Mortgage Parameters

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

Mortgage Summary

Property Total:	$5,000
Down Payment	$1,500
Mortgage Amount:	$3,500
Mortgage Payment:	$20.43 / month
Estimated Tax:	+ $2.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $23.21 / month
Total Interest Paid:	$3,855.60 over 30 years
Total Tax Paid:	$1,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	16.77	3.66	3496.34
Jan, 2025	16.75	3.68	3492.66
Mar, 2025	16.74	3.69	3488.97
Mar, 2025	33.46	7.40	3485.26
May, 2025	16.70	3.73	3481.53
May, 2025	33.38	7.48	3477.78
Jul, 2025	16.66	3.77	3474.01
Jul, 2025	33.31	7.55	3470.23
Aug, 2025	16.63	3.80	3466.43
Oct, 2025	16.61	3.82	3462.61
Oct, 2025	33.20	7.66	3458.77
Dec, 2025	16.57	3.86	3454.91
Dec, 2025	33.12	7.74	3451.04
Jan, 2026	16.54	3.89	3447.15
Mar, 2026	16.52	3.91	3443.23
Mar, 2026	33.02	7.84	3439.30
May, 2026	16.48	3.95	3435.35
May, 2026	32.94	7.92	3431.38
Jul, 2026	16.44	3.99	3427.39
Jul, 2026	32.86	8.00	3423.39
Aug, 2026	16.40	4.03	3419.36
Oct, 2026	16.38	4.05	3415.32
Oct, 2026	32.75	8.11	3411.25
Dec, 2026	16.35	4.08	3407.17
Dec, 2026	32.68	8.18	3403.06
Jan, 2027	16.31	4.12	3398.94
Mar, 2027	16.29	4.14	3394.80
Mar, 2027	32.56	8.30	3390.63
May, 2027	16.25	4.18	3386.45
May, 2027	32.48	8.38	3382.25
Jul, 2027	16.21	4.22	3378.02
Jul, 2027	32.40	8.46	3373.78
Aug, 2027	16.17	4.26	3369.51
Oct, 2027	16.15	4.28	3365.23
Oct, 2027	32.28	8.58	3360.93
Dec, 2027	16.10	4.33	3356.60
Dec, 2027	32.18	8.68	3352.25
Jan, 2028	16.06	4.37	3347.89
Mar, 2028	16.04	4.39	3343.50
Mar, 2028	32.06	8.80	3339.09
May, 2028	16.00	4.43	3334.66
May, 2028	31.98	8.88	3330.21
Jul, 2028	15.96	4.47	3325.73
Jul, 2028	31.90	8.96	3321.24
Aug, 2028	15.91	4.52	3316.72
Oct, 2028	15.89	4.54	3312.19
Oct, 2028	31.76	9.10	3307.63
Dec, 2028	15.85	4.58	3303.05
Dec, 2028	31.68	9.18	3298.44
Jan, 2029	15.81	4.62	3293.82
Mar, 2029	15.78	4.65	3289.17
Mar, 2029	31.54	9.32	3284.50
May, 2029	15.74	4.69	3279.81
May, 2029	31.46	9.40	3275.10
Jul, 2029	15.69	4.74	3270.36
Jul, 2029	31.36	9.50	3265.60
Aug, 2029	15.65	4.78	3260.82
Oct, 2029	15.62	4.81	3256.01
Oct, 2029	31.22	9.64	3251.18
Dec, 2029	15.58	4.85	3246.33
Dec, 2029	31.14	9.72	3241.46
Jan, 2030	15.53	4.90	3236.56
Mar, 2030	15.51	4.92	3231.64
Mar, 2030	30.99	9.87	3226.69
May, 2030	15.46	4.97	3221.73
May, 2030	30.90	9.96	3216.73
Jul, 2030	15.41	5.02	3211.72
Jul, 2030	30.80	10.06	3206.68
Aug, 2030	15.37	5.06	3201.61
Oct, 2030	15.34	5.09	3196.52
Oct, 2030	30.66	10.20	3191.41
Dec, 2030	15.29	5.14	3186.27
Dec, 2030	30.56	10.30	3181.11
Jan, 2031	15.24	5.19	3175.92
Mar, 2031	15.22	5.21	3170.71
Mar, 2031	30.41	10.45	3165.47
May, 2031	15.17	5.26	3160.21
May, 2031	30.31	10.55	3154.92
Jul, 2031	15.12	5.31	3149.61
Jul, 2031	30.21	10.65	3144.27
