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: 8.380%

Monthly Payment: $ 2,580.73
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
08/18/2024 $299,514.27 $2,580.73 $2,095.00 $485.73
09/18/2024 $299,025.15 $2,580.73 $2,091.61 $489.12
10/18/2024 $298,532.61 $2,580.73 $2,088.19 $492.54
11/18/2024 $298,036.63 $2,580.73 $2,084.75 $495.98
12/18/2024 $297,537.19 $2,580.73 $2,081.29 $499.44
01/18/2025 $297,034.27 $2,580.73 $2,077.80 $502.93
02/18/2025 $296,527.82 $2,580.73 $2,074.29 $506.44
03/18/2025 $296,017.85 $2,580.73 $2,070.75 $509.98
04/18/2025 $295,504.31 $2,580.73 $2,067.19 $513.54
05/18/2025 $294,987.18 $2,580.73 $2,063.61 $517.12
06/18/2025 $294,466.45 $2,580.73 $2,059.99 $520.74
07/18/2025 $293,942.08 $2,580.73 $2,056.36 $524.37
08/18/2025 $293,414.04 $2,580.73 $2,052.70 $528.03
09/18/2025 $292,882.32 $2,580.73 $2,049.01 $531.72
10/18/2025 $292,346.89 $2,580.73 $2,045.29 $535.43
11/18/2025 $291,807.71 $2,580.73 $2,041.56 $539.17
12/18/2025 $291,264.77 $2,580.73 $2,037.79 $542.94
01/18/2026 $290,718.04 $2,580.73 $2,034.00 $546.73
02/18/2026 $290,167.49 $2,580.73 $2,030.18 $550.55
03/18/2026 $289,613.10 $2,580.73 $2,026.34 $554.39
04/18/2026 $289,054.83 $2,580.73 $2,022.46 $558.26
05/18/2026 $288,492.67 $2,580.73 $2,018.57 $562.16
06/18/2026 $287,926.58 $2,580.73 $2,014.64 $566.09
07/18/2026 $287,356.54 $2,580.73 $2,010.69 $570.04
08/18/2026 $286,782.52 $2,580.73 $2,006.71 $574.02
09/18/2026 $286,204.48 $2,580.73 $2,002.70 $578.03
10/18/2026 $285,622.42 $2,580.73 $1,998.66 $582.07
11/18/2026 $285,036.28 $2,580.73 $1,994.60 $586.13
12/18/2026 $284,446.06 $2,580.73 $1,990.50 $590.23
01/18/2027 $283,851.71 $2,580.73 $1,986.38 $594.35
02/18/2027 $283,253.21 $2,580.73 $1,982.23 $598.50
03/18/2027 $282,650.53 $2,580.73 $1,978.05 $602.68
04/18/2027 $282,043.64 $2,580.73 $1,973.84 $606.89
05/18/2027 $281,432.52 $2,580.73 $1,969.60 $611.12
06/18/2027 $280,817.13 $2,580.73 $1,965.34 $615.39
07/18/2027 $280,197.44 $2,580.73 $1,961.04 $619.69
08/18/2027 $279,573.42 $2,580.73 $1,956.71 $624.02
09/18/2027 $278,945.04 $2,580.73 $1,952.35 $628.38
10/18/2027 $278,312.28 $2,580.73 $1,947.97 $632.76
11/18/2027 $277,675.10 $2,580.73 $1,943.55 $637.18
12/18/2027 $277,033.46 $2,580.73 $1,939.10 $641.63
01/18/2028 $276,387.35 $2,580.73 $1,934.62 $646.11
02/18/2028 $275,736.73 $2,580.73 $1,930.11 $650.62
03/18/2028 $275,081.56 $2,580.73 $1,925.56 $655.17
04/18/2028 $274,421.82 $2,580.73 $1,920.99 $659.74
05/18/2028 $273,757.46 $2,580.73 $1,916.38 $664.35
