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: 2.990%

Monthly Payment: $ 1,385.24
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
07/19/2021 $249,237.67 $1,385.24 $622.92 $762.33
08/19/2021 $248,473.45 $1,385.24 $621.02 $764.23
09/19/2021 $247,707.32 $1,385.24 $619.11 $766.13
10/19/2021 $246,939.28 $1,385.24 $617.20 $768.04
11/19/2021 $246,169.33 $1,385.24 $615.29 $769.95
12/19/2021 $245,397.46 $1,385.24 $613.37 $771.87
01/19/2022 $244,623.66 $1,385.24 $611.45 $773.79
02/19/2022 $243,847.94 $1,385.24 $609.52 $775.72
03/19/2022 $243,070.28 $1,385.24 $607.59 $777.66
04/19/2022 $242,290.69 $1,385.24 $605.65 $779.59
05/19/2022 $241,509.16 $1,385.24 $603.71 $781.54
06/19/2022 $240,725.67 $1,385.24 $601.76 $783.48
07/19/2022 $239,940.24 $1,385.24 $599.81 $785.43
08/19/2022 $239,152.85 $1,385.24 $597.85 $787.39
09/19/2022 $238,363.49 $1,385.24 $595.89 $789.35
10/19/2022 $237,572.17 $1,385.24 $593.92 $791.32
11/19/2022 $236,778.88 $1,385.24 $591.95 $793.29
12/19/2022 $235,983.61 $1,385.24 $589.97 $795.27
01/19/2023 $235,186.36 $1,385.24 $587.99 $797.25
02/19/2023 $234,387.13 $1,385.24 $586.01 $799.24
03/19/2023 $233,585.90 $1,385.24 $584.01 $801.23
04/19/2023 $232,782.67 $1,385.24 $582.02 $803.22
05/19/2023 $231,977.45 $1,385.24 $580.02 $805.23
06/19/2023 $231,170.21 $1,385.24 $578.01 $807.23
07/19/2023 $230,360.97 $1,385.24 $576.00 $809.24
08/19/2023 $229,549.71 $1,385.24 $573.98 $811.26
09/19/2023 $228,736.43 $1,385.24 $571.96 $813.28
10/19/2023 $227,921.12 $1,385.24 $569.93 $815.31
11/19/2023 $227,103.78 $1,385.24 $567.90 $817.34
12/19/2023 $226,284.41 $1,385.24 $565.87 $819.38
01/19/2024 $225,462.99 $1,385.24 $563.83 $821.42
02/19/2024 $224,639.52 $1,385.24 $561.78 $823.46
03/19/2024 $223,814.01 $1,385.24 $559.73 $825.52
04/19/2024 $222,986.44 $1,385.24 $557.67 $827.57
05/19/2024 $222,156.80 $1,385.24 $555.61 $829.63
06/19/2024 $221,325.10 $1,385.24 $553.54 $831.70
07/19/2024 $220,491.32 $1,385.24 $551.47 $833.77
08/19/2024 $219,655.47 $1,385.24 $549.39 $835.85
09/19/2024 $218,817.54 $1,385.24 $547.31 $837.93
10/19/2024 $217,977.51 $1,385.24 $545.22 $840.02
11/19/2024 $217,135.40 $1,385.24 $543.13 $842.12
12/19/2024 $216,291.19 $1,385.24 $541.03 $844.21
01/19/2025 $215,444.87 $1,385.24 $538.93 $846.32
02/19/2025 $214,596.44 $1,385.24 $536.82 $848.43
03/19/2025 $213,745.90 $1,385.24 $534.70 $850.54
04/19/2025 $212,893.24 $1,385.24 $532.58 $852.66
05/19/2025 $212,038.46 $1,385.24 $530.46 $854.78
