Mortgage Parameters

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

Mortgage Summary

Property Total:	$6,500
Down Payment	$1,950
Mortgage Amount:	$4,550
Mortgage Payment:	$26.55 / month
Estimated Tax:	+ $3.61 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $30.16 / month
Total Interest Paid:	$5,007.60 over 30 years
Total Tax Paid:	$1,300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	21.80	4.75	4545.25
Jan, 2025	21.78	4.77	4540.48
Feb, 2025	21.76	4.79	4535.69
Mar, 2025	21.73	4.82	4530.87
Apr, 2025	21.71	4.84	4526.03
May, 2025	21.69	4.86	4521.17
Jun, 2025	21.66	4.89	4516.28
Jul, 2025	21.64	4.91	4511.37
Aug, 2025	21.62	4.93	4506.44
Sep, 2025	21.59	4.96	4501.48
Oct, 2025	21.57	4.98	4496.50
Nov, 2025	21.55	5.00	4491.50
Dec, 2025	21.52	5.03	4486.47
Jan, 2026	21.50	5.05	4481.42
Feb, 2026	21.47	5.08	4476.34
Mar, 2026	21.45	5.10	4471.24
Apr, 2026	21.42	5.13	4466.12
May, 2026	21.40	5.15	4460.97
Jun, 2026	21.38	5.17	4455.79
Jul, 2026	21.35	5.20	4450.59
Aug, 2026	21.33	5.22	4445.37
Sep, 2026	21.30	5.25	4440.12
Oct, 2026	21.28	5.27	4434.84
Nov, 2026	21.25	5.30	4429.54
Dec, 2026	21.22	5.33	4424.22
Jan, 2027	21.20	5.35	4418.87
Feb, 2027	21.17	5.38	4413.49
Mar, 2027	21.15	5.40	4408.09
Apr, 2027	21.12	5.43	4402.66
May, 2027	21.10	5.45	4397.21
Jun, 2027	21.07	5.48	4391.73
Jul, 2027	21.04	5.51	4386.22
Aug, 2027	21.02	5.53	4380.69
Sep, 2027	20.99	5.56	4375.13
Oct, 2027	20.96	5.59	4369.54
Nov, 2027	20.94	5.61	4363.93
Dec, 2027	20.91	5.64	4358.29
Jan, 2028	20.88	5.67	4352.63
Feb, 2028	20.86	5.69	4346.93
Mar, 2028	20.83	5.72	4341.21
Apr, 2028	20.80	5.75	4335.46
May, 2028	20.77	5.78	4329.69
Jun, 2028	20.75	5.80	4323.88
Jul, 2028	20.72	5.83	4318.05
Aug, 2028	20.69	5.86	4312.19
Sep, 2028	20.66	5.89	4306.31
Oct, 2028	20.63	5.92	4300.39
Nov, 2028	20.61	5.94	4294.45
Dec, 2028	20.58	5.97	4288.47
Jan, 2029	20.55	6.00	4282.47
Feb, 2029	20.52	6.03	4276.44
Mar, 2029	20.49	6.06	4270.38
Apr, 2029	20.46	6.09	4264.30
May, 2029	20.43	6.12	4258.18
Jun, 2029	20.40	6.15	4252.03
Jul, 2029	20.37	6.18	4245.86
Aug, 2029	20.34	6.21	4239.65
Sep, 2029	20.31	6.24	4233.42
Oct, 2029	20.29	6.26	4227.15
Nov, 2029	20.26	6.29	4220.86
Dec, 2029	20.22	6.33	4214.53
Jan, 2030	20.19	6.36	4208.18
Feb, 2030	20.16	6.39	4201.79
Mar, 2030	20.13	6.42	4195.37
Apr, 2030	20.10	6.45	4188.93
May, 2030	20.07	6.48	4182.45
Jun, 2030	20.04	6.51	4175.94
Jul, 2030	20.01	6.54	4169.40
Aug, 2030	19.98	6.57	4162.83
Sep, 2030	19.95	6.60	4156.23
Oct, 2030	19.92	6.63	4149.59
Nov, 2030	19.88	6.67	4142.92
Dec, 2030	19.85	6.70	4136.23
Jan, 2031	19.82	6.73	4129.49
Feb, 2031	19.79	6.76	4122.73
Mar, 2031	19.75	6.80	4115.94
Apr, 2031	19.72	6.83	4109.11
May, 2031	19.69	6.86	4102.25
Jun, 2031	19.66	6.89	4095.36
Jul, 2031	19.62	6.93	4088.43
