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: $ 1,679.09
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
11/23/2020 $279,226.24 $1,679.09 $905.33 $773.76
12/23/2020 $278,449.98 $1,679.09 $902.83 $776.26
01/23/2021 $277,671.21 $1,679.09 $900.32 $778.77
02/23/2021 $276,889.92 $1,679.09 $897.80 $781.29
03/23/2021 $276,106.11 $1,679.09 $895.28 $783.81
04/23/2021 $275,319.76 $1,679.09 $892.74 $786.35
05/23/2021 $274,530.86 $1,679.09 $890.20 $788.89
06/23/2021 $273,739.42 $1,679.09 $887.65 $791.44
07/23/2021 $272,945.42 $1,679.09 $885.09 $794.00
08/23/2021 $272,148.85 $1,679.09 $882.52 $796.57
09/23/2021 $271,349.71 $1,679.09 $879.95 $799.14
10/23/2021 $270,547.98 $1,679.09 $877.36 $801.73
11/23/2021 $269,743.66 $1,679.09 $874.77 $804.32
12/23/2021 $268,936.74 $1,679.09 $872.17 $806.92
01/23/2022 $268,127.21 $1,679.09 $869.56 $809.53
02/23/2022 $267,315.06 $1,679.09 $866.94 $812.15
03/23/2022 $266,500.29 $1,679.09 $864.32 $814.77
04/23/2022 $265,682.88 $1,679.09 $861.68 $817.41
05/23/2022 $264,862.83 $1,679.09 $859.04 $820.05
06/23/2022 $264,040.12 $1,679.09 $856.39 $822.70
07/23/2022 $263,214.76 $1,679.09 $853.73 $825.36
08/23/2022 $262,386.73 $1,679.09 $851.06 $828.03
09/23/2022 $261,556.02 $1,679.09 $848.38 $830.71
10/23/2022 $260,722.63 $1,679.09 $845.70 $833.39
11/23/2022 $259,886.54 $1,679.09 $843.00 $836.09
12/23/2022 $259,047.74 $1,679.09 $840.30 $838.79
01/23/2023 $258,206.24 $1,679.09 $837.59 $841.50
02/23/2023 $257,362.01 $1,679.09 $834.87 $844.23
03/23/2023 $256,515.06 $1,679.09 $832.14 $846.96
04/23/2023 $255,665.37 $1,679.09 $829.40 $849.69
05/23/2023 $254,812.92 $1,679.09 $826.65 $852.44
06/23/2023 $253,957.73 $1,679.09 $823.90 $855.20
07/23/2023 $253,099.76 $1,679.09 $821.13 $857.96
08/23/2023 $252,239.03 $1,679.09 $818.36 $860.74
09/23/2023 $251,375.51 $1,679.09 $815.57 $863.52
10/23/2023 $250,509.20 $1,679.09 $812.78 $866.31
11/23/2023 $249,640.08 $1,679.09 $809.98 $869.11
12/23/2023 $248,768.16 $1,679.09 $807.17 $871.92
01/23/2024 $247,893.42 $1,679.09 $804.35 $874.74
02/23/2024 $247,015.85 $1,679.09 $801.52 $877.57
03/23/2024 $246,135.44 $1,679.09 $798.68 $880.41
04/23/2024 $245,252.19 $1,679.09 $795.84 $883.25
05/23/2024 $244,366.08 $1,679.09 $792.98 $886.11
06/23/2024 $243,477.10 $1,679.09 $790.12 $888.98
07/23/2024 $242,585.25 $1,679.09 $787.24 $891.85
08/23/2024 $241,690.52 $1,679.09 $784.36 $894.73
09/23/2024 $240,792.89 $1,679.09 $781.47 $897.63
