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: 3.380%

Monthly Payment: $ 1,488.91
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
11/23/2020 $209,102.59 $1,488.91 $591.50 $897.41
12/23/2020 $208,202.65 $1,488.91 $588.97 $899.94
01/23/2021 $207,300.18 $1,488.91 $586.44 $902.47
02/23/2021 $206,395.17 $1,488.91 $583.90 $905.01
03/23/2021 $205,487.61 $1,488.91 $581.35 $907.56
04/23/2021 $204,577.49 $1,488.91 $578.79 $910.12
05/23/2021 $203,664.81 $1,488.91 $576.23 $912.68
06/23/2021 $202,749.55 $1,488.91 $573.66 $915.25
07/23/2021 $201,831.72 $1,488.91 $571.08 $917.83
08/23/2021 $200,911.31 $1,488.91 $568.49 $920.42
09/23/2021 $199,988.30 $1,488.91 $565.90 $923.01
10/23/2021 $199,062.69 $1,488.91 $563.30 $925.61
11/23/2021 $198,134.48 $1,488.91 $560.69 $928.22
12/23/2021 $197,203.65 $1,488.91 $558.08 $930.83
01/23/2022 $196,270.19 $1,488.91 $555.46 $933.45
02/23/2022 $195,334.11 $1,488.91 $552.83 $936.08
03/23/2022 $194,395.39 $1,488.91 $550.19 $938.72
04/23/2022 $193,454.03 $1,488.91 $547.55 $941.36
05/23/2022 $192,510.02 $1,488.91 $544.90 $944.01
06/23/2022 $191,563.35 $1,488.91 $542.24 $946.67
07/23/2022 $190,614.01 $1,488.91 $539.57 $949.34
08/23/2022 $189,662.00 $1,488.91 $536.90 $952.01
09/23/2022 $188,707.30 $1,488.91 $534.21 $954.69
10/23/2022 $187,749.92 $1,488.91 $531.53 $957.38
11/23/2022 $186,789.84 $1,488.91 $528.83 $960.08
12/23/2022 $185,827.06 $1,488.91 $526.12 $962.78
01/23/2023 $184,861.56 $1,488.91 $523.41 $965.50
02/23/2023 $183,893.34 $1,488.91 $520.69 $968.22
03/23/2023 $182,922.40 $1,488.91 $517.97 $970.94
04/23/2023 $181,948.72 $1,488.91 $515.23 $973.68
05/23/2023 $180,972.30 $1,488.91 $512.49 $976.42
06/23/2023 $179,993.13 $1,488.91 $509.74 $979.17
07/23/2023 $179,011.21 $1,488.91 $506.98 $981.93
08/23/2023 $178,026.51 $1,488.91 $504.21 $984.69
09/23/2023 $177,039.05 $1,488.91 $501.44 $987.47
10/23/2023 $176,048.80 $1,488.91 $498.66 $990.25
11/23/2023 $175,055.76 $1,488.91 $495.87 $993.04
12/23/2023 $174,059.92 $1,488.91 $493.07 $995.84
01/23/2024 $173,061.28 $1,488.91 $490.27 $998.64
02/23/2024 $172,059.83 $1,488.91 $487.46 $1,001.45
03/23/2024 $171,055.56 $1,488.91 $484.64 $1,004.27
04/23/2024 $170,048.45 $1,488.91 $481.81 $1,007.10
05/23/2024 $169,038.52 $1,488.91 $478.97 $1,009.94
06/23/2024 $168,025.73 $1,488.91 $476.13 $1,012.78
07/23/2024 $167,010.10 $1,488.91 $473.27 $1,015.64
08/23/2024 $165,991.60 $1,488.91 $470.41 $1,018.50
09/23/2024 $164,970.23 $1,488.91 $467.54 $1,021.37
10/23/2024 $163,945.99 $1,488.91 $464.67 $1,024.24
11/23/2024 $162,918.86 $1,488.91 $461.78 $1,027.13
12/23/2024 $161,888.84 $1,488.91 $458.89 $1,030.02
01/23/2025 $160,855.92 $1,488.91 $455.99 $1,032.92
02/23/2025 $159,820.09 $1,488.91 $453.08 $1,035.83
03/23/2025 $158,781.34 $1,488.91 $450.16 $1,038.75
04/23/2025 $157,739.67 $1,488.91 $447.23 $1,041.67
05/23/2025 $156,695.06 $1,488.91 $444.30 $1,044.61
06/23/2025 $155,647.51 $1,488.91 $441.36 $1,047.55
07/23/2025 $154,597.01 $1,488.91 $438.41 $1,050.50
08/23/2025 $153,543.54 $1,488.91 $435.45 $1,053.46
09/23/2025 $152,487.12 $1,488.91 $432.48 $1,056.43
