Mortgage product from Axos 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 Axos Bank

Interest Type: Fixed

Interest Rate: 4.880%

Monthly Payment: $ 1,698.70
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
03/24/2020 $259,358.64 $1,698.70 $1,057.33 $641.36
04/24/2020 $258,714.67 $1,698.70 $1,054.73 $643.97
05/24/2020 $258,068.08 $1,698.70 $1,052.11 $646.59
06/24/2020 $257,418.86 $1,698.70 $1,049.48 $649.22
07/24/2020 $256,767.00 $1,698.70 $1,046.84 $651.86
08/24/2020 $256,112.49 $1,698.70 $1,044.19 $654.51
09/24/2020 $255,455.31 $1,698.70 $1,041.52 $657.17
10/24/2020 $254,795.47 $1,698.70 $1,038.85 $659.84
11/24/2020 $254,132.94 $1,698.70 $1,036.17 $662.53
12/24/2020 $253,467.72 $1,698.70 $1,033.47 $665.22
01/24/2021 $252,799.79 $1,698.70 $1,030.77 $667.93
02/24/2021 $252,129.15 $1,698.70 $1,028.05 $670.64
03/24/2021 $251,455.78 $1,698.70 $1,025.33 $673.37
04/24/2021 $250,779.67 $1,698.70 $1,022.59 $676.11
05/24/2021 $250,100.81 $1,698.70 $1,019.84 $678.86
06/24/2021 $249,419.19 $1,698.70 $1,017.08 $681.62
07/24/2021 $248,734.80 $1,698.70 $1,014.30 $684.39
08/24/2021 $248,047.62 $1,698.70 $1,011.52 $687.17
09/24/2021 $247,357.65 $1,698.70 $1,008.73 $689.97
10/24/2021 $246,664.88 $1,698.70 $1,005.92 $692.78
11/24/2021 $245,969.29 $1,698.70 $1,003.10 $695.59
12/24/2021 $245,270.86 $1,698.70 $1,000.28 $698.42
01/24/2022 $244,569.60 $1,698.70 $997.43 $701.26
02/24/2022 $243,865.49 $1,698.70 $994.58 $704.11
03/24/2022 $243,158.51 $1,698.70 $991.72 $706.98
04/24/2022 $242,448.66 $1,698.70 $988.84 $709.85
05/24/2022 $241,735.92 $1,698.70 $985.96 $712.74
06/24/2022 $241,020.29 $1,698.70 $983.06 $715.64
07/24/2022 $240,301.74 $1,698.70 $980.15 $718.55
08/24/2022 $239,580.27 $1,698.70 $977.23 $721.47
09/24/2022 $238,855.87 $1,698.70 $974.29 $724.40
10/24/2022 $238,128.52 $1,698.70 $971.35 $727.35
11/24/2022 $237,398.21 $1,698.70 $968.39 $730.31
12/24/2022 $236,664.93 $1,698.70 $965.42 $733.28
01/24/2023 $235,928.67 $1,698.70 $962.44 $736.26
02/24/2023 $235,189.42 $1,698.70 $959.44 $739.25
03/24/2023 $234,447.16 $1,698.70 $956.44 $742.26
04/24/2023 $233,701.88 $1,698.70 $953.42 $745.28
05/24/2023 $232,953.58 $1,698.70 $950.39 $748.31
06/24/2023 $232,202.22 $1,698.70 $947.34 $751.35
07/24/2023 $231,447.82 $1,698.70 $944.29 $754.41
08/24/2023 $230,690.34 $1,698.70 $941.22 $757.48
09/24/2023 $229,929.79 $1,698.70 $938.14 $760.56
10/24/2023 $229,166.14 $1,698.70 $935.05 $763.65
11/24/2023 $228,399.38 $1,698.70 $931.94 $766.75