10/23/2024 $239,892.36 $1,679.09 $778.56 $900.53
11/23/2024 $238,988.92 $1,679.09 $775.65 $903.44
12/23/2024 $238,082.56 $1,679.09 $772.73 $906.36
01/23/2025 $237,173.27 $1,679.09 $769.80 $909.29
02/23/2025 $236,261.04 $1,679.09 $766.86 $912.23
03/23/2025 $235,345.86 $1,679.09 $763.91 $915.18
04/23/2025 $234,427.71 $1,679.09 $760.95 $918.14
05/23/2025 $233,506.61 $1,679.09 $757.98 $921.11
06/23/2025 $232,582.52 $1,679.09 $755.00 $924.09
07/23/2025 $231,655.44 $1,679.09 $752.02 $927.08
08/23/2025 $230,725.37 $1,679.09 $749.02 $930.07
09/23/2025 $229,792.29 $1,679.09 $746.01 $933.08
10/23/2025 $228,856.19 $1,679.09 $743.00 $936.10
11/23/2025 $227,917.07 $1,679.09 $739.97 $939.12
12/23/2025 $226,974.91 $1,679.09 $736.93 $942.16
01/23/2026 $226,029.70 $1,679.09 $733.89 $945.21
02/23/2026 $225,081.44 $1,679.09 $730.83 $948.26
03/23/2026 $224,130.11 $1,679.09 $727.76 $951.33
04/23/2026 $223,175.70 $1,679.09 $724.69 $954.41
05/23/2026 $222,218.21 $1,679.09 $721.60 $957.49
06/23/2026 $221,257.63 $1,679.09 $718.51 $960.59
07/23/2026 $220,293.93 $1,679.09 $715.40 $963.69
08/23/2026 $219,327.12 $1,679.09 $712.28 $966.81
09/23/2026 $218,357.19 $1,679.09 $709.16 $969.93
10/23/2026 $217,384.12 $1,679.09 $706.02 $973.07
11/23/2026 $216,407.90 $1,679.09 $702.88 $976.22
12/23/2026 $215,428.53 $1,679.09 $699.72 $979.37
01/23/2027 $214,445.99 $1,679.09 $696.55 $982.54
02/23/2027 $213,460.27 $1,679.09 $693.38 $985.72
03/23/2027 $212,471.37 $1,679.09 $690.19 $988.90
04/23/2027 $211,479.26 $1,679.09 $686.99 $992.10
05/23/2027 $210,483.96 $1,679.09 $683.78 $995.31
06/23/2027 $209,485.43 $1,679.09 $680.56 $998.53
07/23/2027 $208,483.67 $1,679.09 $677.34 $1,001.76
08/23/2027 $207,478.68 $1,679.09 $674.10 $1,005.00
09/23/2027 $206,470.43 $1,679.09 $670.85 $1,008.24
10/23/2027 $205,458.93 $1,679.09 $667.59 $1,011.50
11/23/2027 $204,444.15 $1,679.09 $664.32 $1,014.78
12/23/2027 $203,426.10 $1,679.09 $661.04 $1,018.06
01/23/2028 $202,404.75 $1,679.09 $657.74 $1,021.35
02/23/2028 $201,380.10 $1,679.09 $654.44 $1,024.65
03/23/2028 $200,352.13 $1,679.09 $651.13 $1,027.96
04/23/2028 $199,320.85 $1,679.09 $647.81 $1,031.29
05/23/2028 $198,286.23 $1,679.09 $644.47 $1,034.62
06/23/2028 $197,248.26 $1,679.09 $641.13 $1,037.97
07/23/2028 $196,206.94 $1,679.09 $637.77 $1,041.32
08/23/2028 $195,162.25 $1,679.09 $634.40 $1,044.69
09/23/2028 $194,114.18 $1,679.09 $631.02 $1,048.07
10/23/2028 $193,062.72 $1,679.09 $627.64 $1,051.46
11/23/2028 $192,007.86 $1,679.09 $624.24 $1,054.86