06/18/2028 $273,088.47 $2,580.73 $1,911.74 $668.99
07/18/2028 $272,414.81 $2,580.73 $1,907.07 $673.66
08/18/2028 $271,736.45 $2,580.73 $1,902.36 $678.37
09/18/2028 $271,053.34 $2,580.73 $1,897.63 $683.10
10/18/2028 $270,365.47 $2,580.73 $1,892.86 $687.87
11/18/2028 $269,672.79 $2,580.73 $1,888.05 $692.68
12/18/2028 $268,975.28 $2,580.73 $1,883.21 $697.51
01/18/2029 $268,272.89 $2,580.73 $1,878.34 $702.39
02/18/2029 $267,565.60 $2,580.73 $1,873.44 $707.29
03/18/2029 $266,853.37 $2,580.73 $1,868.50 $712.23
04/18/2029 $266,136.17 $2,580.73 $1,863.53 $717.20
05/18/2029 $265,413.95 $2,580.73 $1,858.52 $722.21
06/18/2029 $264,686.70 $2,580.73 $1,853.47 $727.26
07/18/2029 $263,954.36 $2,580.73 $1,848.40 $732.33
08/18/2029 $263,216.92 $2,580.73 $1,843.28 $737.45
09/18/2029 $262,474.32 $2,580.73 $1,838.13 $742.60
10/18/2029 $261,726.53 $2,580.73 $1,832.95 $747.78
11/18/2029 $260,973.53 $2,580.73 $1,827.72 $753.01
12/18/2029 $260,215.26 $2,580.73 $1,822.47 $758.26
01/18/2030 $259,451.70 $2,580.73 $1,817.17 $763.56
02/18/2030 $258,682.81 $2,580.73 $1,811.84 $768.89
03/18/2030 $257,908.55 $2,580.73 $1,806.47 $774.26
04/18/2030 $257,128.88 $2,580.73 $1,801.06 $779.67
05/18/2030 $256,343.77 $2,580.73 $1,795.62 $785.11
06/18/2030 $255,553.17 $2,580.73 $1,790.13 $790.60
07/18/2030 $254,757.06 $2,580.73 $1,784.61 $796.12
08/18/2030 $253,955.38 $2,580.73 $1,779.05 $801.68
09/18/2030 $253,148.10 $2,580.73 $1,773.46 $807.27
10/18/2030 $252,335.19 $2,580.73 $1,767.82 $812.91
11/18/2030 $251,516.60 $2,580.73 $1,762.14 $818.59
12/18/2030 $250,692.30 $2,580.73 $1,756.42 $824.31
01/18/2031 $249,862.24 $2,580.73 $1,750.67 $830.06
02/18/2031 $249,026.38 $2,580.73 $1,744.87 $835.86
03/18/2031 $248,184.68 $2,580.73 $1,739.03 $841.70
04/18/2031 $247,337.11 $2,580.73 $1,733.16 $847.57
05/18/2031 $246,483.62 $2,580.73 $1,727.24 $853.49
06/18/2031 $245,624.16 $2,580.73 $1,721.28 $859.45
07/18/2031 $244,758.71 $2,580.73 $1,715.28 $865.45
08/18/2031 $243,887.21 $2,580.73 $1,709.23 $871.50
09/18/2031 $243,009.63 $2,580.73 $1,703.15 $877.58
10/18/2031 $242,125.91 $2,580.73 $1,697.02 $883.71
11/18/2031 $241,236.03 $2,580.73 $1,690.85 $889.88
12/18/2031 $240,339.93 $2,580.73 $1,684.63 $896.10
01/18/2032 $239,437.58 $2,580.73 $1,678.37 $902.36
02/18/2032 $238,528.92 $2,580.73 $1,672.07 $908.66
03/18/2032 $237,613.92 $2,580.73 $1,665.73 $915.00
04/18/2032 $236,692.52 $2,580.73 $1,659.34 $921.39
05/18/2032 $235,764.70 $2,580.73 $1,652.90 $927.83
06/18/2032 $234,830.39 $2,580.73 $1,646.42 $934.31
07/18/2032 $233,889.56 $2,580.73 $1,639.90 $940.83
