Mortgage Parameters

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

Mortgage Summary

Property Total:	$960
Down Payment	$288
Mortgage Amount:	$672
Mortgage Payment:	$3.92 / month
Estimated Tax:	+ $0.53 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $4.45 / month
Total Interest Paid:	$738.00 over 30 years
Total Tax Paid:	$192.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	3.22	0.70	671.30
May, 2025	3.22	0.70	670.60
Jun, 2025	3.21	0.71	669.89
Jul, 2025	3.21	0.71	669.18
Aug, 2025	3.21	0.71	668.47
Sep, 2025	3.20	0.72	667.75
Oct, 2025	3.20	0.72	667.03
Nov, 2025	3.20	0.72	666.31
Dec, 2025	3.19	0.73	665.58
Jan, 2026	3.19	0.73	664.85
Feb, 2026	3.19	0.73	664.11
Mar, 2026	3.18	0.74	663.38
Apr, 2026	3.18	0.74	662.63
May, 2026	3.18	0.74	661.89
Jun, 2026	3.17	0.75	661.14
Jul, 2026	3.17	0.75	660.39
Aug, 2026	3.16	0.76	659.63
Sep, 2026	3.16	0.76	658.87
Oct, 2026	3.16	0.76	658.11
Nov, 2026	3.15	0.77	657.34
Dec, 2026	3.15	0.77	656.57
Jan, 2027	3.15	0.77	655.80
Feb, 2027	3.14	0.78	655.02
Mar, 2027	3.14	0.78	654.24
Apr, 2027	3.13	0.79	653.46
May, 2027	3.13	0.79	652.67
Jun, 2027	3.13	0.79	651.87
Jul, 2027	3.12	0.80	651.08
Aug, 2027	3.12	0.80	650.28
Sep, 2027	3.12	0.80	649.47
Oct, 2027	3.11	0.81	648.67
Nov, 2027	3.11	0.81	647.85
Dec, 2027	3.10	0.82	647.04
Jan, 2028	3.10	0.82	646.22
Feb, 2028	3.10	0.82	645.39
Mar, 2028	3.09	0.83	644.57
Apr, 2028	3.09	0.83	643.74
May, 2028	3.08	0.84	642.90
Jun, 2028	3.08	0.84	642.06
Jul, 2028	3.08	0.84	641.22
Aug, 2028	3.07	0.85	640.37
Sep, 2028	3.07	0.85	639.52
Oct, 2028	3.06	0.86	638.66
Nov, 2028	3.06	0.86	637.80
Dec, 2028	3.06	0.86	636.94
Jan, 2029	3.05	0.87	636.07
Feb, 2029	3.05	0.87	635.20
Mar, 2029	3.04	0.88	634.32
Apr, 2029	3.04	0.88	633.44
May, 2029	3.04	0.88	632.56
Jun, 2029	3.03	0.89	631.67
Jul, 2029	3.03	0.89	630.78
Aug, 2029	3.02	0.90	629.88
Sep, 2029	3.02	0.90	628.98
Oct, 2029	3.01	0.91	628.07
Nov, 2029	3.01	0.91	627.16
Dec, 2029	3.01	0.91	626.24
Jan, 2030	3.00	0.92	625.33
Feb, 2030	3.00	0.92	624.40
Mar, 2030	2.99	0.93	623.47
Apr, 2030	2.99	0.93	622.54
May, 2030	2.98	0.94	621.60
Jun, 2030	2.98	0.94	620.66
Jul, 2030	2.97	0.95	619.72
Aug, 2030	2.97	0.95	618.77
Sep, 2030	2.96	0.96	617.81
Oct, 2030	2.96	0.96	616.85
Nov, 2030	2.96	0.96	615.89
Dec, 2030	2.95	0.97	614.92
Jan, 2031	2.95	0.97	613.94
Feb, 2031	2.94	0.98	612.97
Mar, 2031	2.94	0.98	611.98
Apr, 2031	2.93	0.99	611.00
May, 2031	2.93	0.99	610.00
Jun, 2031	2.92	1.00	609.01
Jul, 2031	2.92	1.00	608.00
Aug, 2031	2.91	1.01	607.00
Sep, 2031	2.91	1.01	605.99
Oct, 2031	2.90	1.02	604.97
