Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,640
Down Payment	$492
Mortgage Amount:	$1,148
Mortgage Payment:	$6.70 / month
Estimated Tax:	+ $0.91 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $7.61 / month
Total Interest Paid:	$1,263.60 over 30 years
Total Tax Paid:	$328.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	5.50	1.20	1146.80
Jan, 2025	5.50	1.20	1145.60
Feb, 2025	5.49	1.21	1144.39
Mar, 2025	5.48	1.22	1143.17
Apr, 2025	5.48	1.22	1141.95
May, 2025	5.47	1.23	1140.72
Jun, 2025	5.47	1.23	1139.48
Jul, 2025	5.46	1.24	1138.24
Aug, 2025	5.45	1.25	1137.00
Sep, 2025	5.45	1.25	1135.75
Oct, 2025	5.44	1.26	1134.49
Nov, 2025	5.44	1.26	1133.22
Dec, 2025	5.43	1.27	1131.95
Jan, 2026	5.42	1.28	1130.68
Feb, 2026	5.42	1.28	1129.40
Mar, 2026	5.41	1.29	1128.11
Apr, 2026	5.41	1.29	1126.81
May, 2026	5.40	1.30	1125.51
Jun, 2026	5.39	1.31	1124.21
Jul, 2026	5.39	1.31	1122.89
Aug, 2026	5.38	1.32	1121.57
Sep, 2026	5.37	1.33	1120.25
Oct, 2026	5.37	1.33	1118.92
Nov, 2026	5.36	1.34	1117.58
Dec, 2026	5.36	1.34	1116.23
Jan, 2027	5.35	1.35	1114.88
Feb, 2027	5.34	1.36	1113.52
Mar, 2027	5.34	1.36	1112.16
Apr, 2027	5.33	1.37	1110.79
May, 2027	5.32	1.38	1109.41
Jun, 2027	5.32	1.38	1108.03
Jul, 2027	5.31	1.39	1106.64
Aug, 2027	5.30	1.40	1105.24
Sep, 2027	5.30	1.40	1103.83
Oct, 2027	5.29	1.41	1102.42
Nov, 2027	5.28	1.42	1101.01
Dec, 2027	5.28	1.42	1099.58
Jan, 2028	5.27	1.43	1098.15
Feb, 2028	5.26	1.44	1096.71
Mar, 2028	5.26	1.44	1095.27
Apr, 2028	5.25	1.45	1093.82
May, 2028	5.24	1.46	1092.36
Jun, 2028	5.23	1.47	1090.89
Jul, 2028	5.23	1.47	1089.42
Aug, 2028	5.22	1.48	1087.94
Sep, 2028	5.21	1.49	1086.45
Oct, 2028	5.21	1.49	1084.96
Nov, 2028	5.20	1.50	1083.46
Dec, 2028	5.19	1.51	1081.95
Jan, 2029	5.18	1.52	1080.43
Feb, 2029	5.18	1.52	1078.91
Mar, 2029	5.17	1.53	1077.38
Apr, 2029	5.16	1.54	1075.84
May, 2029	5.16	1.54	1074.30
Jun, 2029	5.15	1.55	1072.74
Jul, 2029	5.14	1.56	1071.18
Aug, 2029	5.13	1.57	1069.62
Sep, 2029	5.13	1.57	1068.04
Oct, 2029	5.12	1.58	1066.46
Nov, 2029	5.11	1.59	1064.87
Dec, 2029	5.10	1.60	1063.27
Jan, 2030	5.09	1.61	1061.67
Feb, 2030	5.09	1.61	1060.05
Mar, 2030	5.08	1.62	1058.43
Apr, 2030	5.07	1.63	1056.81
May, 2030	5.06	1.64	1055.17
Jun, 2030	5.06	1.64	1053.52
Jul, 2030	5.05	1.65	1051.87
Aug, 2030	5.04	1.66	1050.21
Sep, 2030	5.03	1.67	1048.55
Oct, 2030	5.02	1.68	1046.87
Nov, 2030	5.02	1.68	1045.19
Dec, 2030	5.01	1.69	1043.49
Jan, 2031	5.00	1.70	1041.79
Feb, 2031	4.99	1.71	1040.09
Mar, 2031	4.98	1.72	1038.37
Apr, 2031	4.98	1.72	1036.65
May, 2031	4.97	1.73	1034.91
Jun, 2031	4.96	1.74	1033.17
