Shop Mortgage – 2803 W. 130th
Loan Summary
Loan Amount
$310,000.00
Interest Rate
0%
Loan Term
155 months (12.9 years)
Start Date
February 1, 2024
Payment Day
1st of month
Monthly Payment
$2,000.00
Total Interest
$0.00
Total Cost
$310,000.00
Payment Progress
Payments Made
14 of 155
Payments Remaining
141
Percent Complete
9%
Total Interest Paid
$0.00
of $0.00
Equity Built
$28,000.00
of $310,000.00
Interest Paid by Year
2024
$0.00
2025
$0.00
Additional Information
Loan Category:
Mortgage
Expense Category:
Rent
Payment Frequency:
Monthly
Amortization Schedule
Month
Payment Date
Beginning Balance
Payment
Interest
Principal
Ending Balance
Transaction
15
April 1, 2025
$282,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$280,000.00
Not Paid
16
May 1, 2025
$280,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$278,000.00
Not Paid
17
June 1, 2025
$278,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$276,000.00
Not Paid
18
July 1, 2025
$276,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$274,000.00
Not Paid
19
August 1, 2025
$274,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$272,000.00
Not Paid
20
September 1, 2025
$272,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$270,000.00
Not Paid
21
October 1, 2025
$270,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$268,000.00
Not Paid
22
November 1, 2025
$268,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$266,000.00
Not Paid
23
December 1, 2025
$266,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$264,000.00
Not Paid
24
January 1, 2026
$264,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$262,000.00
Not Paid
25
February 1, 2026
$262,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$260,000.00
Not Paid
26
March 1, 2026
$260,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$258,000.00
Not Paid
27
April 1, 2026
$258,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$256,000.00
Not Paid
28
May 1, 2026
$256,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$254,000.00
Not Paid
29
June 1, 2026
$254,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$252,000.00
Not Paid
30
July 1, 2026
$252,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$250,000.00
Not Paid
31
August 1, 2026
$250,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$248,000.00
Not Paid
32
September 1, 2026
$248,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$246,000.00
Not Paid
33
October 1, 2026
$246,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$244,000.00
Not Paid
34
November 1, 2026
$244,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$242,000.00
Not Paid
35
December 1, 2026
$242,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$240,000.00
Not Paid
36
January 1, 2027
$240,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$238,000.00
Not Paid
37
February 1, 2027
$238,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$236,000.00
Not Paid
38
March 1, 2027
$236,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$234,000.00
Not Paid
39
April 1, 2027
$234,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$232,000.00
Not Paid
40
May 1, 2027
$232,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$230,000.00
Not Paid
41
June 1, 2027
$230,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$228,000.00
Not Paid
42
July 1, 2027
$228,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$226,000.00
Not Paid
43
August 1, 2027
$226,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$224,000.00
Not Paid
44
September 1, 2027
$224,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$222,000.00
Not Paid
45
October 1, 2027
$222,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$220,000.00
Not Paid
46
November 1, 2027
$220,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$218,000.00
Not Paid
47
December 1, 2027
$218,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$216,000.00
Not Paid
48
January 1, 2028
$216,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$214,000.00
Not Paid
49
February 1, 2028
$214,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$212,000.00
Not Paid
50
March 1, 2028
$212,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$210,000.00
Not Paid
51
April 1, 2028
$210,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$208,000.00
Not Paid
52
May 1, 2028
$208,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$206,000.00
Not Paid
53
June 1, 2028
$206,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$204,000.00
Not Paid
54
July 1, 2028
$204,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$202,000.00
Not Paid
55
August 1, 2028
$202,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$200,000.00
Not Paid
56
September 1, 2028
$200,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$198,000.00
Not Paid
57
October 1, 2028
$198,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$196,000.00
Not Paid
58
November 1, 2028
$196,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$194,000.00
Not Paid
59
December 1, 2028
$194,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$192,000.00
Not Paid
60
January 1, 2029
$192,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$190,000.00
Not Paid
61
February 1, 2029
$190,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$188,000.00
Not Paid
62
March 1, 2029
$188,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$186,000.00
Not Paid
63
April 1, 2029
$186,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$184,000.00
Not Paid
64
May 1, 2029
$184,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$182,000.00
Not Paid
65
June 1, 2029
$182,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$180,000.00
Not Paid
66
July 1, 2029
$180,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$178,000.00
Not Paid
67
August 1, 2029
$178,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$176,000.00
Not Paid
68
September 1, 2029
$176,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$174,000.00
Not Paid
69
October 1, 2029
$174,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$172,000.00
Not Paid
70
November 1, 2029
$172,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$170,000.00
Not Paid
71
December 1, 2029
$170,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$168,000.00
Not Paid
72
January 1, 2030
$168,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$166,000.00
Not Paid
73
February 1, 2030
$166,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$164,000.00
Not Paid
74
March 1, 2030
$164,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$162,000.00
Not Paid
75
April 1, 2030
$162,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$160,000.00
Not Paid
76
May 1, 2030
$160,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$158,000.00
Not Paid
77
June 1, 2030
$158,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$156,000.00
Not Paid
78
July 1, 2030
$156,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$154,000.00
Not Paid
79
August 1, 2030
$154,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$152,000.00
Not Paid
80
September 1, 2030
$152,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$150,000.00
Not Paid
81
October 1, 2030
$150,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$148,000.00
Not Paid