Nov, 2031	2.90	1.02	603.95
Dec, 2031	2.89	1.03	602.92
Jan, 2032	2.89	1.03	601.89
Feb, 2032	2.88	1.04	600.86
Mar, 2032	2.88	1.04	599.82
Apr, 2032	2.87	1.05	598.77
May, 2032	2.87	1.05	597.72
Jun, 2032	2.86	1.06	596.66
Jul, 2032	2.86	1.06	595.60
Aug, 2032	2.85	1.07	594.54
Sep, 2032	2.85	1.07	593.46
Oct, 2032	2.84	1.08	592.39
Nov, 2032	2.84	1.08	591.31
Dec, 2032	2.83	1.09	590.22
Jan, 2033	2.83	1.09	589.13
Feb, 2033	2.82	1.10	588.03
Mar, 2033	2.82	1.10	586.93
Apr, 2033	2.81	1.11	585.82
May, 2033	2.81	1.11	584.71
Jun, 2033	2.80	1.12	583.59
Jul, 2033	2.80	1.12	582.47
Aug, 2033	2.79	1.13	581.34
Sep, 2033	2.79	1.13	580.20
Oct, 2033	2.78	1.14	579.06
Nov, 2033	2.77	1.15	577.92
Dec, 2033	2.77	1.15	576.77
Jan, 2034	2.76	1.16	575.61
Feb, 2034	2.76	1.16	574.45
Mar, 2034	2.75	1.17	573.28
Apr, 2034	2.75	1.17	572.11
May, 2034	2.74	1.18	570.93
Jun, 2034	2.74	1.18	569.74
Jul, 2034	2.73	1.19	568.55
Aug, 2034	2.72	1.20	567.36
Sep, 2034	2.72	1.20	566.16
Oct, 2034	2.71	1.21	564.95
Nov, 2034	2.71	1.21	563.74
Dec, 2034	2.70	1.22	562.52
Jan, 2035	2.70	1.22	561.29
Feb, 2035	2.69	1.23	560.06
Mar, 2035	2.68	1.24	558.83
Apr, 2035	2.68	1.24	557.59
May, 2035	2.67	1.25	556.34
Jun, 2035	2.67	1.25	555.08
Jul, 2035	2.66	1.26	553.82
Aug, 2035	2.65	1.27	552.56
Sep, 2035	2.65	1.27	551.28
Oct, 2035	2.64	1.28	550.01
Nov, 2035	2.64	1.28	548.72
Dec, 2035	2.63	1.29	547.43
Jan, 2036	2.62	1.30	546.13
Feb, 2036	2.62	1.30	544.83
Mar, 2036	2.61	1.31	543.52
Apr, 2036	2.60	1.32	542.21
May, 2036	2.60	1.32	540.88
Jun, 2036	2.59	1.33	539.56
Jul, 2036	2.59	1.33	538.22
Aug, 2036	2.58	1.34	536.88
Sep, 2036	2.57	1.35	535.53
Oct, 2036	2.57	1.35	534.18
Nov, 2036	2.56	1.36	532.82
Dec, 2036	2.55	1.37	531.45
Jan, 2037	2.55	1.37	530.08
Feb, 2037	2.54	1.38	528.70
Mar, 2037	2.53	1.39	527.31
Apr, 2037	2.53	1.39	525.92
May, 2037	2.52	1.40	524.52
Jun, 2037	2.51	1.41	523.11
Jul, 2037	2.51	1.41	521.70
Aug, 2037	2.50	1.42	520.28
Sep, 2037	2.49	1.43	518.85
Oct, 2037	2.49	1.43	517.42
Nov, 2037	2.48	1.44	515.98
Dec, 2037	2.47	1.45	514.53
Jan, 2038	2.47	1.45	513.07
Feb, 2038	2.46	1.46	511.61
Mar, 2038	2.45	1.47	510.14
Apr, 2038	2.44	1.48	508.67
May, 2038	2.44	1.48	507.19
Jun, 2038	2.43	1.49	505.70
Jul, 2038	2.42	1.50	504.20
Aug, 2038	2.42	1.50	502.69
Sep, 2038	2.41	1.51	501.18
Oct, 2038	2.40	1.52	499.66
Nov, 2038	2.39	1.53	498.14
Dec, 2038	2.39	1.53	496.61
Jan, 2039	2.38	1.54	495.07
Feb, 2039	2.37	1.55	493.52
Mar, 2039	2.36	1.56	491.96
Apr, 2039	2.36	1.56	490.40
May, 2039	2.35	1.57	488.83
Jun, 2039	2.34	1.58	487.25
Jul, 2039	2.33	1.59	485.67
