Mortgage Parameters

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

Mortgage Summary

Property Total:	$4,000
Down Payment	$1,200
Mortgage Amount:	$2,800
Mortgage Payment:	$16.34 / month
Estimated Tax:	+ $2.22 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $18.56 / month
Total Interest Paid:	$3,081.60 over 30 years
Total Tax Paid:	$800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	13.42	2.92	2797.08
Oct, 2024	13.40	2.94	2794.14
Nov, 2024	13.39	2.95	2791.19
Dec, 2024	13.37	2.97	2788.22
Jan, 2025	13.36	2.98	2785.24
Feb, 2025	13.35	2.99	2782.25
Mar, 2025	13.33	3.01	2779.24
Apr, 2025	13.32	3.02	2776.22
May, 2025	13.30	3.04	2773.18
Jun, 2025	13.29	3.05	2770.13
Jul, 2025	13.27	3.07	2767.06
Aug, 2025	13.26	3.08	2763.98
Sep, 2025	13.24	3.10	2760.88
Oct, 2025	13.23	3.11	2757.77
Nov, 2025	13.21	3.13	2754.65
Dec, 2025	13.20	3.14	2751.51
Jan, 2026	13.18	3.16	2748.35
Feb, 2026	13.17	3.17	2745.18
Mar, 2026	13.15	3.19	2742.00
Apr, 2026	13.14	3.20	2738.79
May, 2026	13.12	3.22	2735.58
Jun, 2026	13.11	3.23	2732.35
Jul, 2026	13.09	3.25	2729.10
Aug, 2026	13.08	3.26	2725.83
Sep, 2026	13.06	3.28	2722.56
Oct, 2026	13.05	3.29	2719.26
Nov, 2026	13.03	3.31	2715.95
Dec, 2026	13.01	3.33	2712.63
Jan, 2027	13.00	3.34	2709.28
Feb, 2027	12.98	3.36	2705.93
Mar, 2027	12.97	3.37	2702.55
Apr, 2027	12.95	3.39	2699.16
May, 2027	12.93	3.41	2695.75
Jun, 2027	12.92	3.42	2692.33
Jul, 2027	12.90	3.44	2688.89
Aug, 2027	12.88	3.46	2685.44
Sep, 2027	12.87	3.47	2681.96
Oct, 2027	12.85	3.49	2678.48
Nov, 2027	12.83	3.51	2674.97
Dec, 2027	12.82	3.52	2671.45
Jan, 2028	12.80	3.54	2667.91
Feb, 2028	12.78	3.56	2664.35
Mar, 2028	12.77	3.57	2660.78
Apr, 2028	12.75	3.59	2657.19
May, 2028	12.73	3.61	2653.58
Jun, 2028	12.72	3.62	2649.96
Jul, 2028	12.70	3.64	2646.31
Aug, 2028	12.68	3.66	2642.65
Sep, 2028	12.66	3.68	2638.98
Oct, 2028	12.65	3.69	2635.28
Nov, 2028	12.63	3.71	2631.57
Dec, 2028	12.61	3.73	2627.84
Jan, 2029	12.59	3.75	2624.09
Feb, 2029	12.57	3.77	2620.32
Mar, 2029	12.56	3.78	2616.54
Apr, 2029	12.54	3.80	2612.74
May, 2029	12.52	3.82	2608.92
Jun, 2029	12.50	3.84	2605.08
Jul, 2029	12.48	3.86	2601.22
Aug, 2029	12.46	3.88	2597.34
Sep, 2029	12.45	3.89	2593.45
Oct, 2029	12.43	3.91	2589.54
Nov, 2029	12.41	3.93	2585.60
Dec, 2029	12.39	3.95	2581.65
Jan, 2030	12.37	3.97	2577.68
Feb, 2030	12.35	3.99	2573.70
Mar, 2030	12.33	4.01	2569.69
Apr, 2030	12.31	4.03	2565.66
May, 2030	12.29	4.05	2561.62
Jun, 2030	12.27	4.07	2557.55
Jul, 2030	12.25	4.09	2553.46
Aug, 2030	12.24	4.10	2549.36
Sep, 2030	12.22	4.12	2545.24
Oct, 2030	12.20	4.14	2541.09
Nov, 2030	12.18	4.16	2536.93
Dec, 2030	12.16	4.18	2532.74
Jan, 2031	12.14	4.20	2528.54
Feb, 2031	12.12	4.22	2524.32
