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: $ 2,064.58
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
08/13/2024 $239,611.42 $2,064.58 $1,676.00 $388.58
09/13/2024 $239,220.12 $2,064.58 $1,673.29 $391.30
10/13/2024 $238,826.09 $2,064.58 $1,670.55 $394.03
11/13/2024 $238,429.31 $2,064.58 $1,667.80 $396.78
12/13/2024 $238,029.75 $2,064.58 $1,665.03 $399.55
01/13/2025 $237,627.41 $2,064.58 $1,662.24 $402.34
02/13/2025 $237,222.26 $2,064.58 $1,659.43 $405.15
03/13/2025 $236,814.28 $2,064.58 $1,656.60 $407.98
04/13/2025 $236,403.45 $2,064.58 $1,653.75 $410.83
05/13/2025 $235,989.75 $2,064.58 $1,650.88 $413.70
06/13/2025 $235,573.16 $2,064.58 $1,648.00 $416.59
07/13/2025 $235,153.66 $2,064.58 $1,645.09 $419.50
08/13/2025 $234,731.23 $2,064.58 $1,642.16 $422.43
09/13/2025 $234,305.86 $2,064.58 $1,639.21 $425.38
10/13/2025 $233,877.51 $2,064.58 $1,636.24 $428.35
11/13/2025 $233,446.17 $2,064.58 $1,633.24 $431.34
12/13/2025 $233,011.82 $2,064.58 $1,630.23 $434.35
01/13/2026 $232,574.43 $2,064.58 $1,627.20 $437.38
02/13/2026 $232,133.99 $2,064.58 $1,624.14 $440.44
03/13/2026 $231,690.48 $2,064.58 $1,621.07 $443.51
04/13/2026 $231,243.87 $2,064.58 $1,617.97 $446.61
05/13/2026 $230,794.14 $2,064.58 $1,614.85 $449.73
06/13/2026 $230,341.26 $2,064.58 $1,611.71 $452.87
07/13/2026 $229,885.23 $2,064.58 $1,608.55 $456.03
08/13/2026 $229,426.01 $2,064.58 $1,605.37 $459.22
09/13/2026 $228,963.59 $2,064.58 $1,602.16 $462.43
10/13/2026 $228,497.93 $2,064.58 $1,598.93 $465.65
11/13/2026 $228,029.03 $2,064.58 $1,595.68 $468.91
12/13/2026 $227,556.84 $2,064.58 $1,592.40 $472.18
01/13/2027 $227,081.37 $2,064.58 $1,589.11 $475.48
02/13/2027 $226,602.57 $2,064.58 $1,585.78 $478.80
03/13/2027 $226,120.42 $2,064.58 $1,582.44 $482.14
04/13/2027 $225,634.91 $2,064.58 $1,579.07 $485.51
05/13/2027 $225,146.01 $2,064.58 $1,575.68 $488.90
06/13/2027 $224,653.70 $2,064.58 $1,572.27 $492.31
07/13/2027 $224,157.95 $2,064.58 $1,568.83 $495.75
08/13/2027 $223,658.73 $2,064.58 $1,565.37 $499.21
09/13/2027 $223,156.03 $2,064.58 $1,561.88 $502.70
10/13/2027 $222,649.82 $2,064.58 $1,558.37 $506.21
11/13/2027 $222,140.08 $2,064.58 $1,554.84 $509.75
12/13/2027 $221,626.77 $2,064.58 $1,551.28 $513.31
01/13/2028 $221,109.88 $2,064.58 $1,547.69 $516.89
02/13/2028 $220,589.38 $2,064.58 $1,544.08 $520.50
03/13/2028 $220,065.25 $2,064.58 $1,540.45 $524.13
04/13/2028 $219,537.45 $2,064.58 $1,536.79 $527.79
05/13/2028 $219,005.97 $2,064.58 $1,533.10 $531.48
