Mortgage Parameters

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

Mortgage Summary

Property Total:	$14,000
Down Payment	$4,200
Mortgage Amount:	$9,800
Mortgage Payment:	$57.19 / month
Estimated Tax:	+ $7.78 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $64.97 / month
Total Interest Paid:	$10,789.20 over 30 years
Total Tax Paid:	$2,800.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Nov, 2024	46.96	10.23	9789.77
Dec, 2024	46.91	10.28	9779.49
Jan, 2025	46.86	10.33	9769.16
Feb, 2025	46.81	10.38	9758.78
Mar, 2025	46.76	10.43	9748.35
Apr, 2025	46.71	10.48	9737.87
May, 2025	46.66	10.53	9727.34
Jun, 2025	46.61	10.58	9716.76
Jul, 2025	46.56	10.63	9706.13
Aug, 2025	46.51	10.68	9695.45
Sep, 2025	46.46	10.73	9684.72
Oct, 2025	46.41	10.78	9673.93
Nov, 2025	46.35	10.84	9663.10
Dec, 2025	46.30	10.89	9652.21
Jan, 2026	46.25	10.94	9641.27
Feb, 2026	46.20	10.99	9630.28
Mar, 2026	46.15	11.04	9619.23
Apr, 2026	46.09	11.10	9608.13
May, 2026	46.04	11.15	9596.98
Jun, 2026	45.99	11.20	9585.78
Jul, 2026	45.93	11.26	9574.52
Aug, 2026	45.88	11.31	9563.21
Sep, 2026	45.82	11.37	9551.84
Oct, 2026	45.77	11.42	9540.42
Nov, 2026	45.71	11.48	9528.95
Dec, 2026	45.66	11.53	9517.41
Jan, 2027	45.60	11.59	9505.83
Feb, 2027	45.55	11.64	9494.19
Mar, 2027	45.49	11.70	9482.49
Apr, 2027	45.44	11.75	9470.74
May, 2027	45.38	11.81	9458.93
Jun, 2027	45.32	11.87	9447.06
Jul, 2027	45.27	11.92	9435.14
Aug, 2027	45.21	11.98	9423.16
Sep, 2027	45.15	12.04	9411.12
Oct, 2027	45.09	12.10	9399.03
Nov, 2027	45.04	12.15	9386.87
Dec, 2027	44.98	12.21	9374.66
Jan, 2028	44.92	12.27	9362.39
Feb, 2028	44.86	12.33	9350.06
Mar, 2028	44.80	12.39	9337.68
Apr, 2028	44.74	12.45	9325.23
May, 2028	44.68	12.51	9312.72
Jun, 2028	44.62	12.57	9300.16
Jul, 2028	44.56	12.63	9287.53
Aug, 2028	44.50	12.69	9274.84
Sep, 2028	44.44	12.75	9262.10
Oct, 2028	44.38	12.81	9249.29
Nov, 2028	44.32	12.87	9236.42
Dec, 2028	44.26	12.93	9223.48
Jan, 2029	44.20	12.99	9210.49
Feb, 2029	44.13	13.06	9197.43
Mar, 2029	44.07	13.12	9184.31
Apr, 2029	44.01	13.18	9171.13
May, 2029	43.95	13.24	9157.89
Jun, 2029	43.88	13.31	9144.58
Jul, 2029	43.82	13.37	9131.21
Aug, 2029	43.75	13.44	9117.77
Sep, 2029	43.69	13.50	9104.27
Oct, 2029	43.62	13.57	9090.70
Nov, 2029	43.56	13.63	9077.07
Dec, 2029	43.49	13.70	9063.38
Jan, 2030	43.43	13.76	9049.62
Feb, 2030	43.36	13.83	9035.79
Mar, 2030	43.30	13.89	9021.90
Apr, 2030	43.23	13.96	9007.94
May, 2030	43.16	14.03	8993.91
Jun, 2030	43.10	14.09	8979.81
Jul, 2030	43.03	14.16	8965.65
Aug, 2030	42.96	14.23	8951.42
Sep, 2030	42.89	14.30	8937.13
Oct, 2030	42.82	14.37	8922.76
Nov, 2030	42.75	14.44	8908.32
Dec, 2030	42.69	14.50	8893.82
Jan, 2031	42.62	14.57	8879.25
Feb, 2031	42.55	14.64	8864.60
Mar, 2031	42.48	14.71	8849.89
Apr, 2031	42.41	14.78	8835.10
May, 2031	42.33	14.86	8820.25
