Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,528
Down Payment	$458
Mortgage Amount:	$1,070
Mortgage Payment:	$6.24 / month
Estimated Tax:	+ $0.85 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $7.09 / month
Total Interest Paid:	$1,177.20 over 30 years
Total Tax Paid:	$305.60 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	5.13	1.11	1068.89
Jan, 2025	5.12	1.12	1067.77
Feb, 2025	5.12	1.12	1066.65
Mar, 2025	5.11	1.13	1065.52
Apr, 2025	5.11	1.13	1064.38
May, 2025	5.10	1.14	1063.24
Jun, 2025	5.09	1.15	1062.10
Jul, 2025	5.09	1.15	1060.95
Aug, 2025	5.08	1.16	1059.79
Sep, 2025	5.08	1.16	1058.63
Oct, 2025	5.07	1.17	1057.46
Nov, 2025	5.07	1.17	1056.29
Dec, 2025	5.06	1.18	1055.11
Jan, 2026	5.06	1.18	1053.92
Feb, 2026	5.05	1.19	1052.73
Mar, 2026	5.04	1.20	1051.54
Apr, 2026	5.04	1.20	1050.34
May, 2026	5.03	1.21	1049.13
Jun, 2026	5.03	1.21	1047.92
Jul, 2026	5.02	1.22	1046.70
Aug, 2026	5.02	1.22	1045.47
Sep, 2026	5.01	1.23	1044.24
Oct, 2026	5.00	1.24	1043.01
Nov, 2026	5.00	1.24	1041.77
Dec, 2026	4.99	1.25	1040.52
Jan, 2027	4.99	1.25	1039.26
Feb, 2027	4.98	1.26	1038.00
Mar, 2027	4.97	1.27	1036.74
Apr, 2027	4.97	1.27	1035.46
May, 2027	4.96	1.28	1034.19
Jun, 2027	4.96	1.28	1032.90
Jul, 2027	4.95	1.29	1031.61
Aug, 2027	4.94	1.30	1030.31
Sep, 2027	4.94	1.30	1029.01
Oct, 2027	4.93	1.31	1027.70
Nov, 2027	4.92	1.32	1026.39
Dec, 2027	4.92	1.32	1025.06
Jan, 2028	4.91	1.33	1023.74
Feb, 2028	4.91	1.33	1022.40
Mar, 2028	4.90	1.34	1021.06
Apr, 2028	4.89	1.35	1019.71
May, 2028	4.89	1.35	1018.36
Jun, 2028	4.88	1.36	1017.00
Jul, 2028	4.87	1.37	1015.63
Aug, 2028	4.87	1.37	1014.26
Sep, 2028	4.86	1.38	1012.88
Oct, 2028	4.85	1.39	1011.49
Nov, 2028	4.85	1.39	1010.10
Dec, 2028	4.84	1.40	1008.70
Jan, 2029	4.83	1.41	1007.29
Feb, 2029	4.83	1.41	1005.88
Mar, 2029	4.82	1.42	1004.46
Apr, 2029	4.81	1.43	1003.03
May, 2029	4.81	1.43	1001.60
Jun, 2029	4.80	1.44	1000.16
Jul, 2029	4.79	1.45	998.71
Aug, 2029	4.79	1.45	997.25
Sep, 2029	4.78	1.46	995.79
Oct, 2029	4.77	1.47	994.32
Nov, 2029	4.76	1.48	992.85
Dec, 2029	4.76	1.48	991.37
Jan, 2030	4.75	1.49	989.88
Feb, 2030	4.74	1.50	988.38
Mar, 2030	4.74	1.50	986.88
Apr, 2030	4.73	1.51	985.36
May, 2030	4.72	1.52	983.85
Jun, 2030	4.71	1.53	982.32
Jul, 2030	4.71	1.53	980.79
Aug, 2030	4.70	1.54	979.25
Sep, 2030	4.69	1.55	977.70
Oct, 2030	4.68	1.56	976.14
Nov, 2030	4.68	1.56	974.58
Dec, 2030	4.67	1.57	973.01
Jan, 2031	4.66	1.58	971.43
Feb, 2031	4.65	1.59	969.85
Mar, 2031	4.65	1.59	968.26
Apr, 2031	4.64	1.60	966.65
May, 2031	4.63	1.61	965.05
Jun, 2031	4.62	1.62	963.43
