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: $ 1,701.61
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
11/19/2020 $238,974.39 $1,701.61 $676.00 $1,025.61
12/19/2020 $237,945.89 $1,701.61 $673.11 $1,028.50
01/19/2021 $236,914.50 $1,701.61 $670.21 $1,031.40
02/19/2021 $235,880.19 $1,701.61 $667.31 $1,034.30
03/19/2021 $234,842.98 $1,701.61 $664.40 $1,037.21
04/19/2021 $233,802.85 $1,701.61 $661.47 $1,040.14
05/19/2021 $232,759.78 $1,701.61 $658.54 $1,043.07
06/19/2021 $231,713.78 $1,701.61 $655.61 $1,046.00
07/19/2021 $230,664.83 $1,701.61 $652.66 $1,048.95
08/19/2021 $229,612.92 $1,701.61 $649.71 $1,051.90
09/19/2021 $228,558.06 $1,701.61 $646.74 $1,054.87
10/19/2021 $227,500.22 $1,701.61 $643.77 $1,057.84
11/19/2021 $226,439.40 $1,701.61 $640.79 $1,060.82
12/19/2021 $225,375.59 $1,701.61 $637.80 $1,063.81
01/19/2022 $224,308.79 $1,701.61 $634.81 $1,066.80
02/19/2022 $223,238.99 $1,701.61 $631.80 $1,069.81
03/19/2022 $222,166.17 $1,701.61 $628.79 $1,072.82
04/19/2022 $221,090.32 $1,701.61 $625.77 $1,075.84
05/19/2022 $220,011.45 $1,701.61 $622.74 $1,078.87
06/19/2022 $218,929.54 $1,701.61 $619.70 $1,081.91
07/19/2022 $217,844.58 $1,701.61 $616.65 $1,084.96
08/19/2022 $216,756.57 $1,701.61 $613.60 $1,088.01
09/19/2022 $215,665.49 $1,701.61 $610.53 $1,091.08
10/19/2022 $214,571.34 $1,701.61 $607.46 $1,094.15
11/19/2022 $213,474.10 $1,701.61 $604.38 $1,097.23
12/19/2022 $212,373.78 $1,701.61 $601.29 $1,100.32
01/19/2023 $211,270.35 $1,701.61 $598.19 $1,103.42
02/19/2023 $210,163.82 $1,701.61 $595.08 $1,106.53
03/19/2023 $209,054.17 $1,701.61 $591.96 $1,109.65
04/19/2023 $207,941.40 $1,701.61 $588.84 $1,112.77
05/19/2023 $206,825.49 $1,701.61 $585.70 $1,115.91
06/19/2023 $205,706.44 $1,701.61 $582.56 $1,119.05
07/19/2023 $204,584.24 $1,701.61 $579.41 $1,122.20
08/19/2023 $203,458.87 $1,701.61 $576.25 $1,125.36
09/19/2023 $202,330.34 $1,701.61 $573.08 $1,128.53
10/19/2023 $201,198.62 $1,701.61 $569.90 $1,131.71
11/19/2023 $200,063.72 $1,701.61 $566.71 $1,134.90
12/19/2023 $198,925.63 $1,701.61 $563.51 $1,138.10
01/19/2024 $197,784.32 $1,701.61 $560.31 $1,141.30
02/19/2024 $196,639.81 $1,701.61 $557.09 $1,144.52
03/19/2024 $195,492.07 $1,701.61 $553.87 $1,147.74
04/19/2024 $194,341.09 $1,701.61 $550.64 $1,150.97
05/19/2024 $193,186.88 $1,701.61 $547.39 $1,154.22
06/19/2024 $192,029.41 $1,701.61 $544.14 $1,157.47
07/19/2024 $190,868.68 $1,701.61 $540.88 $1,160.73
08/19/2024 $189,704.68 $1,701.61 $537.61 $1,164.00
09/19/2024 $188,537.41 $1,701.61 $534.33 $1,167.28
10/19/2024 $187,366.85 $1,701.61 $531.05 $1,170.56
11/19/2024 $186,192.99 $1,701.61 $527.75 $1,173.86
12/19/2024 $185,015.82 $1,701.61 $524.44 $1,177.17
01/19/2025 $183,835.34 $1,701.61 $521.13 $1,180.48
02/19/2025 $182,651.53 $1,701.61 $517.80 $1,183.81
03/19/2025 $181,464.39 $1,701.61 $514.47 $1,187.14
04/19/2025 $180,273.90 $1,701.61 $511.12 $1,190.49
05/19/2025 $179,080.07 $1,701.61 $507.77 $1,193.84
06/19/2025 $177,882.86 $1,701.61 $504.41 $1,197.20
07/19/2025 $176,682.29 $1,701.61 $501.04 $1,200.57
08/19/2025 $175,478.34 $1,701.61 $497.66 $1,203.95