10/23/2025 $151,427.71 $1,488.91 $429.51 $1,059.40
11/23/2025 $150,365.33 $1,488.91 $426.52 $1,062.39
12/23/2025 $149,299.95 $1,488.91 $423.53 $1,065.38
01/23/2026 $148,231.57 $1,488.91 $420.53 $1,068.38
02/23/2026 $147,160.18 $1,488.91 $417.52 $1,071.39
03/23/2026 $146,085.77 $1,488.91 $414.50 $1,074.41
04/23/2026 $145,008.33 $1,488.91 $411.47 $1,077.43
05/23/2026 $143,927.87 $1,488.91 $408.44 $1,080.47
06/23/2026 $142,844.35 $1,488.91 $405.40 $1,083.51
07/23/2026 $141,757.79 $1,488.91 $402.34 $1,086.56
08/23/2026 $140,668.17 $1,488.91 $399.28 $1,089.62
09/23/2026 $139,575.47 $1,488.91 $396.22 $1,092.69
10/23/2026 $138,479.70 $1,488.91 $393.14 $1,095.77
11/23/2026 $137,380.84 $1,488.91 $390.05 $1,098.86
12/23/2026 $136,278.89 $1,488.91 $386.96 $1,101.95
01/23/2027 $135,173.83 $1,488.91 $383.85 $1,105.06
02/23/2027 $134,065.67 $1,488.91 $380.74 $1,108.17
03/23/2027 $132,954.38 $1,488.91 $377.62 $1,111.29
04/23/2027 $131,839.95 $1,488.91 $374.49 $1,114.42
05/23/2027 $130,722.40 $1,488.91 $371.35 $1,117.56
06/23/2027 $129,601.69 $1,488.91 $368.20 $1,120.71
07/23/2027 $128,477.82 $1,488.91 $365.04 $1,123.86
08/23/2027 $127,350.79 $1,488.91 $361.88 $1,127.03
09/23/2027 $126,220.59 $1,488.91 $358.70 $1,130.20
10/23/2027 $125,087.20 $1,488.91 $355.52 $1,133.39
11/23/2027 $123,950.62 $1,488.91 $352.33 $1,136.58
12/23/2027 $122,810.84 $1,488.91 $349.13 $1,139.78
01/23/2028 $121,667.85 $1,488.91 $345.92 $1,142.99
02/23/2028 $120,521.64 $1,488.91 $342.70 $1,146.21
03/23/2028 $119,372.20 $1,488.91 $339.47 $1,149.44
04/23/2028 $118,219.52 $1,488.91 $336.23 $1,152.68
05/23/2028 $117,063.60 $1,488.91 $332.98 $1,155.92
06/23/2028 $115,904.42 $1,488.91 $329.73 $1,159.18
07/23/2028 $114,741.98 $1,488.91 $326.46 $1,162.44
08/23/2028 $113,576.26 $1,488.91 $323.19 $1,165.72
09/23/2028 $112,407.25 $1,488.91 $319.91 $1,169.00
10/23/2028 $111,234.96 $1,488.91 $316.61 $1,172.29
11/23/2028 $110,059.36 $1,488.91 $313.31 $1,175.60
12/23/2028 $108,880.45 $1,488.91 $310.00 $1,178.91
01/23/2029 $107,698.23 $1,488.91 $306.68 $1,182.23
02/23/2029 $106,512.67 $1,488.91 $303.35 $1,185.56
03/23/2029 $105,323.77 $1,488.91 $300.01 $1,188.90
04/23/2029 $104,131.52 $1,488.91 $296.66 $1,192.25
05/23/2029 $102,935.92 $1,488.91 $293.30 $1,195.60
06/23/2029 $101,736.94 $1,488.91 $289.94 $1,198.97
07/23/2029 $100,534.59 $1,488.91 $286.56 $1,202.35
08/23/2029 $99,328.86 $1,488.91 $283.17 $1,205.74
09/23/2029 $98,119.73 $1,488.91 $279.78 $1,209.13
10/23/2029 $96,907.19 $1,488.91 $276.37 $1,212.54
11/23/2029 $95,691.23 $1,488.91 $272.96 $1,215.95
12/23/2029 $94,471.86 $1,488.91 $269.53 $1,219.38
01/23/2030 $93,249.04 $1,488.91 $266.10 $1,222.81
02/23/2030 $92,022.79 $1,488.91 $262.65 $1,226.26
03/23/2030 $90,793.07 $1,488.91 $259.20 $1,229.71
04/23/2030 $89,559.90 $1,488.91 $255.73 $1,233.17
05/23/2030 $88,323.25 $1,488.91 $252.26 $1,236.65
06/23/2030 $87,083.12 $1,488.91 $248.78 $1,240.13
07/23/2030 $85,839.49 $1,488.91 $245.28 $1,243.62
08/23/2030 $84,592.37 $1,488.91 $241.78 $1,247.13
09/23/2030 $83,341.73 $1,488.91 $238.27 $1,250.64
10/23/2030 $82,087.56 $1,488.91 $234.75 $1,254.16