08/18/2032 $232,942.16 $2,580.73 $1,633.33 $947.40
09/18/2032 $231,988.14 $2,580.73 $1,626.71 $954.02
10/18/2032 $231,027.46 $2,580.73 $1,620.05 $960.68
11/18/2032 $230,060.07 $2,580.73 $1,613.34 $967.39
12/18/2032 $229,085.93 $2,580.73 $1,606.59 $974.14
01/18/2033 $228,104.98 $2,580.73 $1,599.78 $980.95
02/18/2033 $227,117.19 $2,580.73 $1,592.93 $987.80
03/18/2033 $226,122.49 $2,580.73 $1,586.04 $994.69
04/18/2033 $225,120.85 $2,580.73 $1,579.09 $1,001.64
05/18/2033 $224,112.22 $2,580.73 $1,572.09 $1,008.64
06/18/2033 $223,096.54 $2,580.73 $1,565.05 $1,015.68
07/18/2033 $222,073.76 $2,580.73 $1,557.96 $1,022.77
08/18/2033 $221,043.85 $2,580.73 $1,550.82 $1,029.91
09/18/2033 $220,006.74 $2,580.73 $1,543.62 $1,037.11
10/18/2033 $218,962.39 $2,580.73 $1,536.38 $1,044.35
11/18/2033 $217,910.75 $2,580.73 $1,529.09 $1,051.64
12/18/2033 $216,851.76 $2,580.73 $1,521.74 $1,058.99
01/18/2034 $215,785.38 $2,580.73 $1,514.35 $1,066.38
02/18/2034 $214,711.55 $2,580.73 $1,506.90 $1,073.83
03/18/2034 $213,630.23 $2,580.73 $1,499.40 $1,081.33
04/18/2034 $212,541.35 $2,580.73 $1,491.85 $1,088.88
05/18/2034 $211,444.87 $2,580.73 $1,484.25 $1,096.48
06/18/2034 $210,340.73 $2,580.73 $1,476.59 $1,104.14
07/18/2034 $209,228.88 $2,580.73 $1,468.88 $1,111.85
08/18/2034 $208,109.26 $2,580.73 $1,461.11 $1,119.61
09/18/2034 $206,981.83 $2,580.73 $1,453.30 $1,127.43
10/18/2034 $205,846.52 $2,580.73 $1,445.42 $1,135.31
11/18/2034 $204,703.29 $2,580.73 $1,437.49 $1,143.23
12/18/2034 $203,552.07 $2,580.73 $1,429.51 $1,151.22
01/18/2035 $202,392.81 $2,580.73 $1,421.47 $1,159.26
02/18/2035 $201,225.46 $2,580.73 $1,413.38 $1,167.35
03/18/2035 $200,049.95 $2,580.73 $1,405.22 $1,175.51
04/18/2035 $198,866.24 $2,580.73 $1,397.02 $1,183.71
05/18/2035 $197,674.26 $2,580.73 $1,388.75 $1,191.98
06/18/2035 $196,473.95 $2,580.73 $1,380.43 $1,200.30
07/18/2035 $195,265.27 $2,580.73 $1,372.04 $1,208.69
08/18/2035 $194,048.14 $2,580.73 $1,363.60 $1,217.13
09/18/2035 $192,822.51 $2,580.73 $1,355.10 $1,225.63
10/18/2035 $191,588.33 $2,580.73 $1,346.54 $1,234.19
11/18/2035 $190,345.52 $2,580.73 $1,337.93 $1,242.80
12/18/2035 $189,094.04 $2,580.73 $1,329.25 $1,251.48
01/18/2036 $187,833.81 $2,580.73 $1,320.51 $1,260.22
02/18/2036 $186,564.79 $2,580.73 $1,311.71 $1,269.02
03/18/2036 $185,286.90 $2,580.73 $1,302.84 $1,277.89
04/18/2036 $184,000.10 $2,580.73 $1,293.92 $1,286.81
05/18/2036 $182,704.30 $2,580.73 $1,284.93 $1,295.80
06/18/2036 $181,399.45 $2,580.73 $1,275.89 $1,304.84
