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: $ 1,372.02
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
07/17/2021 $209,481.98 $1,372.02 $854.00 $518.02
08/17/2021 $208,961.85 $1,372.02 $851.89 $520.13
09/17/2021 $208,439.60 $1,372.02 $849.78 $522.25
10/17/2021 $207,915.23 $1,372.02 $847.65 $524.37
11/17/2021 $207,388.73 $1,372.02 $845.52 $526.50
12/17/2021 $206,860.09 $1,372.02 $843.38 $528.64
01/17/2022 $206,329.29 $1,372.02 $841.23 $530.79
02/17/2022 $205,796.34 $1,372.02 $839.07 $532.95
03/17/2022 $205,261.22 $1,372.02 $836.91 $535.12
04/17/2022 $204,723.93 $1,372.02 $834.73 $537.29
05/17/2022 $204,184.45 $1,372.02 $832.54 $539.48
06/17/2022 $203,642.77 $1,372.02 $830.35 $541.67
07/17/2022 $203,098.90 $1,372.02 $828.15 $543.88
08/17/2022 $202,552.81 $1,372.02 $825.94 $546.09
09/17/2022 $202,004.50 $1,372.02 $823.71 $548.31
10/17/2022 $201,453.96 $1,372.02 $821.48 $550.54
11/17/2022 $200,901.18 $1,372.02 $819.25 $552.78
12/17/2022 $200,346.16 $1,372.02 $817.00 $555.03
01/17/2023 $199,788.87 $1,372.02 $814.74 $557.28
02/17/2023 $199,229.32 $1,372.02 $812.47 $559.55
03/17/2023 $198,667.50 $1,372.02 $810.20 $561.82
04/17/2023 $198,103.39 $1,372.02 $807.91 $564.11
05/17/2023 $197,536.99 $1,372.02 $805.62 $566.40
06/17/2023 $196,968.28 $1,372.02 $803.32 $568.71
07/17/2023 $196,397.26 $1,372.02 $801.00 $571.02
08/17/2023 $195,823.92 $1,372.02 $798.68 $573.34
09/17/2023 $195,248.25 $1,372.02 $796.35 $575.67
10/17/2023 $194,670.23 $1,372.02 $794.01 $578.01
11/17/2023 $194,089.87 $1,372.02 $791.66 $580.36
12/17/2023 $193,507.14 $1,372.02 $789.30 $582.73
01/17/2024 $192,922.05 $1,372.02 $786.93 $585.09
02/17/2024 $192,334.57 $1,372.02 $784.55 $587.47
03/17/2024 $191,744.71 $1,372.02 $782.16 $589.86
04/17/2024 $191,152.45 $1,372.02 $779.76 $592.26
05/17/2024 $190,557.78 $1,372.02 $777.35 $594.67
06/17/2024 $189,960.69 $1,372.02 $774.93 $597.09
07/17/2024 $189,361.17 $1,372.02 $772.51 $599.52
08/17/2024 $188,759.21 $1,372.02 $770.07 $601.96
09/17/2024 $188,154.81 $1,372.02 $767.62 $604.40
10/17/2024 $187,547.95 $1,372.02 $765.16 $606.86
11/17/2024 $186,938.62 $1,372.02 $762.69 $609.33
12/17/2024 $186,326.81 $1,372.02 $760.22 $611.81
01/17/2025 $185,712.52 $1,372.02 $757.73 $614.29
02/17/2025 $185,095.73 $1,372.02 $755.23 $616.79
03/17/2025 $184,476.43 $1,372.02 $752.72 $619.30
04/17/2025 $183,854.61 $1,372.02 $750.20 $621.82
05/17/2025 $183,230.26 $1,372.02 $747.68 $624.35
06/17/2025 $182,603.37 $1,372.02 $745.14 $626.89
07/17/2025 $181,973.93 $1,372.02 $742.59 $629.44
08/17/2025 $181,341.94 $1,372.02 $740.03 $632.00
09/17/2025 $180,707.37 $1,372.02 $737.46 $634.57
10/17/2025 $180,070.22 $1,372.02 $734.88 $637.15
11/17/2025 $179,430.48 $1,372.02 $732.29 $639.74
12/17/2025 $178,788.14 $1,372.02 $729.68 $642.34
01/17/2026 $178,143.19 $1,372.02 $727.07 $644.95
02/17/2026 $177,495.62 $1,372.02 $724.45 $647.57
03/17/2026 $176,845.41 $1,372.02 $721.82 $650.21
04/17/2026 $176,192.56 $1,372.02 $719.17 $652.85
05/17/2026 $175,537.05 $1,372.02 $716.52 $655.51
