Mortgage Product from Rocket 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 Rocket Mortgage


Interest Rate: 3.375%

Monthly Payment: $ 2,268.03
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
08/06/2025 $318,631.97 $2,268.03 $900.00 $1,368.03
09/06/2025 $317,260.09 $2,268.03 $896.15 $1,371.88
10/06/2025 $315,884.35 $2,268.03 $892.29 $1,375.74
11/06/2025 $314,504.74 $2,268.03 $888.42 $1,379.61
12/06/2025 $313,121.26 $2,268.03 $884.54 $1,383.49
01/06/2026 $311,733.88 $2,268.03 $880.65 $1,387.38
02/06/2026 $310,342.60 $2,268.03 $876.75 $1,391.28
03/06/2026 $308,947.41 $2,268.03 $872.84 $1,395.19
04/06/2026 $307,548.29 $2,268.03 $868.91 $1,399.12
05/06/2026 $306,145.24 $2,268.03 $864.98 $1,403.05
06/06/2026 $304,738.24 $2,268.03 $861.03 $1,407.00
07/06/2026 $303,327.28 $2,268.03 $857.08 $1,410.96
08/06/2026 $301,912.36 $2,268.03 $853.11 $1,414.92
09/06/2026 $300,493.46 $2,268.03 $849.13 $1,418.90
10/06/2026 $299,070.56 $2,268.03 $845.14 $1,422.89
11/06/2026 $297,643.67 $2,268.03 $841.14 $1,426.90
12/06/2026 $296,212.76 $2,268.03 $837.12 $1,430.91
01/06/2027 $294,777.83 $2,268.03 $833.10 $1,434.93
02/06/2027 $293,338.86 $2,268.03 $829.06 $1,438.97
03/06/2027 $291,895.84 $2,268.03 $825.02 $1,443.02
04/06/2027 $290,448.77 $2,268.03 $820.96 $1,447.07
05/06/2027 $288,997.62 $2,268.03 $816.89 $1,451.14
06/06/2027 $287,542.40 $2,268.03 $812.81 $1,455.23
07/06/2027 $286,083.08 $2,268.03 $808.71 $1,459.32
08/06/2027 $284,619.66 $2,268.03 $804.61 $1,463.42
09/06/2027 $283,152.12 $2,268.03 $800.49 $1,467.54
10/06/2027 $281,680.45 $2,268.03 $796.37 $1,471.67
11/06/2027 $280,204.65 $2,268.03 $792.23 $1,475.81
12/06/2027 $278,724.69 $2,268.03 $788.08 $1,479.96
01/06/2028 $277,240.57 $2,268.03 $783.91 $1,484.12
02/06/2028 $275,752.28 $2,268.03 $779.74 $1,488.29
03/06/2028 $274,259.80 $2,268.03 $775.55 $1,492.48
04/06/2028 $272,763.13 $2,268.03 $771.36 $1,496.68
05/06/2028 $271,262.24 $2,268.03 $767.15 $1,500.89
06/06/2028 $269,757.13 $2,268.03 $762.93 $1,505.11
07/06/2028 $268,247.79 $2,268.03 $758.69 $1,509.34
08/06/2028 $266,734.21 $2,268.03 $754.45 $1,513.58
09/06/2028 $265,216.37 $2,268.03 $750.19 $1,517.84
10/06/2028 $263,694.26 $2,268.03 $745.92 $1,522.11
11/06/2028 $262,167.87 $2,268.03 $741.64 $1,526.39
12/06/2028 $260,637.18 $2,268.03 $737.35 $1,530.68
01/06/2029 $259,102.19 $2,268.03 $733.04 $1,534.99
02/06/2029 $257,562.89 $2,268.03 $728.72 $1,539.31
03/06/2029 $256,019.25 $2,268.03 $724.40 $1,543.64
04/06/2029 $254,471.27 $2,268.03 $720.05 $1,547.98
05/06/2029 $252,918.94 $2,268.03 $715.70 $1,552.33
06/06/2029 $251,362.24 $2,268.03 $711.33 $1,556.70
07/06/2029 $249,801.17 $2,268.03 $706.96 $1,561.08
08/06/2029 $248,235.70 $2,268.03 $702.57 $1,565.47
09/06/2029 $246,665.83 $2,268.03 $698.16 $1,569.87
10/06/2029 $245,091.55 $2,268.03 $693.75 $1,574.28
11/06/2029 $243,512.84 $2,268.03 $689.32 $1,578.71
12/06/2029 $241,929.69 $2,268.03 $684.88 $1,583.15
01/06/2030 $240,342.08 $2,268.03 $680.43 $1,587.60
02/06/2030 $238,750.01 $2,268.03 $675.96 $1,592.07
03/06/2030 $237,153.47 $2,268.03 $671.48 $1,596.55
04/06/2030 $235,552.43 $2,268.03 $666.99 $1,601.04
05/06/2030 $233,946.89 $2,268.03 $662.49 $1,605.54
