Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,003
Down Payment	$601
Mortgage Amount:	$1,402
Mortgage Payment:	$8.18 / month
Estimated Tax:	+ $1.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $9.29 / month
Total Interest Paid:	$1,541.70 over 30 years
Total Tax Paid:	$400.60 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	6.72	1.46	1400.54
Dec, 2024	6.71	1.47	1399.07
Jan, 2025	6.70	1.48	1397.59
Feb, 2025	6.70	1.48	1396.11
Mar, 2025	6.69	1.49	1394.62
Apr, 2025	6.68	1.50	1393.12
May, 2025	6.68	1.50	1391.62
Jun, 2025	6.67	1.51	1390.11
Jul, 2025	6.66	1.52	1388.59
Aug, 2025	6.65	1.53	1387.06
Sep, 2025	6.65	1.53	1385.53
Oct, 2025	6.64	1.54	1383.99
Nov, 2025	6.63	1.55	1382.44
Dec, 2025	6.62	1.56	1380.88
Jan, 2026	6.62	1.56	1379.32
Feb, 2026	6.61	1.57	1377.75
Mar, 2026	6.60	1.58	1376.17
Apr, 2026	6.59	1.59	1374.58
May, 2026	6.59	1.59	1372.99
Jun, 2026	6.58	1.60	1371.39
Jul, 2026	6.57	1.61	1369.78
Aug, 2026	6.56	1.62	1368.16
Sep, 2026	6.56	1.62	1366.54
Oct, 2026	6.55	1.63	1364.91
Nov, 2026	6.54	1.64	1363.27
Dec, 2026	6.53	1.65	1361.62
Jan, 2027	6.52	1.66	1359.96
Feb, 2027	6.52	1.66	1358.30
Mar, 2027	6.51	1.67	1356.63
Apr, 2027	6.50	1.68	1354.95
May, 2027	6.49	1.69	1353.26
Jun, 2027	6.48	1.70	1351.57
Jul, 2027	6.48	1.70	1349.86
Aug, 2027	6.47	1.71	1348.15
Sep, 2027	6.46	1.72	1346.43
Oct, 2027	6.45	1.73	1344.70
Nov, 2027	6.44	1.74	1342.97
Dec, 2027	6.44	1.74	1341.22
Jan, 2028	6.43	1.75	1339.47
Feb, 2028	6.42	1.76	1337.71
Mar, 2028	6.41	1.77	1335.94
Apr, 2028	6.40	1.78	1334.16
May, 2028	6.39	1.79	1332.37
Jun, 2028	6.38	1.80	1330.57
Jul, 2028	6.38	1.80	1328.77
Aug, 2028	6.37	1.81	1326.96
Sep, 2028	6.36	1.82	1325.13
Oct, 2028	6.35	1.83	1323.30
Nov, 2028	6.34	1.84	1321.46
Dec, 2028	6.33	1.85	1319.62
Jan, 2029	6.32	1.86	1317.76
Feb, 2029	6.31	1.87	1315.89
Mar, 2029	6.31	1.87	1314.02
Apr, 2029	6.30	1.88	1312.14
May, 2029	6.29	1.89	1310.24
Jun, 2029	6.28	1.90	1308.34
Jul, 2029	6.27	1.91	1306.43
Aug, 2029	6.26	1.92	1304.51
Sep, 2029	6.25	1.93	1302.58
Oct, 2029	6.24	1.94	1300.64
Nov, 2029	6.23	1.95	1298.70
Dec, 2029	6.22	1.96	1296.74
Jan, 2030	6.21	1.97	1294.77
Feb, 2030	6.20	1.98	1292.80
Mar, 2030	6.19	1.99	1290.81
Apr, 2030	6.19	1.99	1288.82
May, 2030	6.18	2.00	1286.81
Jun, 2030	6.17	2.01	1284.80
Jul, 2030	6.16	2.02	1282.77
Aug, 2030	6.15	2.03	1280.74
Sep, 2030	6.14	2.04	1278.70
Oct, 2030	6.13	2.05	1276.64
Nov, 2030	6.12	2.06	1274.58
Dec, 2030	6.11	2.07	1272.51
Jan, 2031	6.10	2.08	1270.43
Feb, 2031	6.09	2.09	1268.33
Mar, 2031	6.08	2.10	1266.23
Apr, 2031	6.07	2.11	1264.12
May, 2031	6.06	2.12	1262.00
