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: $ 1,960.03
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
06/28/2020 $299,259.97 $1,960.03 $1,220.00 $740.03
07/28/2020 $298,516.92 $1,960.03 $1,216.99 $743.04
08/28/2020 $297,770.86 $1,960.03 $1,213.97 $746.07
09/28/2020 $297,021.76 $1,960.03 $1,210.93 $749.10
10/28/2020 $296,269.61 $1,960.03 $1,207.89 $752.15
11/28/2020 $295,514.41 $1,960.03 $1,204.83 $755.20
12/28/2020 $294,756.13 $1,960.03 $1,201.76 $758.28
01/28/2021 $293,994.77 $1,960.03 $1,198.67 $761.36
02/28/2021 $293,230.32 $1,960.03 $1,195.58 $764.46
03/28/2021 $292,462.75 $1,960.03 $1,192.47 $767.56
04/28/2021 $291,692.07 $1,960.03 $1,189.35 $770.69
05/28/2021 $290,918.25 $1,960.03 $1,186.21 $773.82
06/28/2021 $290,141.28 $1,960.03 $1,183.07 $776.97
07/28/2021 $289,361.15 $1,960.03 $1,179.91 $780.13
08/28/2021 $288,577.86 $1,960.03 $1,176.74 $783.30
09/28/2021 $287,791.37 $1,960.03 $1,173.55 $786.48
10/28/2021 $287,001.69 $1,960.03 $1,170.35 $789.68
11/28/2021 $286,208.80 $1,960.03 $1,167.14 $792.89
12/28/2021 $285,412.68 $1,960.03 $1,163.92 $796.12
01/28/2022 $284,613.32 $1,960.03 $1,160.68 $799.36
02/28/2022 $283,810.71 $1,960.03 $1,157.43 $802.61
03/28/2022 $283,004.84 $1,960.03 $1,154.16 $805.87
04/28/2022 $282,195.70 $1,960.03 $1,150.89 $809.15
05/28/2022 $281,383.26 $1,960.03 $1,147.60 $812.44
06/28/2022 $280,567.52 $1,960.03 $1,144.29 $815.74
07/28/2022 $279,748.46 $1,960.03 $1,140.97 $819.06
08/28/2022 $278,926.07 $1,960.03 $1,137.64 $822.39
09/28/2022 $278,100.33 $1,960.03 $1,134.30 $825.73
10/28/2022 $277,271.24 $1,960.03 $1,130.94 $829.09
11/28/2022 $276,438.77 $1,960.03 $1,127.57 $832.46
12/28/2022 $275,602.92 $1,960.03 $1,124.18 $835.85
01/28/2023 $274,763.67 $1,960.03 $1,120.79 $839.25
02/28/2023 $273,921.01 $1,960.03 $1,117.37 $842.66
03/28/2023 $273,074.92 $1,960.03 $1,113.95 $846.09
04/28/2023 $272,225.39 $1,960.03 $1,110.50 $849.53
05/28/2023 $271,372.41 $1,960.03 $1,107.05 $852.98
06/28/2023 $270,515.96 $1,960.03 $1,103.58 $856.45
07/28/2023 $269,656.02 $1,960.03 $1,100.10 $859.94
08/28/2023 $268,792.59 $1,960.03 $1,096.60 $863.43
09/28/2023 $267,925.64 $1,960.03 $1,093.09 $866.94
10/28/2023 $267,055.17 $1,960.03 $1,089.56 $870.47
11/28/2023 $266,181.16 $1,960.03 $1,086.02 $874.01
12/28/2023 $265,303.60 $1,960.03 $1,082.47 $877.56
01/28/2024 $264,422.47 $1,960.03 $1,078.90 $881.13
02/28/2024 $263,537.75 $1,960.03 $1,075.32 $884.72
03/28/2024 $262,649.44 $1,960.03 $1,071.72 $888.31
