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: 5.375%

Monthly Payment: $ 1,620.93
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
08/21/2024 $199,274.90 $1,620.93 $895.83 $725.10
09/21/2024 $198,546.56 $1,620.93 $892.59 $728.35
10/21/2024 $197,814.95 $1,620.93 $889.32 $731.61
11/21/2024 $197,080.06 $1,620.93 $886.05 $734.88
12/21/2024 $196,341.89 $1,620.93 $882.75 $738.18
01/21/2025 $195,600.41 $1,620.93 $879.45 $741.48
02/21/2025 $194,855.60 $1,620.93 $876.13 $744.80
03/21/2025 $194,107.46 $1,620.93 $872.79 $748.14
04/21/2025 $193,355.97 $1,620.93 $869.44 $751.49
05/21/2025 $192,601.11 $1,620.93 $866.07 $754.86
06/21/2025 $191,842.87 $1,620.93 $862.69 $758.24
07/21/2025 $191,081.24 $1,620.93 $859.30 $761.63
08/21/2025 $190,316.19 $1,620.93 $855.88 $765.05
09/21/2025 $189,547.72 $1,620.93 $852.46 $768.47
10/21/2025 $188,775.81 $1,620.93 $849.02 $771.92
11/21/2025 $188,000.43 $1,620.93 $845.56 $775.37
12/21/2025 $187,221.59 $1,620.93 $842.09 $778.85
01/21/2026 $186,439.25 $1,620.93 $838.60 $782.33
02/21/2026 $185,653.42 $1,620.93 $835.09 $785.84
03/21/2026 $184,864.06 $1,620.93 $831.57 $789.36
04/21/2026 $184,071.16 $1,620.93 $828.04 $792.89
05/21/2026 $183,274.72 $1,620.93 $824.49 $796.45
06/21/2026 $182,474.70 $1,620.93 $820.92 $800.01
07/21/2026 $181,671.11 $1,620.93 $817.33 $803.60
08/21/2026 $180,863.91 $1,620.93 $813.74 $807.20
09/21/2026 $180,053.10 $1,620.93 $810.12 $810.81
10/21/2026 $179,238.66 $1,620.93 $806.49 $814.44
11/21/2026 $178,420.57 $1,620.93 $802.84 $818.09
12/21/2026 $177,598.81 $1,620.93 $799.18 $821.76
01/21/2027 $176,773.38 $1,620.93 $795.49 $825.44
02/21/2027 $175,944.24 $1,620.93 $791.80 $829.13
03/21/2027 $175,111.40 $1,620.93 $788.08 $832.85
04/21/2027 $174,274.82 $1,620.93 $784.35 $836.58
05/21/2027 $173,434.49 $1,620.93 $780.61 $840.32
06/21/2027 $172,590.40 $1,620.93 $776.84 $844.09
07/21/2027 $171,742.53 $1,620.93 $773.06 $847.87
08/21/2027 $170,890.87 $1,620.93 $769.26 $851.67
09/21/2027 $170,035.38 $1,620.93 $765.45 $855.48
10/21/2027 $169,176.07 $1,620.93 $761.62 $859.31
11/21/2027 $168,312.91 $1,620.93 $757.77 $863.16
12/21/2027 $167,445.88 $1,620.93 $753.90 $867.03
01/21/2028 $166,574.97 $1,620.93 $750.02 $870.91
02/21/2028 $165,700.15 $1,620.93 $746.12 $874.81
03/21/2028 $164,821.42 $1,620.93 $742.20 $878.73
04/21/2028 $163,938.75 $1,620.93 $738.26 $882.67
05/21/2028 $163,052.13 $1,620.93 $734.31 $886.62
06/21/2028 $162,161.54 $1,620.93 $730.34 $890.59
07/21/2028 $161,266.95 $1,620.93 $726.35 $894.58
08/21/2028 $160,368.36 $1,620.93 $722.34 $898.59
09/21/2028 $159,465.75 $1,620.93 $718.32 $902.61
10/21/2028 $158,559.09 $1,620.93 $714.27 $906.66
11/21/2028 $157,648.37 $1,620.93 $710.21 $910.72
12/21/2028 $156,733.58 $1,620.93 $706.13 $914.80
01/21/2029 $155,814.68 $1,620.93 $702.04 $918.90
02/21/2029 $154,891.67 $1,620.93 $697.92 $923.01
03/21/2029 $153,964.53 $1,620.93 $693.79 $927.15
04/21/2029 $153,033.23 $1,620.93 $689.63 $931.30
05/21/2029 $152,097.76 $1,620.93 $685.46 $935.47
06/21/2029 $151,158.10 $1,620.93 $681.27 $939.66
07/21/2029 $150,214.23 $1,620.93 $677.06 $943.87
