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: $ 2,056.11
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
08/14/2020 $288,760.72 $2,056.11 $816.83 $1,239.28
09/14/2020 $287,517.95 $2,056.11 $813.34 $1,242.77
10/14/2020 $286,271.68 $2,056.11 $809.84 $1,246.27
11/14/2020 $285,021.90 $2,056.11 $806.33 $1,249.78
12/14/2020 $283,768.60 $2,056.11 $802.81 $1,253.30
01/14/2021 $282,511.77 $2,056.11 $799.28 $1,256.83
02/14/2021 $281,251.40 $2,056.11 $795.74 $1,260.37
03/14/2021 $279,987.48 $2,056.11 $792.19 $1,263.92
04/14/2021 $278,720.00 $2,056.11 $788.63 $1,267.48
05/14/2021 $277,448.95 $2,056.11 $785.06 $1,271.05
06/14/2021 $276,174.32 $2,056.11 $781.48 $1,274.63
07/14/2021 $274,896.10 $2,056.11 $777.89 $1,278.22
08/14/2021 $273,614.28 $2,056.11 $774.29 $1,281.82
09/14/2021 $272,328.84 $2,056.11 $770.68 $1,285.43
10/14/2021 $271,039.79 $2,056.11 $767.06 $1,289.05
11/14/2021 $269,747.11 $2,056.11 $763.43 $1,292.68
12/14/2021 $268,450.78 $2,056.11 $759.79 $1,296.32
01/14/2022 $267,150.81 $2,056.11 $756.14 $1,299.98
02/14/2022 $265,847.17 $2,056.11 $752.47 $1,303.64
03/14/2022 $264,539.86 $2,056.11 $748.80 $1,307.31
04/14/2022 $263,228.87 $2,056.11 $745.12 $1,310.99
05/14/2022 $261,914.19 $2,056.11 $741.43 $1,314.68
06/14/2022 $260,595.80 $2,056.11 $737.72 $1,318.39
07/14/2022 $259,273.70 $2,056.11 $734.01 $1,322.10
08/14/2022 $257,947.87 $2,056.11 $730.29 $1,325.82
09/14/2022 $256,618.31 $2,056.11 $726.55 $1,329.56
10/14/2022 $255,285.01 $2,056.11 $722.81 $1,333.30
11/14/2022 $253,947.95 $2,056.11 $719.05 $1,337.06
12/14/2022 $252,607.13 $2,056.11 $715.29 $1,340.83
01/14/2023 $251,262.52 $2,056.11 $711.51 $1,344.60
02/14/2023 $249,914.13 $2,056.11 $707.72 $1,348.39
03/14/2023 $248,561.95 $2,056.11 $703.92 $1,352.19
04/14/2023 $247,205.95 $2,056.11 $700.12 $1,356.00
05/14/2023 $245,846.14 $2,056.11 $696.30 $1,359.82
06/14/2023 $244,482.49 $2,056.11 $692.47 $1,363.65
07/14/2023 $243,115.00 $2,056.11 $688.63 $1,367.49
08/14/2023 $241,743.67 $2,056.11 $684.77 $1,371.34
09/14/2023 $240,368.47 $2,056.11 $680.91 $1,375.20
10/14/2023 $238,989.39 $2,056.11 $677.04 $1,379.07
11/14/2023 $237,606.43 $2,056.11 $673.15 $1,382.96
12/14/2023 $236,219.58 $2,056.11 $669.26 $1,386.85
01/14/2024 $234,828.82 $2,056.11 $665.35 $1,390.76
02/14/2024 $233,434.14 $2,056.11 $661.43 $1,394.68
03/14/2024 $232,035.54 $2,056.11 $657.51 $1,398.61
04/14/2024 $230,632.99 $2,056.11 $653.57 $1,402.55
05/14/2024 $229,226.49 $2,056.11 $649.62 $1,406.50
06/14/2024 $227,816.04 $2,056.11 $645.65 $1,410.46
07/14/2024 $226,401.61 $2,056.11 $641.68 $1,414.43
08/14/2024 $224,983.19 $2,056.11 $637.70 $1,418.41
09/14/2024 $223,560.78 $2,056.11 $633.70 $1,422.41
10/14/2024 $222,134.37 $2,056.11 $629.70 $1,426.42
11/14/2024 $220,703.93 $2,056.11 $625.68 $1,430.43
12/14/2024 $219,269.47 $2,056.11 $621.65 $1,434.46
01/14/2025 $217,830.97 $2,056.11 $617.61 $1,438.50
02/14/2025 $216,388.41 $2,056.11 $613.56 $1,442.55
03/14/2025 $214,941.79 $2,056.11 $609.49 $1,446.62
04/14/2025 $213,491.10 $2,056.11 $605.42 $1,450.69
05/14/2025 $212,036.32 $2,056.11 $601.33 $1,454.78
06/14/2025 $210,577.45 $2,056.11 $597.24 $1,458.88
