Mortgage Parameters

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

Mortgage Summary

Property Total:	$3,331
Down Payment	$999
Mortgage Amount:	$2,332
Mortgage Payment:	$13.61 / month
Estimated Tax:	+ $1.85 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $15.46 / month
Total Interest Paid:	$2,567.70 over 30 years
Total Tax Paid:	$666.20 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	11.17	2.44	2329.56
Jan, 2025	11.16	2.45	2327.12
Feb, 2025	11.15	2.46	2324.66
Mar, 2025	11.14	2.47	2322.19
Apr, 2025	11.13	2.48	2319.70
May, 2025	11.12	2.49	2317.21
Jun, 2025	11.10	2.51	2314.70
Jul, 2025	11.09	2.52	2312.18
Aug, 2025	11.08	2.53	2309.65
Sep, 2025	11.07	2.54	2307.11
Oct, 2025	11.05	2.56	2304.55
Nov, 2025	11.04	2.57	2301.99
Dec, 2025	11.03	2.58	2299.41
Jan, 2026	11.02	2.59	2296.82
Feb, 2026	11.01	2.60	2294.21
Mar, 2026	10.99	2.62	2291.59
Apr, 2026	10.98	2.63	2288.96
May, 2026	10.97	2.64	2286.32
Jun, 2026	10.96	2.65	2283.67
Jul, 2026	10.94	2.67	2281.00
Aug, 2026	10.93	2.68	2278.32
Sep, 2026	10.92	2.69	2275.63
Oct, 2026	10.90	2.71	2272.92
Nov, 2026	10.89	2.72	2270.20
Dec, 2026	10.88	2.73	2267.47
Jan, 2027	10.86	2.75	2264.73
Feb, 2027	10.85	2.76	2261.97
Mar, 2027	10.84	2.77	2259.20
Apr, 2027	10.83	2.78	2256.41
May, 2027	10.81	2.80	2253.61
Jun, 2027	10.80	2.81	2250.80
Jul, 2027	10.79	2.82	2247.98
Aug, 2027	10.77	2.84	2245.14
Sep, 2027	10.76	2.85	2242.29
Oct, 2027	10.74	2.87	2239.42
Nov, 2027	10.73	2.88	2236.54
Dec, 2027	10.72	2.89	2233.65
Jan, 2028	10.70	2.91	2230.74
Feb, 2028	10.69	2.92	2227.82
Mar, 2028	10.67	2.94	2224.88
Apr, 2028	10.66	2.95	2221.94
May, 2028	10.65	2.96	2218.97
Jun, 2028	10.63	2.98	2216.00
Jul, 2028	10.62	2.99	2213.00
Aug, 2028	10.60	3.01	2210.00
Sep, 2028	10.59	3.02	2206.98
Oct, 2028	10.58	3.03	2203.94
Nov, 2028	10.56	3.05	2200.89
Dec, 2028	10.55	3.06	2197.83
Jan, 2029	10.53	3.08	2194.75
Feb, 2029	10.52	3.09	2191.66
Mar, 2029	10.50	3.11	2188.55
Apr, 2029	10.49	3.12	2185.42
May, 2029	10.47	3.14	2182.29
Jun, 2029	10.46	3.15	2179.13
Jul, 2029	10.44	3.17	2175.97
Aug, 2029	10.43	3.18	2172.78
Sep, 2029	10.41	3.20	2169.58
Oct, 2029	10.40	3.21	2166.37
Nov, 2029	10.38	3.23	2163.14
Dec, 2029	10.37	3.24	2159.89
Jan, 2030	10.35	3.26	2156.63
Feb, 2030	10.33	3.28	2153.36
Mar, 2030	10.32	3.29	2150.07
Apr, 2030	10.30	3.31	2146.76
May, 2030	10.29	3.32	2143.43
Jun, 2030	10.27	3.34	2140.10
Jul, 2030	10.25	3.36	2136.74
Aug, 2030	10.24	3.37	2133.37
Sep, 2030	10.22	3.39	2129.98
Oct, 2030	10.21	3.40	2126.58
Nov, 2030	10.19	3.42	2123.16
Dec, 2030	10.17	3.44	2119.72
Jan, 2031	10.16	3.45	2116.27
Feb, 2031	10.14	3.47	2112.80
Mar, 2031	10.12	3.49	2109.31
Apr, 2031	10.11	3.50	2105.81