06/17/2026 $174,878.88 $1,372.02 $713.85 $658.17
07/17/2026 $174,218.03 $1,372.02 $711.17 $660.85
08/17/2026 $173,554.49 $1,372.02 $708.49 $663.54
09/17/2026 $172,888.25 $1,372.02 $705.79 $666.24
10/17/2026 $172,219.31 $1,372.02 $703.08 $668.95
11/17/2026 $171,547.64 $1,372.02 $700.36 $671.67
12/17/2026 $170,873.25 $1,372.02 $697.63 $674.40
01/17/2027 $170,196.11 $1,372.02 $694.88 $677.14
02/17/2027 $169,516.21 $1,372.02 $692.13 $679.89
03/17/2027 $168,833.55 $1,372.02 $689.37 $682.66
04/17/2027 $168,148.12 $1,372.02 $686.59 $685.43
05/17/2027 $167,459.90 $1,372.02 $683.80 $688.22
06/17/2027 $166,768.88 $1,372.02 $681.00 $691.02
07/17/2027 $166,075.05 $1,372.02 $678.19 $693.83
08/17/2027 $165,378.40 $1,372.02 $675.37 $696.65
09/17/2027 $164,678.91 $1,372.02 $672.54 $699.49
10/17/2027 $163,976.58 $1,372.02 $669.69 $702.33
11/17/2027 $163,271.40 $1,372.02 $666.84 $705.19
12/17/2027 $162,563.34 $1,372.02 $663.97 $708.05
01/17/2028 $161,852.41 $1,372.02 $661.09 $710.93
02/17/2028 $161,138.58 $1,372.02 $658.20 $713.82
03/17/2028 $160,421.86 $1,372.02 $655.30 $716.73
04/17/2028 $159,702.22 $1,372.02 $652.38 $719.64
05/17/2028 $158,979.65 $1,372.02 $649.46 $722.57
06/17/2028 $158,254.14 $1,372.02 $646.52 $725.51
07/17/2028 $157,525.68 $1,372.02 $643.57 $728.46
08/17/2028 $156,794.26 $1,372.02 $640.60 $731.42
09/17/2028 $156,059.87 $1,372.02 $637.63 $734.39
10/17/2028 $155,322.49 $1,372.02 $634.64 $737.38
11/17/2028 $154,582.11 $1,372.02 $631.64 $740.38
12/17/2028 $153,838.72 $1,372.02 $628.63 $743.39
01/17/2029 $153,092.31 $1,372.02 $625.61 $746.41
02/17/2029 $152,342.86 $1,372.02 $622.58 $749.45
03/17/2029 $151,590.36 $1,372.02 $619.53 $752.50
04/17/2029 $150,834.81 $1,372.02 $616.47 $755.56
05/17/2029 $150,076.18 $1,372.02 $613.39 $758.63
06/17/2029 $149,314.46 $1,372.02 $610.31 $761.71
07/17/2029 $148,549.65 $1,372.02 $607.21 $764.81
08/17/2029 $147,781.73 $1,372.02 $604.10 $767.92
09/17/2029 $147,010.69 $1,372.02 $600.98 $771.04
10/17/2029 $146,236.50 $1,372.02 $597.84 $774.18
11/17/2029 $145,459.18 $1,372.02 $594.70 $777.33
12/17/2029 $144,678.69 $1,372.02 $591.53 $780.49
01/17/2030 $143,895.02 $1,372.02 $588.36 $783.66
02/17/2030 $143,108.17 $1,372.02 $585.17 $786.85
03/17/2030 $142,318.12 $1,372.02 $581.97 $790.05
04/17/2030 $141,524.86 $1,372.02 $578.76 $793.26
05/17/2030 $140,728.37 $1,372.02 $575.53 $796.49
06/17/2030 $139,928.64 $1,372.02 $572.30 $799.73
07/17/2030 $139,125.66 $1,372.02 $569.04 $802.98
08/17/2030 $138,319.41 $1,372.02 $565.78 $806.25
09/17/2030 $137,509.89 $1,372.02 $562.50 $809.52
10/17/2030 $136,697.07 $1,372.02 $559.21 $812.82
11/17/2030 $135,880.95 $1,372.02 $555.90 $816.12
12/17/2030 $135,061.51 $1,372.02 $552.58 $819.44
01/17/2031 $134,238.73 $1,372.02 $549.25 $822.77
02/17/2031 $133,412.61 $1,372.02 $545.90 $826.12
03/17/2031 $132,583.13 $1,372.02 $542.54 $829.48
04/17/2031 $131,750.28 $1,372.02 $539.17 $832.85
05/17/2031 $130,914.04 $1,372.02 $535.78 $836.24
06/17/2031 $130,074.40 $1,372.02 $532.38 $839.64