12/23/2028 $190,949.60 $1,679.09 $620.83 $1,058.27
01/23/2029 $189,887.91 $1,679.09 $617.40 $1,061.69
02/23/2029 $188,822.79 $1,679.09 $613.97 $1,065.12
03/23/2029 $187,754.22 $1,679.09 $610.53 $1,068.57
04/23/2029 $186,682.20 $1,679.09 $607.07 $1,072.02
05/23/2029 $185,606.72 $1,679.09 $603.61 $1,075.49
06/23/2029 $184,527.75 $1,679.09 $600.13 $1,078.96
07/23/2029 $183,445.30 $1,679.09 $596.64 $1,082.45
08/23/2029 $182,359.35 $1,679.09 $593.14 $1,085.95
09/23/2029 $181,269.88 $1,679.09 $589.63 $1,089.46
10/23/2029 $180,176.90 $1,679.09 $586.11 $1,092.99
11/23/2029 $179,080.38 $1,679.09 $582.57 $1,096.52
12/23/2029 $177,980.31 $1,679.09 $579.03 $1,100.07
01/23/2030 $176,876.69 $1,679.09 $575.47 $1,103.62
02/23/2030 $175,769.50 $1,679.09 $571.90 $1,107.19
03/23/2030 $174,658.72 $1,679.09 $568.32 $1,110.77
04/23/2030 $173,544.36 $1,679.09 $564.73 $1,114.36
05/23/2030 $172,426.40 $1,679.09 $561.13 $1,117.97
06/23/2030 $171,304.82 $1,679.09 $557.51 $1,121.58
07/23/2030 $170,179.61 $1,679.09 $553.89 $1,125.21
08/23/2030 $169,050.76 $1,679.09 $550.25 $1,128.84
09/23/2030 $167,918.27 $1,679.09 $546.60 $1,132.49
10/23/2030 $166,782.11 $1,679.09 $542.94 $1,136.16
11/23/2030 $165,642.28 $1,679.09 $539.26 $1,139.83
12/23/2030 $164,498.77 $1,679.09 $535.58 $1,143.52
01/23/2031 $163,351.55 $1,679.09 $531.88 $1,147.21
02/23/2031 $162,200.63 $1,679.09 $528.17 $1,150.92
03/23/2031 $161,045.99 $1,679.09 $524.45 $1,154.64
04/23/2031 $159,887.61 $1,679.09 $520.72 $1,158.38
05/23/2031 $158,725.49 $1,679.09 $516.97 $1,162.12
06/23/2031 $157,559.61 $1,679.09 $513.21 $1,165.88
07/23/2031 $156,389.96 $1,679.09 $509.44 $1,169.65
08/23/2031 $155,216.53 $1,679.09 $505.66 $1,173.43
09/23/2031 $154,039.30 $1,679.09 $501.87 $1,177.23
10/23/2031 $152,858.27 $1,679.09 $498.06 $1,181.03
11/23/2031 $151,673.42 $1,679.09 $494.24 $1,184.85
12/23/2031 $150,484.74 $1,679.09 $490.41 $1,188.68
01/23/2032 $149,292.21 $1,679.09 $486.57 $1,192.53
02/23/2032 $148,095.83 $1,679.09 $482.71 $1,196.38
03/23/2032 $146,895.58 $1,679.09 $478.84 $1,200.25
04/23/2032 $145,691.45 $1,679.09 $474.96 $1,204.13
05/23/2032 $144,483.43 $1,679.09 $471.07 $1,208.02
06/23/2032 $143,271.50 $1,679.09 $467.16 $1,211.93
07/23/2032 $142,055.65 $1,679.09 $463.24 $1,215.85
08/23/2032 $140,835.87 $1,679.09 $459.31 $1,219.78
09/23/2032 $139,612.15 $1,679.09 $455.37 $1,223.72
10/23/2032 $138,384.47 $1,679.09 $451.41 $1,227.68