Jul, 2031	4.62	1.62	961.81
Aug, 2031	4.61	1.63	960.18
Sep, 2031	4.60	1.64	958.54
Oct, 2031	4.59	1.65	956.89
Nov, 2031	4.59	1.65	955.23
Dec, 2031	4.58	1.66	953.57
Jan, 2032	4.57	1.67	951.90
Feb, 2032	4.56	1.68	950.22
Mar, 2032	4.55	1.69	948.54
Apr, 2032	4.55	1.69	946.84
May, 2032	4.54	1.70	945.14
Jun, 2032	4.53	1.71	943.43
Jul, 2032	4.52	1.72	941.71
Aug, 2032	4.51	1.73	939.98
Sep, 2032	4.50	1.74	938.24
Oct, 2032	4.50	1.74	936.50
Nov, 2032	4.49	1.75	934.75
Dec, 2032	4.48	1.76	932.99
Jan, 2033	4.47	1.77	931.22
Feb, 2033	4.46	1.78	929.44
Mar, 2033	4.45	1.79	927.65
Apr, 2033	4.44	1.80	925.86
May, 2033	4.44	1.80	924.05
Jun, 2033	4.43	1.81	922.24
Jul, 2033	4.42	1.82	920.42
Aug, 2033	4.41	1.83	918.59
Sep, 2033	4.40	1.84	916.75
Oct, 2033	4.39	1.85	914.90
Nov, 2033	4.38	1.86	913.05
Dec, 2033	4.38	1.86	911.18
Jan, 2034	4.37	1.87	909.31
Feb, 2034	4.36	1.88	907.43
Mar, 2034	4.35	1.89	905.53
Apr, 2034	4.34	1.90	903.63
May, 2034	4.33	1.91	901.72
Jun, 2034	4.32	1.92	899.80
Jul, 2034	4.31	1.93	897.88
Aug, 2034	4.30	1.94	895.94
Sep, 2034	4.29	1.95	893.99
Oct, 2034	4.28	1.96	892.04
Nov, 2034	4.27	1.97	890.07
Dec, 2034	4.26	1.98	888.09
Jan, 2035	4.26	1.98	886.11
Feb, 2035	4.25	1.99	884.12
Mar, 2035	4.24	2.00	882.11
Apr, 2035	4.23	2.01	880.10
May, 2035	4.22	2.02	878.08
Jun, 2035	4.21	2.03	876.04
Jul, 2035	4.20	2.04	874.00
Aug, 2035	4.19	2.05	871.95
Sep, 2035	4.18	2.06	869.89
Oct, 2035	4.17	2.07	867.82
Nov, 2035	4.16	2.08	865.73
Dec, 2035	4.15	2.09	863.64
Jan, 2036	4.14	2.10	861.54
Feb, 2036	4.13	2.11	859.43
Mar, 2036	4.12	2.12	857.31
Apr, 2036	4.11	2.13	855.17
May, 2036	4.10	2.14	853.03
Jun, 2036	4.09	2.15	850.88
Jul, 2036	4.08	2.16	848.72
Aug, 2036	4.07	2.17	846.54
Sep, 2036	4.06	2.18	844.36
Oct, 2036	4.05	2.19	842.17
Nov, 2036	4.04	2.20	839.96
Dec, 2036	4.02	2.22	837.75
Jan, 2037	4.01	2.23	835.52
Feb, 2037	4.00	2.24	833.28
Mar, 2037	3.99	2.25	831.04
Apr, 2037	3.98	2.26	828.78
May, 2037	3.97	2.27	826.51
Jun, 2037	3.96	2.28	824.23
Jul, 2037	3.95	2.29	821.94
Aug, 2037	3.94	2.30	819.64
Sep, 2037	3.93	2.31	817.33
Oct, 2037	3.92	2.32	815.00
Nov, 2037	3.91	2.33	812.67
Dec, 2037	3.89	2.35	810.32
Jan, 2038	3.88	2.36	807.96
Feb, 2038	3.87	2.37	805.60
Mar, 2038	3.86	2.38	803.22
Apr, 2038	3.85	2.39	800.82
May, 2038	3.84	2.40	798.42
Jun, 2038	3.83	2.41	796.01
Jul, 2038	3.81	2.43	793.58
Aug, 2038	3.80	2.44	791.14
Sep, 2038	3.79	2.45	788.70
Oct, 2038	3.78	2.46	786.23
Nov, 2038	3.77	2.47	783.76
Dec, 2038	3.76	2.48	781.28
Jan, 2039	3.74	2.50	778.78
Feb, 2039	3.73	2.51	776.27
Mar, 2039	3.72	2.52	773.75
