Mortgage Parameters

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

Mortgage Summary

Property Total:	$7,000
Down Payment	$2,100
Mortgage Amount:	$4,900
Mortgage Payment:	$28.60 / month
Estimated Tax:	+ $3.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $32.49 / month
Total Interest Paid:	$5,396.40 over 30 years
Total Tax Paid:	$1,400.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Jan, 2025	23.48	5.12	4894.88
Feb, 2025	23.45	5.15	4889.73
Mar, 2025	23.43	5.17	4884.56
Apr, 2025	23.41	5.19	4879.37
May, 2025	23.38	5.22	4874.15
Jun, 2025	23.36	5.24	4868.90
Jul, 2025	23.33	5.27	4863.63
Aug, 2025	23.30	5.30	4858.34
Sep, 2025	23.28	5.32	4853.02
Oct, 2025	23.25	5.35	4847.67
Nov, 2025	23.23	5.37	4842.30
Dec, 2025	23.20	5.40	4836.90
Jan, 2026	23.18	5.42	4831.48
Feb, 2026	23.15	5.45	4826.03
Mar, 2026	23.12	5.48	4820.56
Apr, 2026	23.10	5.50	4815.06
May, 2026	23.07	5.53	4809.53
Jun, 2026	23.05	5.55	4803.97
Jul, 2026	23.02	5.58	4798.39
Aug, 2026	22.99	5.61	4792.78
Sep, 2026	22.97	5.63	4787.15
Oct, 2026	22.94	5.66	4781.49
Nov, 2026	22.91	5.69	4775.80
Dec, 2026	22.88	5.72	4770.08
Jan, 2027	22.86	5.74	4764.34
Feb, 2027	22.83	5.77	4758.57
Mar, 2027	22.80	5.80	4752.77
Apr, 2027	22.77	5.83	4746.94
May, 2027	22.75	5.85	4741.09
Jun, 2027	22.72	5.88	4735.21
Jul, 2027	22.69	5.91	4729.30
Aug, 2027	22.66	5.94	4723.36
Sep, 2027	22.63	5.97	4717.39
Oct, 2027	22.60	6.00	4711.40
Nov, 2027	22.58	6.02	4705.37
Dec, 2027	22.55	6.05	4699.32
Jan, 2028	22.52	6.08	4693.24
Feb, 2028	22.49	6.11	4687.12
Mar, 2028	22.46	6.14	4680.98
Apr, 2028	22.43	6.17	4674.81
May, 2028	22.40	6.20	4668.61
Jun, 2028	22.37	6.23	4662.38
Jul, 2028	22.34	6.26	4656.12
Aug, 2028	22.31	6.29	4649.83
Sep, 2028	22.28	6.32	4643.51
Oct, 2028	22.25	6.35	4637.16
Nov, 2028	22.22	6.38	4630.78
Dec, 2028	22.19	6.41	4624.37
Jan, 2029	22.16	6.44	4617.93
Feb, 2029	22.13	6.47	4611.46
Mar, 2029	22.10	6.50	4604.96
Apr, 2029	22.07	6.53	4598.42
May, 2029	22.03	6.57	4591.86
Jun, 2029	22.00	6.60	4585.26
Jul, 2029	21.97	6.63	4578.63
Aug, 2029	21.94	6.66	4571.97
Sep, 2029	21.91	6.69	4565.28
Oct, 2029	21.88	6.72	4558.55
Nov, 2029	21.84	6.76	4551.79
Dec, 2029	21.81	6.79	4545.01
Jan, 2030	21.78	6.82	4538.18
Feb, 2030	21.75	6.85	4531.33
Mar, 2030	21.71	6.89	4524.44
Apr, 2030	21.68	6.92	4517.52
May, 2030	21.65	6.95	4510.57
Jun, 2030	21.61	6.99	4503.58
Jul, 2030	21.58	7.02	4496.56
Aug, 2030	21.55	7.05	4489.51
Sep, 2030	21.51	7.09	4482.42
Oct, 2030	21.48	7.12	4475.30
Nov, 2030	21.44	7.16	4468.14
Dec, 2030	21.41	7.19	4460.95
Jan, 2031	21.38	7.22	4453.73
Feb, 2031	21.34	7.26	4446.47
Mar, 2031	21.31	7.29	4439.17
Apr, 2031	21.27	7.33	4431.84
May, 2031	21.24	7.36	4424.48
Jun, 2031	21.20	7.40	4417.08
Jul, 2031	21.17	7.43	4409.65
Aug, 2031	21.13	7.47	4402.18
