Mortgage Parameters

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

Mortgage Summary

Property Total:	$650
Down Payment	$195
Mortgage Amount:	$455
Mortgage Payment:	$2.66 / month
Estimated Tax:	+ $0.36 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $3.02 / month
Total Interest Paid:	$502.20 over 30 years
Total Tax Paid:	$130.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	2.18	0.48	454.52
Jun, 2024	2.18	0.48	454.04
Jul, 2024	2.18	0.48	453.55
Aug, 2024	2.17	0.49	453.07
Sep, 2024	2.17	0.49	452.58
Oct, 2024	2.17	0.49	452.09
Nov, 2024	2.17	0.49	451.59
Dec, 2024	2.16	0.50	451.10
Jan, 2025	2.16	0.50	450.60
Feb, 2025	2.16	0.50	450.10
Mar, 2025	2.16	0.50	449.59
Apr, 2025	2.15	0.51	449.09
May, 2025	2.15	0.51	448.58
Jun, 2025	2.15	0.51	448.07
Jul, 2025	2.15	0.51	447.56
Aug, 2025	2.14	0.52	447.04
Sep, 2025	2.14	0.52	446.52
Oct, 2025	2.14	0.52	446.00
Nov, 2025	2.14	0.52	445.48
Dec, 2025	2.13	0.53	444.95
Jan, 2026	2.13	0.53	444.43
Feb, 2026	2.13	0.53	443.90
Mar, 2026	2.13	0.53	443.36
Apr, 2026	2.12	0.54	442.83
May, 2026	2.12	0.54	442.29
Jun, 2026	2.12	0.54	441.75
Jul, 2026	2.12	0.54	441.21
Aug, 2026	2.11	0.55	440.66
Sep, 2026	2.11	0.55	440.11
Oct, 2026	2.11	0.55	439.56
Nov, 2026	2.11	0.55	439.01
Dec, 2026	2.10	0.56	438.45
Jan, 2027	2.10	0.56	437.89
Feb, 2027	2.10	0.56	437.33
Mar, 2027	2.10	0.56	436.76
Apr, 2027	2.09	0.57	436.20
May, 2027	2.09	0.57	435.63
Jun, 2027	2.09	0.57	435.05
Jul, 2027	2.08	0.58	434.48
Aug, 2027	2.08	0.58	433.90
Sep, 2027	2.08	0.58	433.32
Oct, 2027	2.08	0.58	432.74
Nov, 2027	2.07	0.59	432.15
Dec, 2027	2.07	0.59	431.56
Jan, 2028	2.07	0.59	430.97
Feb, 2028	2.07	0.59	430.37
Mar, 2028	2.06	0.60	429.78
Apr, 2028	2.06	0.60	429.18
May, 2028	2.06	0.60	428.57
Jun, 2028	2.05	0.61	427.97
Jul, 2028	2.05	0.61	427.36
Aug, 2028	2.05	0.61	426.74
Sep, 2028	2.04	0.62	426.13
Oct, 2028	2.04	0.62	425.51
Nov, 2028	2.04	0.62	424.89
Dec, 2028	2.04	0.62	424.27
Jan, 2029	2.03	0.63	423.64
Feb, 2029	2.03	0.63	423.01
Mar, 2029	2.03	0.63	422.38
Apr, 2029	2.02	0.64	421.74
May, 2029	2.02	0.64	421.10
Jun, 2029	2.02	0.64	420.46
Jul, 2029	2.01	0.65	419.81
Aug, 2029	2.01	0.65	419.16
Sep, 2029	2.01	0.65	418.51
Oct, 2029	2.01	0.65	417.86
Nov, 2029	2.00	0.66	417.20
Dec, 2029	2.00	0.66	416.54
Jan, 2030	2.00	0.66	415.88
Feb, 2030	1.99	0.67	415.21
Mar, 2030	1.99	0.67	414.54
Apr, 2030	1.99	0.67	413.86
May, 2030	1.98	0.68	413.19
Jun, 2030	1.98	0.68	412.51
Jul, 2030	1.98	0.68	411.82
Aug, 2030	1.97	0.69	411.14
Sep, 2030	1.97	0.69	410.45
Oct, 2030	1.97	0.69	409.75
Nov, 2030	1.96	0.70	409.06
