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: 4.130%

Monthly Payment: $ 1,492.44
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
03/19/2019 $199,195.89 $1,492.44 $688.33 $804.11
04/19/2019 $198,389.02 $1,492.44 $685.57 $806.87
05/19/2019 $197,579.37 $1,492.44 $682.79 $809.65
06/19/2019 $196,766.94 $1,492.44 $680.00 $812.44
07/19/2019 $195,951.70 $1,492.44 $677.21 $815.23
08/19/2019 $195,133.66 $1,492.44 $674.40 $818.04
09/19/2019 $194,312.81 $1,492.44 $671.59 $820.85
10/19/2019 $193,489.13 $1,492.44 $668.76 $823.68
11/19/2019 $192,662.62 $1,492.44 $665.93 $826.51
12/19/2019 $191,833.26 $1,492.44 $663.08 $829.36
01/19/2020 $191,001.05 $1,492.44 $660.23 $832.21
02/19/2020 $190,165.97 $1,492.44 $657.36 $835.08
03/19/2020 $189,328.02 $1,492.44 $654.49 $837.95
04/19/2020 $188,487.18 $1,492.44 $651.60 $840.83
05/19/2020 $187,643.46 $1,492.44 $648.71 $843.73
06/19/2020 $186,796.82 $1,492.44 $645.81 $846.63
07/19/2020 $185,947.28 $1,492.44 $642.89 $849.55
08/19/2020 $185,094.81 $1,492.44 $639.97 $852.47
09/19/2020 $184,239.40 $1,492.44 $637.03 $855.40
10/19/2020 $183,381.05 $1,492.44 $634.09 $858.35
11/19/2020 $182,519.75 $1,492.44 $631.14 $861.30
12/19/2020 $181,655.48 $1,492.44 $628.17 $864.27
01/19/2021 $180,788.24 $1,492.44 $625.20 $867.24
02/19/2021 $179,918.02 $1,492.44 $622.21 $870.23
03/19/2021 $179,044.80 $1,492.44 $619.22 $873.22
04/19/2021 $178,168.57 $1,492.44 $616.21 $876.23
05/19/2021 $177,289.33 $1,492.44 $613.20 $879.24
06/19/2021 $176,407.06 $1,492.44 $610.17 $882.27
07/19/2021 $175,521.76 $1,492.44 $607.13 $885.30
08/19/2021 $174,633.40 $1,492.44 $604.09 $888.35
09/19/2021 $173,741.99 $1,492.44 $601.03 $891.41
10/19/2021 $172,847.52 $1,492.44 $597.96 $894.48
11/19/2021 $171,949.96 $1,492.44 $594.88 $897.56
12/19/2021 $171,049.32 $1,492.44 $591.79 $900.64
01/19/2022 $170,145.57 $1,492.44 $588.69 $903.74
02/19/2022 $169,238.72 $1,492.44 $585.58 $906.85
03/19/2022 $168,328.74 $1,492.44 $582.46 $909.98
04/19/2022 $167,415.64 $1,492.44 $579.33 $913.11
05/19/2022 $166,499.39 $1,492.44 $576.19 $916.25
06/19/2022 $165,579.98 $1,492.44 $573.04 $919.40
07/19/2022 $164,657.42 $1,492.44 $569.87 $922.57
08/19/2022 $163,731.67 $1,492.44 $566.70 $925.74
09/19/2022 $162,802.74 $1,492.44 $563.51 $928.93
10/19/2022 $161,870.62 $1,492.44 $560.31 $932.13
11/19/2022 $160,935.28 $1,492.44 $557.10 $935.33
12/19/2022 $159,996.73 $1,492.44 $553.89 $938.55
01/19/2023 $159,054.95 $1,492.44 $550.66 $941.78
02/19/2023 $158,109.92 $1,492.44 $547.41 $945.02
03/19/2023 $157,161.65 $1,492.44 $544.16 $948.28
04/19/2023 $156,210.10 $1,492.44 $540.90 $951.54
05/19/2023 $155,255.29 $1,492.44 $537.62 $954.82
06/19/2023 $154,297.19 $1,492.44 $534.34 $958.10
07/19/2023 $153,335.79 $1,492.44 $531.04 $961.40
08/19/2023 $152,371.08 $1,492.44 $527.73 $964.71
09/19/2023 $151,403.05 $1,492.44 $524.41 $968.03
10/19/2023 $150,431.69 $1,492.44 $521.08 $971.36
11/19/2023 $149,456.99 $1,492.44 $517.74 $974.70
12/19/2023 $148,478.93 $1,492.44 $514.38 $978.06
01/19/2024 $147,497.51 $1,492.44 $511.01 $981.42
02/19/2024 $146,512.70 $1,492.44 $507.64 $984.80