Jul, 2031	4.95	1.75	1031.42
Aug, 2031	4.94	1.76	1029.66
Sep, 2031	4.93	1.77	1027.90
Oct, 2031	4.93	1.77	1026.12
Nov, 2031	4.92	1.78	1024.34
Dec, 2031	4.91	1.79	1022.55
Jan, 2032	4.90	1.80	1020.75
Feb, 2032	4.89	1.81	1018.94
Mar, 2032	4.88	1.82	1017.12
Apr, 2032	4.87	1.83	1015.30
May, 2032	4.86	1.84	1013.46
Jun, 2032	4.86	1.84	1011.62
Jul, 2032	4.85	1.85	1009.76
Aug, 2032	4.84	1.86	1007.90
Sep, 2032	4.83	1.87	1006.03
Oct, 2032	4.82	1.88	1004.15
Nov, 2032	4.81	1.89	1002.26
Dec, 2032	4.80	1.90	1000.37
Jan, 2033	4.79	1.91	998.46
Feb, 2033	4.78	1.92	996.54
Mar, 2033	4.78	1.92	994.62
Apr, 2033	4.77	1.93	992.69
May, 2033	4.76	1.94	990.74
Jun, 2033	4.75	1.95	988.79
Jul, 2033	4.74	1.96	986.83
Aug, 2033	4.73	1.97	984.86
Sep, 2033	4.72	1.98	982.88
Oct, 2033	4.71	1.99	980.88
Nov, 2033	4.70	2.00	978.88
Dec, 2033	4.69	2.01	976.88
Jan, 2034	4.68	2.02	974.86
Feb, 2034	4.67	2.03	972.83
Mar, 2034	4.66	2.04	970.79
Apr, 2034	4.65	2.05	968.74
May, 2034	4.64	2.06	966.68
Jun, 2034	4.63	2.07	964.61
Jul, 2034	4.62	2.08	962.54
Aug, 2034	4.61	2.09	960.45
Sep, 2034	4.60	2.10	958.35
Oct, 2034	4.59	2.11	956.24
Nov, 2034	4.58	2.12	954.12
Dec, 2034	4.57	2.13	952.00
Jan, 2035	4.56	2.14	949.86
Feb, 2035	4.55	2.15	947.71
Mar, 2035	4.54	2.16	945.55
Apr, 2035	4.53	2.17	943.38
May, 2035	4.52	2.18	941.20
Jun, 2035	4.51	2.19	939.01
Jul, 2035	4.50	2.20	936.81
Aug, 2035	4.49	2.21	934.60
Sep, 2035	4.48	2.22	932.38
Oct, 2035	4.47	2.23	930.15
Nov, 2035	4.46	2.24	927.90
Dec, 2035	4.45	2.25	925.65
Jan, 2036	4.44	2.26	923.38
Feb, 2036	4.42	2.28	921.11
Mar, 2036	4.41	2.29	918.82
Apr, 2036	4.40	2.30	916.53
May, 2036	4.39	2.31	914.22
Jun, 2036	4.38	2.32	911.90
Jul, 2036	4.37	2.33	909.57
Aug, 2036	4.36	2.34	907.23
Sep, 2036	4.35	2.35	904.87
Oct, 2036	4.34	2.36	902.51
Nov, 2036	4.32	2.38	900.13
Dec, 2036	4.31	2.39	897.75
Jan, 2037	4.30	2.40	895.35
Feb, 2037	4.29	2.41	892.94
Mar, 2037	4.28	2.42	890.52
Apr, 2037	4.27	2.43	888.08
May, 2037	4.26	2.44	885.64
Jun, 2037	4.24	2.46	883.18
Jul, 2037	4.23	2.47	880.72
Aug, 2037	4.22	2.48	878.24
Sep, 2037	4.21	2.49	875.74
Oct, 2037	4.20	2.50	873.24
Nov, 2037	4.18	2.52	870.72
Dec, 2037	4.17	2.53	868.20
Jan, 2038	4.16	2.54	865.66
Feb, 2038	4.15	2.55	863.10
Mar, 2038	4.14	2.56	860.54
Apr, 2038	4.12	2.58	857.96
May, 2038	4.11	2.59	855.37
Jun, 2038	4.10	2.60	852.77
Jul, 2038	4.09	2.61	850.16
Aug, 2038	4.07	2.63	847.53
Sep, 2038	4.06	2.64	844.89
Oct, 2038	4.05	2.65	842.24
Nov, 2038	4.04	2.66	839.58
Dec, 2038	4.02	2.68	836.90
Jan, 2039	4.01	2.69	834.21
Feb, 2039	4.00	2.70	831.51
Mar, 2039	3.98	2.72	828.79
