Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,675
Down Payment	$503
Mortgage Amount:	$1,173
Mortgage Payment:	$6.84 / month
Estimated Tax:	+ $0.93 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $7.77 / month
Total Interest Paid:	$1,289.70 over 30 years
Total Tax Paid:	$335.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	5.62	1.23	1171.77
Jan, 2025	5.61	1.24	1170.54
Feb, 2025	5.61	1.24	1169.29
Mar, 2025	5.60	1.25	1168.05
Apr, 2025	5.60	1.25	1166.79
May, 2025	5.59	1.26	1165.53
Jun, 2025	5.58	1.27	1164.27
Jul, 2025	5.58	1.27	1163.00
Aug, 2025	5.57	1.28	1161.72
Sep, 2025	5.57	1.28	1160.44
Oct, 2025	5.56	1.29	1159.15
Nov, 2025	5.55	1.30	1157.85
Dec, 2025	5.55	1.30	1156.55
Jan, 2026	5.54	1.31	1155.24
Feb, 2026	5.54	1.31	1153.93
Mar, 2026	5.53	1.32	1152.61
Apr, 2026	5.52	1.33	1151.28
May, 2026	5.52	1.33	1149.95
Jun, 2026	5.51	1.34	1148.61
Jul, 2026	5.50	1.35	1147.26
Aug, 2026	5.50	1.35	1145.91
Sep, 2026	5.49	1.36	1144.55
Oct, 2026	5.48	1.37	1143.18
Nov, 2026	5.48	1.37	1141.81
Dec, 2026	5.47	1.38	1140.43
Jan, 2027	5.46	1.39	1139.05
Feb, 2027	5.46	1.39	1137.65
Mar, 2027	5.45	1.40	1136.26
Apr, 2027	5.44	1.41	1134.85
May, 2027	5.44	1.41	1133.44
Jun, 2027	5.43	1.42	1132.02
Jul, 2027	5.42	1.43	1130.59
Aug, 2027	5.42	1.43	1129.16
Sep, 2027	5.41	1.44	1127.72
Oct, 2027	5.40	1.45	1126.27
Nov, 2027	5.40	1.45	1124.82
Dec, 2027	5.39	1.46	1123.36
Jan, 2028	5.38	1.47	1121.89
Feb, 2028	5.38	1.47	1120.42
Mar, 2028	5.37	1.48	1118.94
Apr, 2028	5.36	1.49	1117.45
May, 2028	5.35	1.50	1115.95
Jun, 2028	5.35	1.50	1114.45
Jul, 2028	5.34	1.51	1112.94
Aug, 2028	5.33	1.52	1111.42
Sep, 2028	5.33	1.52	1109.90
Oct, 2028	5.32	1.53	1108.37
Nov, 2028	5.31	1.54	1106.83
Dec, 2028	5.30	1.55	1105.28
Jan, 2029	5.30	1.55	1103.73
Feb, 2029	5.29	1.56	1102.17
Mar, 2029	5.28	1.57	1100.60
Apr, 2029	5.27	1.58	1099.02
May, 2029	5.27	1.58	1097.44
Jun, 2029	5.26	1.59	1095.85
Jul, 2029	5.25	1.60	1094.25
Aug, 2029	5.24	1.61	1092.64
Sep, 2029	5.24	1.61	1091.03
Oct, 2029	5.23	1.62	1089.41
Nov, 2029	5.22	1.63	1087.78
Dec, 2029	5.21	1.64	1086.14
Jan, 2030	5.20	1.65	1084.49
Feb, 2030	5.20	1.65	1082.84
Mar, 2030	5.19	1.66	1081.18
Apr, 2030	5.18	1.67	1079.51
May, 2030	5.17	1.68	1077.83
Jun, 2030	5.16	1.69	1076.14
Jul, 2030	5.16	1.69	1074.45
Aug, 2030	5.15	1.70	1072.75
Sep, 2030	5.14	1.71	1071.04
Oct, 2030	5.13	1.72	1069.32
Nov, 2030	5.12	1.73	1067.60
Dec, 2030	5.12	1.73	1065.86
Jan, 2031	5.11	1.74	1064.12
Feb, 2031	5.10	1.75	1062.37
Mar, 2031	5.09	1.76	1060.61
Apr, 2031	5.08	1.77	1058.84
May, 2031	5.07	1.78	1057.06
Jun, 2031	5.07	1.78	1055.28
