Mortgage Parameters

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

Mortgage Summary

Property Total:	$700
Down Payment	$210
Mortgage Amount:	$490
Mortgage Payment:	$2.86 / month
Estimated Tax:	+ $0.39 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $3.25 / month
Total Interest Paid:	$540.00 over 30 years
Total Tax Paid:	$140.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	2.35	0.51	489.49
Dec, 2024	2.35	0.51	488.97
Jan, 2025	2.34	0.52	488.46
Feb, 2025	2.34	0.52	487.94
Mar, 2025	2.34	0.52	487.41
Apr, 2025	2.34	0.52	486.89
May, 2025	2.33	0.53	486.36
Jun, 2025	2.33	0.53	485.83
Jul, 2025	2.33	0.53	485.30
Aug, 2025	2.33	0.53	484.77
Sep, 2025	2.32	0.54	484.23
Oct, 2025	2.32	0.54	483.69
Nov, 2025	2.32	0.54	483.15
Dec, 2025	2.32	0.54	482.60
Jan, 2026	2.31	0.55	482.06
Feb, 2026	2.31	0.55	481.51
Mar, 2026	2.31	0.55	480.95
Apr, 2026	2.30	0.56	480.40
May, 2026	2.30	0.56	479.84
Jun, 2026	2.30	0.56	479.28
Jul, 2026	2.30	0.56	478.71
Aug, 2026	2.29	0.57	478.15
Sep, 2026	2.29	0.57	477.58
Oct, 2026	2.29	0.57	477.01
Nov, 2026	2.29	0.57	476.43
Dec, 2026	2.28	0.58	475.86
Jan, 2027	2.28	0.58	475.28
Feb, 2027	2.28	0.58	474.69
Mar, 2027	2.27	0.59	474.11
Apr, 2027	2.27	0.59	473.52
May, 2027	2.27	0.59	472.93
Jun, 2027	2.27	0.59	472.34
Jul, 2027	2.26	0.60	471.74
Aug, 2027	2.26	0.60	471.14
Sep, 2027	2.26	0.60	470.54
Oct, 2027	2.25	0.61	469.93
Nov, 2027	2.25	0.61	469.32
Dec, 2027	2.25	0.61	468.71
Jan, 2028	2.25	0.61	468.10
Feb, 2028	2.24	0.62	467.48
Mar, 2028	2.24	0.62	466.86
Apr, 2028	2.24	0.62	466.24
May, 2028	2.23	0.63	465.61
Jun, 2028	2.23	0.63	464.98
Jul, 2028	2.23	0.63	464.35
Aug, 2028	2.23	0.63	463.72
Sep, 2028	2.22	0.64	463.08
Oct, 2028	2.22	0.64	462.44
Nov, 2028	2.22	0.64	461.79
Dec, 2028	2.21	0.65	461.15
Jan, 2029	2.21	0.65	460.50
Feb, 2029	2.21	0.65	459.84
Mar, 2029	2.20	0.66	459.19
Apr, 2029	2.20	0.66	458.53
May, 2029	2.20	0.66	457.86
Jun, 2029	2.19	0.67	457.20
Jul, 2029	2.19	0.67	456.53
Aug, 2029	2.19	0.67	455.86
Sep, 2029	2.18	0.68	455.18
Oct, 2029	2.18	0.68	454.50
Nov, 2029	2.18	0.68	453.82
Dec, 2029	2.17	0.69	453.13
Jan, 2030	2.17	0.69	452.44
Feb, 2030	2.17	0.69	451.75
Mar, 2030	2.16	0.70	451.06
Apr, 2030	2.16	0.70	450.36
May, 2030	2.16	0.70	449.66
Jun, 2030	2.15	0.71	448.95
Jul, 2030	2.15	0.71	448.24
Aug, 2030	2.15	0.71	447.53
Sep, 2030	2.14	0.72	446.81
Oct, 2030	2.14	0.72	446.10
Nov, 2030	2.14	0.72	445.37
Dec, 2030	2.13	0.73	444.65
Jan, 2031	2.13	0.73	443.92
Feb, 2031	2.13	0.73	443.18
Mar, 2031	2.12	0.74	442.45
Apr, 2031	2.12	0.74	441.71
May, 2031	2.12	0.74	440.96