Jun, 2031	42.26	14.93	8805.32
Jul, 2031	42.19	15.00	8790.33
Aug, 2031	42.12	15.07	8775.26
Sep, 2031	42.05	15.14	8760.11
Oct, 2031	41.98	15.21	8744.90
Nov, 2031	41.90	15.29	8729.61
Dec, 2031	41.83	15.36	8714.25
Jan, 2032	41.76	15.43	8698.82
Feb, 2032	41.68	15.51	8683.31
Mar, 2032	41.61	15.58	8667.73
Apr, 2032	41.53	15.66	8652.07
May, 2032	41.46	15.73	8636.34
Jun, 2032	41.38	15.81	8620.53
Jul, 2032	41.31	15.88	8604.65
Aug, 2032	41.23	15.96	8588.69
Sep, 2032	41.15	16.04	8572.65
Oct, 2032	41.08	16.11	8556.54
Nov, 2032	41.00	16.19	8540.35
Dec, 2032	40.92	16.27	8524.08
Jan, 2033	40.84	16.35	8507.74
Feb, 2033	40.77	16.42	8491.31
Mar, 2033	40.69	16.50	8474.81
Apr, 2033	40.61	16.58	8458.23
May, 2033	40.53	16.66	8441.57
Jun, 2033	40.45	16.74	8424.83
Jul, 2033	40.37	16.82	8408.00
Aug, 2033	40.29	16.90	8391.10
Sep, 2033	40.21	16.98	8374.12
Oct, 2033	40.13	17.06	8357.06
Nov, 2033	40.04	17.15	8339.91
Dec, 2033	39.96	17.23	8322.68
Jan, 2034	39.88	17.31	8305.37
Feb, 2034	39.80	17.39	8287.98
Mar, 2034	39.71	17.48	8270.50
Apr, 2034	39.63	17.56	8252.94
May, 2034	39.55	17.64	8235.30
Jun, 2034	39.46	17.73	8217.57
Jul, 2034	39.38	17.81	8199.75
Aug, 2034	39.29	17.90	8181.85
Sep, 2034	39.20	17.99	8163.87
Oct, 2034	39.12	18.07	8145.80
Nov, 2034	39.03	18.16	8127.64
Dec, 2034	38.94	18.25	8109.39
Jan, 2035	38.86	18.33	8091.06
Feb, 2035	38.77	18.42	8072.64
Mar, 2035	38.68	18.51	8054.13
Apr, 2035	38.59	18.60	8035.54
May, 2035	38.50	18.69	8016.85
Jun, 2035	38.41	18.78	7998.07
Jul, 2035	38.32	18.87	7979.21
Aug, 2035	38.23	18.96	7960.25
Sep, 2035	38.14	19.05	7941.20
Oct, 2035	38.05	19.14	7922.07
Nov, 2035	37.96	19.23	7902.84
Dec, 2035	37.87	19.32	7883.51
Jan, 2036	37.78	19.41	7864.10
Feb, 2036	37.68	19.51	7844.59
Mar, 2036	37.59	19.60	7824.99
Apr, 2036	37.49	19.70	7805.29
May, 2036	37.40	19.79	7785.50
Jun, 2036	37.31	19.88	7765.62
Jul, 2036	37.21	19.98	7745.64
Aug, 2036	37.11	20.08	7725.56
Sep, 2036	37.02	20.17	7705.39
Oct, 2036	36.92	20.27	7685.12
Nov, 2036	36.82	20.37	7664.76
Dec, 2036	36.73	20.46	7644.30
Jan, 2037	36.63	20.56	7623.73
Feb, 2037	36.53	20.66	7603.08
Mar, 2037	36.43	20.76	7582.32
Apr, 2037	36.33	20.86	7561.46
May, 2037	36.23	20.96	7540.50
Jun, 2037	36.13	21.06	7519.44
Jul, 2037	36.03	21.16	7498.28
Aug, 2037	35.93	21.26	7477.02
Sep, 2037	35.83	21.36	7455.66
Oct, 2037	35.73	21.46	7434.19
Nov, 2037	35.62	21.57	7412.63
Dec, 2037	35.52	21.67	7390.96
Jan, 2038	35.41	21.78	7369.18
Feb, 2038	35.31	21.88	7347.30
Mar, 2038	35.21	21.98	7325.32
Apr, 2038	35.10	22.09	7303.23
May, 2038	34.99	22.20	7281.03
Jun, 2038	34.89	22.30	7258.73
Jul, 2038	34.78	22.41	7236.32
Aug, 2038	34.67	22.52	7213.81
Sep, 2038	34.57	22.62	7191.18
Oct, 2038	34.46	22.73	7168.45
Nov, 2038	34.35	22.84	7145.61
Dec, 2038	34.24	22.95	7122.66
Jan, 2039	34.13	23.06	7099.60
Feb, 2039	34.02	23.17	7076.43
