Mortgage Parameters

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

Mortgage Summary

Property Total:	$5,625
Down Payment	$1,688
Mortgage Amount:	$3,938
Mortgage Payment:	$22.98 / month
Estimated Tax:	+ $3.12 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $26.10 / month
Total Interest Paid:	$4,333.50 over 30 years
Total Tax Paid:	$1,125.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Oct, 2024	18.87	4.11	3933.89
Dec, 2024	18.85	4.13	3929.76
Dec, 2024	37.68	8.28	3925.61
Jan, 2025	18.81	4.17	3921.44
Mar, 2025	18.79	4.19	3917.25
Mar, 2025	37.56	8.40	3913.04
May, 2025	18.75	4.23	3908.81
May, 2025	37.48	8.48	3904.56
Jul, 2025	18.71	4.27	3900.29
Jul, 2025	37.40	8.56	3896.00
Aug, 2025	18.67	4.31	3891.69
Oct, 2025	18.65	4.33	3887.35
Oct, 2025	37.28	8.68	3883.00
Dec, 2025	18.61	4.37	3878.63
Dec, 2025	37.20	8.76	3874.23
Jan, 2026	18.56	4.42	3869.82
Mar, 2026	18.54	4.44	3865.38
Mar, 2026	37.06	8.90	3860.92
May, 2026	18.50	4.48	3856.44
May, 2026	36.98	8.98	3851.94
Jul, 2026	18.46	4.52	3847.42
Jul, 2026	36.90	9.06	3842.87
Aug, 2026	18.41	4.57	3838.31
Oct, 2026	18.39	4.59	3833.72
Oct, 2026	36.76	9.20	3829.11
Dec, 2026	18.35	4.63	3824.48
Dec, 2026	36.68	9.28	3819.82
Jan, 2027	18.30	4.68	3815.14
Mar, 2027	18.28	4.70	3810.45
Mar, 2027	36.54	9.42	3805.72
May, 2027	18.24	4.74	3800.98
May, 2027	36.45	9.51	3796.21
Jul, 2027	18.19	4.79	3791.42
Jul, 2027	36.36	9.60	3786.61
Aug, 2027	18.14	4.84	3781.77
Oct, 2027	18.12	4.86	3776.92
Oct, 2027	36.22	9.74	3772.03
Dec, 2027	18.07	4.91	3767.13
Dec, 2027	36.12	9.84	3762.20
Jan, 2028	18.03	4.95	3757.25
Mar, 2028	18.00	4.98	3752.27
Mar, 2028	35.98	9.98	3747.27
May, 2028	17.96	5.02	3742.24
May, 2028	35.89	10.07	3737.20
Jul, 2028	17.91	5.07	3732.12
Jul, 2028	35.79	10.17	3727.03
Aug, 2028	17.86	5.12	3721.90
Oct, 2028	17.83	5.15	3716.76
Oct, 2028	35.64	10.32	3711.59
Dec, 2028	17.78	5.20	3706.39
Dec, 2028	35.54	10.42	3701.17
Jan, 2029	17.73	5.25	3695.93
Mar, 2029	17.71	5.27	3690.66
Mar, 2029	35.39	10.57	3685.36
May, 2029	17.66	5.32	3680.04
May, 2029	35.29	10.67	3674.69
Jul, 2029	17.61	5.37	3669.32
Jul, 2029	35.19	10.77	3663.92
Aug, 2029	17.56	5.42	3658.50
Oct, 2029	17.53	5.45	3653.05
Oct, 2029	35.03	10.93	3647.58
Dec, 2029	17.48	5.50	3642.07
Dec, 2029	34.93	11.03	3636.54
Jan, 2030	17.43	5.55	3630.99
Mar, 2030	17.40	5.58	3625.41
Mar, 2030	34.77	11.19	3619.80
May, 2030	17.34	5.64	3614.17
May, 2030	34.66	11.30	3608.50
Jul, 2030	17.29	5.69	3602.81
Jul, 2030	34.55	11.41	3597.10
Aug, 2030	17.24	5.74	3591.35
Oct, 2030	17.21	5.77	3585.58
Oct, 2030	34.39	11.57	3579.78
Dec, 2030	17.15	5.83	3573.96
Dec, 2030	34.28	11.68	3568.10
Jan, 2031	17.10	5.88	3562.22
Mar, 2031	17.07	5.91	3556.31
Mar, 2031	34.11	11.85	3550.37
May, 2031	17.01	5.97	3544.40
May, 2031	33.99	11.97	3538.40