09/19/2025 $174,270.99 $1,701.61 $494.26 $1,207.35
10/19/2025 $173,060.24 $1,701.61 $490.86 $1,210.75
11/19/2025 $171,846.09 $1,701.61 $487.45 $1,214.16
12/19/2025 $170,628.51 $1,701.61 $484.03 $1,217.58
01/19/2026 $169,407.50 $1,701.61 $480.60 $1,221.01
02/19/2026 $168,183.06 $1,701.61 $477.16 $1,224.45
03/19/2026 $166,955.16 $1,701.61 $473.72 $1,227.89
04/19/2026 $165,723.81 $1,701.61 $470.26 $1,231.35
05/19/2026 $164,488.99 $1,701.61 $466.79 $1,234.82
06/19/2026 $163,250.69 $1,701.61 $463.31 $1,238.30
07/19/2026 $162,008.90 $1,701.61 $459.82 $1,241.79
08/19/2026 $160,763.62 $1,701.61 $456.33 $1,245.28
09/19/2026 $159,514.83 $1,701.61 $452.82 $1,248.79
10/19/2026 $158,262.52 $1,701.61 $449.30 $1,252.31
11/19/2026 $157,006.68 $1,701.61 $445.77 $1,255.84
12/19/2026 $155,747.30 $1,701.61 $442.24 $1,259.37
01/19/2027 $154,484.38 $1,701.61 $438.69 $1,262.92
02/19/2027 $153,217.90 $1,701.61 $435.13 $1,266.48
03/19/2027 $151,947.86 $1,701.61 $431.56 $1,270.05
04/19/2027 $150,674.23 $1,701.61 $427.99 $1,273.62
05/19/2027 $149,397.02 $1,701.61 $424.40 $1,277.21
06/19/2027 $148,116.21 $1,701.61 $420.80 $1,280.81
07/19/2027 $146,831.80 $1,701.61 $417.19 $1,284.42
08/19/2027 $145,543.76 $1,701.61 $413.58 $1,288.03
09/19/2027 $144,252.10 $1,701.61 $409.95 $1,291.66
10/19/2027 $142,956.80 $1,701.61 $406.31 $1,295.30
11/19/2027 $141,657.86 $1,701.61 $402.66 $1,298.95
12/19/2027 $140,355.25 $1,701.61 $399.00 $1,302.61
01/19/2028 $139,048.97 $1,701.61 $395.33 $1,306.28
02/19/2028 $137,739.02 $1,701.61 $391.65 $1,309.96
03/19/2028 $136,425.37 $1,701.61 $387.96 $1,313.65
04/19/2028 $135,108.03 $1,701.61 $384.26 $1,317.35
05/19/2028 $133,786.97 $1,701.61 $380.55 $1,321.06
06/19/2028 $132,462.19 $1,701.61 $376.83 $1,324.78
07/19/2028 $131,133.69 $1,701.61 $373.10 $1,328.51
08/19/2028 $129,801.44 $1,701.61 $369.36 $1,332.25
09/19/2028 $128,465.43 $1,701.61 $365.61 $1,336.00
10/19/2028 $127,125.67 $1,701.61 $361.84 $1,339.77
11/19/2028 $125,782.13 $1,701.61 $358.07 $1,343.54
12/19/2028 $124,434.80 $1,701.61 $354.29 $1,347.32
01/19/2029 $123,083.69 $1,701.61 $350.49 $1,351.12
02/19/2029 $121,728.76 $1,701.61 $346.69 $1,354.92
03/19/2029 $120,370.02 $1,701.61 $342.87 $1,358.74
04/19/2029 $119,007.45 $1,701.61 $339.04 $1,362.57
05/19/2029 $117,641.05 $1,701.61 $335.20 $1,366.41
06/19/2029 $116,270.79 $1,701.61 $331.36 $1,370.25
07/19/2029 $114,896.68 $1,701.61 $327.50 $1,374.11
08/19/2029 $113,518.70 $1,701.61 $323.63 $1,377.98
09/19/2029 $112,136.83 $1,701.61 $319.74 $1,381.87
10/19/2029 $110,751.07 $1,701.61 $315.85 $1,385.76
11/19/2029 $109,361.41 $1,701.61 $311.95 $1,389.66
12/19/2029 $107,967.84 $1,701.61 $308.03 $1,393.58
01/19/2030 $106,570.33 $1,701.61 $304.11 $1,397.50
02/19/2030 $105,168.90 $1,701.61 $300.17 $1,401.44
03/19/2030 $103,763.51 $1,701.61 $296.23 $1,405.38
04/19/2030 $102,354.17 $1,701.61 $292.27 $1,409.34
05/19/2030 $100,940.86 $1,701.61 $288.30 $1,413.31
06/19/2030 $99,523.56 $1,701.61 $284.32 $1,417.29
07/19/2030 $98,102.28 $1,701.61 $280.32 $1,421.29
08/19/2030 $96,676.99 $1,701.61 $276.32 $1,425.29
09/19/2030 $95,247.69 $1,701.61 $272.31 $1,429.30