06/19/2025 $211,181.54 $1,385.24 $528.33 $856.91
07/19/2025 $210,322.50 $1,385.24 $526.19 $859.05
08/19/2025 $209,461.31 $1,385.24 $524.05 $861.19
09/19/2025 $208,597.97 $1,385.24 $521.91 $863.34
10/19/2025 $207,732.49 $1,385.24 $519.76 $865.49
11/19/2025 $206,864.84 $1,385.24 $517.60 $867.64
12/19/2025 $205,995.04 $1,385.24 $515.44 $869.80
01/19/2026 $205,123.07 $1,385.24 $513.27 $871.97
02/19/2026 $204,248.92 $1,385.24 $511.10 $874.14
03/19/2026 $203,372.60 $1,385.24 $508.92 $876.32
04/19/2026 $202,494.09 $1,385.24 $506.74 $878.51
05/19/2026 $201,613.40 $1,385.24 $504.55 $880.70
06/19/2026 $200,730.51 $1,385.24 $502.35 $882.89
07/19/2026 $199,845.42 $1,385.24 $500.15 $885.09
08/19/2026 $198,958.12 $1,385.24 $497.95 $887.29
09/19/2026 $198,068.62 $1,385.24 $495.74 $889.51
10/19/2026 $197,176.90 $1,385.24 $493.52 $891.72
11/19/2026 $196,282.95 $1,385.24 $491.30 $893.94
12/19/2026 $195,386.78 $1,385.24 $489.07 $896.17
01/19/2027 $194,488.38 $1,385.24 $486.84 $898.40
02/19/2027 $193,587.74 $1,385.24 $484.60 $900.64
03/19/2027 $192,684.85 $1,385.24 $482.36 $902.89
04/19/2027 $191,779.71 $1,385.24 $480.11 $905.14
05/19/2027 $190,872.32 $1,385.24 $477.85 $907.39
06/19/2027 $189,962.67 $1,385.24 $475.59 $909.65
07/19/2027 $189,050.75 $1,385.24 $473.32 $911.92
08/19/2027 $188,136.56 $1,385.24 $471.05 $914.19
09/19/2027 $187,220.09 $1,385.24 $468.77 $916.47
10/19/2027 $186,301.34 $1,385.24 $466.49 $918.75
11/19/2027 $185,380.29 $1,385.24 $464.20 $921.04
12/19/2027 $184,456.96 $1,385.24 $461.91 $923.34
01/19/2028 $183,531.32 $1,385.24 $459.61 $925.64
02/19/2028 $182,603.38 $1,385.24 $457.30 $927.94
03/19/2028 $181,673.12 $1,385.24 $454.99 $930.26
04/19/2028 $180,740.54 $1,385.24 $452.67 $932.57
05/19/2028 $179,805.65 $1,385.24 $450.35 $934.90
06/19/2028 $178,868.42 $1,385.24 $448.02 $937.23
07/19/2028 $177,928.86 $1,385.24 $445.68 $939.56
08/19/2028 $176,986.95 $1,385.24 $443.34 $941.90
09/19/2028 $176,042.70 $1,385.24 $440.99 $944.25
10/19/2028 $175,096.10 $1,385.24 $438.64 $946.60
11/19/2028 $174,147.14 $1,385.24 $436.28 $948.96
12/19/2028 $173,195.81 $1,385.24 $433.92 $951.33
01/19/2029 $172,242.12 $1,385.24 $431.55 $953.70
02/19/2029 $171,286.04 $1,385.24 $429.17 $956.07
03/19/2029 $170,327.59 $1,385.24 $426.79 $958.46
04/19/2029 $169,366.75 $1,385.24 $424.40 $960.84
05/19/2029 $168,403.51 $1,385.24 $422.01 $963.24
06/19/2029 $167,437.87 $1,385.24 $419.61 $965.64