03/19/2024 $145,524.51 $1,492.44 $504.25 $988.19
04/19/2024 $144,532.92 $1,492.44 $500.85 $991.59
05/19/2024 $143,537.92 $1,492.44 $497.43 $995.00
06/19/2024 $142,539.49 $1,492.44 $494.01 $998.43
07/19/2024 $141,537.62 $1,492.44 $490.57 $1,001.87
08/19/2024 $140,532.31 $1,492.44 $487.13 $1,005.31
09/19/2024 $139,523.54 $1,492.44 $483.67 $1,008.77
10/19/2024 $138,511.29 $1,492.44 $480.19 $1,012.25
11/19/2024 $137,495.56 $1,492.44 $476.71 $1,015.73
12/19/2024 $136,476.34 $1,492.44 $473.21 $1,019.22
01/19/2025 $135,453.60 $1,492.44 $469.71 $1,022.73
02/19/2025 $134,427.35 $1,492.44 $466.19 $1,026.25
03/19/2025 $133,397.57 $1,492.44 $462.65 $1,029.78
04/19/2025 $132,364.24 $1,492.44 $459.11 $1,033.33
05/19/2025 $131,327.35 $1,492.44 $455.55 $1,036.89
06/19/2025 $130,286.90 $1,492.44 $451.98 $1,040.45
07/19/2025 $129,242.86 $1,492.44 $448.40 $1,044.03
08/19/2025 $128,195.24 $1,492.44 $444.81 $1,047.63
09/19/2025 $127,144.00 $1,492.44 $441.21 $1,051.23
10/19/2025 $126,089.15 $1,492.44 $437.59 $1,054.85
11/19/2025 $125,030.67 $1,492.44 $433.96 $1,058.48
12/19/2025 $123,968.54 $1,492.44 $430.31 $1,062.12
01/19/2026 $122,902.76 $1,492.44 $426.66 $1,065.78
02/19/2026 $121,833.31 $1,492.44 $422.99 $1,069.45
03/19/2026 $120,760.18 $1,492.44 $419.31 $1,073.13
04/19/2026 $119,683.36 $1,492.44 $415.62 $1,076.82
05/19/2026 $118,602.83 $1,492.44 $411.91 $1,080.53
06/19/2026 $117,518.59 $1,492.44 $408.19 $1,084.25
07/19/2026 $116,430.61 $1,492.44 $404.46 $1,087.98
08/19/2026 $115,338.88 $1,492.44 $400.72 $1,091.72
09/19/2026 $114,243.40 $1,492.44 $396.96 $1,095.48
10/19/2026 $113,144.15 $1,492.44 $393.19 $1,099.25
11/19/2026 $112,041.12 $1,492.44 $389.40 $1,103.03
12/19/2026 $110,934.29 $1,492.44 $385.61 $1,106.83
01/19/2027 $109,823.65 $1,492.44 $381.80 $1,110.64
02/19/2027 $108,709.18 $1,492.44 $377.98 $1,114.46
03/19/2027 $107,590.89 $1,492.44 $374.14 $1,118.30
04/19/2027 $106,468.74 $1,492.44 $370.29 $1,122.15
05/19/2027 $105,342.73 $1,492.44 $366.43 $1,126.01
06/19/2027 $104,212.85 $1,492.44 $362.55 $1,129.88
07/19/2027 $103,079.07 $1,492.44 $358.67 $1,133.77
08/19/2027 $101,941.40 $1,492.44 $354.76 $1,137.68
09/19/2027 $100,799.81 $1,492.44 $350.85 $1,141.59
10/19/2027 $99,654.29 $1,492.44 $346.92 $1,145.52
11/19/2027 $98,504.83 $1,492.44 $342.98 $1,149.46
12/19/2027 $97,351.41 $1,492.44 $339.02 $1,153.42
01/19/2028 $96,194.02 $1,492.44 $335.05 $1,157.39
02/19/2028 $95,032.65 $1,492.44 $331.07 $1,161.37
03/19/2028 $93,867.28 $1,492.44 $327.07 $1,165.37
04/19/2028 $92,697.90 $1,492.44 $323.06 $1,169.38
05/19/2028 $91,524.50 $1,492.44 $319.04 $1,173.40
06/19/2028 $90,347.06 $1,492.44 $315.00 $1,177.44
07/19/2028 $89,165.56 $1,492.44 $310.94 $1,181.49
08/19/2028 $87,980.00 $1,492.44 $306.88 $1,185.56
09/19/2028 $86,790.36 $1,492.44 $302.80 $1,189.64
10/19/2028 $85,596.63 $1,492.44 $298.70 $1,193.74
11/19/2028 $84,398.78 $1,492.44 $294.60 $1,197.84
12/19/2028 $83,196.82 $1,492.44 $290.47 $1,201.97
01/19/2029 $81,990.71 $1,492.44 $286.34 $1,206.10
02/19/2029 $80,780.46 $1,492.44 $282.18 $1,210.25