Aug, 2031	19.59	6.96	4081.47
Sep, 2031	19.56	6.99	4074.48
Oct, 2031	19.52	7.03	4067.45
Nov, 2031	19.49	7.06	4060.39
Dec, 2031	19.46	7.09	4053.30
Jan, 2032	19.42	7.13	4046.17
Feb, 2032	19.39	7.16	4039.01
Mar, 2032	19.35	7.20	4031.81
Apr, 2032	19.32	7.23	4024.58
May, 2032	19.28	7.27	4017.31
Jun, 2032	19.25	7.30	4010.01
Jul, 2032	19.21	7.34	4002.68
Aug, 2032	19.18	7.37	3995.31
Sep, 2032	19.14	7.41	3987.90
Oct, 2032	19.11	7.44	3980.46
Nov, 2032	19.07	7.48	3972.98
Dec, 2032	19.04	7.51	3965.47
Jan, 2033	19.00	7.55	3957.92
Feb, 2033	18.97	7.58	3950.34
Mar, 2033	18.93	7.62	3942.71
Apr, 2033	18.89	7.66	3935.06
May, 2033	18.86	7.69	3927.36
Jun, 2033	18.82	7.73	3919.63
Jul, 2033	18.78	7.77	3911.86
Aug, 2033	18.74	7.81	3904.06
Sep, 2033	18.71	7.84	3896.21
Oct, 2033	18.67	7.88	3888.33
Nov, 2033	18.63	7.92	3880.41
Dec, 2033	18.59	7.96	3872.46
Jan, 2034	18.56	7.99	3864.46
Feb, 2034	18.52	8.03	3856.43
Mar, 2034	18.48	8.07	3848.36
Apr, 2034	18.44	8.11	3840.25
May, 2034	18.40	8.15	3832.10
Jun, 2034	18.36	8.19	3823.91
Jul, 2034	18.32	8.23	3815.69
Aug, 2034	18.28	8.27	3807.42
Sep, 2034	18.24	8.31	3799.11
Oct, 2034	18.20	8.35	3790.77
Nov, 2034	18.16	8.39	3782.38
Dec, 2034	18.12	8.43	3773.96
Jan, 2035	18.08	8.47	3765.49
Feb, 2035	18.04	8.51	3756.98
Mar, 2035	18.00	8.55	3748.43
Apr, 2035	17.96	8.59	3739.85
May, 2035	17.92	8.63	3731.22
Jun, 2035	17.88	8.67	3722.54
Jul, 2035	17.84	8.71	3713.83
Aug, 2035	17.80	8.75	3705.08
Sep, 2035	17.75	8.80	3696.28
Oct, 2035	17.71	8.84	3687.44
Nov, 2035	17.67	8.88	3678.56
Dec, 2035	17.63	8.92	3669.64
Jan, 2036	17.58	8.97	3660.67
Feb, 2036	17.54	9.01	3651.66
Mar, 2036	17.50	9.05	3642.61
Apr, 2036	17.45	9.10	3633.51
May, 2036	17.41	9.14	3624.37
Jun, 2036	17.37	9.18	3615.19
Jul, 2036	17.32	9.23	3605.96
Aug, 2036	17.28	9.27	3596.69
Sep, 2036	17.23	9.32	3587.38
Oct, 2036	17.19	9.36	3578.02
Nov, 2036	17.14	9.41	3568.61
Dec, 2036	17.10	9.45	3559.16
Jan, 2037	17.05	9.50	3549.66
Feb, 2037	17.01	9.54	3540.12
Mar, 2037	16.96	9.59	3530.54
Apr, 2037	16.92	9.63	3520.90
May, 2037	16.87	9.68	3511.22
Jun, 2037	16.82	9.73	3501.50
Jul, 2037	16.78	9.77	3491.73
Aug, 2037	16.73	9.82	3481.91
Sep, 2037	16.68	9.87	3472.04
Oct, 2037	16.64	9.91	3462.13
Nov, 2037	16.59	9.96	3452.17
Dec, 2037	16.54	10.01	3442.16
Jan, 2038	16.49	10.06	3432.10
Feb, 2038	16.45	10.10	3422.00
Mar, 2038	16.40	10.15	3411.85
Apr, 2038	16.35	10.20	3401.64
May, 2038	16.30	10.25	3391.39
Jun, 2038	16.25	10.30	3381.09
Jul, 2038	16.20	10.35	3370.75
Aug, 2038	16.15	10.40	3360.35
Sep, 2038	16.10	10.45	3349.90
Oct, 2038	16.05	10.50	3339.40
Nov, 2038	16.00	10.55	3328.85
Dec, 2038	15.95	10.60	3318.25
Jan, 2039	15.90	10.65	3307.60
Feb, 2039	15.85	10.70	3296.90
Mar, 2039	15.80	10.75	3286.15
Apr, 2039	15.75	10.80	3275.35
May, 2039	15.69	10.86	3264.49
