Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,127
Down Payment	$638
Mortgage Amount:	$1,489
Mortgage Payment:	$8.69 / month
Estimated Tax:	+ $1.18 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $9.87 / month
Total Interest Paid:	$1,638.90 over 30 years
Total Tax Paid:	$425.40 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	7.13	1.56	1487.44
Dec, 2024	7.13	1.56	1485.88
Jan, 2025	7.12	1.57	1484.31
Feb, 2025	7.11	1.58	1482.73
Mar, 2025	7.10	1.59	1481.15
Apr, 2025	7.10	1.59	1479.56
May, 2025	7.09	1.60	1477.96
Jun, 2025	7.08	1.61	1476.35
Jul, 2025	7.07	1.62	1474.73
Aug, 2025	7.07	1.62	1473.11
Sep, 2025	7.06	1.63	1471.48
Oct, 2025	7.05	1.64	1469.84
Nov, 2025	7.04	1.65	1468.19
Dec, 2025	7.04	1.65	1466.54
Jan, 2026	7.03	1.66	1464.87
Feb, 2026	7.02	1.67	1463.20
Mar, 2026	7.01	1.68	1461.52
Apr, 2026	7.00	1.69	1459.84
May, 2026	7.00	1.69	1458.14
Jun, 2026	6.99	1.70	1456.44
Jul, 2026	6.98	1.71	1454.73
Aug, 2026	6.97	1.72	1453.01
Sep, 2026	6.96	1.73	1451.28
Oct, 2026	6.95	1.74	1449.54
Nov, 2026	6.95	1.74	1447.80
Dec, 2026	6.94	1.75	1446.05
Jan, 2027	6.93	1.76	1444.29
Feb, 2027	6.92	1.77	1442.52
Mar, 2027	6.91	1.78	1440.74
Apr, 2027	6.90	1.79	1438.95
May, 2027	6.89	1.80	1437.16
Jun, 2027	6.89	1.80	1435.35
Jul, 2027	6.88	1.81	1433.54
Aug, 2027	6.87	1.82	1431.72
Sep, 2027	6.86	1.83	1429.89
Oct, 2027	6.85	1.84	1428.05
Nov, 2027	6.84	1.85	1426.21
Dec, 2027	6.83	1.86	1424.35
Jan, 2028	6.83	1.86	1422.48
Feb, 2028	6.82	1.87	1420.61
Mar, 2028	6.81	1.88	1418.73
Apr, 2028	6.80	1.89	1416.84
May, 2028	6.79	1.90	1414.93
Jun, 2028	6.78	1.91	1413.02
Jul, 2028	6.77	1.92	1411.10
Aug, 2028	6.76	1.93	1409.18
Sep, 2028	6.75	1.94	1407.24
Oct, 2028	6.74	1.95	1405.29
Nov, 2028	6.73	1.96	1403.34
Dec, 2028	6.72	1.97	1401.37
Jan, 2029	6.71	1.98	1399.39
Feb, 2029	6.71	1.98	1397.41
Mar, 2029	6.70	1.99	1395.42
Apr, 2029	6.69	2.00	1393.41
May, 2029	6.68	2.01	1391.40
Jun, 2029	6.67	2.02	1389.38
Jul, 2029	6.66	2.03	1387.34
Aug, 2029	6.65	2.04	1385.30
Sep, 2029	6.64	2.05	1383.25
Oct, 2029	6.63	2.06	1381.19
Nov, 2029	6.62	2.07	1379.12
Dec, 2029	6.61	2.08	1377.03
Jan, 2030	6.60	2.09	1374.94
Feb, 2030	6.59	2.10	1372.84
Mar, 2030	6.58	2.11	1370.73
Apr, 2030	6.57	2.12	1368.61
May, 2030	6.56	2.13	1366.47
Jun, 2030	6.55	2.14	1364.33
Jul, 2030	6.54	2.15	1362.18
Aug, 2030	6.53	2.16	1360.02
Sep, 2030	6.52	2.17	1357.84
Oct, 2030	6.51	2.18	1355.66
Nov, 2030	6.50	2.19	1353.47
Dec, 2030	6.49	2.20	1351.26
Jan, 2031	6.47	2.22	1349.05
Feb, 2031	6.46	2.23	1346.82
Mar, 2031	6.45	2.24	1344.58
Apr, 2031	6.44	2.25	1342.34
May, 2031	6.43	2.26	1340.08
