Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,500
Down Payment	$450
Mortgage Amount:	$1,050
Mortgage Payment:	$6.13 / month
Estimated Tax:	+ $0.83 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $6.96 / month
Total Interest Paid:	$1,155.60 over 30 years
Total Tax Paid:	$300.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	5.03	1.10	1048.90
Jan, 2026	5.03	1.10	1047.80
Feb, 2026	5.02	1.11	1046.69
Mar, 2026	5.02	1.11	1045.57
Apr, 2026	5.01	1.12	1044.45
May, 2026	5.00	1.13	1043.33
Jun, 2026	5.00	1.13	1042.20
Jul, 2026	4.99	1.14	1041.06
Aug, 2026	4.99	1.14	1039.92
Sep, 2026	4.98	1.15	1038.77
Oct, 2026	4.98	1.15	1037.62
Nov, 2026	4.97	1.16	1036.46
Dec, 2026	4.97	1.16	1035.30
Jan, 2027	4.96	1.17	1034.13
Feb, 2027	4.96	1.17	1032.95
Mar, 2027	4.95	1.18	1031.77
Apr, 2027	4.94	1.19	1030.59
May, 2027	4.94	1.19	1029.40
Jun, 2027	4.93	1.20	1028.20
Jul, 2027	4.93	1.20	1027.00
Aug, 2027	4.92	1.21	1025.79
Sep, 2027	4.92	1.21	1024.57
Oct, 2027	4.91	1.22	1023.35
Nov, 2027	4.90	1.23	1022.12
Dec, 2027	4.90	1.23	1020.89
Jan, 2028	4.89	1.24	1019.65
Feb, 2028	4.89	1.24	1018.41
Mar, 2028	4.88	1.25	1017.16
Apr, 2028	4.87	1.26	1015.90
May, 2028	4.87	1.26	1014.64
Jun, 2028	4.86	1.27	1013.37
Jul, 2028	4.86	1.27	1012.10
Aug, 2028	4.85	1.28	1010.82
Sep, 2028	4.84	1.29	1009.53
Oct, 2028	4.84	1.29	1008.24
Nov, 2028	4.83	1.30	1006.94
Dec, 2028	4.82	1.31	1005.64
Jan, 2029	4.82	1.31	1004.32
Feb, 2029	4.81	1.32	1003.01
Mar, 2029	4.81	1.32	1001.68
Apr, 2029	4.80	1.33	1000.35
May, 2029	4.79	1.34	999.02
Jun, 2029	4.79	1.34	997.67
Jul, 2029	4.78	1.35	996.32
Aug, 2029	4.77	1.36	994.97
Sep, 2029	4.77	1.36	993.60
Oct, 2029	4.76	1.37	992.24
Nov, 2029	4.75	1.38	990.86
Dec, 2029	4.75	1.38	989.48
Jan, 2030	4.74	1.39	988.09
Feb, 2030	4.73	1.40	986.69
Mar, 2030	4.73	1.40	985.29
Apr, 2030	4.72	1.41	983.88
May, 2030	4.71	1.42	982.47
Jun, 2030	4.71	1.42	981.05
Jul, 2030	4.70	1.43	979.62
Aug, 2030	4.69	1.44	978.18
Sep, 2030	4.69	1.44	976.74
Oct, 2030	4.68	1.45	975.29
Nov, 2030	4.67	1.46	973.83
Dec, 2030	4.67	1.46	972.37
Jan, 2031	4.66	1.47	970.90
Feb, 2031	4.65	1.48	969.42
Mar, 2031	4.65	1.48	967.93
Apr, 2031	4.64	1.49	966.44
May, 2031	4.63	1.50	964.94
Jun, 2031	4.62	1.51	963.44
Jul, 2031	4.62	1.51	961.92
Aug, 2031	4.61	1.52	960.40
Sep, 2031	4.60	1.53	958.87
Oct, 2031	4.59	1.54	957.34
Nov, 2031	4.59	1.54	955.80
Dec, 2031	4.58	1.55	954.25
Jan, 2032	4.57	1.56	952.69
Feb, 2032	4.56	1.57	951.12
Mar, 2032	4.56	1.57	949.55
Apr, 2032	4.55	1.58	947.97
May, 2032	4.54	1.59	946.38
Jun, 2032	4.53	1.60	944.79
