Mortgage Parameters

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

Mortgage Summary

Property Total:	$4,500
Down Payment	$1,350
Mortgage Amount:	$3,150
Mortgage Payment:	$18.38 / month
Estimated Tax:	+ $2.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $20.88 / month
Total Interest Paid:	$3,466.80 over 30 years
Total Tax Paid:	$900.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2024	15.09	3.29	3146.71
Jan, 2025	15.08	3.30	3143.41
Feb, 2025	15.06	3.32	3140.09
Mar, 2025	15.05	3.33	3136.76
Apr, 2025	15.03	3.35	3133.41
May, 2025	15.01	3.37	3130.04
Jun, 2025	15.00	3.38	3126.66
Jul, 2025	14.98	3.40	3123.26
Aug, 2025	14.97	3.41	3119.85
Sep, 2025	14.95	3.43	3116.42
Oct, 2025	14.93	3.45	3112.97
Nov, 2025	14.92	3.46	3109.51
Dec, 2025	14.90	3.48	3106.03
Jan, 2026	14.88	3.50	3102.53
Feb, 2026	14.87	3.51	3099.02
Mar, 2026	14.85	3.53	3095.49
Apr, 2026	14.83	3.55	3091.94
May, 2026	14.82	3.56	3088.38
Jun, 2026	14.80	3.58	3084.79
Jul, 2026	14.78	3.60	3081.20
Aug, 2026	14.76	3.62	3077.58
Sep, 2026	14.75	3.63	3073.95
Oct, 2026	14.73	3.65	3070.30
Nov, 2026	14.71	3.67	3066.63
Dec, 2026	14.69	3.69	3062.94
Jan, 2027	14.68	3.70	3059.24
Feb, 2027	14.66	3.72	3055.52
Mar, 2027	14.64	3.74	3051.78
Apr, 2027	14.62	3.76	3048.02
May, 2027	14.61	3.77	3044.25
Jun, 2027	14.59	3.79	3040.45
Jul, 2027	14.57	3.81	3036.64
Aug, 2027	14.55	3.83	3032.81
Sep, 2027	14.53	3.85	3028.96
Oct, 2027	14.51	3.87	3025.10
Nov, 2027	14.50	3.88	3021.21
Dec, 2027	14.48	3.90	3017.31
Jan, 2028	14.46	3.92	3013.39
Feb, 2028	14.44	3.94	3009.45
Mar, 2028	14.42	3.96	3005.49
Apr, 2028	14.40	3.98	3001.51
May, 2028	14.38	4.00	2997.51
Jun, 2028	14.36	4.02	2993.49
Jul, 2028	14.34	4.04	2989.46
Aug, 2028	14.32	4.06	2985.40
Sep, 2028	14.31	4.07	2981.33
Oct, 2028	14.29	4.09	2977.23
Nov, 2028	14.27	4.11	2973.12
Dec, 2028	14.25	4.13	2968.99
Jan, 2029	14.23	4.15	2964.83
Feb, 2029	14.21	4.17	2960.66
Mar, 2029	14.19	4.19	2956.46
Apr, 2029	14.17	4.21	2952.25
May, 2029	14.15	4.23	2948.02
Jun, 2029	14.13	4.25	2943.76
Jul, 2029	14.11	4.27	2939.49
Aug, 2029	14.09	4.29	2935.19
Sep, 2029	14.06	4.32	2930.88
Oct, 2029	14.04	4.34	2926.54
Nov, 2029	14.02	4.36	2922.19
Dec, 2029	14.00	4.38	2917.81
Jan, 2030	13.98	4.40	2913.41
Feb, 2030	13.96	4.42	2908.99
Mar, 2030	13.94	4.44	2904.55
Apr, 2030	13.92	4.46	2900.09
May, 2030	13.90	4.48	2895.60
Jun, 2030	13.87	4.51	2891.10
Jul, 2030	13.85	4.53	2886.57
Aug, 2030	13.83	4.55	2882.02
Sep, 2030	13.81	4.57	2877.45
Oct, 2030	13.79	4.59	2872.86
Nov, 2030	13.77	4.61	2868.24
Dec, 2030	13.74	4.64	2863.61
Jan, 2031	13.72	4.66	2858.95
Feb, 2031	13.70	4.68	2854.27
Mar, 2031	13.68	4.70	2849.57
Apr, 2031	13.65	4.73	2844.84
May, 2031	13.63	4.75	2840.09
Jun, 2031	13.61	4.77	2835.32