82
November 1, 2030
$148,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$146,000.00
Not Paid
83
December 1, 2030
$146,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$144,000.00
Not Paid
84
January 1, 2031
$144,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$142,000.00
Not Paid
85
February 1, 2031
$142,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$140,000.00
Not Paid
86
March 1, 2031
$140,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$138,000.00
Not Paid
87
April 1, 2031
$138,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$136,000.00
Not Paid
88
May 1, 2031
$136,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$134,000.00
Not Paid
89
June 1, 2031
$134,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$132,000.00
Not Paid
90
July 1, 2031
$132,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$130,000.00
Not Paid
91
August 1, 2031
$130,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$128,000.00
Not Paid
92
September 1, 2031
$128,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$126,000.00
Not Paid
93
October 1, 2031
$126,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$124,000.00
Not Paid
94
November 1, 2031
$124,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$122,000.00
Not Paid
95
December 1, 2031
$122,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$120,000.00
Not Paid
96
January 1, 2032
$120,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$118,000.00
Not Paid
97
February 1, 2032
$118,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$116,000.00
Not Paid
98
March 1, 2032
$116,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$114,000.00
Not Paid
99
April 1, 2032
$114,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$112,000.00
Not Paid
100
May 1, 2032
$112,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$110,000.00
Not Paid
101
June 1, 2032
$110,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$108,000.00
Not Paid
102
July 1, 2032
$108,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$106,000.00
Not Paid
103
August 1, 2032
$106,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$104,000.00
Not Paid
104
September 1, 2032
$104,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$102,000.00
Not Paid
105
October 1, 2032
$102,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$100,000.00
Not Paid
106
November 1, 2032
$100,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$98,000.00
Not Paid
107
December 1, 2032
$98,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$96,000.00
Not Paid
108
January 1, 2033
$96,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$94,000.00
Not Paid
109
February 1, 2033
$94,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$92,000.00
Not Paid
110
March 1, 2033
$92,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$90,000.00
Not Paid
111
April 1, 2033
$90,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$88,000.00
Not Paid
112
May 1, 2033
$88,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$86,000.00
Not Paid
113
June 1, 2033
$86,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$84,000.00
Not Paid
114
July 1, 2033
$84,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$82,000.00
Not Paid
115
August 1, 2033
$82,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$80,000.00
Not Paid
116
September 1, 2033
$80,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$78,000.00
Not Paid
117
October 1, 2033
$78,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$76,000.00
Not Paid
118
November 1, 2033
$76,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$74,000.00
Not Paid
119
December 1, 2033
$74,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$72,000.00
Not Paid
120
January 1, 2034
$72,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$70,000.00
Not Paid
121
February 1, 2034
$70,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$68,000.00
Not Paid
122
March 1, 2034
$68,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$66,000.00
Not Paid
123
April 1, 2034
$66,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$64,000.00
Not Paid
124
May 1, 2034
$64,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$62,000.00
Not Paid
125
June 1, 2034
$62,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$60,000.00
Not Paid
126
July 1, 2034
$60,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$58,000.00
Not Paid
127
August 1, 2034
$58,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$56,000.00
Not Paid
128
September 1, 2034
$56,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$54,000.00
Not Paid
129
October 1, 2034
$54,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$52,000.00
Not Paid
130
November 1, 2034
$52,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$50,000.00
Not Paid
131
December 1, 2034
$50,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$48,000.00
Not Paid
132
January 1, 2035
$48,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$46,000.00
Not Paid
133
February 1, 2035
$46,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$44,000.00
Not Paid
134
March 1, 2035
$44,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$42,000.00
Not Paid
135
April 1, 2035
$42,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$40,000.00
Not Paid
136
May 1, 2035
$40,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$38,000.00
Not Paid
137
June 1, 2035
$38,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$36,000.00
Not Paid
138
July 1, 2035
$36,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$34,000.00
Not Paid
139
August 1, 2035
$34,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$32,000.00
Not Paid
140
September 1, 2035
$32,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$30,000.00
Not Paid
141
October 1, 2035
$30,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$28,000.00
Not Paid
142
November 1, 2035
$28,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$26,000.00
Not Paid
143
December 1, 2035
$26,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$24,000.00
Not Paid
144
January 1, 2036
$24,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$22,000.00
Not Paid
145
February 1, 2036
$22,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$20,000.00
Not Paid
146
March 1, 2036
$20,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$18,000.00
Not Paid
147
April 1, 2036
$18,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$16,000.00
Not Paid
148
May 1, 2036
$16,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$14,000.00
Not Paid
149
June 1, 2036
$14,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$12,000.00
Not Paid
150
July 1, 2036
$12,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$10,000.00
Not Paid
151
August 1, 2036
$10,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$8,000.00
Not Paid
152
September 1, 2036
$8,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$6,000.00
Not Paid
153
October 1, 2036
$6,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$4,000.00
Not Paid
154
November 1, 2036
$4,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$2,000.00
Not Paid
155
December 1, 2036
$2,000.00
$2,000.00
$0.00 (0%)
$2,000.00
$0.00
Not Paid
TOTALS
$310,000.00
$0.00
$310,000.00