07/19/2029 $166,469.83 $1,385.24 $417.20 $968.04
08/19/2029 $165,499.37 $1,385.24 $414.79 $970.46
09/19/2029 $164,526.50 $1,385.24 $412.37 $972.87
10/19/2029 $163,551.20 $1,385.24 $409.95 $975.30
11/19/2029 $162,573.47 $1,385.24 $407.52 $977.73
12/19/2029 $161,593.31 $1,385.24 $405.08 $980.16
01/19/2030 $160,610.70 $1,385.24 $402.64 $982.61
02/19/2030 $159,625.65 $1,385.24 $400.19 $985.05
03/19/2030 $158,638.14 $1,385.24 $397.73 $987.51
04/19/2030 $157,648.17 $1,385.24 $395.27 $989.97
05/19/2030 $156,655.73 $1,385.24 $392.81 $992.44
06/19/2030 $155,660.82 $1,385.24 $390.33 $994.91
07/19/2030 $154,663.44 $1,385.24 $387.85 $997.39
08/19/2030 $153,663.56 $1,385.24 $385.37 $999.87
09/19/2030 $152,661.20 $1,385.24 $382.88 $1,002.36
10/19/2030 $151,656.34 $1,385.24 $380.38 $1,004.86
11/19/2030 $150,648.97 $1,385.24 $377.88 $1,007.37
12/19/2030 $149,639.10 $1,385.24 $375.37 $1,009.88
01/19/2031 $148,626.70 $1,385.24 $372.85 $1,012.39
02/19/2031 $147,611.79 $1,385.24 $370.33 $1,014.91
03/19/2031 $146,594.34 $1,385.24 $367.80 $1,017.44
04/19/2031 $145,574.37 $1,385.24 $365.26 $1,019.98
05/19/2031 $144,551.85 $1,385.24 $362.72 $1,022.52
06/19/2031 $143,526.78 $1,385.24 $360.18 $1,025.07
07/19/2031 $142,499.16 $1,385.24 $357.62 $1,027.62
08/19/2031 $141,468.97 $1,385.24 $355.06 $1,030.18
09/19/2031 $140,436.22 $1,385.24 $352.49 $1,032.75
10/19/2031 $139,400.90 $1,385.24 $349.92 $1,035.32
11/19/2031 $138,363.00 $1,385.24 $347.34 $1,037.90
12/19/2031 $137,322.51 $1,385.24 $344.75 $1,040.49
01/19/2032 $136,279.43 $1,385.24 $342.16 $1,043.08
02/19/2032 $135,233.75 $1,385.24 $339.56 $1,045.68
03/19/2032 $134,185.47 $1,385.24 $336.96 $1,048.29
04/19/2032 $133,134.57 $1,385.24 $334.35 $1,050.90
05/19/2032 $132,081.05 $1,385.24 $331.73 $1,053.52
06/19/2032 $131,024.91 $1,385.24 $329.10 $1,056.14
07/19/2032 $129,966.14 $1,385.24 $326.47 $1,058.77
08/19/2032 $128,904.73 $1,385.24 $323.83 $1,061.41
09/19/2032 $127,840.67 $1,385.24 $321.19 $1,064.06
10/19/2032 $126,773.97 $1,385.24 $318.54 $1,066.71
11/19/2032 $125,704.60 $1,385.24 $315.88 $1,069.36
12/19/2032 $124,632.57 $1,385.24 $313.21 $1,072.03
01/19/2033 $123,557.87 $1,385.24 $310.54 $1,074.70
02/19/2033 $122,480.50 $1,385.24 $307.87 $1,077.38
03/19/2033 $121,400.43 $1,385.24 $305.18 $1,080.06
04/19/2033 $120,317.68 $1,385.24 $302.49 $1,082.75
05/19/2033 $119,232.23 $1,385.24 $299.79 $1,085.45
06/19/2033 $118,144.07 $1,385.24 $297.09 $1,088.16