Jul, 2031	13.59	4.79	2830.53
Aug, 2031	13.56	4.82	2825.71
Sep, 2031	13.54	4.84	2820.87
Oct, 2031	13.52	4.86	2816.00
Nov, 2031	13.49	4.89	2811.12
Dec, 2031	13.47	4.91	2806.21
Jan, 2032	13.45	4.93	2801.27
Feb, 2032	13.42	4.96	2796.32
Mar, 2032	13.40	4.98	2791.34
Apr, 2032	13.38	5.00	2786.33
May, 2032	13.35	5.03	2781.30
Jun, 2032	13.33	5.05	2776.25
Jul, 2032	13.30	5.08	2771.17
Aug, 2032	13.28	5.10	2766.07
Sep, 2032	13.25	5.13	2760.95
Oct, 2032	13.23	5.15	2755.79
Nov, 2032	13.20	5.18	2750.62
Dec, 2032	13.18	5.20	2745.42
Jan, 2033	13.16	5.22	2740.19
Feb, 2033	13.13	5.25	2734.94
Mar, 2033	13.10	5.28	2729.67
Apr, 2033	13.08	5.30	2724.37
May, 2033	13.05	5.33	2719.04
Jun, 2033	13.03	5.35	2713.69
Jul, 2033	13.00	5.38	2708.32
Aug, 2033	12.98	5.40	2702.91
Sep, 2033	12.95	5.43	2697.48
Oct, 2033	12.93	5.45	2692.03
Nov, 2033	12.90	5.48	2686.55
Dec, 2033	12.87	5.51	2681.04
Jan, 2034	12.85	5.53	2675.51
Feb, 2034	12.82	5.56	2669.95
Mar, 2034	12.79	5.59	2664.36
Apr, 2034	12.77	5.61	2658.75
May, 2034	12.74	5.64	2653.11
Jun, 2034	12.71	5.67	2647.44
Jul, 2034	12.69	5.69	2641.75
Aug, 2034	12.66	5.72	2636.03
Sep, 2034	12.63	5.75	2630.28
Oct, 2034	12.60	5.78	2624.50
Nov, 2034	12.58	5.80	2618.70
Dec, 2034	12.55	5.83	2612.86
Jan, 2035	12.52	5.86	2607.00
Feb, 2035	12.49	5.89	2601.12
Mar, 2035	12.46	5.92	2595.20
Apr, 2035	12.44	5.94	2589.25
May, 2035	12.41	5.97	2583.28
Jun, 2035	12.38	6.00	2577.28
Jul, 2035	12.35	6.03	2571.25
Aug, 2035	12.32	6.06	2565.19
Sep, 2035	12.29	6.09	2559.10
Oct, 2035	12.26	6.12	2552.98
Nov, 2035	12.23	6.15	2546.84
Dec, 2035	12.20	6.18	2540.66
Jan, 2036	12.17	6.21	2534.45
Feb, 2036	12.14	6.24	2528.22
Mar, 2036	12.11	6.27	2521.95
Apr, 2036	12.08	6.30	2515.66
May, 2036	12.05	6.33	2509.33
Jun, 2036	12.02	6.36	2502.98
Jul, 2036	11.99	6.39	2496.59
Aug, 2036	11.96	6.42	2490.17
Sep, 2036	11.93	6.45	2483.72
Oct, 2036	11.90	6.48	2477.25
Nov, 2036	11.87	6.51	2470.74
Dec, 2036	11.84	6.54	2464.19
Jan, 2037	11.81	6.57	2457.62
Feb, 2037	11.78	6.60	2451.02
Mar, 2037	11.74	6.64	2444.38
Apr, 2037	11.71	6.67	2437.72
May, 2037	11.68	6.70	2431.02
Jun, 2037	11.65	6.73	2424.28
Jul, 2037	11.62	6.76	2417.52
Aug, 2037	11.58	6.80	2410.72
Sep, 2037	11.55	6.83	2403.90
Oct, 2037	11.52	6.86	2397.03
Nov, 2037	11.49	6.89	2390.14
Dec, 2037	11.45	6.93	2383.21
Jan, 2038	11.42	6.96	2376.25
Feb, 2038	11.39	6.99	2369.26
Mar, 2038	11.35	7.03	2362.23
Apr, 2038	11.32	7.06	2355.17
May, 2038	11.29	7.09	2348.08
Jun, 2038	11.25	7.13	2340.95
Jul, 2038	11.22	7.16	2333.78
Aug, 2038	11.18	7.20	2326.59
Sep, 2038	11.15	7.23	2319.36
Oct, 2038	11.11	7.27	2312.09
Nov, 2038	11.08	7.30	2304.79
Dec, 2038	11.04	7.34	2297.45
Jan, 2039	11.01	7.37	2290.08
Feb, 2039	10.97	7.41	2282.67
