Mortgage Parameters

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

Mortgage Summary

Property Total:	$1,600
Down Payment	$480
Mortgage Amount:	$1,120
Mortgage Payment:	$6.54 / month
Estimated Tax:	+ $0.89 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $7.43 / month
Total Interest Paid:	$1,234.80 over 30 years
Total Tax Paid:	$320.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
May, 2024	5.37	1.17	1118.83
Jun, 2024	5.36	1.18	1117.65
Jul, 2024	5.36	1.18	1116.46
Aug, 2024	5.35	1.19	1115.27
Sep, 2024	5.34	1.20	1114.08
Oct, 2024	5.34	1.20	1112.88
Nov, 2024	5.33	1.21	1111.67
Dec, 2024	5.33	1.21	1110.45
Jan, 2025	5.32	1.22	1109.24
Feb, 2025	5.32	1.22	1108.01
Mar, 2025	5.31	1.23	1106.78
Apr, 2025	5.30	1.24	1105.54
May, 2025	5.30	1.24	1104.30
Jun, 2025	5.29	1.25	1103.05
Jul, 2025	5.29	1.25	1101.80
Aug, 2025	5.28	1.26	1100.54
Sep, 2025	5.27	1.27	1099.27
Oct, 2025	5.27	1.27	1098.00
Nov, 2025	5.26	1.28	1096.72
Dec, 2025	5.26	1.28	1095.43
Jan, 2026	5.25	1.29	1094.14
Feb, 2026	5.24	1.30	1092.85
Mar, 2026	5.24	1.30	1091.54
Apr, 2026	5.23	1.31	1090.23
May, 2026	5.22	1.32	1088.92
Jun, 2026	5.22	1.32	1087.59
Jul, 2026	5.21	1.33	1086.27
Aug, 2026	5.21	1.33	1084.93
Sep, 2026	5.20	1.34	1083.59
Oct, 2026	5.19	1.35	1082.24
Nov, 2026	5.19	1.35	1080.89
Dec, 2026	5.18	1.36	1079.53
Jan, 2027	5.17	1.37	1078.16
Feb, 2027	5.17	1.37	1076.79
Mar, 2027	5.16	1.38	1075.40
Apr, 2027	5.15	1.39	1074.02
May, 2027	5.15	1.39	1072.62
Jun, 2027	5.14	1.40	1071.22
Jul, 2027	5.13	1.41	1069.82
Aug, 2027	5.13	1.41	1068.40
Sep, 2027	5.12	1.42	1066.98
Oct, 2027	5.11	1.43	1065.56
Nov, 2027	5.11	1.43	1064.12
Dec, 2027	5.10	1.44	1062.68
Jan, 2028	5.09	1.45	1061.23
Feb, 2028	5.09	1.45	1059.78
Mar, 2028	5.08	1.46	1058.31
Apr, 2028	5.07	1.47	1056.85
May, 2028	5.06	1.48	1055.37
Jun, 2028	5.06	1.48	1053.89
Jul, 2028	5.05	1.49	1052.40
Aug, 2028	5.04	1.50	1050.90
Sep, 2028	5.04	1.50	1049.40
Oct, 2028	5.03	1.51	1047.88
Nov, 2028	5.02	1.52	1046.36
Dec, 2028	5.01	1.53	1044.84
Jan, 2029	5.01	1.53	1043.30
Feb, 2029	5.00	1.54	1041.76
Mar, 2029	4.99	1.55	1040.22
Apr, 2029	4.98	1.56	1038.66
May, 2029	4.98	1.56	1037.10
Jun, 2029	4.97	1.57	1035.53
Jul, 2029	4.96	1.58	1033.95
Aug, 2029	4.95	1.59	1032.36
Sep, 2029	4.95	1.59	1030.77
Oct, 2029	4.94	1.60	1029.17
Nov, 2029	4.93	1.61	1027.56
Dec, 2029	4.92	1.62	1025.94
Jan, 2030	4.92	1.62	1024.32
Feb, 2030	4.91	1.63	1022.69
Mar, 2030	4.90	1.64	1021.05
Apr, 2030	4.89	1.65	1019.40
May, 2030	4.88	1.66	1017.75
Jun, 2030	4.88	1.66	1016.08
Jul, 2030	4.87	1.67	1014.41
Aug, 2030	4.86	1.68	1012.73
Sep, 2030	4.85	1.69	1011.04