Aug, 2039	2.33	1.59	484.07
Sep, 2039	2.32	1.60	482.47
Oct, 2039	2.31	1.61	480.87
Nov, 2039	2.30	1.62	479.25
Dec, 2039	2.30	1.62	477.63
Jan, 2040	2.29	1.63	475.99
Feb, 2040	2.28	1.64	474.36
Mar, 2040	2.27	1.65	472.71
Apr, 2040	2.27	1.65	471.05
May, 2040	2.26	1.66	469.39
Jun, 2040	2.25	1.67	467.72
Jul, 2040	2.24	1.68	466.04
Aug, 2040	2.23	1.69	464.35
Sep, 2040	2.23	1.69	462.66
Oct, 2040	2.22	1.70	460.96
Nov, 2040	2.21	1.71	459.24
Dec, 2040	2.20	1.72	457.52
Jan, 2041	2.19	1.73	455.80
Feb, 2041	2.18	1.74	454.06
Mar, 2041	2.18	1.74	452.32
Apr, 2041	2.17	1.75	450.56
May, 2041	2.16	1.76	448.80
Jun, 2041	2.15	1.77	447.03
Jul, 2041	2.14	1.78	445.26
Aug, 2041	2.13	1.79	443.47
Sep, 2041	2.12	1.80	441.67
Oct, 2041	2.12	1.80	439.87
Nov, 2041	2.11	1.81	438.06
Dec, 2041	2.10	1.82	436.24
Jan, 2042	2.09	1.83	434.41
Feb, 2042	2.08	1.84	432.57
Mar, 2042	2.07	1.85	430.72
Apr, 2042	2.06	1.86	428.87
May, 2042	2.05	1.87	427.00
Jun, 2042	2.05	1.87	425.13
Jul, 2042	2.04	1.88	423.24
Aug, 2042	2.03	1.89	421.35
Sep, 2042	2.02	1.90	419.45
Oct, 2042	2.01	1.91	417.54
Nov, 2042	2.00	1.92	415.62
Dec, 2042	1.99	1.93	413.69
Jan, 2043	1.98	1.94	411.76
Feb, 2043	1.97	1.95	409.81
Mar, 2043	1.96	1.96	407.85
Apr, 2043	1.95	1.97	405.89
May, 2043	1.94	1.98	403.91
Jun, 2043	1.94	1.98	401.93
Jul, 2043	1.93	1.99	399.93
Aug, 2043	1.92	2.00	397.93
Sep, 2043	1.91	2.01	395.92
Oct, 2043	1.90	2.02	393.89
Nov, 2043	1.89	2.03	391.86
Dec, 2043	1.88	2.04	389.82
Jan, 2044	1.87	2.05	387.77
Feb, 2044	1.86	2.06	385.70
Mar, 2044	1.85	2.07	383.63
Apr, 2044	1.84	2.08	381.55
May, 2044	1.83	2.09	379.46
Jun, 2044	1.82	2.10	377.36
Jul, 2044	1.81	2.11	375.24
Aug, 2044	1.80	2.12	373.12
Sep, 2044	1.79	2.13	370.99
Oct, 2044	1.78	2.14	368.85
Nov, 2044	1.77	2.15	366.70
Dec, 2044	1.76	2.16	364.53
Jan, 2045	1.75	2.17	362.36
Feb, 2045	1.74	2.18	360.18
Mar, 2045	1.73	2.19	357.98
Apr, 2045	1.72	2.20	355.78
May, 2045	1.70	2.22	353.56
Jun, 2045	1.69	2.23	351.34
Jul, 2045	1.68	2.24	349.10
Aug, 2045	1.67	2.25	346.85
Sep, 2045	1.66	2.26	344.59
Oct, 2045	1.65	2.27	342.33
Nov, 2045	1.64	2.28	340.05
Dec, 2045	1.63	2.29	337.75
Jan, 2046	1.62	2.30	335.45
Feb, 2046	1.61	2.31	333.14
Mar, 2046	1.60	2.32	330.82
Apr, 2046	1.59	2.33	328.48
May, 2046	1.57	2.35	326.14
Jun, 2046	1.56	2.36	323.78
Jul, 2046	1.55	2.37	321.41
Aug, 2046	1.54	2.38	319.03
Sep, 2046	1.53	2.39	316.64
Oct, 2046	1.52	2.40	314.24
Nov, 2046	1.51	2.41	311.82
Dec, 2046	1.49	2.43	309.40
Jan, 2047	1.48	2.44	306.96
Feb, 2047	1.47	2.45	304.51
Mar, 2047	1.46	2.46	302.05
Apr, 2047	1.45	2.47	299.58
May, 2047	1.44	2.48	297.09
