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: $ 1,499.19
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
06/30/2020 $249,309.14 $1,499.19 $808.33 $690.86
07/30/2020 $248,616.05 $1,499.19 $806.10 $693.09
08/30/2020 $247,920.72 $1,499.19 $803.86 $695.33
09/30/2020 $247,223.14 $1,499.19 $801.61 $697.58
10/30/2020 $246,523.31 $1,499.19 $799.35 $699.83
11/30/2020 $245,821.21 $1,499.19 $797.09 $702.10
12/30/2020 $245,116.84 $1,499.19 $794.82 $704.37
01/30/2021 $244,410.20 $1,499.19 $792.54 $706.65
03/02/2021 $243,701.27 $1,499.19 $790.26 $708.93
04/02/2021 $242,990.05 $1,499.19 $787.97 $711.22
05/02/2021 $242,276.52 $1,499.19 $785.67 $713.52
06/02/2021 $241,560.70 $1,499.19 $783.36 $715.83
07/02/2021 $240,842.55 $1,499.19 $781.05 $718.14
08/02/2021 $240,122.09 $1,499.19 $778.72 $720.47
09/02/2021 $239,399.29 $1,499.19 $776.39 $722.79
10/02/2021 $238,674.16 $1,499.19 $774.06 $725.13
11/02/2021 $237,946.68 $1,499.19 $771.71 $727.48
12/02/2021 $237,216.85 $1,499.19 $769.36 $729.83
01/02/2022 $236,484.67 $1,499.19 $767.00 $732.19
02/02/2022 $235,750.11 $1,499.19 $764.63 $734.56
03/02/2022 $235,013.18 $1,499.19 $762.26 $736.93
04/02/2022 $234,273.87 $1,499.19 $759.88 $739.31
05/02/2022 $233,532.16 $1,499.19 $757.49 $741.70
06/02/2022 $232,788.06 $1,499.19 $755.09 $744.10
07/02/2022 $232,041.55 $1,499.19 $752.68 $746.51
08/02/2022 $231,292.63 $1,499.19 $750.27 $748.92
09/02/2022 $230,541.29 $1,499.19 $747.85 $751.34
10/02/2022 $229,787.51 $1,499.19 $745.42 $753.77
11/02/2022 $229,031.30 $1,499.19 $742.98 $756.21
12/02/2022 $228,272.65 $1,499.19 $740.53 $758.66
01/02/2023 $227,511.54 $1,499.19 $738.08 $761.11
02/02/2023 $226,747.97 $1,499.19 $735.62 $763.57
03/02/2023 $225,981.93 $1,499.19 $733.15 $766.04
04/02/2023 $225,213.42 $1,499.19 $730.67 $768.51
05/02/2023 $224,442.42 $1,499.19 $728.19 $771.00
06/02/2023 $223,668.93 $1,499.19 $725.70 $773.49
07/02/2023 $222,892.93 $1,499.19 $723.20 $775.99
08/02/2023 $222,114.43 $1,499.19 $720.69 $778.50
09/02/2023 $221,333.41 $1,499.19 $718.17 $781.02
10/02/2023 $220,549.87 $1,499.19 $715.64 $783.54
11/02/2023 $219,763.79 $1,499.19 $713.11 $786.08
12/02/2023 $218,975.17 $1,499.19 $710.57 $788.62
01/02/2024 $218,184.00 $1,499.19 $708.02 $791.17
02/02/2024 $217,390.27 $1,499.19 $705.46 $793.73
03/02/2024 $216,593.97 $1,499.19 $702.90 $796.29
04/02/2024 $215,795.11 $1,499.19 $700.32 $798.87
05/02/2024 $214,993.65 $1,499.19 $697.74 $801.45