Oct, 2030	4.84	1.70	1009.35
Nov, 2030	4.84	1.70	1007.65
Dec, 2030	4.83	1.71	1005.93
Jan, 2031	4.82	1.72	1004.21
Feb, 2031	4.81	1.73	1002.49
Mar, 2031	4.80	1.74	1000.75
Apr, 2031	4.80	1.74	999.00
May, 2031	4.79	1.75	997.25
Jun, 2031	4.78	1.76	995.49
Jul, 2031	4.77	1.77	993.72
Aug, 2031	4.76	1.78	991.94
Sep, 2031	4.75	1.79	990.15
Oct, 2031	4.74	1.80	988.36
Nov, 2031	4.74	1.80	986.56
Dec, 2031	4.73	1.81	984.74
Jan, 2032	4.72	1.82	982.92
Feb, 2032	4.71	1.83	981.09
Mar, 2032	4.70	1.84	979.25
Apr, 2032	4.69	1.85	977.40
May, 2032	4.68	1.86	975.55
Jun, 2032	4.67	1.87	973.68
Jul, 2032	4.67	1.87	971.81
Aug, 2032	4.66	1.88	969.92
Sep, 2032	4.65	1.89	968.03
Oct, 2032	4.64	1.90	966.13
Nov, 2032	4.63	1.91	964.22
Dec, 2032	4.62	1.92	962.30
Jan, 2033	4.61	1.93	960.37
Feb, 2033	4.60	1.94	958.43
Mar, 2033	4.59	1.95	956.48
Apr, 2033	4.58	1.96	954.53
May, 2033	4.57	1.97	952.56
Jun, 2033	4.56	1.98	950.59
Jul, 2033	4.55	1.99	948.60
Aug, 2033	4.55	1.99	946.61
Sep, 2033	4.54	2.00	944.60
Oct, 2033	4.53	2.01	942.59
Nov, 2033	4.52	2.02	940.57
Dec, 2033	4.51	2.03	938.53
Jan, 2034	4.50	2.04	936.49
Feb, 2034	4.49	2.05	934.44
Mar, 2034	4.48	2.06	932.37
Apr, 2034	4.47	2.07	930.30
May, 2034	4.46	2.08	928.22
Jun, 2034	4.45	2.09	926.13
Jul, 2034	4.44	2.10	924.02
Aug, 2034	4.43	2.11	921.91
Sep, 2034	4.42	2.12	919.79
Oct, 2034	4.41	2.13	917.66
Nov, 2034	4.40	2.14	915.51
Dec, 2034	4.39	2.15	913.36
Jan, 2035	4.38	2.16	911.20
Feb, 2035	4.37	2.17	909.02
Mar, 2035	4.36	2.18	906.84
Apr, 2035	4.35	2.19	904.64
May, 2035	4.33	2.21	902.44
Jun, 2035	4.32	2.22	900.22
Jul, 2035	4.31	2.23	898.00
Aug, 2035	4.30	2.24	895.76
Sep, 2035	4.29	2.25	893.51
Oct, 2035	4.28	2.26	891.25
Nov, 2035	4.27	2.27	888.98
Dec, 2035	4.26	2.28	886.70
Jan, 2036	4.25	2.29	884.41
Feb, 2036	4.24	2.30	882.11
Mar, 2036	4.23	2.31	879.80
Apr, 2036	4.22	2.32	877.47
May, 2036	4.20	2.34	875.14
Jun, 2036	4.19	2.35	872.79
Jul, 2036	4.18	2.36	870.43
Aug, 2036	4.17	2.37	868.06
Sep, 2036	4.16	2.38	865.68
Oct, 2036	4.15	2.39	863.29
Nov, 2036	4.14	2.40	860.89
Dec, 2036	4.13	2.41	858.47
Jan, 2037	4.11	2.43	856.05
Feb, 2037	4.10	2.44	853.61
Mar, 2037	4.09	2.45	851.16
Apr, 2037	4.08	2.46	848.70
May, 2037	4.07	2.47	846.22
Jun, 2037	4.05	2.49	843.74
Jul, 2037	4.04	2.50	841.24
Aug, 2037	4.03	2.51	838.73
Sep, 2037	4.02	2.52	836.21
Oct, 2037	4.01	2.53	833.68
Nov, 2037	3.99	2.55	831.13
Dec, 2037	3.98	2.56	828.58
Jan, 2038	3.97	2.57	826.01
Feb, 2038	3.96	2.58	823.42
Mar, 2038	3.95	2.59	820.83
Apr, 2038	3.93	2.61	818.22
May, 2038	3.92	2.62	815.60
Jun, 2038	3.91	2.63	812.97
Jul, 2038	3.90	2.64	810.33