07/17/2031 $129,231.35 $1,372.02 $528.97 $843.05
08/17/2031 $128,384.86 $1,372.02 $525.54 $846.48
09/17/2031 $127,534.94 $1,372.02 $522.10 $849.93
10/17/2031 $126,681.56 $1,372.02 $518.64 $853.38
11/17/2031 $125,824.70 $1,372.02 $515.17 $856.85
12/17/2031 $124,964.37 $1,372.02 $511.69 $860.34
01/17/2032 $124,100.53 $1,372.02 $508.19 $863.84
02/17/2032 $123,233.18 $1,372.02 $504.68 $867.35
03/17/2032 $122,362.31 $1,372.02 $501.15 $870.88
04/17/2032 $121,487.89 $1,372.02 $497.61 $874.42
05/17/2032 $120,609.92 $1,372.02 $494.05 $877.97
06/17/2032 $119,728.37 $1,372.02 $490.48 $881.54
07/17/2032 $118,843.24 $1,372.02 $486.90 $885.13
08/17/2032 $117,954.52 $1,372.02 $483.30 $888.73
09/17/2032 $117,062.17 $1,372.02 $479.68 $892.34
10/17/2032 $116,166.20 $1,372.02 $476.05 $895.97
11/17/2032 $115,266.59 $1,372.02 $472.41 $899.61
12/17/2032 $114,363.32 $1,372.02 $468.75 $903.27
01/17/2033 $113,456.37 $1,372.02 $465.08 $906.95
02/17/2033 $112,545.73 $1,372.02 $461.39 $910.63
03/17/2033 $111,631.40 $1,372.02 $457.69 $914.34
04/17/2033 $110,713.34 $1,372.02 $453.97 $918.06
05/17/2033 $109,791.55 $1,372.02 $450.23 $921.79
06/17/2033 $108,866.01 $1,372.02 $446.49 $925.54
07/17/2033 $107,936.71 $1,372.02 $442.72 $929.30
08/17/2033 $107,003.63 $1,372.02 $438.94 $933.08
09/17/2033 $106,066.75 $1,372.02 $435.15 $936.88
10/17/2033 $105,126.07 $1,372.02 $431.34 $940.69
11/17/2033 $104,181.56 $1,372.02 $427.51 $944.51
12/17/2033 $103,233.20 $1,372.02 $423.67 $948.35
01/17/2034 $102,281.00 $1,372.02 $419.82 $952.21
02/17/2034 $101,324.91 $1,372.02 $415.94 $956.08
03/17/2034 $100,364.94 $1,372.02 $412.05 $959.97
04/17/2034 $99,401.07 $1,372.02 $408.15 $963.87
05/17/2034 $98,433.28 $1,372.02 $404.23 $967.79
06/17/2034 $97,461.55 $1,372.02 $400.30 $971.73
07/17/2034 $96,485.87 $1,372.02 $396.34 $975.68
08/17/2034 $95,506.22 $1,372.02 $392.38 $979.65
09/17/2034 $94,522.59 $1,372.02 $388.39 $983.63
10/17/2034 $93,534.96 $1,372.02 $384.39 $987.63
11/17/2034 $92,543.31 $1,372.02 $380.38 $991.65
12/17/2034 $91,547.63 $1,372.02 $376.34 $995.68
01/17/2035 $90,547.90 $1,372.02 $372.29 $999.73
02/17/2035 $89,544.10 $1,372.02 $368.23 $1,003.80
03/17/2035 $88,536.22 $1,372.02 $364.15 $1,007.88
04/17/2035 $87,524.25 $1,372.02 $360.05 $1,011.98
05/17/2035 $86,508.16 $1,372.02 $355.93 $1,016.09
06/17/2035 $85,487.93 $1,372.02 $351.80 $1,020.22
07/17/2035 $84,463.56 $1,372.02 $347.65 $1,024.37
08/17/2035 $83,435.02 $1,372.02 $343.49 $1,028.54
09/17/2035 $82,402.30 $1,372.02 $339.30 $1,032.72
10/17/2035 $81,365.38 $1,372.02 $335.10 $1,036.92
11/17/2035 $80,324.24 $1,372.02 $330.89 $1,041.14
12/17/2035 $79,278.87 $1,372.02 $326.65 $1,045.37
01/17/2036 $78,229.24 $1,372.02 $322.40 $1,049.62
02/17/2036 $77,175.35 $1,372.02 $318.13 $1,053.89
03/17/2036 $76,117.17 $1,372.02 $313.85 $1,058.18
04/17/2036 $75,054.69 $1,372.02 $309.54 $1,062.48
05/17/2036 $73,987.89 $1,372.02 $305.22 $1,066.80
06/17/2036 $72,916.75 $1,372.02 $300.88 $1,071.14
07/17/2036 $71,841.26 $1,372.02 $296.53 $1,075.50