Sep, 2031	21.09	7.51	4394.67
Oct, 2031	21.06	7.54	4387.13
Nov, 2031	21.02	7.58	4379.55
Dec, 2031	20.99	7.61	4371.93
Jan, 2032	20.95	7.65	4364.28
Feb, 2032	20.91	7.69	4356.60
Mar, 2032	20.88	7.72	4348.87
Apr, 2032	20.84	7.76	4341.11
May, 2032	20.80	7.80	4333.31
Jun, 2032	20.76	7.84	4325.47
Jul, 2032	20.73	7.87	4317.60
Aug, 2032	20.69	7.91	4309.69
Sep, 2032	20.65	7.95	4301.74
Oct, 2032	20.61	7.99	4293.75
Nov, 2032	20.57	8.03	4285.73
Dec, 2032	20.54	8.06	4277.66
Jan, 2033	20.50	8.10	4269.56
Feb, 2033	20.46	8.14	4261.42
Mar, 2033	20.42	8.18	4253.24
Apr, 2033	20.38	8.22	4245.02
May, 2033	20.34	8.26	4236.76
Jun, 2033	20.30	8.30	4228.46
Jul, 2033	20.26	8.34	4220.12
Aug, 2033	20.22	8.38	4211.74
Sep, 2033	20.18	8.42	4203.32
Oct, 2033	20.14	8.46	4194.86
Nov, 2033	20.10	8.50	4186.36
Dec, 2033	20.06	8.54	4177.82
Jan, 2034	20.02	8.58	4169.24
Feb, 2034	19.98	8.62	4160.62
Mar, 2034	19.94	8.66	4151.96
Apr, 2034	19.89	8.71	4143.25
May, 2034	19.85	8.75	4134.50
Jun, 2034	19.81	8.79	4125.71
Jul, 2034	19.77	8.83	4116.88
Aug, 2034	19.73	8.87	4108.01
Sep, 2034	19.68	8.92	4099.09
Oct, 2034	19.64	8.96	4090.14
Nov, 2034	19.60	9.00	4081.13
Dec, 2034	19.56	9.04	4072.09
Jan, 2035	19.51	9.09	4063.00
Feb, 2035	19.47	9.13	4053.87
Mar, 2035	19.42	9.18	4044.70
Apr, 2035	19.38	9.22	4035.48
May, 2035	19.34	9.26	4026.21
Jun, 2035	19.29	9.31	4016.91
Jul, 2035	19.25	9.35	4007.55
Aug, 2035	19.20	9.40	3998.16
Sep, 2035	19.16	9.44	3988.71
Oct, 2035	19.11	9.49	3979.23
Nov, 2035	19.07	9.53	3969.69
Dec, 2035	19.02	9.58	3960.11
Jan, 2036	18.98	9.62	3950.49
Feb, 2036	18.93	9.67	3940.82
Mar, 2036	18.88	9.72	3931.10
Apr, 2036	18.84	9.76	3921.34
May, 2036	18.79	9.81	3911.53
Jun, 2036	18.74	9.86	3901.67
Jul, 2036	18.70	9.90	3891.77
Aug, 2036	18.65	9.95	3881.82
Sep, 2036	18.60	10.00	3871.82
Oct, 2036	18.55	10.05	3861.77
Nov, 2036	18.50	10.10	3851.67
Dec, 2036	18.46	10.14	3841.53
Jan, 2037	18.41	10.19	3831.34
Feb, 2037	18.36	10.24	3821.09
Mar, 2037	18.31	10.29	3810.80
Apr, 2037	18.26	10.34	3800.46
May, 2037	18.21	10.39	3790.07
Jun, 2037	18.16	10.44	3779.64
Jul, 2037	18.11	10.49	3769.15
Aug, 2037	18.06	10.54	3758.61
Sep, 2037	18.01	10.59	3748.02
Oct, 2037	17.96	10.64	3737.38
Nov, 2037	17.91	10.69	3726.68
Dec, 2037	17.86	10.74	3715.94
Jan, 2038	17.81	10.79	3705.15
Feb, 2038	17.75	10.85	3694.30
Mar, 2038	17.70	10.90	3683.40
Apr, 2038	17.65	10.95	3672.45
May, 2038	17.60	11.00	3661.45
Jun, 2038	17.54	11.06	3650.39
Jul, 2038	17.49	11.11	3639.29
Aug, 2038	17.44	11.16	3628.12
Sep, 2038	17.38	11.22	3616.91
Oct, 2038	17.33	11.27	3605.64
Nov, 2038	17.28	11.32	3594.32
Dec, 2038	17.22	11.38	3582.94
Jan, 2039	17.17	11.43	3571.51
Feb, 2039	17.11	11.49	3560.02
Mar, 2039	17.06	11.54	3548.48
Apr, 2039	17.00	11.60	3536.88
May, 2039	16.95	11.65	3525.23