Aug, 2038	3.88	2.66	807.67
Sep, 2038	3.87	2.67	805.00
Oct, 2038	3.86	2.68	802.32
Nov, 2038	3.84	2.70	799.62
Dec, 2038	3.83	2.71	796.91
Jan, 2039	3.82	2.72	794.19
Feb, 2039	3.81	2.73	791.46
Mar, 2039	3.79	2.75	788.71
Apr, 2039	3.78	2.76	785.95
May, 2039	3.77	2.77	783.17
Jun, 2039	3.75	2.79	780.39
Jul, 2039	3.74	2.80	777.59
Aug, 2039	3.73	2.81	774.77
Sep, 2039	3.71	2.83	771.95
Oct, 2039	3.70	2.84	769.10
Nov, 2039	3.69	2.85	766.25
Dec, 2039	3.67	2.87	763.38
Jan, 2040	3.66	2.88	760.50
Feb, 2040	3.64	2.90	757.60
Mar, 2040	3.63	2.91	754.69
Apr, 2040	3.62	2.92	751.77
May, 2040	3.60	2.94	748.83
Jun, 2040	3.59	2.95	745.88
Jul, 2040	3.57	2.97	742.91
Aug, 2040	3.56	2.98	739.93
Sep, 2040	3.55	2.99	736.94
Oct, 2040	3.53	3.01	733.93
Nov, 2040	3.52	3.02	730.91
Dec, 2040	3.50	3.04	727.87
Jan, 2041	3.49	3.05	724.82
Feb, 2041	3.47	3.07	721.75
Mar, 2041	3.46	3.08	718.67
Apr, 2041	3.44	3.10	715.57
May, 2041	3.43	3.11	712.46
Jun, 2041	3.41	3.13	709.33
Jul, 2041	3.40	3.14	706.19
Aug, 2041	3.38	3.16	703.04
Sep, 2041	3.37	3.17	699.87
Oct, 2041	3.35	3.19	696.68
Nov, 2041	3.34	3.20	693.48
Dec, 2041	3.32	3.22	690.26
Jan, 2042	3.31	3.23	687.03
Feb, 2042	3.29	3.25	683.78
Mar, 2042	3.28	3.26	680.52
Apr, 2042	3.26	3.28	677.24
May, 2042	3.25	3.29	673.94
Jun, 2042	3.23	3.31	670.63
Jul, 2042	3.21	3.33	667.31
Aug, 2042	3.20	3.34	663.96
Sep, 2042	3.18	3.36	660.60
Oct, 2042	3.17	3.37	657.23
Nov, 2042	3.15	3.39	653.84
Dec, 2042	3.13	3.41	650.43
Jan, 2043	3.12	3.42	647.01
Feb, 2043	3.10	3.44	643.57
Mar, 2043	3.08	3.46	640.11
Apr, 2043	3.07	3.47	636.64
May, 2043	3.05	3.49	633.15
Jun, 2043	3.03	3.51	629.64
Jul, 2043	3.02	3.52	626.12
Aug, 2043	3.00	3.54	622.58
Sep, 2043	2.98	3.56	619.02
Oct, 2043	2.97	3.57	615.45
Nov, 2043	2.95	3.59	611.86
Dec, 2043	2.93	3.61	608.25
Jan, 2044	2.91	3.63	604.63
Feb, 2044	2.90	3.64	600.98
Mar, 2044	2.88	3.66	597.32
Apr, 2044	2.86	3.68	593.65
May, 2044	2.84	3.70	589.95
Jun, 2044	2.83	3.71	586.24
Jul, 2044	2.81	3.73	582.51
Aug, 2044	2.79	3.75	578.76
Sep, 2044	2.77	3.77	574.99
Oct, 2044	2.76	3.78	571.21
Nov, 2044	2.74	3.80	567.40
Dec, 2044	2.72	3.82	563.58
Jan, 2045	2.70	3.84	559.74
Feb, 2045	2.68	3.86	555.88
Mar, 2045	2.66	3.88	552.01
Apr, 2045	2.65	3.89	548.11
May, 2045	2.63	3.91	544.20
Jun, 2045	2.61	3.93	540.27
Jul, 2045	2.59	3.95	536.32
Aug, 2045	2.57	3.97	532.34
Sep, 2045	2.55	3.99	528.36
Oct, 2045	2.53	4.01	524.35
Nov, 2045	2.51	4.03	520.32
Dec, 2045	2.49	4.05	516.27
Jan, 2046	2.47	4.07	512.21
Feb, 2046	2.45	4.09	508.12
Mar, 2046	2.43	4.11	504.02
Apr, 2046	2.42	4.12	499.89
May, 2046	2.40	4.14	495.75
