Mortgage Parameters

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

Mortgage Summary

Property Total:	$2,100
Down Payment	$630
Mortgage Amount:	$1,470
Mortgage Payment:	$8.58 / month
Estimated Tax:	+ $1.17 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $9.75 / month
Total Interest Paid:	$1,620.00 over 30 years
Total Tax Paid:	$420.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	7.04	1.54	1468.46
Jan, 2025	7.04	1.54	1466.92
Feb, 2025	7.03	1.55	1465.37
Mar, 2025	7.02	1.56	1463.81
Apr, 2025	7.01	1.57	1462.24
May, 2025	7.01	1.57	1460.67
Jun, 2025	7.00	1.58	1459.09
Jul, 2025	6.99	1.59	1457.50
Aug, 2025	6.98	1.60	1455.91
Sep, 2025	6.98	1.60	1454.30
Oct, 2025	6.97	1.61	1452.69
Nov, 2025	6.96	1.62	1451.07
Dec, 2025	6.95	1.63	1449.44
Jan, 2026	6.95	1.63	1447.81
Feb, 2026	6.94	1.64	1446.17
Mar, 2026	6.93	1.65	1444.52
Apr, 2026	6.92	1.66	1442.86
May, 2026	6.91	1.67	1441.19
Jun, 2026	6.91	1.67	1439.52
Jul, 2026	6.90	1.68	1437.84
Aug, 2026	6.89	1.69	1436.14
Sep, 2026	6.88	1.70	1434.45
Oct, 2026	6.87	1.71	1432.74
Nov, 2026	6.87	1.71	1431.03
Dec, 2026	6.86	1.72	1429.30
Jan, 2027	6.85	1.73	1427.57
Feb, 2027	6.84	1.74	1425.83
Mar, 2027	6.83	1.75	1424.08
Apr, 2027	6.82	1.76	1422.33
May, 2027	6.82	1.76	1420.56
Jun, 2027	6.81	1.77	1418.79
Jul, 2027	6.80	1.78	1417.01
Aug, 2027	6.79	1.79	1415.22
Sep, 2027	6.78	1.80	1413.42
Oct, 2027	6.77	1.81	1411.61
Nov, 2027	6.76	1.82	1409.80
Dec, 2027	6.76	1.82	1407.97
Jan, 2028	6.75	1.83	1406.14
Feb, 2028	6.74	1.84	1404.29
Mar, 2028	6.73	1.85	1402.44
Apr, 2028	6.72	1.86	1400.58
May, 2028	6.71	1.87	1398.71
Jun, 2028	6.70	1.88	1396.84
Jul, 2028	6.69	1.89	1394.95
Aug, 2028	6.68	1.90	1393.05
Sep, 2028	6.68	1.90	1391.15
Oct, 2028	6.67	1.91	1389.24
Nov, 2028	6.66	1.92	1387.31
Dec, 2028	6.65	1.93	1385.38
Jan, 2029	6.64	1.94	1383.44
Feb, 2029	6.63	1.95	1381.49
Mar, 2029	6.62	1.96	1379.53
Apr, 2029	6.61	1.97	1377.56
May, 2029	6.60	1.98	1375.58
Jun, 2029	6.59	1.99	1373.59
Jul, 2029	6.58	2.00	1371.59
Aug, 2029	6.57	2.01	1369.58
Sep, 2029	6.56	2.02	1367.57
Oct, 2029	6.55	2.03	1365.54
Nov, 2029	6.54	2.04	1363.50
Dec, 2029	6.53	2.05	1361.46
Jan, 2030	6.52	2.06	1359.40
Feb, 2030	6.51	2.07	1357.33
Mar, 2030	6.50	2.08	1355.26
Apr, 2030	6.49	2.09	1353.17
May, 2030	6.48	2.10	1351.07
Jun, 2030	6.47	2.11	1348.97
Jul, 2030	6.46	2.12	1346.85
Aug, 2030	6.45	2.13	1344.73
Sep, 2030	6.44	2.14	1342.59
Oct, 2030	6.43	2.15	1340.44
Nov, 2030	6.42	2.16	1338.29
Dec, 2030	6.41	2.17	1336.12
Jan, 2031	6.40	2.18	1333.94
Feb, 2031	6.39	2.19	1331.75
Mar, 2031	6.38	2.20	1329.55
Apr, 2031	6.37	2.21	1327.34
May, 2031	6.36	2.22	1325.12
