Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,640
Down Payment	$492
Mortgage Amount:	$1,148
Mortgage Payment:	$6.70 / month
Estimated Tax:	+ $0.91 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $7.61 / month
Total Interest Paid:	$1,263.60 over 30 years
Total Tax Paid:	$328.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	5.50	1.20	1146.80
Oct, 2024	5.50	1.20	1145.60
Nov, 2024	5.49	1.21	1144.39
Dec, 2024	5.48	1.22	1143.17
Jan, 2025	5.48	1.22	1141.95
Feb, 2025	5.47	1.23	1140.72
Mar, 2025	5.47	1.23	1139.48
Apr, 2025	5.46	1.24	1138.24
May, 2025	5.45	1.25	1137.00
Jun, 2025	5.45	1.25	1135.75
Jul, 2025	5.44	1.26	1134.49
Aug, 2025	5.44	1.26	1133.22
Sep, 2025	5.43	1.27	1131.95
Oct, 2025	5.42	1.28	1130.68
Nov, 2025	5.42	1.28	1129.40
Dec, 2025	5.41	1.29	1128.11
Jan, 2026	5.41	1.29	1126.81
Feb, 2026	5.40	1.30	1125.51
Mar, 2026	5.39	1.31	1124.21
Apr, 2026	5.39	1.31	1122.89
May, 2026	5.38	1.32	1121.57
Jun, 2026	5.37	1.33	1120.25
Jul, 2026	5.37	1.33	1118.92
Aug, 2026	5.36	1.34	1117.58
Sep, 2026	5.36	1.34	1116.23
Oct, 2026	5.35	1.35	1114.88
Nov, 2026	5.34	1.36	1113.52
Dec, 2026	5.34	1.36	1112.16
Jan, 2027	5.33	1.37	1110.79
Feb, 2027	5.32	1.38	1109.41
Mar, 2027	5.32	1.38	1108.03
Apr, 2027	5.31	1.39	1106.64
May, 2027	5.30	1.40	1105.24
Jun, 2027	5.30	1.40	1103.83
Jul, 2027	5.29	1.41	1102.42
Aug, 2027	5.28	1.42	1101.01
Sep, 2027	5.28	1.42	1099.58
Oct, 2027	5.27	1.43	1098.15
Nov, 2027	5.26	1.44	1096.71
Dec, 2027	5.26	1.44	1095.27
Jan, 2028	5.25	1.45	1093.82
Feb, 2028	5.24	1.46	1092.36
Mar, 2028	5.23	1.47	1090.89
Apr, 2028	5.23	1.47	1089.42
May, 2028	5.22	1.48	1087.94
Jun, 2028	5.21	1.49	1086.45
Jul, 2028	5.21	1.49	1084.96
Aug, 2028	5.20	1.50	1083.46
Sep, 2028	5.19	1.51	1081.95
Oct, 2028	5.18	1.52	1080.43
Nov, 2028	5.18	1.52	1078.91
Dec, 2028	5.17	1.53	1077.38
Jan, 2029	5.16	1.54	1075.84
Feb, 2029	5.16	1.54	1074.30
Mar, 2029	5.15	1.55	1072.74
Apr, 2029	5.14	1.56	1071.18
May, 2029	5.13	1.57	1069.62
Jun, 2029	5.13	1.57	1068.04
Jul, 2029	5.12	1.58	1066.46
Aug, 2029	5.11	1.59	1064.87
Sep, 2029	5.10	1.60	1063.27
Oct, 2029	5.09	1.61	1061.67
Nov, 2029	5.09	1.61	1060.05
Dec, 2029	5.08	1.62	1058.43
Jan, 2030	5.07	1.63	1056.81
Feb, 2030	5.06	1.64	1055.17
Mar, 2030	5.06	1.64	1053.52
Apr, 2030	5.05	1.65	1051.87
May, 2030	5.04	1.66	1050.21
Jun, 2030	5.03	1.67	1048.55
Jul, 2030	5.02	1.68	1046.87
Aug, 2030	5.02	1.68	1045.19
Sep, 2030	5.01	1.69	1043.49
Oct, 2030	5.00	1.70	1041.79
Nov, 2030	4.99	1.71	1040.09
Dec, 2030	4.98	1.72	1038.37
Jan, 2031	4.98	1.72	1036.65
Feb, 2031	4.97	1.73	1034.91
Mar, 2031	4.96	1.74	1033.17