Aug, 2031	15.07	5.36	3138.91
Oct, 2031	15.04	5.39	3133.52
Oct, 2031	30.05	10.81	3128.10
Dec, 2031	14.99	5.44	3122.66
Dec, 2031	29.95	10.91	3117.20
Jan, 2032	14.94	5.49	3111.70
Mar, 2032	14.91	5.52	3106.18
Mar, 2032	29.79	11.07	3100.64
May, 2032	14.86	5.57	3095.06
May, 2032	29.69	11.17	3089.46
Jul, 2032	14.80	5.63	3083.84
Jul, 2032	29.58	11.28	3078.18
Aug, 2032	14.75	5.68	3072.50
Oct, 2032	14.72	5.71	3066.80
Oct, 2032	29.42	11.44	3061.06
Dec, 2032	14.67	5.76	3055.30
Dec, 2032	29.31	11.55	3049.51
Jan, 2033	14.61	5.82	3043.69
Mar, 2033	14.58	5.85	3037.85
Mar, 2033	29.14	11.72	3031.97
May, 2033	14.53	5.90	3026.07
May, 2033	29.03	11.83	3020.14
Jul, 2033	14.47	5.96	3014.18
Jul, 2033	28.91	11.95	3008.19
Aug, 2033	14.41	6.02	3002.18
Oct, 2033	14.39	6.04	2996.13
Oct, 2033	28.75	12.11	2990.06
Dec, 2033	14.33	6.10	2983.96
Dec, 2033	28.63	12.23	2977.83
Jan, 2034	14.27	6.16	2971.66
Mar, 2034	14.24	6.19	2965.47
Mar, 2034	28.45	12.41	2959.25
May, 2034	14.18	6.25	2953.00
May, 2034	28.33	12.53	2946.72
Jul, 2034	14.12	6.31	2940.41
Jul, 2034	28.21	12.65	2934.07
Aug, 2034	14.06	6.37	2927.70
Oct, 2034	14.03	6.40	2921.30
Oct, 2034	28.03	12.83	2914.87
Dec, 2034	13.97	6.46	2908.40
Dec, 2034	27.91	12.95	2901.91
Jan, 2035	13.90	6.53	2895.39
Mar, 2035	13.87	6.56	2888.83
Mar, 2035	27.71	13.15	2882.24
May, 2035	13.81	6.62	2875.62
May, 2035	27.59	13.27	2868.97
Jul, 2035	13.75	6.68	2862.29
Jul, 2035	27.47	13.39	2855.57
Aug, 2035	13.68	6.75	2848.83
Oct, 2035	13.65	6.78	2842.05
Oct, 2035	27.27	13.59	2835.24
Dec, 2035	13.59	6.84	2828.39
Dec, 2035	27.14	13.72	2821.51
Jan, 2036	13.52	6.91	2814.60
Mar, 2036	13.49	6.94	2807.66
Mar, 2036	26.94	13.92	2800.68
May, 2036	13.42	7.01	2793.67
May, 2036	26.81	14.05	2786.63
Jul, 2036	13.35	7.08	2779.55
Jul, 2036	26.67	14.19	2772.44
Aug, 2036	13.28	7.15	2765.30
Oct, 2036	13.25	7.18	2758.12
Oct, 2036	26.47	14.39	2750.90
Dec, 2036	13.18	7.25	2743.65
Dec, 2036	26.33	14.53	2736.37
Jan, 2037	13.11	7.32	2729.05
Mar, 2037	13.08	7.35	2721.70
Mar, 2037	26.12	14.74	2714.31
May, 2037	13.01	7.42	2706.89
May, 2037	25.98	14.88	2699.43
Jul, 2037	12.93	7.50	2691.93
Jul, 2037	25.83	15.03	2684.40
Aug, 2037	12.86	7.57	2676.83
Oct, 2037	12.83	7.60	2669.23
Oct, 2037	25.62	15.24	2661.59
Dec, 2037	12.75	7.68	2653.91
Dec, 2037	25.47	15.39	2646.20
Jan, 2038	12.68	7.75	2638.45
Mar, 2038	12.64	7.79	2630.66
Mar, 2038	25.25	15.61	2622.84
May, 2038	12.57	7.86	2614.98
May, 2038	25.10	15.76	2607.08
Jul, 2038	12.49	7.94	2599.14
Jul, 2038	24.94	15.92	2591.16
Aug, 2038	12.42	8.01	2583.15
Oct, 2038	12.38	8.05	2575.10
Oct, 2038	24.72	16.14	2567.00
Dec, 2038	12.30	8.13	2558.87
Dec, 2038	24.56	16.30	2550.71
Jan, 2039	12.22	8.21	2542.50
Mar, 2039	12.18	8.25	2534.25
Mar, 2039	24.32	16.54	2525.96