Jul, 2031	5.06	1.79	1053.49
Aug, 2031	5.05	1.80	1051.68
Sep, 2031	5.04	1.81	1049.87
Oct, 2031	5.03	1.82	1048.05
Nov, 2031	5.02	1.83	1046.23
Dec, 2031	5.01	1.84	1044.39
Jan, 2032	5.00	1.85	1042.54
Feb, 2032	5.00	1.85	1040.69
Mar, 2032	4.99	1.86	1038.83
Apr, 2032	4.98	1.87	1036.95
May, 2032	4.97	1.88	1035.07
Jun, 2032	4.96	1.89	1033.18
Jul, 2032	4.95	1.90	1031.28
Aug, 2032	4.94	1.91	1029.37
Sep, 2032	4.93	1.92	1027.46
Oct, 2032	4.92	1.93	1025.53
Nov, 2032	4.91	1.94	1023.59
Dec, 2032	4.90	1.95	1021.65
Jan, 2033	4.90	1.95	1019.69
Feb, 2033	4.89	1.96	1017.73
Mar, 2033	4.88	1.97	1015.76
Apr, 2033	4.87	1.98	1013.77
May, 2033	4.86	1.99	1011.78
Jun, 2033	4.85	2.00	1009.78
Jul, 2033	4.84	2.01	1007.77
Aug, 2033	4.83	2.02	1005.75
Sep, 2033	4.82	2.03	1003.72
Oct, 2033	4.81	2.04	1001.67
Nov, 2033	4.80	2.05	999.62
Dec, 2033	4.79	2.06	997.56
Jan, 2034	4.78	2.07	995.49
Feb, 2034	4.77	2.08	993.41
Mar, 2034	4.76	2.09	991.32
Apr, 2034	4.75	2.10	989.22
May, 2034	4.74	2.11	987.11
Jun, 2034	4.73	2.12	984.99
Jul, 2034	4.72	2.13	982.86
Aug, 2034	4.71	2.14	980.72
Sep, 2034	4.70	2.15	978.57
Oct, 2034	4.69	2.16	976.41
Nov, 2034	4.68	2.17	974.24
Dec, 2034	4.67	2.18	972.06
Jan, 2035	4.66	2.19	969.87
Feb, 2035	4.65	2.20	967.66
Mar, 2035	4.64	2.21	965.45
Apr, 2035	4.63	2.22	963.23
May, 2035	4.62	2.23	960.99
Jun, 2035	4.60	2.25	958.75
Jul, 2035	4.59	2.26	956.49
Aug, 2035	4.58	2.27	954.22
Sep, 2035	4.57	2.28	951.95
Oct, 2035	4.56	2.29	949.66
Nov, 2035	4.55	2.30	947.36
Dec, 2035	4.54	2.31	945.05
Jan, 2036	4.53	2.32	942.73
Feb, 2036	4.52	2.33	940.39
Mar, 2036	4.51	2.34	938.05
Apr, 2036	4.49	2.36	935.69
May, 2036	4.48	2.37	933.33
Jun, 2036	4.47	2.38	930.95
Jul, 2036	4.46	2.39	928.56
Aug, 2036	4.45	2.40	926.16
Sep, 2036	4.44	2.41	923.75
Oct, 2036	4.43	2.42	921.32
Nov, 2036	4.41	2.44	918.89
Dec, 2036	4.40	2.45	916.44
Jan, 2037	4.39	2.46	913.98
Feb, 2037	4.38	2.47	911.51
Mar, 2037	4.37	2.48	909.03
Apr, 2037	4.36	2.49	906.54
May, 2037	4.34	2.51	904.03
Jun, 2037	4.33	2.52	901.51
Jul, 2037	4.32	2.53	898.98
Aug, 2037	4.31	2.54	896.44
Sep, 2037	4.30	2.55	893.89
Oct, 2037	4.28	2.57	891.32
Nov, 2037	4.27	2.58	888.74
Dec, 2037	4.26	2.59	886.15
Jan, 2038	4.25	2.60	883.54
Feb, 2038	4.23	2.62	880.93
Mar, 2038	4.22	2.63	878.30
Apr, 2038	4.21	2.64	875.66
May, 2038	4.20	2.65	873.00
Jun, 2038	4.18	2.67	870.34
Jul, 2038	4.17	2.68	867.66
Aug, 2038	4.16	2.69	864.96
Sep, 2038	4.14	2.71	862.26
Oct, 2038	4.13	2.72	859.54
Nov, 2038	4.12	2.73	856.81
Dec, 2038	4.11	2.74	854.06
Jan, 2039	4.09	2.76	851.31
Feb, 2039	4.08	2.77	848.54