06/13/2028 $218,470.78 $2,064.58 $1,529.39 $535.19
07/13/2028 $217,931.85 $2,064.58 $1,525.65 $538.93
08/13/2028 $217,389.16 $2,064.58 $1,521.89 $542.69
09/13/2028 $216,842.67 $2,064.58 $1,518.10 $546.48
10/13/2028 $216,292.38 $2,064.58 $1,514.28 $550.30
11/13/2028 $215,738.23 $2,064.58 $1,510.44 $554.14
12/13/2028 $215,180.22 $2,064.58 $1,506.57 $558.01
01/13/2029 $214,618.31 $2,064.58 $1,502.68 $561.91
02/13/2029 $214,052.48 $2,064.58 $1,498.75 $565.83
03/13/2029 $213,482.70 $2,064.58 $1,494.80 $569.78
04/13/2029 $212,908.93 $2,064.58 $1,490.82 $573.76
05/13/2029 $212,331.16 $2,064.58 $1,486.81 $577.77
06/13/2029 $211,749.36 $2,064.58 $1,482.78 $581.80
07/13/2029 $211,163.49 $2,064.58 $1,478.72 $585.87
08/13/2029 $210,573.53 $2,064.58 $1,474.63 $589.96
09/13/2029 $209,979.45 $2,064.58 $1,470.51 $594.08
10/13/2029 $209,381.23 $2,064.58 $1,466.36 $598.23
11/13/2029 $208,778.82 $2,064.58 $1,462.18 $602.40
12/13/2029 $208,172.21 $2,064.58 $1,457.97 $606.61
01/13/2030 $207,561.36 $2,064.58 $1,453.74 $610.85
02/13/2030 $206,946.25 $2,064.58 $1,449.47 $615.11
03/13/2030 $206,326.84 $2,064.58 $1,445.17 $619.41
04/13/2030 $205,703.10 $2,064.58 $1,440.85 $623.73
05/13/2030 $205,075.01 $2,064.58 $1,436.49 $628.09
06/13/2030 $204,442.54 $2,064.58 $1,432.11 $632.48
07/13/2030 $203,805.64 $2,064.58 $1,427.69 $636.89
08/13/2030 $203,164.30 $2,064.58 $1,423.24 $641.34
09/13/2030 $202,518.48 $2,064.58 $1,418.76 $645.82
10/13/2030 $201,868.15 $2,064.58 $1,414.25 $650.33
11/13/2030 $201,213.28 $2,064.58 $1,409.71 $654.87
12/13/2030 $200,553.84 $2,064.58 $1,405.14 $659.44
01/13/2031 $199,889.79 $2,064.58 $1,400.53 $664.05
02/13/2031 $199,221.10 $2,064.58 $1,395.90 $668.69
03/13/2031 $198,547.75 $2,064.58 $1,391.23 $673.36
04/13/2031 $197,869.69 $2,064.58 $1,386.53 $678.06
05/13/2031 $197,186.89 $2,064.58 $1,381.79 $682.79
06/13/2031 $196,499.33 $2,064.58 $1,377.02 $687.56
07/13/2031 $195,806.97 $2,064.58 $1,372.22 $692.36
08/13/2031 $195,109.77 $2,064.58 $1,367.39 $697.20
09/13/2031 $194,407.70 $2,064.58 $1,362.52 $702.07
10/13/2031 $193,700.73 $2,064.58 $1,357.61 $706.97
11/13/2031 $192,988.82 $2,064.58 $1,352.68 $711.91
12/13/2031 $192,271.95 $2,064.58 $1,347.71 $716.88
01/13/2032 $191,550.06 $2,064.58 $1,342.70 $721.88
02/13/2032 $190,823.14 $2,064.58 $1,337.66 $726.93
03/13/2032 $190,091.13 $2,064.58 $1,332.58 $732.00
04/13/2032 $189,354.02 $2,064.58 $1,327.47 $737.11
05/13/2032 $188,611.76 $2,064.58 $1,322.32 $742.26
06/13/2032 $187,864.31 $2,064.58 $1,317.14 $747.45
