Mortgage Product from Advantage One Mortgage - 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 Advantage One Mortgage


Interest Rate: 3.000%

Monthly Payment: $ 1,726.45
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/13/2020 $248,898.55 $1,726.45 $625.00 $1,101.45
02/13/2020 $247,794.34 $1,726.45 $622.25 $1,104.21
03/13/2020 $246,687.37 $1,726.45 $619.49 $1,106.97
04/13/2020 $245,577.63 $1,726.45 $616.72 $1,109.74
05/13/2020 $244,465.12 $1,726.45 $613.94 $1,112.51
06/13/2020 $243,349.83 $1,726.45 $611.16 $1,115.29
07/13/2020 $242,231.75 $1,726.45 $608.37 $1,118.08
08/13/2020 $241,110.88 $1,726.45 $605.58 $1,120.87
09/13/2020 $239,987.20 $1,726.45 $602.78 $1,123.68
10/13/2020 $238,860.72 $1,726.45 $599.97 $1,126.49
11/13/2020 $237,731.41 $1,726.45 $597.15 $1,129.30
12/13/2020 $236,599.29 $1,726.45 $594.33 $1,132.13
01/13/2021 $235,464.33 $1,726.45 $591.50 $1,134.96
02/13/2021 $234,326.54 $1,726.45 $588.66 $1,137.79
03/13/2021 $233,185.90 $1,726.45 $585.82 $1,140.64
04/13/2021 $232,042.41 $1,726.45 $582.96 $1,143.49
05/13/2021 $230,896.06 $1,726.45 $580.11 $1,146.35
06/13/2021 $229,746.85 $1,726.45 $577.24 $1,149.21
07/13/2021 $228,594.76 $1,726.45 $574.37 $1,152.09
08/13/2021 $227,439.80 $1,726.45 $571.49 $1,154.97
09/13/2021 $226,281.94 $1,726.45 $568.60 $1,157.85
10/13/2021 $225,121.19 $1,726.45 $565.70 $1,160.75
11/13/2021 $223,957.54 $1,726.45 $562.80 $1,163.65
12/13/2021 $222,790.98 $1,726.45 $559.89 $1,166.56
01/13/2022 $221,621.50 $1,726.45 $556.98 $1,169.48
02/13/2022 $220,449.10 $1,726.45 $554.05 $1,172.40
03/13/2022 $219,273.77 $1,726.45 $551.12 $1,175.33
04/13/2022 $218,095.50 $1,726.45 $548.18 $1,178.27
05/13/2022 $216,914.29 $1,726.45 $545.24 $1,181.22
06/13/2022 $215,730.12 $1,726.45 $542.29 $1,184.17
07/13/2022 $214,542.99 $1,726.45 $539.33 $1,187.13
08/13/2022 $213,352.89 $1,726.45 $536.36 $1,190.10
09/13/2022 $212,159.82 $1,726.45 $533.38 $1,193.07
10/13/2022 $210,963.77 $1,726.45 $530.40 $1,196.05
11/13/2022 $209,764.72 $1,726.45 $527.41 $1,199.04
12/13/2022 $208,562.68 $1,726.45 $524.41 $1,202.04
01/13/2023 $207,357.63 $1,726.45 $521.41 $1,205.05
02/13/2023 $206,149.57 $1,726.45 $518.39 $1,208.06
03/13/2023 $204,938.49 $1,726.45 $515.37 $1,211.08
04/13/2023 $203,724.38 $1,726.45 $512.35 $1,214.11
05/13/2023 $202,507.24 $1,726.45 $509.31 $1,217.14
06/13/2023 $201,287.05 $1,726.45 $506.27 $1,220.19
07/13/2023 $200,063.82 $1,726.45 $503.22 $1,223.24
08/13/2023 $198,837.52 $1,726.45 $500.16 $1,226.29
09/13/2023 $197,608.16 $1,726.45 $497.09 $1,229.36
10/13/2023 $196,375.73 $1,726.45 $494.02 $1,232.43
11/13/2023 $195,140.22 $1,726.45 $490.94 $1,235.51
12/13/2023 $193,901.61 $1,726.45 $487.85 $1,238.60
01/13/2024 $192,659.91 $1,726.45 $484.75 $1,241.70
02/13/2024 $191,415.11 $1,726.45 $481.65 $1,244.80
03/13/2024 $190,167.19 $1,726.45 $478.54 $1,247.92
04/13/2024 $188,916.15 $1,726.45 $475.42 $1,251.04
05/13/2024 $187,661.99 $1,726.45 $472.29 $1,254.16
06/13/2024 $186,404.69 $1,726.45 $469.15 $1,257.30
07/13/2024 $185,144.25 $1,726.45 $466.01 $1,260.44
08/13/2024 $183,880.66 $1,726.45 $462.86 $1,263.59
09/13/2024 $182,613.90 $1,726.45 $459.70 $1,266.75
