Mortgage product from U.S. Bank National Association - 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 U.S. Bank National Association

Interest Type: Fixed

Interest Rate: 4.380%

Monthly Payment: $ 1,377.62
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
08/17/2018 $219,425.38 $1,377.62 $803.00 $574.62
09/17/2018 $218,848.67 $1,377.62 $800.90 $576.72
10/17/2018 $218,269.84 $1,377.62 $798.80 $578.82
11/17/2018 $217,688.91 $1,377.62 $796.68 $580.93
12/17/2018 $217,105.86 $1,377.62 $794.56 $583.05
01/17/2019 $216,520.67 $1,377.62 $792.44 $585.18
02/17/2019 $215,933.36 $1,377.62 $790.30 $587.32
03/17/2019 $215,343.90 $1,377.62 $788.16 $589.46
04/17/2019 $214,752.28 $1,377.62 $786.01 $591.61
05/17/2019 $214,158.51 $1,377.62 $783.85 $593.77
06/17/2019 $213,562.57 $1,377.62 $781.68 $595.94
07/17/2019 $212,964.45 $1,377.62 $779.50 $598.12
08/17/2019 $212,364.16 $1,377.62 $777.32 $600.30
09/17/2019 $211,761.67 $1,377.62 $775.13 $602.49
10/17/2019 $211,156.98 $1,377.62 $772.93 $604.69
11/17/2019 $210,550.08 $1,377.62 $770.72 $606.90
12/17/2019 $209,940.97 $1,377.62 $768.51 $609.11
01/17/2020 $209,329.64 $1,377.62 $766.28 $611.33
02/17/2020 $208,716.07 $1,377.62 $764.05 $613.57
03/17/2020 $208,100.27 $1,377.62 $761.81 $615.80
04/17/2020 $207,482.21 $1,377.62 $759.57 $618.05
05/17/2020 $206,861.91 $1,377.62 $757.31 $620.31
06/17/2020 $206,239.33 $1,377.62 $755.05 $622.57
07/17/2020 $205,614.49 $1,377.62 $752.77 $624.84
08/17/2020 $204,987.36 $1,377.62 $750.49 $627.13
09/17/2020 $204,357.95 $1,377.62 $748.20 $629.41
10/17/2020 $203,726.24 $1,377.62 $745.91 $631.71
11/17/2020 $203,092.22 $1,377.62 $743.60 $634.02
12/17/2020 $202,455.89 $1,377.62 $741.29 $636.33
01/17/2021 $201,817.23 $1,377.62 $738.96 $638.65
02/17/2021 $201,176.25 $1,377.62 $736.63 $640.99
03/17/2021 $200,532.92 $1,377.62 $734.29 $643.33
04/17/2021 $199,887.25 $1,377.62 $731.95 $645.67
05/17/2021 $199,239.22 $1,377.62 $729.59 $648.03
06/17/2021 $198,588.82 $1,377.62 $727.22 $650.40
07/17/2021 $197,936.05 $1,377.62 $724.85 $652.77
08/17/2021 $197,280.90 $1,377.62 $722.47 $655.15
09/17/2021 $196,623.36 $1,377.62 $720.08 $657.54
10/17/2021 $195,963.41 $1,377.62 $717.68 $659.94
11/17/2021 $195,301.06 $1,377.62 $715.27 $662.35
12/17/2021 $194,636.29 $1,377.62 $712.85 $664.77
01/17/2022 $193,969.10 $1,377.62 $710.42 $667.20
02/17/2022 $193,299.47 $1,377.62 $707.99 $669.63
03/17/2022 $192,627.39 $1,377.62 $705.54 $672.08