07/19/2033 $117,053.21 $1,385.24 $294.38 $1,090.87
08/19/2033 $115,959.62 $1,385.24 $291.66 $1,093.59
09/19/2033 $114,863.31 $1,385.24 $288.93 $1,096.31
10/19/2033 $113,764.27 $1,385.24 $286.20 $1,099.04
11/19/2033 $112,662.49 $1,385.24 $283.46 $1,101.78
12/19/2033 $111,557.96 $1,385.24 $280.72 $1,104.53
01/19/2034 $110,450.68 $1,385.24 $277.97 $1,107.28
02/19/2034 $109,340.65 $1,385.24 $275.21 $1,110.04
03/19/2034 $108,227.85 $1,385.24 $272.44 $1,112.80
04/19/2034 $107,112.27 $1,385.24 $269.67 $1,115.58
05/19/2034 $105,993.92 $1,385.24 $266.89 $1,118.35
06/19/2034 $104,872.77 $1,385.24 $264.10 $1,121.14
07/19/2034 $103,748.84 $1,385.24 $261.31 $1,123.93
08/19/2034 $102,622.10 $1,385.24 $258.51 $1,126.74
09/19/2034 $101,492.56 $1,385.24 $255.70 $1,129.54
10/19/2034 $100,360.20 $1,385.24 $252.89 $1,132.36
11/19/2034 $99,225.03 $1,385.24 $250.06 $1,135.18
12/19/2034 $98,087.02 $1,385.24 $247.24 $1,138.01
01/19/2035 $96,946.18 $1,385.24 $244.40 $1,140.84
02/19/2035 $95,802.49 $1,385.24 $241.56 $1,143.69
03/19/2035 $94,655.96 $1,385.24 $238.71 $1,146.53
04/19/2035 $93,506.56 $1,385.24 $235.85 $1,149.39
05/19/2035 $92,354.31 $1,385.24 $232.99 $1,152.26
06/19/2035 $91,199.18 $1,385.24 $230.12 $1,155.13
07/19/2035 $90,041.18 $1,385.24 $227.24 $1,158.00
08/19/2035 $88,880.29 $1,385.24 $224.35 $1,160.89
09/19/2035 $87,716.50 $1,385.24 $221.46 $1,163.78
10/19/2035 $86,549.82 $1,385.24 $218.56 $1,166.68
11/19/2035 $85,380.23 $1,385.24 $215.65 $1,169.59
12/19/2035 $84,207.73 $1,385.24 $212.74 $1,172.50
01/19/2036 $83,032.30 $1,385.24 $209.82 $1,175.43
02/19/2036 $81,853.95 $1,385.24 $206.89 $1,178.35
03/19/2036 $80,672.66 $1,385.24 $203.95 $1,181.29
04/19/2036 $79,488.43 $1,385.24 $201.01 $1,184.23
05/19/2036 $78,301.24 $1,385.24 $198.06 $1,187.18
06/19/2036 $77,111.10 $1,385.24 $195.10 $1,190.14
07/19/2036 $75,917.99 $1,385.24 $192.14 $1,193.11
08/19/2036 $74,721.91 $1,385.24 $189.16 $1,196.08
09/19/2036 $73,522.85 $1,385.24 $186.18 $1,199.06
10/19/2036 $72,320.80 $1,385.24 $183.19 $1,202.05
11/19/2036 $71,115.76 $1,385.24 $180.20 $1,205.04
12/19/2036 $69,907.71 $1,385.24 $177.20 $1,208.05
01/19/2037 $68,696.66 $1,385.24 $174.19 $1,211.06
02/19/2037 $67,482.58 $1,385.24 $171.17 $1,214.07
03/19/2037 $66,265.48 $1,385.24 $168.14 $1,217.10
04/19/2037 $65,045.35 $1,385.24 $165.11 $1,220.13
05/19/2037 $63,822.18 $1,385.24 $162.07 $1,223.17
06/19/2037 $62,595.96 $1,385.24 $159.02 $1,226.22
07/19/2037 $61,366.69 $1,385.24 $155.97 $1,229.27
