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: $ 1,772.51
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/06/2020 $248,931.66 $1,772.51 $704.17 $1,068.34
02/06/2020 $247,860.30 $1,772.51 $701.16 $1,071.35
03/06/2020 $246,785.93 $1,772.51 $698.14 $1,074.37
04/06/2020 $245,708.54 $1,772.51 $695.11 $1,077.40
05/06/2020 $244,628.10 $1,772.51 $692.08 $1,080.43
06/06/2020 $243,544.63 $1,772.51 $689.04 $1,083.47
07/06/2020 $242,458.10 $1,772.51 $685.98 $1,086.53
08/06/2020 $241,368.52 $1,772.51 $682.92 $1,089.59
09/06/2020 $240,275.86 $1,772.51 $679.85 $1,092.66
10/06/2020 $239,180.13 $1,772.51 $676.78 $1,095.73
11/06/2020 $238,081.31 $1,772.51 $673.69 $1,098.82
12/06/2020 $236,979.39 $1,772.51 $670.60 $1,101.91
01/06/2021 $235,874.38 $1,772.51 $667.49 $1,105.02
02/06/2021 $234,766.24 $1,772.51 $664.38 $1,108.13
03/06/2021 $233,654.99 $1,772.51 $661.26 $1,111.25
04/06/2021 $232,540.61 $1,772.51 $658.13 $1,114.38
05/06/2021 $231,423.09 $1,772.51 $654.99 $1,117.52
06/06/2021 $230,302.42 $1,772.51 $651.84 $1,120.67
07/06/2021 $229,178.60 $1,772.51 $648.69 $1,123.83
08/06/2021 $228,051.60 $1,772.51 $645.52 $1,126.99
09/06/2021 $226,921.44 $1,772.51 $642.35 $1,130.17
10/06/2021 $225,788.09 $1,772.51 $639.16 $1,133.35
11/06/2021 $224,651.55 $1,772.51 $635.97 $1,136.54
12/06/2021 $223,511.81 $1,772.51 $632.77 $1,139.74
01/06/2022 $222,368.86 $1,772.51 $629.56 $1,142.95
02/06/2022 $221,222.68 $1,772.51 $626.34 $1,146.17
03/06/2022 $220,073.29 $1,772.51 $623.11 $1,149.40
04/06/2022 $218,920.65 $1,772.51 $619.87 $1,152.64
05/06/2022 $217,764.76 $1,772.51 $616.63 $1,155.88
06/06/2022 $216,605.62 $1,772.51 $613.37 $1,159.14
07/06/2022 $215,443.22 $1,772.51 $610.11 $1,162.40
08/06/2022 $214,277.54 $1,772.51 $606.83 $1,165.68
09/06/2022 $213,108.58 $1,772.51 $603.55 $1,168.96
10/06/2022 $211,936.32 $1,772.51 $600.26 $1,172.25
11/06/2022 $210,760.77 $1,772.51 $596.95 $1,175.56
12/06/2022 $209,581.90 $1,772.51 $593.64 $1,178.87
01/06/2023 $208,399.71 $1,772.51 $590.32 $1,182.19
02/06/2023 $207,214.19 $1,772.51 $586.99 $1,185.52
03/06/2023 $206,025.34 $1,772.51 $583.65 $1,188.86
04/06/2023 $204,833.13 $1,772.51 $580.30 $1,192.21
05/06/2023 $203,637.57 $1,772.51 $576.95 $1,195.56
06/06/2023 $202,438.64 $1,772.51 $573.58 $1,198.93
07/06/2023 $201,236.33 $1,772.51 $570.20 $1,202.31
08/06/2023 $200,030.63 $1,772.51 $566.82 $1,205.69
09/06/2023 $198,821.54 $1,772.51 $563.42 $1,209.09
10/06/2023 $197,609.05 $1,772.51 $560.01 $1,212.50
11/06/2023 $196,393.14 $1,772.51 $556.60 $1,215.91
12/06/2023 $195,173.80 $1,772.51 $553.17 $1,219.34
01/06/2024 $193,951.03 $1,772.51 $549.74 $1,222.77
02/06/2024 $192,724.81 $1,772.51 $546.30 $1,226.21
03/06/2024 $191,495.14 $1,772.51 $542.84 $1,229.67
04/06/2024 $190,262.01 $1,772.51 $539.38 $1,233.13
05/06/2024 $189,025.41 $1,772.51 $535.90 $1,236.61
06/06/2024 $187,785.32 $1,772.51 $532.42 $1,240.09
07/06/2024 $186,541.74 $1,772.51 $528.93 $1,243.58
08/06/2024 $185,294.65 $1,772.51 $525.43 $1,247.08
09/06/2024 $184,044.05 $1,772.51 $521.91 $1,250.60
10/06/2024 $182,789.93 $1,772.51 $518.39 $1,254.12
11/06/2024 $181,532.28 $1,772.51 $514.86 $1,257.65