Jun, 2039	15.64	10.91	3253.58
Jul, 2039	15.59	10.96	3242.62
Aug, 2039	15.54	11.01	3231.61
Sep, 2039	15.48	11.07	3220.54
Oct, 2039	15.43	11.12	3209.43
Nov, 2039	15.38	11.17	3198.25
Dec, 2039	15.32	11.23	3187.03
Jan, 2040	15.27	11.28	3175.75
Feb, 2040	15.22	11.33	3164.42
Mar, 2040	15.16	11.39	3153.03
Apr, 2040	15.11	11.44	3141.59
May, 2040	15.05	11.50	3130.09
Jun, 2040	15.00	11.55	3118.54
Jul, 2040	14.94	11.61	3106.93
Aug, 2040	14.89	11.66	3095.27
Sep, 2040	14.83	11.72	3083.55
Oct, 2040	14.78	11.77	3071.78
Nov, 2040	14.72	11.83	3059.95
Dec, 2040	14.66	11.89	3048.06
Jan, 2041	14.61	11.94	3036.11
Feb, 2041	14.55	12.00	3024.11
Mar, 2041	14.49	12.06	3012.05
Apr, 2041	14.43	12.12	2999.94
May, 2041	14.37	12.18	2987.76
Jun, 2041	14.32	12.23	2975.53
Jul, 2041	14.26	12.29	2963.23
Aug, 2041	14.20	12.35	2950.88
Sep, 2041	14.14	12.41	2938.47
Oct, 2041	14.08	12.47	2926.00
Nov, 2041	14.02	12.53	2913.47
Dec, 2041	13.96	12.59	2900.88
Jan, 2042	13.90	12.65	2888.23
Feb, 2042	13.84	12.71	2875.52
Mar, 2042	13.78	12.77	2862.75
Apr, 2042	13.72	12.83	2849.92
May, 2042	13.66	12.89	2837.03
Jun, 2042	13.59	12.96	2824.07
Jul, 2042	13.53	13.02	2811.05
Aug, 2042	13.47	13.08	2797.97
Sep, 2042	13.41	13.14	2784.83
Oct, 2042	13.34	13.21	2771.62
Nov, 2042	13.28	13.27	2758.35
Dec, 2042	13.22	13.33	2745.02
Jan, 2043	13.15	13.40	2731.62
Feb, 2043	13.09	13.46	2718.16
Mar, 2043	13.02	13.53	2704.64
Apr, 2043	12.96	13.59	2691.05
May, 2043	12.89	13.66	2677.39
Jun, 2043	12.83	13.72	2663.67
Jul, 2043	12.76	13.79	2649.88
Aug, 2043	12.70	13.85	2636.03
Sep, 2043	12.63	13.92	2622.11
Oct, 2043	12.56	13.99	2608.13
Nov, 2043	12.50	14.05	2594.07
Dec, 2043	12.43	14.12	2579.95
Jan, 2044	12.36	14.19	2565.77
Feb, 2044	12.29	14.26	2551.51
Mar, 2044	12.23	14.32	2537.19
Apr, 2044	12.16	14.39	2522.79
May, 2044	12.09	14.46	2508.33
Jun, 2044	12.02	14.53	2493.80
Jul, 2044	11.95	14.60	2479.20
Aug, 2044	11.88	14.67	2464.53
Sep, 2044	11.81	14.74	2449.79
Oct, 2044	11.74	14.81	2434.98
Nov, 2044	11.67	14.88	2420.10
Dec, 2044	11.60	14.95	2405.14
Jan, 2045	11.52	15.03	2390.12
Feb, 2045	11.45	15.10	2375.02
Mar, 2045	11.38	15.17	2359.85
Apr, 2045	11.31	15.24	2344.61
May, 2045	11.23	15.32	2329.29
Jun, 2045	11.16	15.39	2313.90
Jul, 2045	11.09	15.46	2298.44
Aug, 2045	11.01	15.54	2282.90
Sep, 2045	10.94	15.61	2267.29
Oct, 2045	10.86	15.69	2251.61
Nov, 2045	10.79	15.76	2235.85
Dec, 2045	10.71	15.84	2220.01
Jan, 2046	10.64	15.91	2204.10
Feb, 2046	10.56	15.99	2188.11
Mar, 2046	10.48	16.07	2172.04
Apr, 2046	10.41	16.14	2155.90
May, 2046	10.33	16.22	2139.68
Jun, 2046	10.25	16.30	2123.38
Jul, 2046	10.17	16.38	2107.01
Aug, 2046	10.10	16.45	2090.55
Sep, 2046	10.02	16.53	2074.02
Oct, 2046	9.94	16.61	2057.41
Nov, 2046	9.86	16.69	2040.72