04/28/2024 $261,757.51 $1,960.03 $1,068.11 $891.93
05/28/2024 $260,861.96 $1,960.03 $1,064.48 $895.55
06/28/2024 $259,962.76 $1,960.03 $1,060.84 $899.20
07/28/2024 $259,059.91 $1,960.03 $1,057.18 $902.85
08/28/2024 $258,153.39 $1,960.03 $1,053.51 $906.52
09/28/2024 $257,243.17 $1,960.03 $1,049.82 $910.21
10/28/2024 $256,329.26 $1,960.03 $1,046.12 $913.91
11/28/2024 $255,411.63 $1,960.03 $1,042.41 $917.63
12/28/2024 $254,490.27 $1,960.03 $1,038.67 $921.36
01/28/2025 $253,565.17 $1,960.03 $1,034.93 $925.11
02/28/2025 $252,636.30 $1,960.03 $1,031.17 $928.87
03/28/2025 $251,703.65 $1,960.03 $1,027.39 $932.65
04/28/2025 $250,767.21 $1,960.03 $1,023.59 $936.44
05/28/2025 $249,826.96 $1,960.03 $1,019.79 $940.25
06/28/2025 $248,882.89 $1,960.03 $1,015.96 $944.07
07/28/2025 $247,934.98 $1,960.03 $1,012.12 $947.91
08/28/2025 $246,983.22 $1,960.03 $1,008.27 $951.77
09/28/2025 $246,027.58 $1,960.03 $1,004.40 $955.64
10/28/2025 $245,068.06 $1,960.03 $1,000.51 $959.52
11/28/2025 $244,104.64 $1,960.03 $996.61 $963.42
12/28/2025 $243,137.29 $1,960.03 $992.69 $967.34
01/28/2026 $242,166.02 $1,960.03 $988.76 $971.28
02/28/2026 $241,190.79 $1,960.03 $984.81 $975.23
03/28/2026 $240,211.60 $1,960.03 $980.84 $979.19
04/28/2026 $239,228.43 $1,960.03 $976.86 $983.17
05/28/2026 $238,241.26 $1,960.03 $972.86 $987.17
06/28/2026 $237,250.07 $1,960.03 $968.85 $991.19
07/28/2026 $236,254.85 $1,960.03 $964.82 $995.22
08/28/2026 $235,255.59 $1,960.03 $960.77 $999.26
09/28/2026 $234,252.26 $1,960.03 $956.71 $1,003.33
10/28/2026 $233,244.85 $1,960.03 $952.63 $1,007.41
11/28/2026 $232,233.35 $1,960.03 $948.53 $1,011.51
12/28/2026 $231,217.73 $1,960.03 $944.42 $1,015.62
01/28/2027 $230,197.98 $1,960.03 $940.29 $1,019.75
02/28/2027 $229,174.08 $1,960.03 $936.14 $1,023.90
03/28/2027 $228,146.02 $1,960.03 $931.97 $1,028.06
04/28/2027 $227,113.78 $1,960.03 $927.79 $1,032.24
05/28/2027 $226,077.34 $1,960.03 $923.60 $1,036.44
06/28/2027 $225,036.69 $1,960.03 $919.38 $1,040.65
07/28/2027 $223,991.81 $1,960.03 $915.15 $1,044.88
08/28/2027 $222,942.67 $1,960.03 $910.90 $1,049.13
09/28/2027 $221,889.27 $1,960.03 $906.63 $1,053.40
10/28/2027 $220,831.59 $1,960.03 $902.35 $1,057.68
11/28/2027 $219,769.60 $1,960.03 $898.05 $1,061.99
12/28/2027 $218,703.30 $1,960.03 $893.73 $1,066.30
01/28/2028 $217,632.66 $1,960.03 $889.39 $1,070.64
02/28/2028 $216,557.66 $1,960.03 $885.04 $1,074.99
03/28/2028 $215,478.30 $1,960.03 $880.67 $1,079.37
04/28/2028 $214,394.54 $1,960.03 $876.28 $1,083.76