Mar, 2039	4.07	2.78	845.75
Apr, 2039	4.05	2.80	842.95
May, 2039	4.04	2.81	840.14
Jun, 2039	4.03	2.82	837.32
Jul, 2039	4.01	2.84	834.48
Aug, 2039	4.00	2.85	831.63
Sep, 2039	3.98	2.87	828.76
Oct, 2039	3.97	2.88	825.89
Nov, 2039	3.96	2.89	822.99
Dec, 2039	3.94	2.91	820.09
Jan, 2040	3.93	2.92	817.17
Feb, 2040	3.92	2.93	814.23
Mar, 2040	3.90	2.95	811.28
Apr, 2040	3.89	2.96	808.32
May, 2040	3.87	2.98	805.34
Jun, 2040	3.86	2.99	802.35
Jul, 2040	3.84	3.01	799.35
Aug, 2040	3.83	3.02	796.33
Sep, 2040	3.82	3.03	793.29
Oct, 2040	3.80	3.05	790.24
Nov, 2040	3.79	3.06	787.18
Dec, 2040	3.77	3.08	784.10
Jan, 2041	3.76	3.09	781.01
Feb, 2041	3.74	3.11	777.90
Mar, 2041	3.73	3.12	774.78
Apr, 2041	3.71	3.14	771.64
May, 2041	3.70	3.15	768.49
Jun, 2041	3.68	3.17	765.32
Jul, 2041	3.67	3.18	762.14
Aug, 2041	3.65	3.20	758.94
Sep, 2041	3.64	3.21	755.73
Oct, 2041	3.62	3.23	752.50
Nov, 2041	3.61	3.24	749.26
Dec, 2041	3.59	3.26	746.00
Jan, 2042	3.57	3.28	742.72
Feb, 2042	3.56	3.29	739.43
Mar, 2042	3.54	3.31	736.12
Apr, 2042	3.53	3.32	732.80
May, 2042	3.51	3.34	729.46
Jun, 2042	3.50	3.35	726.11
Jul, 2042	3.48	3.37	722.74
Aug, 2042	3.46	3.39	719.35
Sep, 2042	3.45	3.40	715.95
Oct, 2042	3.43	3.42	712.53
Nov, 2042	3.41	3.44	709.09
Dec, 2042	3.40	3.45	705.64
Jan, 2043	3.38	3.47	702.17
Feb, 2043	3.36	3.49	698.68
Mar, 2043	3.35	3.50	695.18
Apr, 2043	3.33	3.52	691.66
May, 2043	3.31	3.54	688.13
Jun, 2043	3.30	3.55	684.57
Jul, 2043	3.28	3.57	681.00
Aug, 2043	3.26	3.59	677.42
Sep, 2043	3.25	3.60	673.81
Oct, 2043	3.23	3.62	670.19
Nov, 2043	3.21	3.64	666.55
Dec, 2043	3.19	3.66	662.90
Jan, 2044	3.18	3.67	659.22
Feb, 2044	3.16	3.69	655.53
Mar, 2044	3.14	3.71	651.82
Apr, 2044	3.12	3.73	648.10
May, 2044	3.11	3.74	644.35
Jun, 2044	3.09	3.76	640.59
Jul, 2044	3.07	3.78	636.81
Aug, 2044	3.05	3.80	633.01
Sep, 2044	3.03	3.82	629.19
Oct, 2044	3.01	3.84	625.36
Nov, 2044	3.00	3.85	621.51
Dec, 2044	2.98	3.87	617.63
Jan, 2045	2.96	3.89	613.74
Feb, 2045	2.94	3.91	609.83
Mar, 2045	2.92	3.93	605.91
Apr, 2045	2.90	3.95	601.96
May, 2045	2.88	3.97	597.99
Jun, 2045	2.87	3.98	594.01
Jul, 2045	2.85	4.00	590.00
Aug, 2045	2.83	4.02	585.98
Sep, 2045	2.81	4.04	581.94
Oct, 2045	2.79	4.06	577.88
Nov, 2045	2.77	4.08	573.80
Dec, 2045	2.75	4.10	569.70
Jan, 2046	2.73	4.12	565.58
Feb, 2046	2.71	4.14	561.44
Mar, 2046	2.69	4.16	557.28
Apr, 2046	2.67	4.18	553.10
May, 2046	2.65	4.20	548.90
Jun, 2046	2.63	4.22	544.68
Jul, 2046	2.61	4.24	540.44
Aug, 2046	2.59	4.26	536.18
Sep, 2046	2.57	4.28	531.90
Oct, 2046	2.55	4.30	527.59
Nov, 2046	2.53	4.32	523.27
Dec, 2046	2.51	4.34	518.93
