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: 4.380%

Monthly Payment: $ 1,669.52
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
10/22/2019 $219,133.48 $1,669.52 $803.00 $866.52
11/22/2019 $218,263.79 $1,669.52 $799.84 $869.69
12/22/2019 $217,390.93 $1,669.52 $796.66 $872.86
01/22/2020 $216,514.88 $1,669.52 $793.48 $876.05
02/22/2020 $215,635.63 $1,669.52 $790.28 $879.24
03/22/2020 $214,753.18 $1,669.52 $787.07 $882.45
04/22/2020 $213,867.51 $1,669.52 $783.85 $885.68
05/22/2020 $212,978.60 $1,669.52 $780.62 $888.91
06/22/2020 $212,086.45 $1,669.52 $777.37 $892.15
07/22/2020 $211,191.04 $1,669.52 $774.12 $895.41
08/22/2020 $210,292.36 $1,669.52 $770.85 $898.68
09/22/2020 $209,390.40 $1,669.52 $767.57 $901.96
10/22/2020 $208,485.15 $1,669.52 $764.27 $905.25
11/22/2020 $207,576.60 $1,669.52 $760.97 $908.55
12/22/2020 $206,664.73 $1,669.52 $757.65 $911.87
01/22/2021 $205,749.53 $1,669.52 $754.33 $915.20
02/22/2021 $204,830.99 $1,669.52 $750.99 $918.54
03/22/2021 $203,909.10 $1,669.52 $747.63 $921.89
04/22/2021 $202,983.85 $1,669.52 $744.27 $925.26
05/22/2021 $202,055.21 $1,669.52 $740.89 $928.63
06/22/2021 $201,123.19 $1,669.52 $737.50 $932.02
07/22/2021 $200,187.77 $1,669.52 $734.10 $935.42
08/22/2021 $199,248.93 $1,669.52 $730.69 $938.84
09/22/2021 $198,306.66 $1,669.52 $727.26 $942.27
10/22/2021 $197,360.96 $1,669.52 $723.82 $945.70
11/22/2021 $196,411.80 $1,669.52 $720.37 $949.16
12/22/2021 $195,459.18 $1,669.52 $716.90 $952.62
01/22/2022 $194,503.08 $1,669.52 $713.43 $956.10
02/22/2022 $193,543.49 $1,669.52 $709.94 $959.59
03/22/2022 $192,580.40 $1,669.52 $706.43 $963.09
04/22/2022 $191,613.80 $1,669.52 $702.92 $966.61
05/22/2022 $190,643.66 $1,669.52 $699.39 $970.13
06/22/2022 $189,669.99 $1,669.52 $695.85 $973.67
07/22/2022 $188,692.76 $1,669.52 $692.30 $977.23
08/22/2022 $187,711.96 $1,669.52 $688.73 $980.80
09/22/2022 $186,727.59 $1,669.52 $685.15 $984.38
10/22/2022 $185,739.62 $1,669.52 $681.56 $987.97
11/22/2022 $184,748.04 $1,669.52 $677.95 $991.57
12/22/2022 $183,752.85 $1,669.52 $674.33 $995.19
01/22/2023 $182,754.02 $1,669.52 $670.70 $998.83
02/22/2023 $181,751.55 $1,669.52 $667.05 $1,002.47
03/22/2023 $180,745.42 $1,669.52 $663.39 $1,006.13
04/22/2023 $179,735.62 $1,669.52 $659.72 $1,009.80
05/22/2023 $178,722.13 $1,669.52 $656.04 $1,013.49
06/22/2023 $177,704.94 $1,669.52 $652.34 $1,017.19
07/22/2023 $176,684.04 $1,669.52 $648.62 $1,020.90
08/22/2023 $175,659.41 $1,669.52 $644.90 $1,024.63
09/22/2023 $174,631.04 $1,669.52 $641.16 $1,028.37
10/22/2023 $173,598.92 $1,669.52 $637.40 $1,032.12
11/22/2023 $172,563.03 $1,669.52 $633.64 $1,035.89
12/22/2023 $171,523.36 $1,669.52 $629.86 $1,039.67
01/22/2024 $170,479.90 $1,669.52 $626.06 $1,043.46
02/22/2024 $169,432.63 $1,669.52 $622.25 $1,047.27
03/22/2024 $168,381.53 $1,669.52 $618.43 $1,051.10
04/22/2024 $167,326.60 $1,669.52 $614.59 $1,054.93
05/22/2024 $166,267.82 $1,669.52 $610.74 $1,058.78
06/22/2024 $165,205.17 $1,669.52 $606.88 $1,062.65
07/22/2024 $164,138.65 $1,669.52 $603.00 $1,066.53
08/22/2024 $163,068.23 $1,669.52 $599.11 $1,070.42