Jul, 2031	16.95	6.03	3532.38
Jul, 2031	33.88	12.08	3526.32
Aug, 2031	16.90	6.08	3520.24
Oct, 2031	16.87	6.11	3514.13
Oct, 2031	33.71	12.25	3507.99
Dec, 2031	16.81	6.17	3501.82
Dec, 2031	33.59	12.37	3495.62
Jan, 2032	16.75	6.23	3489.39
Mar, 2032	16.72	6.26	3483.13
Mar, 2032	33.41	12.55	3476.84
May, 2032	16.66	6.32	3470.52
May, 2032	33.29	12.67	3464.17
Jul, 2032	16.60	6.38	3457.78
Jul, 2032	33.17	12.79	3451.37
Aug, 2032	16.54	6.44	3444.93
Oct, 2032	16.51	6.47	3438.46
Oct, 2032	32.99	12.97	3431.95
Dec, 2032	16.44	6.54	3425.42
Dec, 2032	32.85	13.11	3418.85
Jan, 2033	16.38	6.60	3412.25
Mar, 2033	16.35	6.63	3405.62
Mar, 2033	32.67	13.29	3398.96
May, 2033	16.29	6.69	3392.27
May, 2033	32.54	13.42	3385.54
Jul, 2033	16.22	6.76	3378.79
Jul, 2033	32.41	13.55	3372.00
Aug, 2033	16.16	6.82	3365.17
Oct, 2033	16.12	6.86	3358.32
Oct, 2033	32.21	13.75	3351.43
Dec, 2033	16.06	6.92	3344.51
Dec, 2033	32.09	13.87	3337.56
Jan, 2034	15.99	6.99	3330.57
Mar, 2034	15.96	7.02	3323.55
Mar, 2034	31.89	14.07	3316.49
May, 2034	15.89	7.09	3309.40
May, 2034	31.75	14.21	3302.28
Jul, 2034	15.82	7.16	3295.13
Jul, 2034	31.61	14.35	3287.93
Aug, 2034	15.75	7.23	3280.71
Oct, 2034	15.72	7.26	3273.45
Oct, 2034	31.41	14.55	3266.15
Dec, 2034	15.65	7.33	3258.82
Dec, 2034	31.27	14.69	3251.46
Jan, 2035	15.58	7.40	3244.06
Mar, 2035	15.54	7.44	3236.62
Mar, 2035	31.05	14.91	3229.15
May, 2035	15.47	7.51	3221.65
May, 2035	30.91	15.05	3214.10
Jul, 2035	15.40	7.58	3206.52
Jul, 2035	30.76	15.20	3198.91
Aug, 2035	15.33	7.65	3191.26
Oct, 2035	15.29	7.69	3183.57
Oct, 2035	30.54	15.42	3175.84
Dec, 2035	15.22	7.76	3168.08
Dec, 2035	30.40	15.56	3160.28
Jan, 2036	15.14	7.84	3152.44
Mar, 2036	15.11	7.87	3144.57
Mar, 2036	30.18	15.78	3136.66
May, 2036	15.03	7.95	3128.71
May, 2036	30.02	15.94	3120.72
Jul, 2036	14.95	8.03	3112.69
Jul, 2036	29.86	16.10	3104.63
Aug, 2036	14.88	8.10	3096.52
Oct, 2036	14.84	8.14	3088.38
Oct, 2036	29.64	16.32	3080.20
Dec, 2036	14.76	8.22	3071.98
Dec, 2036	29.48	16.48	3063.72
Jan, 2037	14.68	8.30	3055.42
Mar, 2037	14.64	8.34	3047.08
Mar, 2037	29.24	16.72	3038.70
May, 2037	14.56	8.42	3030.28
May, 2037	29.08	16.88	3021.82
Jul, 2037	14.48	8.50	3013.32
Jul, 2037	28.92	17.04	3004.78
Aug, 2037	14.40	8.58	2996.20
Oct, 2037	14.36	8.62	2987.57
Oct, 2037	28.68	17.28	2978.91
Dec, 2037	14.27	8.71	2970.20
Dec, 2037	28.50	17.46	2961.46
Jan, 2038	14.19	8.79	2952.67
Mar, 2038	14.15	8.83	2943.83
Mar, 2038	28.26	17.70	2934.96
May, 2038	14.06	8.92	2926.04
May, 2038	28.08	17.88	2917.08
Jul, 2038	13.98	9.00	2908.08
Jul, 2038	27.91	18.05	2899.04
Aug, 2038	13.89	9.09	2889.95
Oct, 2038	13.85	9.13	2880.81
Oct, 2038	27.65	18.31	2871.64
Dec, 2038	13.76	9.22	2862.42
Dec, 2038	27.48	18.48	2853.15
Jan, 2039	13.67	9.31	2843.85
Mar, 2039	13.63	9.35	2834.49
