Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,000
Down Payment	$600
Mortgage Amount:	$1,400
Mortgage Payment:	$8.17 / month
Estimated Tax:	+ $1.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $9.28 / month
Total Interest Paid:	$1,540.80 over 30 years
Total Tax Paid:	$400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	6.71	1.46	1398.54
Jan, 2025	6.70	1.47	1397.07
Feb, 2025	6.69	1.48	1395.59
Mar, 2025	6.69	1.48	1394.11
Apr, 2025	6.68	1.49	1392.62
May, 2025	6.67	1.50	1391.12
Jun, 2025	6.67	1.50	1389.62
Jul, 2025	6.66	1.51	1388.11
Aug, 2025	6.65	1.52	1386.59
Sep, 2025	6.64	1.53	1385.06
Oct, 2025	6.64	1.53	1383.53
Nov, 2025	6.63	1.54	1381.99
Dec, 2025	6.62	1.55	1380.44
Jan, 2026	6.61	1.56	1378.89
Feb, 2026	6.61	1.56	1377.32
Mar, 2026	6.60	1.57	1375.75
Apr, 2026	6.59	1.58	1374.18
May, 2026	6.58	1.59	1372.59
Jun, 2026	6.58	1.59	1371.00
Jul, 2026	6.57	1.60	1369.40
Aug, 2026	6.56	1.61	1367.79
Sep, 2026	6.55	1.62	1366.17
Oct, 2026	6.55	1.62	1364.55
Nov, 2026	6.54	1.63	1362.92
Dec, 2026	6.53	1.64	1361.28
Jan, 2027	6.52	1.65	1359.63
Feb, 2027	6.51	1.66	1357.98
Mar, 2027	6.51	1.66	1356.31
Apr, 2027	6.50	1.67	1354.64
May, 2027	6.49	1.68	1352.96
Jun, 2027	6.48	1.69	1351.28
Jul, 2027	6.47	1.70	1349.58
Aug, 2027	6.47	1.70	1347.88
Sep, 2027	6.46	1.71	1346.17
Oct, 2027	6.45	1.72	1344.45
Nov, 2027	6.44	1.73	1342.72
Dec, 2027	6.43	1.74	1340.98
Jan, 2028	6.43	1.74	1339.24
Feb, 2028	6.42	1.75	1337.48
Mar, 2028	6.41	1.76	1335.72
Apr, 2028	6.40	1.77	1333.95
May, 2028	6.39	1.78	1332.18
Jun, 2028	6.38	1.79	1330.39
Jul, 2028	6.37	1.80	1328.59
Aug, 2028	6.37	1.80	1326.79
Sep, 2028	6.36	1.81	1324.98
Oct, 2028	6.35	1.82	1323.16
Nov, 2028	6.34	1.83	1321.33
Dec, 2028	6.33	1.84	1319.49
Jan, 2029	6.32	1.85	1317.64
Feb, 2029	6.31	1.86	1315.78
Mar, 2029	6.30	1.87	1313.92
Apr, 2029	6.30	1.87	1312.04
May, 2029	6.29	1.88	1310.16
Jun, 2029	6.28	1.89	1308.27
Jul, 2029	6.27	1.90	1306.37
Aug, 2029	6.26	1.91	1304.46
Sep, 2029	6.25	1.92	1302.54
Oct, 2029	6.24	1.93	1300.61
Nov, 2029	6.23	1.94	1298.67
Dec, 2029	6.22	1.95	1296.72
Jan, 2030	6.21	1.96	1294.77
Feb, 2030	6.20	1.97	1292.80
Mar, 2030	6.19	1.98	1290.83
Apr, 2030	6.19	1.98	1288.84
May, 2030	6.18	1.99	1286.85
Jun, 2030	6.17	2.00	1284.84
Jul, 2030	6.16	2.01	1282.83
Aug, 2030	6.15	2.02	1280.81
Sep, 2030	6.14	2.03	1278.77
Oct, 2030	6.13	2.04	1276.73
Nov, 2030	6.12	2.05	1274.68
Dec, 2030	6.11	2.06	1272.62
Jan, 2031	6.10	2.07	1270.55
Feb, 2031	6.09	2.08	1268.46
Mar, 2031	6.08	2.09	1266.37
Apr, 2031	6.07	2.10	1264.27
May, 2031	6.06	2.11	1262.16
Jun, 2031	6.05	2.12	1260.04