Jun, 2031	2.11	0.75	440.22
Jul, 2031	2.11	0.75	439.47
Aug, 2031	2.11	0.75	438.71
Sep, 2031	2.10	0.76	437.95
Oct, 2031	2.10	0.76	437.19
Nov, 2031	2.09	0.77	436.43
Dec, 2031	2.09	0.77	435.66
Jan, 2032	2.09	0.77	434.89
Feb, 2032	2.08	0.78	434.11
Mar, 2032	2.08	0.78	433.33
Apr, 2032	2.08	0.78	432.55
May, 2032	2.07	0.79	431.76
Jun, 2032	2.07	0.79	430.97
Jul, 2032	2.07	0.79	430.17
Aug, 2032	2.06	0.80	429.38
Sep, 2032	2.06	0.80	428.57
Oct, 2032	2.05	0.81	427.77
Nov, 2032	2.05	0.81	426.96
Dec, 2032	2.05	0.81	426.14
Jan, 2033	2.04	0.82	425.32
Feb, 2033	2.04	0.82	424.50
Mar, 2033	2.03	0.83	423.68
Apr, 2033	2.03	0.83	422.85
May, 2033	2.03	0.83	422.01
Jun, 2033	2.02	0.84	421.17
Jul, 2033	2.02	0.84	420.33
Aug, 2033	2.01	0.85	419.49
Sep, 2033	2.01	0.85	418.64
Oct, 2033	2.01	0.85	417.78
Nov, 2033	2.00	0.86	416.92
Dec, 2033	2.00	0.86	416.06
Jan, 2034	1.99	0.87	415.20
Feb, 2034	1.99	0.87	414.33
Mar, 2034	1.99	0.87	413.45
Apr, 2034	1.98	0.88	412.57
May, 2034	1.98	0.88	411.69
Jun, 2034	1.97	0.89	410.80
Jul, 2034	1.97	0.89	409.91
Aug, 2034	1.96	0.90	409.01
Sep, 2034	1.96	0.90	408.11
Oct, 2034	1.96	0.90	407.21
Nov, 2034	1.95	0.91	406.30
Dec, 2034	1.95	0.91	405.39
Jan, 2035	1.94	0.92	404.47
Feb, 2035	1.94	0.92	403.55
Mar, 2035	1.93	0.93	402.62
Apr, 2035	1.93	0.93	401.69
May, 2035	1.92	0.94	400.76
Jun, 2035	1.92	0.94	399.82
Jul, 2035	1.92	0.94	398.87
Aug, 2035	1.91	0.95	397.92
Sep, 2035	1.91	0.95	396.97
Oct, 2035	1.90	0.96	396.01
Nov, 2035	1.90	0.96	395.05
Dec, 2035	1.89	0.97	394.08
Jan, 2036	1.89	0.97	393.11
Feb, 2036	1.88	0.98	392.13
Mar, 2036	1.88	0.98	391.15
Apr, 2036	1.87	0.99	390.17
May, 2036	1.87	0.99	389.18
Jun, 2036	1.86	1.00	388.18
Jul, 2036	1.86	1.00	387.18
Aug, 2036	1.86	1.00	386.18
Sep, 2036	1.85	1.01	385.17
Oct, 2036	1.85	1.01	384.15
Nov, 2036	1.84	1.02	383.13
Dec, 2036	1.84	1.02	382.11
Jan, 2037	1.83	1.03	381.08
Feb, 2037	1.83	1.03	380.05
Mar, 2037	1.82	1.04	379.01
Apr, 2037	1.82	1.04	377.96
May, 2037	1.81	1.05	376.91
Jun, 2037	1.81	1.05	375.86
Jul, 2037	1.80	1.06	374.80
Aug, 2037	1.80	1.06	373.74
Sep, 2037	1.79	1.07	372.67
Oct, 2037	1.79	1.07	371.59
Nov, 2037	1.78	1.08	370.51
Dec, 2037	1.78	1.08	369.43
Jan, 2038	1.77	1.09	368.34
Feb, 2038	1.76	1.10	367.25
Mar, 2038	1.76	1.10	366.14
Apr, 2038	1.75	1.11	365.04
May, 2038	1.75	1.11	363.93
Jun, 2038	1.74	1.12	362.81
Jul, 2038	1.74	1.12	361.69
Aug, 2038	1.73	1.13	360.56
Sep, 2038	1.73	1.13	359.43
Oct, 2038	1.72	1.14	358.29
Nov, 2038	1.72	1.14	357.15
Dec, 2038	1.71	1.15	356.00
Jan, 2039	1.71	1.15	354.85
Feb, 2039	1.70	1.16	353.69
