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: 3.880%

Monthly Payment: $ 1,467.38
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
05/20/2019 $199,179.29 $1,467.38 $646.67 $820.71
06/20/2019 $198,355.92 $1,467.38 $644.01 $823.36
07/20/2019 $197,529.90 $1,467.38 $641.35 $826.03
08/20/2019 $196,701.20 $1,467.38 $638.68 $828.70
09/20/2019 $195,869.82 $1,467.38 $636.00 $831.38
10/20/2019 $195,035.76 $1,467.38 $633.31 $834.07
11/20/2019 $194,199.00 $1,467.38 $630.62 $836.76
12/20/2019 $193,359.53 $1,467.38 $627.91 $839.47
01/20/2020 $192,517.35 $1,467.38 $625.20 $842.18
02/20/2020 $191,672.44 $1,467.38 $622.47 $844.90
03/20/2020 $190,824.80 $1,467.38 $619.74 $847.64
04/20/2020 $189,974.43 $1,467.38 $617.00 $850.38
05/20/2020 $189,121.30 $1,467.38 $614.25 $853.13
06/20/2020 $188,265.41 $1,467.38 $611.49 $855.89
07/20/2020 $187,406.76 $1,467.38 $608.72 $858.65
08/20/2020 $186,545.33 $1,467.38 $605.95 $861.43
09/20/2020 $185,681.12 $1,467.38 $603.16 $864.21
10/20/2020 $184,814.11 $1,467.38 $600.37 $867.01
11/20/2020 $183,944.30 $1,467.38 $597.57 $869.81
12/20/2020 $183,071.67 $1,467.38 $594.75 $872.62
01/20/2021 $182,196.23 $1,467.38 $591.93 $875.45
02/20/2021 $181,317.95 $1,467.38 $589.10 $878.28
03/20/2021 $180,436.83 $1,467.38 $586.26 $881.12
04/20/2021 $179,552.87 $1,467.38 $583.41 $883.97
05/20/2021 $178,666.04 $1,467.38 $580.55 $886.82
06/20/2021 $177,776.35 $1,467.38 $577.69 $889.69
07/20/2021 $176,883.79 $1,467.38 $574.81 $892.57
08/20/2021 $175,988.33 $1,467.38 $571.92 $895.45
09/20/2021 $175,089.98 $1,467.38 $569.03 $898.35
10/20/2021 $174,188.73 $1,467.38 $566.12 $901.25
11/20/2021 $173,284.56 $1,467.38 $563.21 $904.17
12/20/2021 $172,377.47 $1,467.38 $560.29 $907.09
01/20/2022 $171,467.45 $1,467.38 $557.35 $910.02
02/20/2022 $170,554.48 $1,467.38 $554.41 $912.97
03/20/2022 $169,638.56 $1,467.38 $551.46 $915.92
04/20/2022 $168,719.68 $1,467.38 $548.50 $918.88
05/20/2022 $167,797.83 $1,467.38 $545.53 $921.85
06/20/2022 $166,873.00 $1,467.38 $542.55 $924.83
07/20/2022 $165,945.18 $1,467.38 $539.56 $927.82
08/20/2022 $165,014.36 $1,467.38 $536.56 $930.82
09/20/2022 $164,080.53 $1,467.38 $533.55 $933.83
10/20/2022 $163,143.68 $1,467.38 $530.53 $936.85
11/20/2022 $162,203.80 $1,467.38 $527.50 $939.88
12/20/2022 $161,260.88 $1,467.38 $524.46 $942.92
01/20/2023 $160,314.91 $1,467.38 $521.41 $945.97
02/20/2023 $159,365.88 $1,467.38 $518.35 $949.03
03/20/2023 $158,413.79 $1,467.38 $515.28 $952.09
04/20/2023 $157,458.62 $1,467.38 $512.20 $955.17
05/20/2023 $156,500.35 $1,467.38 $509.12 $958.26
06/20/2023 $155,538.99 $1,467.38 $506.02 $961.36
07/20/2023 $154,574.53 $1,467.38 $502.91 $964.47
08/20/2023 $153,606.94 $1,467.38 $499.79 $967.59
09/20/2023 $152,636.22 $1,467.38 $496.66 $970.72
10/20/2023 $151,662.37 $1,467.38 $493.52 $973.85
11/20/2023 $150,685.37 $1,467.38 $490.37 $977.00
12/20/2023 $149,705.21 $1,467.38 $487.22 $980.16
01/20/2024 $148,721.88 $1,467.38 $484.05 $983.33
02/20/2024 $147,735.36 $1,467.38 $480.87 $986.51
03/20/2024 $146,745.66 $1,467.38 $477.68 $989.70
04/20/2024 $145,752.76 $1,467.38 $474.48 $992.90