07/18/2036 $180,085.50 $2,580.73 $1,266.77 $1,313.96
08/18/2036 $178,762.36 $2,580.73 $1,257.60 $1,323.13
09/18/2036 $177,429.99 $2,580.73 $1,248.36 $1,332.37
10/18/2036 $176,088.32 $2,580.73 $1,239.05 $1,341.68
11/18/2036 $174,737.27 $2,580.73 $1,229.68 $1,351.05
12/18/2036 $173,376.79 $2,580.73 $1,220.25 $1,360.48
01/18/2037 $172,006.81 $2,580.73 $1,210.75 $1,369.98
02/18/2037 $170,627.26 $2,580.73 $1,201.18 $1,379.55
03/18/2037 $169,238.07 $2,580.73 $1,191.55 $1,389.18
04/18/2037 $167,839.19 $2,580.73 $1,181.85 $1,398.88
05/18/2037 $166,430.54 $2,580.73 $1,172.08 $1,408.65
06/18/2037 $165,012.05 $2,580.73 $1,162.24 $1,418.49
07/18/2037 $163,583.65 $2,580.73 $1,152.33 $1,428.40
08/18/2037 $162,145.28 $2,580.73 $1,142.36 $1,438.37
09/18/2037 $160,696.87 $2,580.73 $1,132.31 $1,448.42
10/18/2037 $159,238.34 $2,580.73 $1,122.20 $1,458.53
11/18/2037 $157,769.62 $2,580.73 $1,112.01 $1,468.72
12/18/2037 $156,290.65 $2,580.73 $1,101.76 $1,478.97
01/18/2038 $154,801.35 $2,580.73 $1,091.43 $1,489.30
02/18/2038 $153,301.65 $2,580.73 $1,081.03 $1,499.70
03/18/2038 $151,791.48 $2,580.73 $1,070.56 $1,510.17
04/18/2038 $150,270.76 $2,580.73 $1,060.01 $1,520.72
05/18/2038 $148,739.42 $2,580.73 $1,049.39 $1,531.34
06/18/2038 $147,197.38 $2,580.73 $1,038.70 $1,542.03
07/18/2038 $145,644.58 $2,580.73 $1,027.93 $1,552.80
08/18/2038 $144,080.94 $2,580.73 $1,017.08 $1,563.65
09/18/2038 $142,506.37 $2,580.73 $1,006.17 $1,574.56
10/18/2038 $140,920.81 $2,580.73 $995.17 $1,585.56
11/18/2038 $139,324.18 $2,580.73 $984.10 $1,596.63
12/18/2038 $137,716.40 $2,580.73 $972.95 $1,607.78
01/18/2039 $136,097.39 $2,580.73 $961.72 $1,619.01
02/18/2039 $134,467.07 $2,580.73 $950.41 $1,630.32
03/18/2039 $132,825.37 $2,580.73 $939.03 $1,641.70
04/18/2039 $131,172.20 $2,580.73 $927.56 $1,653.17
05/18/2039 $129,507.49 $2,580.73 $916.02 $1,664.71
06/18/2039 $127,831.16 $2,580.73 $904.39 $1,676.34
07/18/2039 $126,143.12 $2,580.73 $892.69 $1,688.04
08/18/2039 $124,443.29 $2,580.73 $880.90 $1,699.83
09/18/2039 $122,731.58 $2,580.73 $869.03 $1,711.70
10/18/2039 $121,007.93 $2,580.73 $857.08 $1,723.65
11/18/2039 $119,272.24 $2,580.73 $845.04 $1,735.69
12/18/2039 $117,524.43 $2,580.73 $832.92 $1,747.81
01/18/2040 $115,764.41 $2,580.73 $820.71 $1,760.02
02/18/2040 $113,992.10 $2,580.73 $808.42 $1,772.31
03/18/2040 $112,207.42 $2,580.73 $796.04 $1,784.68
04/18/2040 $110,410.27 $2,580.73 $783.58 $1,797.15
05/18/2040 $108,600.57 $2,580.73 $771.03 $1,809.70
06/18/2040 $106,778.23 $2,580.73 $758.39 $1,822.34
07/18/2040 $104,943.17 $2,580.73 $745.67 $1,835.06