06/02/2024 $214,189.61 $1,499.19 $695.15 $804.04
07/02/2024 $213,382.97 $1,499.19 $692.55 $806.64
08/02/2024 $212,573.72 $1,499.19 $689.94 $809.25
09/02/2024 $211,761.85 $1,499.19 $687.32 $811.87
10/02/2024 $210,947.35 $1,499.19 $684.70 $814.49
11/02/2024 $210,130.23 $1,499.19 $682.06 $817.13
12/02/2024 $209,310.46 $1,499.19 $679.42 $819.77
01/02/2025 $208,488.04 $1,499.19 $676.77 $822.42
02/02/2025 $207,662.96 $1,499.19 $674.11 $825.08
03/02/2025 $206,835.22 $1,499.19 $671.44 $827.75
04/02/2025 $206,004.79 $1,499.19 $668.77 $830.42
05/02/2025 $205,171.69 $1,499.19 $666.08 $833.11
06/02/2025 $204,335.89 $1,499.19 $663.39 $835.80
07/02/2025 $203,497.38 $1,499.19 $660.69 $838.50
08/02/2025 $202,656.17 $1,499.19 $657.97 $841.21
09/02/2025 $201,812.23 $1,499.19 $655.25 $843.93
10/02/2025 $200,965.57 $1,499.19 $652.53 $846.66
11/02/2025 $200,116.17 $1,499.19 $649.79 $849.40
12/02/2025 $199,264.02 $1,499.19 $647.04 $852.15
01/02/2026 $198,409.12 $1,499.19 $644.29 $854.90
02/02/2026 $197,551.45 $1,499.19 $641.52 $857.67
03/02/2026 $196,691.01 $1,499.19 $638.75 $860.44
04/02/2026 $195,827.79 $1,499.19 $635.97 $863.22
05/02/2026 $194,961.78 $1,499.19 $633.18 $866.01
06/02/2026 $194,092.96 $1,499.19 $630.38 $868.81
07/02/2026 $193,221.34 $1,499.19 $627.57 $871.62
08/02/2026 $192,346.90 $1,499.19 $624.75 $874.44
09/02/2026 $191,469.63 $1,499.19 $621.92 $877.27
10/02/2026 $190,589.53 $1,499.19 $619.09 $880.10
11/02/2026 $189,706.58 $1,499.19 $616.24 $882.95
12/02/2026 $188,820.77 $1,499.19 $613.38 $885.81
01/02/2027 $187,932.10 $1,499.19 $610.52 $888.67
02/02/2027 $187,040.56 $1,499.19 $607.65 $891.54
03/02/2027 $186,146.14 $1,499.19 $604.76 $894.43
04/02/2027 $185,248.82 $1,499.19 $601.87 $897.32
05/02/2027 $184,348.60 $1,499.19 $598.97 $900.22
06/02/2027 $183,445.47 $1,499.19 $596.06 $903.13
07/02/2027 $182,539.42 $1,499.19 $593.14 $906.05
08/02/2027 $181,630.44 $1,499.19 $590.21 $908.98
09/02/2027 $180,718.52 $1,499.19 $587.27 $911.92
10/02/2027 $179,803.66 $1,499.19 $584.32 $914.87
11/02/2027 $178,885.83 $1,499.19 $581.37 $917.82
12/02/2027 $177,965.04 $1,499.19 $578.40 $920.79
01/02/2028 $177,041.27 $1,499.19 $575.42 $923.77
02/02/2028 $176,114.52 $1,499.19 $572.43 $926.76
03/02/2028 $175,184.76 $1,499.19 $569.44 $929.75
04/02/2028 $174,252.00 $1,499.19 $566.43 $932.76
05/02/2028 $173,316.23 $1,499.19 $563.41 $935.77
06/02/2028 $172,377.43 $1,499.19 $560.39 $938.80
07/02/2028 $171,435.59 $1,499.19 $557.35 $941.84