05/20/2024 $144,756.65 $1,467.38 $471.27 $996.11
06/20/2024 $143,757.32 $1,467.38 $468.05 $999.33
07/20/2024 $142,754.76 $1,467.38 $464.82 $1,002.56
08/20/2024 $141,748.96 $1,467.38 $461.57 $1,005.80
09/20/2024 $140,739.90 $1,467.38 $458.32 $1,009.06
10/20/2024 $139,727.58 $1,467.38 $455.06 $1,012.32
11/20/2024 $138,711.99 $1,467.38 $451.79 $1,015.59
12/20/2024 $137,693.11 $1,467.38 $448.50 $1,018.88
01/20/2025 $136,670.94 $1,467.38 $445.21 $1,022.17
02/20/2025 $135,645.47 $1,467.38 $441.90 $1,025.47
03/20/2025 $134,616.68 $1,467.38 $438.59 $1,028.79
04/20/2025 $133,584.56 $1,467.38 $435.26 $1,032.12
05/20/2025 $132,549.11 $1,467.38 $431.92 $1,035.45
06/20/2025 $131,510.31 $1,467.38 $428.58 $1,038.80
07/20/2025 $130,468.14 $1,467.38 $425.22 $1,042.16
08/20/2025 $129,422.61 $1,467.38 $421.85 $1,045.53
09/20/2025 $128,373.70 $1,467.38 $418.47 $1,048.91
10/20/2025 $127,321.40 $1,467.38 $415.07 $1,052.30
11/20/2025 $126,265.69 $1,467.38 $411.67 $1,055.71
12/20/2025 $125,206.58 $1,467.38 $408.26 $1,059.12
01/20/2026 $124,144.03 $1,467.38 $404.83 $1,062.54
02/20/2026 $123,078.05 $1,467.38 $401.40 $1,065.98
03/20/2026 $122,008.63 $1,467.38 $397.95 $1,069.43
04/20/2026 $120,935.75 $1,467.38 $394.49 $1,072.88
05/20/2026 $119,859.39 $1,467.38 $391.03 $1,076.35
06/20/2026 $118,779.56 $1,467.38 $387.55 $1,079.83
07/20/2026 $117,696.24 $1,467.38 $384.05 $1,083.32
08/20/2026 $116,609.41 $1,467.38 $380.55 $1,086.83
09/20/2026 $115,519.07 $1,467.38 $377.04 $1,090.34
10/20/2026 $114,425.20 $1,467.38 $373.51 $1,093.87
11/20/2026 $113,327.80 $1,467.38 $369.97 $1,097.40
12/20/2026 $112,226.85 $1,467.38 $366.43 $1,100.95
01/20/2027 $111,122.34 $1,467.38 $362.87 $1,104.51
02/20/2027 $110,014.26 $1,467.38 $359.30 $1,108.08
03/20/2027 $108,902.59 $1,467.38 $355.71 $1,111.66
04/20/2027 $107,787.33 $1,467.38 $352.12 $1,115.26
05/20/2027 $106,668.47 $1,467.38 $348.51 $1,118.87
06/20/2027 $105,545.98 $1,467.38 $344.89 $1,122.48
07/20/2027 $104,419.87 $1,467.38 $341.27 $1,126.11
08/20/2027 $103,290.12 $1,467.38 $337.62 $1,129.75
09/20/2027 $102,156.71 $1,467.38 $333.97 $1,133.41
10/20/2027 $101,019.64 $1,467.38 $330.31 $1,137.07
11/20/2027 $99,878.89 $1,467.38 $326.63 $1,140.75
12/20/2027 $98,734.46 $1,467.38 $322.94 $1,144.44
01/20/2028 $97,586.32 $1,467.38 $319.24 $1,148.14
02/20/2028 $96,434.47 $1,467.38 $315.53 $1,151.85
03/20/2028 $95,278.90 $1,467.38 $311.80 $1,155.57
04/20/2028 $94,119.59 $1,467.38 $308.07 $1,159.31
05/20/2028 $92,956.53 $1,467.38 $304.32 $1,163.06
06/20/2028 $91,789.71 $1,467.38 $300.56 $1,166.82
07/20/2028 $90,619.12 $1,467.38 $296.79 $1,170.59
08/20/2028 $89,444.75 $1,467.38 $293.00 $1,174.38
09/20/2028 $88,266.57 $1,467.38 $289.20 $1,178.17
10/20/2028 $87,084.59 $1,467.38 $285.40 $1,181.98
11/20/2028 $85,898.79 $1,467.38 $281.57 $1,185.80
12/20/2028 $84,709.15 $1,467.38 $277.74 $1,189.64
01/20/2029 $83,515.66 $1,467.38 $273.89 $1,193.48
02/20/2029 $82,318.32 $1,467.38 $270.03 $1,197.34
03/20/2029 $81,117.11 $1,467.38 $266.16 $1,201.22
04/20/2029 $79,912.01 $1,467.38 $262.28 $1,205.10