Mar, 2039	27.21	18.75	2825.09
May, 2039	13.54	9.44	2815.65
May, 2039	27.03	18.93	2806.16
Jul, 2039	13.45	9.53	2796.63
Jul, 2039	26.85	19.11	2787.05
Aug, 2039	13.35	9.63	2777.42
Oct, 2039	13.31	9.67	2767.75
Oct, 2039	26.57	19.39	2758.03
Dec, 2039	13.22	9.76	2748.27
Dec, 2039	26.39	19.57	2738.46
Jan, 2040	13.12	9.86	2728.60
Mar, 2040	13.07	9.91	2718.70
Mar, 2040	26.10	19.86	2708.74
May, 2040	12.98	10.00	2698.74
May, 2040	25.91	20.05	2688.69
Jul, 2040	12.88	10.10	2678.60
Jul, 2040	25.71	20.25	2668.45
Aug, 2040	12.79	10.19	2658.26
Oct, 2040	12.74	10.24	2648.02
Oct, 2040	25.43	20.53	2637.72
Dec, 2040	12.64	10.34	2627.38
Dec, 2040	25.23	20.73	2616.99
Jan, 2041	12.54	10.44	2606.55
Mar, 2041	12.49	10.49	2596.06
Mar, 2041	24.93	21.03	2585.52
May, 2041	12.39	10.59	2574.93
May, 2041	24.73	21.23	2564.29
Jul, 2041	12.29	10.69	2553.60
Jul, 2041	24.53	21.43	2542.85
Aug, 2041	12.18	10.80	2532.06
Oct, 2041	12.13	10.85	2521.21
Oct, 2041	24.21	21.75	2510.31
Dec, 2041	12.03	10.95	2499.36
Dec, 2041	24.01	21.95	2488.35
Jan, 2042	11.92	11.06	2477.30
Mar, 2042	11.87	11.11	2466.19
Mar, 2042	23.69	22.27	2455.03
May, 2042	11.76	11.22	2443.81
May, 2042	23.47	22.49	2432.54
Jul, 2042	11.66	11.32	2421.22
Jul, 2042	23.26	22.70	2409.84
Aug, 2042	11.55	11.43	2398.40
Oct, 2042	11.49	11.49	2386.92
Oct, 2042	22.93	23.03	2375.37
Dec, 2042	11.38	11.60	2363.78
Dec, 2042	22.71	23.25	2352.12
Jan, 2043	11.27	11.71	2340.41
Mar, 2043	11.21	11.77	2328.65
Mar, 2043	22.37	23.59	2316.83
May, 2043	11.10	11.88	2304.95
May, 2043	22.14	23.82	2293.01
Jul, 2043	10.99	11.99	2281.02
Jul, 2043	21.92	24.04	2268.97
Aug, 2043	10.87	12.11	2256.86
Oct, 2043	10.81	12.17	2244.69
Oct, 2043	21.57	24.39	2232.47
Dec, 2043	10.70	12.28	2220.19
Dec, 2043	21.34	24.62	2207.85
Jan, 2044	10.58	12.40	2195.45
Mar, 2044	10.52	12.46	2182.99
Mar, 2044	20.98	24.98	2170.47
May, 2044	10.40	12.58	2157.89
May, 2044	20.74	25.22	2145.25
Jul, 2044	10.28	12.70	2132.54
Jul, 2044	20.50	25.46	2119.78
Aug, 2044	10.16	12.82	2106.96
Oct, 2044	10.10	12.88	2094.08
Oct, 2044	20.13	25.83	2081.13
Dec, 2044	9.97	13.01	2068.12
Dec, 2044	19.88	26.08	2055.05
Jan, 2045	9.85	13.13	2041.92
Mar, 2045	9.78	13.20	2028.72
Mar, 2045	19.50	26.46	2015.46
May, 2045	9.66	13.32	2002.14
May, 2045	19.25	26.71	1988.76
Jul, 2045	9.53	13.45	1975.30
Jul, 2045	19.00	26.96	1961.79
Aug, 2045	9.40	13.58	1948.21
Oct, 2045	9.34	13.64	1934.57
Oct, 2045	18.61	27.35	1920.86
Dec, 2045	9.20	13.78	1907.08
Dec, 2045	18.34	27.62	1893.24
Jan, 2046	9.07	13.91	1879.33
Mar, 2046	9.01	13.97	1865.35
Mar, 2046	17.95	28.01	1851.31
May, 2046	8.87	14.11	1837.20
May, 2046	17.67	28.29	1823.03
Jul, 2046	8.74	14.24	1808.78
Jul, 2046	17.41	28.55	1794.47
Aug, 2046	8.60	14.38	1780.09
Oct, 2046	8.53	14.45	1765.64