Jun, 2046	2.38	4.16	491.58
Jul, 2046	2.36	4.18	487.40
Aug, 2046	2.34	4.20	483.19
Sep, 2046	2.32	4.22	478.97
Oct, 2046	2.30	4.24	474.72
Nov, 2046	2.27	4.27	470.46
Dec, 2046	2.25	4.29	466.17
Jan, 2047	2.23	4.31	461.87
Feb, 2047	2.21	4.33	457.54
Mar, 2047	2.19	4.35	453.19
Apr, 2047	2.17	4.37	448.82
May, 2047	2.15	4.39	444.43
Jun, 2047	2.13	4.41	440.02
Jul, 2047	2.11	4.43	435.59
Aug, 2047	2.09	4.45	431.14
Sep, 2047	2.07	4.47	426.66
Oct, 2047	2.04	4.50	422.17
Nov, 2047	2.02	4.52	417.65
Dec, 2047	2.00	4.54	413.11
Jan, 2048	1.98	4.56	408.55
Feb, 2048	1.96	4.58	403.97
Mar, 2048	1.94	4.60	399.37
Apr, 2048	1.91	4.63	394.74
May, 2048	1.89	4.65	390.09
Jun, 2048	1.87	4.67	385.42
Jul, 2048	1.85	4.69	380.73
Aug, 2048	1.82	4.72	376.01
Sep, 2048	1.80	4.74	371.27
Oct, 2048	1.78	4.76	366.51
Nov, 2048	1.76	4.78	361.73
Dec, 2048	1.73	4.81	356.92
Jan, 2049	1.71	4.83	352.09
Feb, 2049	1.69	4.85	347.24
Mar, 2049	1.66	4.88	342.36
Apr, 2049	1.64	4.90	337.46
May, 2049	1.62	4.92	332.54
Jun, 2049	1.59	4.95	327.59
Jul, 2049	1.57	4.97	322.62
Aug, 2049	1.55	4.99	317.63
Sep, 2049	1.52	5.02	312.61
Oct, 2049	1.50	5.04	307.57
Nov, 2049	1.47	5.07	302.50
Dec, 2049	1.45	5.09	297.41
Jan, 2050	1.43	5.11	292.30
Feb, 2050	1.40	5.14	287.16
Mar, 2050	1.38	5.16	281.99
Apr, 2050	1.35	5.19	276.81
May, 2050	1.33	5.21	271.59
Jun, 2050	1.30	5.24	266.35
Jul, 2050	1.28	5.26	261.09
Aug, 2050	1.25	5.29	255.80
Sep, 2050	1.23	5.31	250.49
Oct, 2050	1.20	5.34	245.15
Nov, 2050	1.17	5.37	239.78
Dec, 2050	1.15	5.39	234.39
Jan, 2051	1.12	5.42	228.97
Feb, 2051	1.10	5.44	223.53
Mar, 2051	1.07	5.47	218.06
Apr, 2051	1.04	5.50	212.57
May, 2051	1.02	5.52	207.04
Jun, 2051	0.99	5.55	201.50
Jul, 2051	0.97	5.57	195.92
Aug, 2051	0.94	5.60	190.32
Sep, 2051	0.91	5.63	184.69
Oct, 2051	0.88	5.66	179.04
Nov, 2051	0.86	5.68	173.36
Dec, 2051	0.83	5.71	167.65
Jan, 2052	0.80	5.74	161.91
Feb, 2052	0.78	5.76	156.15
Mar, 2052	0.75	5.79	150.35
Apr, 2052	0.72	5.82	144.53
May, 2052	0.69	5.85	138.69
Jun, 2052	0.66	5.88	132.81
Jul, 2052	0.64	5.90	126.91
Aug, 2052	0.61	5.93	120.98
Sep, 2052	0.58	5.96	115.02
Oct, 2052	0.55	5.99	109.03
Nov, 2052	0.52	6.02	103.01
Dec, 2052	0.49	6.05	96.96
Jan, 2053	0.46	6.08	90.89
Feb, 2053	0.44	6.10	84.78
Mar, 2053	0.41	6.13	78.65
Apr, 2053	0.38	6.16	72.49
May, 2053	0.35	6.19	66.29
Jun, 2053	0.32	6.22	60.07
Jul, 2053	0.29	6.25	53.82
Aug, 2053	0.26	6.28	47.54
Sep, 2053	0.23	6.31	41.22
Oct, 2053	0.20	6.34	34.88
Nov, 2053	0.17	6.37	28.51
Dec, 2053	0.14	6.40	22.11
Jan, 2054	0.11	6.43	15.67
Feb, 2054	0.08	6.46	9.21
Mar, 2054	0.04	6.50	2.71
Apr, 2054	0.01	6.53	0