May, 2031	10.09	3.52	2102.29
Jun, 2031	10.07	3.54	2098.75
Jul, 2031	10.06	3.55	2095.20
Aug, 2031	10.04	3.57	2091.63
Sep, 2031	10.02	3.59	2088.04
Oct, 2031	10.01	3.60	2084.44
Nov, 2031	9.99	3.62	2080.81
Dec, 2031	9.97	3.64	2077.17
Jan, 2032	9.95	3.66	2073.52
Feb, 2032	9.94	3.67	2069.84
Mar, 2032	9.92	3.69	2066.15
Apr, 2032	9.90	3.71	2062.44
May, 2032	9.88	3.73	2058.71
Jun, 2032	9.86	3.75	2054.97
Jul, 2032	9.85	3.76	2051.21
Aug, 2032	9.83	3.78	2047.42
Sep, 2032	9.81	3.80	2043.62
Oct, 2032	9.79	3.82	2039.81
Nov, 2032	9.77	3.84	2035.97
Dec, 2032	9.76	3.85	2032.12
Jan, 2033	9.74	3.87	2028.24
Feb, 2033	9.72	3.89	2024.35
Mar, 2033	9.70	3.91	2020.44
Apr, 2033	9.68	3.93	2016.51
May, 2033	9.66	3.95	2012.57
Jun, 2033	9.64	3.97	2008.60
Jul, 2033	9.62	3.99	2004.61
Aug, 2033	9.61	4.00	2000.61
Sep, 2033	9.59	4.02	1996.59
Oct, 2033	9.57	4.04	1992.54
Nov, 2033	9.55	4.06	1988.48
Dec, 2033	9.53	4.08	1984.40
Jan, 2034	9.51	4.10	1980.30
Feb, 2034	9.49	4.12	1976.18
Mar, 2034	9.47	4.14	1972.04
Apr, 2034	9.45	4.16	1967.88
May, 2034	9.43	4.18	1963.69
Jun, 2034	9.41	4.20	1959.49
Jul, 2034	9.39	4.22	1955.27
Aug, 2034	9.37	4.24	1951.03
Sep, 2034	9.35	4.26	1946.77
Oct, 2034	9.33	4.28	1942.49
Nov, 2034	9.31	4.30	1938.19
Dec, 2034	9.29	4.32	1933.86
Jan, 2035	9.27	4.34	1929.52
Feb, 2035	9.25	4.36	1925.16
Mar, 2035	9.22	4.39	1920.77
Apr, 2035	9.20	4.41	1916.36
May, 2035	9.18	4.43	1911.94
Jun, 2035	9.16	4.45	1907.49
Jul, 2035	9.14	4.47	1903.02
Aug, 2035	9.12	4.49	1898.53
Sep, 2035	9.10	4.51	1894.01
Oct, 2035	9.08	4.53	1889.48
Nov, 2035	9.05	4.56	1884.92
Dec, 2035	9.03	4.58	1880.35
Jan, 2036	9.01	4.60	1875.75
Feb, 2036	8.99	4.62	1871.12
Mar, 2036	8.97	4.64	1866.48
Apr, 2036	8.94	4.67	1861.81
May, 2036	8.92	4.69	1857.12
Jun, 2036	8.90	4.71	1852.41
Jul, 2036	8.88	4.73	1847.68
Aug, 2036	8.85	4.76	1842.92
Sep, 2036	8.83	4.78	1838.14
Oct, 2036	8.81	4.80	1833.34
Nov, 2036	8.78	4.83	1828.52
Dec, 2036	8.76	4.85	1823.67
Jan, 2037	8.74	4.87	1818.80
Feb, 2037	8.72	4.89	1813.90
Mar, 2037	8.69	4.92	1808.98
Apr, 2037	8.67	4.94	1804.04
May, 2037	8.64	4.97	1799.07
Jun, 2037	8.62	4.99	1794.09
Jul, 2037	8.60	5.01	1789.07
Aug, 2037	8.57	5.04	1784.03
Sep, 2037	8.55	5.06	1778.97
Oct, 2037	8.52	5.09	1773.89
Nov, 2037	8.50	5.11	1768.78
Dec, 2037	8.48	5.13	1763.64
Jan, 2038	8.45	5.16	1758.48
Feb, 2038	8.43	5.18	1753.30
Mar, 2038	8.40	5.21	1748.09
Apr, 2038	8.38	5.23	1742.86
May, 2038	8.35	5.26	1737.60
Jun, 2038	8.33	5.28	1732.31
Jul, 2038	8.30	5.31	1727.00
Aug, 2038	8.28	5.33	1721.67
Sep, 2038	8.25	5.36	1716.31
Oct, 2038	8.22	5.39	1710.92
Nov, 2038	8.20	5.41	1705.51
Dec, 2038	8.17	5.44	1700.07
Jan, 2039	8.15	5.46	1694.61
Feb, 2039	8.12	5.49	1689.12
