	14.27	1185.83
Feb, 2049	5.68	14.34	1171.49
Mar, 2049	5.61	14.41	1157.08
Apr, 2049	5.54	14.48	1142.61
May, 2049	5.47	14.55	1128.06
Jun, 2049	5.41	14.61	1113.45
Jul, 2049	5.34	14.68	1098.76
Aug, 2049	5.26	14.76	1084.01
Sep, 2049	5.19	14.83	1069.18
Oct, 2049	5.12	14.90	1054.29
Nov, 2049	5.05	14.97	1039.32
Dec, 2049	4.98	15.04	1024.28
Jan, 2050	4.91	15.11	1009.17
Feb, 2050	4.84	15.18	993.98
Mar, 2050	4.76	15.26	978.72
Apr, 2050	4.69	15.33	963.39
May, 2050	4.62	15.40	947.99
Jun, 2050	4.54	15.48	932.51
Jul, 2050	4.47	15.55	916.96
Aug, 2050	4.39	15.63	901.33
Sep, 2050	4.32	15.70	885.63
Oct, 2050	4.24	15.78	869.86
Nov, 2050	4.17	15.85	854.00
Dec, 2050	4.09	15.93	838.08
Jan, 2051	4.02	16.00	822.07
Feb, 2051	3.94	16.08	805.99
Mar, 2051	3.86	16.16	789.83
Apr, 2051	3.78	16.24	773.60
May, 2051	3.71	16.31	757.29
Jun, 2051	3.63	16.39	740.89
Jul, 2051	3.55	16.47	724.42
Aug, 2051	3.47	16.55	707.88
Sep, 2051	3.39	16.63	691.25
Oct, 2051	3.31	16.71	674.54
Nov, 2051	3.23	16.79	657.75
Dec, 2051	3.15	16.87	640.88
Jan, 2052	3.07	16.95	623.93
Feb, 2052	2.99	17.03	606.90
Mar, 2052	2.91	17.11	589.79
Apr, 2052	2.83	17.19	572.60
May, 2052	2.74	17.28	555.32
Jun, 2052	2.66	17.36	537.96
Jul, 2052	2.58	17.44	520.52
Aug, 2052	2.49	17.53	502.99
Sep, 2052	2.41	17.61	485.38
Oct, 2052	2.33	17.69	467.69
Nov, 2052	2.24	17.78	449.91
Dec, 2052	2.16	17.86	432.05
Jan, 2053	2.07	17.95	414.10
Feb, 2053	1.98	18.04	396.06
Mar, 2053	1.90	18.12	377.94
Apr, 2053	1.81	18.21	359.73
May, 2053	1.72	18.30	341.43
Jun, 2053	1.64	18.38	323.05
Jul, 2053	1.55	18.47	304.58
Aug, 2053	1.46	18.56	286.02
Sep, 2053	1.37	18.65	267.37
Oct, 2053	1.28	18.74	248.63
Nov, 2053	1.19	18.83	229.80
Dec, 2053	1.10	18.92	210.88
Jan, 2054	1.01	19.01	191.87
Feb, 2054	0.92	19.10	172.77
Mar, 2054	0.83	19.19	153.58
Apr, 2054	0.74	19.28	134.30
May, 2054	0.64	19.38	114.92
Jun, 2054	0.55	19.47	95.45
Jul, 2054	0.46	19.56	75.89
Aug, 2054	0.36	19.66	56.23
Sep, 2054	0.27	19.75	36.48
Oct, 2054	0.17	19.85	16.63
Nov, 2054	0.08	19.94	0