Mar, 2039	33.91	23.28	7053.14
Apr, 2039	33.80	23.39	7029.75
May, 2039	33.68	23.51	7006.24
Jun, 2039	33.57	23.62	6982.63
Jul, 2039	33.46	23.73	6958.89
Aug, 2039	33.34	23.85	6935.05
Sep, 2039	33.23	23.96	6911.09
Oct, 2039	33.12	24.07	6887.02
Nov, 2039	33.00	24.19	6862.83
Dec, 2039	32.88	24.31	6838.52
Jan, 2040	32.77	24.42	6814.10
Feb, 2040	32.65	24.54	6789.56
Mar, 2040	32.53	24.66	6764.90
Apr, 2040	32.42	24.77	6740.13
May, 2040	32.30	24.89	6715.23
Jun, 2040	32.18	25.01	6690.22
Jul, 2040	32.06	25.13	6665.09
Aug, 2040	31.94	25.25	6639.84
Sep, 2040	31.82	25.37	6614.46
Oct, 2040	31.69	25.50	6588.97
Nov, 2040	31.57	25.62	6563.35
Dec, 2040	31.45	25.74	6537.61
Jan, 2041	31.33	25.86	6511.74
Feb, 2041	31.20	25.99	6485.75
Mar, 2041	31.08	26.11	6459.64
Apr, 2041	30.95	26.24	6433.40
May, 2041	30.83	26.36	6407.04
Jun, 2041	30.70	26.49	6380.55
Jul, 2041	30.57	26.62	6353.94
Aug, 2041	30.45	26.74	6327.19
Sep, 2041	30.32	26.87	6300.32
Oct, 2041	30.19	27.00	6273.32
Nov, 2041	30.06	27.13	6246.19
Dec, 2041	29.93	27.26	6218.93
Jan, 2042	29.80	27.39	6191.54
Feb, 2042	29.67	27.52	6164.01
Mar, 2042	29.54	27.65	6136.36
Apr, 2042	29.40	27.79	6108.57
May, 2042	29.27	27.92	6080.65
Jun, 2042	29.14	28.05	6052.60
Jul, 2042	29.00	28.19	6024.41
Aug, 2042	28.87	28.32	5996.09
Sep, 2042	28.73	28.46	5967.63
Oct, 2042	28.59	28.60	5939.04
Nov, 2042	28.46	28.73	5910.30
Dec, 2042	28.32	28.87	5881.43
Jan, 2043	28.18	29.01	5852.43
Feb, 2043	28.04	29.15	5823.28
Mar, 2043	27.90	29.29	5793.99
Apr, 2043	27.76	29.43	5764.56
May, 2043	27.62	29.57	5735.00
Jun, 2043	27.48	29.71	5705.29
Jul, 2043	27.34	29.85	5675.43
Aug, 2043	27.19	30.00	5645.44
Sep, 2043	27.05	30.14	5615.30
Oct, 2043	26.91	30.28	5585.02
Nov, 2043	26.76	30.43	5554.59
Dec, 2043	26.62	30.57	5524.01
Jan, 2044	26.47	30.72	5493.29
Feb, 2044	26.32	30.87	5462.43
Mar, 2044	26.17	31.02	5431.41
Apr, 2044	26.03	31.16	5400.25
May, 2044	25.88	31.31	5368.93
Jun, 2044	25.73	31.46	5337.47
Jul, 2044	25.58	31.61	5305.85
Aug, 2044	25.42	31.77	5274.09
Sep, 2044	25.27	31.92	5242.17
Oct, 2044	25.12	32.07	5210.10
Nov, 2044	24.97	32.22	5177.87
Dec, 2044	24.81	32.38	5145.49
Jan, 2045	24.66	32.53	5112.96
Feb, 2045	24.50	32.69	5080.27
Mar, 2045	24.34	32.85	5047.42
Apr, 2045	24.19	33.00	5014.42
May, 2045	24.03	33.16	4981.25
Jun, 2045	23.87	33.32	4947.93
Jul, 2045	23.71	33.48	4914.45
Aug, 2045	23.55	33.64	4880.81
Sep, 2045	23.39	33.80	4847.01
Oct, 2045	23.23	33.96	4813.04
Nov, 2045	23.06	34.13	4778.91
Dec, 2045	22.90	34.29	4744.62
Jan, 2046	22.73	34.46	4710.17
Feb, 2046	22.57	34.62	4675.55
Mar, 2046	22.40	34.79	4640.76
Apr, 2046	22.24	34.95	4605.81
May, 2046	22.07	35.12	4570.69
Jun, 2046	21.90	35.29	4535.40
Jul, 2046	21.73	35.46	4499.94
Aug, 2046	21.56	35.63	4464.31
Sep, 2046	21.39	35.80	4428.51
Oct, 2046	21.22	35.97	4392.54
Nov, 2046	21.05	36.14	4356.40