12/24/2023 $227,629.51 $1,698.70 $928.82 $769.87
01/24/2024 $226,856.51 $1,698.70 $925.69 $773.00
02/24/2024 $226,080.36 $1,698.70 $922.55 $776.15
03/24/2024 $225,301.06 $1,698.70 $919.39 $779.30
04/24/2024 $224,518.59 $1,698.70 $916.22 $782.47
05/24/2024 $223,732.93 $1,698.70 $913.04 $785.65
06/24/2024 $222,944.08 $1,698.70 $909.85 $788.85
07/24/2024 $222,152.03 $1,698.70 $906.64 $792.06
08/24/2024 $221,356.75 $1,698.70 $903.42 $795.28
09/24/2024 $220,558.24 $1,698.70 $900.18 $798.51
10/24/2024 $219,756.48 $1,698.70 $896.94 $801.76
11/24/2024 $218,951.46 $1,698.70 $893.68 $805.02
12/24/2024 $218,143.16 $1,698.70 $890.40 $808.29
01/24/2025 $217,331.58 $1,698.70 $887.12 $811.58
02/24/2025 $216,516.70 $1,698.70 $883.82 $814.88
03/24/2025 $215,698.51 $1,698.70 $880.50 $818.20
04/24/2025 $214,876.99 $1,698.70 $877.17 $821.52
05/24/2025 $214,052.12 $1,698.70 $873.83 $824.86
06/24/2025 $213,223.90 $1,698.70 $870.48 $828.22
07/24/2025 $212,392.32 $1,698.70 $867.11 $831.59
08/24/2025 $211,557.35 $1,698.70 $863.73 $834.97
09/24/2025 $210,718.99 $1,698.70 $860.33 $838.36
10/24/2025 $209,877.22 $1,698.70 $856.92 $841.77
11/24/2025 $209,032.02 $1,698.70 $853.50 $845.20
12/24/2025 $208,183.39 $1,698.70 $850.06 $848.63
01/24/2026 $207,331.30 $1,698.70 $846.61 $852.08
02/24/2026 $206,475.75 $1,698.70 $843.15 $855.55
03/24/2026 $205,616.73 $1,698.70 $839.67 $859.03
04/24/2026 $204,754.20 $1,698.70 $836.17 $862.52
05/24/2026 $203,888.18 $1,698.70 $832.67 $866.03
06/24/2026 $203,018.62 $1,698.70 $829.15 $869.55
07/24/2026 $202,145.54 $1,698.70 $825.61 $873.09
08/24/2026 $201,268.90 $1,698.70 $822.06 $876.64
09/24/2026 $200,388.70 $1,698.70 $818.49 $880.20
10/24/2026 $199,504.91 $1,698.70 $814.91 $883.78
11/24/2026 $198,617.54 $1,698.70 $811.32 $887.38
12/24/2026 $197,726.55 $1,698.70 $807.71 $890.98
01/24/2027 $196,831.95 $1,698.70 $804.09 $894.61
02/24/2027 $195,933.70 $1,698.70 $800.45 $898.25
03/24/2027 $195,031.80 $1,698.70 $796.80 $901.90
04/24/2027 $194,126.23 $1,698.70 $793.13 $905.57
05/24/2027 $193,216.98 $1,698.70 $789.45 $909.25
06/24/2027 $192,304.04 $1,698.70 $785.75 $912.95
07/24/2027 $191,387.38 $1,698.70 $782.04 $916.66
08/24/2027 $190,466.99 $1,698.70 $778.31 $920.39
09/24/2027 $189,542.86 $1,698.70 $774.57 $924.13
10/24/2027 $188,614.97 $1,698.70 $770.81 $927.89
11/24/2027 $187,683.31 $1,698.70 $767.03 $931.66
12/24/2027 $186,747.86 $1,698.70 $763.25 $935.45
01/24/2028 $185,808.60 $1,698.70 $759.44 $939.25
