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: $ 1,821.30
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
09/19/2019 $239,054.70 $1,821.30 $876.00 $945.30
10/19/2019 $238,105.95 $1,821.30 $872.55 $948.75
11/19/2019 $237,153.74 $1,821.30 $869.09 $952.21
12/19/2019 $236,198.05 $1,821.30 $865.61 $955.69
01/19/2020 $235,238.87 $1,821.30 $862.12 $959.18
02/19/2020 $234,276.20 $1,821.30 $858.62 $962.68
03/19/2020 $233,310.01 $1,821.30 $855.11 $966.19
04/19/2020 $232,340.29 $1,821.30 $851.58 $969.72
05/19/2020 $231,367.03 $1,821.30 $848.04 $973.26
06/19/2020 $230,390.22 $1,821.30 $844.49 $976.81
07/19/2020 $229,409.85 $1,821.30 $840.92 $980.37
08/19/2020 $228,425.89 $1,821.30 $837.35 $983.95
09/19/2020 $227,438.35 $1,821.30 $833.75 $987.54
10/19/2020 $226,447.20 $1,821.30 $830.15 $991.15
11/19/2020 $225,452.43 $1,821.30 $826.53 $994.77
12/19/2020 $224,454.03 $1,821.30 $822.90 $998.40
01/19/2021 $223,451.99 $1,821.30 $819.26 $1,002.04
02/19/2021 $222,446.29 $1,821.30 $815.60 $1,005.70
03/19/2021 $221,436.92 $1,821.30 $811.93 $1,009.37
04/19/2021 $220,423.87 $1,821.30 $808.24 $1,013.05
05/19/2021 $219,407.12 $1,821.30 $804.55 $1,016.75
06/19/2021 $218,386.65 $1,821.30 $800.84 $1,020.46
07/19/2021 $217,362.47 $1,821.30 $797.11 $1,024.19
08/19/2021 $216,334.54 $1,821.30 $793.37 $1,027.93
09/19/2021 $215,302.86 $1,821.30 $789.62 $1,031.68
10/19/2021 $214,267.42 $1,821.30 $785.86 $1,035.44
11/19/2021 $213,228.19 $1,821.30 $782.08 $1,039.22
12/19/2021 $212,185.18 $1,821.30 $778.28 $1,043.02
01/19/2022 $211,138.36 $1,821.30 $774.48 $1,046.82
02/19/2022 $210,087.71 $1,821.30 $770.65 $1,050.64
03/19/2022 $209,033.23 $1,821.30 $766.82 $1,054.48
04/19/2022 $207,974.90 $1,821.30 $762.97 $1,058.33
05/19/2022 $206,912.71 $1,821.30 $759.11 $1,062.19
06/19/2022 $205,846.65 $1,821.30 $755.23 $1,066.07
07/19/2022 $204,776.69 $1,821.30 $751.34 $1,069.96
08/19/2022 $203,702.82 $1,821.30 $747.43 $1,073.86
09/19/2022 $202,625.04 $1,821.30 $743.52 $1,077.78
10/19/2022 $201,543.32 $1,821.30 $739.58 $1,081.72
11/19/2022 $200,457.65 $1,821.30 $735.63 $1,085.67
12/19/2022 $199,368.03 $1,821.30 $731.67 $1,089.63
01/19/2023 $198,274.42 $1,821.30 $727.69 $1,093.61
02/19/2023 $197,176.82 $1,821.30 $723.70 $1,097.60
03/19/2023 $196,075.22 $1,821.30 $719.70 $1,101.60
04/19/2023 $194,969.59 $1,821.30 $715.67 $1,105.62
05/19/2023 $193,859.93 $1,821.30 $711.64 $1,109.66
06/19/2023 $192,746.22 $1,821.30 $707.59 $1,113.71
07/19/2023 $191,628.45 $1,821.30 $703.52 $1,117.78
08/19/2023 $190,506.59 $1,821.30 $699.44 $1,121.86
09/19/2023 $189,380.64 $1,821.30 $695.35 $1,125.95
10/19/2023 $188,250.58 $1,821.30 $691.24 $1,130.06
11/19/2023 $187,116.40 $1,821.30 $687.11 $1,134.18
12/19/2023 $185,978.07 $1,821.30 $682.97 $1,138.32
01/19/2024 $184,835.59 $1,821.30 $678.82 $1,142.48
02/19/2024 $183,688.94 $1,821.30 $674.65 $1,146.65
03/19/2024 $182,538.11 $1,821.30 $670.46 $1,150.83
04/19/2024 $181,383.08 $1,821.30 $666.26 $1,155.04
05/19/2024 $180,223.82 $1,821.30 $662.05 $1,159.25
06/19/2024 $179,060.34 $1,821.30 $657.82 $1,163.48
07/19/2024 $177,892.61 $1,821.30 $653.57 $1,167.73