Dec, 2046	9.78	16.77	2023.95
Jan, 2047	9.70	16.85	2007.09
Feb, 2047	9.62	16.93	1990.16
Mar, 2047	9.54	17.01	1973.15
Apr, 2047	9.45	17.10	1956.05
May, 2047	9.37	17.18	1938.87
Jun, 2047	9.29	17.26	1921.61
Jul, 2047	9.21	17.34	1904.27
Aug, 2047	9.12	17.43	1886.85
Sep, 2047	9.04	17.51	1869.34
Oct, 2047	8.96	17.59	1851.75
Nov, 2047	8.87	17.68	1834.07
Dec, 2047	8.79	17.76	1816.31
Jan, 2048	8.70	17.85	1798.46
Feb, 2048	8.62	17.93	1780.53
Mar, 2048	8.53	18.02	1762.51
Apr, 2048	8.45	18.10	1744.40
May, 2048	8.36	18.19	1726.21
Jun, 2048	8.27	18.28	1707.93
Jul, 2048	8.18	18.37	1689.57
Aug, 2048	8.10	18.45	1671.11
Sep, 2048	8.01	18.54	1652.57
Oct, 2048	7.92	18.63	1633.94
Nov, 2048	7.83	18.72	1615.22
Dec, 2048	7.74	18.81	1596.41
Jan, 2049	7.65	18.90	1577.51
Feb, 2049	7.56	18.99	1558.52
Mar, 2049	7.47	19.08	1539.44
Apr, 2049	7.38	19.17	1520.26
May, 2049	7.28	19.27	1501.00
Jun, 2049	7.19	19.36	1481.64
Jul, 2049	7.10	19.45	1462.19
Aug, 2049	7.01	19.54	1442.64
Sep, 2049	6.91	19.64	1423.01
Oct, 2049	6.82	19.73	1403.28
Nov, 2049	6.72	19.83	1383.45
Dec, 2049	6.63	19.92	1363.53
Jan, 2050	6.53	20.02	1343.51
Feb, 2050	6.44	20.11	1323.40
Mar, 2050	6.34	20.21	1303.19
Apr, 2050	6.24	20.31	1282.89
May, 2050	6.15	20.40	1262.48
Jun, 2050	6.05	20.50	1241.98
Jul, 2050	5.95	20.60	1221.38
Aug, 2050	5.85	20.70	1200.69
Sep, 2050	5.75	20.80	1179.89
Oct, 2050	5.65	20.90	1158.99
Nov, 2050	5.55	21.00	1138.00
Dec, 2050	5.45	21.10	1116.90
Jan, 2051	5.35	21.20	1095.70
Feb, 2051	5.25	21.30	1074.40
Mar, 2051	5.15	21.40	1053.00
Apr, 2051	5.05	21.50	1031.50
May, 2051	4.94	21.61	1009.89
Jun, 2051	4.84	21.71	988.18
Jul, 2051	4.74	21.81	966.36
Aug, 2051	4.63	21.92	944.44
Sep, 2051	4.53	22.02	922.42
Oct, 2051	4.42	22.13	900.29
Nov, 2051	4.31	22.24	878.05
Dec, 2051	4.21	22.34	855.71
Jan, 2052	4.10	22.45	833.26
Feb, 2052	3.99	22.56	810.70
Mar, 2052	3.88	22.67	788.04
Apr, 2052	3.78	22.77	765.26
May, 2052	3.67	22.88	742.38
Jun, 2052	3.56	22.99	719.39
Jul, 2052	3.45	23.10	696.28
Aug, 2052	3.34	23.21	673.07
Sep, 2052	3.23	23.32	649.75
Oct, 2052	3.11	23.44	626.31
Nov, 2052	3.00	23.55	602.76
Dec, 2052	2.89	23.66	579.10
Jan, 2053	2.77	23.78	555.32
Feb, 2053	2.66	23.89	531.43
Mar, 2053	2.55	24.00	507.43
Apr, 2053	2.43	24.12	483.31
May, 2053	2.32	24.23	459.08
Jun, 2053	2.20	24.35	434.73
Jul, 2053	2.08	24.47	410.26
Aug, 2053	1.97	24.58	385.68
Sep, 2053	1.85	24.70	360.97
Oct, 2053	1.73	24.82	336.15
Nov, 2053	1.61	24.94	311.21
Dec, 2053	1.49	25.06	286.16
Jan, 2054	1.37	25.18	260.98
Feb, 2054	1.25	25.30	235.68
Mar, 2054	1.13	25.42	210.26
Apr, 2054	1.01	25.54	184.71
May, 2054	0.89	25.66	159.05
Jun, 2054	0.76	25.79	133.26
Jul, 2054	0.64	25.91	107.35
Aug, 2054	0.51	26.04	81.31
Sep, 2054	0.39	26.16	55.15
Oct, 2054	0.26	26.29	28.87
Nov, 2054	0.14	26.41	2.46