Jun, 2031	6.35	2.23	1322.89
Jul, 2031	6.34	2.24	1320.65
Aug, 2031	6.33	2.25	1318.40
Sep, 2031	6.32	2.26	1316.14
Oct, 2031	6.31	2.27	1313.86
Nov, 2031	6.30	2.28	1311.58
Dec, 2031	6.28	2.30	1309.28
Jan, 2032	6.27	2.31	1306.98
Feb, 2032	6.26	2.32	1304.66
Mar, 2032	6.25	2.33	1302.33
Apr, 2032	6.24	2.34	1299.99
May, 2032	6.23	2.35	1297.64
Jun, 2032	6.22	2.36	1295.28
Jul, 2032	6.21	2.37	1292.91
Aug, 2032	6.20	2.38	1290.52
Sep, 2032	6.18	2.40	1288.13
Oct, 2032	6.17	2.41	1285.72
Nov, 2032	6.16	2.42	1283.30
Dec, 2032	6.15	2.43	1280.87
Jan, 2033	6.14	2.44	1278.43
Feb, 2033	6.13	2.45	1275.97
Mar, 2033	6.11	2.47	1273.50
Apr, 2033	6.10	2.48	1271.03
May, 2033	6.09	2.49	1268.54
Jun, 2033	6.08	2.50	1266.04
Jul, 2033	6.07	2.51	1263.52
Aug, 2033	6.05	2.53	1261.00
Sep, 2033	6.04	2.54	1258.46
Oct, 2033	6.03	2.55	1255.91
Nov, 2033	6.02	2.56	1253.35
Dec, 2033	6.01	2.57	1250.77
Jan, 2034	5.99	2.59	1248.19
Feb, 2034	5.98	2.60	1245.59
Mar, 2034	5.97	2.61	1242.98
Apr, 2034	5.96	2.62	1240.35
May, 2034	5.94	2.64	1237.71
Jun, 2034	5.93	2.65	1235.07
Jul, 2034	5.92	2.66	1232.40
Aug, 2034	5.91	2.67	1229.73
Sep, 2034	5.89	2.69	1227.04
Oct, 2034	5.88	2.70	1224.34
Nov, 2034	5.87	2.71	1221.63
Dec, 2034	5.85	2.73	1218.90
Jan, 2035	5.84	2.74	1216.16
Feb, 2035	5.83	2.75	1213.41
Mar, 2035	5.81	2.77	1210.64
Apr, 2035	5.80	2.78	1207.86
May, 2035	5.79	2.79	1205.07
Jun, 2035	5.77	2.81	1202.27
Jul, 2035	5.76	2.82	1199.45
Aug, 2035	5.75	2.83	1196.61
Sep, 2035	5.73	2.85	1193.77
Oct, 2035	5.72	2.86	1190.91
Nov, 2035	5.71	2.87	1188.03
Dec, 2035	5.69	2.89	1185.15
Jan, 2036	5.68	2.90	1182.25
Feb, 2036	5.66	2.92	1179.33
Mar, 2036	5.65	2.93	1176.40
Apr, 2036	5.64	2.94	1173.46
May, 2036	5.62	2.96	1170.50
Jun, 2036	5.61	2.97	1167.53
Jul, 2036	5.59	2.99	1164.54
Aug, 2036	5.58	3.00	1161.54
Sep, 2036	5.57	3.01	1158.53
Oct, 2036	5.55	3.03	1155.50
Nov, 2036	5.54	3.04	1152.46
Dec, 2036	5.52	3.06	1149.40
Jan, 2037	5.51	3.07	1146.33
Feb, 2037	5.49	3.09	1143.24
Mar, 2037	5.48	3.10	1140.14
Apr, 2037	5.46	3.12	1137.02
May, 2037	5.45	3.13	1133.89
Jun, 2037	5.43	3.15	1130.74
Jul, 2037	5.42	3.16	1127.58
Aug, 2037	5.40	3.18	1124.40
Sep, 2037	5.39	3.19	1121.21
Oct, 2037	5.37	3.21	1118.01
Nov, 2037	5.36	3.22	1114.78
Dec, 2037	5.34	3.24	1111.54
Jan, 2038	5.33	3.25	1108.29
Feb, 2038	5.31	3.27	1105.02
Mar, 2038	5.29	3.29	1101.74
Apr, 2038	5.28	3.30	1098.43
May, 2038	5.26	3.32	1095.12
Jun, 2038	5.25	3.33	1091.79
Jul, 2038	5.23	3.35	1088.44
Aug, 2038	5.22	3.36	1085.07
Sep, 2038	5.20	3.38	1081.69
Oct, 2038	5.18	3.40	1078.29
Nov, 2038	5.17	3.41	1074.88
Dec, 2038	5.15	3.43	1071.45
Jan, 2039	5.13	3.45	1068.01