04/17/2022 $191,952.86 $1,377.62 $703.09 $674.53
05/17/2022 $191,275.87 $1,377.62 $700.63 $676.99
06/17/2022 $190,596.41 $1,377.62 $698.16 $679.46
07/17/2022 $189,914.47 $1,377.62 $695.68 $681.94
08/17/2022 $189,230.04 $1,377.62 $693.19 $684.43
09/17/2022 $188,543.11 $1,377.62 $690.69 $686.93
10/17/2022 $187,853.67 $1,377.62 $688.18 $689.44
11/17/2022 $187,161.72 $1,377.62 $685.67 $691.95
12/17/2022 $186,467.24 $1,377.62 $683.14 $694.48
01/17/2023 $185,770.23 $1,377.62 $680.61 $697.01
02/17/2023 $185,070.67 $1,377.62 $678.06 $699.56
03/17/2023 $184,368.56 $1,377.62 $675.51 $702.11
04/17/2023 $183,663.89 $1,377.62 $672.95 $704.67
05/17/2023 $182,956.64 $1,377.62 $670.37 $707.25
06/17/2023 $182,246.81 $1,377.62 $667.79 $709.83
07/17/2023 $181,534.40 $1,377.62 $665.20 $712.42
08/17/2023 $180,819.38 $1,377.62 $662.60 $715.02
09/17/2023 $180,101.75 $1,377.62 $659.99 $717.63
10/17/2023 $179,381.50 $1,377.62 $657.37 $720.25
11/17/2023 $178,658.63 $1,377.62 $654.74 $722.88
12/17/2023 $177,933.11 $1,377.62 $652.10 $725.51
01/17/2024 $177,204.95 $1,377.62 $649.46 $728.16
02/17/2024 $176,474.13 $1,377.62 $646.80 $730.82
03/17/2024 $175,740.64 $1,377.62 $644.13 $733.49
04/17/2024 $175,004.48 $1,377.62 $641.45 $736.17
05/17/2024 $174,265.62 $1,377.62 $638.77 $738.85
06/17/2024 $173,524.08 $1,377.62 $636.07 $741.55
07/17/2024 $172,779.82 $1,377.62 $633.36 $744.26
08/17/2024 $172,032.85 $1,377.62 $630.65 $746.97
09/17/2024 $171,283.15 $1,377.62 $627.92 $749.70
10/17/2024 $170,530.71 $1,377.62 $625.18 $752.44
11/17/2024 $169,775.53 $1,377.62 $622.44 $755.18
12/17/2024 $169,017.59 $1,377.62 $619.68 $757.94
01/17/2025 $168,256.89 $1,377.62 $616.91 $760.70
02/17/2025 $167,493.41 $1,377.62 $614.14 $763.48
03/17/2025 $166,727.14 $1,377.62 $611.35 $766.27
04/17/2025 $165,958.08 $1,377.62 $608.55 $769.06
05/17/2025 $165,186.21 $1,377.62 $605.75 $771.87
06/17/2025 $164,411.52 $1,377.62 $602.93 $774.69
07/17/2025 $163,634.00 $1,377.62 $600.10 $777.52
08/17/2025 $162,853.65 $1,377.62 $597.26 $780.35
09/17/2025 $162,070.44 $1,377.62 $594.42 $783.20
10/17/2025 $161,284.38 $1,377.62 $591.56 $786.06
11/17/2025 $160,495.45 $1,377.62 $588.69 $788.93
12/17/2025 $159,703.64 $1,377.62 $585.81 $791.81
01/17/2026 $158,908.94 $1,377.62 $582.92 $794.70
02/17/2026 $158,111.34 $1,377.62 $580.02 $797.60
03/17/2026 $157,310.83 $1,377.62 $577.11 $800.51
04/17/2026 $156,507.39 $1,377.62 $574.18 $803.43
05/17/2026 $155,701.03 $1,377.62 $571.25 $806.37
