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: $ 1,418.01
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
09/24/2019 $199,145.33 $1,418.01 $563.33 $854.67
10/24/2019 $198,288.24 $1,418.01 $560.93 $857.08
11/24/2019 $197,428.75 $1,418.01 $558.51 $859.50
12/24/2019 $196,566.83 $1,418.01 $556.09 $861.92
01/24/2020 $195,702.48 $1,418.01 $553.66 $864.35
02/24/2020 $194,835.70 $1,418.01 $551.23 $866.78
03/24/2020 $193,966.48 $1,418.01 $548.79 $869.22
04/24/2020 $193,094.81 $1,418.01 $546.34 $871.67
05/24/2020 $192,220.69 $1,418.01 $543.88 $874.12
06/24/2020 $191,344.10 $1,418.01 $541.42 $876.59
07/24/2020 $190,465.05 $1,418.01 $538.95 $879.06
08/24/2020 $189,583.51 $1,418.01 $536.48 $881.53
09/24/2020 $188,699.50 $1,418.01 $533.99 $884.01
10/24/2020 $187,813.00 $1,418.01 $531.50 $886.50
11/24/2020 $186,923.99 $1,418.01 $529.01 $889.00
12/24/2020 $186,032.49 $1,418.01 $526.50 $891.51
01/24/2021 $185,138.47 $1,418.01 $523.99 $894.02
02/24/2021 $184,241.94 $1,418.01 $521.47 $896.53
03/24/2021 $183,342.88 $1,418.01 $518.95 $899.06
04/24/2021 $182,441.28 $1,418.01 $516.42 $901.59
05/24/2021 $181,537.15 $1,418.01 $513.88 $904.13
06/24/2021 $180,630.47 $1,418.01 $511.33 $906.68
07/24/2021 $179,721.24 $1,418.01 $508.78 $909.23
08/24/2021 $178,809.45 $1,418.01 $506.21 $911.79
09/24/2021 $177,895.09 $1,418.01 $503.65 $914.36
10/24/2021 $176,978.15 $1,418.01 $501.07 $916.94
11/24/2021 $176,058.63 $1,418.01 $498.49 $919.52
12/24/2021 $175,136.52 $1,418.01 $495.90 $922.11
01/24/2022 $174,211.81 $1,418.01 $493.30 $924.71
02/24/2022 $173,284.50 $1,418.01 $490.70 $927.31
03/24/2022 $172,354.58 $1,418.01 $488.08 $929.92
04/24/2022 $171,422.03 $1,418.01 $485.47 $932.54
05/24/2022 $170,486.86 $1,418.01 $482.84 $935.17
06/24/2022 $169,549.06 $1,418.01 $480.20 $937.80
07/24/2022 $168,608.61 $1,418.01 $477.56 $940.45
08/24/2022 $167,665.52 $1,418.01 $474.91 $943.09
09/24/2022 $166,719.77 $1,418.01 $472.26 $945.75
10/24/2022 $165,771.36 $1,418.01 $469.59 $948.41
11/24/2022 $164,820.27 $1,418.01 $466.92 $951.09
12/24/2022 $163,866.51 $1,418.01 $464.24 $953.76
01/24/2023 $162,910.05 $1,418.01 $461.56 $956.45
02/24/2023 $161,950.91 $1,418.01 $458.86 $959.14
03/24/2023 $160,989.06 $1,418.01 $456.16 $961.85
04/24/2023 $160,024.51 $1,418.01 $453.45 $964.56
05/24/2023 $159,057.23 $1,418.01 $450.74 $967.27
06/24/2023 $158,087.24 $1,418.01 $448.01 $970.00
07/24/2023 $157,114.51 $1,418.01 $445.28 $972.73
08/24/2023 $156,139.04 $1,418.01 $442.54 $975.47
09/24/2023 $155,160.82 $1,418.01 $439.79 $978.22
10/24/2023 $154,179.85 $1,418.01 $437.04 $980.97
11/24/2023 $153,196.12 $1,418.01 $434.27 $983.74
12/24/2023 $152,209.61 $1,418.01 $431.50 $986.51
01/24/2024 $151,220.32 $1,418.01 $428.72 $989.28
02/24/2024 $150,228.25 $1,418.01 $425.94 $992.07
03/24/2024 $149,233.39 $1,418.01 $423.14 $994.87
04/24/2024 $148,235.72 $1,418.01 $420.34 $997.67
05/24/2024 $147,235.24 $1,418.01 $417.53 $1,000.48
06/24/2024 $146,231.95 $1,418.01 $414.71 $1,003.30
07/24/2024 $145,225.83 $1,418.01 $411.89 $1,006.12
08/24/2024 $144,216.87 $1,418.01 $409.05 $1,008.96