Apr, 2039	3.97	2.73	826.06
May, 2039	3.96	2.74	823.32
Jun, 2039	3.95	2.75	820.57
Jul, 2039	3.93	2.77	817.80
Aug, 2039	3.92	2.78	815.02
Sep, 2039	3.91	2.79	812.22
Oct, 2039	3.89	2.81	809.42
Nov, 2039	3.88	2.82	806.59
Dec, 2039	3.86	2.84	803.76
Jan, 2040	3.85	2.85	800.91
Feb, 2040	3.84	2.86	798.05
Mar, 2040	3.82	2.88	795.17
Apr, 2040	3.81	2.89	792.28
May, 2040	3.80	2.90	789.38
Jun, 2040	3.78	2.92	786.46
Jul, 2040	3.77	2.93	783.53
Aug, 2040	3.75	2.95	780.58
Sep, 2040	3.74	2.96	777.62
Oct, 2040	3.73	2.97	774.65
Nov, 2040	3.71	2.99	771.66
Dec, 2040	3.70	3.00	768.66
Jan, 2041	3.68	3.02	765.64
Feb, 2041	3.67	3.03	762.61
Mar, 2041	3.65	3.05	759.57
Apr, 2041	3.64	3.06	756.51
May, 2041	3.62	3.08	753.43
Jun, 2041	3.61	3.09	750.34
Jul, 2041	3.60	3.10	747.24
Aug, 2041	3.58	3.12	744.12
Sep, 2041	3.57	3.13	740.98
Oct, 2041	3.55	3.15	737.83
Nov, 2041	3.54	3.16	734.67
Dec, 2041	3.52	3.18	731.49
Jan, 2042	3.51	3.19	728.29
Feb, 2042	3.49	3.21	725.08
Mar, 2042	3.47	3.23	721.86
Apr, 2042	3.46	3.24	718.62
May, 2042	3.44	3.26	715.36
Jun, 2042	3.43	3.27	712.09
Jul, 2042	3.41	3.29	708.80
Aug, 2042	3.40	3.30	705.50
Sep, 2042	3.38	3.32	702.18
Oct, 2042	3.36	3.34	698.84
Nov, 2042	3.35	3.35	695.49
Dec, 2042	3.33	3.37	692.12
Jan, 2043	3.32	3.38	688.74
Feb, 2043	3.30	3.40	685.34
Mar, 2043	3.28	3.42	681.92
Apr, 2043	3.27	3.43	678.49
May, 2043	3.25	3.45	675.04
Jun, 2043	3.23	3.47	671.58
Jul, 2043	3.22	3.48	668.09
Aug, 2043	3.20	3.50	664.59
Sep, 2043	3.18	3.52	661.08
Oct, 2043	3.17	3.53	657.55
Nov, 2043	3.15	3.55	654.00
Dec, 2043	3.13	3.57	650.43
Jan, 2044	3.12	3.58	646.85
Feb, 2044	3.10	3.60	643.25
Mar, 2044	3.08	3.62	639.63
Apr, 2044	3.06	3.64	635.99
May, 2044	3.05	3.65	632.34
Jun, 2044	3.03	3.67	628.67
Jul, 2044	3.01	3.69	624.98
Aug, 2044	2.99	3.71	621.28
Sep, 2044	2.98	3.72	617.56
Oct, 2044	2.96	3.74	613.82
Nov, 2044	2.94	3.76	610.06
Dec, 2044	2.92	3.78	606.28
Jan, 2045	2.91	3.79	602.48
Feb, 2045	2.89	3.81	598.67
Mar, 2045	2.87	3.83	594.84
Apr, 2045	2.85	3.85	590.99
May, 2045	2.83	3.87	587.12
Jun, 2045	2.81	3.89	583.24
Jul, 2045	2.79	3.91	579.33
Aug, 2045	2.78	3.92	575.41
Sep, 2045	2.76	3.94	571.46
Oct, 2045	2.74	3.96	567.50
Nov, 2045	2.72	3.98	563.52
Dec, 2045	2.70	4.00	559.52
Jan, 2046	2.68	4.02	555.50
Feb, 2046	2.66	4.04	551.46
Mar, 2046	2.64	4.06	547.41
Apr, 2046	2.62	4.08	543.33
May, 2046	2.60	4.10	539.23
Jun, 2046	2.58	4.12	535.12
Jul, 2046	2.56	4.14	530.98
Aug, 2046	2.54	4.16	526.83
Sep, 2046	2.52	4.18	522.65
Oct, 2046	2.50	4.20	518.45
Nov, 2046	2.48	4.22	514.24
Dec, 2046	2.46	4.24	510.00