Apr, 2031	4.95	1.75	1031.42
May, 2031	4.94	1.76	1029.66
Jun, 2031	4.93	1.77	1027.90
Jul, 2031	4.93	1.77	1026.12
Aug, 2031	4.92	1.78	1024.34
Sep, 2031	4.91	1.79	1022.55
Oct, 2031	4.90	1.80	1020.75
Nov, 2031	4.89	1.81	1018.94
Dec, 2031	4.88	1.82	1017.12
Jan, 2032	4.87	1.83	1015.30
Feb, 2032	4.86	1.84	1013.46
Mar, 2032	4.86	1.84	1011.62
Apr, 2032	4.85	1.85	1009.76
May, 2032	4.84	1.86	1007.90
Jun, 2032	4.83	1.87	1006.03
Jul, 2032	4.82	1.88	1004.15
Aug, 2032	4.81	1.89	1002.26
Sep, 2032	4.80	1.90	1000.37
Oct, 2032	4.79	1.91	998.46
Nov, 2032	4.78	1.92	996.54
Dec, 2032	4.78	1.92	994.62
Jan, 2033	4.77	1.93	992.69
Feb, 2033	4.76	1.94	990.74
Mar, 2033	4.75	1.95	988.79
Apr, 2033	4.74	1.96	986.83
May, 2033	4.73	1.97	984.86
Jun, 2033	4.72	1.98	982.88
Jul, 2033	4.71	1.99	980.88
Aug, 2033	4.70	2.00	978.88
Sep, 2033	4.69	2.01	976.88
Oct, 2033	4.68	2.02	974.86
Nov, 2033	4.67	2.03	972.83
Dec, 2033	4.66	2.04	970.79
Jan, 2034	4.65	2.05	968.74
Feb, 2034	4.64	2.06	966.68
Mar, 2034	4.63	2.07	964.61
Apr, 2034	4.62	2.08	962.54
May, 2034	4.61	2.09	960.45
Jun, 2034	4.60	2.10	958.35
Jul, 2034	4.59	2.11	956.24
Aug, 2034	4.58	2.12	954.12
Sep, 2034	4.57	2.13	952.00
Oct, 2034	4.56	2.14	949.86
Nov, 2034	4.55	2.15	947.71
Dec, 2034	4.54	2.16	945.55
Jan, 2035	4.53	2.17	943.38
Feb, 2035	4.52	2.18	941.20
Mar, 2035	4.51	2.19	939.01
Apr, 2035	4.50	2.20	936.81
May, 2035	4.49	2.21	934.60
Jun, 2035	4.48	2.22	932.38
Jul, 2035	4.47	2.23	930.15
Aug, 2035	4.46	2.24	927.90
Sep, 2035	4.45	2.25	925.65
Oct, 2035	4.44	2.26	923.38
Nov, 2035	4.42	2.28	921.11
Dec, 2035	4.41	2.29	918.82
Jan, 2036	4.40	2.30	916.53
Feb, 2036	4.39	2.31	914.22
Mar, 2036	4.38	2.32	911.90
Apr, 2036	4.37	2.33	909.57
May, 2036	4.36	2.34	907.23
Jun, 2036	4.35	2.35	904.87
Jul, 2036	4.34	2.36	902.51
Aug, 2036	4.32	2.38	900.13
Sep, 2036	4.31	2.39	897.75
Oct, 2036	4.30	2.40	895.35
Nov, 2036	4.29	2.41	892.94
Dec, 2036	4.28	2.42	890.52
Jan, 2037	4.27	2.43	888.08
Feb, 2037	4.26	2.44	885.64
Mar, 2037	4.24	2.46	883.18
Apr, 2037	4.23	2.47	880.72
May, 2037	4.22	2.48	878.24
Jun, 2037	4.21	2.49	875.74
Jul, 2037	4.20	2.50	873.24
Aug, 2037	4.18	2.52	870.72
Sep, 2037	4.17	2.53	868.20
Oct, 2037	4.16	2.54	865.66
Nov, 2037	4.15	2.55	863.10
Dec, 2037	4.14	2.56	860.54
Jan, 2038	4.12	2.58	857.96
Feb, 2038	4.11	2.59	855.37
Mar, 2038	4.10	2.60	852.77
Apr, 2038	4.09	2.61	850.16
May, 2038	4.07	2.63	847.53
Jun, 2038	4.06	2.64	844.89
Jul, 2038	4.05	2.65	842.24
Aug, 2038	4.04	2.66	839.58
Sep, 2038	4.02	2.68	836.90
Oct, 2038	4.01	2.69	834.21
Nov, 2038	4.00	2.70	831.51
Dec, 2038	3.98	2.72	828.79