09/22/2024 $161,993.90 $1,669.52 $595.20 $1,074.33
10/22/2024 $160,915.66 $1,669.52 $591.28 $1,078.25
11/22/2024 $159,833.47 $1,669.52 $587.34 $1,082.18
12/22/2024 $158,747.34 $1,669.52 $583.39 $1,086.13
01/22/2025 $157,657.25 $1,669.52 $579.43 $1,090.10
02/22/2025 $156,563.17 $1,669.52 $575.45 $1,094.08
03/22/2025 $155,465.10 $1,669.52 $571.46 $1,098.07
04/22/2025 $154,363.03 $1,669.52 $567.45 $1,102.08
05/22/2025 $153,256.93 $1,669.52 $563.43 $1,106.10
06/22/2025 $152,146.79 $1,669.52 $559.39 $1,110.14
07/22/2025 $151,032.60 $1,669.52 $555.34 $1,114.19
08/22/2025 $149,914.35 $1,669.52 $551.27 $1,118.26
09/22/2025 $148,792.01 $1,669.52 $547.19 $1,122.34
10/22/2025 $147,665.58 $1,669.52 $543.09 $1,126.43
11/22/2025 $146,535.03 $1,669.52 $538.98 $1,130.54
12/22/2025 $145,400.36 $1,669.52 $534.85 $1,134.67
01/22/2026 $144,261.55 $1,669.52 $530.71 $1,138.81
02/22/2026 $143,118.58 $1,669.52 $526.55 $1,142.97
03/22/2026 $141,971.44 $1,669.52 $522.38 $1,147.14
04/22/2026 $140,820.11 $1,669.52 $518.20 $1,151.33
05/22/2026 $139,664.58 $1,669.52 $513.99 $1,155.53
06/22/2026 $138,504.83 $1,669.52 $509.78 $1,159.75
07/22/2026 $137,340.85 $1,669.52 $505.54 $1,163.98
08/22/2026 $136,172.62 $1,669.52 $501.29 $1,168.23
09/22/2026 $135,000.12 $1,669.52 $497.03 $1,172.49
10/22/2026 $133,823.35 $1,669.52 $492.75 $1,176.77
11/22/2026 $132,642.28 $1,669.52 $488.46 $1,181.07
12/22/2026 $131,456.90 $1,669.52 $484.14 $1,185.38
01/22/2027 $130,267.19 $1,669.52 $479.82 $1,189.71
02/22/2027 $129,073.14 $1,669.52 $475.48 $1,194.05
03/22/2027 $127,874.74 $1,669.52 $471.12 $1,198.41
04/22/2027 $126,671.95 $1,669.52 $466.74 $1,202.78
05/22/2027 $125,464.78 $1,669.52 $462.35 $1,207.17
06/22/2027 $124,253.21 $1,669.52 $457.95 $1,211.58
07/22/2027 $123,037.20 $1,669.52 $453.52 $1,216.00
08/22/2027 $121,816.77 $1,669.52 $449.09 $1,220.44
09/22/2027 $120,591.87 $1,669.52 $444.63 $1,224.89
10/22/2027 $119,362.51 $1,669.52 $440.16 $1,229.36
11/22/2027 $118,128.66 $1,669.52 $435.67 $1,233.85
12/22/2027 $116,890.30 $1,669.52 $431.17 $1,238.35
01/22/2028 $115,647.43 $1,669.52 $426.65 $1,242.87
02/22/2028 $114,400.02 $1,669.52 $422.11 $1,247.41
03/22/2028 $113,148.05 $1,669.52 $417.56 $1,251.96
04/22/2028 $111,891.52 $1,669.52 $412.99 $1,256.53
05/22/2028 $110,630.40 $1,669.52 $408.40 $1,261.12
06/22/2028 $109,364.68 $1,669.52 $403.80 $1,265.72
07/22/2028 $108,094.33 $1,669.52 $399.18 $1,270.34
08/22/2028 $106,819.35 $1,669.52 $394.54 $1,274.98
09/22/2028 $105,539.72 $1,669.52 $389.89 $1,279.63
10/22/2028 $104,255.42 $1,669.52 $385.22 $1,284.30
11/22/2028 $102,966.42 $1,669.52 $380.53 $1,288.99
12/22/2028 $101,672.73 $1,669.52 $375.83 $1,293.70
01/22/2029 $100,374.31 $1,669.52 $371.11 $1,298.42
02/22/2029 $99,071.15 $1,669.52 $366.37 $1,303.16
03/22/2029 $97,763.24 $1,669.52 $361.61 $1,307.91
04/22/2029 $96,450.55 $1,669.52 $356.84 $1,312.69
05/22/2029 $95,133.07 $1,669.52 $352.04 $1,317.48
06/22/2029 $93,810.78 $1,669.52 $347.24 $1,322.29
07/22/2029 $92,483.66 $1,669.52 $342.41 $1,327.11
08/22/2029 $91,151.70 $1,669.52 $337.57 $1,331.96
09/22/2029 $89,814.88 $1,669.52 $332.70 $1,336.82