08/21/2029 $149,266.13 $1,620.93 $672.83 $948.10
09/21/2029 $148,313.79 $1,620.93 $668.59 $952.34
10/21/2029 $147,357.18 $1,620.93 $664.32 $956.61
11/21/2029 $146,396.29 $1,620.93 $660.04 $960.89
12/21/2029 $145,431.09 $1,620.93 $655.73 $965.20
01/21/2030 $144,461.57 $1,620.93 $651.41 $969.52
02/21/2030 $143,487.71 $1,620.93 $647.07 $973.86
03/21/2030 $142,509.48 $1,620.93 $642.71 $978.23
04/21/2030 $141,526.87 $1,620.93 $638.32 $982.61
05/21/2030 $140,539.87 $1,620.93 $633.92 $987.01
06/21/2030 $139,548.44 $1,620.93 $629.50 $991.43
07/21/2030 $138,552.57 $1,620.93 $625.06 $995.87
08/21/2030 $137,552.24 $1,620.93 $620.60 $1,000.33
09/21/2030 $136,547.42 $1,620.93 $616.12 $1,004.81
10/21/2030 $135,538.11 $1,620.93 $611.62 $1,009.31
11/21/2030 $134,524.28 $1,620.93 $607.10 $1,013.83
12/21/2030 $133,505.91 $1,620.93 $602.56 $1,018.37
01/21/2031 $132,482.97 $1,620.93 $598.00 $1,022.94
02/21/2031 $131,455.45 $1,620.93 $593.41 $1,027.52
03/21/2031 $130,423.33 $1,620.93 $588.81 $1,032.12
04/21/2031 $129,386.59 $1,620.93 $584.19 $1,036.74
05/21/2031 $128,345.20 $1,620.93 $579.54 $1,041.39
06/21/2031 $127,299.15 $1,620.93 $574.88 $1,046.05
07/21/2031 $126,248.41 $1,620.93 $570.19 $1,050.74
08/21/2031 $125,192.97 $1,620.93 $565.49 $1,055.44
09/21/2031 $124,132.80 $1,620.93 $560.76 $1,060.17
10/21/2031 $123,067.88 $1,620.93 $556.01 $1,064.92
11/21/2031 $121,998.19 $1,620.93 $551.24 $1,069.69
12/21/2031 $120,923.71 $1,620.93 $546.45 $1,074.48
01/21/2032 $119,844.42 $1,620.93 $541.64 $1,079.29
02/21/2032 $118,760.29 $1,620.93 $536.80 $1,084.13
03/21/2032 $117,671.31 $1,620.93 $531.95 $1,088.98
04/21/2032 $116,577.44 $1,620.93 $527.07 $1,093.86
05/21/2032 $115,478.68 $1,620.93 $522.17 $1,098.76
06/21/2032 $114,375.00 $1,620.93 $517.25 $1,103.68
07/21/2032 $113,266.37 $1,620.93 $512.30 $1,108.63
08/21/2032 $112,152.78 $1,620.93 $507.34 $1,113.59
09/21/2032 $111,034.20 $1,620.93 $502.35 $1,118.58
10/21/2032 $109,910.61 $1,620.93 $497.34 $1,123.59
11/21/2032 $108,781.99 $1,620.93 $492.31 $1,128.62
12/21/2032 $107,648.31 $1,620.93 $487.25 $1,133.68
01/21/2033 $106,509.56 $1,620.93 $482.17 $1,138.76
02/21/2033 $105,365.70 $1,620.93 $477.07 $1,143.86
03/21/2033 $104,216.72 $1,620.93 $471.95 $1,148.98
04/21/2033 $103,062.59 $1,620.93 $466.80 $1,154.13
05/21/2033 $101,903.30 $1,620.93 $461.63 $1,159.30
06/21/2033 $100,738.81 $1,620.93 $456.44 $1,164.49
07/21/2033 $99,569.10 $1,620.93 $451.23 $1,169.70
08/21/2033 $98,394.16 $1,620.93 $445.99 $1,174.94
09/21/2033 $97,213.95 $1,620.93 $440.72 $1,180.21
10/21/2033 $96,028.46 $1,620.93 $435.44 $1,185.49
11/21/2033 $94,837.65 $1,620.93 $430.13 $1,190.80
12/21/2033 $93,641.52 $1,620.93 $424.79 $1,196.14
01/21/2034 $92,440.02 $1,620.93 $419.44 $1,201.49
02/21/2034 $91,233.14 $1,620.93 $414.05 $1,206.88
03/21/2034 $90,020.86 $1,620.93 $408.65 $1,212.28
04/21/2034 $88,803.15 $1,620.93 $403.22 $1,217.71
05/21/2034 $87,579.98 $1,620.93 $397.76 $1,223.17
06/21/2034 $86,351.34 $1,620.93 $392.29 $1,228.65
07/21/2034 $85,117.19 $1,620.93 $386.78 $1,234.15
