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: 3.990%

Monthly Payment: $ 2,365.40
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
08/05/2025 $318,698.60 $2,365.40 $1,064.00 $1,301.40
09/05/2025 $317,392.88 $2,365.40 $1,059.67 $1,305.73
10/05/2025 $316,082.81 $2,365.40 $1,055.33 $1,310.07
11/05/2025 $314,768.39 $2,365.40 $1,050.98 $1,314.42
12/05/2025 $313,449.59 $2,365.40 $1,046.60 $1,318.79
01/05/2026 $312,126.42 $2,365.40 $1,042.22 $1,323.18
02/05/2026 $310,798.84 $2,365.40 $1,037.82 $1,327.58
03/05/2026 $309,466.85 $2,365.40 $1,033.41 $1,331.99
04/05/2026 $308,130.43 $2,365.40 $1,028.98 $1,336.42
05/05/2026 $306,789.56 $2,365.40 $1,024.53 $1,340.86
06/05/2026 $305,444.24 $2,365.40 $1,020.08 $1,345.32
07/05/2026 $304,094.44 $2,365.40 $1,015.60 $1,349.80
08/05/2026 $302,740.16 $2,365.40 $1,011.11 $1,354.28
09/05/2026 $301,381.37 $2,365.40 $1,006.61 $1,358.79
10/05/2026 $300,018.07 $2,365.40 $1,002.09 $1,363.31
11/05/2026 $298,650.23 $2,365.40 $997.56 $1,367.84
12/05/2026 $297,277.84 $2,365.40 $993.01 $1,372.39
01/05/2027 $295,900.89 $2,365.40 $988.45 $1,376.95
02/05/2027 $294,519.36 $2,365.40 $983.87 $1,381.53
03/05/2027 $293,133.24 $2,365.40 $979.28 $1,386.12
04/05/2027 $291,742.51 $2,365.40 $974.67 $1,390.73
05/05/2027 $290,347.16 $2,365.40 $970.04 $1,395.35
06/05/2027 $288,947.17 $2,365.40 $965.40 $1,399.99
07/05/2027 $287,542.52 $2,365.40 $960.75 $1,404.65
08/05/2027 $286,133.20 $2,365.40 $956.08 $1,409.32
09/05/2027 $284,719.19 $2,365.40 $951.39 $1,414.01
10/05/2027 $283,300.49 $2,365.40 $946.69 $1,418.71
11/05/2027 $281,877.06 $2,365.40 $941.97 $1,423.42
12/05/2027 $280,448.90 $2,365.40 $937.24 $1,428.16
01/05/2028 $279,016.00 $2,365.40 $932.49 $1,432.91
02/05/2028 $277,578.33 $2,365.40 $927.73 $1,437.67
03/05/2028 $276,135.88 $2,365.40 $922.95 $1,442.45
04/05/2028 $274,688.63 $2,365.40 $918.15 $1,447.25
05/05/2028 $273,236.57 $2,365.40 $913.34 $1,452.06
06/05/2028 $271,779.69 $2,365.40 $908.51 $1,456.89
07/05/2028 $270,317.96 $2,365.40 $903.67 $1,461.73
08/05/2028 $268,851.37 $2,365.40 $898.81 $1,466.59
09/05/2028 $267,379.90 $2,365.40 $893.93 $1,471.47
10/05/2028 $265,903.54 $2,365.40 $889.04 $1,476.36
11/05/2028 $264,422.27 $2,365.40 $884.13 $1,481.27
12/05/2028 $262,936.08 $2,365.40 $879.20 $1,486.19
01/05/2029 $261,444.94 $2,365.40 $874.26 $1,491.14
02/05/2029 $259,948.85 $2,365.40 $869.30 $1,496.09
03/05/2029 $258,447.78 $2,365.40 $864.33 $1,501.07
04/05/2029 $256,941.72 $2,365.40 $859.34 $1,506.06
05/05/2029 $255,430.65 $2,365.40 $854.33 $1,511.07
06/05/2029 $253,914.56 $2,365.40 $849.31 $1,516.09
07/05/2029 $252,393.43 $2,365.40 $844.27 $1,521.13
08/05/2029 $250,867.24 $2,365.40 $839.21 $1,526.19
09/05/2029 $249,335.98 $2,365.40 $834.13 $1,531.26
10/05/2029 $247,799.62 $2,365.40 $829.04 $1,536.36
11/05/2029 $246,258.15 $2,365.40 $823.93 $1,541.46
12/05/2029 $244,711.57 $2,365.40 $818.81 $1,546.59
01/05/2030 $243,159.83 $2,365.40 $813.67 $1,551.73
02/05/2030 $241,602.94 $2,365.40 $808.51 $1,556.89
03/05/2030 $240,040.87 $2,365.40 $803.33 $1,562.07
04/05/2030 $238,473.61 $2,365.40 $798.14 $1,567.26
05/05/2030 $236,901.14 $2,365.40 $792.92 $1,572.47