02/24/2028 $184,865.53 $1,698.70 $755.62 $943.07
03/24/2028 $183,918.62 $1,698.70 $751.79 $946.91
04/24/2028 $182,967.86 $1,698.70 $747.94 $950.76
05/24/2028 $182,013.23 $1,698.70 $744.07 $954.63
06/24/2028 $181,054.72 $1,698.70 $740.19 $958.51
07/24/2028 $180,092.31 $1,698.70 $736.29 $962.41
08/24/2028 $179,125.99 $1,698.70 $732.38 $966.32
09/24/2028 $178,155.74 $1,698.70 $728.45 $970.25
10/24/2028 $177,181.55 $1,698.70 $724.50 $974.20
11/24/2028 $176,203.39 $1,698.70 $720.54 $978.16
12/24/2028 $175,221.25 $1,698.70 $716.56 $982.14
01/24/2029 $174,235.12 $1,698.70 $712.57 $986.13
02/24/2029 $173,244.98 $1,698.70 $708.56 $990.14
03/24/2029 $172,250.81 $1,698.70 $704.53 $994.17
04/24/2029 $171,252.61 $1,698.70 $700.49 $998.21
05/24/2029 $170,250.34 $1,698.70 $696.43 $1,002.27
06/24/2029 $169,243.99 $1,698.70 $692.35 $1,006.34
07/24/2029 $168,233.55 $1,698.70 $688.26 $1,010.44
08/24/2029 $167,219.01 $1,698.70 $684.15 $1,014.55
09/24/2029 $166,200.34 $1,698.70 $680.02 $1,018.67
10/24/2029 $165,177.52 $1,698.70 $675.88 $1,022.81
11/24/2029 $164,150.55 $1,698.70 $671.72 $1,026.97
12/24/2029 $163,119.40 $1,698.70 $667.55 $1,031.15
01/24/2030 $162,084.05 $1,698.70 $663.35 $1,035.34
02/24/2030 $161,044.50 $1,698.70 $659.14 $1,039.55
03/24/2030 $160,000.71 $1,698.70 $654.91 $1,043.78
04/24/2030 $158,952.69 $1,698.70 $650.67 $1,048.03
05/24/2030 $157,900.40 $1,698.70 $646.41 $1,052.29
06/24/2030 $156,843.83 $1,698.70 $642.13 $1,056.57
07/24/2030 $155,782.97 $1,698.70 $637.83 $1,060.86
08/24/2030 $154,717.79 $1,698.70 $633.52 $1,065.18
09/24/2030 $153,648.28 $1,698.70 $629.19 $1,069.51
10/24/2030 $152,574.42 $1,698.70 $624.84 $1,073.86
11/24/2030 $151,496.19 $1,698.70 $620.47 $1,078.23
12/24/2030 $150,413.58 $1,698.70 $616.08 $1,082.61
01/24/2031 $149,326.56 $1,698.70 $611.68 $1,087.01
02/24/2031 $148,235.13 $1,698.70 $607.26 $1,091.43
03/24/2031 $147,139.26 $1,698.70 $602.82 $1,095.87
04/24/2031 $146,038.93 $1,698.70 $598.37 $1,100.33
05/24/2031 $144,934.12 $1,698.70 $593.89 $1,104.80
06/24/2031 $143,824.82 $1,698.70 $589.40 $1,109.30
07/24/2031 $142,711.01 $1,698.70 $584.89 $1,113.81
08/24/2031 $141,592.68 $1,698.70 $580.36 $1,118.34
09/24/2031 $140,469.79 $1,698.70 $575.81 $1,122.89
10/24/2031 $139,342.34 $1,698.70 $571.24 $1,127.45
11/24/2031 $138,210.30 $1,698.70 $566.66 $1,132.04
12/24/2031 $137,073.66 $1,698.70 $562.06 $1,136.64
01/24/2032 $135,932.40 $1,698.70 $557.43 $1,141.26
02/24/2032 $134,786.49 $1,698.70 $552.79 $1,145.90