Jul, 2031	6.04	2.13	1257.90
Aug, 2031	6.03	2.14	1255.76
Sep, 2031	6.02	2.15	1253.61
Oct, 2031	6.01	2.16	1251.44
Nov, 2031	6.00	2.17	1249.27
Dec, 2031	5.99	2.18	1247.09
Jan, 2032	5.98	2.19	1244.89
Feb, 2032	5.97	2.20	1242.69
Mar, 2032	5.95	2.22	1240.47
Apr, 2032	5.94	2.23	1238.25
May, 2032	5.93	2.24	1236.01
Jun, 2032	5.92	2.25	1233.76
Jul, 2032	5.91	2.26	1231.50
Aug, 2032	5.90	2.27	1229.24
Sep, 2032	5.89	2.28	1226.96
Oct, 2032	5.88	2.29	1224.66
Nov, 2032	5.87	2.30	1222.36
Dec, 2032	5.86	2.31	1220.05
Jan, 2033	5.85	2.32	1217.73
Feb, 2033	5.83	2.34	1215.39
Mar, 2033	5.82	2.35	1213.04
Apr, 2033	5.81	2.36	1210.69
May, 2033	5.80	2.37	1208.32
Jun, 2033	5.79	2.38	1205.94
Jul, 2033	5.78	2.39	1203.55
Aug, 2033	5.77	2.40	1201.14
Sep, 2033	5.76	2.41	1198.73
Oct, 2033	5.74	2.43	1196.30
Nov, 2033	5.73	2.44	1193.87
Dec, 2033	5.72	2.45	1191.42
Jan, 2034	5.71	2.46	1188.95
Feb, 2034	5.70	2.47	1186.48
Mar, 2034	5.69	2.48	1184.00
Apr, 2034	5.67	2.50	1181.50
May, 2034	5.66	2.51	1178.99
Jun, 2034	5.65	2.52	1176.47
Jul, 2034	5.64	2.53	1173.94
Aug, 2034	5.63	2.54	1171.39
Sep, 2034	5.61	2.56	1168.84
Oct, 2034	5.60	2.57	1166.27
Nov, 2034	5.59	2.58	1163.69
Dec, 2034	5.58	2.59	1161.09
Jan, 2035	5.56	2.61	1158.48
Feb, 2035	5.55	2.62	1155.87
Mar, 2035	5.54	2.63	1153.23
Apr, 2035	5.53	2.64	1150.59
May, 2035	5.51	2.66	1147.93
Jun, 2035	5.50	2.67	1145.26
Jul, 2035	5.49	2.68	1142.58
Aug, 2035	5.47	2.70	1139.89
Sep, 2035	5.46	2.71	1137.18
Oct, 2035	5.45	2.72	1134.46
Nov, 2035	5.44	2.73	1131.72
Dec, 2035	5.42	2.75	1128.98
Jan, 2036	5.41	2.76	1126.22
Feb, 2036	5.40	2.77	1123.44
Mar, 2036	5.38	2.79	1120.66
Apr, 2036	5.37	2.80	1117.86
May, 2036	5.36	2.81	1115.04
Jun, 2036	5.34	2.83	1112.21
Jul, 2036	5.33	2.84	1109.37
Aug, 2036	5.32	2.85	1106.52
Sep, 2036	5.30	2.87	1103.65
Oct, 2036	5.29	2.88	1100.77
Nov, 2036	5.27	2.90	1097.87
Dec, 2036	5.26	2.91	1094.97
Jan, 2037	5.25	2.92	1092.04
Feb, 2037	5.23	2.94	1089.10
Mar, 2037	5.22	2.95	1086.15
Apr, 2037	5.20	2.97	1083.19
May, 2037	5.19	2.98	1080.21
Jun, 2037	5.18	2.99	1077.21
Jul, 2037	5.16	3.01	1074.21
Aug, 2037	5.15	3.02	1071.18
Sep, 2037	5.13	3.04	1068.15
Oct, 2037	5.12	3.05	1065.09
Nov, 2037	5.10	3.07	1062.03
Dec, 2037	5.09	3.08	1058.95
Jan, 2038	5.07	3.10	1055.85
Feb, 2038	5.06	3.11	1052.74
Mar, 2038	5.04	3.13	1049.61
Apr, 2038	5.03	3.14	1046.47
May, 2038	5.01	3.16	1043.32
Jun, 2038	5.00	3.17	1040.15
Jul, 2038	4.98	3.19	1036.96
Aug, 2038	4.97	3.20	1033.76
Sep, 2038	4.95	3.22	1030.54
Oct, 2038	4.94	3.23	1027.31
Nov, 2038	4.92	3.25	1024.06
Dec, 2038	4.91	3.26	1020.80
Jan, 2039	4.89	3.28	1017.52
Feb, 2039	4.88	3.29	1014.23