08/18/2040 $103,095.30 $2,580.73 $732.85 $1,847.88
09/18/2040 $101,234.52 $2,580.73 $719.95 $1,860.78
10/18/2040 $99,360.74 $2,580.73 $706.95 $1,873.78
11/18/2040 $97,473.88 $2,580.73 $693.87 $1,886.86
12/18/2040 $95,573.84 $2,580.73 $680.69 $1,900.04
01/18/2041 $93,660.54 $2,580.73 $667.42 $1,913.31
02/18/2041 $91,733.87 $2,580.73 $654.06 $1,926.67
03/18/2041 $89,793.75 $2,580.73 $640.61 $1,940.12
04/18/2041 $87,840.08 $2,580.73 $627.06 $1,953.67
05/18/2041 $85,872.76 $2,580.73 $613.42 $1,967.31
06/18/2041 $83,891.71 $2,580.73 $599.68 $1,981.05
07/18/2041 $81,896.83 $2,580.73 $585.84 $1,994.89
08/18/2041 $79,888.01 $2,580.73 $571.91 $2,008.82
09/18/2041 $77,865.16 $2,580.73 $557.88 $2,022.85
10/18/2041 $75,828.19 $2,580.73 $543.76 $2,036.97
11/18/2041 $73,777.00 $2,580.73 $529.53 $2,051.20
12/18/2041 $71,711.48 $2,580.73 $515.21 $2,065.52
01/18/2042 $69,631.53 $2,580.73 $500.79 $2,079.94
02/18/2042 $67,537.06 $2,580.73 $486.26 $2,094.47
03/18/2042 $65,427.97 $2,580.73 $471.63 $2,109.10
04/18/2042 $63,304.14 $2,580.73 $456.91 $2,123.82
05/18/2042 $61,165.49 $2,580.73 $442.07 $2,138.66
06/18/2042 $59,011.90 $2,580.73 $427.14 $2,153.59
07/18/2042 $56,843.27 $2,580.73 $412.10 $2,168.63
08/18/2042 $54,659.49 $2,580.73 $396.96 $2,183.77
09/18/2042 $52,460.47 $2,580.73 $381.71 $2,199.02
10/18/2042 $50,246.09 $2,580.73 $366.35 $2,214.38
11/18/2042 $48,016.24 $2,580.73 $350.89 $2,229.84
12/18/2042 $45,770.83 $2,580.73 $335.31 $2,245.42
01/18/2043 $43,509.73 $2,580.73 $319.63 $2,261.10
02/18/2043 $41,232.84 $2,580.73 $303.84 $2,276.89
03/18/2043 $38,940.05 $2,580.73 $287.94 $2,292.79
04/18/2043 $36,631.26 $2,580.73 $271.93 $2,308.80
05/18/2043 $34,306.33 $2,580.73 $255.81 $2,324.92
06/18/2043 $31,965.18 $2,580.73 $239.57 $2,341.16
07/18/2043 $29,607.67 $2,580.73 $223.22 $2,357.51
08/18/2043 $27,233.70 $2,580.73 $206.76 $2,373.97
09/18/2043 $24,843.15 $2,580.73 $190.18 $2,390.55
10/18/2043 $22,435.91 $2,580.73 $173.49 $2,407.24
11/18/2043 $20,011.86 $2,580.73 $156.68 $2,424.05
12/18/2043 $17,570.88 $2,580.73 $139.75 $2,440.98
01/18/2044 $15,112.85 $2,580.73 $122.70 $2,458.03
02/18/2044 $12,637.66 $2,580.73 $105.54 $2,475.19
03/18/2044 $10,145.18 $2,580.73 $88.25 $2,492.48
04/18/2044 $7,635.30 $2,580.73 $70.85 $2,509.88
05/18/2044 $5,107.89 $2,580.73 $53.32 $2,527.41
06/18/2044 $2,562.83 $2,580.73 $35.67 $2,545.06
07/18/2044 $0.00 $2,580.73 $17.90 $2,562.83
TOTAL: - $619,375.14 $319,375.14 $300,000.00

Change options for different scenario in the form below:

$
%