Jun, 2031	6.05	2.13	1259.86
Jul, 2031	6.04	2.14	1257.72
Aug, 2031	6.03	2.15	1255.57
Sep, 2031	6.02	2.16	1253.40
Oct, 2031	6.01	2.17	1251.23
Nov, 2031	6.00	2.18	1249.04
Dec, 2031	5.99	2.19	1246.85
Jan, 2032	5.97	2.21	1244.64
Feb, 2032	5.96	2.22	1242.43
Mar, 2032	5.95	2.23	1240.20
Apr, 2032	5.94	2.24	1237.96
May, 2032	5.93	2.25	1235.72
Jun, 2032	5.92	2.26	1233.46
Jul, 2032	5.91	2.27	1231.19
Aug, 2032	5.90	2.28	1228.91
Sep, 2032	5.89	2.29	1226.61
Oct, 2032	5.88	2.30	1224.31
Nov, 2032	5.87	2.31	1222.00
Dec, 2032	5.86	2.32	1219.67
Jan, 2033	5.84	2.34	1217.34
Feb, 2033	5.83	2.35	1214.99
Mar, 2033	5.82	2.36	1212.63
Apr, 2033	5.81	2.37	1210.26
May, 2033	5.80	2.38	1207.88
Jun, 2033	5.79	2.39	1205.49
Jul, 2033	5.78	2.40	1203.09
Aug, 2033	5.76	2.42	1200.67
Sep, 2033	5.75	2.43	1198.24
Oct, 2033	5.74	2.44	1195.81
Nov, 2033	5.73	2.45	1193.36
Dec, 2033	5.72	2.46	1190.89
Jan, 2034	5.71	2.47	1188.42
Feb, 2034	5.69	2.49	1185.94
Mar, 2034	5.68	2.50	1183.44
Apr, 2034	5.67	2.51	1180.93
May, 2034	5.66	2.52	1178.41
Jun, 2034	5.65	2.53	1175.87
Jul, 2034	5.63	2.55	1173.33
Aug, 2034	5.62	2.56	1170.77
Sep, 2034	5.61	2.57	1168.20
Oct, 2034	5.60	2.58	1165.62
Nov, 2034	5.59	2.59	1163.02
Dec, 2034	5.57	2.61	1160.42
Jan, 2035	5.56	2.62	1157.80
Feb, 2035	5.55	2.63	1155.16
Mar, 2035	5.54	2.64	1152.52
Apr, 2035	5.52	2.66	1149.86
May, 2035	5.51	2.67	1147.19
Jun, 2035	5.50	2.68	1144.51
Jul, 2035	5.48	2.70	1141.81
Aug, 2035	5.47	2.71	1139.10
Sep, 2035	5.46	2.72	1136.38
Oct, 2035	5.45	2.73	1133.65
Nov, 2035	5.43	2.75	1130.90
Dec, 2035	5.42	2.76	1128.14
Jan, 2036	5.41	2.77	1125.36
Feb, 2036	5.39	2.79	1122.58
Mar, 2036	5.38	2.80	1119.78
Apr, 2036	5.37	2.81	1116.96
May, 2036	5.35	2.83	1114.13
Jun, 2036	5.34	2.84	1111.29
Jul, 2036	5.32	2.86	1108.44
Aug, 2036	5.31	2.87	1105.57
Sep, 2036	5.30	2.88	1102.69
Oct, 2036	5.28	2.90	1099.79
Nov, 2036	5.27	2.91	1096.88
Dec, 2036	5.26	2.92	1093.95
Jan, 2037	5.24	2.94	1091.02
Feb, 2037	5.23	2.95	1088.06
Mar, 2037	5.21	2.97	1085.10
Apr, 2037	5.20	2.98	1082.12
May, 2037	5.19	2.99	1079.12
Jun, 2037	5.17	3.01	1076.11
Jul, 2037	5.16	3.02	1073.09
Aug, 2037	5.14	3.04	1070.05
Sep, 2037	5.13	3.05	1067.00
Oct, 2037	5.11	3.07	1063.93
Nov, 2037	5.10	3.08	1060.85
Dec, 2037	5.08	3.10	1057.75
Jan, 2038	5.07	3.11	1054.64
Feb, 2038	5.05	3.13	1051.51
Mar, 2038	5.04	3.14	1048.37
Apr, 2038	5.02	3.16	1045.22
May, 2038	5.01	3.17	1042.04
Jun, 2038	4.99	3.19	1038.86
Jul, 2038	4.98	3.20	1035.66
Aug, 2038	4.96	3.22	1032.44
Sep, 2038	4.95	3.23	1029.21
Oct, 2038	4.93	3.25	1025.96
Nov, 2038	4.92	3.26	1022.69
Dec, 2038	4.90	3.28	1019.41