Mar, 2039	10.94	7.44	2275.23
Apr, 2039	10.90	7.48	2267.75
May, 2039	10.87	7.51	2260.24
Jun, 2039	10.83	7.55	2252.69
Jul, 2039	10.79	7.59	2245.10
Aug, 2039	10.76	7.62	2237.48
Sep, 2039	10.72	7.66	2229.82
Oct, 2039	10.68	7.70	2222.13
Nov, 2039	10.65	7.73	2214.40
Dec, 2039	10.61	7.77	2206.63
Jan, 2040	10.57	7.81	2198.82
Feb, 2040	10.54	7.84	2190.98
Mar, 2040	10.50	7.88	2183.09
Apr, 2040	10.46	7.92	2175.17
May, 2040	10.42	7.96	2167.22
Jun, 2040	10.38	8.00	2159.22
Jul, 2040	10.35	8.03	2151.19
Aug, 2040	10.31	8.07	2143.12
Sep, 2040	10.27	8.11	2135.00
Oct, 2040	10.23	8.15	2126.86
Nov, 2040	10.19	8.19	2118.67
Dec, 2040	10.15	8.23	2110.44
Jan, 2041	10.11	8.27	2102.17
Feb, 2041	10.07	8.31	2093.86
Mar, 2041	10.03	8.35	2085.52
Apr, 2041	9.99	8.39	2077.13
May, 2041	9.95	8.43	2068.70
Jun, 2041	9.91	8.47	2060.24
Jul, 2041	9.87	8.51	2051.73
Aug, 2041	9.83	8.55	2043.18
Sep, 2041	9.79	8.59	2034.59
Oct, 2041	9.75	8.63	2025.96
Nov, 2041	9.71	8.67	2017.29
Dec, 2041	9.67	8.71	2008.57
Jan, 2042	9.62	8.76	1999.82
Feb, 2042	9.58	8.80	1991.02
Mar, 2042	9.54	8.84	1982.18
Apr, 2042	9.50	8.88	1973.30
May, 2042	9.46	8.92	1964.37
Jun, 2042	9.41	8.97	1955.40
Jul, 2042	9.37	9.01	1946.39
Aug, 2042	9.33	9.05	1937.34
Sep, 2042	9.28	9.10	1928.24
Oct, 2042	9.24	9.14	1919.10
Nov, 2042	9.20	9.18	1909.92
Dec, 2042	9.15	9.23	1900.69
Jan, 2043	9.11	9.27	1891.42
Feb, 2043	9.06	9.32	1882.10
Mar, 2043	9.02	9.36	1872.74
Apr, 2043	8.97	9.41	1863.33
May, 2043	8.93	9.45	1853.88
Jun, 2043	8.88	9.50	1844.38
Jul, 2043	8.84	9.54	1834.84
Aug, 2043	8.79	9.59	1825.25
Sep, 2043	8.75	9.63	1815.62
Oct, 2043	8.70	9.68	1805.94
Nov, 2043	8.65	9.73	1796.21
Dec, 2043	8.61	9.77	1786.44
Jan, 2044	8.56	9.82	1776.62
Feb, 2044	8.51	9.87	1766.75
Mar, 2044	8.47	9.91	1756.84
Apr, 2044	8.42	9.96	1746.88
May, 2044	8.37	10.01	1736.87
Jun, 2044	8.32	10.06	1726.81
Jul, 2044	8.27	10.11	1716.70
Aug, 2044	8.23	10.15	1706.55
Sep, 2044	8.18	10.20	1696.35
Oct, 2044	8.13	10.25	1686.10
Nov, 2044	8.08	10.30	1675.80
Dec, 2044	8.03	10.35	1665.45
Jan, 2045	7.98	10.40	1655.05
Feb, 2045	7.93	10.45	1644.60
Mar, 2045	7.88	10.50	1634.10
Apr, 2045	7.83	10.55	1623.55
May, 2045	7.78	10.60	1612.95
Jun, 2045	7.73	10.65	1602.29
Jul, 2045	7.68	10.70	1591.59
Aug, 2045	7.63	10.75	1580.84
Sep, 2045	7.57	10.81	1570.03
Oct, 2045	7.52	10.86	1559.18
Nov, 2045	7.47	10.91	1548.27
Dec, 2045	7.42	10.96	1537.31
Jan, 2046	7.37	11.01	1526.29
Feb, 2046	7.31	11.07	1515.23
Mar, 2046	7.26	11.12	1504.11
Apr, 2046	7.21	11.17	1492.93
May, 2046	7.15	11.23	1481.71
Jun, 2046	7.10	11.28	1470.43
Jul, 2046	7.05	11.33	1459.09
Aug, 2046	6.99	11.39	1447.70
Sep, 2046	6.94	11.44	1436.26
Oct, 2046	6.88	11.50	1424.76
Nov, 2046	6.83	11.55	1413.21
Dec, 2046	6.77	11.61	1401.60