Jan, 2047	2.44	4.26	505.75
Feb, 2047	2.42	4.28	501.47
Mar, 2047	2.40	4.30	497.17
Apr, 2047	2.38	4.32	492.85
May, 2047	2.36	4.34	488.52
Jun, 2047	2.34	4.36	484.16
Jul, 2047	2.32	4.38	479.78
Aug, 2047	2.30	4.40	475.38
Sep, 2047	2.28	4.42	470.95
Oct, 2047	2.26	4.44	466.51
Nov, 2047	2.24	4.46	462.05
Dec, 2047	2.21	4.49	457.56
Jan, 2048	2.19	4.51	453.05
Feb, 2048	2.17	4.53	448.52
Mar, 2048	2.15	4.55	443.97
Apr, 2048	2.13	4.57	439.40
May, 2048	2.11	4.59	434.80
Jun, 2048	2.08	4.62	430.19
Jul, 2048	2.06	4.64	425.55
Aug, 2048	2.04	4.66	420.89
Sep, 2048	2.02	4.68	416.21
Oct, 2048	1.99	4.71	411.50
Nov, 2048	1.97	4.73	406.77
Dec, 2048	1.95	4.75	402.02
Jan, 2049	1.93	4.77	397.25
Feb, 2049	1.90	4.80	392.45
Mar, 2049	1.88	4.82	387.63
Apr, 2049	1.86	4.84	382.79
May, 2049	1.83	4.87	377.92
Jun, 2049	1.81	4.89	373.03
Jul, 2049	1.79	4.91	368.12
Aug, 2049	1.76	4.94	363.18
Sep, 2049	1.74	4.96	358.23
Oct, 2049	1.72	4.98	353.24
Nov, 2049	1.69	5.01	348.23
Dec, 2049	1.67	5.03	343.20
Jan, 2050	1.64	5.06	338.15
Feb, 2050	1.62	5.08	333.07
Mar, 2050	1.60	5.10	327.96
Apr, 2050	1.57	5.13	322.84
May, 2050	1.55	5.15	317.68
Jun, 2050	1.52	5.18	312.50
Jul, 2050	1.50	5.20	307.30
Aug, 2050	1.47	5.23	302.07
Sep, 2050	1.45	5.25	296.82
Oct, 2050	1.42	5.28	291.54
Nov, 2050	1.40	5.30	286.24
Dec, 2050	1.37	5.33	280.91
Jan, 2051	1.35	5.35	275.56
Feb, 2051	1.32	5.38	270.18
Mar, 2051	1.29	5.41	264.77
Apr, 2051	1.27	5.43	259.34
May, 2051	1.24	5.46	253.88
Jun, 2051	1.22	5.48	248.40
Jul, 2051	1.19	5.51	242.89
Aug, 2051	1.16	5.54	237.36
Sep, 2051	1.14	5.56	231.79
Oct, 2051	1.11	5.59	226.20
Nov, 2051	1.08	5.62	220.59
Dec, 2051	1.06	5.64	214.94
Jan, 2052	1.03	5.67	209.27
Feb, 2052	1.00	5.70	203.58
Mar, 2052	0.98	5.72	197.85
Apr, 2052	0.95	5.75	192.10
May, 2052	0.92	5.78	186.32
Jun, 2052	0.89	5.81	180.51
Jul, 2052	0.86	5.84	174.68
Aug, 2052	0.84	5.86	168.82
Sep, 2052	0.81	5.89	162.92
Oct, 2052	0.78	5.92	157.01
Nov, 2052	0.75	5.95	151.06
Dec, 2052	0.72	5.98	145.08
Jan, 2053	0.70	6.00	139.08
Feb, 2053	0.67	6.03	133.04
Mar, 2053	0.64	6.06	126.98
Apr, 2053	0.61	6.09	120.89
May, 2053	0.58	6.12	114.77
Jun, 2053	0.55	6.15	108.62
Jul, 2053	0.52	6.18	102.44
Aug, 2053	0.49	6.21	96.23
Sep, 2053	0.46	6.24	89.99
Oct, 2053	0.43	6.27	83.72
Nov, 2053	0.40	6.30	77.42
Dec, 2053	0.37	6.33	71.09
Jan, 2054	0.34	6.36	64.73
Feb, 2054	0.31	6.39	58.34
Mar, 2054	0.28	6.42	51.92
Apr, 2054	0.25	6.45	45.47
May, 2054	0.22	6.48	38.99
Jun, 2054	0.19	6.51	32.48
Jul, 2054	0.16	6.54	25.93
Aug, 2054	0.12	6.58	19.36
Sep, 2054	0.09	6.61	12.75
Oct, 2054	0.06	6.64	6.11
Nov, 2054	0.03	6.67	0