Oct, 2046	16.99	28.97	1751.12
Dec, 2046	8.39	14.59	1736.53
Dec, 2046	16.71	29.25	1721.87
Jan, 2047	8.25	14.73	1707.14
Mar, 2047	8.18	14.80	1692.34
Mar, 2047	16.29	29.67	1677.47
May, 2047	8.04	14.94	1662.53
May, 2047	16.01	29.95	1647.51
Jul, 2047	7.89	15.09	1632.43
Jul, 2047	15.71	30.25	1617.27
Aug, 2047	7.75	15.23	1602.04
Oct, 2047	7.68	15.30	1586.74
Oct, 2047	15.28	30.68	1571.36
Dec, 2047	7.53	15.45	1555.91
Dec, 2047	14.99	30.97	1540.38
Jan, 2048	7.38	15.60	1524.78
Mar, 2048	7.31	15.67	1509.11
Mar, 2048	14.54	31.42	1493.36
May, 2048	7.16	15.82	1477.54
May, 2048	14.24	31.72	1461.64
Jul, 2048	7.00	15.98	1445.66
Jul, 2048	13.93	32.03	1429.61
Aug, 2048	6.85	16.13	1413.48
Oct, 2048	6.77	16.21	1397.27
Oct, 2048	13.47	32.49	1380.99
Dec, 2048	6.62	16.36	1364.62
Dec, 2048	13.16	32.80	1348.18
Jan, 2049	6.46	16.52	1331.66
Mar, 2049	6.38	16.60	1315.06
Mar, 2049	12.68	33.28	1298.38
May, 2049	6.22	16.76	1281.63
May, 2049	12.36	33.60	1264.79
Jul, 2049	6.06	16.92	1247.87
Jul, 2049	12.04	33.92	1230.87
Aug, 2049	5.90	17.08	1213.78
Oct, 2049	5.82	17.16	1196.62
Oct, 2049	11.55	34.41	1179.37
Dec, 2049	5.65	17.33	1162.05
Dec, 2049	11.22	34.74	1144.63
Jan, 2050	5.48	17.50	1127.14
Mar, 2050	5.40	17.58	1109.56
Mar, 2050	10.72	35.24	1091.90
May, 2050	5.23	17.75	1074.15
May, 2050	10.38	35.58	1056.32
Jul, 2050	5.06	17.92	1038.40
Jul, 2050	10.04	35.92	1020.39
Aug, 2050	4.89	18.09	1002.30
Oct, 2050	4.80	18.18	984.12
Oct, 2050	9.52	36.44	965.86
Dec, 2050	4.63	18.35	947.51
Dec, 2050	9.17	36.79	929.07
Jan, 2051	4.45	18.53	910.54
Mar, 2051	4.36	18.62	891.92
Mar, 2051	8.63	37.33	873.22
May, 2051	4.18	18.80	854.42
May, 2051	8.27	37.69	835.54
Jul, 2051	4.00	18.98	816.56
Jul, 2051	7.91	38.05	797.49
Aug, 2051	3.82	19.16	778.33
Oct, 2051	3.73	19.25	759.08
Oct, 2051	7.37	38.59	739.74
Dec, 2051	3.54	19.44	720.30
Dec, 2051	6.99	38.97	700.78
Jan, 2052	3.36	19.62	681.15
Mar, 2052	3.26	19.72	661.44
Mar, 2052	6.43	39.53	641.63
May, 2052	3.07	19.91	621.72
May, 2052	6.05	39.91	601.72
Jul, 2052	2.88	20.10	581.62
Jul, 2052	5.67	40.29	561.43
Aug, 2052	2.69	20.29	541.14
Oct, 2052	2.59	20.39	520.75
Oct, 2052	5.09	40.87	500.27
Dec, 2052	2.40	20.58	479.69
Dec, 2052	4.70	41.26	459.00
Jan, 2053	2.20	20.78	438.22
Mar, 2053	2.10	20.88	417.34
Mar, 2053	4.10	41.86	396.36
May, 2053	1.90	21.08	375.28
May, 2053	3.70	42.26	354.10
Jul, 2053	1.70	21.28	332.82
Jul, 2053	3.29	42.67	311.43
Aug, 2053	1.49	21.49	289.94
Oct, 2053	1.39	21.59	268.35
Oct, 2053	2.68	43.28	246.66
Dec, 2053	1.18	21.80	224.86
Dec, 2053	2.26	43.70	202.96
Jan, 2054	0.97	22.01	180.95
Mar, 2054	0.87	22.11	158.84
Mar, 2054	1.63	44.33	136.62
May, 2054	0.65	22.33	114.29
May, 2054	1.20	44.76	91.86
Jul, 2054	0.44	22.54	69.32
Jul, 2054	0.77	45.19	46.67
Aug, 2054	0.22	22.76	23.92
Oct, 2054	0.11	22.87	1.05