Dec, 2046	20.87	36.32	4320.09
Jan, 2047	20.70	36.49	4283.60
Feb, 2047	20.53	36.66	4246.93
Mar, 2047	20.35	36.84	4210.09
Apr, 2047	20.17	37.02	4173.08
May, 2047	20.00	37.19	4135.88
Jun, 2047	19.82	37.37	4098.51
Jul, 2047	19.64	37.55	4060.96
Aug, 2047	19.46	37.73	4023.23
Sep, 2047	19.28	37.91	3985.32
Oct, 2047	19.10	38.09	3947.22
Nov, 2047	18.91	38.28	3908.95
Dec, 2047	18.73	38.46	3870.49
Jan, 2048	18.55	38.64	3831.84
Feb, 2048	18.36	38.83	3793.01
Mar, 2048	18.17	39.02	3754.00
Apr, 2048	17.99	39.20	3714.80
May, 2048	17.80	39.39	3675.41
Jun, 2048	17.61	39.58	3635.83
Jul, 2048	17.42	39.77	3596.06
Aug, 2048	17.23	39.96	3556.10
Sep, 2048	17.04	40.15	3515.95
Oct, 2048	16.85	40.34	3475.61
Nov, 2048	16.65	40.54	3435.07
Dec, 2048	16.46	40.73	3394.34
Jan, 2049	16.26	40.93	3353.41
Feb, 2049	16.07	41.12	3312.29
Mar, 2049	15.87	41.32	3270.97
Apr, 2049	15.67	41.52	3229.46
May, 2049	15.47	41.72	3187.74
Jun, 2049	15.27	41.92	3145.83
Jul, 2049	15.07	42.12	3103.71
Aug, 2049	14.87	42.32	3061.39
Sep, 2049	14.67	42.52	3018.87
Oct, 2049	14.47	42.72	2976.15
Nov, 2049	14.26	42.93	2933.22
Dec, 2049	14.06	43.13	2890.08
Jan, 2050	13.85	43.34	2846.74
Feb, 2050	13.64	43.55	2803.19
Mar, 2050	13.43	43.76	2759.43
Apr, 2050	13.22	43.97	2715.47
May, 2050	13.01	44.18	2671.29
Jun, 2050	12.80	44.39	2626.90
Jul, 2050	12.59	44.60	2582.29
Aug, 2050	12.37	44.82	2537.48
Sep, 2050	12.16	45.03	2492.45
Oct, 2050	11.94	45.25	2447.20
Nov, 2050	11.73	45.46	2401.74
Dec, 2050	11.51	45.68	2356.05
Jan, 2051	11.29	45.90	2310.15
Feb, 2051	11.07	46.12	2264.03
Mar, 2051	10.85	46.34	2217.69
Apr, 2051	10.63	46.56	2171.13
May, 2051	10.40	46.79	2124.34
Jun, 2051	10.18	47.01	2077.33
Jul, 2051	9.95	47.24	2030.09
Aug, 2051	9.73	47.46	1982.63
Sep, 2051	9.50	47.69	1934.94
Oct, 2051	9.27	47.92	1887.02
Nov, 2051	9.04	48.15	1838.88
Dec, 2051	8.81	48.38	1790.50
Jan, 2052	8.58	48.61	1741.89
Feb, 2052	8.35	48.84	1693.04
Mar, 2052	8.11	49.08	1643.97
Apr, 2052	7.88	49.31	1594.65
May, 2052	7.64	49.55	1545.10
Jun, 2052	7.40	49.79	1495.32
Jul, 2052	7.17	50.02	1445.29
Aug, 2052	6.93	50.26	1395.03
Sep, 2052	6.68	50.51	1344.52
Oct, 2052	6.44	50.75	1293.78
Nov, 2052	6.20	50.99	1242.78
Dec, 2052	5.96	51.23	1191.55
Jan, 2053	5.71	51.48	1140.07
Feb, 2053	5.46	51.73	1088.34
Mar, 2053	5.21	51.98	1036.37
Apr, 2053	4.97	52.22	984.14
May, 2053	4.72	52.47	931.67
Jun, 2053	4.46	52.73	878.94
Jul, 2053	4.21	52.98	825.96
Aug, 2053	3.96	53.23	772.73
Sep, 2053	3.70	53.49	719.24
Oct, 2053	3.45	53.74	665.50
Nov, 2053	3.19	54.00	611.50
Dec, 2053	2.93	54.26	557.24
Jan, 2054	2.67	54.52	502.72
Feb, 2054	2.41	54.78	447.94
Mar, 2054	2.15	55.04	392.90
Apr, 2054	1.88	55.31	337.59
May, 2054	1.62	55.57	282.02
Jun, 2054	1.35	55.84	226.18
Jul, 2054	1.08	56.11	170.07
Aug, 2054	0.81	56.38	113.70
Sep, 2054	0.54	56.65	57.05
Oct, 2054	0.27	56.92	0.13