Feb, 2039	5.12	3.46	1064.54
Mar, 2039	5.10	3.48	1061.06
Apr, 2039	5.08	3.50	1057.57
May, 2039	5.07	3.51	1054.06
Jun, 2039	5.05	3.53	1050.53
Jul, 2039	5.03	3.55	1046.98
Aug, 2039	5.02	3.56	1043.42
Sep, 2039	5.00	3.58	1039.84
Oct, 2039	4.98	3.60	1036.24
Nov, 2039	4.97	3.61	1032.63
Dec, 2039	4.95	3.63	1028.99
Jan, 2040	4.93	3.65	1025.34
Feb, 2040	4.91	3.67	1021.68
Mar, 2040	4.90	3.68	1017.99
Apr, 2040	4.88	3.70	1014.29
May, 2040	4.86	3.72	1010.57
Jun, 2040	4.84	3.74	1006.83
Jul, 2040	4.82	3.76	1003.08
Aug, 2040	4.81	3.77	999.30
Sep, 2040	4.79	3.79	995.51
Oct, 2040	4.77	3.81	991.70
Nov, 2040	4.75	3.83	987.87
Dec, 2040	4.73	3.85	984.03
Jan, 2041	4.72	3.86	980.16
Feb, 2041	4.70	3.88	976.28
Mar, 2041	4.68	3.90	972.38
Apr, 2041	4.66	3.92	968.46
May, 2041	4.64	3.94	964.52
Jun, 2041	4.62	3.96	960.56
Jul, 2041	4.60	3.98	956.58
Aug, 2041	4.58	4.00	952.59
Sep, 2041	4.56	4.02	948.57
Oct, 2041	4.55	4.03	944.53
Nov, 2041	4.53	4.05	940.48
Dec, 2041	4.51	4.07	936.41
Jan, 2042	4.49	4.09	932.31
Feb, 2042	4.47	4.11	928.20
Mar, 2042	4.45	4.13	924.07
Apr, 2042	4.43	4.15	919.92
May, 2042	4.41	4.17	915.74
Jun, 2042	4.39	4.19	911.55
Jul, 2042	4.37	4.21	907.34
Aug, 2042	4.35	4.23	903.11
Sep, 2042	4.33	4.25	898.86
Oct, 2042	4.31	4.27	894.58
Nov, 2042	4.29	4.29	890.29
Dec, 2042	4.27	4.31	885.98
Jan, 2043	4.25	4.33	881.64
Feb, 2043	4.22	4.36	877.29
Mar, 2043	4.20	4.38	872.91
Apr, 2043	4.18	4.40	868.51
May, 2043	4.16	4.42	864.09
Jun, 2043	4.14	4.44	859.65
Jul, 2043	4.12	4.46	855.19
Aug, 2043	4.10	4.48	850.71
Sep, 2043	4.08	4.50	846.21
Oct, 2043	4.05	4.53	841.68
Nov, 2043	4.03	4.55	837.13
Dec, 2043	4.01	4.57	832.57
Jan, 2044	3.99	4.59	827.98
Feb, 2044	3.97	4.61	823.36
Mar, 2044	3.95	4.63	818.73
Apr, 2044	3.92	4.66	814.07
May, 2044	3.90	4.68	809.39
Jun, 2044	3.88	4.70	804.69
Jul, 2044	3.86	4.72	799.97
Aug, 2044	3.83	4.75	795.22
Sep, 2044	3.81	4.77	790.45
Oct, 2044	3.79	4.79	785.66
Nov, 2044	3.76	4.82	780.84
Dec, 2044	3.74	4.84	776.00
Jan, 2045	3.72	4.86	771.14
Feb, 2045	3.70	4.88	766.26
Mar, 2045	3.67	4.91	761.35
Apr, 2045	3.65	4.93	756.42
May, 2045	3.62	4.96	751.46
Jun, 2045	3.60	4.98	746.48
Jul, 2045	3.58	5.00	741.48
Aug, 2045	3.55	5.03	736.45
Sep, 2045	3.53	5.05	731.40
Oct, 2045	3.50	5.08	726.32
Nov, 2045	3.48	5.10	721.23
Dec, 2045	3.46	5.12	716.10
Jan, 2046	3.43	5.15	710.95
Feb, 2046	3.41	5.17	705.78
Mar, 2046	3.38	5.20	700.58
Apr, 2046	3.36	5.22	695.36
May, 2046	3.33	5.25	690.11
Jun, 2046	3.31	5.27	684.84
Jul, 2046	3.28	5.30	679.54
Aug, 2046	3.26	5.32	674.21
Sep, 2046	3.23	5.35	668.86
Oct, 2046	3.20	5.38	663.49
Nov, 2046	3.18	5.40	658.09