08/02/2028 $170,490.71 $1,499.19 $554.31 $944.88
09/02/2028 $169,542.78 $1,499.19 $551.25 $947.94
10/02/2028 $168,591.77 $1,499.19 $548.19 $951.00
11/02/2028 $167,637.70 $1,499.19 $545.11 $954.08
12/02/2028 $166,680.54 $1,499.19 $542.03 $957.16
01/02/2029 $165,720.28 $1,499.19 $538.93 $960.26
02/02/2029 $164,756.92 $1,499.19 $535.83 $963.36
03/02/2029 $163,790.45 $1,499.19 $532.71 $966.48
04/02/2029 $162,820.84 $1,499.19 $529.59 $969.60
05/02/2029 $161,848.11 $1,499.19 $526.45 $972.74
06/02/2029 $160,872.23 $1,499.19 $523.31 $975.88
07/02/2029 $159,893.19 $1,499.19 $520.15 $979.04
08/02/2029 $158,910.99 $1,499.19 $516.99 $982.20
09/02/2029 $157,925.61 $1,499.19 $513.81 $985.38
10/02/2029 $156,937.05 $1,499.19 $510.63 $988.56
11/02/2029 $155,945.29 $1,499.19 $507.43 $991.76
12/02/2029 $154,950.32 $1,499.19 $504.22 $994.97
01/02/2030 $153,952.14 $1,499.19 $501.01 $998.18
02/02/2030 $152,950.73 $1,499.19 $497.78 $1,001.41
03/02/2030 $151,946.08 $1,499.19 $494.54 $1,004.65
04/02/2030 $150,938.18 $1,499.19 $491.29 $1,007.90
05/02/2030 $149,927.03 $1,499.19 $488.03 $1,011.16
06/02/2030 $148,912.60 $1,499.19 $484.76 $1,014.43
07/02/2030 $147,894.90 $1,499.19 $481.48 $1,017.71
08/02/2030 $146,873.90 $1,499.19 $478.19 $1,021.00
09/02/2030 $145,849.60 $1,499.19 $474.89 $1,024.30
10/02/2030 $144,821.99 $1,499.19 $471.58 $1,027.61
11/02/2030 $143,791.06 $1,499.19 $468.26 $1,030.93
12/02/2030 $142,756.80 $1,499.19 $464.92 $1,034.27
01/02/2031 $141,719.19 $1,499.19 $461.58 $1,037.61
02/02/2031 $140,678.22 $1,499.19 $458.23 $1,040.96
03/02/2031 $139,633.89 $1,499.19 $454.86 $1,044.33
04/02/2031 $138,586.19 $1,499.19 $451.48 $1,047.71
05/02/2031 $137,535.09 $1,499.19 $448.10 $1,051.09
06/02/2031 $136,480.60 $1,499.19 $444.70 $1,054.49
07/02/2031 $135,422.70 $1,499.19 $441.29 $1,057.90
08/02/2031 $134,361.37 $1,499.19 $437.87 $1,061.32
09/02/2031 $133,296.62 $1,499.19 $434.44 $1,064.75
10/02/2031 $132,228.42 $1,499.19 $430.99 $1,068.20
11/02/2031 $131,156.77 $1,499.19 $427.54 $1,071.65
12/02/2031 $130,081.65 $1,499.19 $424.07 $1,075.12
01/02/2032 $129,003.06 $1,499.19 $420.60 $1,078.59
02/02/2032 $127,920.98 $1,499.19 $417.11 $1,082.08
03/02/2032 $126,835.40 $1,499.19 $413.61 $1,085.58
04/02/2032 $125,746.32 $1,499.19 $410.10 $1,089.09
05/02/2032 $124,653.71 $1,499.19 $406.58 $1,092.61
06/02/2032 $123,557.56 $1,499.19 $403.05 $1,096.14
07/02/2032 $122,457.88 $1,499.19 $399.50 $1,099.69