07/13/2032 $187,111.65 $2,064.58 $1,311.92 $752.66
08/13/2032 $186,353.73 $2,064.58 $1,306.66 $757.92
09/13/2032 $185,590.51 $2,064.58 $1,301.37 $763.21
10/13/2032 $184,821.97 $2,064.58 $1,296.04 $768.54
11/13/2032 $184,048.06 $2,064.58 $1,290.67 $773.91
12/13/2032 $183,268.74 $2,064.58 $1,285.27 $779.31
01/13/2033 $182,483.99 $2,064.58 $1,279.83 $784.76
02/13/2033 $181,693.75 $2,064.58 $1,274.35 $790.24
03/13/2033 $180,897.99 $2,064.58 $1,268.83 $795.76
04/13/2033 $180,096.68 $2,064.58 $1,263.27 $801.31
05/13/2033 $179,289.77 $2,064.58 $1,257.68 $806.91
06/13/2033 $178,477.23 $2,064.58 $1,252.04 $812.54
07/13/2033 $177,659.01 $2,064.58 $1,246.37 $818.22
08/13/2033 $176,835.08 $2,064.58 $1,240.65 $823.93
09/13/2033 $176,005.39 $2,064.58 $1,234.90 $829.69
10/13/2033 $175,169.91 $2,064.58 $1,229.10 $835.48
11/13/2033 $174,328.60 $2,064.58 $1,223.27 $841.31
12/13/2033 $173,481.41 $2,064.58 $1,217.39 $847.19
01/13/2034 $172,628.31 $2,064.58 $1,211.48 $853.11
02/13/2034 $171,769.24 $2,064.58 $1,205.52 $859.06
03/13/2034 $170,904.18 $2,064.58 $1,199.52 $865.06
04/13/2034 $170,033.08 $2,064.58 $1,193.48 $871.10
05/13/2034 $169,155.89 $2,064.58 $1,187.40 $877.19
06/13/2034 $168,272.58 $2,064.58 $1,181.27 $883.31
07/13/2034 $167,383.10 $2,064.58 $1,175.10 $889.48
08/13/2034 $166,487.41 $2,064.58 $1,168.89 $895.69
09/13/2034 $165,585.46 $2,064.58 $1,162.64 $901.95
10/13/2034 $164,677.22 $2,064.58 $1,156.34 $908.25
11/13/2034 $163,762.63 $2,064.58 $1,150.00 $914.59
12/13/2034 $162,841.65 $2,064.58 $1,143.61 $920.97
01/13/2035 $161,914.25 $2,064.58 $1,137.18 $927.41
02/13/2035 $160,980.37 $2,064.58 $1,130.70 $933.88
03/13/2035 $160,039.96 $2,064.58 $1,124.18 $940.40
04/13/2035 $159,092.99 $2,064.58 $1,117.61 $946.97
05/13/2035 $158,139.41 $2,064.58 $1,111.00 $953.58
06/13/2035 $157,179.16 $2,064.58 $1,104.34 $960.24
07/13/2035 $156,212.21 $2,064.58 $1,097.63 $966.95
08/13/2035 $155,238.51 $2,064.58 $1,090.88 $973.70
09/13/2035 $154,258.01 $2,064.58 $1,084.08 $980.50
10/13/2035 $153,270.66 $2,064.58 $1,077.24 $987.35
11/13/2035 $152,276.42 $2,064.58 $1,070.34 $994.24
12/13/2035 $151,275.23 $2,064.58 $1,063.40 $1,001.19
01/13/2036 $150,267.05 $2,064.58 $1,056.41 $1,008.18
02/13/2036 $149,251.83 $2,064.58 $1,049.36 $1,015.22
03/13/2036 $148,229.52 $2,064.58 $1,042.28 $1,022.31
04/13/2036 $147,200.08 $2,064.58 $1,035.14 $1,029.45
05/13/2036 $146,163.44 $2,064.58 $1,027.95 $1,036.64
06/13/2036 $145,119.56 $2,064.58 $1,020.71 $1,043.88