Mar, 2031	12.10	4.24	2520.07
Apr, 2031	12.08	4.26	2515.81
May, 2031	12.05	4.29	2511.52
Jun, 2031	12.03	4.31	2507.22
Jul, 2031	12.01	4.33	2502.89
Aug, 2031	11.99	4.35	2498.54
Sep, 2031	11.97	4.37	2494.17
Oct, 2031	11.95	4.39	2489.79
Nov, 2031	11.93	4.41	2485.38
Dec, 2031	11.91	4.43	2480.95
Jan, 2032	11.89	4.45	2476.49
Feb, 2032	11.87	4.47	2472.02
Mar, 2032	11.85	4.49	2467.52
Apr, 2032	11.82	4.52	2463.01
May, 2032	11.80	4.54	2458.47
Jun, 2032	11.78	4.56	2453.91
Jul, 2032	11.76	4.58	2449.33
Aug, 2032	11.74	4.60	2444.73
Sep, 2032	11.71	4.63	2440.10
Oct, 2032	11.69	4.65	2435.45
Nov, 2032	11.67	4.67	2430.78
Dec, 2032	11.65	4.69	2426.09
Jan, 2033	11.63	4.71	2421.37
Feb, 2033	11.60	4.74	2416.64
Mar, 2033	11.58	4.76	2411.88
Apr, 2033	11.56	4.78	2407.09
May, 2033	11.53	4.81	2402.29
Jun, 2033	11.51	4.83	2397.46
Jul, 2033	11.49	4.85	2392.61
Aug, 2033	11.46	4.88	2387.73
Sep, 2033	11.44	4.90	2382.83
Oct, 2033	11.42	4.92	2377.91
Nov, 2033	11.39	4.95	2372.96
Dec, 2033	11.37	4.97	2367.99
Jan, 2034	11.35	4.99	2363.00
Feb, 2034	11.32	5.02	2357.98
Mar, 2034	11.30	5.04	2352.94
Apr, 2034	11.27	5.07	2347.88
May, 2034	11.25	5.09	2342.79
Jun, 2034	11.23	5.11	2337.67
Jul, 2034	11.20	5.14	2332.53
Aug, 2034	11.18	5.16	2327.37
Sep, 2034	11.15	5.19	2322.18
Oct, 2034	11.13	5.21	2316.97
Nov, 2034	11.10	5.24	2311.73
Dec, 2034	11.08	5.26	2306.47
Jan, 2035	11.05	5.29	2301.18
Feb, 2035	11.03	5.31	2295.87
Mar, 2035	11.00	5.34	2290.53
Apr, 2035	10.98	5.36	2285.16
May, 2035	10.95	5.39	2279.77
Jun, 2035	10.92	5.42	2274.36
Jul, 2035	10.90	5.44	2268.92
Aug, 2035	10.87	5.47	2263.45
Sep, 2035	10.85	5.49	2257.95
Oct, 2035	10.82	5.52	2252.43
Nov, 2035	10.79	5.55	2246.89
Dec, 2035	10.77	5.57	2241.31
Jan, 2036	10.74	5.60	2235.71
Feb, 2036	10.71	5.63	2230.08
Mar, 2036	10.69	5.65	2224.43
Apr, 2036	10.66	5.68	2218.75
May, 2036	10.63	5.71	2213.04
Jun, 2036	10.60	5.74	2207.30
Jul, 2036	10.58	5.76	2201.54
Aug, 2036	10.55	5.79	2195.75
Sep, 2036	10.52	5.82	2189.93
Oct, 2036	10.49	5.85	2184.08
Nov, 2036	10.47	5.87	2178.21
Dec, 2036	10.44	5.90	2172.31
Jan, 2037	10.41	5.93	2166.38
Feb, 2037	10.38	5.96	2160.42
Mar, 2037	10.35	5.99	2154.43
Apr, 2037	10.32	6.02	2148.41
May, 2037	10.29	6.05	2142.37
Jun, 2037	10.27	6.07	2136.29
Jul, 2037	10.24	6.10	2130.19
Aug, 2037	10.21	6.13	2124.06
Sep, 2037	10.18	6.16	2117.89
Oct, 2037	10.15	6.19	2111.70
Nov, 2037	10.12	6.22	2105.48
Dec, 2037	10.09	6.25	2099.23
Jan, 2038	10.06	6.28	2092.95
Feb, 2038	10.03	6.31	2086.64
Mar, 2038	10.00	6.34	2080.29
Apr, 2038	9.97	6.37	2073.92
May, 2038	9.94	6.40	2067.52
Jun, 2038	9.91	6.43	2061.09
Jul, 2038	9.88	6.46	2054.62
Aug, 2038	9.85	6.49	2048.13
Sep, 2038	9.81	6.53	2041.60
Oct, 2038	9.78	6.56	2035.05