03/24/2032 $133,635.93 $1,698.70 $548.13 $1,150.56
04/24/2032 $132,480.68 $1,698.70 $543.45 $1,155.24
05/24/2032 $131,320.74 $1,698.70 $538.75 $1,159.94
06/24/2032 $130,156.08 $1,698.70 $534.04 $1,164.66
07/24/2032 $128,986.69 $1,698.70 $529.30 $1,169.39
08/24/2032 $127,812.54 $1,698.70 $524.55 $1,174.15
09/24/2032 $126,633.61 $1,698.70 $519.77 $1,178.93
10/24/2032 $125,449.89 $1,698.70 $514.98 $1,183.72
11/24/2032 $124,261.36 $1,698.70 $510.16 $1,188.53
12/24/2032 $123,067.99 $1,698.70 $505.33 $1,193.37
01/24/2033 $121,869.77 $1,698.70 $500.48 $1,198.22
02/24/2033 $120,666.68 $1,698.70 $495.60 $1,203.09
03/24/2033 $119,458.70 $1,698.70 $490.71 $1,207.99
04/24/2033 $118,245.80 $1,698.70 $485.80 $1,212.90
05/24/2033 $117,027.97 $1,698.70 $480.87 $1,217.83
06/24/2033 $115,805.19 $1,698.70 $475.91 $1,222.78
07/24/2033 $114,577.43 $1,698.70 $470.94 $1,227.76
08/24/2033 $113,344.68 $1,698.70 $465.95 $1,232.75
09/24/2033 $112,106.92 $1,698.70 $460.94 $1,237.76
10/24/2033 $110,864.13 $1,698.70 $455.90 $1,242.79
11/24/2033 $109,616.28 $1,698.70 $450.85 $1,247.85
12/24/2033 $108,363.35 $1,698.70 $445.77 $1,252.92
01/24/2034 $107,105.34 $1,698.70 $440.68 $1,258.02
02/24/2034 $105,842.20 $1,698.70 $435.56 $1,263.13
03/24/2034 $104,573.93 $1,698.70 $430.42 $1,268.27
04/24/2034 $103,300.50 $1,698.70 $425.27 $1,273.43
05/24/2034 $102,021.89 $1,698.70 $420.09 $1,278.61
06/24/2034 $100,738.09 $1,698.70 $414.89 $1,283.81
07/24/2034 $99,449.06 $1,698.70 $409.67 $1,289.03
08/24/2034 $98,154.79 $1,698.70 $404.43 $1,294.27
09/24/2034 $96,855.25 $1,698.70 $399.16 $1,299.53
10/24/2034 $95,550.44 $1,698.70 $393.88 $1,304.82
11/24/2034 $94,240.31 $1,698.70 $388.57 $1,310.12
12/24/2034 $92,924.86 $1,698.70 $383.24 $1,315.45
01/24/2035 $91,604.06 $1,698.70 $377.89 $1,320.80
02/24/2035 $90,277.88 $1,698.70 $372.52 $1,326.17
03/24/2035 $88,946.32 $1,698.70 $367.13 $1,331.57
04/24/2035 $87,609.34 $1,698.70 $361.72 $1,336.98
05/24/2035 $86,266.92 $1,698.70 $356.28 $1,342.42
06/24/2035 $84,919.04 $1,698.70 $350.82 $1,347.88
07/24/2035 $83,565.68 $1,698.70 $345.34 $1,353.36
08/24/2035 $82,206.82 $1,698.70 $339.83 $1,358.86
09/24/2035 $80,842.43 $1,698.70 $334.31 $1,364.39
10/24/2035 $79,472.49 $1,698.70 $328.76 $1,369.94
11/24/2035 $78,096.99 $1,698.70 $323.19 $1,375.51
12/24/2035 $76,715.88 $1,698.70 $317.59 $1,381.10
01/24/2036 $75,329.17 $1,698.70 $311.98 $1,386.72
02/24/2036 $73,936.81 $1,698.70 $306.34 $1,392.36