Jun, 2039	16.89	11.71	3513.52
Jul, 2039	16.84	11.76	3501.76
Aug, 2039	16.78	11.82	3489.94
Sep, 2039	16.72	11.88	3478.06
Oct, 2039	16.67	11.93	3466.12
Nov, 2039	16.61	11.99	3454.13
Dec, 2039	16.55	12.05	3442.08
Jan, 2040	16.49	12.11	3429.98
Feb, 2040	16.44	12.16	3417.81
Mar, 2040	16.38	12.22	3405.59
Apr, 2040	16.32	12.28	3393.31
May, 2040	16.26	12.34	3380.97
Jun, 2040	16.20	12.40	3368.57
Jul, 2040	16.14	12.46	3356.11
Aug, 2040	16.08	12.52	3343.59
Sep, 2040	16.02	12.58	3331.01
Oct, 2040	15.96	12.64	3318.37
Nov, 2040	15.90	12.70	3305.67
Dec, 2040	15.84	12.76	3292.91
Jan, 2041	15.78	12.82	3280.09
Feb, 2041	15.72	12.88	3267.21
Mar, 2041	15.66	12.94	3254.26
Apr, 2041	15.59	13.01	3241.26
May, 2041	15.53	13.07	3228.19
Jun, 2041	15.47	13.13	3215.06
Jul, 2041	15.41	13.19	3201.86
Aug, 2041	15.34	13.26	3188.61
Sep, 2041	15.28	13.32	3175.28
Oct, 2041	15.21	13.39	3161.90
Nov, 2041	15.15	13.45	3148.45
Dec, 2041	15.09	13.51	3134.94
Jan, 2042	15.02	13.58	3121.36
Feb, 2042	14.96	13.64	3107.71
Mar, 2042	14.89	13.71	3094.00
Apr, 2042	14.83	13.77	3080.23
May, 2042	14.76	13.84	3066.39
Jun, 2042	14.69	13.91	3052.48
Jul, 2042	14.63	13.97	3038.51
Aug, 2042	14.56	14.04	3024.47
Sep, 2042	14.49	14.11	3010.36
Oct, 2042	14.42	14.18	2996.19
Nov, 2042	14.36	14.24	2981.94
Dec, 2042	14.29	14.31	2967.63
Jan, 2043	14.22	14.38	2953.25
Feb, 2043	14.15	14.45	2938.80
Mar, 2043	14.08	14.52	2924.28
Apr, 2043	14.01	14.59	2909.70
May, 2043	13.94	14.66	2895.04
Jun, 2043	13.87	14.73	2880.31
Jul, 2043	13.80	14.80	2865.51
Aug, 2043	13.73	14.87	2850.64
Sep, 2043	13.66	14.94	2835.70
Oct, 2043	13.59	15.01	2820.69
Nov, 2043	13.52	15.08	2805.61
Dec, 2043	13.44	15.16	2790.45
Jan, 2044	13.37	15.23	2775.22
Feb, 2044	13.30	15.30	2759.92
Mar, 2044	13.22	15.38	2744.54
Apr, 2044	13.15	15.45	2729.09
May, 2044	13.08	15.52	2713.57
Jun, 2044	13.00	15.60	2697.97
Jul, 2044	12.93	15.67	2682.30
Aug, 2044	12.85	15.75	2666.55
Sep, 2044	12.78	15.82	2650.73
Oct, 2044	12.70	15.90	2634.83
Nov, 2044	12.63	15.97	2618.86
Dec, 2044	12.55	16.05	2602.81
Jan, 2045	12.47	16.13	2586.68
Feb, 2045	12.39	16.21	2570.47
Mar, 2045	12.32	16.28	2554.19
Apr, 2045	12.24	16.36	2537.83
May, 2045	12.16	16.44	2521.39
Jun, 2045	12.08	16.52	2504.87
Jul, 2045	12.00	16.60	2488.27
Aug, 2045	11.92	16.68	2471.60
Sep, 2045	11.84	16.76	2454.84
Oct, 2045	11.76	16.84	2438.00
Nov, 2045	11.68	16.92	2421.08
Dec, 2045	11.60	17.00	2404.08
Jan, 2046	11.52	17.08	2387.00
Feb, 2046	11.44	17.16	2369.84
Mar, 2046	11.36	17.24	2352.60
Apr, 2046	11.27	17.33	2335.27
May, 2046	11.19	17.41	2317.86
Jun, 2046	11.11	17.49	2300.37
Jul, 2046	11.02	17.58	2282.79
Aug, 2046	10.94	17.66	2265.13
Sep, 2046	10.85	17.75	2247.38
Oct, 2046	10.77	17.83	2229.55
Nov, 2046	10.68	17.92	2211.63
Dec, 2046	10.60	18.00	2193.63