10/22/2029 $88,473.18 $1,669.52 $327.82 $1,341.70
11/22/2029 $87,126.59 $1,669.52 $322.93 $1,346.60
12/22/2029 $85,775.07 $1,669.52 $318.01 $1,351.51
01/22/2030 $84,418.63 $1,669.52 $313.08 $1,356.45
02/22/2030 $83,057.23 $1,669.52 $308.13 $1,361.40
03/22/2030 $81,690.87 $1,669.52 $303.16 $1,366.37
04/22/2030 $80,319.52 $1,669.52 $298.17 $1,371.35
05/22/2030 $78,943.16 $1,669.52 $293.17 $1,376.36
06/22/2030 $77,561.78 $1,669.52 $288.14 $1,381.38
07/22/2030 $76,175.35 $1,669.52 $283.10 $1,386.42
08/22/2030 $74,783.87 $1,669.52 $278.04 $1,391.48
09/22/2030 $73,387.30 $1,669.52 $272.96 $1,396.56
10/22/2030 $71,985.64 $1,669.52 $267.86 $1,401.66
11/22/2030 $70,578.87 $1,669.52 $262.75 $1,406.78
12/22/2030 $69,166.96 $1,669.52 $257.61 $1,411.91
01/22/2031 $67,749.89 $1,669.52 $252.46 $1,417.06
02/22/2031 $66,327.65 $1,669.52 $247.29 $1,422.24
03/22/2031 $64,900.23 $1,669.52 $242.10 $1,427.43
04/22/2031 $63,467.59 $1,669.52 $236.89 $1,432.64
05/22/2031 $62,029.72 $1,669.52 $231.66 $1,437.87
06/22/2031 $60,586.60 $1,669.52 $226.41 $1,443.12
07/22/2031 $59,138.22 $1,669.52 $221.14 $1,448.38
08/22/2031 $57,684.55 $1,669.52 $215.85 $1,453.67
09/22/2031 $56,225.58 $1,669.52 $210.55 $1,458.98
10/22/2031 $54,761.27 $1,669.52 $205.22 $1,464.30
11/22/2031 $53,291.63 $1,669.52 $199.88 $1,469.65
12/22/2031 $51,816.62 $1,669.52 $194.51 $1,475.01
01/22/2032 $50,336.23 $1,669.52 $189.13 $1,480.39
02/22/2032 $48,850.43 $1,669.52 $183.73 $1,485.80
03/22/2032 $47,359.21 $1,669.52 $178.30 $1,491.22
04/22/2032 $45,862.54 $1,669.52 $172.86 $1,496.66
05/22/2032 $44,360.42 $1,669.52 $167.40 $1,502.13
06/22/2032 $42,852.81 $1,669.52 $161.92 $1,507.61
07/22/2032 $41,339.70 $1,669.52 $156.41 $1,513.11
08/22/2032 $39,821.06 $1,669.52 $150.89 $1,518.63
09/22/2032 $38,296.89 $1,669.52 $145.35 $1,524.18
10/22/2032 $36,767.15 $1,669.52 $139.78 $1,529.74
11/22/2032 $35,231.82 $1,669.52 $134.20 $1,535.32
12/22/2032 $33,690.89 $1,669.52 $128.60 $1,540.93
01/22/2033 $32,144.34 $1,669.52 $122.97 $1,546.55
02/22/2033 $30,592.14 $1,669.52 $117.33 $1,552.20
03/22/2033 $29,034.28 $1,669.52 $111.66 $1,557.86
04/22/2033 $27,470.73 $1,669.52 $105.98 $1,563.55
05/22/2033 $25,901.48 $1,669.52 $100.27 $1,569.26
06/22/2033 $24,326.49 $1,669.52 $94.54 $1,574.98
07/22/2033 $22,745.76 $1,669.52 $88.79 $1,580.73
08/22/2033 $21,159.26 $1,669.52 $83.02 $1,586.50
09/22/2033 $19,566.96 $1,669.52 $77.23 $1,592.29
10/22/2033 $17,968.86 $1,669.52 $71.42 $1,598.10
11/22/2033 $16,364.92 $1,669.52 $65.59 $1,603.94
12/22/2033 $14,755.13 $1,669.52 $59.73 $1,609.79
01/22/2034 $13,139.46 $1,669.52 $53.86 $1,615.67
02/22/2034 $11,517.90 $1,669.52 $47.96 $1,621.57
03/22/2034 $9,890.41 $1,669.52 $42.04 $1,627.48
04/22/2034 $8,256.99 $1,669.52 $36.10 $1,633.42
05/22/2034 $6,617.60 $1,669.52 $30.14 $1,639.39
06/22/2034 $4,972.23 $1,669.52 $24.15 $1,645.37
07/22/2034 $3,320.86 $1,669.52 $18.15 $1,651.38
08/22/2034 $1,663.45 $1,669.52 $12.12 $1,657.40
09/22/2034 $-0.00 $1,669.52 $6.07 $1,663.45
TOTAL: - $300,514.37 $80,514.37 $220,000.00

Change options for different scenario in the form below:

$
%