06/05/2030 $235,323.44 $2,365.40 $787.70 $1,577.70
07/05/2030 $233,740.49 $2,365.40 $782.45 $1,582.95
08/05/2030 $232,152.28 $2,365.40 $777.19 $1,588.21
09/05/2030 $230,558.79 $2,365.40 $771.91 $1,593.49
10/05/2030 $228,960.00 $2,365.40 $766.61 $1,598.79
11/05/2030 $227,355.89 $2,365.40 $761.29 $1,604.11
12/05/2030 $225,746.45 $2,365.40 $755.96 $1,609.44
01/05/2031 $224,131.66 $2,365.40 $750.61 $1,614.79
02/05/2031 $222,511.50 $2,365.40 $745.24 $1,620.16
03/05/2031 $220,885.95 $2,365.40 $739.85 $1,625.55
04/05/2031 $219,255.00 $2,365.40 $734.45 $1,630.95
05/05/2031 $217,618.62 $2,365.40 $729.02 $1,636.38
06/05/2031 $215,976.81 $2,365.40 $723.58 $1,641.82
07/05/2031 $214,329.53 $2,365.40 $718.12 $1,647.28
08/05/2031 $212,676.78 $2,365.40 $712.65 $1,652.75
09/05/2031 $211,018.53 $2,365.40 $707.15 $1,658.25
10/05/2031 $209,354.77 $2,365.40 $701.64 $1,663.76
11/05/2031 $207,685.48 $2,365.40 $696.10 $1,669.29
12/05/2031 $206,010.63 $2,365.40 $690.55 $1,674.84
01/05/2032 $204,330.22 $2,365.40 $684.99 $1,680.41
02/05/2032 $202,644.22 $2,365.40 $679.40 $1,686.00
03/05/2032 $200,952.61 $2,365.40 $673.79 $1,691.61
04/05/2032 $199,255.38 $2,365.40 $668.17 $1,697.23
05/05/2032 $197,552.51 $2,365.40 $662.52 $1,702.87
06/05/2032 $195,843.97 $2,365.40 $656.86 $1,708.54
07/05/2032 $194,129.76 $2,365.40 $651.18 $1,714.22
08/05/2032 $192,409.84 $2,365.40 $645.48 $1,719.92
09/05/2032 $190,684.20 $2,365.40 $639.76 $1,725.64
10/05/2032 $188,952.83 $2,365.40 $634.02 $1,731.37
11/05/2032 $187,215.70 $2,365.40 $628.27 $1,737.13
12/05/2032 $185,472.80 $2,365.40 $622.49 $1,742.91
01/05/2033 $183,724.09 $2,365.40 $616.70 $1,748.70
02/05/2033 $181,969.58 $2,365.40 $610.88 $1,754.52
03/05/2033 $180,209.23 $2,365.40 $605.05 $1,760.35
04/05/2033 $178,443.03 $2,365.40 $599.20 $1,766.20
05/05/2033 $176,670.95 $2,365.40 $593.32 $1,772.08
06/05/2033 $174,892.99 $2,365.40 $587.43 $1,777.97
07/05/2033 $173,109.11 $2,365.40 $581.52 $1,783.88
08/05/2033 $171,319.30 $2,365.40 $575.59 $1,789.81
09/05/2033 $169,523.53 $2,365.40 $569.64 $1,795.76
10/05/2033 $167,721.80 $2,365.40 $563.67 $1,801.73
11/05/2033 $165,914.08 $2,365.40 $557.67 $1,807.72
12/05/2033 $164,100.35 $2,365.40 $551.66 $1,813.73
01/05/2034 $162,280.58 $2,365.40 $545.63 $1,819.76
02/05/2034 $160,454.77 $2,365.40 $539.58 $1,825.82
03/05/2034 $158,622.88 $2,365.40 $533.51 $1,831.89
04/05/2034 $156,784.90 $2,365.40 $527.42 $1,837.98
05/05/2034 $154,940.81 $2,365.40 $521.31 $1,844.09
06/05/2034 $153,090.59 $2,365.40 $515.18 $1,850.22
07/05/2034 $151,234.22 $2,365.40 $509.03 $1,856.37
08/05/2034 $149,371.68 $2,365.40 $502.85 $1,862.54
09/05/2034 $147,502.94 $2,365.40 $496.66 $1,868.74
10/05/2034 $145,627.99 $2,365.40 $490.45 $1,874.95
11/05/2034 $143,746.81 $2,365.40 $484.21 $1,881.19
12/05/2034 $141,859.37 $2,365.40 $477.96 $1,887.44
01/05/2035 $139,965.65 $2,365.40 $471.68 $1,893.72
02/05/2035 $138,065.64 $2,365.40 $465.39 $1,900.01
03/05/2035 $136,159.31 $2,365.40 $459.07 $1,906.33
04/05/2035 $134,246.64 $2,365.40 $452.73 $1,912.67
05/05/2035 $132,327.61 $2,365.40 $446.37 $1,919.03
06/05/2035 $130,402.20 $2,365.40 $439.99 $1,925.41