08/19/2037 $60,134.35 $1,385.24 $152.91 $1,232.34
09/19/2037 $58,898.94 $1,385.24 $149.83 $1,235.41
10/19/2037 $57,660.45 $1,385.24 $146.76 $1,238.49
11/19/2037 $56,418.88 $1,385.24 $143.67 $1,241.57
12/19/2037 $55,174.22 $1,385.24 $140.58 $1,244.67
01/19/2038 $53,926.45 $1,385.24 $137.48 $1,247.77
02/19/2038 $52,675.57 $1,385.24 $134.37 $1,250.88
03/19/2038 $51,421.58 $1,385.24 $131.25 $1,253.99
04/19/2038 $50,164.46 $1,385.24 $128.13 $1,257.12
05/19/2038 $48,904.21 $1,385.24 $124.99 $1,260.25
06/19/2038 $47,640.82 $1,385.24 $121.85 $1,263.39
07/19/2038 $46,374.29 $1,385.24 $118.71 $1,266.54
08/19/2038 $45,104.59 $1,385.24 $115.55 $1,269.69
09/19/2038 $43,831.74 $1,385.24 $112.39 $1,272.86
10/19/2038 $42,555.71 $1,385.24 $109.21 $1,276.03
11/19/2038 $41,276.50 $1,385.24 $106.03 $1,279.21
12/19/2038 $39,994.10 $1,385.24 $102.85 $1,282.40
01/19/2039 $38,708.51 $1,385.24 $99.65 $1,285.59
02/19/2039 $37,419.72 $1,385.24 $96.45 $1,288.79
03/19/2039 $36,127.71 $1,385.24 $93.24 $1,292.01
04/19/2039 $34,832.49 $1,385.24 $90.02 $1,295.22
05/19/2039 $33,534.04 $1,385.24 $86.79 $1,298.45
06/19/2039 $32,232.35 $1,385.24 $83.56 $1,301.69
07/19/2039 $30,927.42 $1,385.24 $80.31 $1,304.93
08/19/2039 $29,619.24 $1,385.24 $77.06 $1,308.18
09/19/2039 $28,307.79 $1,385.24 $73.80 $1,311.44
10/19/2039 $26,993.09 $1,385.24 $70.53 $1,314.71
11/19/2039 $25,675.10 $1,385.24 $67.26 $1,317.99
12/19/2039 $24,353.83 $1,385.24 $63.97 $1,321.27
01/19/2040 $23,029.27 $1,385.24 $60.68 $1,324.56
02/19/2040 $21,701.41 $1,385.24 $57.38 $1,327.86
03/19/2040 $20,370.24 $1,385.24 $54.07 $1,331.17
04/19/2040 $19,035.75 $1,385.24 $50.76 $1,334.49
05/19/2040 $17,697.94 $1,385.24 $47.43 $1,337.81
06/19/2040 $16,356.79 $1,385.24 $44.10 $1,341.15
07/19/2040 $15,012.31 $1,385.24 $40.76 $1,344.49
08/19/2040 $13,664.47 $1,385.24 $37.41 $1,347.84
09/19/2040 $12,313.27 $1,385.24 $34.05 $1,351.20
10/19/2040 $10,958.71 $1,385.24 $30.68 $1,354.56
11/19/2040 $9,600.77 $1,385.24 $27.31 $1,357.94
12/19/2040 $8,239.45 $1,385.24 $23.92 $1,361.32
01/19/2041 $6,874.74 $1,385.24 $20.53 $1,364.71
02/19/2041 $5,506.63 $1,385.24 $17.13 $1,368.11
03/19/2041 $4,135.10 $1,385.24 $13.72 $1,371.52
04/19/2041 $2,760.17 $1,385.24 $10.30 $1,374.94
05/19/2041 $1,381.80 $1,385.24 $6.88 $1,378.37
06/19/2041 $-0.00 $1,385.24 $3.44 $1,381.80
TOTAL: - $332,458.28 $82,458.28 $250,000.00

Change options for different scenario in the form below:

$
%