06/17/2026 $154,891.72 $1,377.62 $568.31 $809.31
07/17/2026 $154,079.45 $1,377.62 $565.35 $812.26
08/17/2026 $153,264.23 $1,377.62 $562.39 $815.23
09/17/2026 $152,446.02 $1,377.62 $559.41 $818.20
10/17/2026 $151,624.83 $1,377.62 $556.43 $821.19
11/17/2026 $150,800.64 $1,377.62 $553.43 $824.19
12/17/2026 $149,973.45 $1,377.62 $550.42 $827.20
01/17/2027 $149,143.23 $1,377.62 $547.40 $830.22
02/17/2027 $148,309.99 $1,377.62 $544.37 $833.25
03/17/2027 $147,473.70 $1,377.62 $541.33 $836.29
04/17/2027 $146,634.36 $1,377.62 $538.28 $839.34
05/17/2027 $145,791.96 $1,377.62 $535.22 $842.40
06/17/2027 $144,946.48 $1,377.62 $532.14 $845.48
07/17/2027 $144,097.91 $1,377.62 $529.05 $848.56
08/17/2027 $143,246.25 $1,377.62 $525.96 $851.66
09/17/2027 $142,391.48 $1,377.62 $522.85 $854.77
10/17/2027 $141,533.59 $1,377.62 $519.73 $857.89
11/17/2027 $140,672.57 $1,377.62 $516.60 $861.02
12/17/2027 $139,808.41 $1,377.62 $513.45 $864.16
01/17/2028 $138,941.09 $1,377.62 $510.30 $867.32
02/17/2028 $138,070.61 $1,377.62 $507.13 $870.48
03/17/2028 $137,196.95 $1,377.62 $503.96 $873.66
04/17/2028 $136,320.10 $1,377.62 $500.77 $876.85
05/17/2028 $135,440.05 $1,377.62 $497.57 $880.05
06/17/2028 $134,556.78 $1,377.62 $494.36 $883.26
07/17/2028 $133,670.30 $1,377.62 $491.13 $886.49
08/17/2028 $132,780.58 $1,377.62 $487.90 $889.72
09/17/2028 $131,887.61 $1,377.62 $484.65 $892.97
10/17/2028 $130,991.38 $1,377.62 $481.39 $896.23
11/17/2028 $130,091.88 $1,377.62 $478.12 $899.50
12/17/2028 $129,189.09 $1,377.62 $474.84 $902.78
01/17/2029 $128,283.02 $1,377.62 $471.54 $906.08
02/17/2029 $127,373.63 $1,377.62 $468.23 $909.39
03/17/2029 $126,460.93 $1,377.62 $464.91 $912.70
04/17/2029 $125,544.89 $1,377.62 $461.58 $916.04
05/17/2029 $124,625.51 $1,377.62 $458.24 $919.38
06/17/2029 $123,702.77 $1,377.62 $454.88 $922.74
07/17/2029 $122,776.67 $1,377.62 $451.52 $926.10
08/17/2029 $121,847.19 $1,377.62 $448.13 $929.48
09/17/2029 $120,914.31 $1,377.62 $444.74 $932.88
10/17/2029 $119,978.03 $1,377.62 $441.34 $936.28
11/17/2029 $119,038.33 $1,377.62 $437.92 $939.70
12/17/2029 $118,095.20 $1,377.62 $434.49 $943.13
01/17/2030 $117,148.63 $1,377.62 $431.05 $946.57
02/17/2030 $116,198.61 $1,377.62 $427.59 $950.03
03/17/2030 $115,245.11 $1,377.62 $424.12 $953.49
04/17/2030 $114,288.14 $1,377.62 $420.64 $956.97
05/17/2030 $113,327.67 $1,377.62 $417.15 $960.47
06/17/2030 $112,363.70 $1,377.62 $413.65 $963.97
07/17/2030 $111,396.21 $1,377.62 $410.13 $967.49
