Mortgage Parameters

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

Mortgage Summary

Property Total:	$3,250
Down Payment	$975
Mortgage Amount:	$2,275
Mortgage Payment:	$13.28 / month
Estimated Tax:	+ $1.81 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $15.09 / month
Total Interest Paid:	$2,507.40 over 30 years
Total Tax Paid:	$650.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	10.90	2.38	2272.62
Jan, 2026	10.89	2.39	2270.23
Feb, 2026	10.88	2.40	2267.83
Mar, 2026	10.87	2.41	2265.42
Apr, 2026	10.86	2.42	2262.99
May, 2026	10.84	2.44	2260.55
Jun, 2026	10.83	2.45	2258.11
Jul, 2026	10.82	2.46	2255.65
Aug, 2026	10.81	2.47	2253.17
Sep, 2026	10.80	2.48	2250.69
Oct, 2026	10.78	2.50	2248.20
Nov, 2026	10.77	2.51	2245.69
Dec, 2026	10.76	2.52	2243.17
Jan, 2027	10.75	2.53	2240.64
Feb, 2027	10.74	2.54	2238.09
Mar, 2027	10.72	2.56	2235.54
Apr, 2027	10.71	2.57	2232.97
May, 2027	10.70	2.58	2230.39
Jun, 2027	10.69	2.59	2227.80
Jul, 2027	10.67	2.61	2225.19
Aug, 2027	10.66	2.62	2222.57
Sep, 2027	10.65	2.63	2219.94
Oct, 2027	10.64	2.64	2217.30
Nov, 2027	10.62	2.66	2214.65
Dec, 2027	10.61	2.67	2211.98
Jan, 2028	10.60	2.68	2209.30
Feb, 2028	10.59	2.69	2206.60
Mar, 2028	10.57	2.71	2203.90
Apr, 2028	10.56	2.72	2201.18
May, 2028	10.55	2.73	2198.44
Jun, 2028	10.53	2.75	2195.70
Jul, 2028	10.52	2.76	2192.94
Aug, 2028	10.51	2.77	2190.17
Sep, 2028	10.49	2.79	2187.38
Oct, 2028	10.48	2.80	2184.58
Nov, 2028	10.47	2.81	2181.77
Dec, 2028	10.45	2.83	2178.94
Jan, 2029	10.44	2.84	2176.11
Feb, 2029	10.43	2.85	2173.25
Mar, 2029	10.41	2.87	2170.39
Apr, 2029	10.40	2.88	2167.51
May, 2029	10.39	2.89	2164.61
Jun, 2029	10.37	2.91	2161.70
Jul, 2029	10.36	2.92	2158.78
Aug, 2029	10.34	2.94	2155.85
Sep, 2029	10.33	2.95	2152.90
Oct, 2029	10.32	2.96	2149.93
Nov, 2029	10.30	2.98	2146.95
Dec, 2029	10.29	2.99	2143.96
Jan, 2030	10.27	3.01	2140.95
Feb, 2030	10.26	3.02	2137.93
Mar, 2030	10.24	3.04	2134.90
Apr, 2030	10.23	3.05	2131.85
May, 2030	10.22	3.06	2128.78
Jun, 2030	10.20	3.08	2125.70
Jul, 2030	10.19	3.09	2122.61
Aug, 2030	10.17	3.11	2119.50
Sep, 2030	10.16	3.12	2116.38
Oct, 2030	10.14	3.14	2113.24
Nov, 2030	10.13	3.15	2110.08
Dec, 2030	10.11	3.17	2106.91
Jan, 2031	10.10	3.18	2103.73
Feb, 2031	10.08	3.20	2100.53
Mar, 2031	10.07	3.21	2097.31
Apr, 2031	10.05	3.23	2094.08
May, 2031	10.03	3.25	2090.84
Jun, 2031	10.02	3.26	2087.58
Jul, 2031	10.00	3.28	2084.30
Aug, 2031	9.99	3.29	2081.01
Sep, 2031	9.97	3.31	2077.70
Oct, 2031	9.96	3.32	2074.37
Nov, 2031	9.94	3.34	2071.03
Dec, 2031	9.92	3.36	2067.68
Jan, 2032	9.91	3.37	2064.30
Feb, 2032	9.89	3.39	2060.92
Mar, 2032	9.88	3.40	2057.51
Apr, 2032	9.86	3.42	2054.09