05/28/2028 $213,306.38 $1,960.03 $871.87 $1,088.16
06/28/2028 $212,213.79 $1,960.03 $867.45 $1,092.59
07/28/2028 $211,116.76 $1,960.03 $863.00 $1,097.03
08/28/2028 $210,015.26 $1,960.03 $858.54 $1,101.49
09/28/2028 $208,909.29 $1,960.03 $854.06 $1,105.97
10/28/2028 $207,798.82 $1,960.03 $849.56 $1,110.47
11/28/2028 $206,683.84 $1,960.03 $845.05 $1,114.99
12/28/2028 $205,564.32 $1,960.03 $840.51 $1,119.52
01/28/2029 $204,440.24 $1,960.03 $835.96 $1,124.07
02/28/2029 $203,311.60 $1,960.03 $831.39 $1,128.64
03/28/2029 $202,178.37 $1,960.03 $826.80 $1,133.23
04/28/2029 $201,040.53 $1,960.03 $822.19 $1,137.84
05/28/2029 $199,898.06 $1,960.03 $817.56 $1,142.47
06/28/2029 $198,750.94 $1,960.03 $812.92 $1,147.12
07/28/2029 $197,599.16 $1,960.03 $808.25 $1,151.78
08/28/2029 $196,442.70 $1,960.03 $803.57 $1,156.46
09/28/2029 $195,281.53 $1,960.03 $798.87 $1,161.17
10/28/2029 $194,115.64 $1,960.03 $794.14 $1,165.89
11/28/2029 $192,945.01 $1,960.03 $789.40 $1,170.63
12/28/2029 $191,769.62 $1,960.03 $784.64 $1,175.39
01/28/2030 $190,589.45 $1,960.03 $779.86 $1,180.17
02/28/2030 $189,404.48 $1,960.03 $775.06 $1,184.97
03/28/2030 $188,214.69 $1,960.03 $770.24 $1,189.79
04/28/2030 $187,020.06 $1,960.03 $765.41 $1,194.63
05/28/2030 $185,820.57 $1,960.03 $760.55 $1,199.49
06/28/2030 $184,616.21 $1,960.03 $755.67 $1,204.36
07/28/2030 $183,406.95 $1,960.03 $750.77 $1,209.26
08/28/2030 $182,192.77 $1,960.03 $745.85 $1,214.18
09/28/2030 $180,973.65 $1,960.03 $740.92 $1,219.12
10/28/2030 $179,749.58 $1,960.03 $735.96 $1,224.07
11/28/2030 $178,520.52 $1,960.03 $730.98 $1,229.05
12/28/2030 $177,286.47 $1,960.03 $725.98 $1,234.05
01/28/2031 $176,047.40 $1,960.03 $720.96 $1,239.07
02/28/2031 $174,803.30 $1,960.03 $715.93 $1,244.11
03/28/2031 $173,554.13 $1,960.03 $710.87 $1,249.17
04/28/2031 $172,299.88 $1,960.03 $705.79 $1,254.25
05/28/2031 $171,040.53 $1,960.03 $700.69 $1,259.35
06/28/2031 $169,776.06 $1,960.03 $695.56 $1,264.47
07/28/2031 $168,506.45 $1,960.03 $690.42 $1,269.61
08/28/2031 $167,231.68 $1,960.03 $685.26 $1,274.77
09/28/2031 $165,951.72 $1,960.03 $680.08 $1,279.96
10/28/2031 $164,666.56 $1,960.03 $674.87 $1,285.16
11/28/2031 $163,376.17 $1,960.03 $669.64 $1,290.39
12/28/2031 $162,080.53 $1,960.03 $664.40 $1,295.64
01/28/2032 $160,779.62 $1,960.03 $659.13 $1,300.91
02/28/2032 $159,473.42 $1,960.03 $653.84 $1,306.20
03/28/2032 $158,161.92 $1,960.03 $648.53 $1,311.51
04/28/2032 $156,845.07 $1,960.03 $643.19 $1,316.84
05/28/2032 $155,522.88 $1,960.03 $637.84 $1,322.20