08/19/2024 $176,720.62 $1,821.30 $649.31 $1,171.99
09/19/2024 $175,544.35 $1,821.30 $645.03 $1,176.27
10/19/2024 $174,363.79 $1,821.30 $640.74 $1,180.56
11/19/2024 $173,178.92 $1,821.30 $636.43 $1,184.87
12/19/2024 $171,989.72 $1,821.30 $632.10 $1,189.20
01/19/2025 $170,796.19 $1,821.30 $627.76 $1,193.54
02/19/2025 $169,598.29 $1,821.30 $623.41 $1,197.89
03/19/2025 $168,396.03 $1,821.30 $619.03 $1,202.27
04/19/2025 $167,189.37 $1,821.30 $614.65 $1,206.65
05/19/2025 $165,978.32 $1,821.30 $610.24 $1,211.06
06/19/2025 $164,762.84 $1,821.30 $605.82 $1,215.48
07/19/2025 $163,542.92 $1,821.30 $601.38 $1,219.91
08/19/2025 $162,318.56 $1,821.30 $596.93 $1,224.37
09/19/2025 $161,089.72 $1,821.30 $592.46 $1,228.84
10/19/2025 $159,856.40 $1,821.30 $587.98 $1,233.32
11/19/2025 $158,618.57 $1,821.30 $583.48 $1,237.82
12/19/2025 $157,376.23 $1,821.30 $578.96 $1,242.34
01/19/2026 $156,129.36 $1,821.30 $574.42 $1,246.88
02/19/2026 $154,877.93 $1,821.30 $569.87 $1,251.43
03/19/2026 $153,621.93 $1,821.30 $565.30 $1,255.99
04/19/2026 $152,361.36 $1,821.30 $560.72 $1,260.58
05/19/2026 $151,096.18 $1,821.30 $556.12 $1,265.18
06/19/2026 $149,826.38 $1,821.30 $551.50 $1,269.80
07/19/2026 $148,551.94 $1,821.30 $546.87 $1,274.43
08/19/2026 $147,272.86 $1,821.30 $542.21 $1,279.08
09/19/2026 $145,989.11 $1,821.30 $537.55 $1,283.75
10/19/2026 $144,700.67 $1,821.30 $532.86 $1,288.44
11/19/2026 $143,407.53 $1,821.30 $528.16 $1,293.14
12/19/2026 $142,109.66 $1,821.30 $523.44 $1,297.86
01/19/2027 $140,807.07 $1,821.30 $518.70 $1,302.60
02/19/2027 $139,499.71 $1,821.30 $513.95 $1,307.35
03/19/2027 $138,187.59 $1,821.30 $509.17 $1,312.13
04/19/2027 $136,870.67 $1,821.30 $504.38 $1,316.91
05/19/2027 $135,548.95 $1,821.30 $499.58 $1,321.72
06/19/2027 $134,222.41 $1,821.30 $494.75 $1,326.55
07/19/2027 $132,891.02 $1,821.30 $489.91 $1,331.39
08/19/2027 $131,554.77 $1,821.30 $485.05 $1,336.25
09/19/2027 $130,213.65 $1,821.30 $480.17 $1,341.12
10/19/2027 $128,867.63 $1,821.30 $475.28 $1,346.02
11/19/2027 $127,516.70 $1,821.30 $470.37 $1,350.93
12/19/2027 $126,160.83 $1,821.30 $465.44 $1,355.86
01/19/2028 $124,800.02 $1,821.30 $460.49 $1,360.81
02/19/2028 $123,434.24 $1,821.30 $455.52 $1,365.78
03/19/2028 $122,063.48 $1,821.30 $450.53 $1,370.76
04/19/2028 $120,687.71 $1,821.30 $445.53 $1,375.77
05/19/2028 $119,306.92 $1,821.30 $440.51 $1,380.79
06/19/2028 $117,921.09 $1,821.30 $435.47 $1,385.83
07/19/2028 $116,530.20 $1,821.30 $430.41 $1,390.89
08/19/2028 $115,134.24 $1,821.30 $425.34 $1,395.96
09/19/2028 $113,733.18 $1,821.30 $420.24 $1,401.06
10/19/2028 $112,327.01 $1,821.30 $415.13 $1,406.17
11/19/2028 $110,915.70 $1,821.30 $409.99 $1,411.31
12/19/2028 $109,499.24 $1,821.30 $404.84 $1,416.46
01/19/2029 $108,077.62 $1,821.30 $399.67 $1,421.63
02/19/2029 $106,650.80 $1,821.30 $394.48 $1,426.82
03/19/2029 $105,218.78 $1,821.30 $389.28 $1,432.02
04/19/2029 $103,781.53 $1,821.30 $384.05 $1,437.25
05/19/2029 $102,339.03 $1,821.30 $378.80 $1,442.50
06/19/2029 $100,891.27 $1,821.30 $373.54 $1,447.76
07/19/2029 $99,438.22 $1,821.30 $368.25 $1,453.05
08/19/2029 $97,979.87 $1,821.30 $362.95 $1,458.35