Mar, 2039	8.09	5.52	1683.60
Apr, 2039	8.07	5.54	1678.06
May, 2039	8.04	5.57	1672.49
Jun, 2039	8.01	5.60	1666.90
Jul, 2039	7.99	5.62	1661.27
Aug, 2039	7.96	5.65	1655.62
Sep, 2039	7.93	5.68	1649.95
Oct, 2039	7.91	5.70	1644.24
Nov, 2039	7.88	5.73	1638.51
Dec, 2039	7.85	5.76	1632.75
Jan, 2040	7.82	5.79	1626.97
Feb, 2040	7.80	5.81	1621.15
Mar, 2040	7.77	5.84	1615.31
Apr, 2040	7.74	5.87	1609.44
May, 2040	7.71	5.90	1603.54
Jun, 2040	7.68	5.93	1597.62
Jul, 2040	7.66	5.95	1591.66
Aug, 2040	7.63	5.98	1585.68
Sep, 2040	7.60	6.01	1579.67
Oct, 2040	7.57	6.04	1573.62
Nov, 2040	7.54	6.07	1567.56
Dec, 2040	7.51	6.10	1561.46
Jan, 2041	7.48	6.13	1555.33
Feb, 2041	7.45	6.16	1549.17
Mar, 2041	7.42	6.19	1542.98
Apr, 2041	7.39	6.22	1536.77
May, 2041	7.36	6.25	1530.52
Jun, 2041	7.33	6.28	1524.24
Jul, 2041	7.30	6.31	1517.94
Aug, 2041	7.27	6.34	1511.60
Sep, 2041	7.24	6.37	1505.24
Oct, 2041	7.21	6.40	1498.84
Nov, 2041	7.18	6.43	1492.41
Dec, 2041	7.15	6.46	1485.95
Jan, 2042	7.12	6.49	1479.46
Feb, 2042	7.09	6.52	1472.94
Mar, 2042	7.06	6.55	1466.39
Apr, 2042	7.03	6.58	1459.80
May, 2042	6.99	6.62	1453.19
Jun, 2042	6.96	6.65	1446.54
Jul, 2042	6.93	6.68	1439.86
Aug, 2042	6.90	6.71	1433.15
Sep, 2042	6.87	6.74	1426.41
Oct, 2042	6.83	6.78	1419.64
Nov, 2042	6.80	6.81	1412.83
Dec, 2042	6.77	6.84	1405.99
Jan, 2043	6.74	6.87	1399.11
Feb, 2043	6.70	6.91	1392.21
Mar, 2043	6.67	6.94	1385.27
Apr, 2043	6.64	6.97	1378.30
May, 2043	6.60	7.01	1371.29
Jun, 2043	6.57	7.04	1364.25
Jul, 2043	6.54	7.07	1357.18
Aug, 2043	6.50	7.11	1350.07
Sep, 2043	6.47	7.14	1342.93
Oct, 2043	6.43	7.18	1335.76
Nov, 2043	6.40	7.21	1328.55
Dec, 2043	6.37	7.24	1321.30
Jan, 2044	6.33	7.28	1314.02
Feb, 2044	6.30	7.31	1306.71
Mar, 2044	6.26	7.35	1299.36
Apr, 2044	6.23	7.38	1291.98
May, 2044	6.19	7.42	1284.56
Jun, 2044	6.16	7.45	1277.10
Jul, 2044	6.12	7.49	1269.61
Aug, 2044	6.08	7.53	1262.09
Sep, 2044	6.05	7.56	1254.52
Oct, 2044	6.01	7.60	1246.93
Nov, 2044	5.97	7.64	1239.29
Dec, 2044	5.94	7.67	1231.62
Jan, 2045	5.90	7.71	1223.91
Feb, 2045	5.86	7.75	1216.16
Mar, 2045	5.83	7.78	1208.38
Apr, 2045	5.79	7.82	1200.56
May, 2045	5.75	7.86	1192.71
Jun, 2045	5.72	7.89	1184.81
Jul, 2045	5.68	7.93	1176.88
Aug, 2045	5.64	7.97	1168.91
Sep, 2045	5.60	8.01	1160.90
Oct, 2045	5.56	8.05	1152.85
Nov, 2045	5.52	8.09	1144.76
Dec, 2045	5.49	8.12	1136.64
Jan, 2046	5.45	8.16	1128.48
Feb, 2046	5.41	8.20	1120.27
Mar, 2046	5.37	8.24	1112.03
Apr, 2046	5.33	8.28	1103.75
May, 2046	5.29	8.32	1095.43
Jun, 2046	5.25	8.36	1087.07
Jul, 2046	5.21	8.40	1078.67
Aug, 2046	5.17	8.44	1070.23
Sep, 2046	5.13	8.48	1061.74
Oct, 2046	5.09	8.52	1053.22
Nov, 2046	5.05	8.56	1044.66
Dec, 2046	5.01	8.60	1036.05