07/13/2036 $144,068.40 $2,064.58 $1,013.42 $1,051.17
08/13/2036 $143,009.89 $2,064.58 $1,006.08 $1,058.51
09/13/2036 $141,943.99 $2,064.58 $998.69 $1,065.90
10/13/2036 $140,870.65 $2,064.58 $991.24 $1,073.34
11/13/2036 $139,789.82 $2,064.58 $983.75 $1,080.84
12/13/2036 $138,701.43 $2,064.58 $976.20 $1,088.38
01/13/2037 $137,605.44 $2,064.58 $968.60 $1,095.99
02/13/2037 $136,501.81 $2,064.58 $960.94 $1,103.64
03/13/2037 $135,390.46 $2,064.58 $953.24 $1,111.35
04/13/2037 $134,271.35 $2,064.58 $945.48 $1,119.11
05/13/2037 $133,144.43 $2,064.58 $937.66 $1,126.92
06/13/2037 $132,009.64 $2,064.58 $929.79 $1,134.79
07/13/2037 $130,866.92 $2,064.58 $921.87 $1,142.72
08/13/2037 $129,716.23 $2,064.58 $913.89 $1,150.70
09/13/2037 $128,557.49 $2,064.58 $905.85 $1,158.73
10/13/2037 $127,390.67 $2,064.58 $897.76 $1,166.82
11/13/2037 $126,215.70 $2,064.58 $889.61 $1,174.97
12/13/2037 $125,032.52 $2,064.58 $881.41 $1,183.18
01/13/2038 $123,841.08 $2,064.58 $873.14 $1,191.44
02/13/2038 $122,641.32 $2,064.58 $864.82 $1,199.76
03/13/2038 $121,433.18 $2,064.58 $856.45 $1,208.14
04/13/2038 $120,216.60 $2,064.58 $848.01 $1,216.58
05/13/2038 $118,991.53 $2,064.58 $839.51 $1,225.07
06/13/2038 $117,757.91 $2,064.58 $830.96 $1,233.63
07/13/2038 $116,515.67 $2,064.58 $822.34 $1,242.24
08/13/2038 $115,264.75 $2,064.58 $813.67 $1,250.92
09/13/2038 $114,005.10 $2,064.58 $804.93 $1,259.65
10/13/2038 $112,736.65 $2,064.58 $796.14 $1,268.45
11/13/2038 $111,459.34 $2,064.58 $787.28 $1,277.31
12/13/2038 $110,173.12 $2,064.58 $778.36 $1,286.23
01/13/2039 $108,877.91 $2,064.58 $769.38 $1,295.21
02/13/2039 $107,573.66 $2,064.58 $760.33 $1,304.25
03/13/2039 $106,260.30 $2,064.58 $751.22 $1,313.36
04/13/2039 $104,937.76 $2,064.58 $742.05 $1,322.53
05/13/2039 $103,605.99 $2,064.58 $732.82 $1,331.77
06/13/2039 $102,264.93 $2,064.58 $723.52 $1,341.07
07/13/2039 $100,914.49 $2,064.58 $714.15 $1,350.43
08/13/2039 $99,554.63 $2,064.58 $704.72 $1,359.86
09/13/2039 $98,185.27 $2,064.58 $695.22 $1,369.36
10/13/2039 $96,806.34 $2,064.58 $685.66 $1,378.92
11/13/2039 $95,417.79 $2,064.58 $676.03 $1,388.55
12/13/2039 $94,019.54 $2,064.58 $666.33 $1,398.25
01/13/2040 $92,611.53 $2,064.58 $656.57 $1,408.01
02/13/2040 $91,193.68 $2,064.58 $646.74 $1,417.85
03/13/2040 $89,765.93 $2,064.58 $636.84 $1,427.75
04/13/2040 $88,328.21 $2,064.58 $626.87 $1,437.72
05/13/2040 $86,880.46 $2,064.58 $616.83 $1,447.76
06/13/2040 $85,422.59 $2,064.58 $606.72 $1,457.87
07/13/2040 $83,954.54 $2,064.58 $596.53 $1,468.05