10/19/2030 $93,814.36 $1,701.61 $268.28 $1,433.33
11/19/2030 $92,376.99 $1,701.61 $264.24 $1,437.37
12/19/2030 $90,935.58 $1,701.61 $260.20 $1,441.41
01/19/2031 $89,490.10 $1,701.61 $256.14 $1,445.47
02/19/2031 $88,040.56 $1,701.61 $252.06 $1,449.55
03/19/2031 $86,586.93 $1,701.61 $247.98 $1,453.63
04/19/2031 $85,129.20 $1,701.61 $243.89 $1,457.72
05/19/2031 $83,667.38 $1,701.61 $239.78 $1,461.83
06/19/2031 $82,201.43 $1,701.61 $235.66 $1,465.95
07/19/2031 $80,731.35 $1,701.61 $231.53 $1,470.08
08/19/2031 $79,257.14 $1,701.61 $227.39 $1,474.22
09/19/2031 $77,778.77 $1,701.61 $223.24 $1,478.37
10/19/2031 $76,296.23 $1,701.61 $219.08 $1,482.53
11/19/2031 $74,809.52 $1,701.61 $214.90 $1,486.71
12/19/2031 $73,318.63 $1,701.61 $210.71 $1,490.90
01/19/2032 $71,823.53 $1,701.61 $206.51 $1,495.10
02/19/2032 $70,324.23 $1,701.61 $202.30 $1,499.31
03/19/2032 $68,820.70 $1,701.61 $198.08 $1,503.53
04/19/2032 $67,312.93 $1,701.61 $193.84 $1,507.77
05/19/2032 $65,800.92 $1,701.61 $189.60 $1,512.01
06/19/2032 $64,284.65 $1,701.61 $185.34 $1,516.27
07/19/2032 $62,764.11 $1,701.61 $181.07 $1,520.54
08/19/2032 $61,239.28 $1,701.61 $176.79 $1,524.82
09/19/2032 $59,710.16 $1,701.61 $172.49 $1,529.12
10/19/2032 $58,176.74 $1,701.61 $168.18 $1,533.43
11/19/2032 $56,638.99 $1,701.61 $163.86 $1,537.75
12/19/2032 $55,096.91 $1,701.61 $159.53 $1,542.08
01/19/2033 $53,550.49 $1,701.61 $155.19 $1,546.42
02/19/2033 $51,999.72 $1,701.61 $150.83 $1,550.78
03/19/2033 $50,444.57 $1,701.61 $146.47 $1,555.14
04/19/2033 $48,885.05 $1,701.61 $142.09 $1,559.52
05/19/2033 $47,321.13 $1,701.61 $137.69 $1,563.92
06/19/2033 $45,752.81 $1,701.61 $133.29 $1,568.32
07/19/2033 $44,180.07 $1,701.61 $128.87 $1,572.74
08/19/2033 $42,602.90 $1,701.61 $124.44 $1,577.17
09/19/2033 $41,021.29 $1,701.61 $120.00 $1,581.61
10/19/2033 $39,435.22 $1,701.61 $115.54 $1,586.07
11/19/2033 $37,844.69 $1,701.61 $111.08 $1,590.53
12/19/2033 $36,249.67 $1,701.61 $106.60 $1,595.01
01/19/2034 $34,650.17 $1,701.61 $102.10 $1,599.51
02/19/2034 $33,046.15 $1,701.61 $97.60 $1,604.01
03/19/2034 $31,437.62 $1,701.61 $93.08 $1,608.53
04/19/2034 $29,824.56 $1,701.61 $88.55 $1,613.06
05/19/2034 $28,206.96 $1,701.61 $84.01 $1,617.60
06/19/2034 $26,584.80 $1,701.61 $79.45 $1,622.16
07/19/2034 $24,958.07 $1,701.61 $74.88 $1,626.73
08/19/2034 $23,326.76 $1,701.61 $70.30 $1,631.31
09/19/2034 $21,690.85 $1,701.61 $65.70 $1,635.91
10/19/2034 $20,050.34 $1,701.61 $61.10 $1,640.51
11/19/2034 $18,405.20 $1,701.61 $56.48 $1,645.13
12/19/2034 $16,755.44 $1,701.61 $51.84 $1,649.77
01/19/2035 $15,101.02 $1,701.61 $47.19 $1,654.42
02/19/2035 $13,441.94 $1,701.61 $42.53 $1,659.08
03/19/2035 $11,778.20 $1,701.61 $37.86 $1,663.75
04/19/2035 $10,109.76 $1,701.61 $33.18 $1,668.43
05/19/2035 $8,436.63 $1,701.61 $28.48 $1,673.13
06/19/2035 $6,758.78 $1,701.61 $23.76 $1,677.85
07/19/2035 $5,076.21 $1,701.61 $19.04 $1,682.57
08/19/2035 $3,388.90 $1,701.61 $14.30 $1,687.31
09/19/2035 $1,696.83 $1,701.61 $9.55 $1,692.06
10/19/2035 $0.00 $1,701.61 $4.78 $1,696.83
TOTAL: - $306,289.80 $66,289.80 $240,000.00

Change options for different scenario in the form below:

$
%