Jul, 2032	4.53	1.60	943.18
Aug, 2032	4.52	1.61	941.57
Sep, 2032	4.51	1.62	939.96
Oct, 2032	4.50	1.63	938.33
Nov, 2032	4.50	1.63	936.70
Dec, 2032	4.49	1.64	935.05
Jan, 2033	4.48	1.65	933.40
Feb, 2033	4.47	1.66	931.75
Mar, 2033	4.46	1.67	930.08
Apr, 2033	4.46	1.67	928.41
May, 2033	4.45	1.68	926.73
Jun, 2033	4.44	1.69	925.04
Jul, 2033	4.43	1.70	923.34
Aug, 2033	4.42	1.71	921.63
Sep, 2033	4.42	1.71	919.92
Oct, 2033	4.41	1.72	918.20
Nov, 2033	4.40	1.73	916.47
Dec, 2033	4.39	1.74	914.73
Jan, 2034	4.38	1.75	912.98
Feb, 2034	4.37	1.76	911.23
Mar, 2034	4.37	1.76	909.46
Apr, 2034	4.36	1.77	907.69
May, 2034	4.35	1.78	905.91
Jun, 2034	4.34	1.79	904.12
Jul, 2034	4.33	1.80	902.32
Aug, 2034	4.32	1.81	900.52
Sep, 2034	4.31	1.82	898.70
Oct, 2034	4.31	1.82	896.88
Nov, 2034	4.30	1.83	895.05
Dec, 2034	4.29	1.84	893.21
Jan, 2035	4.28	1.85	891.36
Feb, 2035	4.27	1.86	889.50
Mar, 2035	4.26	1.87	887.63
Apr, 2035	4.25	1.88	885.75
May, 2035	4.24	1.89	883.87
Jun, 2035	4.24	1.89	881.97
Jul, 2035	4.23	1.90	880.07
Aug, 2035	4.22	1.91	878.15
Sep, 2035	4.21	1.92	876.23
Oct, 2035	4.20	1.93	874.30
Nov, 2035	4.19	1.94	872.36
Dec, 2035	4.18	1.95	870.41
Jan, 2036	4.17	1.96	868.45
Feb, 2036	4.16	1.97	866.48
Mar, 2036	4.15	1.98	864.50
Apr, 2036	4.14	1.99	862.52
May, 2036	4.13	2.00	860.52
Jun, 2036	4.12	2.01	858.51
Jul, 2036	4.11	2.02	856.50
Aug, 2036	4.10	2.03	854.47
Sep, 2036	4.09	2.04	852.43
Oct, 2036	4.08	2.05	850.39
Nov, 2036	4.07	2.06	848.33
Dec, 2036	4.06	2.07	846.27
Jan, 2037	4.06	2.07	844.19
Feb, 2037	4.05	2.08	842.11
Mar, 2037	4.04	2.09	840.01
Apr, 2037	4.03	2.10	837.91
May, 2037	4.01	2.12	835.79
Jun, 2037	4.00	2.13	833.67
Jul, 2037	3.99	2.14	831.53
Aug, 2037	3.98	2.15	829.39
Sep, 2037	3.97	2.16	827.23
Oct, 2037	3.96	2.17	825.07
Nov, 2037	3.95	2.18	822.89
Dec, 2037	3.94	2.19	820.70
Jan, 2038	3.93	2.20	818.50
Feb, 2038	3.92	2.21	816.30
Mar, 2038	3.91	2.22	814.08
Apr, 2038	3.90	2.23	811.85
May, 2038	3.89	2.24	809.61
Jun, 2038	3.88	2.25	807.36
Jul, 2038	3.87	2.26	805.10
Aug, 2038	3.86	2.27	802.83
Sep, 2038	3.85	2.28	800.54
Oct, 2038	3.84	2.29	798.25
Nov, 2038	3.82	2.31	795.94
Dec, 2038	3.81	2.32	793.63
Jan, 2039	3.80	2.33	791.30
Feb, 2039	3.79	2.34	788.96
Mar, 2039	3.78	2.35	786.61
Apr, 2039	3.77	2.36	784.25
May, 2039	3.76	2.37	781.88
Jun, 2039	3.75	2.38	779.50
Jul, 2039	3.74	2.39	777.10
Aug, 2039	3.72	2.41	774.69
Sep, 2039	3.71	2.42	772.28
Oct, 2039	3.70	2.43	769.85
Nov, 2039	3.69	2.44	767.41
Dec, 2039	3.68	2.45	764.95
Jan, 2040	3.67	2.46	762.49
Feb, 2040	3.65	2.48	760.01
Mar, 2040	3.64	2.49	757.52
Apr, 2040	3.63	2.50	755.02