Mar, 2039	4.86	3.31	1010.92
Apr, 2039	4.84	3.33	1007.59
May, 2039	4.83	3.34	1004.25
Jun, 2039	4.81	3.36	1000.89
Jul, 2039	4.80	3.37	997.52
Aug, 2039	4.78	3.39	994.13
Sep, 2039	4.76	3.41	990.72
Oct, 2039	4.75	3.42	987.30
Nov, 2039	4.73	3.44	983.86
Dec, 2039	4.71	3.46	980.40
Jan, 2040	4.70	3.47	976.93
Feb, 2040	4.68	3.49	973.44
Mar, 2040	4.66	3.51	969.94
Apr, 2040	4.65	3.52	966.41
May, 2040	4.63	3.54	962.88
Jun, 2040	4.61	3.56	959.32
Jul, 2040	4.60	3.57	955.75
Aug, 2040	4.58	3.59	952.16
Sep, 2040	4.56	3.61	948.55
Oct, 2040	4.55	3.62	944.92
Nov, 2040	4.53	3.64	941.28
Dec, 2040	4.51	3.66	937.62
Jan, 2041	4.49	3.68	933.94
Feb, 2041	4.48	3.69	930.25
Mar, 2041	4.46	3.71	926.54
Apr, 2041	4.44	3.73	922.81
May, 2041	4.42	3.75	919.06
Jun, 2041	4.40	3.77	915.29
Jul, 2041	4.39	3.78	911.51
Aug, 2041	4.37	3.80	907.71
Sep, 2041	4.35	3.82	903.88
Oct, 2041	4.33	3.84	900.05
Nov, 2041	4.31	3.86	896.19
Dec, 2041	4.29	3.88	892.31
Jan, 2042	4.28	3.89	888.42
Feb, 2042	4.26	3.91	884.51
Mar, 2042	4.24	3.93	880.57
Apr, 2042	4.22	3.95	876.62
May, 2042	4.20	3.97	872.65
Jun, 2042	4.18	3.99	868.66
Jul, 2042	4.16	4.01	864.66
Aug, 2042	4.14	4.03	860.63
Sep, 2042	4.12	4.05	856.58
Oct, 2042	4.10	4.07	852.52
Nov, 2042	4.08	4.09	848.43
Dec, 2042	4.07	4.10	844.33
Jan, 2043	4.05	4.12	840.20
Feb, 2043	4.03	4.14	836.06
Mar, 2043	4.01	4.16	831.90
Apr, 2043	3.99	4.18	827.71
May, 2043	3.97	4.20	823.51
Jun, 2043	3.95	4.22	819.29
Jul, 2043	3.93	4.24	815.04
Aug, 2043	3.91	4.26	810.78
Sep, 2043	3.88	4.29	806.49
Oct, 2043	3.86	4.31	802.19
Nov, 2043	3.84	4.33	797.86
Dec, 2043	3.82	4.35	793.51
Jan, 2044	3.80	4.37	789.14
Feb, 2044	3.78	4.39	784.76
Mar, 2044	3.76	4.41	780.35
Apr, 2044	3.74	4.43	775.92
May, 2044	3.72	4.45	771.46
Jun, 2044	3.70	4.47	766.99
Jul, 2044	3.68	4.49	762.50
Aug, 2044	3.65	4.52	757.98
Sep, 2044	3.63	4.54	753.44
Oct, 2044	3.61	4.56	748.88
Nov, 2044	3.59	4.58	744.30
Dec, 2044	3.57	4.60	739.70
Jan, 2045	3.54	4.63	735.07
Feb, 2045	3.52	4.65	730.42
Mar, 2045	3.50	4.67	725.75
Apr, 2045	3.48	4.69	721.06
May, 2045	3.46	4.71	716.35
Jun, 2045	3.43	4.74	711.61
Jul, 2045	3.41	4.76	706.85
Aug, 2045	3.39	4.78	702.06
Sep, 2045	3.36	4.81	697.26
Oct, 2045	3.34	4.83	692.43
Nov, 2045	3.32	4.85	687.58
Dec, 2045	3.29	4.88	682.70
Jan, 2046	3.27	4.90	677.80
Feb, 2046	3.25	4.92	672.88
Mar, 2046	3.22	4.95	667.94
Apr, 2046	3.20	4.97	662.97
May, 2046	3.18	4.99	657.97
Jun, 2046	3.15	5.02	652.96
Jul, 2046	3.13	5.04	647.91
Aug, 2046	3.10	5.07	642.85
Sep, 2046	3.08	5.09	637.76
Oct, 2046	3.06	5.11	632.64
Nov, 2046	3.03	5.14	627.51
Dec, 2046	3.01	5.16	622.34