07/14/2025 $209,114.46 $2,056.11 $593.13 $1,462.99
08/14/2025 $207,647.36 $2,056.11 $589.01 $1,467.11
09/14/2025 $206,176.12 $2,056.11 $584.87 $1,471.24
10/14/2025 $204,700.73 $2,056.11 $580.73 $1,475.38
11/14/2025 $203,221.20 $2,056.11 $576.57 $1,479.54
12/14/2025 $201,737.49 $2,056.11 $572.41 $1,483.71
01/14/2026 $200,249.61 $2,056.11 $568.23 $1,487.88
02/14/2026 $198,757.53 $2,056.11 $564.04 $1,492.08
03/14/2026 $197,261.25 $2,056.11 $559.83 $1,496.28
04/14/2026 $195,760.76 $2,056.11 $555.62 $1,500.49
05/14/2026 $194,256.04 $2,056.11 $551.39 $1,504.72
06/14/2026 $192,747.08 $2,056.11 $547.15 $1,508.96
07/14/2026 $191,233.87 $2,056.11 $542.90 $1,513.21
08/14/2026 $189,716.40 $2,056.11 $538.64 $1,517.47
09/14/2026 $188,194.66 $2,056.11 $534.37 $1,521.74
10/14/2026 $186,668.63 $2,056.11 $530.08 $1,526.03
11/14/2026 $185,138.30 $2,056.11 $525.78 $1,530.33
12/14/2026 $183,603.66 $2,056.11 $521.47 $1,534.64
01/14/2027 $182,064.70 $2,056.11 $517.15 $1,538.96
02/14/2027 $180,521.40 $2,056.11 $512.82 $1,543.30
03/14/2027 $178,973.76 $2,056.11 $508.47 $1,547.64
04/14/2027 $177,421.76 $2,056.11 $504.11 $1,552.00
05/14/2027 $175,865.38 $2,056.11 $499.74 $1,556.37
06/14/2027 $174,304.62 $2,056.11 $495.35 $1,560.76
07/14/2027 $172,739.47 $2,056.11 $490.96 $1,565.15
08/14/2027 $171,169.91 $2,056.11 $486.55 $1,569.56
09/14/2027 $169,595.92 $2,056.11 $482.13 $1,573.98
10/14/2027 $168,017.51 $2,056.11 $477.70 $1,578.42
11/14/2027 $166,434.65 $2,056.11 $473.25 $1,582.86
12/14/2027 $164,847.32 $2,056.11 $468.79 $1,587.32
01/14/2028 $163,255.53 $2,056.11 $464.32 $1,591.79
02/14/2028 $161,659.26 $2,056.11 $459.84 $1,596.28
03/14/2028 $160,058.48 $2,056.11 $455.34 $1,600.77
04/14/2028 $158,453.20 $2,056.11 $450.83 $1,605.28
05/14/2028 $156,843.40 $2,056.11 $446.31 $1,609.80
06/14/2028 $155,229.07 $2,056.11 $441.78 $1,614.34
07/14/2028 $153,610.18 $2,056.11 $437.23 $1,618.88
08/14/2028 $151,986.74 $2,056.11 $432.67 $1,623.44
09/14/2028 $150,358.72 $2,056.11 $428.10 $1,628.02
10/14/2028 $148,726.12 $2,056.11 $423.51 $1,632.60
11/14/2028 $147,088.92 $2,056.11 $418.91 $1,637.20
12/14/2028 $145,447.11 $2,056.11 $414.30 $1,641.81
01/14/2029 $143,800.67 $2,056.11 $409.68 $1,646.44
02/14/2029 $142,149.60 $2,056.11 $405.04 $1,651.07
03/14/2029 $140,493.88 $2,056.11 $400.39 $1,655.72
04/14/2029 $138,833.49 $2,056.11 $395.72 $1,660.39
05/14/2029 $137,168.42 $2,056.11 $391.05 $1,665.06
06/14/2029 $135,498.67 $2,056.11 $386.36 $1,669.75
07/14/2029 $133,824.21 $2,056.11 $381.65 $1,674.46
08/14/2029 $132,145.04 $2,056.11 $376.94 $1,679.17
09/14/2029 $130,461.13 $2,056.11 $372.21 $1,683.90
10/14/2029 $128,772.49 $2,056.11 $367.47 $1,688.65
11/14/2029 $127,079.08 $2,056.11 $362.71 $1,693.40
12/14/2029 $125,380.91 $2,056.11 $357.94 $1,698.17
01/14/2030 $123,677.96 $2,056.11 $353.16 $1,702.96
02/14/2030 $121,970.20 $2,056.11 $348.36 $1,707.75
03/14/2030 $120,257.64 $2,056.11 $343.55 $1,712.56
04/14/2030 $118,540.25 $2,056.11 $338.73 $1,717.39
05/14/2030 $116,818.03 $2,056.11 $333.89 $1,722.22
06/14/2030 $115,090.96 $2,056.11 $329.04 $1,727.07
07/14/2030 $113,359.02 $2,056.11 $324.17 $1,731.94
