Mortgage Product from Flagstar Bank - 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 Flagstar Bank


Interest Rate: 3.875%

Monthly Payment: $ 2,516.30
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
08/17/2018 $248,290.99 $2,516.30 $807.29 $1,709.01
09/17/2018 $246,576.46 $2,516.30 $801.77 $1,714.53
10/17/2018 $244,856.39 $2,516.30 $796.24 $1,720.07
11/17/2018 $243,130.77 $2,516.30 $790.68 $1,725.62
12/17/2018 $241,399.58 $2,516.30 $785.11 $1,731.19
01/17/2019 $239,662.79 $2,516.30 $779.52 $1,736.78
02/17/2019 $237,920.40 $2,516.30 $773.91 $1,742.39
03/17/2019 $236,172.38 $2,516.30 $768.28 $1,748.02
04/17/2019 $234,418.72 $2,516.30 $762.64 $1,753.66
05/17/2019 $232,659.39 $2,516.30 $756.98 $1,759.33
06/17/2019 $230,894.39 $2,516.30 $751.30 $1,765.01
07/17/2019 $229,123.68 $2,516.30 $745.60 $1,770.71
08/17/2019 $227,347.26 $2,516.30 $739.88 $1,776.42
09/17/2019 $225,565.09 $2,516.30 $734.14 $1,782.16
10/17/2019 $223,777.18 $2,516.30 $728.39 $1,787.92
11/17/2019 $221,983.49 $2,516.30 $722.61 $1,793.69
12/17/2019 $220,184.01 $2,516.30 $716.82 $1,799.48
01/17/2020 $218,378.71 $2,516.30 $711.01 $1,805.29
02/17/2020 $216,567.59 $2,516.30 $705.18 $1,811.12
03/17/2020 $214,750.62 $2,516.30 $699.33 $1,816.97
04/17/2020 $212,927.79 $2,516.30 $693.47 $1,822.84
05/17/2020 $211,099.06 $2,516.30 $687.58 $1,828.72
06/17/2020 $209,264.43 $2,516.30 $681.67 $1,834.63
07/17/2020 $207,423.88 $2,516.30 $675.75 $1,840.55
08/17/2020 $205,577.38 $2,516.30 $669.81 $1,846.50
09/17/2020 $203,724.92 $2,516.30 $663.84 $1,852.46
10/17/2020 $201,866.48 $2,516.30 $657.86 $1,858.44
11/17/2020 $200,002.04 $2,516.30 $651.86 $1,864.44
12/17/2020 $198,131.57 $2,516.30 $645.84 $1,870.46
01/17/2021 $196,255.07 $2,516.30 $639.80 $1,876.50
02/17/2021 $194,372.51 $2,516.30 $633.74 $1,882.56
03/17/2021 $192,483.87 $2,516.30 $627.66 $1,888.64
04/17/2021 $190,589.13 $2,516.30 $621.56 $1,894.74
05/17/2021 $188,688.27 $2,516.30 $615.44 $1,900.86
06/17/2021 $186,781.27 $2,516.30 $609.31 $1,907.00
07/17/2021 $184,868.11 $2,516.30 $603.15 $1,913.16
08/17/2021 $182,948.78 $2,516.30 $596.97 $1,919.33
09/17/2021 $181,023.25 $2,516.30 $590.77 $1,925.53
10/17/2021 $179,091.50 $2,516.30 $584.55 $1,931.75
11/17/2021 $177,153.51 $2,516.30 $578.32 $1,937.99
12/17/2021 $175,209.27 $2,516.30 $572.06 $1,944.24
01/17/2022 $173,258.75 $2,516.30 $565.78 $1,950.52
02/17/2022 $171,301.92 $2,516.30 $559.48 $1,956.82
03/17/2022 $169,338.78 $2,516.30 $553.16 $1,963.14
04/17/2022 $167,369.30 $2,516.30 $546.82 $1,969.48
05/17/2022 $165,393.46 $2,516.30 $540.46 $1,975.84
06/17/2022 $163,411.24 $2,516.30 $534.08 $1,982.22
07/17/2022 $161,422.62 $2,516.30 $527.68 $1,988.62
08/17/2022 $159,427.58 $2,516.30 $521.26 $1,995.04
09/17/2022 $157,426.10 $2,516.30 $514.82 $2,001.48
10/17/2022 $155,418.15 $2,516.30 $508.36 $2,007.95
11/17/2022 $153,403.71 $2,516.30 $501.87 $2,014.43
12/17/2022 $151,382.78 $2,516.30 $495.37 $2,020.94
01/17/2023 $149,355.31 $2,516.30 $488.84 $2,027.46
02/17/2023 $147,321.30 $2,516.30 $482.29 $2,034.01
03/17/2023 $145,280.73 $2,516.30 $475.73 $2,040.58
04/17/2023 $143,233.56 $2,516.30 $469.14 $2,047.17
05/17/2023 $141,179.78 $2,516.30 $462.53 $2,053.78