Jan, 2039	4.88	3.30	1016.12
Feb, 2039	4.87	3.31	1012.81
Mar, 2039	4.85	3.33	1009.48
Apr, 2039	4.84	3.34	1006.14
May, 2039	4.82	3.36	1002.78
Jun, 2039	4.80	3.38	999.40
Jul, 2039	4.79	3.39	996.01
Aug, 2039	4.77	3.41	992.60
Sep, 2039	4.76	3.42	989.18
Oct, 2039	4.74	3.44	985.74
Nov, 2039	4.72	3.46	982.28
Dec, 2039	4.71	3.47	978.81
Jan, 2040	4.69	3.49	975.32
Feb, 2040	4.67	3.51	971.81
Mar, 2040	4.66	3.52	968.29
Apr, 2040	4.64	3.54	964.75
May, 2040	4.62	3.56	961.19
Jun, 2040	4.61	3.57	957.62
Jul, 2040	4.59	3.59	954.03
Aug, 2040	4.57	3.61	950.42
Sep, 2040	4.55	3.63	946.79
Oct, 2040	4.54	3.64	943.15
Nov, 2040	4.52	3.66	939.49
Dec, 2040	4.50	3.68	935.81
Jan, 2041	4.48	3.70	932.12
Feb, 2041	4.47	3.71	928.40
Mar, 2041	4.45	3.73	924.67
Apr, 2041	4.43	3.75	920.92
May, 2041	4.41	3.77	917.15
Jun, 2041	4.39	3.79	913.37
Jul, 2041	4.38	3.80	909.56
Aug, 2041	4.36	3.82	905.74
Sep, 2041	4.34	3.84	901.90
Oct, 2041	4.32	3.86	898.04
Nov, 2041	4.30	3.88	894.17
Dec, 2041	4.28	3.90	890.27
Jan, 2042	4.27	3.91	886.36
Feb, 2042	4.25	3.93	882.43
Mar, 2042	4.23	3.95	878.47
Apr, 2042	4.21	3.97	874.50
May, 2042	4.19	3.99	870.51
Jun, 2042	4.17	4.01	866.50
Jul, 2042	4.15	4.03	862.48
Aug, 2042	4.13	4.05	858.43
Sep, 2042	4.11	4.07	854.36
Oct, 2042	4.09	4.09	850.28
Nov, 2042	4.07	4.11	846.17
Dec, 2042	4.05	4.13	842.05
Jan, 2043	4.03	4.15	837.90
Feb, 2043	4.01	4.17	833.73
Mar, 2043	3.99	4.19	829.55
Apr, 2043	3.97	4.21	825.34
May, 2043	3.95	4.23	821.12
Jun, 2043	3.93	4.25	816.87
Jul, 2043	3.91	4.27	812.61
Aug, 2043	3.89	4.29	808.32
Sep, 2043	3.87	4.31	804.02
Oct, 2043	3.85	4.33	799.69
Nov, 2043	3.83	4.35	795.34
Dec, 2043	3.81	4.37	790.97
Jan, 2044	3.79	4.39	786.58
Feb, 2044	3.77	4.41	782.17
Mar, 2044	3.75	4.43	777.74
Apr, 2044	3.73	4.45	773.28
May, 2044	3.71	4.47	768.81
Jun, 2044	3.68	4.50	764.31
Jul, 2044	3.66	4.52	759.80
Aug, 2044	3.64	4.54	755.26
Sep, 2044	3.62	4.56	750.70
Oct, 2044	3.60	4.58	746.11
Nov, 2044	3.58	4.60	741.51
Dec, 2044	3.55	4.63	736.88
Jan, 2045	3.53	4.65	732.23
Feb, 2045	3.51	4.67	727.56
Mar, 2045	3.49	4.69	722.87
Apr, 2045	3.46	4.72	718.15
May, 2045	3.44	4.74	713.41
Jun, 2045	3.42	4.76	708.65
Jul, 2045	3.40	4.78	703.87
Aug, 2045	3.37	4.81	699.06
Sep, 2045	3.35	4.83	694.23
Oct, 2045	3.33	4.85	689.37
Nov, 2045	3.30	4.88	684.50
Dec, 2045	3.28	4.90	679.60
Jan, 2046	3.26	4.92	674.67
Feb, 2046	3.23	4.95	669.73
Mar, 2046	3.21	4.97	664.76
Apr, 2046	3.19	4.99	659.76
May, 2046	3.16	5.02	654.74
Jun, 2046	3.14	5.04	649.70
Jul, 2046	3.11	5.07	644.63
Aug, 2046	3.09	5.09	639.54
Sep, 2046	3.06	5.12	634.43
Oct, 2046	3.04	5.14	629.29
Nov, 2046	3.02	5.16	624.12