08/02/2032 $121,354.63 $1,499.19 $395.95 $1,103.24
09/02/2032 $120,247.82 $1,499.19 $392.38 $1,106.81
10/02/2032 $119,137.44 $1,499.19 $388.80 $1,110.39
11/02/2032 $118,023.46 $1,499.19 $385.21 $1,113.98
12/02/2032 $116,905.88 $1,499.19 $381.61 $1,117.58
01/02/2033 $115,784.68 $1,499.19 $378.00 $1,121.19
02/02/2033 $114,659.86 $1,499.19 $374.37 $1,124.82
03/02/2033 $113,531.41 $1,499.19 $370.73 $1,128.46
04/02/2033 $112,399.30 $1,499.19 $367.08 $1,132.10
05/02/2033 $111,263.54 $1,499.19 $363.42 $1,135.77
06/02/2033 $110,124.10 $1,499.19 $359.75 $1,139.44
07/02/2033 $108,980.98 $1,499.19 $356.07 $1,143.12
08/02/2033 $107,834.16 $1,499.19 $352.37 $1,146.82
09/02/2033 $106,683.63 $1,499.19 $348.66 $1,150.53
10/02/2033 $105,529.39 $1,499.19 $344.94 $1,154.25
11/02/2033 $104,371.41 $1,499.19 $341.21 $1,157.98
12/02/2033 $103,209.69 $1,499.19 $337.47 $1,161.72
01/02/2034 $102,044.21 $1,499.19 $333.71 $1,165.48
02/02/2034 $100,874.96 $1,499.19 $329.94 $1,169.25
03/02/2034 $99,701.94 $1,499.19 $326.16 $1,173.03
04/02/2034 $98,525.12 $1,499.19 $322.37 $1,176.82
05/02/2034 $97,344.49 $1,499.19 $318.56 $1,180.63
06/02/2034 $96,160.05 $1,499.19 $314.75 $1,184.44
07/02/2034 $94,971.78 $1,499.19 $310.92 $1,188.27
08/02/2034 $93,779.66 $1,499.19 $307.08 $1,192.11
09/02/2034 $92,583.69 $1,499.19 $303.22 $1,195.97
10/02/2034 $91,383.86 $1,499.19 $299.35 $1,199.84
11/02/2034 $90,180.14 $1,499.19 $295.47 $1,203.72
12/02/2034 $88,972.54 $1,499.19 $291.58 $1,207.61
01/02/2035 $87,761.02 $1,499.19 $287.68 $1,211.51
02/02/2035 $86,545.60 $1,499.19 $283.76 $1,215.43
03/02/2035 $85,326.24 $1,499.19 $279.83 $1,219.36
04/02/2035 $84,102.93 $1,499.19 $275.89 $1,223.30
05/02/2035 $82,875.68 $1,499.19 $271.93 $1,227.26
06/02/2035 $81,644.45 $1,499.19 $267.96 $1,231.22
07/02/2035 $80,409.25 $1,499.19 $263.98 $1,235.21
08/02/2035 $79,170.05 $1,499.19 $259.99 $1,239.20
09/02/2035 $77,926.84 $1,499.19 $255.98 $1,243.21
10/02/2035 $76,679.61 $1,499.19 $251.96 $1,247.23
11/02/2035 $75,428.36 $1,499.19 $247.93 $1,251.26
12/02/2035 $74,173.05 $1,499.19 $243.89 $1,255.30
01/02/2036 $72,913.69 $1,499.19 $239.83 $1,259.36
02/02/2036 $71,650.25 $1,499.19 $235.75 $1,263.44
03/02/2036 $70,382.73 $1,499.19 $231.67 $1,267.52
04/02/2036 $69,111.11 $1,499.19 $227.57 $1,271.62
05/02/2036 $67,835.38 $1,499.19 $223.46 $1,275.73
06/02/2036 $66,555.53 $1,499.19 $219.33 $1,279.86
07/02/2036 $65,271.53 $1,499.19 $215.20 $1,283.99