09/24/2024 $143,205.07 $1,418.01 $406.21 $1,011.80
10/24/2024 $142,190.43 $1,418.01 $403.36 $1,014.65
11/24/2024 $141,172.92 $1,418.01 $400.50 $1,017.51
12/24/2024 $140,152.55 $1,418.01 $397.64 $1,020.37
01/24/2025 $139,129.30 $1,418.01 $394.76 $1,023.25
02/24/2025 $138,103.18 $1,418.01 $391.88 $1,026.13
03/24/2025 $137,074.16 $1,418.01 $388.99 $1,029.02
04/24/2025 $136,042.24 $1,418.01 $386.09 $1,031.92
05/24/2025 $135,007.42 $1,418.01 $383.19 $1,034.82
06/24/2025 $133,969.68 $1,418.01 $380.27 $1,037.74
07/24/2025 $132,929.02 $1,418.01 $377.35 $1,040.66
08/24/2025 $131,885.43 $1,418.01 $374.42 $1,043.59
09/24/2025 $130,838.90 $1,418.01 $371.48 $1,046.53
10/24/2025 $129,789.42 $1,418.01 $368.53 $1,049.48
11/24/2025 $128,736.99 $1,418.01 $365.57 $1,052.43
12/24/2025 $127,681.59 $1,418.01 $362.61 $1,055.40
01/24/2026 $126,623.21 $1,418.01 $359.64 $1,058.37
02/24/2026 $125,561.86 $1,418.01 $356.66 $1,061.35
03/24/2026 $124,497.52 $1,418.01 $353.67 $1,064.34
04/24/2026 $123,430.18 $1,418.01 $350.67 $1,067.34
05/24/2026 $122,359.83 $1,418.01 $347.66 $1,070.35
06/24/2026 $121,286.47 $1,418.01 $344.65 $1,073.36
07/24/2026 $120,210.09 $1,418.01 $341.62 $1,076.38
08/24/2026 $119,130.67 $1,418.01 $338.59 $1,079.42
09/24/2026 $118,048.21 $1,418.01 $335.55 $1,082.46
10/24/2026 $116,962.71 $1,418.01 $332.50 $1,085.51
11/24/2026 $115,874.14 $1,418.01 $329.44 $1,088.56
12/24/2026 $114,782.51 $1,418.01 $326.38 $1,091.63
01/24/2027 $113,687.81 $1,418.01 $323.30 $1,094.70
02/24/2027 $112,590.02 $1,418.01 $320.22 $1,097.79
03/24/2027 $111,489.14 $1,418.01 $317.13 $1,100.88
04/24/2027 $110,385.16 $1,418.01 $314.03 $1,103.98
05/24/2027 $109,278.07 $1,418.01 $310.92 $1,107.09
06/24/2027 $108,167.86 $1,418.01 $307.80 $1,110.21
07/24/2027 $107,054.53 $1,418.01 $304.67 $1,113.34
08/24/2027 $105,938.06 $1,418.01 $301.54 $1,116.47
09/24/2027 $104,818.44 $1,418.01 $298.39 $1,119.62
10/24/2027 $103,695.67 $1,418.01 $295.24 $1,122.77
11/24/2027 $102,569.74 $1,418.01 $292.08 $1,125.93
12/24/2027 $101,440.63 $1,418.01 $288.90 $1,129.10
01/24/2028 $100,308.35 $1,418.01 $285.72 $1,132.28
02/24/2028 $99,172.88 $1,418.01 $282.54 $1,135.47
03/24/2028 $98,034.21 $1,418.01 $279.34 $1,138.67
04/24/2028 $96,892.33 $1,418.01 $276.13 $1,141.88
05/24/2028 $95,747.23 $1,418.01 $272.91 $1,145.09
06/24/2028 $94,598.91 $1,418.01 $269.69 $1,148.32
07/24/2028 $93,447.36 $1,418.01 $266.45 $1,151.55
08/24/2028 $92,292.56 $1,418.01 $263.21 $1,154.80
09/24/2028 $91,134.51 $1,418.01 $259.96 $1,158.05
10/24/2028 $89,973.20 $1,418.01 $256.70 $1,161.31
11/24/2028 $88,808.61 $1,418.01 $253.42 $1,164.58
12/24/2028 $87,640.75 $1,418.01 $250.14 $1,167.86
01/24/2029 $86,469.59 $1,418.01 $246.85 $1,171.15
02/24/2029 $85,295.14 $1,418.01 $243.56 $1,174.45
03/24/2029 $84,117.38 $1,418.01 $240.25 $1,177.76
04/24/2029 $82,936.30 $1,418.01 $236.93 $1,181.08
05/24/2029 $81,751.90 $1,418.01 $233.60 $1,184.40
06/24/2029 $80,564.16 $1,418.01 $230.27 $1,187.74
07/24/2029 $79,373.07 $1,418.01 $226.92 $1,191.09
08/24/2029 $78,178.63 $1,418.01 $223.57 $1,194.44