03/19/2029 $79,566.04 $1,492.44 $278.02 $1,214.42
04/19/2029 $78,347.44 $1,492.44 $273.84 $1,218.60
05/19/2029 $77,124.65 $1,492.44 $269.65 $1,222.79
06/19/2029 $75,897.65 $1,492.44 $265.44 $1,227.00
07/19/2029 $74,666.42 $1,492.44 $261.21 $1,231.22
08/19/2029 $73,430.96 $1,492.44 $256.98 $1,235.46
09/19/2029 $72,191.24 $1,492.44 $252.72 $1,239.71
10/19/2029 $70,947.26 $1,492.44 $248.46 $1,243.98
11/19/2029 $69,699.00 $1,492.44 $244.18 $1,248.26
12/19/2029 $68,446.44 $1,492.44 $239.88 $1,252.56
01/19/2030 $67,189.58 $1,492.44 $235.57 $1,256.87
02/19/2030 $65,928.38 $1,492.44 $231.24 $1,261.19
03/19/2030 $64,662.84 $1,492.44 $226.90 $1,265.54
04/19/2030 $63,392.95 $1,492.44 $222.55 $1,269.89
05/19/2030 $62,118.69 $1,492.44 $218.18 $1,274.26
06/19/2030 $60,840.05 $1,492.44 $213.79 $1,278.65
07/19/2030 $59,557.00 $1,492.44 $209.39 $1,283.05
08/19/2030 $58,269.53 $1,492.44 $204.98 $1,287.46
09/19/2030 $56,977.64 $1,492.44 $200.54 $1,291.89
10/19/2030 $55,681.30 $1,492.44 $196.10 $1,296.34
11/19/2030 $54,380.50 $1,492.44 $191.64 $1,300.80
12/19/2030 $53,075.22 $1,492.44 $187.16 $1,305.28
01/19/2031 $51,765.45 $1,492.44 $182.67 $1,309.77
02/19/2031 $50,451.17 $1,492.44 $178.16 $1,314.28
03/19/2031 $49,132.36 $1,492.44 $173.64 $1,318.80
04/19/2031 $47,809.02 $1,492.44 $169.10 $1,323.34
05/19/2031 $46,481.13 $1,492.44 $164.54 $1,327.90
06/19/2031 $45,148.66 $1,492.44 $159.97 $1,332.47
07/19/2031 $43,811.61 $1,492.44 $155.39 $1,337.05
08/19/2031 $42,469.95 $1,492.44 $150.78 $1,341.65
09/19/2031 $41,123.68 $1,492.44 $146.17 $1,346.27
10/19/2031 $39,772.78 $1,492.44 $141.53 $1,350.90
11/19/2031 $38,417.22 $1,492.44 $136.88 $1,355.55
12/19/2031 $37,057.00 $1,492.44 $132.22 $1,360.22
01/19/2032 $35,692.10 $1,492.44 $127.54 $1,364.90
02/19/2032 $34,322.50 $1,492.44 $122.84 $1,369.60
03/19/2032 $32,948.19 $1,492.44 $118.13 $1,374.31
04/19/2032 $31,569.15 $1,492.44 $113.40 $1,379.04
05/19/2032 $30,185.36 $1,492.44 $108.65 $1,383.79
06/19/2032 $28,796.81 $1,492.44 $103.89 $1,388.55
07/19/2032 $27,403.48 $1,492.44 $99.11 $1,393.33
08/19/2032 $26,005.36 $1,492.44 $94.31 $1,398.13
09/19/2032 $24,602.42 $1,492.44 $89.50 $1,402.94
10/19/2032 $23,194.65 $1,492.44 $84.67 $1,407.77
11/19/2032 $21,782.04 $1,492.44 $79.83 $1,412.61
12/19/2032 $20,364.57 $1,492.44 $74.97 $1,417.47
01/19/2033 $18,942.22 $1,492.44 $70.09 $1,422.35
02/19/2033 $17,514.97 $1,492.44 $65.19 $1,427.25
03/19/2033 $16,082.82 $1,492.44 $60.28 $1,432.16
04/19/2033 $14,645.73 $1,492.44 $55.35 $1,437.09
05/19/2033 $13,203.70 $1,492.44 $50.41 $1,442.03
06/19/2033 $11,756.70 $1,492.44 $45.44 $1,447.00
07/19/2033 $10,304.72 $1,492.44 $40.46 $1,451.98
08/19/2033 $8,847.75 $1,492.44 $35.47 $1,456.97
09/19/2033 $7,385.76 $1,492.44 $30.45 $1,461.99
10/19/2033 $5,918.74 $1,492.44 $25.42 $1,467.02
11/19/2033 $4,446.67 $1,492.44 $20.37 $1,472.07
12/19/2033 $2,969.54 $1,492.44 $15.30 $1,477.13
01/19/2034 $1,487.32 $1,492.44 $10.22 $1,482.22
02/19/2034 $-0.00 $1,492.44 $5.12 $1,487.32
TOTAL: - $268,638.99 $68,638.99 $200,000.00

Change options for different scenario in the form below:

$
%