May, 2039	12.10	8.33	2517.64
May, 2039	24.16	16.70	2509.27
Jul, 2039	12.02	8.41	2500.86
Jul, 2039	24.00	16.86	2492.42
Aug, 2039	11.94	8.49	2483.93
Oct, 2039	11.90	8.53	2475.40
Oct, 2039	23.76	17.10	2466.83
Dec, 2039	11.82	8.61	2458.22
Dec, 2039	23.60	17.26	2449.57
Jan, 2040	11.74	8.69	2440.88
Mar, 2040	11.70	8.73	2432.15
Mar, 2040	23.35	17.51	2423.37
May, 2040	11.61	8.82	2414.55
May, 2040	23.18	17.68	2405.69
Jul, 2040	11.53	8.90	2396.79
Jul, 2040	23.01	17.85	2387.84
Aug, 2040	11.44	8.99	2378.86
Oct, 2040	11.40	9.03	2369.83
Oct, 2040	22.76	18.10	2360.75
Dec, 2040	11.31	9.12	2351.63
Dec, 2040	22.58	18.28	2342.47
Jan, 2041	11.22	9.21	2333.27
Mar, 2041	11.18	9.25	2324.02
Mar, 2041	22.32	18.54	2314.72
May, 2041	11.09	9.34	2305.38
May, 2041	22.14	18.72	2296.00
Jul, 2041	11.00	9.43	2286.57
Jul, 2041	21.96	18.90	2277.10
Aug, 2041	10.91	9.52	2267.58
Oct, 2041	10.87	9.56	2258.01
Oct, 2041	21.69	19.17	2248.40
Dec, 2041	10.77	9.66	2238.75
Dec, 2041	21.50	19.36	2229.04
Jan, 2042	10.68	9.75	2219.30
Mar, 2042	10.63	9.80	2209.50
Mar, 2042	21.22	19.64	2199.66
May, 2042	10.54	9.89	2189.77
May, 2042	21.03	19.83	2179.83
Jul, 2042	10.45	9.98	2169.84
Jul, 2042	20.85	20.01	2159.81
Aug, 2042	10.35	10.08	2149.73
Oct, 2042	10.30	10.13	2139.60
Oct, 2042	20.55	20.31	2129.42
Dec, 2042	10.20	10.23	2119.20
Dec, 2042	20.35	20.51	2108.92
Jan, 2043	10.11	10.32	2098.60
Mar, 2043	10.06	10.37	2088.22
Mar, 2043	20.07	20.79	2077.80
May, 2043	9.96	10.47	2067.33
May, 2043	19.87	20.99	2056.80
Jul, 2043	9.86	10.57	2046.23
Jul, 2043	19.66	21.20	2035.60
Aug, 2043	9.75	10.68	2024.93
Oct, 2043	9.70	10.73	2014.20
Oct, 2043	19.35	21.51	2003.42
Dec, 2043	9.60	10.83	1992.59
Dec, 2043	19.15	21.71	1981.71
Jan, 2044	9.50	10.93	1970.77
Mar, 2044	9.44	10.99	1959.79
Mar, 2044	18.83	22.03	1948.75
May, 2044	9.34	11.09	1937.65
May, 2044	18.62	22.24	1926.51
Jul, 2044	9.23	11.20	1915.31
Jul, 2044	18.41	22.45	1904.06
Aug, 2044	9.12	11.31	1892.75
Oct, 2044	9.07	11.36	1881.39
Oct, 2044	18.08	22.78	1869.98
Dec, 2044	8.96	11.47	1858.51
Dec, 2044	17.87	22.99	1846.98
Jan, 2045	8.85	11.58	1835.40
Mar, 2045	8.79	11.64	1823.77
Mar, 2045	17.53	23.33	1812.07
May, 2045	8.68	11.75	1800.33
May, 2045	17.31	23.55	1788.52
Jul, 2045	8.57	11.86	1776.66
Jul, 2045	17.08	23.78	1764.75
Aug, 2045	8.46	11.97	1752.77
Oct, 2045	8.40	12.03	1740.74
Oct, 2045	16.74	24.12	1728.65
Dec, 2045	8.28	12.15	1716.51
Dec, 2045	16.50	24.36	1704.30
Jan, 2046	8.17	12.26	1692.04
Mar, 2046	8.11	12.32	1679.72
Mar, 2046	16.16	24.70	1667.33
May, 2046	7.99	12.44	1654.89
May, 2046	15.92	24.94	1642.39
Jul, 2046	7.87	12.56	1629.83
Jul, 2046	15.68	25.18	1617.21
Aug, 2046	7.75	12.68	1604.53
Oct, 2046	7.69	12.74	1591.79
Oct, 2046	15.32	25.54	1578.99
Dec, 2046	7.57	12.86	1566.12
Dec, 2046	15.07	25.79	1553.20