Dec, 2030	1.96	0.70	408.36
Jan, 2031	1.96	0.70	407.65
Feb, 2031	1.95	0.71	406.95
Mar, 2031	1.95	0.71	406.24
Apr, 2031	1.95	0.71	405.52
May, 2031	1.94	0.72	404.81
Jun, 2031	1.94	0.72	404.09
Jul, 2031	1.94	0.72	403.36
Aug, 2031	1.93	0.73	402.64
Sep, 2031	1.93	0.73	401.90
Oct, 2031	1.93	0.73	401.17
Nov, 2031	1.92	0.74	400.43
Dec, 2031	1.92	0.74	399.69
Jan, 2032	1.92	0.74	398.95
Feb, 2032	1.91	0.75	398.20
Mar, 2032	1.91	0.75	397.45
Apr, 2032	1.90	0.76	396.69
May, 2032	1.90	0.76	395.93
Jun, 2032	1.90	0.76	395.17
Jul, 2032	1.89	0.77	394.40
Aug, 2032	1.89	0.77	393.63
Sep, 2032	1.89	0.77	392.86
Oct, 2032	1.88	0.78	392.08
Nov, 2032	1.88	0.78	391.30
Dec, 2032	1.87	0.79	390.51
Jan, 2033	1.87	0.79	389.73
Feb, 2033	1.87	0.79	388.93
Mar, 2033	1.86	0.80	388.14
Apr, 2033	1.86	0.80	387.34
May, 2033	1.86	0.80	386.53
Jun, 2033	1.85	0.81	385.72
Jul, 2033	1.85	0.81	384.91
Aug, 2033	1.84	0.82	384.10
Sep, 2033	1.84	0.82	383.28
Oct, 2033	1.84	0.82	382.45
Nov, 2033	1.83	0.83	381.63
Dec, 2033	1.83	0.83	380.80
Jan, 2034	1.82	0.84	379.96
Feb, 2034	1.82	0.84	379.12
Mar, 2034	1.82	0.84	378.28
Apr, 2034	1.81	0.85	377.43
May, 2034	1.81	0.85	376.58
Jun, 2034	1.80	0.86	375.72
Jul, 2034	1.80	0.86	374.86
Aug, 2034	1.80	0.86	374.00
Sep, 2034	1.79	0.87	373.13
Oct, 2034	1.79	0.87	372.26
Nov, 2034	1.78	0.88	371.38
Dec, 2034	1.78	0.88	370.50
Jan, 2035	1.78	0.88	369.62
Feb, 2035	1.77	0.89	368.73
Mar, 2035	1.77	0.89	367.84
Apr, 2035	1.76	0.90	366.94
May, 2035	1.76	0.90	366.04
Jun, 2035	1.75	0.91	365.13
Jul, 2035	1.75	0.91	364.22
Aug, 2035	1.75	0.91	363.31
Sep, 2035	1.74	0.92	362.39
Oct, 2035	1.74	0.92	361.46
Nov, 2035	1.73	0.93	360.53
Dec, 2035	1.73	0.93	359.60
Jan, 2036	1.72	0.94	358.67
Feb, 2036	1.72	0.94	357.72
Mar, 2036	1.71	0.95	356.78
Apr, 2036	1.71	0.95	355.83
May, 2036	1.71	0.95	354.87
Jun, 2036	1.70	0.96	353.91
Jul, 2036	1.70	0.96	352.95
Aug, 2036	1.69	0.97	351.98
Sep, 2036	1.69	0.97	351.01
Oct, 2036	1.68	0.98	350.03
Nov, 2036	1.68	0.98	349.05
Dec, 2036	1.67	0.99	348.06
Jan, 2037	1.67	0.99	347.07
Feb, 2037	1.66	1.00	346.07
Mar, 2037	1.66	1.00	345.07
Apr, 2037	1.65	1.01	344.06
May, 2037	1.65	1.01	343.05
Jun, 2037	1.64	1.02	342.03
Jul, 2037	1.64	1.02	341.01
Aug, 2037	1.63	1.03	339.99
Sep, 2037	1.63	1.03	338.96
Oct, 2037	1.62	1.04	337.92
Nov, 2037	1.62	1.04	336.88
Dec, 2037	1.61	1.05	335.83
Jan, 2038	1.61	1.05	334.78
Feb, 2038	1.60	1.06	333.73
Mar, 2038	1.60	1.06	332.67
Apr, 2038	1.59	1.07	331.60
May, 2038	1.59	1.07	330.53
Jun, 2038	1.58	1.08	329.45
Jul, 2038	1.58	1.08	328.37
Aug, 2038	1.57	1.09	327.28