11/23/2032 $137,152.82 $1,679.09 $447.44 $1,231.65
12/23/2032 $135,917.19 $1,679.09 $443.46 $1,235.63
01/23/2033 $134,677.56 $1,679.09 $439.47 $1,239.63
02/23/2033 $133,433.93 $1,679.09 $435.46 $1,243.63
03/23/2033 $132,186.27 $1,679.09 $431.44 $1,247.66
04/23/2033 $130,934.58 $1,679.09 $427.40 $1,251.69
05/23/2033 $129,678.84 $1,679.09 $423.36 $1,255.74
06/23/2033 $128,419.05 $1,679.09 $419.29 $1,259.80
07/23/2033 $127,155.18 $1,679.09 $415.22 $1,263.87
08/23/2033 $125,887.22 $1,679.09 $411.14 $1,267.96
09/23/2033 $124,615.16 $1,679.09 $407.04 $1,272.06
10/23/2033 $123,338.99 $1,679.09 $402.92 $1,276.17
11/23/2033 $122,058.70 $1,679.09 $398.80 $1,280.30
12/23/2033 $120,774.26 $1,679.09 $394.66 $1,284.44
01/23/2034 $119,485.67 $1,679.09 $390.50 $1,288.59
02/23/2034 $118,192.92 $1,679.09 $386.34 $1,292.76
03/23/2034 $116,895.98 $1,679.09 $382.16 $1,296.94
04/23/2034 $115,594.85 $1,679.09 $377.96 $1,301.13
05/23/2034 $114,289.52 $1,679.09 $373.76 $1,305.34
06/23/2034 $112,979.96 $1,679.09 $369.54 $1,309.56
07/23/2034 $111,666.17 $1,679.09 $365.30 $1,313.79
08/23/2034 $110,348.13 $1,679.09 $361.05 $1,318.04
09/23/2034 $109,025.83 $1,679.09 $356.79 $1,322.30
10/23/2034 $107,699.25 $1,679.09 $352.52 $1,326.58
11/23/2034 $106,368.39 $1,679.09 $348.23 $1,330.86
12/23/2034 $105,033.22 $1,679.09 $343.92 $1,335.17
01/23/2035 $103,693.74 $1,679.09 $339.61 $1,339.48
02/23/2035 $102,349.92 $1,679.09 $335.28 $1,343.82
03/23/2035 $101,001.76 $1,679.09 $330.93 $1,348.16
04/23/2035 $99,649.24 $1,679.09 $326.57 $1,352.52
05/23/2035 $98,292.35 $1,679.09 $322.20 $1,356.89
06/23/2035 $96,931.07 $1,679.09 $317.81 $1,361.28
07/23/2035 $95,565.38 $1,679.09 $313.41 $1,365.68
08/23/2035 $94,195.29 $1,679.09 $308.99 $1,370.10
09/23/2035 $92,820.76 $1,679.09 $304.56 $1,374.53
10/23/2035 $91,441.79 $1,679.09 $300.12 $1,378.97
11/23/2035 $90,058.36 $1,679.09 $295.66 $1,383.43
12/23/2035 $88,670.45 $1,679.09 $291.19 $1,387.90
01/23/2036 $87,278.06 $1,679.09 $286.70 $1,392.39
02/23/2036 $85,881.17 $1,679.09 $282.20 $1,396.89
03/23/2036 $84,479.76 $1,679.09 $277.68 $1,401.41
04/23/2036 $83,073.82 $1,679.09 $273.15 $1,405.94
05/23/2036 $81,663.33 $1,679.09 $268.61 $1,410.49
06/23/2036 $80,248.28 $1,679.09 $264.04 $1,415.05
07/23/2036 $78,828.66 $1,679.09 $259.47 $1,419.62
08/23/2036 $77,404.45 $1,679.09 $254.88 $1,424.21
09/23/2036 $75,975.63 $1,679.09 $250.27 $1,428.82
10/23/2036 $74,542.19 $1,679.09 $245.65 $1,433.44
11/23/2036 $73,104.12 $1,679.09 $241.02 $1,438.07