10/13/2024 $181,343.98 $1,726.45 $456.53 $1,269.92
11/13/2024 $180,070.89 $1,726.45 $453.36 $1,273.09
12/13/2024 $178,794.61 $1,726.45 $450.18 $1,276.28
01/13/2025 $177,515.15 $1,726.45 $446.99 $1,279.47
02/13/2025 $176,232.48 $1,726.45 $443.79 $1,282.67
03/13/2025 $174,946.61 $1,726.45 $440.58 $1,285.87
04/13/2025 $173,657.52 $1,726.45 $437.37 $1,289.09
05/13/2025 $172,365.21 $1,726.45 $434.14 $1,292.31
06/13/2025 $171,069.67 $1,726.45 $430.91 $1,295.54
07/13/2025 $169,770.89 $1,726.45 $427.67 $1,298.78
08/13/2025 $168,468.86 $1,726.45 $424.43 $1,302.03
09/13/2025 $167,163.58 $1,726.45 $421.17 $1,305.28
10/13/2025 $165,855.03 $1,726.45 $417.91 $1,308.55
11/13/2025 $164,543.22 $1,726.45 $414.64 $1,311.82
12/13/2025 $163,228.12 $1,726.45 $411.36 $1,315.10
01/13/2026 $161,909.74 $1,726.45 $408.07 $1,318.38
02/13/2026 $160,588.06 $1,726.45 $404.77 $1,321.68
03/13/2026 $159,263.07 $1,726.45 $401.47 $1,324.98
04/13/2026 $157,934.78 $1,726.45 $398.16 $1,328.30
05/13/2026 $156,603.16 $1,726.45 $394.84 $1,331.62
06/13/2026 $155,268.21 $1,726.45 $391.51 $1,334.95
07/13/2026 $153,929.93 $1,726.45 $388.17 $1,338.28
08/13/2026 $152,588.30 $1,726.45 $384.82 $1,341.63
09/13/2026 $151,243.32 $1,726.45 $381.47 $1,344.98
10/13/2026 $149,894.97 $1,726.45 $378.11 $1,348.35
11/13/2026 $148,543.26 $1,726.45 $374.74 $1,351.72
12/13/2026 $147,188.16 $1,726.45 $371.36 $1,355.10
01/13/2027 $145,829.68 $1,726.45 $367.97 $1,358.48
02/13/2027 $144,467.80 $1,726.45 $364.57 $1,361.88
03/13/2027 $143,102.51 $1,726.45 $361.17 $1,365.28
04/13/2027 $141,733.81 $1,726.45 $357.76 $1,368.70
05/13/2027 $140,361.69 $1,726.45 $354.33 $1,372.12
06/13/2027 $138,986.14 $1,726.45 $350.90 $1,375.55
07/13/2027 $137,607.15 $1,726.45 $347.47 $1,378.99
08/13/2027 $136,224.72 $1,726.45 $344.02 $1,382.44
09/13/2027 $134,838.83 $1,726.45 $340.56 $1,385.89
10/13/2027 $133,449.47 $1,726.45 $337.10 $1,389.36
11/13/2027 $132,056.64 $1,726.45 $333.62 $1,392.83
12/13/2027 $130,660.33 $1,726.45 $330.14 $1,396.31
01/13/2028 $129,260.52 $1,726.45 $326.65 $1,399.80
02/13/2028 $127,857.22 $1,726.45 $323.15 $1,403.30
03/13/2028 $126,450.41 $1,726.45 $319.64 $1,406.81
04/13/2028 $125,040.08 $1,726.45 $316.13 $1,410.33
05/13/2028 $123,626.23 $1,726.45 $312.60 $1,413.85
06/13/2028 $122,208.84 $1,726.45 $309.07 $1,417.39
07/13/2028 $120,787.91 $1,726.45 $305.52 $1,420.93
08/13/2028 $119,363.42 $1,726.45 $301.97 $1,424.48
09/13/2028 $117,935.38 $1,726.45 $298.41 $1,428.05
10/13/2028 $116,503.76 $1,726.45 $294.84 $1,431.62
11/13/2028 $115,068.57 $1,726.45 $291.26 $1,435.19
12/13/2028 $113,629.78 $1,726.45 $287.67 $1,438.78
01/13/2029 $112,187.40 $1,726.45 $284.07 $1,442.38
02/13/2029 $110,741.42 $1,726.45 $280.47 $1,445.99
03/13/2029 $109,291.82 $1,726.45 $276.85 $1,449.60
04/13/2029 $107,838.59 $1,726.45 $273.23 $1,453.22
05/13/2029 $106,381.74 $1,726.45 $269.60 $1,456.86
06/13/2029 $104,921.24 $1,726.45 $265.95 $1,460.50
07/13/2029 $103,457.09 $1,726.45 $262.30 $1,464.15
08/13/2029 $101,989.27 $1,726.45 $258.64 $1,467.81
09/13/2029 $100,517.79 $1,726.45 $254.97 $1,471.48
10/13/2029 $99,042.63 $1,726.45 $251.29 $1,475.16
11/13/2029 $97,563.79 $1,726.45 $247.61 $1,478.85