08/21/2034 $83,877.51 $1,620.93 $381.25 $1,239.68
09/21/2034 $82,632.28 $1,620.93 $375.70 $1,245.23
10/21/2034 $81,381.48 $1,620.93 $370.12 $1,250.81
11/21/2034 $80,125.07 $1,620.93 $364.52 $1,256.41
12/21/2034 $78,863.03 $1,620.93 $358.89 $1,262.04
01/21/2035 $77,595.34 $1,620.93 $353.24 $1,267.69
02/21/2035 $76,321.97 $1,620.93 $347.56 $1,273.37
03/21/2035 $75,042.90 $1,620.93 $341.86 $1,279.07
04/21/2035 $73,758.10 $1,620.93 $336.13 $1,284.80
05/21/2035 $72,467.54 $1,620.93 $330.37 $1,290.56
06/21/2035 $71,171.20 $1,620.93 $324.59 $1,296.34
07/21/2035 $69,869.06 $1,620.93 $318.79 $1,302.14
08/21/2035 $68,561.09 $1,620.93 $312.96 $1,307.98
09/21/2035 $67,247.25 $1,620.93 $307.10 $1,313.83
10/21/2035 $65,927.53 $1,620.93 $301.21 $1,319.72
11/21/2035 $64,601.90 $1,620.93 $295.30 $1,325.63
12/21/2035 $63,270.33 $1,620.93 $289.36 $1,331.57
01/21/2036 $61,932.80 $1,620.93 $283.40 $1,337.53
02/21/2036 $60,589.28 $1,620.93 $277.41 $1,343.52
03/21/2036 $59,239.74 $1,620.93 $271.39 $1,349.54
04/21/2036 $57,884.15 $1,620.93 $265.34 $1,355.59
05/21/2036 $56,522.49 $1,620.93 $259.27 $1,361.66
06/21/2036 $55,154.73 $1,620.93 $253.17 $1,367.76
07/21/2036 $53,780.85 $1,620.93 $247.05 $1,373.88
08/21/2036 $52,400.81 $1,620.93 $240.89 $1,380.04
09/21/2036 $51,014.59 $1,620.93 $234.71 $1,386.22
10/21/2036 $49,622.17 $1,620.93 $228.50 $1,392.43
11/21/2036 $48,223.50 $1,620.93 $222.27 $1,398.66
12/21/2036 $46,818.57 $1,620.93 $216.00 $1,404.93
01/21/2037 $45,407.35 $1,620.93 $209.71 $1,411.22
02/21/2037 $43,989.81 $1,620.93 $203.39 $1,417.54
03/21/2037 $42,565.91 $1,620.93 $197.04 $1,423.89
04/21/2037 $41,135.64 $1,620.93 $190.66 $1,430.27
05/21/2037 $39,698.96 $1,620.93 $184.25 $1,436.68
06/21/2037 $38,255.85 $1,620.93 $177.82 $1,443.11
07/21/2037 $36,806.27 $1,620.93 $171.35 $1,449.58
08/21/2037 $35,350.21 $1,620.93 $164.86 $1,456.07
09/21/2037 $33,887.61 $1,620.93 $158.34 $1,462.59
10/21/2037 $32,418.47 $1,620.93 $151.79 $1,469.14
11/21/2037 $30,942.75 $1,620.93 $145.21 $1,475.72
12/21/2037 $29,460.41 $1,620.93 $138.60 $1,482.33
01/21/2038 $27,971.44 $1,620.93 $131.96 $1,488.97
02/21/2038 $26,475.80 $1,620.93 $125.29 $1,495.64
03/21/2038 $24,973.46 $1,620.93 $118.59 $1,502.34
04/21/2038 $23,464.39 $1,620.93 $111.86 $1,509.07
05/21/2038 $21,948.56 $1,620.93 $105.10 $1,515.83
06/21/2038 $20,425.94 $1,620.93 $98.31 $1,522.62
07/21/2038 $18,896.50 $1,620.93 $91.49 $1,529.44
08/21/2038 $17,360.21 $1,620.93 $84.64 $1,536.29
09/21/2038 $15,817.04 $1,620.93 $77.76 $1,543.17
10/21/2038 $14,266.95 $1,620.93 $70.85 $1,550.08
11/21/2038 $12,709.93 $1,620.93 $63.90 $1,557.03
12/21/2038 $11,145.93 $1,620.93 $56.93 $1,564.00
01/21/2039 $9,574.92 $1,620.93 $49.92 $1,571.01
02/21/2039 $7,996.88 $1,620.93 $42.89 $1,578.04
03/21/2039 $6,411.76 $1,620.93 $35.82 $1,585.11
04/21/2039 $4,819.55 $1,620.93 $28.72 $1,592.21
05/21/2039 $3,220.21 $1,620.93 $21.59 $1,599.34
06/21/2039 $1,613.70 $1,620.93 $14.42 $1,606.51
07/21/2039 $0.00 $1,620.93 $7.23 $1,613.70
TOTAL: - $291,767.55 $91,767.55 $200,000.00

Change options for different scenario in the form below:

$
%