Jan, 2047	2.49	4.36	514.57
Feb, 2047	2.47	4.38	510.18
Mar, 2047	2.44	4.41	505.78
Apr, 2047	2.42	4.43	501.35
May, 2047	2.40	4.45	496.90
Jun, 2047	2.38	4.47	492.43
Jul, 2047	2.36	4.49	487.94
Aug, 2047	2.34	4.51	483.43
Sep, 2047	2.32	4.53	478.90
Oct, 2047	2.29	4.56	474.34
Nov, 2047	2.27	4.58	469.77
Dec, 2047	2.25	4.60	465.17
Jan, 2048	2.23	4.62	460.55
Feb, 2048	2.21	4.64	455.90
Mar, 2048	2.18	4.67	451.24
Apr, 2048	2.16	4.69	446.55
May, 2048	2.14	4.71	441.84
Jun, 2048	2.12	4.73	437.11
Jul, 2048	2.09	4.76	432.35
Aug, 2048	2.07	4.78	427.57
Sep, 2048	2.05	4.80	422.77
Oct, 2048	2.03	4.82	417.95
Nov, 2048	2.00	4.85	413.10
Dec, 2048	1.98	4.87	408.23
Jan, 2049	1.96	4.89	403.33
Feb, 2049	1.93	4.92	398.42
Mar, 2049	1.91	4.94	393.48
Apr, 2049	1.89	4.96	388.51
May, 2049	1.86	4.99	383.52
Jun, 2049	1.84	5.01	378.51
Jul, 2049	1.81	5.04	373.47
Aug, 2049	1.79	5.06	368.41
Sep, 2049	1.77	5.08	363.33
Oct, 2049	1.74	5.11	358.22
Nov, 2049	1.72	5.13	353.09
Dec, 2049	1.69	5.16	347.93
Jan, 2050	1.67	5.18	342.75
Feb, 2050	1.64	5.21	337.54
Mar, 2050	1.62	5.23	332.31
Apr, 2050	1.59	5.26	327.05
May, 2050	1.57	5.28	321.77
Jun, 2050	1.54	5.31	316.46
Jul, 2050	1.52	5.33	311.12
Aug, 2050	1.49	5.36	305.76
Sep, 2050	1.47	5.38	300.38
Oct, 2050	1.44	5.41	294.97
Nov, 2050	1.41	5.44	289.53
Dec, 2050	1.39	5.46	284.07
Jan, 2051	1.36	5.49	278.58
Feb, 2051	1.33	5.52	273.07
Mar, 2051	1.31	5.54	267.52
Apr, 2051	1.28	5.57	261.96
May, 2051	1.26	5.59	256.36
Jun, 2051	1.23	5.62	250.74
Jul, 2051	1.20	5.65	245.09
Aug, 2051	1.17	5.68	239.42
Sep, 2051	1.15	5.70	233.71
Oct, 2051	1.12	5.73	227.98
Nov, 2051	1.09	5.76	222.22
Dec, 2051	1.06	5.79	216.44
Jan, 2052	1.04	5.81	210.63
Feb, 2052	1.01	5.84	204.79
Mar, 2052	0.98	5.87	198.92
Apr, 2052	0.95	5.90	193.02
May, 2052	0.92	5.93	187.10
Jun, 2052	0.90	5.95	181.14
Jul, 2052	0.87	5.98	175.16
Aug, 2052	0.84	6.01	169.15
Sep, 2052	0.81	6.04	163.11
Oct, 2052	0.78	6.07	157.04
Nov, 2052	0.75	6.10	150.94
Dec, 2052	0.72	6.13	144.82
Jan, 2053	0.69	6.16	138.66
Feb, 2053	0.66	6.19	132.48
Mar, 2053	0.63	6.22	126.26
Apr, 2053	0.60	6.25	120.02
May, 2053	0.58	6.27	113.74
Jun, 2053	0.55	6.30	107.44
Jul, 2053	0.51	6.34	101.10
Aug, 2053	0.48	6.37	94.73
Sep, 2053	0.45	6.40	88.34
Oct, 2053	0.42	6.43	81.91
Nov, 2053	0.39	6.46	75.45
Dec, 2053	0.36	6.49	68.97
Jan, 2054	0.33	6.52	62.45
Feb, 2054	0.30	6.55	55.90
Mar, 2054	0.27	6.58	49.31
Apr, 2054	0.24	6.61	42.70
May, 2054	0.20	6.65	36.05
Jun, 2054	0.17	6.68	29.38
Jul, 2054	0.14	6.71	22.67
Aug, 2054	0.11	6.74	15.93
Sep, 2054	0.08	6.77	9.15
Oct, 2054	0.04	6.81	2.35
Nov, 2054	0.01	6.84	0