May, 2032	9.84	3.44	2050.65
Jun, 2032	9.83	3.45	2047.20
Jul, 2032	9.81	3.47	2043.73
Aug, 2032	9.79	3.49	2040.24
Sep, 2032	9.78	3.50	2036.74
Oct, 2032	9.76	3.52	2033.22
Nov, 2032	9.74	3.54	2029.68
Dec, 2032	9.73	3.55	2026.12
Jan, 2033	9.71	3.57	2022.55
Feb, 2033	9.69	3.59	2018.96
Mar, 2033	9.67	3.61	2015.36
Apr, 2033	9.66	3.62	2011.74
May, 2033	9.64	3.64	2008.10
Jun, 2033	9.62	3.66	2004.44
Jul, 2033	9.60	3.68	2000.76
Aug, 2033	9.59	3.69	1997.07
Sep, 2033	9.57	3.71	1993.36
Oct, 2033	9.55	3.73	1989.63
Nov, 2033	9.53	3.75	1985.88
Dec, 2033	9.52	3.76	1982.12
Jan, 2034	9.50	3.78	1978.34
Feb, 2034	9.48	3.80	1974.54
Mar, 2034	9.46	3.82	1970.72
Apr, 2034	9.44	3.84	1966.88
May, 2034	9.42	3.86	1963.03
Jun, 2034	9.41	3.87	1959.15
Jul, 2034	9.39	3.89	1955.26
Aug, 2034	9.37	3.91	1951.35
Sep, 2034	9.35	3.93	1947.42
Oct, 2034	9.33	3.95	1943.47
Nov, 2034	9.31	3.97	1939.50
Dec, 2034	9.29	3.99	1935.52
Jan, 2035	9.27	4.01	1931.51
Feb, 2035	9.26	4.02	1927.49
Mar, 2035	9.24	4.04	1923.44
Apr, 2035	9.22	4.06	1919.38
May, 2035	9.20	4.08	1915.29
Jun, 2035	9.18	4.10	1911.19
Jul, 2035	9.16	4.12	1907.07
Aug, 2035	9.14	4.14	1902.93
Sep, 2035	9.12	4.16	1898.77
Oct, 2035	9.10	4.18	1894.58
Nov, 2035	9.08	4.20	1890.38
Dec, 2035	9.06	4.22	1886.16
Jan, 2036	9.04	4.24	1881.92
Feb, 2036	9.02	4.26	1877.66
Mar, 2036	9.00	4.28	1873.37
Apr, 2036	8.98	4.30	1869.07
May, 2036	8.96	4.32	1864.75
Jun, 2036	8.94	4.34	1860.40
Jul, 2036	8.91	4.37	1856.04
Aug, 2036	8.89	4.39	1851.65
Sep, 2036	8.87	4.41	1847.24
Oct, 2036	8.85	4.43	1842.81
Nov, 2036	8.83	4.45	1838.36
Dec, 2036	8.81	4.47	1833.89
Jan, 2037	8.79	4.49	1829.40
Feb, 2037	8.77	4.51	1824.88
Mar, 2037	8.74	4.54	1820.35
Apr, 2037	8.72	4.56	1815.79
May, 2037	8.70	4.58	1811.21
Jun, 2037	8.68	4.60	1806.61
Jul, 2037	8.66	4.62	1801.99
Aug, 2037	8.63	4.65	1797.34
Sep, 2037	8.61	4.67	1792.67
Oct, 2037	8.59	4.69	1787.98
Nov, 2037	8.57	4.71	1783.27
Dec, 2037	8.54	4.74	1778.54
Jan, 2038	8.52	4.76	1773.78
Feb, 2038	8.50	4.78	1769.00
Mar, 2038	8.48	4.80	1764.19
Apr, 2038	8.45	4.83	1759.37
May, 2038	8.43	4.85	1754.52
Jun, 2038	8.41	4.87	1749.65
Jul, 2038	8.38	4.90	1744.75
Aug, 2038	8.36	4.92	1739.83
Sep, 2038	8.34	4.94	1734.89
Oct, 2038	8.31	4.97	1729.92
Nov, 2038	8.29	4.99	1724.93
Dec, 2038	8.27	5.01	1719.91
Jan, 2039	8.24	5.04	1714.87
Feb, 2039	8.22	5.06	1709.81
Mar, 2039	8.19	5.09	1704.72
Apr, 2039	8.17	5.11	1699.61
May, 2039	8.14	5.14	1694.48
Jun, 2039	8.12	5.16	1689.32
Jul, 2039	8.09	5.19	1684.13
Aug, 2039	8.07	5.21	1678.92
Sep, 2039	8.04	5.24	1673.69
Oct, 2039	8.02	5.26	1668.43
Nov, 2039	7.99	5.29	1663.14
Dec, 2039	7.97	5.31	1657.83
Jan, 2040	7.94	5.34	1652.49
Feb, 2040	7.92	5.36	1647.13