12/06/2024 $180,271.09 $1,772.51 $511.32 $1,261.19
01/06/2025 $179,006.34 $1,772.51 $507.76 $1,264.75
02/06/2025 $177,738.03 $1,772.51 $504.20 $1,268.31
03/06/2025 $176,466.15 $1,772.51 $500.63 $1,271.88
04/06/2025 $175,190.69 $1,772.51 $497.05 $1,275.46
05/06/2025 $173,911.63 $1,772.51 $493.45 $1,279.06
06/06/2025 $172,628.97 $1,772.51 $489.85 $1,282.66
07/06/2025 $171,342.70 $1,772.51 $486.24 $1,286.27
08/06/2025 $170,052.80 $1,772.51 $482.62 $1,289.90
09/06/2025 $168,759.27 $1,772.51 $478.98 $1,293.53
10/06/2025 $167,462.10 $1,772.51 $475.34 $1,297.17
11/06/2025 $166,161.28 $1,772.51 $471.68 $1,300.83
12/06/2025 $164,856.79 $1,772.51 $468.02 $1,304.49
01/06/2026 $163,548.62 $1,772.51 $464.35 $1,308.16
02/06/2026 $162,236.78 $1,772.51 $460.66 $1,311.85
03/06/2026 $160,921.23 $1,772.51 $456.97 $1,315.54
04/06/2026 $159,601.98 $1,772.51 $453.26 $1,319.25
05/06/2026 $158,279.02 $1,772.51 $449.55 $1,322.96
06/06/2026 $156,952.33 $1,772.51 $445.82 $1,326.69
07/06/2026 $155,621.90 $1,772.51 $442.08 $1,330.43
08/06/2026 $154,287.72 $1,772.51 $438.34 $1,334.18
09/06/2026 $152,949.79 $1,772.51 $434.58 $1,337.93
10/06/2026 $151,608.09 $1,772.51 $430.81 $1,341.70
11/06/2026 $150,262.61 $1,772.51 $427.03 $1,345.48
12/06/2026 $148,913.34 $1,772.51 $423.24 $1,349.27
01/06/2027 $147,560.27 $1,772.51 $419.44 $1,353.07
02/06/2027 $146,203.38 $1,772.51 $415.63 $1,356.88
03/06/2027 $144,842.68 $1,772.51 $411.81 $1,360.70
04/06/2027 $143,478.14 $1,772.51 $407.97 $1,364.54
05/06/2027 $142,109.76 $1,772.51 $404.13 $1,368.38
06/06/2027 $140,737.53 $1,772.51 $400.28 $1,372.23
07/06/2027 $139,361.43 $1,772.51 $396.41 $1,376.10
08/06/2027 $137,981.45 $1,772.51 $392.53 $1,379.98
09/06/2027 $136,597.59 $1,772.51 $388.65 $1,383.86
10/06/2027 $135,209.83 $1,772.51 $384.75 $1,387.76
11/06/2027 $133,818.16 $1,772.51 $380.84 $1,391.67
12/06/2027 $132,422.57 $1,772.51 $376.92 $1,395.59
01/06/2028 $131,023.05 $1,772.51 $372.99 $1,399.52
02/06/2028 $129,619.59 $1,772.51 $369.05 $1,403.46
03/06/2028 $128,212.17 $1,772.51 $365.10 $1,407.42
04/06/2028 $126,800.79 $1,772.51 $361.13 $1,411.38
05/06/2028 $125,385.44 $1,772.51 $357.16 $1,415.35
06/06/2028 $123,966.10 $1,772.51 $353.17 $1,419.34
07/06/2028 $122,542.76 $1,772.51 $349.17 $1,423.34
08/06/2028 $121,115.41 $1,772.51 $345.16 $1,427.35
09/06/2028 $119,684.04 $1,772.51 $341.14 $1,431.37
10/06/2028 $118,248.64 $1,772.51 $337.11 $1,435.40
11/06/2028 $116,809.20 $1,772.51 $333.07 $1,439.44
12/06/2028 $115,365.70 $1,772.51 $329.01 $1,443.50
01/06/2029 $113,918.14 $1,772.51 $324.95 $1,447.56
02/06/2029 $112,466.49 $1,772.51 $320.87 $1,451.64
03/06/2029 $111,010.77 $1,772.51 $316.78 $1,455.73
04/06/2029 $109,550.93 $1,772.51 $312.68 $1,459.83
05/06/2029 $108,086.99 $1,772.51 $308.57 $1,463.94
06/06/2029 $106,618.93 $1,772.51 $304.45 $1,468.07
07/06/2029 $105,146.73 $1,772.51 $300.31 $1,472.20
08/06/2029 $103,670.38 $1,772.51 $296.16 $1,476.35
09/06/2029 $102,189.87 $1,772.51 $292.00 $1,480.51
10/06/2029 $100,705.20 $1,772.51 $287.83 $1,484.68
11/06/2029 $99,216.34 $1,772.51 $283.65 $1,488.86
