Mortgage product from American 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 American Bank, National Association

Interest Type: Fixed

Interest Rate: 3.375%

Monthly Payment: $ 1,147.11
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
09/03/2020 $199,415.39 $1,147.11 $562.50 $584.61
10/03/2020 $198,829.13 $1,147.11 $560.86 $586.26
11/03/2020 $198,241.22 $1,147.11 $559.21 $587.91
12/03/2020 $197,651.66 $1,147.11 $557.55 $589.56
01/03/2021 $197,060.44 $1,147.11 $555.90 $591.22
02/03/2021 $196,467.56 $1,147.11 $554.23 $592.88
03/03/2021 $195,873.01 $1,147.11 $552.57 $594.55
04/03/2021 $195,276.79 $1,147.11 $550.89 $596.22
05/03/2021 $194,678.89 $1,147.11 $549.22 $597.90
06/03/2021 $194,079.31 $1,147.11 $547.53 $599.58
07/03/2021 $193,478.04 $1,147.11 $545.85 $601.27
08/03/2021 $192,875.09 $1,147.11 $544.16 $602.96
09/03/2021 $192,270.43 $1,147.11 $542.46 $604.65
10/03/2021 $191,664.08 $1,147.11 $540.76 $606.35
11/03/2021 $191,056.02 $1,147.11 $539.06 $608.06
12/03/2021 $190,446.25 $1,147.11 $537.35 $609.77
01/03/2022 $189,834.77 $1,147.11 $535.63 $611.48
02/03/2022 $189,221.56 $1,147.11 $533.91 $613.20
03/03/2022 $188,606.64 $1,147.11 $532.19 $614.93
04/03/2022 $187,989.98 $1,147.11 $530.46 $616.66
05/03/2022 $187,371.59 $1,147.11 $528.72 $618.39
06/03/2022 $186,751.45 $1,147.11 $526.98 $620.13
07/03/2022 $186,129.58 $1,147.11 $525.24 $621.88
08/03/2022 $185,505.95 $1,147.11 $523.49 $623.62
09/03/2022 $184,880.57 $1,147.11 $521.74 $625.38
10/03/2022 $184,253.44 $1,147.11 $519.98 $627.14
11/03/2022 $183,624.54 $1,147.11 $518.21 $628.90
12/03/2022 $182,993.87 $1,147.11 $516.44 $630.67
01/03/2023 $182,361.42 $1,147.11 $514.67 $632.44
02/03/2023 $181,727.20 $1,147.11 $512.89 $634.22
03/03/2023 $181,091.19 $1,147.11 $511.11 $636.01
04/03/2023 $180,453.40 $1,147.11 $509.32 $637.80
05/03/2023 $179,813.81 $1,147.11 $507.53 $639.59
06/03/2023 $179,172.42 $1,147.11 $505.73 $641.39
07/03/2023 $178,529.23 $1,147.11 $503.92 $643.19
08/03/2023 $177,884.23 $1,147.11 $502.11 $645.00
09/03/2023 $177,237.41 $1,147.11 $500.30 $646.81
10/03/2023 $176,588.78 $1,147.11 $498.48 $648.63
11/03/2023 $175,938.32 $1,147.11 $496.66 $650.46
12/03/2023 $175,286.03 $1,147.11 $494.83 $652.29
01/03/2024 $174,631.91 $1,147.11 $492.99 $654.12
02/03/2024 $173,975.95 $1,147.11 $491.15 $655.96
03/03/2024 $173,318.14 $1,147.11 $489.31 $657.81
04/03/2024 $172,658.49 $1,147.11 $487.46 $659.66
05/03/2024 $171,996.97 $1,147.11 $485.60 $661.51
06/03/2024 $171,333.60 $1,147.11 $483.74 $663.37
07/03/2024 $170,668.36 $1,147.11 $481.88 $665.24
08/03/2024 $170,001.25 $1,147.11 $480.00 $667.11
09/03/2024 $169,332.27 $1,147.11 $478.13 $668.99
10/03/2024 $168,661.40 $1,147.11 $476.25 $670.87
11/03/2024 $167,988.65 $1,147.11 $474.36 $672.75
12/03/2024 $167,314.00 $1,147.11 $472.47 $674.65
01/03/2025 $166,637.46 $1,147.11 $470.57 $676.54
02/03/2025 $165,959.01 $1,147.11 $468.67 $678.45
03/03/2025 $165,278.66 $1,147.11 $466.76 $680.35
04/03/2025 $164,596.39 $1,147.11 $464.85 $682.27
05/03/2025 $163,912.20 $1,147.11 $462.93 $684.19