09/19/2029 $96,516.20 $1,821.30 $357.63 $1,463.67
10/19/2029 $95,047.19 $1,821.30 $352.28 $1,469.02
11/19/2029 $93,572.81 $1,821.30 $346.92 $1,474.38
12/19/2029 $92,093.05 $1,821.30 $341.54 $1,479.76
01/19/2030 $90,607.89 $1,821.30 $336.14 $1,485.16
02/19/2030 $89,117.31 $1,821.30 $330.72 $1,490.58
03/19/2030 $87,621.29 $1,821.30 $325.28 $1,496.02
04/19/2030 $86,119.81 $1,821.30 $319.82 $1,501.48
05/19/2030 $84,612.85 $1,821.30 $314.34 $1,506.96
06/19/2030 $83,100.38 $1,821.30 $308.84 $1,512.46
07/19/2030 $81,582.40 $1,821.30 $303.32 $1,517.98
08/19/2030 $80,058.88 $1,821.30 $297.78 $1,523.52
09/19/2030 $78,529.79 $1,821.30 $292.21 $1,529.08
10/19/2030 $76,995.13 $1,821.30 $286.63 $1,534.67
11/19/2030 $75,454.86 $1,821.30 $281.03 $1,540.27
12/19/2030 $73,908.97 $1,821.30 $275.41 $1,545.89
01/19/2031 $72,357.44 $1,821.30 $269.77 $1,551.53
02/19/2031 $70,800.25 $1,821.30 $264.10 $1,557.19
03/19/2031 $69,237.37 $1,821.30 $258.42 $1,562.88
04/19/2031 $67,668.78 $1,821.30 $252.72 $1,568.58
05/19/2031 $66,094.48 $1,821.30 $246.99 $1,574.31
06/19/2031 $64,514.42 $1,821.30 $241.24 $1,580.05
07/19/2031 $62,928.60 $1,821.30 $235.48 $1,585.82
08/19/2031 $61,336.99 $1,821.30 $229.69 $1,591.61
09/19/2031 $59,739.57 $1,821.30 $223.88 $1,597.42
10/19/2031 $58,136.32 $1,821.30 $218.05 $1,603.25
11/19/2031 $56,527.22 $1,821.30 $212.20 $1,609.10
12/19/2031 $54,912.25 $1,821.30 $206.32 $1,614.97
01/19/2032 $53,291.38 $1,821.30 $200.43 $1,620.87
02/19/2032 $51,664.59 $1,821.30 $194.51 $1,626.79
03/19/2032 $50,031.87 $1,821.30 $188.58 $1,632.72
04/19/2032 $48,393.18 $1,821.30 $182.62 $1,638.68
05/19/2032 $46,748.52 $1,821.30 $176.64 $1,644.66
06/19/2032 $45,097.85 $1,821.30 $170.63 $1,650.67
07/19/2032 $43,441.16 $1,821.30 $164.61 $1,656.69
08/19/2032 $41,778.42 $1,821.30 $158.56 $1,662.74
09/19/2032 $40,109.61 $1,821.30 $152.49 $1,668.81
10/19/2032 $38,434.71 $1,821.30 $146.40 $1,674.90
11/19/2032 $36,753.70 $1,821.30 $140.29 $1,681.01
12/19/2032 $35,066.55 $1,821.30 $134.15 $1,687.15
01/19/2033 $33,373.25 $1,821.30 $127.99 $1,693.31
02/19/2033 $31,673.76 $1,821.30 $121.81 $1,699.49
03/19/2033 $29,968.07 $1,821.30 $115.61 $1,705.69
04/19/2033 $28,256.16 $1,821.30 $109.38 $1,711.92
05/19/2033 $26,537.99 $1,821.30 $103.13 $1,718.16
06/19/2033 $24,813.56 $1,821.30 $96.86 $1,724.44
07/19/2033 $23,082.83 $1,821.30 $90.57 $1,730.73
08/19/2033 $21,345.78 $1,821.30 $84.25 $1,737.05
09/19/2033 $19,602.39 $1,821.30 $77.91 $1,743.39
10/19/2033 $17,852.64 $1,821.30 $71.55 $1,749.75
11/19/2033 $16,096.50 $1,821.30 $65.16 $1,756.14
12/19/2033 $14,333.96 $1,821.30 $58.75 $1,762.55
01/19/2034 $12,564.98 $1,821.30 $52.32 $1,768.98
02/19/2034 $10,789.54 $1,821.30 $45.86 $1,775.44
03/19/2034 $9,007.62 $1,821.30 $39.38 $1,781.92
04/19/2034 $7,219.20 $1,821.30 $32.88 $1,788.42
05/19/2034 $5,424.25 $1,821.30 $26.35 $1,794.95
06/19/2034 $3,622.75 $1,821.30 $19.80 $1,801.50
07/19/2034 $1,814.68 $1,821.30 $13.22 $1,808.08
08/19/2034 $-0.00 $1,821.30 $6.62 $1,814.68
TOTAL: - $327,833.85 $87,833.85 $240,000.00

Change options for different scenario in the form below:

$
%