08/14/2030 $111,622.20 $2,056.11 $319.29 $1,736.82
09/14/2030 $109,880.49 $2,056.11 $314.40 $1,741.71
10/14/2030 $108,133.87 $2,056.11 $309.50 $1,746.62
11/14/2030 $106,382.34 $2,056.11 $304.58 $1,751.53
12/14/2030 $104,625.87 $2,056.11 $299.64 $1,756.47
01/14/2031 $102,864.46 $2,056.11 $294.70 $1,761.42
02/14/2031 $101,098.08 $2,056.11 $289.73 $1,766.38
03/14/2031 $99,326.73 $2,056.11 $284.76 $1,771.35
04/14/2031 $97,550.38 $2,056.11 $279.77 $1,776.34
05/14/2031 $95,769.04 $2,056.11 $274.77 $1,781.35
06/14/2031 $93,982.68 $2,056.11 $269.75 $1,786.36
07/14/2031 $92,191.28 $2,056.11 $264.72 $1,791.39
08/14/2031 $90,394.84 $2,056.11 $259.67 $1,796.44
09/14/2031 $88,593.34 $2,056.11 $254.61 $1,801.50
10/14/2031 $86,786.77 $2,056.11 $249.54 $1,806.57
11/14/2031 $84,975.11 $2,056.11 $244.45 $1,811.66
12/14/2031 $83,158.34 $2,056.11 $239.35 $1,816.77
01/14/2032 $81,336.46 $2,056.11 $234.23 $1,821.88
02/14/2032 $79,509.44 $2,056.11 $229.10 $1,827.01
03/14/2032 $77,677.28 $2,056.11 $223.95 $1,832.16
04/14/2032 $75,839.96 $2,056.11 $218.79 $1,837.32
05/14/2032 $73,997.47 $2,056.11 $213.62 $1,842.50
06/14/2032 $72,149.78 $2,056.11 $208.43 $1,847.69
07/14/2032 $70,296.89 $2,056.11 $203.22 $1,852.89
08/14/2032 $68,438.78 $2,056.11 $198.00 $1,858.11
09/14/2032 $66,575.44 $2,056.11 $192.77 $1,863.34
10/14/2032 $64,706.85 $2,056.11 $187.52 $1,868.59
11/14/2032 $62,832.99 $2,056.11 $182.26 $1,873.85
12/14/2032 $60,953.86 $2,056.11 $176.98 $1,879.13
01/14/2033 $59,069.43 $2,056.11 $171.69 $1,884.43
02/14/2033 $57,179.70 $2,056.11 $166.38 $1,889.73
03/14/2033 $55,284.64 $2,056.11 $161.06 $1,895.06
04/14/2033 $53,384.25 $2,056.11 $155.72 $1,900.39
05/14/2033 $51,478.50 $2,056.11 $150.37 $1,905.75
06/14/2033 $49,567.39 $2,056.11 $145.00 $1,911.11
07/14/2033 $47,650.89 $2,056.11 $139.61 $1,916.50
08/14/2033 $45,729.00 $2,056.11 $134.22 $1,921.90
09/14/2033 $43,801.69 $2,056.11 $128.80 $1,927.31
10/14/2033 $41,868.95 $2,056.11 $123.37 $1,932.74
11/14/2033 $39,930.77 $2,056.11 $117.93 $1,938.18
12/14/2033 $37,987.13 $2,056.11 $112.47 $1,943.64
01/14/2034 $36,038.02 $2,056.11 $107.00 $1,949.11
02/14/2034 $34,083.41 $2,056.11 $101.51 $1,954.60
03/14/2034 $32,123.30 $2,056.11 $96.00 $1,960.11
04/14/2034 $30,157.67 $2,056.11 $90.48 $1,965.63
05/14/2034 $28,186.50 $2,056.11 $84.94 $1,971.17
06/14/2034 $26,209.78 $2,056.11 $79.39 $1,976.72
07/14/2034 $24,227.49 $2,056.11 $73.82 $1,982.29
08/14/2034 $22,239.62 $2,056.11 $68.24 $1,987.87
09/14/2034 $20,246.15 $2,056.11 $62.64 $1,993.47
10/14/2034 $18,247.07 $2,056.11 $57.03 $1,999.09
11/14/2034 $16,242.35 $2,056.11 $51.40 $2,004.72
12/14/2034 $14,231.99 $2,056.11 $45.75 $2,010.36
01/14/2035 $12,215.96 $2,056.11 $40.09 $2,016.03
02/14/2035 $10,194.26 $2,056.11 $34.41 $2,021.70
03/14/2035 $8,166.86 $2,056.11 $28.71 $2,027.40
04/14/2035 $6,133.75 $2,056.11 $23.00 $2,033.11
05/14/2035 $4,094.91 $2,056.11 $17.28 $2,038.84
06/14/2035 $2,050.34 $2,056.11 $11.53 $2,044.58
07/14/2035 $0.00 $2,056.11 $5.78 $2,050.34
TOTAL: - $370,100.17 $80,100.17 $290,000.00

Change options for different scenario in the form below:

$
%