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: $ 1,559.81
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
03/26/2020 $219,059.86 $1,559.81 $619.67 $940.14
04/26/2020 $218,117.07 $1,559.81 $617.02 $942.79
05/26/2020 $217,171.62 $1,559.81 $614.36 $945.45
06/26/2020 $216,223.51 $1,559.81 $611.70 $948.11
07/26/2020 $215,272.73 $1,559.81 $609.03 $950.78
08/26/2020 $214,319.27 $1,559.81 $606.35 $953.46
09/26/2020 $213,363.13 $1,559.81 $603.67 $956.14
10/26/2020 $212,404.30 $1,559.81 $600.97 $958.84
11/26/2020 $211,442.76 $1,559.81 $598.27 $961.54
12/26/2020 $210,478.51 $1,559.81 $595.56 $964.25
01/26/2021 $209,511.55 $1,559.81 $592.85 $966.96
02/26/2021 $208,541.87 $1,559.81 $590.12 $969.68
03/26/2021 $207,569.45 $1,559.81 $587.39 $972.42
04/26/2021 $206,594.29 $1,559.81 $584.65 $975.16
05/26/2021 $205,616.39 $1,559.81 $581.91 $977.90
06/26/2021 $204,635.74 $1,559.81 $579.15 $980.66
07/26/2021 $203,652.32 $1,559.81 $576.39 $983.42
08/26/2021 $202,666.13 $1,559.81 $573.62 $986.19
09/26/2021 $201,677.16 $1,559.81 $570.84 $988.97
10/26/2021 $200,685.41 $1,559.81 $568.06 $991.75
11/26/2021 $199,690.87 $1,559.81 $565.26 $994.55
12/26/2021 $198,693.52 $1,559.81 $562.46 $997.35
01/26/2022 $197,693.36 $1,559.81 $559.65 $1,000.16
02/26/2022 $196,690.39 $1,559.81 $556.84 $1,002.97
03/26/2022 $195,684.59 $1,559.81 $554.01 $1,005.80
04/26/2022 $194,675.96 $1,559.81 $551.18 $1,008.63
05/26/2022 $193,664.49 $1,559.81 $548.34 $1,011.47
06/26/2022 $192,650.17 $1,559.81 $545.49 $1,014.32
07/26/2022 $191,632.99 $1,559.81 $542.63 $1,017.18
08/26/2022 $190,612.95 $1,559.81 $539.77 $1,020.04
09/26/2022 $189,590.03 $1,559.81 $536.89 $1,022.92
10/26/2022 $188,564.24 $1,559.81 $534.01 $1,025.80
11/26/2022 $187,535.55 $1,559.81 $531.12 $1,028.69
12/26/2022 $186,503.97 $1,559.81 $528.23 $1,031.58
01/26/2023 $185,469.48 $1,559.81 $525.32 $1,034.49
02/26/2023 $184,432.07 $1,559.81 $522.41 $1,037.40
03/26/2023 $183,391.75 $1,559.81 $519.48 $1,040.33
04/26/2023 $182,348.49 $1,559.81 $516.55 $1,043.26
05/26/2023 $181,302.30 $1,559.81 $513.61 $1,046.19
06/26/2023 $180,253.16 $1,559.81 $510.67 $1,049.14
07/26/2023 $179,201.06 $1,559.81 $507.71 $1,052.10
08/26/2023 $178,146.00 $1,559.81 $504.75 $1,055.06
09/26/2023 $177,087.97 $1,559.81 $501.78 $1,058.03
10/26/2023 $176,026.96 $1,559.81 $498.80 $1,061.01
11/26/2023 $174,962.96 $1,559.81 $495.81 $1,064.00
12/26/2023 $173,895.96 $1,559.81 $492.81 $1,067.00
01/26/2024 $172,825.96 $1,559.81 $489.81 $1,070.00
02/26/2024 $171,752.94 $1,559.81 $486.79 $1,073.02
03/26/2024 $170,676.90 $1,559.81 $483.77 $1,076.04
04/26/2024 $169,597.84 $1,559.81 $480.74 $1,079.07
05/26/2024 $168,515.73 $1,559.81 $477.70 $1,082.11
06/26/2024 $167,430.57 $1,559.81 $474.65 $1,085.16
07/26/2024 $166,342.36 $1,559.81 $471.60 $1,088.21
08/26/2024 $165,251.08 $1,559.81 $468.53 $1,091.28
09/26/2024 $164,156.73 $1,559.81 $465.46 $1,094.35
10/26/2024 $163,059.29 $1,559.81 $462.37 $1,097.43
11/26/2024 $161,958.77 $1,559.81 $459.28 $1,100.53
12/26/2024 $160,855.14 $1,559.81 $456.18 $1,103.63
01/26/2025 $159,748.41 $1,559.81 $453.08 $1,106.73