Jan, 2039	3.97	2.73	826.06
Feb, 2039	3.96	2.74	823.32
Mar, 2039	3.95	2.75	820.57
Apr, 2039	3.93	2.77	817.80
May, 2039	3.92	2.78	815.02
Jun, 2039	3.91	2.79	812.22
Jul, 2039	3.89	2.81	809.42
Aug, 2039	3.88	2.82	806.59
Sep, 2039	3.86	2.84	803.76
Oct, 2039	3.85	2.85	800.91
Nov, 2039	3.84	2.86	798.05
Dec, 2039	3.82	2.88	795.17
Jan, 2040	3.81	2.89	792.28
Feb, 2040	3.80	2.90	789.38
Mar, 2040	3.78	2.92	786.46
Apr, 2040	3.77	2.93	783.53
May, 2040	3.75	2.95	780.58
Jun, 2040	3.74	2.96	777.62
Jul, 2040	3.73	2.97	774.65
Aug, 2040	3.71	2.99	771.66
Sep, 2040	3.70	3.00	768.66
Oct, 2040	3.68	3.02	765.64
Nov, 2040	3.67	3.03	762.61
Dec, 2040	3.65	3.05	759.57
Jan, 2041	3.64	3.06	756.51
Feb, 2041	3.62	3.08	753.43
Mar, 2041	3.61	3.09	750.34
Apr, 2041	3.60	3.10	747.24
May, 2041	3.58	3.12	744.12
Jun, 2041	3.57	3.13	740.98
Jul, 2041	3.55	3.15	737.83
Aug, 2041	3.54	3.16	734.67
Sep, 2041	3.52	3.18	731.49
Oct, 2041	3.51	3.19	728.29
Nov, 2041	3.49	3.21	725.08
Dec, 2041	3.47	3.23	721.86
Jan, 2042	3.46	3.24	718.62
Feb, 2042	3.44	3.26	715.36
Mar, 2042	3.43	3.27	712.09
Apr, 2042	3.41	3.29	708.80
May, 2042	3.40	3.30	705.50
Jun, 2042	3.38	3.32	702.18
Jul, 2042	3.36	3.34	698.84
Aug, 2042	3.35	3.35	695.49
Sep, 2042	3.33	3.37	692.12
Oct, 2042	3.32	3.38	688.74
Nov, 2042	3.30	3.40	685.34
Dec, 2042	3.28	3.42	681.92
Jan, 2043	3.27	3.43	678.49
Feb, 2043	3.25	3.45	675.04
Mar, 2043	3.23	3.47	671.58
Apr, 2043	3.22	3.48	668.09
May, 2043	3.20	3.50	664.59
Jun, 2043	3.18	3.52	661.08
Jul, 2043	3.17	3.53	657.55
Aug, 2043	3.15	3.55	654.00
Sep, 2043	3.13	3.57	650.43
Oct, 2043	3.12	3.58	646.85
Nov, 2043	3.10	3.60	643.25
Dec, 2043	3.08	3.62	639.63
Jan, 2044	3.06	3.64	635.99
Feb, 2044	3.05	3.65	632.34
Mar, 2044	3.03	3.67	628.67
Apr, 2044	3.01	3.69	624.98
May, 2044	2.99	3.71	621.28
Jun, 2044	2.98	3.72	617.56
Jul, 2044	2.96	3.74	613.82
Aug, 2044	2.94	3.76	610.06
Sep, 2044	2.92	3.78	606.28
Oct, 2044	2.91	3.79	602.48
Nov, 2044	2.89	3.81	598.67
Dec, 2044	2.87	3.83	594.84
Jan, 2045	2.85	3.85	590.99
Feb, 2045	2.83	3.87	587.12
Mar, 2045	2.81	3.89	583.24
Apr, 2045	2.79	3.91	579.33
May, 2045	2.78	3.92	575.41
Jun, 2045	2.76	3.94	571.46
Jul, 2045	2.74	3.96	567.50
Aug, 2045	2.72	3.98	563.52
Sep, 2045	2.70	4.00	559.52
Oct, 2045	2.68	4.02	555.50
Nov, 2045	2.66	4.04	551.46
Dec, 2045	2.64	4.06	547.41
Jan, 2046	2.62	4.08	543.33
Feb, 2046	2.60	4.10	539.23
Mar, 2046	2.58	4.12	535.12
Apr, 2046	2.56	4.14	530.98
May, 2046	2.54	4.16	526.83
Jun, 2046	2.52	4.18	522.65
Jul, 2046	2.50	4.20	518.45
Aug, 2046	2.48	4.22	514.24
Sep, 2046	2.46	4.24	510.00