Mar, 2040	7.89	5.39	1641.74
Apr, 2040	7.87	5.41	1636.33
May, 2040	7.84	5.44	1630.89
Jun, 2040	7.81	5.47	1625.43
Jul, 2040	7.79	5.49	1619.93
Aug, 2040	7.76	5.52	1614.42
Sep, 2040	7.74	5.54	1608.87
Oct, 2040	7.71	5.57	1603.30
Nov, 2040	7.68	5.60	1597.70
Dec, 2040	7.66	5.62	1592.08
Jan, 2041	7.63	5.65	1586.43
Feb, 2041	7.60	5.68	1580.75
Mar, 2041	7.57	5.71	1575.04
Apr, 2041	7.55	5.73	1569.31
May, 2041	7.52	5.76	1563.55
Jun, 2041	7.49	5.79	1557.76
Jul, 2041	7.46	5.82	1551.95
Aug, 2041	7.44	5.84	1546.10
Sep, 2041	7.41	5.87	1540.23
Oct, 2041	7.38	5.90	1534.33
Nov, 2041	7.35	5.93	1528.40
Dec, 2041	7.32	5.96	1522.45
Jan, 2042	7.30	5.98	1516.46
Feb, 2042	7.27	6.01	1510.45
Mar, 2042	7.24	6.04	1504.41
Apr, 2042	7.21	6.07	1498.34
May, 2042	7.18	6.10	1492.24
Jun, 2042	7.15	6.13	1486.11
Jul, 2042	7.12	6.16	1479.95
Aug, 2042	7.09	6.19	1473.76
Sep, 2042	7.06	6.22	1467.54
Oct, 2042	7.03	6.25	1461.29
Nov, 2042	7.00	6.28	1455.01
Dec, 2042	6.97	6.31	1448.71
Jan, 2043	6.94	6.34	1442.37
Feb, 2043	6.91	6.37	1436.00
Mar, 2043	6.88	6.40	1429.60
Apr, 2043	6.85	6.43	1423.17
May, 2043	6.82	6.46	1416.71
Jun, 2043	6.79	6.49	1410.22
Jul, 2043	6.76	6.52	1403.69
Aug, 2043	6.73	6.55	1397.14
Sep, 2043	6.69	6.59	1390.56
Oct, 2043	6.66	6.62	1383.94
Nov, 2043	6.63	6.65	1377.29
Dec, 2043	6.60	6.68	1370.61
Jan, 2044	6.57	6.71	1363.90
Feb, 2044	6.54	6.74	1357.15
Mar, 2044	6.50	6.78	1350.37
Apr, 2044	6.47	6.81	1343.57
May, 2044	6.44	6.84	1336.72
Jun, 2044	6.41	6.87	1329.85
Jul, 2044	6.37	6.91	1322.94
Aug, 2044	6.34	6.94	1316.00
Sep, 2044	6.31	6.97	1309.03
Oct, 2044	6.27	7.01	1302.02
Nov, 2044	6.24	7.04	1294.98
Dec, 2044	6.21	7.07	1287.90
Jan, 2045	6.17	7.11	1280.79
Feb, 2045	6.14	7.14	1273.65
Mar, 2045	6.10	7.18	1266.47
Apr, 2045	6.07	7.21	1259.26
May, 2045	6.03	7.25	1252.02
Jun, 2045	6.00	7.28	1244.74
Jul, 2045	5.96	7.32	1237.42
Aug, 2045	5.93	7.35	1230.07
Sep, 2045	5.89	7.39	1222.68
Oct, 2045	5.86	7.42	1215.26
Nov, 2045	5.82	7.46	1207.80
Dec, 2045	5.79	7.49	1200.31
Jan, 2046	5.75	7.53	1192.78
Feb, 2046	5.72	7.56	1185.22
Mar, 2046	5.68	7.60	1177.62
Apr, 2046	5.64	7.64	1169.98
May, 2046	5.61	7.67	1162.31
Jun, 2046	5.57	7.71	1154.60
Jul, 2046	5.53	7.75	1146.85
Aug, 2046	5.50	7.78	1139.06
Sep, 2046	5.46	7.82	1131.24
Oct, 2046	5.42	7.86	1123.38
Nov, 2046	5.38	7.90	1115.49
Dec, 2046	5.35	7.93	1107.55
Jan, 2047	5.31	7.97	1099.58
Feb, 2047	5.27	8.01	1091.57
Mar, 2047	5.23	8.05	1083.52
Apr, 2047	5.19	8.09	1075.43
May, 2047	5.15	8.13	1067.30
Jun, 2047	5.11	8.17	1059.14
Jul, 2047	5.08	8.20	1050.93
Aug, 2047	5.04	8.24	1042.69
Sep, 2047	5.00	8.28	1034.40
Oct, 2047	4.96	8.32	1026.08
Nov, 2047	4.92	8.36	1017.72
Dec, 2047	4.88	8.40	1009.31