06/17/2023 $139,119.37 $2,516.30 $455.89 $2,060.41
07/17/2023 $137,052.31 $2,516.30 $449.24 $2,067.06
08/17/2023 $134,978.57 $2,516.30 $442.56 $2,073.74
09/17/2023 $132,898.13 $2,516.30 $435.87 $2,080.43
10/17/2023 $130,810.98 $2,516.30 $429.15 $2,087.15
11/17/2023 $128,717.09 $2,516.30 $422.41 $2,093.89
12/17/2023 $126,616.43 $2,516.30 $415.65 $2,100.65
01/17/2024 $124,509.00 $2,516.30 $408.87 $2,107.44
02/17/2024 $122,394.75 $2,516.30 $402.06 $2,114.24
03/17/2024 $120,273.68 $2,516.30 $395.23 $2,121.07
04/17/2024 $118,145.76 $2,516.30 $388.38 $2,127.92
05/17/2024 $116,010.97 $2,516.30 $381.51 $2,134.79
06/17/2024 $113,869.29 $2,516.30 $374.62 $2,141.68
07/17/2024 $111,720.69 $2,516.30 $367.70 $2,148.60
08/17/2024 $109,565.15 $2,516.30 $360.76 $2,155.54
09/17/2024 $107,402.65 $2,516.30 $353.80 $2,162.50
10/17/2024 $105,233.17 $2,516.30 $346.82 $2,169.48
11/17/2024 $103,056.68 $2,516.30 $339.82 $2,176.49
12/17/2024 $100,873.17 $2,516.30 $332.79 $2,183.52
01/17/2025 $98,682.60 $2,516.30 $325.74 $2,190.57
02/17/2025 $96,484.96 $2,516.30 $318.66 $2,197.64
03/17/2025 $94,280.22 $2,516.30 $311.57 $2,204.74
04/17/2025 $92,068.36 $2,516.30 $304.45 $2,211.86
05/17/2025 $89,849.37 $2,516.30 $297.30 $2,219.00
06/17/2025 $87,623.20 $2,516.30 $290.14 $2,226.16
07/17/2025 $85,389.85 $2,516.30 $282.95 $2,233.35
08/17/2025 $83,149.28 $2,516.30 $275.74 $2,240.57
09/17/2025 $80,901.48 $2,516.30 $268.50 $2,247.80
10/17/2025 $78,646.42 $2,516.30 $261.24 $2,255.06
11/17/2025 $76,384.08 $2,516.30 $253.96 $2,262.34
12/17/2025 $74,114.44 $2,516.30 $246.66 $2,269.65
01/17/2026 $71,837.46 $2,516.30 $239.33 $2,276.98
02/17/2026 $69,553.13 $2,516.30 $231.98 $2,284.33
03/17/2026 $67,261.43 $2,516.30 $224.60 $2,291.70
04/17/2026 $64,962.32 $2,516.30 $217.20 $2,299.10
05/17/2026 $62,655.79 $2,516.30 $209.77 $2,306.53
06/17/2026 $60,341.82 $2,516.30 $202.33 $2,313.98
07/17/2026 $58,020.37 $2,516.30 $194.85 $2,321.45
08/17/2026 $55,691.42 $2,516.30 $187.36 $2,328.95
09/17/2026 $53,354.96 $2,516.30 $179.84 $2,336.47
10/17/2026 $51,010.94 $2,516.30 $172.29 $2,344.01
11/17/2026 $48,659.36 $2,516.30 $164.72 $2,351.58
12/17/2026 $46,300.19 $2,516.30 $157.13 $2,359.17
01/17/2027 $43,933.40 $2,516.30 $149.51 $2,366.79
02/17/2027 $41,558.96 $2,516.30 $141.87 $2,374.43
03/17/2027 $39,176.86 $2,516.30 $134.20 $2,382.10
04/17/2027 $36,787.07 $2,516.30 $126.51 $2,389.79
05/17/2027 $34,389.55 $2,516.30 $118.79 $2,397.51
06/17/2027 $31,984.30 $2,516.30 $111.05 $2,405.25
07/17/2027 $29,571.28 $2,516.30 $103.28 $2,413.02
08/17/2027 $27,150.47 $2,516.30 $95.49 $2,420.81
09/17/2027 $24,721.84 $2,516.30 $87.67 $2,428.63
10/17/2027 $22,285.37 $2,516.30 $79.83 $2,436.47
11/17/2027 $19,841.03 $2,516.30 $71.96 $2,444.34
12/17/2027 $17,388.79 $2,516.30 $64.07 $2,452.23
01/17/2028 $14,928.64 $2,516.30 $56.15 $2,460.15
02/17/2028 $12,460.54 $2,516.30 $48.21 $2,468.10
03/17/2028 $9,984.48 $2,516.30 $40.24 $2,476.07
04/17/2028 $7,500.42 $2,516.30 $32.24 $2,484.06
05/17/2028 $5,008.33 $2,516.30 $24.22 $2,492.08
06/17/2028 $2,508.20 $2,516.30 $16.17 $2,500.13
07/17/2028 $-0.00 $2,516.30 $8.10 $2,508.20
TOTAL: - $301,956.38 $51,956.38 $250,000.00

Change options for different scenario in the form below:

$
%