Dec, 2046	2.99	5.19	618.93
Jan, 2047	2.97	5.21	613.72
Feb, 2047	2.94	5.24	608.48
Mar, 2047	2.92	5.26	603.21
Apr, 2047	2.89	5.29	597.92
May, 2047	2.87	5.31	592.61
Jun, 2047	2.84	5.34	587.27
Jul, 2047	2.81	5.37	581.90
Aug, 2047	2.79	5.39	576.51
Sep, 2047	2.76	5.42	571.09
Oct, 2047	2.74	5.44	565.65
Nov, 2047	2.71	5.47	560.18
Dec, 2047	2.68	5.50	554.69
Jan, 2048	2.66	5.52	549.16
Feb, 2048	2.63	5.55	543.61
Mar, 2048	2.60	5.58	538.04
Apr, 2048	2.58	5.60	532.44
May, 2048	2.55	5.63	526.81
Jun, 2048	2.52	5.66	521.15
Jul, 2048	2.50	5.68	515.47
Aug, 2048	2.47	5.71	509.76
Sep, 2048	2.44	5.74	504.02
Oct, 2048	2.42	5.76	498.26
Nov, 2048	2.39	5.79	492.47
Dec, 2048	2.36	5.82	486.64
Jan, 2049	2.33	5.85	480.80
Feb, 2049	2.30	5.88	474.92
Mar, 2049	2.28	5.90	469.02
Apr, 2049	2.25	5.93	463.08
May, 2049	2.22	5.96	457.12
Jun, 2049	2.19	5.99	451.13
Jul, 2049	2.16	6.02	445.11
Aug, 2049	2.13	6.05	439.07
Sep, 2049	2.10	6.08	432.99
Oct, 2049	2.07	6.11	426.89
Nov, 2049	2.05	6.13	420.75
Dec, 2049	2.02	6.16	414.59
Jan, 2050	1.99	6.19	408.39
Feb, 2050	1.96	6.22	402.17
Mar, 2050	1.93	6.25	395.92
Apr, 2050	1.90	6.28	389.64
May, 2050	1.87	6.31	383.32
Jun, 2050	1.84	6.34	376.98
Jul, 2050	1.81	6.37	370.61
Aug, 2050	1.78	6.40	364.20
Sep, 2050	1.75	6.43	357.77
Oct, 2050	1.71	6.47	351.30
Nov, 2050	1.68	6.50	344.80
Dec, 2050	1.65	6.53	338.28
Jan, 2051	1.62	6.56	331.72
Feb, 2051	1.59	6.59	325.13
Mar, 2051	1.56	6.62	318.50
Apr, 2051	1.53	6.65	311.85
May, 2051	1.49	6.69	305.16
Jun, 2051	1.46	6.72	298.45
Jul, 2051	1.43	6.75	291.70
Aug, 2051	1.40	6.78	284.91
Sep, 2051	1.37	6.81	278.10
Oct, 2051	1.33	6.85	271.25
Nov, 2051	1.30	6.88	264.37
Dec, 2051	1.27	6.91	257.46
Jan, 2052	1.23	6.95	250.51
Feb, 2052	1.20	6.98	243.53
Mar, 2052	1.17	7.01	236.52
Apr, 2052	1.13	7.05	229.47
May, 2052	1.10	7.08	222.39
Jun, 2052	1.07	7.11	215.28
Jul, 2052	1.03	7.15	208.13
Aug, 2052	1.00	7.18	200.95
Sep, 2052	0.96	7.22	193.73
Oct, 2052	0.93	7.25	186.48
Nov, 2052	0.89	7.29	179.19
Dec, 2052	0.86	7.32	171.87
Jan, 2053	0.82	7.36	164.51
Feb, 2053	0.79	7.39	157.12
Mar, 2053	0.75	7.43	149.70
Apr, 2053	0.72	7.46	142.23
May, 2053	0.68	7.50	134.73
Jun, 2053	0.65	7.53	127.20
Jul, 2053	0.61	7.57	119.63
Aug, 2053	0.57	7.61	112.02
Sep, 2053	0.54	7.64	104.38
Oct, 2053	0.50	7.68	96.70
Nov, 2053	0.46	7.72	88.98
Dec, 2053	0.43	7.75	81.23
Jan, 2054	0.39	7.79	73.44
Feb, 2054	0.35	7.83	65.61
Mar, 2054	0.31	7.87	57.74
Apr, 2054	0.28	7.90	49.84
May, 2054	0.24	7.94	41.90
Jun, 2054	0.20	7.98	33.92
Jul, 2054	0.16	8.02	25.90
Aug, 2054	0.12	8.06	17.85
Sep, 2054	0.09	8.09	9.75
Oct, 2054	0.05	8.13	1.62