Jan, 2047	6.72	11.66	1389.94
Feb, 2047	6.66	11.72	1378.22
Mar, 2047	6.60	11.78	1366.44
Apr, 2047	6.55	11.83	1354.61
May, 2047	6.49	11.89	1342.72
Jun, 2047	6.43	11.95	1330.77
Jul, 2047	6.38	12.00	1318.77
Aug, 2047	6.32	12.06	1306.71
Sep, 2047	6.26	12.12	1294.59
Oct, 2047	6.20	12.18	1282.41
Nov, 2047	6.14	12.24	1270.18
Dec, 2047	6.09	12.29	1257.89
Jan, 2048	6.03	12.35	1245.53
Feb, 2048	5.97	12.41	1233.12
Mar, 2048	5.91	12.47	1220.65
Apr, 2048	5.85	12.53	1208.12
May, 2048	5.79	12.59	1195.53
Jun, 2048	5.73	12.65	1182.88
Jul, 2048	5.67	12.71	1170.16
Aug, 2048	5.61	12.77	1157.39
Sep, 2048	5.55	12.83	1144.56
Oct, 2048	5.48	12.90	1131.66
Nov, 2048	5.42	12.96	1118.70
Dec, 2048	5.36	13.02	1105.68
Jan, 2049	5.30	13.08	1092.60
Feb, 2049	5.24	13.14	1079.46
Mar, 2049	5.17	13.21	1066.25
Apr, 2049	5.11	13.27	1052.98
May, 2049	5.05	13.33	1039.65
Jun, 2049	4.98	13.40	1026.25
Jul, 2049	4.92	13.46	1012.78
Aug, 2049	4.85	13.53	999.26
Sep, 2049	4.79	13.59	985.67
Oct, 2049	4.72	13.66	972.01
Nov, 2049	4.66	13.72	958.29
Dec, 2049	4.59	13.79	944.50
Jan, 2050	4.53	13.85	930.64
Feb, 2050	4.46	13.92	916.72
Mar, 2050	4.39	13.99	902.74
Apr, 2050	4.33	14.05	888.68
May, 2050	4.26	14.12	874.56
Jun, 2050	4.19	14.19	860.37
Jul, 2050	4.12	14.26	846.11
Aug, 2050	4.05	14.33	831.79
Sep, 2050	3.99	14.39	817.39
Oct, 2050	3.92	14.46	802.93
Nov, 2050	3.85	14.53	788.40
Dec, 2050	3.78	14.60	773.79
Jan, 2051	3.71	14.67	759.12
Feb, 2051	3.64	14.74	744.38
Mar, 2051	3.57	14.81	729.57
Apr, 2051	3.50	14.88	714.68
May, 2051	3.42	14.96	699.73
Jun, 2051	3.35	15.03	684.70
Jul, 2051	3.28	15.10	669.60
Aug, 2051	3.21	15.17	654.43
Sep, 2051	3.14	15.24	639.18
Oct, 2051	3.06	15.32	623.87
Nov, 2051	2.99	15.39	608.48
Dec, 2051	2.92	15.46	593.01
Jan, 2052	2.84	15.54	577.47
Feb, 2052	2.77	15.61	561.86
Mar, 2052	2.69	15.69	546.17
Apr, 2052	2.62	15.76	530.41
May, 2052	2.54	15.84	514.57
Jun, 2052	2.47	15.91	498.66
Jul, 2052	2.39	15.99	482.67
Aug, 2052	2.31	16.07	466.60
Sep, 2052	2.24	16.14	450.46
Oct, 2052	2.16	16.22	434.23
Nov, 2052	2.08	16.30	417.93
Dec, 2052	2.00	16.38	401.56
Jan, 2053	1.92	16.46	385.10
Feb, 2053	1.85	16.53	368.57
Mar, 2053	1.77	16.61	351.95
Apr, 2053	1.69	16.69	335.26
May, 2053	1.61	16.77	318.49
Jun, 2053	1.53	16.85	301.63
Jul, 2053	1.45	16.93	284.70
Aug, 2053	1.36	17.02	267.68
Sep, 2053	1.28	17.10	250.58
Oct, 2053	1.20	17.18	233.40
Nov, 2053	1.12	17.26	216.14
Dec, 2053	1.04	17.34	198.80
Jan, 2054	0.95	17.43	181.37
Feb, 2054	0.87	17.51	163.86
Mar, 2054	0.79	17.59	146.27
Apr, 2054	0.70	17.68	128.59
May, 2054	0.62	17.76	110.82
Jun, 2054	0.53	17.85	92.97
Jul, 2054	0.45	17.93	75.04
Aug, 2054	0.36	18.02	57.02
Sep, 2054	0.27	18.11	38.91
Oct, 2054	0.19	18.19	20.72
Nov, 2054	0.10	18.28	2.44