Jan, 2048	4.84	8.44	1000.87
Feb, 2048	4.80	8.48	992.38
Mar, 2048	4.76	8.52	983.86
Apr, 2048	4.71	8.57	975.29
May, 2048	4.67	8.61	966.69
Jun, 2048	4.63	8.65	958.04
Jul, 2048	4.59	8.69	949.35
Aug, 2048	4.55	8.73	940.62
Sep, 2048	4.51	8.77	931.85
Oct, 2048	4.47	8.81	923.03
Nov, 2048	4.42	8.86	914.17
Dec, 2048	4.38	8.90	905.27
Jan, 2049	4.34	8.94	896.33
Feb, 2049	4.29	8.99	887.35
Mar, 2049	4.25	9.03	878.32
Apr, 2049	4.21	9.07	869.25
May, 2049	4.17	9.11	860.13
Jun, 2049	4.12	9.16	850.97
Jul, 2049	4.08	9.20	841.77
Aug, 2049	4.03	9.25	832.53
Sep, 2049	3.99	9.29	823.23
Oct, 2049	3.94	9.34	813.90
Nov, 2049	3.90	9.38	804.52
Dec, 2049	3.85	9.43	795.09
Jan, 2050	3.81	9.47	785.62
Feb, 2050	3.76	9.52	776.11
Mar, 2050	3.72	9.56	766.55
Apr, 2050	3.67	9.61	756.94
May, 2050	3.63	9.65	747.29
Jun, 2050	3.58	9.70	737.59
Jul, 2050	3.53	9.75	727.84
Aug, 2050	3.49	9.79	718.05
Sep, 2050	3.44	9.84	708.21
Oct, 2050	3.39	9.89	698.32
Nov, 2050	3.35	9.93	688.39
Dec, 2050	3.30	9.98	678.41
Jan, 2051	3.25	10.03	668.38
Feb, 2051	3.20	10.08	658.30
Mar, 2051	3.15	10.13	648.18
Apr, 2051	3.11	10.17	638.00
May, 2051	3.06	10.22	627.78
Jun, 2051	3.01	10.27	617.51
Jul, 2051	2.96	10.32	607.19
Aug, 2051	2.91	10.37	596.82
Sep, 2051	2.86	10.42	586.40
Oct, 2051	2.81	10.47	575.93
Nov, 2051	2.76	10.52	565.41
Dec, 2051	2.71	10.57	554.83
Jan, 2052	2.66	10.62	544.21
Feb, 2052	2.61	10.67	533.54
Mar, 2052	2.56	10.72	522.82
Apr, 2052	2.51	10.77	512.04
May, 2052	2.45	10.83	501.22
Jun, 2052	2.40	10.88	490.34
Jul, 2052	2.35	10.93	479.41
Aug, 2052	2.30	10.98	468.42
Sep, 2052	2.24	11.04	457.39
Oct, 2052	2.19	11.09	446.30
Nov, 2052	2.14	11.14	435.16
Dec, 2052	2.09	11.19	423.96
Jan, 2053	2.03	11.25	412.72
Feb, 2053	1.98	11.30	401.41
Mar, 2053	1.92	11.36	390.06
Apr, 2053	1.87	11.41	378.65
May, 2053	1.81	11.47	367.18
Jun, 2053	1.76	11.52	355.66
Jul, 2053	1.70	11.58	344.08
Aug, 2053	1.65	11.63	332.45
Sep, 2053	1.59	11.69	320.77
Oct, 2053	1.54	11.74	309.02
Nov, 2053	1.48	11.80	297.22
Dec, 2053	1.42	11.86	285.37
Jan, 2054	1.37	11.91	273.45
Feb, 2054	1.31	11.97	261.48
Mar, 2054	1.25	12.03	249.46
Apr, 2054	1.20	12.08	237.37
May, 2054	1.14	12.14	225.23
Jun, 2054	1.08	12.20	213.03
Jul, 2054	1.02	12.26	200.77
Aug, 2054	0.96	12.32	188.45
Sep, 2054	0.90	12.38	176.08
Oct, 2054	0.84	12.44	163.64
Nov, 2054	0.78	12.50	151.14
Dec, 2054	0.72	12.56	138.59
Jan, 2055	0.66	12.62	125.97
Feb, 2055	0.60	12.68	113.30
Mar, 2055	0.54	12.74	100.56
Apr, 2055	0.48	12.80	87.76
May, 2055	0.42	12.86	74.90
Jun, 2055	0.36	12.92	61.98
Jul, 2055	0.30	12.98	49.00
Aug, 2055	0.23	13.05	35.95
Sep, 2055	0.17	13.11	22.84
Oct, 2055	0.11	13.17	9.67
Nov, 2055	0.05	13.23	0