Nov, 2038	9.75	6.59	2028.46
Dec, 2038	9.72	6.62	2021.84
Jan, 2039	9.69	6.65	2015.18
Feb, 2039	9.66	6.68	2008.50
Mar, 2039	9.62	6.72	2001.78
Apr, 2039	9.59	6.75	1995.04
May, 2039	9.56	6.78	1988.26
Jun, 2039	9.53	6.81	1981.44
Jul, 2039	9.49	6.85	1974.60
Aug, 2039	9.46	6.88	1967.72
Sep, 2039	9.43	6.91	1960.81
Oct, 2039	9.40	6.94	1953.86
Nov, 2039	9.36	6.98	1946.89
Dec, 2039	9.33	7.01	1939.87
Jan, 2040	9.30	7.04	1932.83
Feb, 2040	9.26	7.08	1925.75
Mar, 2040	9.23	7.11	1918.64
Apr, 2040	9.19	7.15	1911.49
May, 2040	9.16	7.18	1904.31
Jun, 2040	9.12	7.22	1897.10
Jul, 2040	9.09	7.25	1889.85
Aug, 2040	9.06	7.28	1882.56
Sep, 2040	9.02	7.32	1875.24
Oct, 2040	8.99	7.35	1867.89
Nov, 2040	8.95	7.39	1860.50
Dec, 2040	8.91	7.43	1853.07
Jan, 2041	8.88	7.46	1845.61
Feb, 2041	8.84	7.50	1838.12
Mar, 2041	8.81	7.53	1830.58
Apr, 2041	8.77	7.57	1823.01
May, 2041	8.74	7.60	1815.41
Jun, 2041	8.70	7.64	1807.77
Jul, 2041	8.66	7.68	1800.09
Aug, 2041	8.63	7.71	1792.38
Sep, 2041	8.59	7.75	1784.63
Oct, 2041	8.55	7.79	1776.84
Nov, 2041	8.51	7.83	1769.01
Dec, 2041	8.48	7.86	1761.15
Jan, 2042	8.44	7.90	1753.25
Feb, 2042	8.40	7.94	1745.31
Mar, 2042	8.36	7.98	1737.33
Apr, 2042	8.32	8.02	1729.31
May, 2042	8.29	8.05	1721.26
Jun, 2042	8.25	8.09	1713.17
Jul, 2042	8.21	8.13	1705.04
Aug, 2042	8.17	8.17	1696.87
Sep, 2042	8.13	8.21	1688.66
Oct, 2042	8.09	8.25	1680.41
Nov, 2042	8.05	8.29	1672.12
Dec, 2042	8.01	8.33	1663.79
Jan, 2043	7.97	8.37	1655.43
Feb, 2043	7.93	8.41	1647.02
Mar, 2043	7.89	8.45	1638.57
Apr, 2043	7.85	8.49	1630.08
May, 2043	7.81	8.53	1621.55
Jun, 2043	7.77	8.57	1612.98
Jul, 2043	7.73	8.61	1604.37
Aug, 2043	7.69	8.65	1595.72
Sep, 2043	7.65	8.69	1587.03
Oct, 2043	7.60	8.74	1578.29
Nov, 2043	7.56	8.78	1569.51
Dec, 2043	7.52	8.82	1560.69
Jan, 2044	7.48	8.86	1551.83
Feb, 2044	7.44	8.90	1542.93
Mar, 2044	7.39	8.95	1533.98
Apr, 2044	7.35	8.99	1524.99
May, 2044	7.31	9.03	1515.96
Jun, 2044	7.26	9.08	1506.88
Jul, 2044	7.22	9.12	1497.76
Aug, 2044	7.18	9.16	1488.60
Sep, 2044	7.13	9.21	1479.39
Oct, 2044	7.09	9.25	1470.14
Nov, 2044	7.04	9.30	1460.85
Dec, 2044	7.00	9.34	1451.51
Jan, 2045	6.96	9.38	1442.12
Feb, 2045	6.91	9.43	1432.69
Mar, 2045	6.86	9.48	1423.22
Apr, 2045	6.82	9.52	1413.69
May, 2045	6.77	9.57	1404.13
Jun, 2045	6.73	9.61	1394.52
Jul, 2045	6.68	9.66	1384.86
Aug, 2045	6.64	9.70	1375.15
Sep, 2045	6.59	9.75	1365.40
Oct, 2045	6.54	9.80	1355.61
Nov, 2045	6.50	9.84	1345.76
Dec, 2045	6.45	9.89	1335.87
Jan, 2046	6.40	9.94	1325.93
Feb, 2046	6.35	9.99	1315.95
Mar, 2046	6.31	10.03	1305.91
Apr, 2046	6.26	10.08	1295.83
May, 2046	6.21	10.13	1285.70
Jun, 2046	6.16	10.18	1275.52
Jul, 2046	6.11	10.23	1265.29
Aug, 2046	6.06	10.28	1255.01
Sep, 2046	6.01	10.33	1244.69