02/26/2025 $158,638.56 $1,559.81 $449.96 $1,109.85
03/26/2025 $157,525.58 $1,559.81 $446.83 $1,112.98
04/26/2025 $156,409.47 $1,559.81 $443.70 $1,116.11
05/26/2025 $155,290.21 $1,559.81 $440.55 $1,119.26
06/26/2025 $154,167.80 $1,559.81 $437.40 $1,122.41
07/26/2025 $153,042.23 $1,559.81 $434.24 $1,125.57
08/26/2025 $151,913.49 $1,559.81 $431.07 $1,128.74
09/26/2025 $150,781.57 $1,559.81 $427.89 $1,131.92
10/26/2025 $149,646.47 $1,559.81 $424.70 $1,135.11
11/26/2025 $148,508.16 $1,559.81 $421.50 $1,138.30
12/26/2025 $147,366.65 $1,559.81 $418.30 $1,141.51
01/26/2026 $146,221.92 $1,559.81 $415.08 $1,144.73
02/26/2026 $145,073.97 $1,559.81 $411.86 $1,147.95
03/26/2026 $143,922.79 $1,559.81 $408.63 $1,151.18
04/26/2026 $142,768.36 $1,559.81 $405.38 $1,154.43
05/26/2026 $141,610.68 $1,559.81 $402.13 $1,157.68
06/26/2026 $140,449.75 $1,559.81 $398.87 $1,160.94
07/26/2026 $139,285.54 $1,559.81 $395.60 $1,164.21
08/26/2026 $138,118.05 $1,559.81 $392.32 $1,167.49
09/26/2026 $136,947.27 $1,559.81 $389.03 $1,170.78
10/26/2026 $135,773.20 $1,559.81 $385.73 $1,174.07
11/26/2026 $134,595.82 $1,559.81 $382.43 $1,177.38
12/26/2026 $133,415.12 $1,559.81 $379.11 $1,180.70
01/26/2027 $132,231.09 $1,559.81 $375.79 $1,184.02
02/26/2027 $131,043.74 $1,559.81 $372.45 $1,187.36
03/26/2027 $129,853.03 $1,559.81 $369.11 $1,190.70
04/26/2027 $128,658.98 $1,559.81 $365.75 $1,194.06
05/26/2027 $127,461.56 $1,559.81 $362.39 $1,197.42
06/26/2027 $126,260.77 $1,559.81 $359.02 $1,200.79
07/26/2027 $125,056.59 $1,559.81 $355.63 $1,204.17
08/26/2027 $123,849.02 $1,559.81 $352.24 $1,207.57
09/26/2027 $122,638.06 $1,559.81 $348.84 $1,210.97
10/26/2027 $121,423.68 $1,559.81 $345.43 $1,214.38
11/26/2027 $120,205.88 $1,559.81 $342.01 $1,217.80
12/26/2027 $118,984.65 $1,559.81 $338.58 $1,221.23
01/26/2028 $117,759.98 $1,559.81 $335.14 $1,224.67
02/26/2028 $116,531.86 $1,559.81 $331.69 $1,228.12
03/26/2028 $115,300.28 $1,559.81 $328.23 $1,231.58
04/26/2028 $114,065.24 $1,559.81 $324.76 $1,235.05
05/26/2028 $112,826.71 $1,559.81 $321.28 $1,238.53
06/26/2028 $111,584.70 $1,559.81 $317.80 $1,242.01
07/26/2028 $110,339.19 $1,559.81 $314.30 $1,245.51
08/26/2028 $109,090.17 $1,559.81 $310.79 $1,249.02
09/26/2028 $107,837.63 $1,559.81 $307.27 $1,252.54
10/26/2028 $106,581.56 $1,559.81 $303.74 $1,256.07
11/26/2028 $105,321.96 $1,559.81 $300.20 $1,259.60
12/26/2028 $104,058.80 $1,559.81 $296.66 $1,263.15
01/26/2029 $102,792.09 $1,559.81 $293.10 $1,266.71
02/26/2029 $101,521.82 $1,559.81 $289.53 $1,270.28
03/26/2029 $100,247.96 $1,559.81 $285.95 $1,273.86
04/26/2029 $98,970.52 $1,559.81 $282.37 $1,277.44
05/26/2029 $97,689.47 $1,559.81 $278.77 $1,281.04
06/26/2029 $96,404.82 $1,559.81 $275.16 $1,284.65
07/26/2029 $95,116.55 $1,559.81 $271.54 $1,288.27
08/26/2029 $93,824.66 $1,559.81 $267.91 $1,291.90
09/26/2029 $92,529.12 $1,559.81 $264.27 $1,295.54
10/26/2029 $91,229.93 $1,559.81 $260.62 $1,299.19
11/26/2029 $89,927.09 $1,559.81 $256.96 $1,302.84
12/26/2029 $88,620.58 $1,559.81 $253.29 $1,306.51
01/26/2030 $87,310.38 $1,559.81 $249.61 $1,310.19
02/26/2030 $85,996.50 $1,559.81 $245.92 $1,313.88