06/28/2032 $154,195.30 $1,960.03 $632.46 $1,327.57
07/28/2032 $152,862.33 $1,960.03 $627.06 $1,332.97
08/28/2032 $151,523.93 $1,960.03 $621.64 $1,338.39
09/28/2032 $150,180.10 $1,960.03 $616.20 $1,343.84
10/28/2032 $148,830.79 $1,960.03 $610.73 $1,349.30
11/28/2032 $147,476.01 $1,960.03 $605.25 $1,354.79
12/28/2032 $146,115.71 $1,960.03 $599.74 $1,360.30
01/28/2033 $144,749.88 $1,960.03 $594.20 $1,365.83
02/28/2033 $143,378.49 $1,960.03 $588.65 $1,371.38
03/28/2033 $142,001.53 $1,960.03 $583.07 $1,376.96
04/28/2033 $140,618.97 $1,960.03 $577.47 $1,382.56
05/28/2033 $139,230.79 $1,960.03 $571.85 $1,388.18
06/28/2033 $137,836.96 $1,960.03 $566.21 $1,393.83
07/28/2033 $136,437.46 $1,960.03 $560.54 $1,399.50
08/28/2033 $135,032.27 $1,960.03 $554.85 $1,405.19
09/28/2033 $133,621.37 $1,960.03 $549.13 $1,410.90
10/28/2033 $132,204.73 $1,960.03 $543.39 $1,416.64
11/28/2033 $130,782.33 $1,960.03 $537.63 $1,422.40
12/28/2033 $129,354.14 $1,960.03 $531.85 $1,428.19
01/28/2034 $127,920.15 $1,960.03 $526.04 $1,433.99
02/28/2034 $126,480.32 $1,960.03 $520.21 $1,439.83
03/28/2034 $125,034.64 $1,960.03 $514.35 $1,445.68
04/28/2034 $123,583.08 $1,960.03 $508.47 $1,451.56
05/28/2034 $122,125.62 $1,960.03 $502.57 $1,457.46
06/28/2034 $120,662.23 $1,960.03 $496.64 $1,463.39
07/28/2034 $119,192.89 $1,960.03 $490.69 $1,469.34
08/28/2034 $117,717.57 $1,960.03 $484.72 $1,475.32
09/28/2034 $116,236.25 $1,960.03 $478.72 $1,481.32
10/28/2034 $114,748.91 $1,960.03 $472.69 $1,487.34
11/28/2034 $113,255.52 $1,960.03 $466.65 $1,493.39
12/28/2034 $111,756.06 $1,960.03 $460.57 $1,499.46
01/28/2035 $110,250.50 $1,960.03 $454.47 $1,505.56
02/28/2035 $108,738.82 $1,960.03 $448.35 $1,511.68
03/28/2035 $107,220.99 $1,960.03 $442.20 $1,517.83
04/28/2035 $105,696.99 $1,960.03 $436.03 $1,524.00
05/28/2035 $104,166.79 $1,960.03 $429.83 $1,530.20
06/28/2035 $102,630.37 $1,960.03 $423.61 $1,536.42
07/28/2035 $101,087.70 $1,960.03 $417.36 $1,542.67
08/28/2035 $99,538.75 $1,960.03 $411.09 $1,548.94
09/28/2035 $97,983.51 $1,960.03 $404.79 $1,555.24
10/28/2035 $96,421.94 $1,960.03 $398.47 $1,561.57
11/28/2035 $94,854.02 $1,960.03 $392.12 $1,567.92
12/28/2035 $93,279.73 $1,960.03 $385.74 $1,574.29
01/28/2036 $91,699.03 $1,960.03 $379.34 $1,580.70
02/28/2036 $90,111.91 $1,960.03 $372.91 $1,587.12
03/28/2036 $88,518.33 $1,960.03 $366.46 $1,593.58
04/28/2036 $86,918.27 $1,960.03 $359.97 $1,600.06
05/28/2036 $85,311.70 $1,960.03 $353.47 $1,606.57
