Mortgage Parameters

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

Mortgage Summary

Property Total:	$3,500
Down Payment	$1,050
Mortgage Amount:	$2,450
Mortgage Payment:	$14.30 / month
Estimated Tax:	+ $1.94 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $16.24 / month
Total Interest Paid:	$2,696.40 over 30 years
Total Tax Paid:	$700.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	11.74	2.56	2447.44
Jan, 2025	11.73	2.57	2444.87
Feb, 2025	11.71	2.59	2442.28
Mar, 2025	11.70	2.60	2439.68
Apr, 2025	11.69	2.61	2437.07
May, 2025	11.68	2.62	2434.45
Jun, 2025	11.67	2.63	2431.82
Jul, 2025	11.65	2.65	2429.17
Aug, 2025	11.64	2.66	2426.51
Sep, 2025	11.63	2.67	2423.84
Oct, 2025	11.61	2.69	2421.15
Nov, 2025	11.60	2.70	2418.45
Dec, 2025	11.59	2.71	2415.74
Jan, 2026	11.58	2.72	2413.02
Feb, 2026	11.56	2.74	2410.28
Mar, 2026	11.55	2.75	2407.53
Apr, 2026	11.54	2.76	2404.76
May, 2026	11.52	2.78	2401.99
Jun, 2026	11.51	2.79	2399.20
Jul, 2026	11.50	2.80	2396.39
Aug, 2026	11.48	2.82	2393.57
Sep, 2026	11.47	2.83	2390.74
Oct, 2026	11.46	2.84	2387.90
Nov, 2026	11.44	2.86	2385.04
Dec, 2026	11.43	2.87	2382.17
Jan, 2027	11.41	2.89	2379.28
Feb, 2027	11.40	2.90	2376.39
Mar, 2027	11.39	2.91	2373.47
Apr, 2027	11.37	2.93	2370.55
May, 2027	11.36	2.94	2367.60
Jun, 2027	11.34	2.96	2364.65
Jul, 2027	11.33	2.97	2361.68
Aug, 2027	11.32	2.98	2358.70
Sep, 2027	11.30	3.00	2355.70
Oct, 2027	11.29	3.01	2352.69
Nov, 2027	11.27	3.03	2349.66
Dec, 2027	11.26	3.04	2346.62
Jan, 2028	11.24	3.06	2343.56
Feb, 2028	11.23	3.07	2340.49
Mar, 2028	11.21	3.09	2337.41
Apr, 2028	11.20	3.10	2334.31
May, 2028	11.19	3.11	2331.19
Jun, 2028	11.17	3.13	2328.06
Jul, 2028	11.16	3.14	2324.92
Aug, 2028	11.14	3.16	2321.76
Sep, 2028	11.13	3.17	2318.58
Oct, 2028	11.11	3.19	2315.39
Nov, 2028	11.09	3.21	2312.19
Dec, 2028	11.08	3.22	2308.97
Jan, 2029	11.06	3.24	2305.73
Feb, 2029	11.05	3.25	2302.48
Mar, 2029	11.03	3.27	2299.21
Apr, 2029	11.02	3.28	2295.93
May, 2029	11.00	3.30	2292.63
Jun, 2029	10.99	3.31	2289.31
Jul, 2029	10.97	3.33	2285.98
Aug, 2029	10.95	3.35	2282.64
Sep, 2029	10.94	3.36	2279.28
Oct, 2029	10.92	3.38	2275.90
Nov, 2029	10.91	3.39	2272.50
Dec, 2029	10.89	3.41	2269.09
Jan, 2030	10.87	3.43	2265.66
Feb, 2030	10.86	3.44	2262.22
Mar, 2030	10.84	3.46	2258.76
Apr, 2030	10.82	3.48	2255.28
May, 2030	10.81	3.49	2251.79
Jun, 2030	10.79	3.51	2248.28
Jul, 2030	10.77	3.53	2244.75
Aug, 2030	10.76	3.54	2241.21
Sep, 2030	10.74	3.56	2237.65
Oct, 2030	10.72	3.58	2234.07
Nov, 2030	10.70	3.60	2230.48
Dec, 2030	10.69	3.61	2226.86
Jan, 2031	10.67	3.63	2223.23
Feb, 2031	10.65	3.65	2219.59
Mar, 2031	10.64	3.66	2215.92
Apr, 2031	10.62	3.68	2212.24
