Mortgage Product from New American Funding - Amortization Schedule Calculator

Use the calculator below to calculate your monthly mortgage payment. You can adjust loan amount, interest rate, and mortgage term to view the impact on the monthly payment amount. The calculator also provides an amortization table to show the amount of principal and interest payments a borrower will make over the life of the loan.

Mortgage product from New American Funding


Interest Rate: 2.250%

Monthly Payment: $ 2,328.43
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
08/27/2021 $248,140.32 $2,328.43 $468.75 $1,859.68
09/27/2021 $246,277.14 $2,328.43 $465.26 $1,863.17
10/27/2021 $244,410.48 $2,328.43 $461.77 $1,866.66
11/27/2021 $242,540.32 $2,328.43 $458.27 $1,870.16
12/27/2021 $240,666.64 $2,328.43 $454.76 $1,873.67
01/27/2022 $238,789.46 $2,328.43 $451.25 $1,877.18
02/27/2022 $236,908.76 $2,328.43 $447.73 $1,880.70
03/27/2022 $235,024.53 $2,328.43 $444.20 $1,884.23
04/27/2022 $233,136.76 $2,328.43 $440.67 $1,887.76
05/27/2022 $231,245.46 $2,328.43 $437.13 $1,891.30
06/27/2022 $229,350.61 $2,328.43 $433.59 $1,894.85
07/27/2022 $227,452.21 $2,328.43 $430.03 $1,898.40
08/27/2022 $225,550.25 $2,328.43 $426.47 $1,901.96
09/27/2022 $223,644.72 $2,328.43 $422.91 $1,905.53
10/27/2022 $221,735.62 $2,328.43 $419.33 $1,909.10
11/27/2022 $219,822.94 $2,328.43 $415.75 $1,912.68
12/27/2022 $217,906.67 $2,328.43 $412.17 $1,916.27
01/27/2023 $215,986.81 $2,328.43 $408.58 $1,919.86
02/27/2023 $214,063.35 $2,328.43 $404.98 $1,923.46
03/27/2023 $212,136.29 $2,328.43 $401.37 $1,927.07
04/27/2023 $210,205.61 $2,328.43 $397.76 $1,930.68
05/27/2023 $208,271.31 $2,328.43 $394.14 $1,934.30
06/27/2023 $206,333.39 $2,328.43 $390.51 $1,937.93
07/27/2023 $204,391.83 $2,328.43 $386.88 $1,941.56
08/27/2023 $202,446.63 $2,328.43 $383.23 $1,945.20
09/27/2023 $200,497.78 $2,328.43 $379.59 $1,948.85
10/27/2023 $198,545.28 $2,328.43 $375.93 $1,952.50
11/27/2023 $196,589.12 $2,328.43 $372.27 $1,956.16
12/27/2023 $194,629.29 $2,328.43 $368.60 $1,959.83
01/27/2024 $192,665.78 $2,328.43 $364.93 $1,963.50
02/27/2024 $190,698.60 $2,328.43 $361.25 $1,967.19
03/27/2024 $188,727.72 $2,328.43 $357.56 $1,970.87
04/27/2024 $186,753.15 $2,328.43 $353.86 $1,974.57
05/27/2024 $184,774.88 $2,328.43 $350.16 $1,978.27
06/27/2024 $182,792.90 $2,328.43 $346.45 $1,981.98
07/27/2024 $180,807.20 $2,328.43 $342.74 $1,985.70
08/27/2024 $178,817.78 $2,328.43 $339.01 $1,989.42
09/27/2024 $176,824.63 $2,328.43 $335.28 $1,993.15
10/27/2024 $174,827.74 $2,328.43 $331.55 $1,996.89
11/27/2024 $172,827.11 $2,328.43 $327.80 $2,000.63
12/27/2024 $170,822.73 $2,328.43 $324.05 $2,004.38
01/27/2025 $168,814.58 $2,328.43 $320.29 $2,008.14
02/27/2025 $166,802.68 $2,328.43 $316.53 $2,011.91
03/27/2025 $164,787.00 $2,328.43 $312.76 $2,015.68
04/27/2025 $162,767.54 $2,328.43 $308.98 $2,019.46
05/27/2025 $160,744.29 $2,328.43 $305.19 $2,023.25
06/27/2025 $158,717.26 $2,328.43 $301.40 $2,027.04
07/27/2025 $156,686.42 $2,328.43 $297.59 $2,030.84
08/27/2025 $154,651.77 $2,328.43 $293.79 $2,034.65
09/27/2025 $152,613.31 $2,328.43 $289.97 $2,038.46
10/27/2025 $150,571.02 $2,328.43 $286.15 $2,042.28
11/27/2025 $148,524.91 $2,328.43 $282.32 $2,046.11
12/27/2025 $146,474.96 $2,328.43 $278.48 $2,049.95
01/27/2026 $144,421.16 $2,328.43 $274.64 $2,053.79
02/27/2026 $142,363.52 $2,328.43 $270.79 $2,057.64