Oct, 2046	5.96	10.38	1234.31
Nov, 2046	5.91	10.43	1223.88
Dec, 2046	5.86	10.48	1213.41
Jan, 2047	5.81	10.53	1202.88
Feb, 2047	5.76	10.58	1192.31
Mar, 2047	5.71	10.63	1181.68
Apr, 2047	5.66	10.68	1171.00
May, 2047	5.61	10.73	1160.27
Jun, 2047	5.56	10.78	1149.49
Jul, 2047	5.51	10.83	1138.66
Aug, 2047	5.46	10.88	1127.78
Sep, 2047	5.40	10.94	1116.84
Oct, 2047	5.35	10.99	1105.85
Nov, 2047	5.30	11.04	1094.81
Dec, 2047	5.25	11.09	1083.72
Jan, 2048	5.19	11.15	1072.57
Feb, 2048	5.14	11.20	1061.37
Mar, 2048	5.09	11.25	1050.12
Apr, 2048	5.03	11.31	1038.81
May, 2048	4.98	11.36	1027.45
Jun, 2048	4.92	11.42	1016.03
Jul, 2048	4.87	11.47	1004.56
Aug, 2048	4.81	11.53	993.03
Sep, 2048	4.76	11.58	981.45
Oct, 2048	4.70	11.64	969.81
Nov, 2048	4.65	11.69	958.12
Dec, 2048	4.59	11.75	946.37
Jan, 2049	4.53	11.81	934.56
Feb, 2049	4.48	11.86	922.70
Mar, 2049	4.42	11.92	910.78
Apr, 2049	4.36	11.98	898.81
May, 2049	4.31	12.03	886.77
Jun, 2049	4.25	12.09	874.68
Jul, 2049	4.19	12.15	862.53
Aug, 2049	4.13	12.21	850.33
Sep, 2049	4.07	12.27	838.06
Oct, 2049	4.02	12.32	825.74
Nov, 2049	3.96	12.38	813.35
Dec, 2049	3.90	12.44	800.91
Jan, 2050	3.84	12.50	788.41
Feb, 2050	3.78	12.56	775.85
Mar, 2050	3.72	12.62	763.23
Apr, 2050	3.66	12.68	750.54
May, 2050	3.60	12.74	737.80
Jun, 2050	3.54	12.80	724.99
Jul, 2050	3.47	12.87	712.13
Aug, 2050	3.41	12.93	699.20
Sep, 2050	3.35	12.99	686.21
Oct, 2050	3.29	13.05	673.16
Nov, 2050	3.23	13.11	660.04
Dec, 2050	3.16	13.18	646.87
Jan, 2051	3.10	13.24	633.63
Feb, 2051	3.04	13.30	620.32
Mar, 2051	2.97	13.37	606.95
Apr, 2051	2.91	13.43	593.52
May, 2051	2.84	13.50	580.03
Jun, 2051	2.78	13.56	566.47
Jul, 2051	2.71	13.63	552.84
Aug, 2051	2.65	13.69	539.15
Sep, 2051	2.58	13.76	525.39
Oct, 2051	2.52	13.82	511.57
Nov, 2051	2.45	13.89	497.68
Dec, 2051	2.38	13.96	483.73
Jan, 2052	2.32	14.02	469.70
Feb, 2052	2.25	14.09	455.62
Mar, 2052	2.18	14.16	441.46
Apr, 2052	2.12	14.22	427.23
May, 2052	2.05	14.29	412.94
Jun, 2052	1.98	14.36	398.58
Jul, 2052	1.91	14.43	384.15
Aug, 2052	1.84	14.50	369.65
Sep, 2052	1.77	14.57	355.08
Oct, 2052	1.70	14.64	340.44
Nov, 2052	1.63	14.71	325.73
Dec, 2052	1.56	14.78	310.95
Jan, 2053	1.49	14.85	296.10
Feb, 2053	1.42	14.92	281.18
Mar, 2053	1.35	14.99	266.19
Apr, 2053	1.28	15.06	251.13
May, 2053	1.20	15.14	235.99
Jun, 2053	1.13	15.21	220.78
Jul, 2053	1.06	15.28	205.50
Aug, 2053	0.98	15.36	190.14
Sep, 2053	0.91	15.43	174.71
Oct, 2053	0.84	15.50	159.21
Nov, 2053	0.76	15.58	143.63
Dec, 2053	0.69	15.65	127.98
Jan, 2054	0.61	15.73	112.26
Feb, 2054	0.54	15.80	96.45
Mar, 2054	0.46	15.88	80.58
Apr, 2054	0.39	15.95	64.62
May, 2054	0.31	16.03	48.59
Jun, 2054	0.23	16.11	32.48
Jul, 2054	0.16	16.18	16.30
Aug, 2054	0.08	16.26	0.04