07/05/2035 $128,470.39 $2,365.40 $433.59 $1,931.81
08/05/2035 $126,532.16 $2,365.40 $427.16 $1,938.23
09/05/2035 $124,587.48 $2,365.40 $420.72 $1,944.68
10/05/2035 $122,636.33 $2,365.40 $414.25 $1,951.14
11/05/2035 $120,678.70 $2,365.40 $407.77 $1,957.63
12/05/2035 $118,714.56 $2,365.40 $401.26 $1,964.14
01/05/2036 $116,743.89 $2,365.40 $394.73 $1,970.67
02/05/2036 $114,766.66 $2,365.40 $388.17 $1,977.22
03/05/2036 $112,782.86 $2,365.40 $381.60 $1,983.80
04/05/2036 $110,792.47 $2,365.40 $375.00 $1,990.40
05/05/2036 $108,795.46 $2,365.40 $368.38 $1,997.01
06/05/2036 $106,791.80 $2,365.40 $361.74 $2,003.65
07/05/2036 $104,781.49 $2,365.40 $355.08 $2,010.32
08/05/2036 $102,764.49 $2,365.40 $348.40 $2,017.00
09/05/2036 $100,740.78 $2,365.40 $341.69 $2,023.71
10/05/2036 $98,710.35 $2,365.40 $334.96 $2,030.43
11/05/2036 $96,673.16 $2,365.40 $328.21 $2,037.19
12/05/2036 $94,629.20 $2,365.40 $321.44 $2,043.96
01/05/2037 $92,578.45 $2,365.40 $314.64 $2,050.76
02/05/2037 $90,520.87 $2,365.40 $307.82 $2,057.57
03/05/2037 $88,456.45 $2,365.40 $300.98 $2,064.42
04/05/2037 $86,385.17 $2,365.40 $294.12 $2,071.28
05/05/2037 $84,307.01 $2,365.40 $287.23 $2,078.17
06/05/2037 $82,221.93 $2,365.40 $280.32 $2,085.08
07/05/2037 $80,129.92 $2,365.40 $273.39 $2,092.01
08/05/2037 $78,030.95 $2,365.40 $266.43 $2,098.97
09/05/2037 $75,925.01 $2,365.40 $259.45 $2,105.95
10/05/2037 $73,812.06 $2,365.40 $252.45 $2,112.95
11/05/2037 $71,692.09 $2,365.40 $245.43 $2,119.97
12/05/2037 $69,565.07 $2,365.40 $238.38 $2,127.02
01/05/2038 $67,430.97 $2,365.40 $231.30 $2,134.09
02/05/2038 $65,289.78 $2,365.40 $224.21 $2,141.19
03/05/2038 $63,141.47 $2,365.40 $217.09 $2,148.31
04/05/2038 $60,986.02 $2,365.40 $209.95 $2,155.45
05/05/2038 $58,823.40 $2,365.40 $202.78 $2,162.62
06/05/2038 $56,653.59 $2,365.40 $195.59 $2,169.81
07/05/2038 $54,476.56 $2,365.40 $188.37 $2,177.02
08/05/2038 $52,292.30 $2,365.40 $181.13 $2,184.26
09/05/2038 $50,100.77 $2,365.40 $173.87 $2,191.53
10/05/2038 $47,901.96 $2,365.40 $166.59 $2,198.81
11/05/2038 $45,695.84 $2,365.40 $159.27 $2,206.12
12/05/2038 $43,482.38 $2,365.40 $151.94 $2,213.46
01/05/2039 $41,261.56 $2,365.40 $144.58 $2,220.82
02/05/2039 $39,033.36 $2,365.40 $137.19 $2,228.20
03/05/2039 $36,797.74 $2,365.40 $129.79 $2,235.61
04/05/2039 $34,554.70 $2,365.40 $122.35 $2,243.05
05/05/2039 $32,304.19 $2,365.40 $114.89 $2,250.50
06/05/2039 $30,046.21 $2,365.40 $107.41 $2,257.99
07/05/2039 $27,780.71 $2,365.40 $99.90 $2,265.49
08/05/2039 $25,507.69 $2,365.40 $92.37 $2,273.03
09/05/2039 $23,227.10 $2,365.40 $84.81 $2,280.59
10/05/2039 $20,938.93 $2,365.40 $77.23 $2,288.17
11/05/2039 $18,643.16 $2,365.40 $69.62 $2,295.78
12/05/2039 $16,339.75 $2,365.40 $61.99 $2,303.41
01/05/2040 $14,028.68 $2,365.40 $54.33 $2,311.07
02/05/2040 $11,709.93 $2,365.40 $46.65 $2,318.75
03/05/2040 $9,383.46 $2,365.40 $38.94 $2,326.46
04/05/2040 $7,049.26 $2,365.40 $31.20 $2,334.20
05/05/2040 $4,707.31 $2,365.40 $23.44 $2,341.96
06/05/2040 $2,357.56 $2,365.40 $15.65 $2,349.75
07/05/2040 $0.00 $2,365.40 $7.84 $2,357.56
TOTAL: - $425,771.66 $105,771.66 $320,000.00

Change options for different scenario in the form below:

$
%