12/13/2029 $96,081.24 $1,726.45 $243.91 $1,482.54
01/13/2030 $94,594.99 $1,726.45 $240.20 $1,486.25
02/13/2030 $93,105.02 $1,726.45 $236.49 $1,489.97
03/13/2030 $91,611.33 $1,726.45 $232.76 $1,493.69
04/13/2030 $90,113.91 $1,726.45 $229.03 $1,497.43
05/13/2030 $88,612.74 $1,726.45 $225.28 $1,501.17
06/13/2030 $87,107.81 $1,726.45 $221.53 $1,504.92
07/13/2030 $85,599.13 $1,726.45 $217.77 $1,508.68
08/13/2030 $84,086.67 $1,726.45 $214.00 $1,512.46
09/13/2030 $82,570.44 $1,726.45 $210.22 $1,516.24
10/13/2030 $81,050.41 $1,726.45 $206.43 $1,520.03
11/13/2030 $79,526.58 $1,726.45 $202.63 $1,523.83
12/13/2030 $77,998.94 $1,726.45 $198.82 $1,527.64
01/13/2031 $76,467.49 $1,726.45 $195.00 $1,531.46
02/13/2031 $74,932.20 $1,726.45 $191.17 $1,535.29
03/13/2031 $73,393.08 $1,726.45 $187.33 $1,539.12
04/13/2031 $71,850.11 $1,726.45 $183.48 $1,542.97
05/13/2031 $70,303.28 $1,726.45 $179.63 $1,546.83
06/13/2031 $68,752.58 $1,726.45 $175.76 $1,550.70
07/13/2031 $67,198.01 $1,726.45 $171.88 $1,554.57
08/13/2031 $65,639.55 $1,726.45 $168.00 $1,558.46
09/13/2031 $64,077.19 $1,726.45 $164.10 $1,562.36
10/13/2031 $62,510.93 $1,726.45 $160.19 $1,566.26
11/13/2031 $60,940.76 $1,726.45 $156.28 $1,570.18
12/13/2031 $59,366.65 $1,726.45 $152.35 $1,574.10
01/13/2032 $57,788.62 $1,726.45 $148.42 $1,578.04
02/13/2032 $56,206.63 $1,726.45 $144.47 $1,581.98
03/13/2032 $54,620.70 $1,726.45 $140.52 $1,585.94
04/13/2032 $53,030.79 $1,726.45 $136.55 $1,589.90
05/13/2032 $51,436.92 $1,726.45 $132.58 $1,593.88
06/13/2032 $49,839.05 $1,726.45 $128.59 $1,597.86
07/13/2032 $48,237.20 $1,726.45 $124.60 $1,601.86
08/13/2032 $46,631.34 $1,726.45 $120.59 $1,605.86
09/13/2032 $45,021.46 $1,726.45 $116.58 $1,609.88
10/13/2032 $43,407.56 $1,726.45 $112.55 $1,613.90
11/13/2032 $41,789.63 $1,726.45 $108.52 $1,617.94
12/13/2032 $40,167.65 $1,726.45 $104.47 $1,621.98
01/13/2033 $38,541.61 $1,726.45 $100.42 $1,626.03
02/13/2033 $36,911.51 $1,726.45 $96.35 $1,630.10
03/13/2033 $35,277.34 $1,726.45 $92.28 $1,634.18
04/13/2033 $33,639.07 $1,726.45 $88.19 $1,638.26
05/13/2033 $31,996.72 $1,726.45 $84.10 $1,642.36
06/13/2033 $30,350.26 $1,726.45 $79.99 $1,646.46
07/13/2033 $28,699.68 $1,726.45 $75.88 $1,650.58
08/13/2033 $27,044.97 $1,726.45 $71.75 $1,654.70
09/13/2033 $25,386.13 $1,726.45 $67.61 $1,658.84
10/13/2033 $23,723.14 $1,726.45 $63.47 $1,662.99
11/13/2033 $22,056.00 $1,726.45 $59.31 $1,667.15
12/13/2033 $20,384.68 $1,726.45 $55.14 $1,671.31
01/13/2034 $18,709.19 $1,726.45 $50.96 $1,675.49
02/13/2034 $17,029.51 $1,726.45 $46.77 $1,679.68
03/13/2034 $15,345.63 $1,726.45 $42.57 $1,683.88
04/13/2034 $13,657.54 $1,726.45 $38.36 $1,688.09
05/13/2034 $11,965.23 $1,726.45 $34.14 $1,692.31
06/13/2034 $10,268.69 $1,726.45 $29.91 $1,696.54
07/13/2034 $8,567.90 $1,726.45 $25.67 $1,700.78
08/13/2034 $6,862.87 $1,726.45 $21.42 $1,705.03
09/13/2034 $5,153.57 $1,726.45 $17.16 $1,709.30
10/13/2034 $3,440.00 $1,726.45 $12.88 $1,713.57
11/13/2034 $1,722.15 $1,726.45 $8.60 $1,717.85
12/13/2034 $-0.00 $1,726.45 $4.31 $1,722.15
TOTAL: - $310,761.74 $60,761.74 $250,000.00

Change options for different scenario in the form below:

$
%