Jan, 2047	7.44	12.99	1540.21
Mar, 2047	7.38	13.05	1527.16
Mar, 2047	14.70	26.16	1514.05
May, 2047	7.25	13.18	1500.87
May, 2047	14.44	26.42	1487.63
Jul, 2047	7.13	13.30	1474.33
Jul, 2047	14.19	26.67	1460.97
Aug, 2047	7.00	13.43	1447.54
Oct, 2047	6.94	13.49	1434.04
Oct, 2047	13.81	27.05	1420.49
Dec, 2047	6.81	13.62	1406.86
Dec, 2047	13.55	27.31	1393.17
Jan, 2048	6.68	13.75	1379.42
Mar, 2048	6.61	13.82	1365.60
Mar, 2048	13.15	27.71	1351.71
May, 2048	6.48	13.95	1337.76
May, 2048	12.89	27.97	1323.74
Jul, 2048	6.34	14.09	1309.65
Jul, 2048	12.62	28.24	1295.50
Aug, 2048	6.21	14.22	1281.27
Oct, 2048	6.14	14.29	1266.98
Oct, 2048	12.21	28.65	1252.63
Dec, 2048	6.00	14.43	1238.20
Dec, 2048	11.93	28.93	1223.70
Jan, 2049	5.86	14.57	1209.13
Mar, 2049	5.79	14.64	1194.50
Mar, 2049	11.51	29.35	1179.79
May, 2049	5.65	14.78	1165.01
May, 2049	11.23	29.63	1150.17
Jul, 2049	5.51	14.92	1135.25
Jul, 2049	10.95	29.91	1120.26
Aug, 2049	5.37	15.06	1105.20
Oct, 2049	5.30	15.13	1090.06
Oct, 2049	10.52	30.34	1074.85
Dec, 2049	5.15	15.28	1059.58
Dec, 2049	10.23	30.63	1044.22
Jan, 2050	5.00	15.43	1028.80
Mar, 2050	4.93	15.50	1013.30
Mar, 2050	9.79	31.07	997.72
May, 2050	4.78	15.65	982.07
May, 2050	9.49	31.37	966.35
Jul, 2050	4.63	15.80	950.55
Jul, 2050	9.18	31.68	934.67
Aug, 2050	4.48	15.95	918.72
Oct, 2050	4.40	16.03	902.69
Oct, 2050	8.73	32.13	886.59
Dec, 2050	4.25	16.18	870.41
Dec, 2050	8.42	32.44	854.15
Jan, 2051	4.09	16.34	837.81
Mar, 2051	4.01	16.42	821.39
Mar, 2051	7.95	32.91	804.90
May, 2051	3.86	16.57	788.33
May, 2051	7.64	33.22	771.67
Jul, 2051	3.70	16.73	754.94
Jul, 2051	7.32	33.54	738.13
Aug, 2051	3.54	16.89	721.24
Oct, 2051	3.46	16.97	704.26
Oct, 2051	6.83	34.03	687.21
Dec, 2051	3.29	17.14	670.07
Dec, 2051	6.50	34.36	652.85
Jan, 2052	3.13	17.30	635.55
Mar, 2052	3.05	17.38	618.16
Mar, 2052	6.01	34.85	600.70
May, 2052	2.88	17.55	583.15
May, 2052	5.67	35.19	565.51
Jul, 2052	2.71	17.72	547.79
Jul, 2052	5.33	35.53	529.98
Aug, 2052	2.54	17.89	512.09
Oct, 2052	2.45	17.98	494.12
Oct, 2052	4.82	36.04	476.05
Dec, 2052	2.28	18.15	457.91
Dec, 2052	4.47	36.39	439.67
Jan, 2053	2.11	18.32	421.35
Mar, 2053	2.02	18.41	402.94
Mar, 2053	3.95	36.91	384.44
May, 2053	1.84	18.59	365.85
May, 2053	3.59	37.27	347.17
Jul, 2053	1.66	18.77	328.41
Jul, 2053	3.23	37.63	309.55
Aug, 2053	1.48	18.95	290.60
Oct, 2053	1.39	19.04	271.56
Oct, 2053	2.69	38.17	252.44
Dec, 2053	1.21	19.22	233.22
Dec, 2053	2.33	38.53	213.90
Jan, 2054	1.02	19.41	194.50
Mar, 2054	0.93	19.50	175.00
Mar, 2054	1.77	39.09	155.41
May, 2054	0.74	19.69	135.72
May, 2054	1.39	39.47	115.94
Jul, 2054	0.56	19.87	96.07
Jul, 2054	1.02	39.84	76.10
Aug, 2054	0.36	20.07	56.03
Oct, 2054	0.27	20.16	35.87
Oct, 2054	0.44	40.42	15.61
Dec, 2054	0.07	20.36	0