05/20/2029 $78,703.01 $1,467.38 $258.38 $1,209.00
06/20/2029 $77,490.11 $1,467.38 $254.47 $1,212.90
07/20/2029 $76,273.28 $1,467.38 $250.55 $1,216.83
08/20/2029 $75,052.52 $1,467.38 $246.62 $1,220.76
09/20/2029 $73,827.81 $1,467.38 $242.67 $1,224.71
10/20/2029 $72,599.14 $1,467.38 $238.71 $1,228.67
11/20/2029 $71,366.50 $1,467.38 $234.74 $1,232.64
12/20/2029 $70,129.88 $1,467.38 $230.75 $1,236.63
01/20/2030 $68,889.25 $1,467.38 $226.75 $1,240.62
02/20/2030 $67,644.62 $1,467.38 $222.74 $1,244.64
03/20/2030 $66,395.96 $1,467.38 $218.72 $1,248.66
04/20/2030 $65,143.26 $1,467.38 $214.68 $1,252.70
05/20/2030 $63,886.51 $1,467.38 $210.63 $1,256.75
06/20/2030 $62,625.70 $1,467.38 $206.57 $1,260.81
07/20/2030 $61,360.81 $1,467.38 $202.49 $1,264.89
08/20/2030 $60,091.83 $1,467.38 $198.40 $1,268.98
09/20/2030 $58,818.75 $1,467.38 $194.30 $1,273.08
10/20/2030 $57,541.56 $1,467.38 $190.18 $1,277.20
11/20/2030 $56,260.23 $1,467.38 $186.05 $1,281.33
12/20/2030 $54,974.76 $1,467.38 $181.91 $1,285.47
01/20/2031 $53,685.13 $1,467.38 $177.75 $1,289.63
02/20/2031 $52,391.34 $1,467.38 $173.58 $1,293.80
03/20/2031 $51,093.36 $1,467.38 $169.40 $1,297.98
04/20/2031 $49,791.18 $1,467.38 $165.20 $1,302.18
05/20/2031 $48,484.80 $1,467.38 $160.99 $1,306.39
06/20/2031 $47,174.19 $1,467.38 $156.77 $1,310.61
07/20/2031 $45,859.34 $1,467.38 $152.53 $1,314.85
08/20/2031 $44,540.24 $1,467.38 $148.28 $1,319.10
09/20/2031 $43,216.88 $1,467.38 $144.01 $1,323.36
10/20/2031 $41,889.23 $1,467.38 $139.73 $1,327.64
11/20/2031 $40,557.30 $1,467.38 $135.44 $1,331.94
12/20/2031 $39,221.05 $1,467.38 $131.14 $1,336.24
01/20/2032 $37,880.49 $1,467.38 $126.81 $1,340.56
02/20/2032 $36,535.59 $1,467.38 $122.48 $1,344.90
03/20/2032 $35,186.35 $1,467.38 $118.13 $1,349.25
04/20/2032 $33,832.74 $1,467.38 $113.77 $1,353.61
05/20/2032 $32,474.75 $1,467.38 $109.39 $1,357.99
06/20/2032 $31,112.38 $1,467.38 $105.00 $1,362.38
07/20/2032 $29,745.60 $1,467.38 $100.60 $1,366.78
08/20/2032 $28,374.40 $1,467.38 $96.18 $1,371.20
09/20/2032 $26,998.76 $1,467.38 $91.74 $1,375.63
10/20/2032 $25,618.68 $1,467.38 $87.30 $1,380.08
11/20/2032 $24,234.14 $1,467.38 $82.83 $1,384.54
12/20/2032 $22,845.12 $1,467.38 $78.36 $1,389.02
01/20/2033 $21,451.60 $1,467.38 $73.87 $1,393.51
02/20/2033 $20,053.59 $1,467.38 $69.36 $1,398.02
03/20/2033 $18,651.05 $1,467.38 $64.84 $1,402.54
04/20/2033 $17,243.98 $1,467.38 $60.31 $1,407.07
05/20/2033 $15,832.35 $1,467.38 $55.76 $1,411.62
06/20/2033 $14,416.17 $1,467.38 $51.19 $1,416.19
07/20/2033 $12,995.40 $1,467.38 $46.61 $1,420.77
08/20/2033 $11,570.04 $1,467.38 $42.02 $1,425.36
09/20/2033 $10,140.08 $1,467.38 $37.41 $1,429.97
10/20/2033 $8,705.48 $1,467.38 $32.79 $1,434.59
11/20/2033 $7,266.25 $1,467.38 $28.15 $1,439.23
12/20/2033 $5,822.37 $1,467.38 $23.49 $1,443.88
01/20/2034 $4,373.82 $1,467.38 $18.83 $1,448.55
02/20/2034 $2,920.58 $1,467.38 $14.14 $1,453.24
03/20/2034 $1,462.65 $1,467.38 $9.44 $1,457.93
04/20/2034 $0.00 $1,467.38 $4.73 $1,462.65
TOTAL: - $264,127.99 $64,127.99 $200,000.00

Change options for different scenario in the form below:

$
%