May, 2031	10.60	3.70	2208.54
Jun, 2031	10.58	3.72	2204.82
Jul, 2031	10.56	3.74	2201.09
Aug, 2031	10.55	3.75	2197.33
Sep, 2031	10.53	3.77	2193.56
Oct, 2031	10.51	3.79	2189.77
Nov, 2031	10.49	3.81	2185.97
Dec, 2031	10.47	3.83	2182.14
Jan, 2032	10.46	3.84	2178.30
Feb, 2032	10.44	3.86	2174.44
Mar, 2032	10.42	3.88	2170.55
Apr, 2032	10.40	3.90	2166.65
May, 2032	10.38	3.92	2162.74
Jun, 2032	10.36	3.94	2158.80
Jul, 2032	10.34	3.96	2154.84
Aug, 2032	10.33	3.97	2150.87
Sep, 2032	10.31	3.99	2146.88
Oct, 2032	10.29	4.01	2142.86
Nov, 2032	10.27	4.03	2138.83
Dec, 2032	10.25	4.05	2134.78
Jan, 2033	10.23	4.07	2130.71
Feb, 2033	10.21	4.09	2126.62
Mar, 2033	10.19	4.11	2122.51
Apr, 2033	10.17	4.13	2118.38
May, 2033	10.15	4.15	2114.23
Jun, 2033	10.13	4.17	2110.06
Jul, 2033	10.11	4.19	2105.87
Aug, 2033	10.09	4.21	2101.66
Sep, 2033	10.07	4.23	2097.43
Oct, 2033	10.05	4.25	2093.18
Nov, 2033	10.03	4.27	2088.91
Dec, 2033	10.01	4.29	2084.62
Jan, 2034	9.99	4.31	2080.31
Feb, 2034	9.97	4.33	2075.98
Mar, 2034	9.95	4.35	2071.63
Apr, 2034	9.93	4.37	2067.25
May, 2034	9.91	4.39	2062.86
Jun, 2034	9.88	4.42	2058.44
Jul, 2034	9.86	4.44	2054.01
Aug, 2034	9.84	4.46	2049.55
Sep, 2034	9.82	4.48	2045.07
Oct, 2034	9.80	4.50	2040.57
Nov, 2034	9.78	4.52	2036.05
Dec, 2034	9.76	4.54	2031.50
Jan, 2035	9.73	4.57	2026.94
Feb, 2035	9.71	4.59	2022.35
Mar, 2035	9.69	4.61	2017.74
Apr, 2035	9.67	4.63	2013.11
May, 2035	9.65	4.65	2008.45
Jun, 2035	9.62	4.68	2003.78
Jul, 2035	9.60	4.70	1999.08
Aug, 2035	9.58	4.72	1994.36
Sep, 2035	9.56	4.74	1989.61
Oct, 2035	9.53	4.77	1984.85
Nov, 2035	9.51	4.79	1980.06
Dec, 2035	9.49	4.81	1975.25
Jan, 2036	9.46	4.84	1970.41
Feb, 2036	9.44	4.86	1965.55
Mar, 2036	9.42	4.88	1960.67
Apr, 2036	9.39	4.91	1955.76
May, 2036	9.37	4.93	1950.84
Jun, 2036	9.35	4.95	1945.88
Jul, 2036	9.32	4.98	1940.91
Aug, 2036	9.30	5.00	1935.91
Sep, 2036	9.28	5.02	1930.88
Oct, 2036	9.25	5.05	1925.84
Nov, 2036	9.23	5.07	1920.76
Dec, 2036	9.20	5.10	1915.67
Jan, 2037	9.18	5.12	1910.55
Feb, 2037	9.15	5.15	1905.40
Mar, 2037	9.13	5.17	1900.23
Apr, 2037	9.11	5.19	1895.04
May, 2037	9.08	5.22	1889.82
Jun, 2037	9.06	5.24	1884.57
Jul, 2037	9.03	5.27	1879.30
Aug, 2037	9.00	5.30	1874.01
Sep, 2037	8.98	5.32	1868.69
Oct, 2037	8.95	5.35	1863.34
Nov, 2037	8.93	5.37	1857.97
Dec, 2037	8.90	5.40	1852.57
Jan, 2038	8.88	5.42	1847.15
Feb, 2038	8.85	5.45	1841.70
Mar, 2038	8.82	5.48	1836.23
Apr, 2038	8.80	5.50	1830.72
May, 2038	8.77	5.53	1825.20
Jun, 2038	8.75	5.55	1819.64
Jul, 2038	8.72	5.58	1814.06
Aug, 2038	8.69	5.61	1808.45
Sep, 2038	8.67	5.63	1802.82
Oct, 2038	8.64	5.66	1797.16
Nov, 2038	8.61	5.69	1791.47
Dec, 2038	8.58	5.72	1785.75
Jan, 2039	8.56	5.74	1780.01
Feb, 2039	8.53	5.77	1774.24