Dec, 2046	3.15	5.43	652.66
Jan, 2047	3.13	5.45	647.21
Feb, 2047	3.10	5.48	641.73
Mar, 2047	3.07	5.51	636.23
Apr, 2047	3.05	5.53	630.69
May, 2047	3.02	5.56	625.14
Jun, 2047	3.00	5.58	619.55
Jul, 2047	2.97	5.61	613.94
Aug, 2047	2.94	5.64	608.30
Sep, 2047	2.91	5.67	602.64
Oct, 2047	2.89	5.69	596.94
Nov, 2047	2.86	5.72	591.23
Dec, 2047	2.83	5.75	585.48
Jan, 2048	2.81	5.77	579.70
Feb, 2048	2.78	5.80	573.90
Mar, 2048	2.75	5.83	568.07
Apr, 2048	2.72	5.86	562.21
May, 2048	2.69	5.89	556.33
Jun, 2048	2.67	5.91	550.41
Jul, 2048	2.64	5.94	544.47
Aug, 2048	2.61	5.97	538.50
Sep, 2048	2.58	6.00	532.50
Oct, 2048	2.55	6.03	526.47
Nov, 2048	2.52	6.06	520.41
Dec, 2048	2.49	6.09	514.33
Jan, 2049	2.46	6.12	508.21
Feb, 2049	2.44	6.14	502.07
Mar, 2049	2.41	6.17	495.89
Apr, 2049	2.38	6.20	489.69
May, 2049	2.35	6.23	483.46
Jun, 2049	2.32	6.26	477.19
Jul, 2049	2.29	6.29	470.90
Aug, 2049	2.26	6.32	464.57
Sep, 2049	2.23	6.35	458.22
Oct, 2049	2.20	6.38	451.84
Nov, 2049	2.17	6.41	445.42
Dec, 2049	2.13	6.45	438.98
Jan, 2050	2.10	6.48	432.50
Feb, 2050	2.07	6.51	425.99
Mar, 2050	2.04	6.54	419.45
Apr, 2050	2.01	6.57	412.88
May, 2050	1.98	6.60	406.28
Jun, 2050	1.95	6.63	399.65
Jul, 2050	1.91	6.67	392.98
Aug, 2050	1.88	6.70	386.29
Sep, 2050	1.85	6.73	379.56
Oct, 2050	1.82	6.76	372.80
Nov, 2050	1.79	6.79	366.00
Dec, 2050	1.75	6.83	359.18
Jan, 2051	1.72	6.86	352.32
Feb, 2051	1.69	6.89	345.43
Mar, 2051	1.66	6.92	338.50
Apr, 2051	1.62	6.96	331.54
May, 2051	1.59	6.99	324.55
Jun, 2051	1.56	7.02	317.53
Jul, 2051	1.52	7.06	310.47
Aug, 2051	1.49	7.09	303.38
Sep, 2051	1.45	7.13	296.25
Oct, 2051	1.42	7.16	289.09
Nov, 2051	1.39	7.19	281.89
Dec, 2051	1.35	7.23	274.66
Jan, 2052	1.32	7.26	267.40
Feb, 2052	1.28	7.30	260.10
Mar, 2052	1.25	7.33	252.77
Apr, 2052	1.21	7.37	245.40
May, 2052	1.18	7.40	238.00
Jun, 2052	1.14	7.44	230.56
Jul, 2052	1.10	7.48	223.08
Aug, 2052	1.07	7.51	215.57
Sep, 2052	1.03	7.55	208.02
Oct, 2052	1.00	7.58	200.44
Nov, 2052	0.96	7.62	192.82
Dec, 2052	0.92	7.66	185.16
Jan, 2053	0.89	7.69	177.47
Feb, 2053	0.85	7.73	169.74
Mar, 2053	0.81	7.77	161.97
Apr, 2053	0.78	7.80	154.17
May, 2053	0.74	7.84	146.33
Jun, 2053	0.70	7.88	138.45
Jul, 2053	0.66	7.92	130.53
Aug, 2053	0.63	7.95	122.58
Sep, 2053	0.59	7.99	114.59
Oct, 2053	0.55	8.03	106.56
Nov, 2053	0.51	8.07	98.49
Dec, 2053	0.47	8.11	90.38
Jan, 2054	0.43	8.15	82.23
Feb, 2054	0.39	8.19	74.05
Mar, 2054	0.35	8.23	65.82
Apr, 2054	0.32	8.26	57.56
May, 2054	0.28	8.30	49.25
Jun, 2054	0.24	8.34	40.91
Jul, 2054	0.20	8.38	32.52
Aug, 2054	0.16	8.42	24.10
Sep, 2054	0.12	8.46	15.63
Oct, 2054	0.07	8.51	7.13
Nov, 2054	0.03	8.55	0