03/24/2036 $72,538.79 $1,698.70 $300.68 $1,398.02
04/24/2036 $71,135.08 $1,698.70 $294.99 $1,403.71
05/24/2036 $69,725.67 $1,698.70 $289.28 $1,409.41
06/24/2036 $68,310.52 $1,698.70 $283.55 $1,415.15
07/24/2036 $66,889.62 $1,698.70 $277.80 $1,420.90
08/24/2036 $65,462.95 $1,698.70 $272.02 $1,426.68
09/24/2036 $64,030.47 $1,698.70 $266.22 $1,432.48
10/24/2036 $62,592.16 $1,698.70 $260.39 $1,438.31
11/24/2036 $61,148.00 $1,698.70 $254.54 $1,444.15
12/24/2036 $59,697.98 $1,698.70 $248.67 $1,450.03
01/24/2037 $58,242.05 $1,698.70 $242.77 $1,455.92
02/24/2037 $56,780.21 $1,698.70 $236.85 $1,461.85
03/24/2037 $55,312.42 $1,698.70 $230.91 $1,467.79
04/24/2037 $53,838.66 $1,698.70 $224.94 $1,473.76
05/24/2037 $52,358.91 $1,698.70 $218.94 $1,479.75
06/24/2037 $50,873.14 $1,698.70 $212.93 $1,485.77
07/24/2037 $49,381.32 $1,698.70 $206.88 $1,491.81
08/24/2037 $47,883.44 $1,698.70 $200.82 $1,497.88
09/24/2037 $46,379.47 $1,698.70 $194.73 $1,503.97
10/24/2037 $44,869.39 $1,698.70 $188.61 $1,510.09
11/24/2037 $43,353.16 $1,698.70 $182.47 $1,516.23
12/24/2037 $41,830.77 $1,698.70 $176.30 $1,522.39
01/24/2038 $40,302.18 $1,698.70 $170.11 $1,528.58
02/24/2038 $38,767.38 $1,698.70 $163.90 $1,534.80
03/24/2038 $37,226.34 $1,698.70 $157.65 $1,541.04
04/24/2038 $35,679.03 $1,698.70 $151.39 $1,547.31
05/24/2038 $34,125.43 $1,698.70 $145.09 $1,553.60
06/24/2038 $32,565.51 $1,698.70 $138.78 $1,559.92
07/24/2038 $30,999.25 $1,698.70 $132.43 $1,566.26
08/24/2038 $29,426.61 $1,698.70 $126.06 $1,572.63
09/24/2038 $27,847.59 $1,698.70 $119.67 $1,579.03
10/24/2038 $26,262.14 $1,698.70 $113.25 $1,585.45
11/24/2038 $24,670.24 $1,698.70 $106.80 $1,591.90
12/24/2038 $23,071.87 $1,698.70 $100.33 $1,598.37
01/24/2039 $21,467.00 $1,698.70 $93.83 $1,604.87
02/24/2039 $19,855.60 $1,698.70 $87.30 $1,611.40
03/24/2039 $18,237.65 $1,698.70 $80.75 $1,617.95
04/24/2039 $16,613.12 $1,698.70 $74.17 $1,624.53
05/24/2039 $14,981.98 $1,698.70 $67.56 $1,631.14
06/24/2039 $13,344.21 $1,698.70 $60.93 $1,637.77
07/24/2039 $11,699.79 $1,698.70 $54.27 $1,644.43
08/24/2039 $10,048.67 $1,698.70 $47.58 $1,651.12
09/24/2039 $8,390.84 $1,698.70 $40.86 $1,657.83
10/24/2039 $6,726.26 $1,698.70 $34.12 $1,664.57
11/24/2039 $5,054.92 $1,698.70 $27.35 $1,671.34
12/24/2039 $3,376.78 $1,698.70 $20.56 $1,678.14
01/24/2040 $1,691.82 $1,698.70 $13.73 $1,684.96
02/24/2040 $-0.00 $1,698.70 $6.88 $1,691.82
TOTAL: - $407,687.11 $147,687.11 $260,000.00

Change options for different scenario in the form below:

$
%