Mar, 2039	8.50	5.80	1768.44
Apr, 2039	8.47	5.83	1762.61
May, 2039	8.45	5.85	1756.76
Jun, 2039	8.42	5.88	1750.88
Jul, 2039	8.39	5.91	1744.97
Aug, 2039	8.36	5.94	1739.03
Sep, 2039	8.33	5.97	1733.06
Oct, 2039	8.30	6.00	1727.07
Nov, 2039	8.28	6.02	1721.04
Dec, 2039	8.25	6.05	1714.99
Jan, 2040	8.22	6.08	1708.91
Feb, 2040	8.19	6.11	1702.79
Mar, 2040	8.16	6.14	1696.65
Apr, 2040	8.13	6.17	1690.48
May, 2040	8.10	6.20	1684.28
Jun, 2040	8.07	6.23	1678.05
Jul, 2040	8.04	6.26	1671.80
Aug, 2040	8.01	6.29	1665.51
Sep, 2040	7.98	6.32	1659.19
Oct, 2040	7.95	6.35	1652.84
Nov, 2040	7.92	6.38	1646.46
Dec, 2040	7.89	6.41	1640.05
Jan, 2041	7.86	6.44	1633.60
Feb, 2041	7.83	6.47	1627.13
Mar, 2041	7.80	6.50	1620.63
Apr, 2041	7.77	6.53	1614.09
May, 2041	7.73	6.57	1607.53
Jun, 2041	7.70	6.60	1600.93
Jul, 2041	7.67	6.63	1594.30
Aug, 2041	7.64	6.66	1587.64
Sep, 2041	7.61	6.69	1580.95
Oct, 2041	7.58	6.72	1574.22
Nov, 2041	7.54	6.76	1567.47
Dec, 2041	7.51	6.79	1560.68
Jan, 2042	7.48	6.82	1553.86
Feb, 2042	7.45	6.85	1547.00
Mar, 2042	7.41	6.89	1540.12
Apr, 2042	7.38	6.92	1533.19
May, 2042	7.35	6.95	1526.24
Jun, 2042	7.31	6.99	1519.25
Jul, 2042	7.28	7.02	1512.23
Aug, 2042	7.25	7.05	1505.18
Sep, 2042	7.21	7.09	1498.09
Oct, 2042	7.18	7.12	1490.97
Nov, 2042	7.14	7.16	1483.82
Dec, 2042	7.11	7.19	1476.63
Jan, 2043	7.08	7.22	1469.40
Feb, 2043	7.04	7.26	1462.14
Mar, 2043	7.01	7.29	1454.85
Apr, 2043	6.97	7.33	1447.52
May, 2043	6.94	7.36	1440.16
Jun, 2043	6.90	7.40	1432.76
Jul, 2043	6.87	7.43	1425.32
Aug, 2043	6.83	7.47	1417.85
Sep, 2043	6.79	7.51	1410.34
Oct, 2043	6.76	7.54	1402.80
Nov, 2043	6.72	7.58	1395.22
Dec, 2043	6.69	7.61	1387.61
Jan, 2044	6.65	7.65	1379.96
Feb, 2044	6.61	7.69	1372.27
Mar, 2044	6.58	7.72	1364.55
Apr, 2044	6.54	7.76	1356.78
May, 2044	6.50	7.80	1348.99
Jun, 2044	6.46	7.84	1341.15
Jul, 2044	6.43	7.87	1333.28
Aug, 2044	6.39	7.91	1325.37
Sep, 2044	6.35	7.95	1317.42
Oct, 2044	6.31	7.99	1309.43
Nov, 2044	6.27	8.03	1301.40
Dec, 2044	6.24	8.06	1293.34
Jan, 2045	6.20	8.10	1285.24
Feb, 2045	6.16	8.14	1277.09
Mar, 2045	6.12	8.18	1268.91
Apr, 2045	6.08	8.22	1260.69
May, 2045	6.04	8.26	1252.43
Jun, 2045	6.00	8.30	1244.14
Jul, 2045	5.96	8.34	1235.80
Aug, 2045	5.92	8.38	1227.42
Sep, 2045	5.88	8.42	1219.00
Oct, 2045	5.84	8.46	1210.54
Nov, 2045	5.80	8.50	1202.04
Dec, 2045	5.76	8.54	1193.50
Jan, 2046	5.72	8.58	1184.92
Feb, 2046	5.68	8.62	1176.30
Mar, 2046	5.64	8.66	1167.63
Apr, 2046	5.59	8.71	1158.93
May, 2046	5.55	8.75	1150.18
Jun, 2046	5.51	8.79	1141.39
Jul, 2046	5.47	8.83	1132.56
Aug, 2046	5.43	8.87	1123.69
Sep, 2046	5.38	8.92	1114.77
Oct, 2046	5.34	8.96	1105.82
Nov, 2046	5.30	9.00	1096.81
Dec, 2046	5.26	9.04	1087.77