Sep, 2038	1.57	1.09	326.19
Oct, 2038	1.56	1.10	325.10
Nov, 2038	1.56	1.10	323.99
Dec, 2038	1.55	1.11	322.89
Jan, 2039	1.55	1.11	321.77
Feb, 2039	1.54	1.12	320.65
Mar, 2039	1.54	1.12	319.53
Apr, 2039	1.53	1.13	318.40
May, 2039	1.53	1.13	317.27
Jun, 2039	1.52	1.14	316.13
Jul, 2039	1.51	1.15	314.98
Aug, 2039	1.51	1.15	313.83
Sep, 2039	1.50	1.16	312.68
Oct, 2039	1.50	1.16	311.51
Nov, 2039	1.49	1.17	310.35
Dec, 2039	1.49	1.17	309.17
Jan, 2040	1.48	1.18	308.00
Feb, 2040	1.48	1.18	306.81
Mar, 2040	1.47	1.19	305.62
Apr, 2040	1.46	1.20	304.43
May, 2040	1.46	1.20	303.22
Jun, 2040	1.45	1.21	302.02
Jul, 2040	1.45	1.21	300.80
Aug, 2040	1.44	1.22	299.59
Sep, 2040	1.44	1.22	298.36
Oct, 2040	1.43	1.23	297.13
Nov, 2040	1.42	1.24	295.89
Dec, 2040	1.42	1.24	294.65
Jan, 2041	1.41	1.25	293.40
Feb, 2041	1.41	1.25	292.15
Mar, 2041	1.40	1.26	290.89
Apr, 2041	1.39	1.27	289.62
May, 2041	1.39	1.27	288.35
Jun, 2041	1.38	1.28	287.07
Jul, 2041	1.38	1.28	285.79
Aug, 2041	1.37	1.29	284.50
Sep, 2041	1.36	1.30	283.20
Oct, 2041	1.36	1.30	281.90
Nov, 2041	1.35	1.31	280.59
Dec, 2041	1.34	1.32	279.27
Jan, 2042	1.34	1.32	277.95
Feb, 2042	1.33	1.33	276.62
Mar, 2042	1.33	1.33	275.29
Apr, 2042	1.32	1.34	273.95
May, 2042	1.31	1.35	272.60
Jun, 2042	1.31	1.35	271.25
Jul, 2042	1.30	1.36	269.89
Aug, 2042	1.29	1.37	268.52
Sep, 2042	1.29	1.37	267.15
Oct, 2042	1.28	1.38	265.77
Nov, 2042	1.27	1.39	264.38
Dec, 2042	1.27	1.39	262.99
Jan, 2043	1.26	1.40	261.59
Feb, 2043	1.25	1.41	260.18
Mar, 2043	1.25	1.41	258.77
Apr, 2043	1.24	1.42	257.35
May, 2043	1.23	1.43	255.92
Jun, 2043	1.23	1.43	254.49
Jul, 2043	1.22	1.44	253.05
Aug, 2043	1.21	1.45	251.60
Sep, 2043	1.21	1.45	250.14
Oct, 2043	1.20	1.46	248.68
Nov, 2043	1.19	1.47	247.21
Dec, 2043	1.18	1.48	245.74
Jan, 2044	1.18	1.48	244.26
Feb, 2044	1.17	1.49	242.77
Mar, 2044	1.16	1.50	241.27
Apr, 2044	1.16	1.50	239.77
May, 2044	1.15	1.51	238.26
Jun, 2044	1.14	1.52	236.74
Jul, 2044	1.13	1.53	235.21
Aug, 2044	1.13	1.53	233.68
Sep, 2044	1.12	1.54	232.14
Oct, 2044	1.11	1.55	230.59
Nov, 2044	1.10	1.56	229.04
Dec, 2044	1.10	1.56	227.47
Jan, 2045	1.09	1.57	225.90
Feb, 2045	1.08	1.58	224.33
Mar, 2045	1.07	1.59	222.74
Apr, 2045	1.07	1.59	221.15
May, 2045	1.06	1.60	219.55
Jun, 2045	1.05	1.61	217.94
Jul, 2045	1.04	1.62	216.32
Aug, 2045	1.04	1.62	214.70
Sep, 2045	1.03	1.63	213.07
Oct, 2045	1.02	1.64	211.43
Nov, 2045	1.01	1.65	209.78
Dec, 2045	1.01	1.65	208.13
Jan, 2046	1.00	1.66	206.47
Feb, 2046	0.99	1.67	204.79
Mar, 2046	0.98	1.68	203.12
Apr, 2046	0.97	1.69	201.43
May, 2046	0.97	1.69	199.73