Mar, 2039	1.69	1.17	352.52
Apr, 2039	1.69	1.17	351.35
May, 2039	1.68	1.18	350.18
Jun, 2039	1.68	1.18	348.99
Jul, 2039	1.67	1.19	347.81
Aug, 2039	1.67	1.19	346.61
Sep, 2039	1.66	1.20	345.41
Oct, 2039	1.66	1.20	344.21
Nov, 2039	1.65	1.21	343.00
Dec, 2039	1.64	1.22	341.78
Jan, 2040	1.64	1.22	340.56
Feb, 2040	1.63	1.23	339.33
Mar, 2040	1.63	1.23	338.10
Apr, 2040	1.62	1.24	336.86
May, 2040	1.61	1.25	335.61
Jun, 2040	1.61	1.25	334.36
Jul, 2040	1.60	1.26	333.10
Aug, 2040	1.60	1.26	331.84
Sep, 2040	1.59	1.27	330.57
Oct, 2040	1.58	1.28	329.29
Nov, 2040	1.58	1.28	328.01
Dec, 2040	1.57	1.29	326.72
Jan, 2041	1.57	1.29	325.43
Feb, 2041	1.56	1.30	324.13
Mar, 2041	1.55	1.31	322.82
Apr, 2041	1.55	1.31	321.51
May, 2041	1.54	1.32	320.19
Jun, 2041	1.53	1.33	318.86
Jul, 2041	1.53	1.33	317.53
Aug, 2041	1.52	1.34	316.19
Sep, 2041	1.52	1.34	314.84
Oct, 2041	1.51	1.35	313.49
Nov, 2041	1.50	1.36	312.14
Dec, 2041	1.50	1.36	310.77
Jan, 2042	1.49	1.37	309.40
Feb, 2042	1.48	1.38	308.02
Mar, 2042	1.48	1.38	306.64
Apr, 2042	1.47	1.39	305.25
May, 2042	1.46	1.40	303.85
Jun, 2042	1.46	1.40	302.45
Jul, 2042	1.45	1.41	301.04
Aug, 2042	1.44	1.42	299.62
Sep, 2042	1.44	1.42	298.19
Oct, 2042	1.43	1.43	296.76
Nov, 2042	1.42	1.44	295.33
Dec, 2042	1.42	1.44	293.88
Jan, 2043	1.41	1.45	292.43
Feb, 2043	1.40	1.46	290.97
Mar, 2043	1.39	1.47	289.50
Apr, 2043	1.39	1.47	288.03
May, 2043	1.38	1.48	286.55
Jun, 2043	1.37	1.49	285.06
Jul, 2043	1.37	1.49	283.57
Aug, 2043	1.36	1.50	282.07
Sep, 2043	1.35	1.51	280.56
Oct, 2043	1.34	1.52	279.04
Nov, 2043	1.34	1.52	277.52
Dec, 2043	1.33	1.53	275.99
Jan, 2044	1.32	1.54	274.45
Feb, 2044	1.32	1.54	272.91
Mar, 2044	1.31	1.55	271.36
Apr, 2044	1.30	1.56	269.80
May, 2044	1.29	1.57	268.23
Jun, 2044	1.29	1.57	266.66
Jul, 2044	1.28	1.58	265.07
Aug, 2044	1.27	1.59	263.48
Sep, 2044	1.26	1.60	261.89
Oct, 2044	1.25	1.61	260.28
Nov, 2044	1.25	1.61	258.67
Dec, 2044	1.24	1.62	257.05
Jan, 2045	1.23	1.63	255.42
Feb, 2045	1.22	1.64	253.78
Mar, 2045	1.22	1.64	252.14
Apr, 2045	1.21	1.65	250.49
May, 2045	1.20	1.66	248.83
Jun, 2045	1.19	1.67	247.16
Jul, 2045	1.18	1.68	245.48
Aug, 2045	1.18	1.68	243.80
Sep, 2045	1.17	1.69	242.11
Oct, 2045	1.16	1.70	240.41
Nov, 2045	1.15	1.71	238.70
Dec, 2045	1.14	1.72	236.98
Jan, 2046	1.14	1.72	235.26
Feb, 2046	1.13	1.73	233.53
Mar, 2046	1.12	1.74	231.79
Apr, 2046	1.11	1.75	230.04
May, 2046	1.10	1.76	228.28
Jun, 2046	1.09	1.77	226.51
Jul, 2046	1.09	1.77	224.74
Aug, 2046	1.08	1.78	222.95
Sep, 2046	1.07	1.79	221.16
Oct, 2046	1.06	1.80	219.36
Nov, 2046	1.05	1.81	217.55