Jun, 2047	1.42	2.50	294.60
Jul, 2047	1.41	2.51	292.09
Aug, 2047	1.40	2.52	289.57
Sep, 2047	1.39	2.53	287.03
Oct, 2047	1.38	2.54	284.49
Nov, 2047	1.36	2.56	281.93
Dec, 2047	1.35	2.57	279.36
Jan, 2048	1.34	2.58	276.78
Feb, 2048	1.33	2.59	274.19
Mar, 2048	1.31	2.61	271.58
Apr, 2048	1.30	2.62	268.96
May, 2048	1.29	2.63	266.33
Jun, 2048	1.28	2.64	263.69
Jul, 2048	1.26	2.66	261.03
Aug, 2048	1.25	2.67	258.36
Sep, 2048	1.24	2.68	255.68
Oct, 2048	1.23	2.69	252.99
Nov, 2048	1.21	2.71	250.28
Dec, 2048	1.20	2.72	247.56
Jan, 2049	1.19	2.73	244.82
Feb, 2049	1.17	2.75	242.08
Mar, 2049	1.16	2.76	239.32
Apr, 2049	1.15	2.77	236.54
May, 2049	1.13	2.79	233.76
Jun, 2049	1.12	2.80	230.96
Jul, 2049	1.11	2.81	228.14
Aug, 2049	1.09	2.83	225.32
Sep, 2049	1.08	2.84	222.48
Oct, 2049	1.07	2.85	219.62
Nov, 2049	1.05	2.87	216.75
Dec, 2049	1.04	2.88	213.87
Jan, 2050	1.02	2.90	210.98
Feb, 2050	1.01	2.91	208.07
Mar, 2050	1.00	2.92	205.15
Apr, 2050	0.98	2.94	202.21
May, 2050	0.97	2.95	199.26
Jun, 2050	0.95	2.97	196.29
Jul, 2050	0.94	2.98	193.31
Aug, 2050	0.93	2.99	190.32
Sep, 2050	0.91	3.01	187.31
Oct, 2050	0.90	3.02	184.29
Nov, 2050	0.88	3.04	181.25
Dec, 2050	0.87	3.05	178.20
Jan, 2051	0.85	3.07	175.13
Feb, 2051	0.84	3.08	172.05
Mar, 2051	0.82	3.10	168.96
Apr, 2051	0.81	3.11	165.85
May, 2051	0.79	3.13	162.72
Jun, 2051	0.78	3.14	159.58
Jul, 2051	0.76	3.16	156.43
Aug, 2051	0.75	3.17	153.26
Sep, 2051	0.73	3.19	150.07
Oct, 2051	0.72	3.20	146.87
Nov, 2051	0.70	3.22	143.65
Dec, 2051	0.69	3.23	140.42
Jan, 2052	0.67	3.25	137.17
Feb, 2052	0.66	3.26	133.91
Mar, 2052	0.64	3.28	130.63
Apr, 2052	0.63	3.29	127.34
May, 2052	0.61	3.31	124.03
Jun, 2052	0.59	3.33	120.70
Jul, 2052	0.58	3.34	117.36
Aug, 2052	0.56	3.36	114.00
Sep, 2052	0.55	3.37	110.63
Oct, 2052	0.53	3.39	107.24
Nov, 2052	0.51	3.41	103.83
Dec, 2052	0.50	3.42	100.41
Jan, 2053	0.48	3.44	96.97
Feb, 2053	0.46	3.46	93.52
Mar, 2053	0.45	3.47	90.05
Apr, 2053	0.43	3.49	86.56
May, 2053	0.41	3.51	83.05
Jun, 2053	0.40	3.52	79.53
Jul, 2053	0.38	3.54	75.99
Aug, 2053	0.36	3.56	72.44
Sep, 2053	0.35	3.57	68.86
Oct, 2053	0.33	3.59	65.27
Nov, 2053	0.31	3.61	61.67
Dec, 2053	0.30	3.62	58.04
Jan, 2054	0.28	3.64	54.40
Feb, 2054	0.26	3.66	50.74
Mar, 2054	0.24	3.68	47.06
Apr, 2054	0.23	3.69	43.37
May, 2054	0.21	3.71	39.66
Jun, 2054	0.19	3.73	35.93
Jul, 2054	0.17	3.75	32.18
Aug, 2054	0.15	3.77	28.41
Sep, 2054	0.14	3.78	24.63
Oct, 2054	0.12	3.80	20.83
Nov, 2054	0.10	3.82	17.01
Dec, 2054	0.08	3.84	13.17
Jan, 2055	0.06	3.86	9.31
Feb, 2055	0.04	3.88	5.44
Mar, 2055	0.03	3.89	1.54