06/28/2036 $83,698.60 $1,960.03 $346.93 $1,613.10
07/28/2036 $82,078.94 $1,960.03 $340.37 $1,619.66
08/28/2036 $80,452.70 $1,960.03 $333.79 $1,626.25
09/28/2036 $78,819.84 $1,960.03 $327.17 $1,632.86
10/28/2036 $77,180.34 $1,960.03 $320.53 $1,639.50
11/28/2036 $75,534.17 $1,960.03 $313.87 $1,646.17
12/28/2036 $73,881.31 $1,960.03 $307.17 $1,652.86
01/28/2037 $72,221.72 $1,960.03 $300.45 $1,659.58
02/28/2037 $70,555.39 $1,960.03 $293.70 $1,666.33
03/28/2037 $68,882.28 $1,960.03 $286.93 $1,673.11
04/28/2037 $67,202.37 $1,960.03 $280.12 $1,679.91
05/28/2037 $65,515.62 $1,960.03 $273.29 $1,686.74
06/28/2037 $63,822.02 $1,960.03 $266.43 $1,693.60
07/28/2037 $62,121.53 $1,960.03 $259.54 $1,700.49
08/28/2037 $60,414.12 $1,960.03 $252.63 $1,707.41
09/28/2037 $58,699.77 $1,960.03 $245.68 $1,714.35
10/28/2037 $56,978.45 $1,960.03 $238.71 $1,721.32
11/28/2037 $55,250.13 $1,960.03 $231.71 $1,728.32
12/28/2037 $53,514.78 $1,960.03 $224.68 $1,735.35
01/28/2038 $51,772.37 $1,960.03 $217.63 $1,742.41
02/28/2038 $50,022.88 $1,960.03 $210.54 $1,749.49
03/28/2038 $48,266.27 $1,960.03 $203.43 $1,756.61
04/28/2038 $46,502.52 $1,960.03 $196.28 $1,763.75
05/28/2038 $44,731.59 $1,960.03 $189.11 $1,770.92
06/28/2038 $42,953.47 $1,960.03 $181.91 $1,778.13
07/28/2038 $41,168.11 $1,960.03 $174.68 $1,785.36
08/28/2038 $39,375.49 $1,960.03 $167.42 $1,792.62
09/28/2038 $37,575.59 $1,960.03 $160.13 $1,799.91
10/28/2038 $35,768.36 $1,960.03 $152.81 $1,807.23
11/28/2038 $33,953.78 $1,960.03 $145.46 $1,814.58
12/28/2038 $32,131.83 $1,960.03 $138.08 $1,821.96
01/28/2039 $30,302.46 $1,960.03 $130.67 $1,829.36
02/28/2039 $28,465.66 $1,960.03 $123.23 $1,836.80
03/28/2039 $26,621.39 $1,960.03 $115.76 $1,844.27
04/28/2039 $24,769.61 $1,960.03 $108.26 $1,851.77
05/28/2039 $22,910.31 $1,960.03 $100.73 $1,859.30
06/28/2039 $21,043.44 $1,960.03 $93.17 $1,866.87
07/28/2039 $19,168.99 $1,960.03 $85.58 $1,874.46
08/28/2039 $17,286.91 $1,960.03 $77.95 $1,882.08
09/28/2039 $15,397.17 $1,960.03 $70.30 $1,889.73
10/28/2039 $13,499.75 $1,960.03 $62.62 $1,897.42
11/28/2039 $11,594.62 $1,960.03 $54.90 $1,905.14
12/28/2039 $9,681.73 $1,960.03 $47.15 $1,912.88
01/28/2040 $7,761.07 $1,960.03 $39.37 $1,920.66
02/28/2040 $5,832.60 $1,960.03 $31.56 $1,928.47
03/28/2040 $3,896.28 $1,960.03 $23.72 $1,936.31
04/28/2040 $1,952.10 $1,960.03 $15.84 $1,944.19
05/28/2040 $-0.00 $1,960.03 $7.94 $1,952.10
TOTAL: - $470,408.20 $170,408.20 $300,000.00

Change options for different scenario in the form below:

$
%