03/27/2026 $140,302.02 $2,328.43 $266.93 $2,061.50
04/27/2026 $138,236.65 $2,328.43 $263.07 $2,065.37
05/27/2026 $136,167.41 $2,328.43 $259.19 $2,069.24
06/27/2026 $134,094.29 $2,328.43 $255.31 $2,073.12
07/27/2026 $132,017.28 $2,328.43 $251.43 $2,077.01
08/27/2026 $129,936.38 $2,328.43 $247.53 $2,080.90
09/27/2026 $127,851.58 $2,328.43 $243.63 $2,084.80
10/27/2026 $125,762.86 $2,328.43 $239.72 $2,088.71
11/27/2026 $123,670.23 $2,328.43 $235.81 $2,092.63
12/27/2026 $121,573.68 $2,328.43 $231.88 $2,096.55
01/27/2027 $119,473.20 $2,328.43 $227.95 $2,100.48
02/27/2027 $117,368.78 $2,328.43 $224.01 $2,104.42
03/27/2027 $115,260.41 $2,328.43 $220.07 $2,108.37
04/27/2027 $113,148.09 $2,328.43 $216.11 $2,112.32
05/27/2027 $111,031.80 $2,328.43 $212.15 $2,116.28
06/27/2027 $108,911.56 $2,328.43 $208.18 $2,120.25
07/27/2027 $106,787.33 $2,328.43 $204.21 $2,124.23
08/27/2027 $104,659.12 $2,328.43 $200.23 $2,128.21
09/27/2027 $102,526.92 $2,328.43 $196.24 $2,132.20
10/27/2027 $100,390.73 $2,328.43 $192.24 $2,136.20
11/27/2027 $98,250.53 $2,328.43 $188.23 $2,140.20
12/27/2027 $96,106.31 $2,328.43 $184.22 $2,144.21
01/27/2028 $93,958.08 $2,328.43 $180.20 $2,148.23
02/27/2028 $91,805.81 $2,328.43 $176.17 $2,152.26
03/27/2028 $89,649.51 $2,328.43 $172.14 $2,156.30
04/27/2028 $87,489.17 $2,328.43 $168.09 $2,160.34
05/27/2028 $85,324.78 $2,328.43 $164.04 $2,164.39
06/27/2028 $83,156.33 $2,328.43 $159.98 $2,168.45
07/27/2028 $80,983.81 $2,328.43 $155.92 $2,172.52
08/27/2028 $78,807.23 $2,328.43 $151.84 $2,176.59
09/27/2028 $76,626.55 $2,328.43 $147.76 $2,180.67
10/27/2028 $74,441.79 $2,328.43 $143.67 $2,184.76
11/27/2028 $72,252.94 $2,328.43 $139.58 $2,188.86
12/27/2028 $70,059.98 $2,328.43 $135.47 $2,192.96
01/27/2029 $67,862.91 $2,328.43 $131.36 $2,197.07
02/27/2029 $65,661.72 $2,328.43 $127.24 $2,201.19
03/27/2029 $63,456.40 $2,328.43 $123.12 $2,205.32
04/27/2029 $61,246.94 $2,328.43 $118.98 $2,209.45
05/27/2029 $59,033.35 $2,328.43 $114.84 $2,213.60
06/27/2029 $56,815.60 $2,328.43 $110.69 $2,217.75
07/27/2029 $54,593.70 $2,328.43 $106.53 $2,221.91
08/27/2029 $52,367.62 $2,328.43 $102.36 $2,226.07
09/27/2029 $50,137.38 $2,328.43 $98.19 $2,230.24
10/27/2029 $47,902.95 $2,328.43 $94.01 $2,234.43
11/27/2029 $45,664.34 $2,328.43 $89.82 $2,238.62
12/27/2029 $43,421.52 $2,328.43 $85.62 $2,242.81
01/27/2030 $41,174.50 $2,328.43 $81.42 $2,247.02
02/27/2030 $38,923.27 $2,328.43 $77.20 $2,251.23
03/27/2030 $36,667.82 $2,328.43 $72.98 $2,255.45
04/27/2030 $34,408.14 $2,328.43 $68.75 $2,259.68
05/27/2030 $32,144.22 $2,328.43 $64.52 $2,263.92
06/27/2030 $29,876.05 $2,328.43 $60.27 $2,268.16
07/27/2030 $27,603.64 $2,328.43 $56.02 $2,272.42
08/27/2030 $25,326.96 $2,328.43 $51.76 $2,276.68
09/27/2030 $23,046.01 $2,328.43 $47.49 $2,280.95
10/27/2030 $20,760.79 $2,328.43 $43.21 $2,285.22
11/27/2030 $18,471.28 $2,328.43 $38.93 $2,289.51
12/27/2030 $16,177.48 $2,328.43 $34.63 $2,293.80
01/27/2031 $13,879.38 $2,328.43 $30.33 $2,298.10
02/27/2031 $11,576.97 $2,328.43 $26.02 $2,302.41
03/27/2031 $9,270.24 $2,328.43 $21.71 $2,306.73
04/27/2031 $6,959.19 $2,328.43 $17.38 $2,311.05
05/27/2031 $4,643.80 $2,328.43 $13.05 $2,315.39
06/27/2031 $2,324.08 $2,328.43 $8.71 $2,319.73
07/27/2031 $0.00 $2,328.43 $4.36 $2,324.08
TOTAL: - $279,412.12 $29,412.12 $250,000.00

Change options for different scenario in the form below:

$
%