Jun, 2031	6.42	2.27	1337.81
Jul, 2031	6.41	2.28	1335.53
Aug, 2031	6.40	2.29	1333.24
Sep, 2031	6.39	2.30	1330.94
Oct, 2031	6.38	2.31	1328.63
Nov, 2031	6.37	2.32	1326.30
Dec, 2031	6.36	2.33	1323.97
Jan, 2032	6.34	2.35	1321.62
Feb, 2032	6.33	2.36	1319.26
Mar, 2032	6.32	2.37	1316.89
Apr, 2032	6.31	2.38	1314.52
May, 2032	6.30	2.39	1312.12
Jun, 2032	6.29	2.40	1309.72
Jul, 2032	6.28	2.41	1307.31
Aug, 2032	6.26	2.43	1304.88
Sep, 2032	6.25	2.44	1302.44
Oct, 2032	6.24	2.45	1299.99
Nov, 2032	6.23	2.46	1297.53
Dec, 2032	6.22	2.47	1295.06
Jan, 2033	6.21	2.48	1292.58
Feb, 2033	6.19	2.50	1290.08
Mar, 2033	6.18	2.51	1287.57
Apr, 2033	6.17	2.52	1285.05
May, 2033	6.16	2.53	1282.52
Jun, 2033	6.15	2.54	1279.97
Jul, 2033	6.13	2.56	1277.42
Aug, 2033	6.12	2.57	1274.85
Sep, 2033	6.11	2.58	1272.27
Oct, 2033	6.10	2.59	1269.67
Nov, 2033	6.08	2.61	1267.07
Dec, 2033	6.07	2.62	1264.45
Jan, 2034	6.06	2.63	1261.82
Feb, 2034	6.05	2.64	1259.17
Mar, 2034	6.03	2.66	1256.52
Apr, 2034	6.02	2.67	1253.85
May, 2034	6.01	2.68	1251.17
Jun, 2034	6.00	2.69	1248.47
Jul, 2034	5.98	2.71	1245.76
Aug, 2034	5.97	2.72	1243.04
Sep, 2034	5.96	2.73	1240.31
Oct, 2034	5.94	2.75	1237.56
Nov, 2034	5.93	2.76	1234.80
Dec, 2034	5.92	2.77	1232.03
Jan, 2035	5.90	2.79	1229.24
Feb, 2035	5.89	2.80	1226.44
Mar, 2035	5.88	2.81	1223.63
Apr, 2035	5.86	2.83	1220.80
May, 2035	5.85	2.84	1217.96
Jun, 2035	5.84	2.85	1215.11
Jul, 2035	5.82	2.87	1212.24
Aug, 2035	5.81	2.88	1209.36
Sep, 2035	5.79	2.90	1206.46
Oct, 2035	5.78	2.91	1203.55
Nov, 2035	5.77	2.92	1200.63
Dec, 2035	5.75	2.94	1197.69
Jan, 2036	5.74	2.95	1194.74
Feb, 2036	5.72	2.97	1191.78
Mar, 2036	5.71	2.98	1188.80
Apr, 2036	5.70	2.99	1185.81
May, 2036	5.68	3.01	1182.80
Jun, 2036	5.67	3.02	1179.78
Jul, 2036	5.65	3.04	1176.74
Aug, 2036	5.64	3.05	1173.69
Sep, 2036	5.62	3.07	1170.62
Oct, 2036	5.61	3.08	1167.54
Nov, 2036	5.59	3.10	1164.44
Dec, 2036	5.58	3.11	1161.33
Jan, 2037	5.56	3.13	1158.21
Feb, 2037	5.55	3.14	1155.07
Mar, 2037	5.53	3.16	1151.91
Apr, 2037	5.52	3.17	1148.74
May, 2037	5.50	3.19	1145.56
Jun, 2037	5.49	3.20	1142.36
Jul, 2037	5.47	3.22	1139.14
Aug, 2037	5.46	3.23	1135.91
Sep, 2037	5.44	3.25	1132.66
Oct, 2037	5.43	3.26	1129.40
Nov, 2037	5.41	3.28	1126.12
Dec, 2037	5.40	3.29	1122.83
Jan, 2038	5.38	3.31	1119.52
Feb, 2038	5.36	3.33	1116.19
Mar, 2038	5.35	3.34	1112.85
Apr, 2038	5.33	3.36	1109.49
May, 2038	5.32	3.37	1106.12
Jun, 2038	5.30	3.39	1102.73
Jul, 2038	5.28	3.41	1099.32
Aug, 2038	5.27	3.42	1095.90
Sep, 2038	5.25	3.44	1092.46
Oct, 2038	5.23	3.46	1089.01
Nov, 2038	5.22	3.47	1085.53
Dec, 2038	5.20	3.49	1082.05
Jan, 2039	5.18	3.51	1078.54