09/24/2029 $76,980.83 $1,418.01 $220.20 $1,197.81
10/24/2029 $75,779.65 $1,418.01 $216.83 $1,201.18
11/24/2029 $74,575.09 $1,418.01 $213.45 $1,204.56
12/24/2029 $73,367.13 $1,418.01 $210.05 $1,207.96
01/24/2030 $72,155.77 $1,418.01 $206.65 $1,211.36
02/24/2030 $70,941.00 $1,418.01 $203.24 $1,214.77
03/24/2030 $69,722.81 $1,418.01 $199.82 $1,218.19
04/24/2030 $68,501.19 $1,418.01 $196.39 $1,221.62
05/24/2030 $67,276.13 $1,418.01 $192.95 $1,225.06
06/24/2030 $66,047.61 $1,418.01 $189.49 $1,228.51
07/24/2030 $64,815.64 $1,418.01 $186.03 $1,231.97
08/24/2030 $63,580.19 $1,418.01 $182.56 $1,235.44
09/24/2030 $62,341.27 $1,418.01 $179.08 $1,238.92
10/24/2030 $61,098.86 $1,418.01 $175.59 $1,242.41
11/24/2030 $59,852.94 $1,418.01 $172.10 $1,245.91
12/24/2030 $58,603.52 $1,418.01 $168.59 $1,249.42
01/24/2031 $57,350.58 $1,418.01 $165.07 $1,252.94
02/24/2031 $56,094.11 $1,418.01 $161.54 $1,256.47
03/24/2031 $54,834.10 $1,418.01 $158.00 $1,260.01
04/24/2031 $53,570.54 $1,418.01 $154.45 $1,263.56
05/24/2031 $52,303.42 $1,418.01 $150.89 $1,267.12
06/24/2031 $51,032.73 $1,418.01 $147.32 $1,270.69
07/24/2031 $49,758.47 $1,418.01 $143.74 $1,274.27
08/24/2031 $48,480.61 $1,418.01 $140.15 $1,277.86
09/24/2031 $47,199.16 $1,418.01 $136.55 $1,281.45
10/24/2031 $45,914.09 $1,418.01 $132.94 $1,285.06
11/24/2031 $44,625.41 $1,418.01 $129.32 $1,288.68
12/24/2031 $43,333.10 $1,418.01 $125.69 $1,292.31
01/24/2032 $42,037.14 $1,418.01 $122.05 $1,295.95
02/24/2032 $40,737.54 $1,418.01 $118.40 $1,299.60
03/24/2032 $39,434.28 $1,418.01 $114.74 $1,303.26
04/24/2032 $38,127.34 $1,418.01 $111.07 $1,306.94
05/24/2032 $36,816.72 $1,418.01 $107.39 $1,310.62
06/24/2032 $35,502.42 $1,418.01 $103.70 $1,314.31
07/24/2032 $34,184.41 $1,418.01 $100.00 $1,318.01
08/24/2032 $32,862.68 $1,418.01 $96.29 $1,321.72
09/24/2032 $31,537.24 $1,418.01 $92.56 $1,325.45
10/24/2032 $30,208.06 $1,418.01 $88.83 $1,329.18
11/24/2032 $28,875.14 $1,418.01 $85.09 $1,332.92
12/24/2032 $27,538.46 $1,418.01 $81.33 $1,336.68
01/24/2033 $26,198.02 $1,418.01 $77.57 $1,340.44
02/24/2033 $24,853.80 $1,418.01 $73.79 $1,344.22
03/24/2033 $23,505.80 $1,418.01 $70.00 $1,348.00
04/24/2033 $22,154.00 $1,418.01 $66.21 $1,351.80
05/24/2033 $20,798.39 $1,418.01 $62.40 $1,355.61
06/24/2033 $19,438.97 $1,418.01 $58.58 $1,359.43
07/24/2033 $18,075.71 $1,418.01 $54.75 $1,363.26
08/24/2033 $16,708.62 $1,418.01 $50.91 $1,367.10
09/24/2033 $15,337.67 $1,418.01 $47.06 $1,370.95
10/24/2033 $13,962.86 $1,418.01 $43.20 $1,374.81
11/24/2033 $12,584.18 $1,418.01 $39.33 $1,378.68
12/24/2033 $11,201.62 $1,418.01 $35.45 $1,382.56
01/24/2034 $9,815.16 $1,418.01 $31.55 $1,386.46
02/24/2034 $8,424.80 $1,418.01 $27.65 $1,390.36
03/24/2034 $7,030.52 $1,418.01 $23.73 $1,394.28
04/24/2034 $5,632.32 $1,418.01 $19.80 $1,398.21
05/24/2034 $4,230.17 $1,418.01 $15.86 $1,402.14
06/24/2034 $2,824.08 $1,418.01 $11.91 $1,406.09
07/24/2034 $1,414.03 $1,418.01 $7.95 $1,410.05
08/24/2034 $0.00 $1,418.01 $3.98 $1,414.03
TOTAL: - $255,241.50 $55,241.50 $200,000.00

Change options for different scenario in the form below:

$
%