Apr, 2039	3.71	2.53	771.22
May, 2039	3.70	2.54	768.68
Jun, 2039	3.68	2.56	766.12
Jul, 2039	3.67	2.57	763.55
Aug, 2039	3.66	2.58	760.97
Sep, 2039	3.65	2.59	758.37
Oct, 2039	3.63	2.61	755.77
Nov, 2039	3.62	2.62	753.15
Dec, 2039	3.61	2.63	750.52
Jan, 2040	3.60	2.64	747.87
Feb, 2040	3.58	2.66	745.22
Mar, 2040	3.57	2.67	742.55
Apr, 2040	3.56	2.68	739.87
May, 2040	3.55	2.69	737.17
Jun, 2040	3.53	2.71	734.46
Jul, 2040	3.52	2.72	731.74
Aug, 2040	3.51	2.73	729.01
Sep, 2040	3.49	2.75	726.26
Oct, 2040	3.48	2.76	723.50
Nov, 2040	3.47	2.77	720.73
Dec, 2040	3.45	2.79	717.94
Jan, 2041	3.44	2.80	715.14
Feb, 2041	3.43	2.81	712.33
Mar, 2041	3.41	2.83	709.50
Apr, 2041	3.40	2.84	706.66
May, 2041	3.39	2.85	703.81
Jun, 2041	3.37	2.87	700.94
Jul, 2041	3.36	2.88	698.06
Aug, 2041	3.34	2.90	695.17
Sep, 2041	3.33	2.91	692.26
Oct, 2041	3.32	2.92	689.33
Nov, 2041	3.30	2.94	686.40
Dec, 2041	3.29	2.95	683.45
Jan, 2042	3.27	2.97	680.48
Feb, 2042	3.26	2.98	677.50
Mar, 2042	3.25	2.99	674.51
Apr, 2042	3.23	3.01	671.50
May, 2042	3.22	3.02	668.48
Jun, 2042	3.20	3.04	665.44
Jul, 2042	3.19	3.05	662.39
Aug, 2042	3.17	3.07	659.32
Sep, 2042	3.16	3.08	656.24
Oct, 2042	3.14	3.10	653.15
Nov, 2042	3.13	3.11	650.04
Dec, 2042	3.11	3.13	646.91
Jan, 2043	3.10	3.14	643.77
Feb, 2043	3.08	3.16	640.62
Mar, 2043	3.07	3.17	637.44
Apr, 2043	3.05	3.19	634.26
May, 2043	3.04	3.20	631.06
Jun, 2043	3.02	3.22	627.84
Jul, 2043	3.01	3.23	624.61
Aug, 2043	2.99	3.25	621.36
Sep, 2043	2.98	3.26	618.10
Oct, 2043	2.96	3.28	614.82
Nov, 2043	2.95	3.29	611.53
Dec, 2043	2.93	3.31	608.22
Jan, 2044	2.91	3.33	604.89
Feb, 2044	2.90	3.34	601.55
Mar, 2044	2.88	3.36	598.19
Apr, 2044	2.87	3.37	594.82
May, 2044	2.85	3.39	591.43
Jun, 2044	2.83	3.41	588.02
Jul, 2044	2.82	3.42	584.60
Aug, 2044	2.80	3.44	581.16
Sep, 2044	2.78	3.46	577.71
Oct, 2044	2.77	3.47	574.24
Nov, 2044	2.75	3.49	570.75
Dec, 2044	2.73	3.51	567.24
Jan, 2045	2.72	3.52	563.72
Feb, 2045	2.70	3.54	560.18
Mar, 2045	2.68	3.56	556.63
Apr, 2045	2.67	3.57	553.05
May, 2045	2.65	3.59	549.46
Jun, 2045	2.63	3.61	545.86
Jul, 2045	2.62	3.62	542.23
Aug, 2045	2.60	3.64	538.59
Sep, 2045	2.58	3.66	534.93
Oct, 2045	2.56	3.68	531.25
Nov, 2045	2.55	3.69	527.56
Dec, 2045	2.53	3.71	523.85
Jan, 2046	2.51	3.73	520.12
Feb, 2046	2.49	3.75	516.37
Mar, 2046	2.47	3.77	512.60
Apr, 2046	2.46	3.78	508.82
May, 2046	2.44	3.80	505.02
Jun, 2046	2.42	3.82	501.20
Jul, 2046	2.40	3.84	497.36
Aug, 2046	2.38	3.86	493.50
Sep, 2046	2.36	3.88	489.63
Oct, 2046	2.35	3.89	485.73
Nov, 2046	2.33	3.91	481.82
Dec, 2046	2.31	3.93	477.89
Jan, 2047	2.29	3.95	473.94