Dec, 2046	1.04	1.82	215.74
Jan, 2047	1.03	1.83	213.91
Feb, 2047	1.02	1.84	212.08
Mar, 2047	1.02	1.84	210.23
Apr, 2047	1.01	1.85	208.38
May, 2047	1.00	1.86	206.52
Jun, 2047	0.99	1.87	204.65
Jul, 2047	0.98	1.88	202.77
Aug, 2047	0.97	1.89	200.88
Sep, 2047	0.96	1.90	198.98
Oct, 2047	0.95	1.91	197.08
Nov, 2047	0.94	1.92	195.16
Dec, 2047	0.94	1.92	193.23
Jan, 2048	0.93	1.93	191.30
Feb, 2048	0.92	1.94	189.36
Mar, 2048	0.91	1.95	187.40
Apr, 2048	0.90	1.96	185.44
May, 2048	0.89	1.97	183.47
Jun, 2048	0.88	1.98	181.49
Jul, 2048	0.87	1.99	179.50
Aug, 2048	0.86	2.00	177.50
Sep, 2048	0.85	2.01	175.49
Oct, 2048	0.84	2.02	173.47
Nov, 2048	0.83	2.03	171.44
Dec, 2048	0.82	2.04	169.40
Jan, 2049	0.81	2.05	167.36
Feb, 2049	0.80	2.06	165.30
Mar, 2049	0.79	2.07	163.23
Apr, 2049	0.78	2.08	161.15
May, 2049	0.77	2.09	159.06
Jun, 2049	0.76	2.10	156.97
Jul, 2049	0.75	2.11	154.86
Aug, 2049	0.74	2.12	152.74
Sep, 2049	0.73	2.13	150.61
Oct, 2049	0.72	2.14	148.47
Nov, 2049	0.71	2.15	146.33
Dec, 2049	0.70	2.16	144.17
Jan, 2050	0.69	2.17	142.00
Feb, 2050	0.68	2.18	139.82
Mar, 2050	0.67	2.19	137.63
Apr, 2050	0.66	2.20	135.43
May, 2050	0.65	2.21	133.22
Jun, 2050	0.64	2.22	130.99
Jul, 2050	0.63	2.23	128.76
Aug, 2050	0.62	2.24	126.52
Sep, 2050	0.61	2.25	124.27
Oct, 2050	0.60	2.26	122.00
Nov, 2050	0.58	2.28	119.73
Dec, 2050	0.57	2.29	117.44
Jan, 2051	0.56	2.30	115.14
Feb, 2051	0.55	2.31	112.83
Mar, 2051	0.54	2.32	110.51
Apr, 2051	0.53	2.33	108.18
May, 2051	0.52	2.34	105.84
Jun, 2051	0.51	2.35	103.49
Jul, 2051	0.50	2.36	101.13
Aug, 2051	0.48	2.38	98.75
Sep, 2051	0.47	2.39	96.36
Oct, 2051	0.46	2.40	93.96
Nov, 2051	0.45	2.41	91.55
Dec, 2051	0.44	2.42	89.13
Jan, 2052	0.43	2.43	86.70
Feb, 2052	0.42	2.44	84.26
Mar, 2052	0.40	2.46	81.80
Apr, 2052	0.39	2.47	79.33
May, 2052	0.38	2.48	76.85
Jun, 2052	0.37	2.49	74.36
Jul, 2052	0.36	2.50	71.86
Aug, 2052	0.34	2.52	69.34
Sep, 2052	0.33	2.53	66.81
Oct, 2052	0.32	2.54	64.27
Nov, 2052	0.31	2.55	61.72
Dec, 2052	0.30	2.56	59.16
Jan, 2053	0.28	2.58	56.58
Feb, 2053	0.27	2.59	53.99
Mar, 2053	0.26	2.60	51.39
Apr, 2053	0.25	2.61	48.78
May, 2053	0.23	2.63	46.15
Jun, 2053	0.22	2.64	43.51
Jul, 2053	0.21	2.65	40.86
Aug, 2053	0.20	2.66	38.20
Sep, 2053	0.18	2.68	35.52
Oct, 2053	0.17	2.69	32.83
Nov, 2053	0.16	2.70	30.13
Dec, 2053	0.14	2.72	27.41
Jan, 2054	0.13	2.73	24.68
Feb, 2054	0.12	2.74	21.94
Mar, 2054	0.11	2.75	19.19
Apr, 2054	0.09	2.77	16.42
May, 2054	0.08	2.78	13.64
Jun, 2054	0.07	2.79	10.84
Jul, 2054	0.05	2.81	8.03
Aug, 2054	0.04	2.82	5.21
Sep, 2054	0.02	2.84	2.38
Oct, 2054	0.01	2.85	0