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

$
%