May, 2040	3.62	2.51	752.51
Jun, 2040	3.61	2.52	749.99
Jul, 2040	3.59	2.54	747.45
Aug, 2040	3.58	2.55	744.90
Sep, 2040	3.57	2.56	742.34
Oct, 2040	3.56	2.57	739.77
Nov, 2040	3.54	2.59	737.18
Dec, 2040	3.53	2.60	734.59
Jan, 2041	3.52	2.61	731.97
Feb, 2041	3.51	2.62	729.35
Mar, 2041	3.49	2.64	726.72
Apr, 2041	3.48	2.65	724.07
May, 2041	3.47	2.66	721.41
Jun, 2041	3.46	2.67	718.74
Jul, 2041	3.44	2.69	716.05
Aug, 2041	3.43	2.70	713.35
Sep, 2041	3.42	2.71	710.64
Oct, 2041	3.41	2.72	707.91
Nov, 2041	3.39	2.74	705.18
Dec, 2041	3.38	2.75	702.42
Jan, 2042	3.37	2.76	699.66
Feb, 2042	3.35	2.78	696.88
Mar, 2042	3.34	2.79	694.09
Apr, 2042	3.33	2.80	691.29
May, 2042	3.31	2.82	688.47
Jun, 2042	3.30	2.83	685.64
Jul, 2042	3.29	2.84	682.80
Aug, 2042	3.27	2.86	679.94
Sep, 2042	3.26	2.87	677.06
Oct, 2042	3.24	2.89	674.18
Nov, 2042	3.23	2.90	671.28
Dec, 2042	3.22	2.91	668.37
Jan, 2043	3.20	2.93	665.44
Feb, 2043	3.19	2.94	662.50
Mar, 2043	3.17	2.96	659.54
Apr, 2043	3.16	2.97	656.57
May, 2043	3.15	2.98	653.59
Jun, 2043	3.13	3.00	650.59
Jul, 2043	3.12	3.01	647.58
Aug, 2043	3.10	3.03	644.55
Sep, 2043	3.09	3.04	641.51
Oct, 2043	3.07	3.06	638.45
Nov, 2043	3.06	3.07	635.38
Dec, 2043	3.04	3.09	632.30
Jan, 2044	3.03	3.10	629.20
Feb, 2044	3.01	3.12	626.08
Mar, 2044	3.00	3.13	622.95
Apr, 2044	2.98	3.15	619.81
May, 2044	2.97	3.16	616.65
Jun, 2044	2.95	3.18	613.47
Jul, 2044	2.94	3.19	610.28
Aug, 2044	2.92	3.21	607.07
Sep, 2044	2.91	3.22	603.85
Oct, 2044	2.89	3.24	600.62
Nov, 2044	2.88	3.25	597.36
Dec, 2044	2.86	3.27	594.10
Jan, 2045	2.85	3.28	590.81
Feb, 2045	2.83	3.30	587.51
Mar, 2045	2.82	3.31	584.20
Apr, 2045	2.80	3.33	580.87
May, 2045	2.78	3.35	577.52
Jun, 2045	2.77	3.36	574.16
Jul, 2045	2.75	3.38	570.78
Aug, 2045	2.73	3.40	567.39
Sep, 2045	2.72	3.41	563.97
Oct, 2045	2.70	3.43	560.55
Nov, 2045	2.69	3.44	557.10
Dec, 2045	2.67	3.46	553.64
Jan, 2046	2.65	3.48	550.17
Feb, 2046	2.64	3.49	546.67
Mar, 2046	2.62	3.51	543.16
Apr, 2046	2.60	3.53	539.63
May, 2046	2.59	3.54	536.09
Jun, 2046	2.57	3.56	532.53
Jul, 2046	2.55	3.58	528.95
Aug, 2046	2.53	3.60	525.35
Sep, 2046	2.52	3.61	521.74
Oct, 2046	2.50	3.63	518.11
Nov, 2046	2.48	3.65	514.46
Dec, 2046	2.47	3.66	510.80
Jan, 2047	2.45	3.68	507.12
Feb, 2047	2.43	3.70	503.42
Mar, 2047	2.41	3.72	499.70
Apr, 2047	2.39	3.74	495.96
May, 2047	2.38	3.75	492.21
Jun, 2047	2.36	3.77	488.44
Jul, 2047	2.34	3.79	484.65
Aug, 2047	2.32	3.81	480.84
Sep, 2047	2.30	3.83	477.02
Oct, 2047	2.29	3.84	473.17
Nov, 2047	2.27	3.86	469.31
Dec, 2047	2.25	3.88	465.43
Jan, 2048	2.23	3.90	461.53