Jun, 2046	0.96	1.70	198.03
Jul, 2046	0.95	1.71	196.32
Aug, 2046	0.94	1.72	194.60
Sep, 2046	0.93	1.73	192.87
Oct, 2046	0.92	1.74	191.14
Nov, 2046	0.92	1.74	189.39
Dec, 2046	0.91	1.75	187.64
Jan, 2047	0.90	1.76	185.88
Feb, 2047	0.89	1.77	184.11
Mar, 2047	0.88	1.78	182.33
Apr, 2047	0.87	1.79	180.55
May, 2047	0.87	1.79	178.75
Jun, 2047	0.86	1.80	176.95
Jul, 2047	0.85	1.81	175.14
Aug, 2047	0.84	1.82	173.32
Sep, 2047	0.83	1.83	171.49
Oct, 2047	0.82	1.84	169.65
Nov, 2047	0.81	1.85	167.80
Dec, 2047	0.80	1.86	165.94
Jan, 2048	0.80	1.86	164.08
Feb, 2048	0.79	1.87	162.21
Mar, 2048	0.78	1.88	160.32
Apr, 2048	0.77	1.89	158.43
May, 2048	0.76	1.90	156.53
Jun, 2048	0.75	1.91	154.62
Jul, 2048	0.74	1.92	152.70
Aug, 2048	0.73	1.93	150.77
Sep, 2048	0.72	1.94	148.84
Oct, 2048	0.71	1.95	146.89
Nov, 2048	0.70	1.96	144.93
Dec, 2048	0.69	1.97	142.97
Jan, 2049	0.69	1.97	140.99
Feb, 2049	0.68	1.98	139.01
Mar, 2049	0.67	1.99	137.01
Apr, 2049	0.66	2.00	135.01
May, 2049	0.65	2.01	133.00
Jun, 2049	0.64	2.02	130.97
Jul, 2049	0.63	2.03	128.94
Aug, 2049	0.62	2.04	126.90
Sep, 2049	0.61	2.05	124.85
Oct, 2049	0.60	2.06	122.79
Nov, 2049	0.59	2.07	120.71
Dec, 2049	0.58	2.08	118.63
Jan, 2050	0.57	2.09	116.54
Feb, 2050	0.56	2.10	114.44
Mar, 2050	0.55	2.11	112.33
Apr, 2050	0.54	2.12	110.21
May, 2050	0.53	2.13	108.07
Jun, 2050	0.52	2.14	105.93
Jul, 2050	0.51	2.15	103.78
Aug, 2050	0.50	2.16	101.62
Sep, 2050	0.49	2.17	99.44
Oct, 2050	0.48	2.18	97.26
Nov, 2050	0.47	2.19	95.07
Dec, 2050	0.46	2.20	92.86
Jan, 2051	0.44	2.22	90.65
Feb, 2051	0.43	2.23	88.42
Mar, 2051	0.42	2.24	86.19
Apr, 2051	0.41	2.25	83.94
May, 2051	0.40	2.26	81.68
Jun, 2051	0.39	2.27	79.41
Jul, 2051	0.38	2.28	77.13
Aug, 2051	0.37	2.29	74.84
Sep, 2051	0.36	2.30	72.54
Oct, 2051	0.35	2.31	70.23
Nov, 2051	0.34	2.32	67.90
Dec, 2051	0.33	2.33	65.57
Jan, 2052	0.31	2.35	63.22
Feb, 2052	0.30	2.36	60.87
Mar, 2052	0.29	2.37	58.50
Apr, 2052	0.28	2.38	56.12
May, 2052	0.27	2.39	53.73
Jun, 2052	0.26	2.40	51.33
Jul, 2052	0.25	2.41	48.91
Aug, 2052	0.23	2.43	46.49
Sep, 2052	0.22	2.44	44.05
Oct, 2052	0.21	2.45	41.60
Nov, 2052	0.20	2.46	39.14
Dec, 2052	0.19	2.47	36.67
Jan, 2053	0.18	2.48	34.18
Feb, 2053	0.16	2.50	31.69
Mar, 2053	0.15	2.51	29.18
Apr, 2053	0.14	2.52	26.66
May, 2053	0.13	2.53	24.13
Jun, 2053	0.12	2.54	21.58
Jul, 2053	0.10	2.56	19.02
Aug, 2053	0.09	2.57	16.46
Sep, 2053	0.08	2.58	13.87
Oct, 2053	0.07	2.59	11.28
Nov, 2053	0.05	2.61	8.67
Dec, 2053	0.04	2.62	6.06
Jan, 2054	0.03	2.63	3.43
Feb, 2054	0.02	2.64	0.78
Mar, 2054	0.00	2.66	0
Apr, 2054	-0.01	2.67	0