Jan, 2047	10.51	18.09	2175.54
Feb, 2047	10.42	18.18	2157.37
Mar, 2047	10.34	18.26	2139.10
Apr, 2047	10.25	18.35	2120.75
May, 2047	10.16	18.44	2102.31
Jun, 2047	10.07	18.53	2083.79
Jul, 2047	9.98	18.62	2065.17
Aug, 2047	9.90	18.70	2046.47
Sep, 2047	9.81	18.79	2027.67
Oct, 2047	9.72	18.88	2008.79
Nov, 2047	9.63	18.97	1989.82
Dec, 2047	9.53	19.07	1970.75
Jan, 2048	9.44	19.16	1951.59
Feb, 2048	9.35	19.25	1932.35
Mar, 2048	9.26	19.34	1913.00
Apr, 2048	9.17	19.43	1893.57
May, 2048	9.07	19.53	1874.04
Jun, 2048	8.98	19.62	1854.42
Jul, 2048	8.89	19.71	1834.71
Aug, 2048	8.79	19.81	1814.90
Sep, 2048	8.70	19.90	1795.00
Oct, 2048	8.60	20.00	1775.00
Nov, 2048	8.51	20.09	1754.90
Dec, 2048	8.41	20.19	1734.71
Jan, 2049	8.31	20.29	1714.42
Feb, 2049	8.21	20.39	1694.04
Mar, 2049	8.12	20.48	1673.56
Apr, 2049	8.02	20.58	1652.98
May, 2049	7.92	20.68	1632.30
Jun, 2049	7.82	20.78	1611.52
Jul, 2049	7.72	20.88	1590.64
Aug, 2049	7.62	20.98	1569.66
Sep, 2049	7.52	21.08	1548.58
Oct, 2049	7.42	21.18	1527.40
Nov, 2049	7.32	21.28	1506.12
Dec, 2049	7.22	21.38	1484.74
Jan, 2050	7.11	21.49	1463.25
Feb, 2050	7.01	21.59	1441.66
Mar, 2050	6.91	21.69	1419.97
Apr, 2050	6.80	21.80	1398.18
May, 2050	6.70	21.90	1376.28
Jun, 2050	6.59	22.01	1354.27
Jul, 2050	6.49	22.11	1332.16
Aug, 2050	6.38	22.22	1309.94
Sep, 2050	6.28	22.32	1287.62
Oct, 2050	6.17	22.43	1265.19
Nov, 2050	6.06	22.54	1242.65
Dec, 2050	5.95	22.65	1220.01
Jan, 2051	5.85	22.75	1197.25
Feb, 2051	5.74	22.86	1174.39
Mar, 2051	5.63	22.97	1151.42
Apr, 2051	5.52	23.08	1128.33
May, 2051	5.41	23.19	1105.14
Jun, 2051	5.30	23.30	1081.84
Jul, 2051	5.18	23.42	1058.42
Aug, 2051	5.07	23.53	1034.89
Sep, 2051	4.96	23.64	1011.25
Oct, 2051	4.85	23.75	987.50
Nov, 2051	4.73	23.87	963.63
Dec, 2051	4.62	23.98	939.65
Jan, 2052	4.50	24.10	915.55
Feb, 2052	4.39	24.21	891.33
Mar, 2052	4.27	24.33	867.01
Apr, 2052	4.15	24.45	842.56
May, 2052	4.04	24.56	818.00
Jun, 2052	3.92	24.68	793.32
Jul, 2052	3.80	24.80	768.52
Aug, 2052	3.68	24.92	743.60
Sep, 2052	3.56	25.04	718.56
Oct, 2052	3.44	25.16	693.41
Nov, 2052	3.32	25.28	668.13
Dec, 2052	3.20	25.40	642.73
Jan, 2053	3.08	25.52	617.21
Feb, 2053	2.96	25.64	591.57
Mar, 2053	2.83	25.77	565.80
Apr, 2053	2.71	25.89	539.91
May, 2053	2.59	26.01	513.90
Jun, 2053	2.46	26.14	487.76
Jul, 2053	2.34	26.26	461.50
Aug, 2053	2.21	26.39	435.11
Sep, 2053	2.08	26.52	408.60
Oct, 2053	1.96	26.64	381.95
Nov, 2053	1.83	26.77	355.18
Dec, 2053	1.70	26.90	328.29
Jan, 2054	1.57	27.03	301.26
Feb, 2054	1.44	27.16	274.10
Mar, 2054	1.31	27.29	246.82
Apr, 2054	1.18	27.42	219.40
May, 2054	1.05	27.55	191.85
Jun, 2054	0.92	27.68	164.17
Jul, 2054	0.79	27.81	136.36
Aug, 2054	0.65	27.95	108.41
Sep, 2054	0.52	28.08	80.33
Oct, 2054	0.38	28.22	52.11
Nov, 2054	0.25	28.35	23.76
Dec, 2054	0.11	28.49	0