Jan, 2047	2.98	5.19	617.16
Feb, 2047	2.96	5.21	611.94
Mar, 2047	2.93	5.24	606.70
Apr, 2047	2.91	5.26	601.44
May, 2047	2.88	5.29	596.15
Jun, 2047	2.86	5.31	590.84
Jul, 2047	2.83	5.34	585.50
Aug, 2047	2.81	5.36	580.14
Sep, 2047	2.78	5.39	574.75
Oct, 2047	2.75	5.42	569.33
Nov, 2047	2.73	5.44	563.89
Dec, 2047	2.70	5.47	558.42
Jan, 2048	2.68	5.49	552.93
Feb, 2048	2.65	5.52	547.41
Mar, 2048	2.62	5.55	541.86
Apr, 2048	2.60	5.57	536.29
May, 2048	2.57	5.60	530.69
Jun, 2048	2.54	5.63	525.06
Jul, 2048	2.52	5.65	519.40
Aug, 2048	2.49	5.68	513.72
Sep, 2048	2.46	5.71	508.01
Oct, 2048	2.43	5.74	502.28
Nov, 2048	2.41	5.76	496.52
Dec, 2048	2.38	5.79	490.72
Jan, 2049	2.35	5.82	484.91
Feb, 2049	2.32	5.85	479.06
Mar, 2049	2.30	5.87	473.18
Apr, 2049	2.27	5.90	467.28
May, 2049	2.24	5.93	461.35
Jun, 2049	2.21	5.96	455.39
Jul, 2049	2.18	5.99	449.40
Aug, 2049	2.15	6.02	443.39
Sep, 2049	2.12	6.05	437.34
Oct, 2049	2.10	6.07	431.27
Nov, 2049	2.07	6.10	425.16
Dec, 2049	2.04	6.13	419.03
Jan, 2050	2.01	6.16	412.87
Feb, 2050	1.98	6.19	406.68
Mar, 2050	1.95	6.22	400.46
Apr, 2050	1.92	6.25	394.20
May, 2050	1.89	6.28	387.92
Jun, 2050	1.86	6.31	381.61
Jul, 2050	1.83	6.34	375.27
Aug, 2050	1.80	6.37	368.90
Sep, 2050	1.77	6.40	362.50
Oct, 2050	1.74	6.43	356.06
Nov, 2050	1.71	6.46	349.60
Dec, 2050	1.68	6.49	343.11
Jan, 2051	1.64	6.53	336.58
Feb, 2051	1.61	6.56	330.02
Mar, 2051	1.58	6.59	323.43
Apr, 2051	1.55	6.62	316.81
May, 2051	1.52	6.65	310.16
Jun, 2051	1.49	6.68	303.48
Jul, 2051	1.45	6.72	296.76
Aug, 2051	1.42	6.75	290.01
Sep, 2051	1.39	6.78	283.23
Oct, 2051	1.36	6.81	276.42
Nov, 2051	1.32	6.85	269.57
Dec, 2051	1.29	6.88	262.70
Jan, 2052	1.26	6.91	255.79
Feb, 2052	1.23	6.94	248.84
Mar, 2052	1.19	6.98	241.86
Apr, 2052	1.16	7.01	234.85
May, 2052	1.13	7.04	227.81
Jun, 2052	1.09	7.08	220.73
Jul, 2052	1.06	7.11	213.62
Aug, 2052	1.02	7.15	206.47
Sep, 2052	0.99	7.18	199.29
Oct, 2052	0.95	7.22	192.07
Nov, 2052	0.92	7.25	184.83
Dec, 2052	0.89	7.28	177.54
Jan, 2053	0.85	7.32	170.22
Feb, 2053	0.82	7.35	162.87
Mar, 2053	0.78	7.39	155.48
Apr, 2053	0.74	7.43	148.05
May, 2053	0.71	7.46	140.59
Jun, 2053	0.67	7.50	133.10
Jul, 2053	0.64	7.53	125.56
Aug, 2053	0.60	7.57	117.99
Sep, 2053	0.57	7.60	110.39
Oct, 2053	0.53	7.64	102.75
Nov, 2053	0.49	7.68	95.07
Dec, 2053	0.46	7.71	87.36
Jan, 2054	0.42	7.75	79.61
Feb, 2054	0.38	7.79	71.82
Mar, 2054	0.34	7.83	63.99
Apr, 2054	0.31	7.86	56.13
May, 2054	0.27	7.90	48.23
Jun, 2054	0.23	7.94	40.29
Jul, 2054	0.19	7.98	32.31
Aug, 2054	0.15	8.02	24.30
Sep, 2054	0.12	8.05	16.24
Oct, 2054	0.08	8.09	8.15
Nov, 2054	0.04	8.13	0.02