12/23/2036 $71,661.40 $1,679.09 $236.37 $1,442.72
01/23/2037 $70,214.01 $1,679.09 $231.71 $1,447.39
02/23/2037 $68,761.94 $1,679.09 $227.03 $1,452.07
03/23/2037 $67,305.18 $1,679.09 $222.33 $1,456.76
04/23/2037 $65,843.71 $1,679.09 $217.62 $1,461.47
05/23/2037 $64,377.51 $1,679.09 $212.89 $1,466.20
06/23/2037 $62,906.57 $1,679.09 $208.15 $1,470.94
07/23/2037 $61,430.88 $1,679.09 $203.40 $1,475.69
08/23/2037 $59,950.41 $1,679.09 $198.63 $1,480.47
09/23/2037 $58,465.16 $1,679.09 $193.84 $1,485.25
10/23/2037 $56,975.10 $1,679.09 $189.04 $1,490.06
11/23/2037 $55,480.23 $1,679.09 $184.22 $1,494.87
12/23/2037 $53,980.52 $1,679.09 $179.39 $1,499.71
01/23/2038 $52,475.97 $1,679.09 $174.54 $1,504.56
02/23/2038 $50,966.55 $1,679.09 $169.67 $1,509.42
03/23/2038 $49,452.25 $1,679.09 $164.79 $1,514.30
04/23/2038 $47,933.05 $1,679.09 $159.90 $1,519.20
05/23/2038 $46,408.94 $1,679.09 $154.98 $1,524.11
06/23/2038 $44,879.91 $1,679.09 $150.06 $1,529.04
07/23/2038 $43,345.92 $1,679.09 $145.11 $1,533.98
08/23/2038 $41,806.98 $1,679.09 $140.15 $1,538.94
09/23/2038 $40,263.07 $1,679.09 $135.18 $1,543.92
10/23/2038 $38,714.16 $1,679.09 $130.18 $1,548.91
11/23/2038 $37,160.24 $1,679.09 $125.18 $1,553.92
12/23/2038 $35,601.30 $1,679.09 $120.15 $1,558.94
01/23/2039 $34,037.32 $1,679.09 $115.11 $1,563.98
02/23/2039 $32,468.28 $1,679.09 $110.05 $1,569.04
03/23/2039 $30,894.17 $1,679.09 $104.98 $1,574.11
04/23/2039 $29,314.97 $1,679.09 $99.89 $1,579.20
05/23/2039 $27,730.66 $1,679.09 $94.79 $1,584.31
06/23/2039 $26,141.23 $1,679.09 $89.66 $1,589.43
07/23/2039 $24,546.66 $1,679.09 $84.52 $1,594.57
08/23/2039 $22,946.94 $1,679.09 $79.37 $1,599.72
09/23/2039 $21,342.04 $1,679.09 $74.20 $1,604.90
10/23/2039 $19,731.95 $1,679.09 $69.01 $1,610.09
11/23/2039 $18,116.66 $1,679.09 $63.80 $1,615.29
12/23/2039 $16,496.15 $1,679.09 $58.58 $1,620.52
01/23/2040 $14,870.39 $1,679.09 $53.34 $1,625.75
02/23/2040 $13,239.38 $1,679.09 $48.08 $1,631.01
03/23/2040 $11,603.10 $1,679.09 $42.81 $1,636.29
04/23/2040 $9,961.52 $1,679.09 $37.52 $1,641.58
05/23/2040 $8,314.64 $1,679.09 $32.21 $1,646.88
06/23/2040 $6,662.43 $1,679.09 $26.88 $1,652.21
07/23/2040 $5,004.88 $1,679.09 $21.54 $1,657.55
08/23/2040 $3,341.97 $1,679.09 $16.18 $1,662.91
09/23/2040 $1,673.68 $1,679.09 $10.81 $1,668.29
10/23/2040 $0.00 $1,679.09 $5.41 $1,673.68
TOTAL: - $402,982.17 $122,982.17 $280,000.00

Change options for different scenario in the form below:

$
%