08/17/2030 $110,425.18 $1,377.62 $406.60 $971.02
09/17/2030 $109,450.62 $1,377.62 $403.05 $974.57
10/17/2030 $108,472.49 $1,377.62 $399.49 $978.12
11/17/2030 $107,490.80 $1,377.62 $395.92 $981.69
12/17/2030 $106,505.52 $1,377.62 $392.34 $985.28
01/17/2031 $105,516.65 $1,377.62 $388.75 $988.87
02/17/2031 $104,524.17 $1,377.62 $385.14 $992.48
03/17/2031 $103,528.06 $1,377.62 $381.51 $996.11
04/17/2031 $102,528.32 $1,377.62 $377.88 $999.74
05/17/2031 $101,524.93 $1,377.62 $374.23 $1,003.39
06/17/2031 $100,517.88 $1,377.62 $370.57 $1,007.05
07/17/2031 $99,507.15 $1,377.62 $366.89 $1,010.73
08/17/2031 $98,492.73 $1,377.62 $363.20 $1,014.42
09/17/2031 $97,474.61 $1,377.62 $359.50 $1,018.12
10/17/2031 $96,452.78 $1,377.62 $355.78 $1,021.84
11/17/2031 $95,427.21 $1,377.62 $352.05 $1,025.57
12/17/2031 $94,397.90 $1,377.62 $348.31 $1,029.31
01/17/2032 $93,364.83 $1,377.62 $344.55 $1,033.07
02/17/2032 $92,328.00 $1,377.62 $340.78 $1,036.84
03/17/2032 $91,287.38 $1,377.62 $337.00 $1,040.62
04/17/2032 $90,242.96 $1,377.62 $333.20 $1,044.42
05/17/2032 $89,194.73 $1,377.62 $329.39 $1,048.23
06/17/2032 $88,142.67 $1,377.62 $325.56 $1,052.06
07/17/2032 $87,086.77 $1,377.62 $321.72 $1,055.90
08/17/2032 $86,027.02 $1,377.62 $317.87 $1,059.75
09/17/2032 $84,963.40 $1,377.62 $314.00 $1,063.62
10/17/2032 $83,895.90 $1,377.62 $310.12 $1,067.50
11/17/2032 $82,824.50 $1,377.62 $306.22 $1,071.40
12/17/2032 $81,749.19 $1,377.62 $302.31 $1,075.31
01/17/2033 $80,669.95 $1,377.62 $298.38 $1,079.23
02/17/2033 $79,586.78 $1,377.62 $294.45 $1,083.17
03/17/2033 $78,499.65 $1,377.62 $290.49 $1,087.13
04/17/2033 $77,408.56 $1,377.62 $286.52 $1,091.09
05/17/2033 $76,313.48 $1,377.62 $282.54 $1,095.08
06/17/2033 $75,214.41 $1,377.62 $278.54 $1,099.07
07/17/2033 $74,111.32 $1,377.62 $274.53 $1,103.09
08/17/2033 $73,004.21 $1,377.62 $270.51 $1,107.11
09/17/2033 $71,893.06 $1,377.62 $266.47 $1,111.15
10/17/2033 $70,777.85 $1,377.62 $262.41 $1,115.21
11/17/2033 $69,658.57 $1,377.62 $258.34 $1,119.28
12/17/2033 $68,535.20 $1,377.62 $254.25 $1,123.36
01/17/2034 $67,407.74 $1,377.62 $250.15 $1,127.47
02/17/2034 $66,276.16 $1,377.62 $246.04 $1,131.58
03/17/2034 $65,140.45 $1,377.62 $241.91 $1,135.71
04/17/2034 $64,000.59 $1,377.62 $237.76 $1,139.86
05/17/2034 $62,856.58 $1,377.62 $233.60 $1,144.02
06/17/2034 $61,708.38 $1,377.62 $229.43 $1,148.19
07/17/2034 $60,556.00 $1,377.62 $225.24 $1,152.38
08/17/2034 $59,399.41 $1,377.62 $221.03 $1,156.59