08/02/2036 $63,983.39 $1,499.19 $211.04 $1,288.14
09/02/2036 $62,691.08 $1,499.19 $206.88 $1,292.31
10/02/2036 $61,394.59 $1,499.19 $202.70 $1,296.49
11/02/2036 $60,093.91 $1,499.19 $198.51 $1,300.68
12/02/2036 $58,789.02 $1,499.19 $194.30 $1,304.89
01/02/2037 $57,479.92 $1,499.19 $190.08 $1,309.11
02/02/2037 $56,166.58 $1,499.19 $185.85 $1,313.34
03/02/2037 $54,849.00 $1,499.19 $181.61 $1,317.58
04/02/2037 $53,527.15 $1,499.19 $177.35 $1,321.84
05/02/2037 $52,201.03 $1,499.19 $173.07 $1,326.12
06/02/2037 $50,870.63 $1,499.19 $168.78 $1,330.41
07/02/2037 $49,535.92 $1,499.19 $164.48 $1,334.71
08/02/2037 $48,196.90 $1,499.19 $160.17 $1,339.02
09/02/2037 $46,853.54 $1,499.19 $155.84 $1,343.35
10/02/2037 $45,505.85 $1,499.19 $151.49 $1,347.70
11/02/2037 $44,153.79 $1,499.19 $147.14 $1,352.05
12/02/2037 $42,797.37 $1,499.19 $142.76 $1,356.43
01/02/2038 $41,436.56 $1,499.19 $138.38 $1,360.81
02/02/2038 $40,071.34 $1,499.19 $133.98 $1,365.21
03/02/2038 $38,701.72 $1,499.19 $129.56 $1,369.63
04/02/2038 $37,327.66 $1,499.19 $125.14 $1,374.05
05/02/2038 $35,949.17 $1,499.19 $120.69 $1,378.50
06/02/2038 $34,566.21 $1,499.19 $116.24 $1,382.95
07/02/2038 $33,178.79 $1,499.19 $111.76 $1,387.43
08/02/2038 $31,786.88 $1,499.19 $107.28 $1,391.91
09/02/2038 $30,390.46 $1,499.19 $102.78 $1,396.41
10/02/2038 $28,989.54 $1,499.19 $98.26 $1,400.93
11/02/2038 $27,584.08 $1,499.19 $93.73 $1,405.46
12/02/2038 $26,174.08 $1,499.19 $89.19 $1,410.00
01/02/2039 $24,759.52 $1,499.19 $84.63 $1,414.56
02/02/2039 $23,340.39 $1,499.19 $80.06 $1,419.13
03/02/2039 $21,916.66 $1,499.19 $75.47 $1,423.72
04/02/2039 $20,488.34 $1,499.19 $70.86 $1,428.33
05/02/2039 $19,055.39 $1,499.19 $66.25 $1,432.94
06/02/2039 $17,617.82 $1,499.19 $61.61 $1,437.58
07/02/2039 $16,175.59 $1,499.19 $56.96 $1,442.23
08/02/2039 $14,728.70 $1,499.19 $52.30 $1,446.89
09/02/2039 $13,277.14 $1,499.19 $47.62 $1,451.57
10/02/2039 $11,820.88 $1,499.19 $42.93 $1,456.26
11/02/2039 $10,359.91 $1,499.19 $38.22 $1,460.97
12/02/2039 $8,894.21 $1,499.19 $33.50 $1,465.69
01/02/2040 $7,423.78 $1,499.19 $28.76 $1,470.43
02/02/2040 $5,948.60 $1,499.19 $24.00 $1,475.19
03/02/2040 $4,468.64 $1,499.19 $19.23 $1,479.96
04/02/2040 $2,983.90 $1,499.19 $14.45 $1,484.74
05/02/2040 $1,494.36 $1,499.19 $9.65 $1,489.54
06/02/2040 $0.00 $1,499.19 $4.83 $1,494.36
TOTAL: - $359,805.51 $109,805.51 $250,000.00

Change options for different scenario in the form below:

$
%