Jan, 2047	5.21	9.09	1078.68
Feb, 2047	5.17	9.13	1069.55
Mar, 2047	5.12	9.18	1060.38
Apr, 2047	5.08	9.22	1051.16
May, 2047	5.04	9.26	1041.89
Jun, 2047	4.99	9.31	1032.59
Jul, 2047	4.95	9.35	1023.23
Aug, 2047	4.90	9.40	1013.84
Sep, 2047	4.86	9.44	1004.40
Oct, 2047	4.81	9.49	994.91
Nov, 2047	4.77	9.53	985.38
Dec, 2047	4.72	9.58	975.80
Jan, 2048	4.68	9.62	966.17
Feb, 2048	4.63	9.67	956.50
Mar, 2048	4.58	9.72	946.79
Apr, 2048	4.54	9.76	937.02
May, 2048	4.49	9.81	927.21
Jun, 2048	4.44	9.86	917.35
Jul, 2048	4.40	9.90	907.45
Aug, 2048	4.35	9.95	897.50
Sep, 2048	4.30	10.00	887.50
Oct, 2048	4.25	10.05	877.45
Nov, 2048	4.20	10.10	867.36
Dec, 2048	4.16	10.14	857.21
Jan, 2049	4.11	10.19	847.02
Feb, 2049	4.06	10.24	836.78
Mar, 2049	4.01	10.29	826.49
Apr, 2049	3.96	10.34	816.15
May, 2049	3.91	10.39	805.76
Jun, 2049	3.86	10.44	795.32
Jul, 2049	3.81	10.49	784.83
Aug, 2049	3.76	10.54	774.29
Sep, 2049	3.71	10.59	763.70
Oct, 2049	3.66	10.64	753.06
Nov, 2049	3.61	10.69	742.37
Dec, 2049	3.56	10.74	731.63
Jan, 2050	3.51	10.79	720.83
Feb, 2050	3.45	10.85	709.99
Mar, 2050	3.40	10.90	699.09
Apr, 2050	3.35	10.95	688.14
May, 2050	3.30	11.00	677.14
Jun, 2050	3.24	11.06	666.08
Jul, 2050	3.19	11.11	654.97
Aug, 2050	3.14	11.16	643.81
Sep, 2050	3.08	11.22	632.60
Oct, 2050	3.03	11.27	621.33
Nov, 2050	2.98	11.32	610.00
Dec, 2050	2.92	11.38	598.63
Jan, 2051	2.87	11.43	587.19
Feb, 2051	2.81	11.49	575.71
Mar, 2051	2.76	11.54	564.17
Apr, 2051	2.70	11.60	552.57
May, 2051	2.65	11.65	540.92
Jun, 2051	2.59	11.71	529.21
Jul, 2051	2.54	11.76	517.45
Aug, 2051	2.48	11.82	505.63
Sep, 2051	2.42	11.88	493.75
Oct, 2051	2.37	11.93	481.81
Nov, 2051	2.31	11.99	469.82
Dec, 2051	2.25	12.05	457.77
Jan, 2052	2.19	12.11	445.67
Feb, 2052	2.14	12.16	433.50
Mar, 2052	2.08	12.22	421.28
Apr, 2052	2.02	12.28	409.00
May, 2052	1.96	12.34	396.66
Jun, 2052	1.90	12.40	384.26
Jul, 2052	1.84	12.46	371.80
Aug, 2052	1.78	12.52	359.28
Sep, 2052	1.72	12.58	346.70
Oct, 2052	1.66	12.64	334.06
Nov, 2052	1.60	12.70	321.37
Dec, 2052	1.54	12.76	308.61
Jan, 2053	1.48	12.82	295.78
Feb, 2053	1.42	12.88	282.90
Mar, 2053	1.36	12.94	269.96
Apr, 2053	1.29	13.01	256.95
May, 2053	1.23	13.07	243.88
Jun, 2053	1.17	13.13	230.75
Jul, 2053	1.11	13.19	217.56
Aug, 2053	1.04	13.26	204.30
Sep, 2053	0.98	13.32	190.98
Oct, 2053	0.92	13.38	177.59
Nov, 2053	0.85	13.45	164.14
Dec, 2053	0.79	13.51	150.63
Jan, 2054	0.72	13.58	137.05
Feb, 2054	0.66	13.64	123.41
Mar, 2054	0.59	13.71	109.70
Apr, 2054	0.53	13.77	95.93
May, 2054	0.46	13.84	82.09
Jun, 2054	0.39	13.91	68.18
Jul, 2054	0.33	13.97	54.21
Aug, 2054	0.26	14.04	40.16
Sep, 2054	0.19	14.11	26.06
Oct, 2054	0.12	14.18	11.88
Nov, 2054	0.06	14.24	0