Jan, 2047	4.96	8.65	1027.41
Feb, 2047	4.92	8.69	1018.72
Mar, 2047	4.88	8.73	1009.99
Apr, 2047	4.84	8.77	1001.22
May, 2047	4.80	8.81	992.41
Jun, 2047	4.76	8.85	983.55
Jul, 2047	4.71	8.90	974.66
Aug, 2047	4.67	8.94	965.72
Sep, 2047	4.63	8.98	956.73
Oct, 2047	4.58	9.03	947.71
Nov, 2047	4.54	9.07	938.64
Dec, 2047	4.50	9.11	929.53
Jan, 2048	4.45	9.16	920.37
Feb, 2048	4.41	9.20	911.17
Mar, 2048	4.37	9.24	901.93
Apr, 2048	4.32	9.29	892.64
May, 2048	4.28	9.33	883.31
Jun, 2048	4.23	9.38	873.93
Jul, 2048	4.19	9.42	864.51
Aug, 2048	4.14	9.47	855.04
Sep, 2048	4.10	9.51	845.53
Oct, 2048	4.05	9.56	835.97
Nov, 2048	4.01	9.60	826.36
Dec, 2048	3.96	9.65	816.71
Jan, 2049	3.91	9.70	807.02
Feb, 2049	3.87	9.74	797.27
Mar, 2049	3.82	9.79	787.48
Apr, 2049	3.77	9.84	777.65
May, 2049	3.73	9.88	767.76
Jun, 2049	3.68	9.93	757.83
Jul, 2049	3.63	9.98	747.85
Aug, 2049	3.58	10.03	737.83
Sep, 2049	3.54	10.07	727.75
Oct, 2049	3.49	10.12	717.63
Nov, 2049	3.44	10.17	707.46
Dec, 2049	3.39	10.22	697.24
Jan, 2050	3.34	10.27	686.97
Feb, 2050	3.29	10.32	676.65
Mar, 2050	3.24	10.37	666.28
Apr, 2050	3.19	10.42	655.87
May, 2050	3.14	10.47	645.40
Jun, 2050	3.09	10.52	634.88
Jul, 2050	3.04	10.57	624.31
Aug, 2050	2.99	10.62	613.69
Sep, 2050	2.94	10.67	603.03
Oct, 2050	2.89	10.72	592.30
Nov, 2050	2.84	10.77	581.53
Dec, 2050	2.79	10.82	570.71
Jan, 2051	2.73	10.88	559.83
Feb, 2051	2.68	10.93	548.91
Mar, 2051	2.63	10.98	537.93
Apr, 2051	2.58	11.03	526.89
May, 2051	2.52	11.09	515.81
Jun, 2051	2.47	11.14	504.67
Jul, 2051	2.42	11.19	493.48
Aug, 2051	2.36	11.25	482.23
Sep, 2051	2.31	11.30	470.93
Oct, 2051	2.26	11.35	459.58
Nov, 2051	2.20	11.41	448.17
Dec, 2051	2.15	11.46	436.71
Jan, 2052	2.09	11.52	425.19
Feb, 2052	2.04	11.57	413.62
Mar, 2052	1.98	11.63	401.99
Apr, 2052	1.93	11.68	390.31
May, 2052	1.87	11.74	378.57
Jun, 2052	1.81	11.80	366.77
Jul, 2052	1.76	11.85	354.92
Aug, 2052	1.70	11.91	343.01
Sep, 2052	1.64	11.97	331.04
Oct, 2052	1.59	12.02	319.02
Nov, 2052	1.53	12.08	306.94
Dec, 2052	1.47	12.14	294.80
Jan, 2053	1.41	12.20	282.60
Feb, 2053	1.35	12.26	270.35
Mar, 2053	1.30	12.31	258.03
Apr, 2053	1.24	12.37	245.66
May, 2053	1.18	12.43	233.23
Jun, 2053	1.12	12.49	220.73
Jul, 2053	1.06	12.55	208.18
Aug, 2053	1.00	12.61	195.57
Sep, 2053	0.94	12.67	182.90
Oct, 2053	0.88	12.73	170.16
Nov, 2053	0.82	12.79	157.37
Dec, 2053	0.75	12.86	144.51
Jan, 2054	0.69	12.92	131.59
Feb, 2054	0.63	12.98	118.61
Mar, 2054	0.57	13.04	105.57
Apr, 2054	0.51	13.10	92.47
May, 2054	0.44	13.17	79.30
Jun, 2054	0.38	13.23	66.07
Jul, 2054	0.32	13.29	52.78
Aug, 2054	0.25	13.36	39.42
Sep, 2054	0.19	13.42	26.00
Oct, 2054	0.12	13.49	12.51
Nov, 2054	0.06	13.55	0