12/06/2029 $97,723.29 $1,772.51 $279.46 $1,493.05
01/06/2030 $96,226.03 $1,772.51 $275.25 $1,497.26
02/06/2030 $94,724.56 $1,772.51 $271.04 $1,501.47
03/06/2030 $93,218.86 $1,772.51 $266.81 $1,505.70
04/06/2030 $91,708.91 $1,772.51 $262.57 $1,509.94
05/06/2030 $90,194.72 $1,772.51 $258.31 $1,514.20
06/06/2030 $88,676.25 $1,772.51 $254.05 $1,518.46
07/06/2030 $87,153.52 $1,772.51 $249.77 $1,522.74
08/06/2030 $85,626.49 $1,772.51 $245.48 $1,527.03
09/06/2030 $84,095.16 $1,772.51 $241.18 $1,531.33
10/06/2030 $82,559.52 $1,772.51 $236.87 $1,535.64
11/06/2030 $81,019.55 $1,772.51 $232.54 $1,539.97
12/06/2030 $79,475.24 $1,772.51 $228.21 $1,544.31
01/06/2031 $77,926.59 $1,772.51 $223.86 $1,548.66
02/06/2031 $76,373.57 $1,772.51 $219.49 $1,553.02
03/06/2031 $74,816.18 $1,772.51 $215.12 $1,557.39
04/06/2031 $73,254.40 $1,772.51 $210.73 $1,561.78
05/06/2031 $71,688.22 $1,772.51 $206.33 $1,566.18
06/06/2031 $70,117.64 $1,772.51 $201.92 $1,570.59
07/06/2031 $68,542.62 $1,772.51 $197.50 $1,575.01
08/06/2031 $66,963.17 $1,772.51 $193.06 $1,579.45
09/06/2031 $65,379.28 $1,772.51 $188.61 $1,583.90
10/06/2031 $63,790.92 $1,772.51 $184.15 $1,588.36
11/06/2031 $62,198.09 $1,772.51 $179.68 $1,592.83
12/06/2031 $60,600.77 $1,772.51 $175.19 $1,597.32
01/06/2032 $58,998.95 $1,772.51 $170.69 $1,601.82
02/06/2032 $57,392.62 $1,772.51 $166.18 $1,606.33
03/06/2032 $55,781.76 $1,772.51 $161.66 $1,610.85
04/06/2032 $54,166.37 $1,772.51 $157.12 $1,615.39
05/06/2032 $52,546.43 $1,772.51 $152.57 $1,619.94
06/06/2032 $50,921.93 $1,772.51 $148.01 $1,624.50
07/06/2032 $49,292.85 $1,772.51 $143.43 $1,629.08
08/06/2032 $47,659.18 $1,772.51 $138.84 $1,633.67
09/06/2032 $46,020.91 $1,772.51 $134.24 $1,638.27
10/06/2032 $44,378.02 $1,772.51 $129.63 $1,642.88
11/06/2032 $42,730.51 $1,772.51 $125.00 $1,647.51
12/06/2032 $41,078.36 $1,772.51 $120.36 $1,652.15
01/06/2033 $39,421.55 $1,772.51 $115.70 $1,656.81
02/06/2033 $37,760.08 $1,772.51 $111.04 $1,661.47
03/06/2033 $36,093.92 $1,772.51 $106.36 $1,666.15
04/06/2033 $34,423.08 $1,772.51 $101.66 $1,670.85
05/06/2033 $32,747.53 $1,772.51 $96.96 $1,675.55
06/06/2033 $31,067.25 $1,772.51 $92.24 $1,680.27
07/06/2033 $29,382.25 $1,772.51 $87.51 $1,685.00
08/06/2033 $27,692.50 $1,772.51 $82.76 $1,689.75
09/06/2033 $25,997.99 $1,772.51 $78.00 $1,694.51
10/06/2033 $24,298.71 $1,772.51 $73.23 $1,699.28
11/06/2033 $22,594.64 $1,772.51 $68.44 $1,704.07
12/06/2033 $20,885.77 $1,772.51 $63.64 $1,708.87
01/06/2034 $19,172.09 $1,772.51 $58.83 $1,713.68
02/06/2034 $17,453.58 $1,772.51 $54.00 $1,718.51
03/06/2034 $15,730.23 $1,772.51 $49.16 $1,723.35
04/06/2034 $14,002.03 $1,772.51 $44.31 $1,728.20
05/06/2034 $12,268.95 $1,772.51 $39.44 $1,733.07
06/06/2034 $10,531.00 $1,772.51 $34.56 $1,737.95
07/06/2034 $8,788.15 $1,772.51 $29.66 $1,742.85
08/06/2034 $7,040.40 $1,772.51 $24.75 $1,747.76
09/06/2034 $5,287.72 $1,772.51 $19.83 $1,752.68
10/06/2034 $3,530.10 $1,772.51 $14.89 $1,757.62
11/06/2034 $1,767.53 $1,772.51 $9.94 $1,762.57
12/06/2034 $0.00 $1,772.51 $4.98 $1,767.53
TOTAL: - $319,051.87 $69,051.87 $250,000.00

Change options for different scenario in the form below:

$
%