Feb, 2048	2.21	3.92	457.61
Mar, 2048	2.19	3.94	453.67
Apr, 2048	2.17	3.96	449.72
May, 2048	2.15	3.98	445.74
Jun, 2048	2.14	3.99	441.75
Jul, 2048	2.12	4.01	437.73
Aug, 2048	2.10	4.03	433.70
Sep, 2048	2.08	4.05	429.65
Oct, 2048	2.06	4.07	425.58
Nov, 2048	2.04	4.09	421.49
Dec, 2048	2.02	4.11	417.38
Jan, 2049	2.00	4.13	413.25
Feb, 2049	1.98	4.15	409.10
Mar, 2049	1.96	4.17	404.93
Apr, 2049	1.94	4.19	400.74
May, 2049	1.92	4.21	396.53
Jun, 2049	1.90	4.23	392.30
Jul, 2049	1.88	4.25	388.05
Aug, 2049	1.86	4.27	383.78
Sep, 2049	1.84	4.29	379.49
Oct, 2049	1.82	4.31	375.17
Nov, 2049	1.80	4.33	370.84
Dec, 2049	1.78	4.35	366.49
Jan, 2050	1.76	4.37	362.11
Feb, 2050	1.74	4.39	357.72
Mar, 2050	1.71	4.42	353.30
Apr, 2050	1.69	4.44	348.87
May, 2050	1.67	4.46	344.41
Jun, 2050	1.65	4.48	339.93
Jul, 2050	1.63	4.50	335.43
Aug, 2050	1.61	4.52	330.90
Sep, 2050	1.59	4.54	326.36
Oct, 2050	1.56	4.57	321.79
Nov, 2050	1.54	4.59	317.21
Dec, 2050	1.52	4.61	312.60
Jan, 2051	1.50	4.63	307.96
Feb, 2051	1.48	4.65	303.31
Mar, 2051	1.45	4.68	298.63
Apr, 2051	1.43	4.70	293.93
May, 2051	1.41	4.72	289.21
Jun, 2051	1.39	4.74	284.47
Jul, 2051	1.36	4.77	279.70
Aug, 2051	1.34	4.79	274.91
Sep, 2051	1.32	4.81	270.10
Oct, 2051	1.29	4.84	265.26
Nov, 2051	1.27	4.86	260.40
Dec, 2051	1.25	4.88	255.52
Jan, 2052	1.22	4.91	250.62
Feb, 2052	1.20	4.93	245.69
Mar, 2052	1.18	4.95	240.73
Apr, 2052	1.15	4.98	235.76
May, 2052	1.13	5.00	230.76
Jun, 2052	1.11	5.02	225.73
Jul, 2052	1.08	5.05	220.68
Aug, 2052	1.06	5.07	215.61
Sep, 2052	1.03	5.10	210.51
Oct, 2052	1.01	5.12	205.39
Nov, 2052	0.98	5.15	200.25
Dec, 2052	0.96	5.17	195.08
Jan, 2053	0.93	5.20	189.88
Feb, 2053	0.91	5.22	184.66
Mar, 2053	0.88	5.25	179.42
Apr, 2053	0.86	5.27	174.15
May, 2053	0.83	5.30	168.85
Jun, 2053	0.81	5.32	163.53
Jul, 2053	0.78	5.35	158.18
Aug, 2053	0.76	5.37	152.81
Sep, 2053	0.73	5.40	147.41
Oct, 2053	0.71	5.42	141.99
Nov, 2053	0.68	5.45	136.54
Dec, 2053	0.65	5.48	131.06
Jan, 2054	0.63	5.50	125.56
Feb, 2054	0.60	5.53	120.03
Mar, 2054	0.58	5.55	114.48
Apr, 2054	0.55	5.58	108.90
May, 2054	0.52	5.61	103.29
Jun, 2054	0.49	5.64	97.65
Jul, 2054	0.47	5.66	91.99
Aug, 2054	0.44	5.69	86.30
Sep, 2054	0.41	5.72	80.59
Oct, 2054	0.39	5.74	74.84
Nov, 2054	0.36	5.77	69.07
Dec, 2054	0.33	5.80	63.27
Jan, 2055	0.30	5.83	57.45
Feb, 2055	0.28	5.85	51.59
Mar, 2055	0.25	5.88	45.71
Apr, 2055	0.22	5.91	39.80
May, 2055	0.19	5.94	33.86
Jun, 2055	0.16	5.97	27.89
Jul, 2055	0.13	6.00	21.89
Aug, 2055	0.10	6.03	15.87
Sep, 2055	0.08	6.05	9.81
Oct, 2055	0.05	6.08	3.73
Nov, 2055	0.02	6.11	0