Oct, 2046	2.44	4.26	505.75
Nov, 2046	2.42	4.28	501.47
Dec, 2046	2.40	4.30	497.17
Jan, 2047	2.38	4.32	492.85
Feb, 2047	2.36	4.34	488.52
Mar, 2047	2.34	4.36	484.16
Apr, 2047	2.32	4.38	479.78
May, 2047	2.30	4.40	475.38
Jun, 2047	2.28	4.42	470.95
Jul, 2047	2.26	4.44	466.51
Aug, 2047	2.24	4.46	462.05
Sep, 2047	2.21	4.49	457.56
Oct, 2047	2.19	4.51	453.05
Nov, 2047	2.17	4.53	448.52
Dec, 2047	2.15	4.55	443.97
Jan, 2048	2.13	4.57	439.40
Feb, 2048	2.11	4.59	434.80
Mar, 2048	2.08	4.62	430.19
Apr, 2048	2.06	4.64	425.55
May, 2048	2.04	4.66	420.89
Jun, 2048	2.02	4.68	416.21
Jul, 2048	1.99	4.71	411.50
Aug, 2048	1.97	4.73	406.77
Sep, 2048	1.95	4.75	402.02
Oct, 2048	1.93	4.77	397.25
Nov, 2048	1.90	4.80	392.45
Dec, 2048	1.88	4.82	387.63
Jan, 2049	1.86	4.84	382.79
Feb, 2049	1.83	4.87	377.92
Mar, 2049	1.81	4.89	373.03
Apr, 2049	1.79	4.91	368.12
May, 2049	1.76	4.94	363.18
Jun, 2049	1.74	4.96	358.23
Jul, 2049	1.72	4.98	353.24
Aug, 2049	1.69	5.01	348.23
Sep, 2049	1.67	5.03	343.20
Oct, 2049	1.64	5.06	338.15
Nov, 2049	1.62	5.08	333.07
Dec, 2049	1.60	5.10	327.96
Jan, 2050	1.57	5.13	322.84
Feb, 2050	1.55	5.15	317.68
Mar, 2050	1.52	5.18	312.50
Apr, 2050	1.50	5.20	307.30
May, 2050	1.47	5.23	302.07
Jun, 2050	1.45	5.25	296.82
Jul, 2050	1.42	5.28	291.54
Aug, 2050	1.40	5.30	286.24
Sep, 2050	1.37	5.33	280.91
Oct, 2050	1.35	5.35	275.56
Nov, 2050	1.32	5.38	270.18
Dec, 2050	1.29	5.41	264.77
Jan, 2051	1.27	5.43	259.34
Feb, 2051	1.24	5.46	253.88
Mar, 2051	1.22	5.48	248.40
Apr, 2051	1.19	5.51	242.89
May, 2051	1.16	5.54	237.36
Jun, 2051	1.14	5.56	231.79
Jul, 2051	1.11	5.59	226.20
Aug, 2051	1.08	5.62	220.59
Sep, 2051	1.06	5.64	214.94
Oct, 2051	1.03	5.67	209.27
Nov, 2051	1.00	5.70	203.58
Dec, 2051	0.98	5.72	197.85
Jan, 2052	0.95	5.75	192.10
Feb, 2052	0.92	5.78	186.32
Mar, 2052	0.89	5.81	180.51
Apr, 2052	0.86	5.84	174.68
May, 2052	0.84	5.86	168.82
Jun, 2052	0.81	5.89	162.92
Jul, 2052	0.78	5.92	157.01
Aug, 2052	0.75	5.95	151.06
Sep, 2052	0.72	5.98	145.08
Oct, 2052	0.70	6.00	139.08
Nov, 2052	0.67	6.03	133.04
Dec, 2052	0.64	6.06	126.98
Jan, 2053	0.61	6.09	120.89
Feb, 2053	0.58	6.12	114.77
Mar, 2053	0.55	6.15	108.62
Apr, 2053	0.52	6.18	102.44
May, 2053	0.49	6.21	96.23
Jun, 2053	0.46	6.24	89.99
Jul, 2053	0.43	6.27	83.72
Aug, 2053	0.40	6.30	77.42
Sep, 2053	0.37	6.33	71.09
Oct, 2053	0.34	6.36	64.73
Nov, 2053	0.31	6.39	58.34
Dec, 2053	0.28	6.42	51.92
Jan, 2054	0.25	6.45	45.47
Feb, 2054	0.22	6.48	38.99
Mar, 2054	0.19	6.51	32.48
Apr, 2054	0.16	6.54	25.93
May, 2054	0.12	6.58	19.36
Jun, 2054	0.09	6.61	12.75
Jul, 2054	0.06	6.64	6.11
Aug, 2054	0.03	6.67	0