08/13/2040 $82,476.24 $2,064.58 $586.28 $1,478.30
09/13/2040 $80,987.61 $2,064.58 $575.96 $1,488.62
10/13/2040 $79,488.59 $2,064.58 $565.56 $1,499.02
11/13/2040 $77,979.10 $2,064.58 $555.10 $1,509.49
12/13/2040 $76,459.07 $2,064.58 $544.55 $1,520.03
01/13/2041 $74,928.43 $2,064.58 $533.94 $1,530.64
02/13/2041 $73,387.10 $2,064.58 $523.25 $1,541.33
03/13/2041 $71,835.00 $2,064.58 $512.49 $1,552.10
04/13/2041 $70,272.06 $2,064.58 $501.65 $1,562.94
05/13/2041 $68,698.21 $2,064.58 $490.73 $1,573.85
06/13/2041 $67,113.37 $2,064.58 $479.74 $1,584.84
07/13/2041 $65,517.46 $2,064.58 $468.68 $1,595.91
08/13/2041 $63,910.41 $2,064.58 $457.53 $1,607.05
09/13/2041 $62,292.13 $2,064.58 $446.31 $1,618.28
10/13/2041 $60,662.55 $2,064.58 $435.01 $1,629.58
11/13/2041 $59,021.60 $2,064.58 $423.63 $1,640.96
12/13/2041 $57,369.18 $2,064.58 $412.17 $1,652.42
01/13/2042 $55,705.23 $2,064.58 $400.63 $1,663.96
02/13/2042 $54,029.65 $2,064.58 $389.01 $1,675.58
03/13/2042 $52,342.37 $2,064.58 $377.31 $1,687.28
04/13/2042 $50,643.31 $2,064.58 $365.52 $1,699.06
05/13/2042 $48,932.39 $2,064.58 $353.66 $1,710.92
06/13/2042 $47,209.52 $2,064.58 $341.71 $1,722.87
07/13/2042 $45,474.61 $2,064.58 $329.68 $1,734.90
08/13/2042 $43,727.59 $2,064.58 $317.56 $1,747.02
09/13/2042 $41,968.37 $2,064.58 $305.36 $1,759.22
10/13/2042 $40,196.87 $2,064.58 $293.08 $1,771.50
11/13/2042 $38,412.99 $2,064.58 $280.71 $1,783.88
12/13/2042 $36,616.66 $2,064.58 $268.25 $1,796.33
01/13/2043 $34,807.78 $2,064.58 $255.71 $1,808.88
02/13/2043 $32,986.27 $2,064.58 $243.07 $1,821.51
03/13/2043 $31,152.04 $2,064.58 $230.35 $1,834.23
04/13/2043 $29,305.00 $2,064.58 $217.55 $1,847.04
05/13/2043 $27,445.07 $2,064.58 $204.65 $1,859.94
06/13/2043 $25,572.14 $2,064.58 $191.66 $1,872.93
07/13/2043 $23,686.14 $2,064.58 $178.58 $1,886.01
08/13/2043 $21,786.96 $2,064.58 $165.41 $1,899.18
09/13/2043 $19,874.52 $2,064.58 $152.15 $1,912.44
10/13/2043 $17,948.73 $2,064.58 $138.79 $1,925.79
11/13/2043 $16,009.49 $2,064.58 $125.34 $1,939.24
12/13/2043 $14,056.70 $2,064.58 $111.80 $1,952.78
01/13/2044 $12,090.28 $2,064.58 $98.16 $1,966.42
02/13/2044 $10,110.13 $2,064.58 $84.43 $1,980.15
03/13/2044 $8,116.15 $2,064.58 $70.60 $1,993.98
04/13/2044 $6,108.24 $2,064.58 $56.68 $2,007.91
05/13/2044 $4,086.31 $2,064.58 $42.66 $2,021.93
06/13/2044 $2,050.27 $2,064.58 $28.54 $2,036.05
07/13/2044 $0.00 $2,064.58 $14.32 $2,050.27
TOTAL: - $495,500.11 $255,500.11 $240,000.00

Change options for different scenario in the form below:

$
%