11/23/2030 $80,829.87 $1,488.91 $231.21 $1,257.70
12/23/2030 $79,568.63 $1,488.91 $227.67 $1,261.24
01/23/2031 $78,303.84 $1,488.91 $224.12 $1,264.79
02/23/2031 $77,035.49 $1,488.91 $220.56 $1,268.35
03/23/2031 $75,763.56 $1,488.91 $216.98 $1,271.93
04/23/2031 $74,488.05 $1,488.91 $213.40 $1,275.51
05/23/2031 $73,208.95 $1,488.91 $209.81 $1,279.10
06/23/2031 $71,926.25 $1,488.91 $206.21 $1,282.70
07/23/2031 $70,639.93 $1,488.91 $202.59 $1,286.32
08/23/2031 $69,349.99 $1,488.91 $198.97 $1,289.94
09/23/2031 $68,056.42 $1,488.91 $195.34 $1,293.57
10/23/2031 $66,759.20 $1,488.91 $191.69 $1,297.22
11/23/2031 $65,458.33 $1,488.91 $188.04 $1,300.87
12/23/2031 $64,153.80 $1,488.91 $184.37 $1,304.53
01/23/2032 $62,845.59 $1,488.91 $180.70 $1,308.21
02/23/2032 $61,533.70 $1,488.91 $177.02 $1,311.89
03/23/2032 $60,218.11 $1,488.91 $173.32 $1,315.59
04/23/2032 $58,898.81 $1,488.91 $169.61 $1,319.29
05/23/2032 $57,575.80 $1,488.91 $165.90 $1,323.01
06/23/2032 $56,249.07 $1,488.91 $162.17 $1,326.74
07/23/2032 $54,918.59 $1,488.91 $158.43 $1,330.47
08/23/2032 $53,584.37 $1,488.91 $154.69 $1,334.22
09/23/2032 $52,246.39 $1,488.91 $150.93 $1,337.98
10/23/2032 $50,904.64 $1,488.91 $147.16 $1,341.75
11/23/2032 $49,559.12 $1,488.91 $143.38 $1,345.53
12/23/2032 $48,209.80 $1,488.91 $139.59 $1,349.32
01/23/2033 $46,856.68 $1,488.91 $135.79 $1,353.12
02/23/2033 $45,499.75 $1,488.91 $131.98 $1,356.93
03/23/2033 $44,139.00 $1,488.91 $128.16 $1,360.75
04/23/2033 $42,774.42 $1,488.91 $124.32 $1,364.58
05/23/2033 $41,405.99 $1,488.91 $120.48 $1,368.43
06/23/2033 $40,033.71 $1,488.91 $116.63 $1,372.28
07/23/2033 $38,657.56 $1,488.91 $112.76 $1,376.15
08/23/2033 $37,277.54 $1,488.91 $108.89 $1,380.02
09/23/2033 $35,893.63 $1,488.91 $105.00 $1,383.91
10/23/2033 $34,505.82 $1,488.91 $101.10 $1,387.81
11/23/2033 $33,114.10 $1,488.91 $97.19 $1,391.72
12/23/2033 $31,718.46 $1,488.91 $93.27 $1,395.64
01/23/2034 $30,318.90 $1,488.91 $89.34 $1,399.57
02/23/2034 $28,915.39 $1,488.91 $85.40 $1,403.51
03/23/2034 $27,507.92 $1,488.91 $81.45 $1,407.46
04/23/2034 $26,096.49 $1,488.91 $77.48 $1,411.43
05/23/2034 $24,681.09 $1,488.91 $73.51 $1,415.40
06/23/2034 $23,261.70 $1,488.91 $69.52 $1,419.39
07/23/2034 $21,838.31 $1,488.91 $65.52 $1,423.39
08/23/2034 $20,410.91 $1,488.91 $61.51 $1,427.40
09/23/2034 $18,979.50 $1,488.91 $57.49 $1,431.42
10/23/2034 $17,544.05 $1,488.91 $53.46 $1,435.45
11/23/2034 $16,104.55 $1,488.91 $49.42 $1,439.49
12/23/2034 $14,661.01 $1,488.91 $45.36 $1,443.55
01/23/2035 $13,213.39 $1,488.91 $41.30 $1,447.61
02/23/2035 $11,761.70 $1,488.91 $37.22 $1,451.69
03/23/2035 $10,305.92 $1,488.91 $33.13 $1,455.78
04/23/2035 $8,846.04 $1,488.91 $29.03 $1,459.88
05/23/2035 $7,382.05 $1,488.91 $24.92 $1,463.99
06/23/2035 $5,913.93 $1,488.91 $20.79 $1,468.12
07/23/2035 $4,441.68 $1,488.91 $16.66 $1,472.25
08/23/2035 $2,965.28 $1,488.91 $12.51 $1,476.40
09/23/2035 $1,484.73 $1,488.91 $8.35 $1,480.56
10/23/2035 $0.00 $1,488.91 $4.18 $1,484.73
TOTAL: - $268,003.57 $58,003.57 $210,000.00

Change options for different scenario in the form below:

$
%