03/26/2030 $84,678.91 $1,559.81 $242.22 $1,317.59
04/26/2030 $83,357.61 $1,559.81 $238.51 $1,321.30
05/26/2030 $82,032.59 $1,559.81 $234.79 $1,325.02
06/26/2030 $80,703.84 $1,559.81 $231.06 $1,328.75
07/26/2030 $79,371.35 $1,559.81 $227.32 $1,332.49
08/26/2030 $78,035.10 $1,559.81 $223.56 $1,336.25
09/26/2030 $76,695.09 $1,559.81 $219.80 $1,340.01
10/26/2030 $75,351.31 $1,559.81 $216.02 $1,343.78
11/26/2030 $74,003.74 $1,559.81 $212.24 $1,347.57
12/26/2030 $72,652.37 $1,559.81 $208.44 $1,351.37
01/26/2031 $71,297.20 $1,559.81 $204.64 $1,355.17
02/26/2031 $69,938.21 $1,559.81 $200.82 $1,358.99
03/26/2031 $68,575.40 $1,559.81 $196.99 $1,362.82
04/26/2031 $67,208.74 $1,559.81 $193.15 $1,366.66
05/26/2031 $65,838.24 $1,559.81 $189.30 $1,370.50
06/26/2031 $64,463.87 $1,559.81 $185.44 $1,374.36
07/26/2031 $63,085.64 $1,559.81 $181.57 $1,378.24
08/26/2031 $61,703.52 $1,559.81 $177.69 $1,382.12
09/26/2031 $60,317.51 $1,559.81 $173.80 $1,386.01
10/26/2031 $58,927.59 $1,559.81 $169.89 $1,389.91
11/26/2031 $57,533.76 $1,559.81 $165.98 $1,393.83
12/26/2031 $56,136.01 $1,559.81 $162.05 $1,397.76
01/26/2032 $54,734.32 $1,559.81 $158.12 $1,401.69
02/26/2032 $53,328.67 $1,559.81 $154.17 $1,405.64
03/26/2032 $51,919.07 $1,559.81 $150.21 $1,409.60
04/26/2032 $50,505.50 $1,559.81 $146.24 $1,413.57
05/26/2032 $49,087.95 $1,559.81 $142.26 $1,417.55
06/26/2032 $47,666.41 $1,559.81 $138.26 $1,421.54
07/26/2032 $46,240.86 $1,559.81 $134.26 $1,425.55
08/26/2032 $44,811.29 $1,559.81 $130.25 $1,429.56
09/26/2032 $43,377.70 $1,559.81 $126.22 $1,433.59
10/26/2032 $41,940.08 $1,559.81 $122.18 $1,437.63
11/26/2032 $40,498.40 $1,559.81 $118.13 $1,441.68
12/26/2032 $39,052.66 $1,559.81 $114.07 $1,445.74
01/26/2033 $37,602.85 $1,559.81 $110.00 $1,449.81
02/26/2033 $36,148.95 $1,559.81 $105.91 $1,453.89
03/26/2033 $34,690.96 $1,559.81 $101.82 $1,457.99
04/26/2033 $33,228.87 $1,559.81 $97.71 $1,462.10
05/26/2033 $31,762.65 $1,559.81 $93.59 $1,466.21
06/26/2033 $30,292.31 $1,559.81 $89.46 $1,470.34
07/26/2033 $28,817.82 $1,559.81 $85.32 $1,474.49
08/26/2033 $27,339.18 $1,559.81 $81.17 $1,478.64
09/26/2033 $25,856.38 $1,559.81 $77.01 $1,482.80
10/26/2033 $24,369.40 $1,559.81 $72.83 $1,486.98
11/26/2033 $22,878.23 $1,559.81 $68.64 $1,491.17
12/26/2033 $21,382.86 $1,559.81 $64.44 $1,495.37
01/26/2034 $19,883.28 $1,559.81 $60.23 $1,499.58
02/26/2034 $18,379.48 $1,559.81 $56.00 $1,503.80
03/26/2034 $16,871.44 $1,559.81 $51.77 $1,508.04
04/26/2034 $15,359.15 $1,559.81 $47.52 $1,512.29
05/26/2034 $13,842.60 $1,559.81 $43.26 $1,516.55
06/26/2034 $12,321.78 $1,559.81 $38.99 $1,520.82
07/26/2034 $10,796.68 $1,559.81 $34.71 $1,525.10
08/26/2034 $9,267.28 $1,559.81 $30.41 $1,529.40
09/26/2034 $7,733.57 $1,559.81 $26.10 $1,533.71
10/26/2034 $6,195.55 $1,559.81 $21.78 $1,538.03
11/26/2034 $4,653.19 $1,559.81 $17.45 $1,542.36
12/26/2034 $3,106.49 $1,559.81 $13.11 $1,546.70
01/26/2035 $1,555.43 $1,559.81 $8.75 $1,551.06
02/26/2035 $0.00 $1,559.81 $4.38 $1,555.43
TOTAL: - $280,765.65 $60,765.65 $220,000.00

Change options for different scenario in the form below:

$
%