09/17/2034 $58,238.60 $1,377.62 $216.81 $1,160.81
10/17/2034 $57,073.55 $1,377.62 $212.57 $1,165.05
11/17/2034 $55,904.25 $1,377.62 $208.32 $1,169.30
12/17/2034 $54,730.68 $1,377.62 $204.05 $1,173.57
01/17/2035 $53,552.83 $1,377.62 $199.77 $1,177.85
02/17/2035 $52,370.68 $1,377.62 $195.47 $1,182.15
03/17/2035 $51,184.22 $1,377.62 $191.15 $1,186.47
04/17/2035 $49,993.42 $1,377.62 $186.82 $1,190.80
05/17/2035 $48,798.28 $1,377.62 $182.48 $1,195.14
06/17/2035 $47,598.77 $1,377.62 $178.11 $1,199.50
07/17/2035 $46,394.89 $1,377.62 $173.74 $1,203.88
08/17/2035 $45,186.61 $1,377.62 $169.34 $1,208.28
09/17/2035 $43,973.93 $1,377.62 $164.93 $1,212.69
10/17/2035 $42,756.81 $1,377.62 $160.50 $1,217.11
11/17/2035 $41,535.26 $1,377.62 $156.06 $1,221.56
12/17/2035 $40,309.24 $1,377.62 $151.60 $1,226.01
01/17/2036 $39,078.75 $1,377.62 $147.13 $1,230.49
02/17/2036 $37,843.77 $1,377.62 $142.64 $1,234.98
03/17/2036 $36,604.28 $1,377.62 $138.13 $1,239.49
04/17/2036 $35,360.27 $1,377.62 $133.61 $1,244.01
05/17/2036 $34,111.71 $1,377.62 $129.06 $1,248.55
06/17/2036 $32,858.60 $1,377.62 $124.51 $1,253.11
07/17/2036 $31,600.92 $1,377.62 $119.93 $1,257.68
08/17/2036 $30,338.64 $1,377.62 $115.34 $1,262.28
09/17/2036 $29,071.76 $1,377.62 $110.74 $1,266.88
10/17/2036 $27,800.25 $1,377.62 $106.11 $1,271.51
11/17/2036 $26,524.11 $1,377.62 $101.47 $1,276.15
12/17/2036 $25,243.30 $1,377.62 $96.81 $1,280.81
01/17/2037 $23,957.82 $1,377.62 $92.14 $1,285.48
02/17/2037 $22,667.65 $1,377.62 $87.45 $1,290.17
03/17/2037 $21,372.77 $1,377.62 $82.74 $1,294.88
04/17/2037 $20,073.16 $1,377.62 $78.01 $1,299.61
05/17/2037 $18,768.81 $1,377.62 $73.27 $1,304.35
06/17/2037 $17,459.70 $1,377.62 $68.51 $1,309.11
07/17/2037 $16,145.80 $1,377.62 $63.73 $1,313.89
08/17/2037 $14,827.12 $1,377.62 $58.93 $1,318.69
09/17/2037 $13,503.62 $1,377.62 $54.12 $1,323.50
10/17/2037 $12,175.29 $1,377.62 $49.29 $1,328.33
11/17/2037 $10,842.11 $1,377.62 $44.44 $1,333.18
12/17/2037 $9,504.06 $1,377.62 $39.57 $1,338.04
01/17/2038 $8,161.14 $1,377.62 $34.69 $1,342.93
02/17/2038 $6,813.31 $1,377.62 $29.79 $1,347.83
03/17/2038 $5,460.56 $1,377.62 $24.87 $1,352.75
04/17/2038 $4,102.87 $1,377.62 $19.93 $1,357.69
05/17/2038 $2,740.23 $1,377.62 $14.98 $1,362.64
06/17/2038 $1,372.61 $1,377.62 $10.00 $1,367.62
07/17/2038 $-0.00 $1,377.62 $5.01 $1,372.61
TOTAL: - $330,628.45 $110,628.45 $220,000.00

Change options for different scenario in the form below:

$
%