Feb, 2039	5.17	3.52	1075.02
Mar, 2039	5.15	3.54	1071.48
Apr, 2039	5.13	3.56	1067.92
May, 2039	5.12	3.57	1064.35
Jun, 2039	5.10	3.59	1060.76
Jul, 2039	5.08	3.61	1057.15
Aug, 2039	5.07	3.62	1053.53
Sep, 2039	5.05	3.64	1049.89
Oct, 2039	5.03	3.66	1046.23
Nov, 2039	5.01	3.68	1042.55
Dec, 2039	5.00	3.69	1038.86
Jan, 2040	4.98	3.71	1035.14
Feb, 2040	4.96	3.73	1031.41
Mar, 2040	4.94	3.75	1027.67
Apr, 2040	4.92	3.77	1023.90
May, 2040	4.91	3.78	1020.12
Jun, 2040	4.89	3.80	1016.32
Jul, 2040	4.87	3.82	1012.49
Aug, 2040	4.85	3.84	1008.66
Sep, 2040	4.83	3.86	1004.80
Oct, 2040	4.81	3.88	1000.92
Nov, 2040	4.80	3.89	997.03
Dec, 2040	4.78	3.91	993.12
Jan, 2041	4.76	3.93	989.19
Feb, 2041	4.74	3.95	985.24
Mar, 2041	4.72	3.97	981.27
Apr, 2041	4.70	3.99	977.28
May, 2041	4.68	4.01	973.27
Jun, 2041	4.66	4.03	969.25
Jul, 2041	4.64	4.05	965.20
Aug, 2041	4.62	4.07	961.13
Sep, 2041	4.61	4.08	957.05
Oct, 2041	4.59	4.10	952.95
Nov, 2041	4.57	4.12	948.82
Dec, 2041	4.55	4.14	944.68
Jan, 2042	4.53	4.16	940.52
Feb, 2042	4.51	4.18	936.33
Mar, 2042	4.49	4.20	932.13
Apr, 2042	4.47	4.22	927.91
May, 2042	4.45	4.24	923.66
Jun, 2042	4.43	4.26	919.40
Jul, 2042	4.41	4.28	915.11
Aug, 2042	4.38	4.31	910.81
Sep, 2042	4.36	4.33	906.48
Oct, 2042	4.34	4.35	902.14
Nov, 2042	4.32	4.37	897.77
Dec, 2042	4.30	4.39	893.38
Jan, 2043	4.28	4.41	888.97
Feb, 2043	4.26	4.43	884.54
Mar, 2043	4.24	4.45	880.09
Apr, 2043	4.22	4.47	875.62
May, 2043	4.20	4.49	871.12
Jun, 2043	4.17	4.52	866.61
Jul, 2043	4.15	4.54	862.07
Aug, 2043	4.13	4.56	857.51
Sep, 2043	4.11	4.58	852.93
Oct, 2043	4.09	4.60	848.32
Nov, 2043	4.06	4.63	843.70
Dec, 2043	4.04	4.65	839.05
Jan, 2044	4.02	4.67	834.38
Feb, 2044	4.00	4.69	829.69
Mar, 2044	3.98	4.71	824.98
Apr, 2044	3.95	4.74	820.24
May, 2044	3.93	4.76	815.48
Jun, 2044	3.91	4.78	810.70
Jul, 2044	3.88	4.81	805.89
Aug, 2044	3.86	4.83	801.06
Sep, 2044	3.84	4.85	796.21
Oct, 2044	3.82	4.87	791.34
Nov, 2044	3.79	4.90	786.44
Dec, 2044	3.77	4.92	781.52
Jan, 2045	3.74	4.95	776.57
Feb, 2045	3.72	4.97	771.60
Mar, 2045	3.70	4.99	766.61
Apr, 2045	3.67	5.02	761.59
May, 2045	3.65	5.04	756.55
Jun, 2045	3.63	5.06	751.49
Jul, 2045	3.60	5.09	746.40
Aug, 2045	3.58	5.11	741.29
Sep, 2045	3.55	5.14	736.15
Oct, 2045	3.53	5.16	730.98
Nov, 2045	3.50	5.19	725.80
Dec, 2045	3.48	5.21	720.59
Jan, 2046	3.45	5.24	715.35
Feb, 2046	3.43	5.26	710.09
Mar, 2046	3.40	5.29	704.80
Apr, 2046	3.38	5.31	699.49
May, 2046	3.35	5.34	694.15
Jun, 2046	3.33	5.36	688.78
Jul, 2046	3.30	5.39	683.39
Aug, 2046	3.27	5.42	677.98
Sep, 2046	3.25	5.44	672.54
Oct, 2046	3.22	5.47	667.07
Nov, 2046	3.20	5.49	661.58