08/17/2036 $70,761.39 $1,372.02 $292.15 $1,079.87
09/17/2036 $69,677.13 $1,372.02 $287.76 $1,084.26
10/17/2036 $68,588.46 $1,372.02 $283.35 $1,088.67
11/17/2036 $67,495.36 $1,372.02 $278.93 $1,093.10
12/17/2036 $66,397.82 $1,372.02 $274.48 $1,097.54
01/17/2037 $65,295.81 $1,372.02 $270.02 $1,102.01
02/17/2037 $64,189.32 $1,372.02 $265.54 $1,106.49
03/17/2037 $63,078.33 $1,372.02 $261.04 $1,110.99
04/17/2037 $61,962.83 $1,372.02 $256.52 $1,115.51
05/17/2037 $60,842.79 $1,372.02 $251.98 $1,120.04
06/17/2037 $59,718.19 $1,372.02 $247.43 $1,124.60
07/17/2037 $58,589.02 $1,372.02 $242.85 $1,129.17
08/17/2037 $57,455.26 $1,372.02 $238.26 $1,133.76
09/17/2037 $56,316.89 $1,372.02 $233.65 $1,138.37
10/17/2037 $55,173.89 $1,372.02 $229.02 $1,143.00
11/17/2037 $54,026.23 $1,372.02 $224.37 $1,147.65
12/17/2037 $52,873.92 $1,372.02 $219.71 $1,152.32
01/17/2038 $51,716.91 $1,372.02 $215.02 $1,157.00
02/17/2038 $50,555.21 $1,372.02 $210.32 $1,161.71
03/17/2038 $49,388.77 $1,372.02 $205.59 $1,166.43
04/17/2038 $48,217.60 $1,372.02 $200.85 $1,171.18
05/17/2038 $47,041.66 $1,372.02 $196.08 $1,175.94
06/17/2038 $45,860.94 $1,372.02 $191.30 $1,180.72
07/17/2038 $44,675.41 $1,372.02 $186.50 $1,185.52
08/17/2038 $43,485.07 $1,372.02 $181.68 $1,190.34
09/17/2038 $42,289.89 $1,372.02 $176.84 $1,195.18
10/17/2038 $41,089.84 $1,372.02 $171.98 $1,200.05
11/17/2038 $39,884.92 $1,372.02 $167.10 $1,204.93
12/17/2038 $38,675.09 $1,372.02 $162.20 $1,209.83
01/17/2039 $37,460.34 $1,372.02 $157.28 $1,214.75
02/17/2039 $36,240.66 $1,372.02 $152.34 $1,219.69
03/17/2039 $35,016.01 $1,372.02 $147.38 $1,224.65
04/17/2039 $33,786.39 $1,372.02 $142.40 $1,229.63
05/17/2039 $32,551.76 $1,372.02 $137.40 $1,234.63
06/17/2039 $31,312.12 $1,372.02 $132.38 $1,239.65
07/17/2039 $30,067.43 $1,372.02 $127.34 $1,244.69
08/17/2039 $28,817.68 $1,372.02 $122.27 $1,249.75
09/17/2039 $27,562.85 $1,372.02 $117.19 $1,254.83
10/17/2039 $26,302.91 $1,372.02 $112.09 $1,259.94
11/17/2039 $25,037.85 $1,372.02 $106.97 $1,265.06
12/17/2039 $23,767.65 $1,372.02 $101.82 $1,270.20
01/17/2040 $22,492.28 $1,372.02 $96.66 $1,275.37
02/17/2040 $21,211.73 $1,372.02 $91.47 $1,280.56
03/17/2040 $19,925.96 $1,372.02 $86.26 $1,285.76
04/17/2040 $18,634.97 $1,372.02 $81.03 $1,290.99
05/17/2040 $17,338.73 $1,372.02 $75.78 $1,296.24
06/17/2040 $16,037.22 $1,372.02 $70.51 $1,301.51
07/17/2040 $14,730.41 $1,372.02 $65.22 $1,306.81
08/17/2040 $13,418.29 $1,372.02 $59.90 $1,312.12
09/17/2040 $12,100.83 $1,372.02 $54.57 $1,317.46
10/17/2040 $10,778.02 $1,372.02 $49.21 $1,322.81
11/17/2040 $9,449.83 $1,372.02 $43.83 $1,328.19
12/17/2040 $8,116.23 $1,372.02 $38.43 $1,333.59
01/17/2041 $6,777.21 $1,372.02 $33.01 $1,339.02
02/17/2041 $5,432.75 $1,372.02 $27.56 $1,344.46
03/17/2041 $4,082.82 $1,372.02 $22.09 $1,349.93
04/17/2041 $2,727.40 $1,372.02 $16.60 $1,355.42
05/17/2041 $1,366.47 $1,372.02 $11.09 $1,360.93
06/17/2041 $-0.00 $1,372.02 $5.56 $1,366.47
TOTAL: - $329,285.74 $119,285.74 $210,000.00

Change options for different scenario in the form below:

$
%