Feb, 2047	2.27	3.97	469.97
Mar, 2047	2.25	3.99	465.98
Apr, 2047	2.23	4.01	461.98
May, 2047	2.21	4.03	457.95
Jun, 2047	2.19	4.05	453.90
Jul, 2047	2.17	4.07	449.84
Aug, 2047	2.16	4.08	445.75
Sep, 2047	2.14	4.10	441.65
Oct, 2047	2.12	4.12	437.53
Nov, 2047	2.10	4.14	433.38
Dec, 2047	2.08	4.16	429.22
Jan, 2048	2.06	4.18	425.04
Feb, 2048	2.04	4.20	420.83
Mar, 2048	2.02	4.22	416.61
Apr, 2048	2.00	4.24	412.37
May, 2048	1.98	4.26	408.10
Jun, 2048	1.96	4.28	403.82
Jul, 2048	1.93	4.31	399.51
Aug, 2048	1.91	4.33	395.19
Sep, 2048	1.89	4.35	390.84
Oct, 2048	1.87	4.37	386.47
Nov, 2048	1.85	4.39	382.08
Dec, 2048	1.83	4.41	377.68
Jan, 2049	1.81	4.43	373.24
Feb, 2049	1.79	4.45	368.79
Mar, 2049	1.77	4.47	364.32
Apr, 2049	1.75	4.49	359.83
May, 2049	1.72	4.52	355.31
Jun, 2049	1.70	4.54	350.77
Jul, 2049	1.68	4.56	346.21
Aug, 2049	1.66	4.58	341.63
Sep, 2049	1.64	4.60	337.03
Oct, 2049	1.61	4.63	332.40
Nov, 2049	1.59	4.65	327.76
Dec, 2049	1.57	4.67	323.09
Jan, 2050	1.55	4.69	318.40
Feb, 2050	1.53	4.71	313.68
Mar, 2050	1.50	4.74	308.94
Apr, 2050	1.48	4.76	304.19
May, 2050	1.46	4.78	299.40
Jun, 2050	1.43	4.81	294.60
Jul, 2050	1.41	4.83	289.77
Aug, 2050	1.39	4.85	284.92
Sep, 2050	1.37	4.87	280.04
Oct, 2050	1.34	4.90	275.14
Nov, 2050	1.32	4.92	270.22
Dec, 2050	1.29	4.95	265.28
Jan, 2051	1.27	4.97	260.31
Feb, 2051	1.25	4.99	255.32
Mar, 2051	1.22	5.02	250.30
Apr, 2051	1.20	5.04	245.26
May, 2051	1.18	5.06	240.19
Jun, 2051	1.15	5.09	235.10
Jul, 2051	1.13	5.11	229.99
Aug, 2051	1.10	5.14	224.85
Sep, 2051	1.08	5.16	219.69
Oct, 2051	1.05	5.19	214.50
Nov, 2051	1.03	5.21	209.29
Dec, 2051	1.00	5.24	204.05
Jan, 2052	0.98	5.26	198.79
Feb, 2052	0.95	5.29	193.50
Mar, 2052	0.93	5.31	188.19
Apr, 2052	0.90	5.34	182.85
May, 2052	0.88	5.36	177.49
Jun, 2052	0.85	5.39	172.10
Jul, 2052	0.82	5.42	166.68
Aug, 2052	0.80	5.44	161.24
Sep, 2052	0.77	5.47	155.78
Oct, 2052	0.75	5.49	150.28
Nov, 2052	0.72	5.52	144.76
Dec, 2052	0.69	5.55	139.22
Jan, 2053	0.67	5.57	133.64
Feb, 2053	0.64	5.60	128.04
Mar, 2053	0.61	5.63	122.42
Apr, 2053	0.59	5.65	116.76
May, 2053	0.56	5.68	111.08
Jun, 2053	0.53	5.71	105.38
Jul, 2053	0.50	5.74	99.64
Aug, 2053	0.48	5.76	93.88
Sep, 2053	0.45	5.79	88.09
Oct, 2053	0.42	5.82	82.27
Nov, 2053	0.39	5.85	76.42
Dec, 2053	0.37	5.87	70.55
Jan, 2054	0.34	5.90	64.65
Feb, 2054	0.31	5.93	58.72
Mar, 2054	0.28	5.96	52.76
Apr, 2054	0.25	5.99	46.77
May, 2054	0.22	6.02	40.76
Jun, 2054	0.20	6.04	34.71
Jul, 2054	0.17	6.07	28.64
Aug, 2054	0.14	6.10	22.54
Sep, 2054	0.11	6.13	16.40
Oct, 2054	0.08	6.16	10.24
Nov, 2054	0.05	6.19	4.05