06/06/2030 $232,336.83 $2,268.03 $657.98 $1,610.06
07/06/2030 $230,722.25 $2,268.03 $653.45 $1,614.58
08/06/2030 $229,103.12 $2,268.03 $648.91 $1,619.13
09/06/2030 $227,479.44 $2,268.03 $644.35 $1,623.68
10/06/2030 $225,851.20 $2,268.03 $639.79 $1,628.25
11/06/2030 $224,218.37 $2,268.03 $635.21 $1,632.83
12/06/2030 $222,580.96 $2,268.03 $630.61 $1,637.42
01/06/2031 $220,938.93 $2,268.03 $626.01 $1,642.02
02/06/2031 $219,292.29 $2,268.03 $621.39 $1,646.64
03/06/2031 $217,641.02 $2,268.03 $616.76 $1,651.27
04/06/2031 $215,985.10 $2,268.03 $612.12 $1,655.92
05/06/2031 $214,324.53 $2,268.03 $607.46 $1,660.57
06/06/2031 $212,659.29 $2,268.03 $602.79 $1,665.24
07/06/2031 $210,989.36 $2,268.03 $598.10 $1,669.93
08/06/2031 $209,314.74 $2,268.03 $593.41 $1,674.62
09/06/2031 $207,635.40 $2,268.03 $588.70 $1,679.33
10/06/2031 $205,951.35 $2,268.03 $583.97 $1,684.06
11/06/2031 $204,262.55 $2,268.03 $579.24 $1,688.79
12/06/2031 $202,569.01 $2,268.03 $574.49 $1,693.54
01/06/2032 $200,870.70 $2,268.03 $569.73 $1,698.31
02/06/2032 $199,167.62 $2,268.03 $564.95 $1,703.08
03/06/2032 $197,459.75 $2,268.03 $560.16 $1,707.87
04/06/2032 $195,747.07 $2,268.03 $555.36 $1,712.68
05/06/2032 $194,029.58 $2,268.03 $550.54 $1,717.49
06/06/2032 $192,307.25 $2,268.03 $545.71 $1,722.32
07/06/2032 $190,580.09 $2,268.03 $540.86 $1,727.17
08/06/2032 $188,848.06 $2,268.03 $536.01 $1,732.03
09/06/2032 $187,111.17 $2,268.03 $531.14 $1,736.90
10/06/2032 $185,369.38 $2,268.03 $526.25 $1,741.78
11/06/2032 $183,622.70 $2,268.03 $521.35 $1,746.68
12/06/2032 $181,871.11 $2,268.03 $516.44 $1,751.59
01/06/2033 $180,114.59 $2,268.03 $511.51 $1,756.52
02/06/2033 $178,353.13 $2,268.03 $506.57 $1,761.46
03/06/2033 $176,586.72 $2,268.03 $501.62 $1,766.41
04/06/2033 $174,815.34 $2,268.03 $496.65 $1,771.38
05/06/2033 $173,038.98 $2,268.03 $491.67 $1,776.36
06/06/2033 $171,257.62 $2,268.03 $486.67 $1,781.36
07/06/2033 $169,471.25 $2,268.03 $481.66 $1,786.37
08/06/2033 $167,679.85 $2,268.03 $476.64 $1,791.39
09/06/2033 $165,883.42 $2,268.03 $471.60 $1,796.43
10/06/2033 $164,081.94 $2,268.03 $466.55 $1,801.48
11/06/2033 $162,275.39 $2,268.03 $461.48 $1,806.55
12/06/2033 $160,463.75 $2,268.03 $456.40 $1,811.63
01/06/2034 $158,647.03 $2,268.03 $451.30 $1,816.73
02/06/2034 $156,825.19 $2,268.03 $446.19 $1,821.84
03/06/2034 $154,998.23 $2,268.03 $441.07 $1,826.96
04/06/2034 $153,166.13 $2,268.03 $435.93 $1,832.10
05/06/2034 $151,328.88 $2,268.03 $430.78 $1,837.25
06/06/2034 $149,486.46 $2,268.03 $425.61 $1,842.42
07/06/2034 $147,638.86 $2,268.03 $420.43 $1,847.60
08/06/2034 $145,786.06 $2,268.03 $415.23 $1,852.80
09/06/2034 $143,928.05 $2,268.03 $410.02 $1,858.01
10/06/2034 $142,064.82 $2,268.03 $404.80 $1,863.23
11/06/2034 $140,196.34 $2,268.03 $399.56 $1,868.47
12/06/2034 $138,322.62 $2,268.03 $394.30 $1,873.73
01/06/2035 $136,443.62 $2,268.03 $389.03 $1,879.00
02/06/2035 $134,559.33 $2,268.03 $383.75 $1,884.28
03/06/2035 $132,669.75 $2,268.03 $378.45 $1,889.58
04/06/2035 $130,774.85 $2,268.03 $373.13 $1,894.90
05/06/2035 $128,874.62 $2,268.03 $367.80 $1,900.23
06/06/2035 $126,969.05 $2,268.03 $362.46 $1,905.57