Dec, 2046	3.17	5.52	656.06
Jan, 2047	3.14	5.55	650.51
Feb, 2047	3.12	5.57	644.94
Mar, 2047	3.09	5.60	639.34
Apr, 2047	3.06	5.63	633.71
May, 2047	3.04	5.65	628.06
Jun, 2047	3.01	5.68	622.38
Jul, 2047	2.98	5.71	616.67
Aug, 2047	2.95	5.74	610.93
Sep, 2047	2.93	5.76	605.17
Oct, 2047	2.90	5.79	599.38
Nov, 2047	2.87	5.82	593.56
Dec, 2047	2.84	5.85	587.72
Jan, 2048	2.82	5.87	581.84
Feb, 2048	2.79	5.90	575.94
Mar, 2048	2.76	5.93	570.01
Apr, 2048	2.73	5.96	564.05
May, 2048	2.70	5.99	558.06
Jun, 2048	2.67	6.02	552.05
Jul, 2048	2.65	6.04	546.00
Aug, 2048	2.62	6.07	539.93
Sep, 2048	2.59	6.10	533.83
Oct, 2048	2.56	6.13	527.70
Nov, 2048	2.53	6.16	521.53
Dec, 2048	2.50	6.19	515.34
Jan, 2049	2.47	6.22	509.12
Feb, 2049	2.44	6.25	502.87
Mar, 2049	2.41	6.28	496.59
Apr, 2049	2.38	6.31	490.28
May, 2049	2.35	6.34	483.94
Jun, 2049	2.32	6.37	477.57
Jul, 2049	2.29	6.40	471.17
Aug, 2049	2.26	6.43	464.73
Sep, 2049	2.23	6.46	458.27
Oct, 2049	2.20	6.49	451.78
Nov, 2049	2.16	6.53	445.25
Dec, 2049	2.13	6.56	438.70
Jan, 2050	2.10	6.59	432.11
Feb, 2050	2.07	6.62	425.49
Mar, 2050	2.04	6.65	418.84
Apr, 2050	2.01	6.68	412.15
May, 2050	1.97	6.72	405.44
Jun, 2050	1.94	6.75	398.69
Jul, 2050	1.91	6.78	391.91
Aug, 2050	1.88	6.81	385.10
Sep, 2050	1.85	6.84	378.26
Oct, 2050	1.81	6.88	371.38
Nov, 2050	1.78	6.91	364.47
Dec, 2050	1.75	6.94	357.52
Jan, 2051	1.71	6.98	350.55
Feb, 2051	1.68	7.01	343.54
Mar, 2051	1.65	7.04	336.49
Apr, 2051	1.61	7.08	329.42
May, 2051	1.58	7.11	322.30
Jun, 2051	1.54	7.15	315.16
Jul, 2051	1.51	7.18	307.98
Aug, 2051	1.48	7.21	300.76
Sep, 2051	1.44	7.25	293.52
Oct, 2051	1.41	7.28	286.23
Nov, 2051	1.37	7.32	278.91
Dec, 2051	1.34	7.35	271.56
Jan, 2052	1.30	7.39	264.17
Feb, 2052	1.27	7.42	256.75
Mar, 2052	1.23	7.46	249.29
Apr, 2052	1.19	7.50	241.79
May, 2052	1.16	7.53	234.26
Jun, 2052	1.12	7.57	226.69
Jul, 2052	1.09	7.60	219.09
Aug, 2052	1.05	7.64	211.45
Sep, 2052	1.01	7.68	203.77
Oct, 2052	0.98	7.71	196.06
Nov, 2052	0.94	7.75	188.31
Dec, 2052	0.90	7.79	180.52
Jan, 2053	0.86	7.83	172.69
Feb, 2053	0.83	7.86	164.83
Mar, 2053	0.79	7.90	156.93
Apr, 2053	0.75	7.94	148.99
May, 2053	0.71	7.98	141.02
Jun, 2053	0.68	8.01	133.00
Jul, 2053	0.64	8.05	124.95
Aug, 2053	0.60	8.09	116.86
Sep, 2053	0.56	8.13	108.73
Oct, 2053	0.52	8.17	100.56
Nov, 2053	0.48	8.21	92.35
Dec, 2053	0.44	8.25	84.11
Jan, 2054	0.40	8.29	75.82
Feb, 2054	0.36	8.33	67.49
Mar, 2054	0.32	8.37	59.12
Apr, 2054	0.28	8.41	50.72
May, 2054	0.24	8.45	42.27
Jun, 2054	0.20	8.49	33.78
Jul, 2054	0.16	8.53	25.26
Aug, 2054	0.12	8.57	16.69
Sep, 2054	0.08	8.61	8.08
Oct, 2054	0.04	8.65	0