07/06/2035 $125,058.12 $2,268.03 $357.10 $1,910.93
08/06/2035 $123,141.82 $2,268.03 $351.73 $1,916.31
09/06/2035 $121,220.12 $2,268.03 $346.34 $1,921.70
10/06/2035 $119,293.02 $2,268.03 $340.93 $1,927.10
11/06/2035 $117,360.50 $2,268.03 $335.51 $1,932.52
12/06/2035 $115,422.54 $2,268.03 $330.08 $1,937.96
01/06/2036 $113,479.14 $2,268.03 $324.63 $1,943.41
02/06/2036 $111,530.27 $2,268.03 $319.16 $1,948.87
03/06/2036 $109,575.92 $2,268.03 $313.68 $1,954.35
04/06/2036 $107,616.07 $2,268.03 $308.18 $1,959.85
05/06/2036 $105,650.70 $2,268.03 $302.67 $1,965.36
06/06/2036 $103,679.82 $2,268.03 $297.14 $1,970.89
07/06/2036 $101,703.38 $2,268.03 $291.60 $1,976.43
08/06/2036 $99,721.39 $2,268.03 $286.04 $1,981.99
09/06/2036 $97,733.83 $2,268.03 $280.47 $1,987.57
10/06/2036 $95,740.67 $2,268.03 $274.88 $1,993.16
11/06/2036 $93,741.91 $2,268.03 $269.27 $1,998.76
12/06/2036 $91,737.53 $2,268.03 $263.65 $2,004.38
01/06/2037 $89,727.51 $2,268.03 $258.01 $2,010.02
02/06/2037 $87,711.84 $2,268.03 $252.36 $2,015.67
03/06/2037 $85,690.49 $2,268.03 $246.69 $2,021.34
04/06/2037 $83,663.47 $2,268.03 $241.00 $2,027.03
05/06/2037 $81,630.74 $2,268.03 $235.30 $2,032.73
06/06/2037 $79,592.29 $2,268.03 $229.59 $2,038.45
07/06/2037 $77,548.12 $2,268.03 $223.85 $2,044.18
08/06/2037 $75,498.19 $2,268.03 $218.10 $2,049.93
09/06/2037 $73,442.50 $2,268.03 $212.34 $2,055.69
10/06/2037 $71,381.02 $2,268.03 $206.56 $2,061.47
11/06/2037 $69,313.75 $2,268.03 $200.76 $2,067.27
12/06/2037 $67,240.66 $2,268.03 $194.94 $2,073.09
01/06/2038 $65,161.75 $2,268.03 $189.11 $2,078.92
02/06/2038 $63,076.98 $2,268.03 $183.27 $2,084.76
03/06/2038 $60,986.35 $2,268.03 $177.40 $2,090.63
04/06/2038 $58,889.85 $2,268.03 $171.52 $2,096.51
05/06/2038 $56,787.44 $2,268.03 $165.63 $2,102.40
06/06/2038 $54,679.13 $2,268.03 $159.71 $2,108.32
07/06/2038 $52,564.88 $2,268.03 $153.79 $2,114.25
08/06/2038 $50,444.69 $2,268.03 $147.84 $2,120.19
09/06/2038 $48,318.53 $2,268.03 $141.88 $2,126.16
10/06/2038 $46,186.39 $2,268.03 $135.90 $2,132.14
11/06/2038 $44,048.26 $2,268.03 $129.90 $2,138.13
12/06/2038 $41,904.12 $2,268.03 $123.89 $2,144.15
01/06/2039 $39,753.94 $2,268.03 $117.86 $2,150.18
02/06/2039 $37,597.72 $2,268.03 $111.81 $2,156.22
03/06/2039 $35,435.43 $2,268.03 $105.74 $2,162.29
04/06/2039 $33,267.06 $2,268.03 $99.66 $2,168.37
05/06/2039 $31,092.59 $2,268.03 $93.56 $2,174.47
06/06/2039 $28,912.01 $2,268.03 $87.45 $2,180.58
07/06/2039 $26,725.29 $2,268.03 $81.32 $2,186.72
08/06/2039 $24,532.42 $2,268.03 $75.16 $2,192.87
09/06/2039 $22,333.39 $2,268.03 $69.00 $2,199.03
10/06/2039 $20,128.17 $2,268.03 $62.81 $2,205.22
11/06/2039 $17,916.75 $2,268.03 $56.61 $2,211.42
12/06/2039 $15,699.11 $2,268.03 $50.39 $2,217.64
01/06/2040 $13,475.23 $2,268.03 $44.15 $2,223.88
02/06/2040 $11,245.10 $2,268.03 $37.90 $2,230.13
03/06/2040 $9,008.69 $2,268.03 $31.63 $2,236.40
04/06/2040 $6,766.00 $2,268.03 $25.34 $2,242.69
05/06/2040 $4,517.00 $2,268.03 $19.03 $2,249.00
06/06/2040 $2,261.67 $2,268.03 $12.70 $2,255.33
07/06/2040 $0.00 $2,268.03 $6.36 $2,261.67
TOTAL: - $408,245.68 $88,245.68 $320,000.00

Change options for different scenario in the form below:

$
%