06/03/2025 $163,226.09 $1,147.11 $461.00 $686.11
07/03/2025 $162,538.05 $1,147.11 $459.07 $688.04
08/03/2025 $161,848.07 $1,147.11 $457.14 $689.98
09/03/2025 $161,156.16 $1,147.11 $455.20 $691.92
10/03/2025 $160,462.29 $1,147.11 $453.25 $693.86
11/03/2025 $159,766.48 $1,147.11 $451.30 $695.81
12/03/2025 $159,068.71 $1,147.11 $449.34 $697.77
01/03/2026 $158,368.98 $1,147.11 $447.38 $699.73
02/03/2026 $157,667.27 $1,147.11 $445.41 $701.70
03/03/2026 $156,963.60 $1,147.11 $443.44 $703.67
04/03/2026 $156,257.95 $1,147.11 $441.46 $705.65
05/03/2026 $155,550.31 $1,147.11 $439.48 $707.64
06/03/2026 $154,840.68 $1,147.11 $437.49 $709.63
07/03/2026 $154,129.05 $1,147.11 $435.49 $711.62
08/03/2026 $153,415.43 $1,147.11 $433.49 $713.63
09/03/2026 $152,699.79 $1,147.11 $431.48 $715.63
10/03/2026 $151,982.15 $1,147.11 $429.47 $717.65
11/03/2026 $151,262.48 $1,147.11 $427.45 $719.66
12/03/2026 $150,540.79 $1,147.11 $425.43 $721.69
01/03/2027 $149,817.08 $1,147.11 $423.40 $723.72
02/03/2027 $149,091.32 $1,147.11 $421.36 $725.75
03/03/2027 $148,363.53 $1,147.11 $419.32 $727.79
04/03/2027 $147,633.69 $1,147.11 $417.27 $729.84
05/03/2027 $146,901.79 $1,147.11 $415.22 $731.89
06/03/2027 $146,167.84 $1,147.11 $413.16 $733.95
07/03/2027 $145,431.82 $1,147.11 $411.10 $736.02
08/03/2027 $144,693.73 $1,147.11 $409.03 $738.09
09/03/2027 $143,953.57 $1,147.11 $406.95 $740.16
10/03/2027 $143,211.33 $1,147.11 $404.87 $742.24
11/03/2027 $142,466.99 $1,147.11 $402.78 $744.33
12/03/2027 $141,720.57 $1,147.11 $400.69 $746.43
01/03/2028 $140,972.04 $1,147.11 $398.59 $748.53
02/03/2028 $140,221.41 $1,147.11 $396.48 $750.63
03/03/2028 $139,468.67 $1,147.11 $394.37 $752.74
04/03/2028 $138,713.81 $1,147.11 $392.26 $754.86
05/03/2028 $137,956.83 $1,147.11 $390.13 $756.98
06/03/2028 $137,197.72 $1,147.11 $388.00 $759.11
07/03/2028 $136,436.48 $1,147.11 $385.87 $761.25
08/03/2028 $135,673.09 $1,147.11 $383.73 $763.39
09/03/2028 $134,907.56 $1,147.11 $381.58 $765.53
10/03/2028 $134,139.87 $1,147.11 $379.43 $767.69
11/03/2028 $133,370.02 $1,147.11 $377.27 $769.85
12/03/2028 $132,598.01 $1,147.11 $375.10 $772.01
01/03/2029 $131,823.83 $1,147.11 $372.93 $774.18
02/03/2029 $131,047.47 $1,147.11 $370.75 $776.36
03/03/2029 $130,268.93 $1,147.11 $368.57 $778.54
04/03/2029 $129,488.19 $1,147.11 $366.38 $780.73
05/03/2029 $128,705.27 $1,147.11 $364.19 $782.93
06/03/2029 $127,920.14 $1,147.11 $361.98 $785.13
07/03/2029 $127,132.80 $1,147.11 $359.78 $787.34
08/03/2029 $126,343.24 $1,147.11 $357.56 $789.55
09/03/2029 $125,551.47 $1,147.11 $355.34 $791.77
10/03/2029 $124,757.47 $1,147.11 $353.11 $794.00
11/03/2029 $123,961.24 $1,147.11 $350.88 $796.23
12/03/2029 $123,162.76 $1,147.11 $348.64 $798.47
01/03/2030 $122,362.04 $1,147.11 $346.40 $800.72
02/03/2030 $121,559.07 $1,147.11 $344.14 $802.97
03/03/2030 $120,753.84 $1,147.11 $341.88 $805.23
04/03/2030 $119,946.35 $1,147.11 $339.62 $807.49
05/03/2030 $119,136.58 $1,147.11 $337.35 $809.77
06/03/2030 $118,324.54 $1,147.11 $335.07 $812.04
07/03/2030 $117,510.21 $1,147.11 $332.79 $814.33
08/03/2030 $116,693.60 $1,147.11 $330.50 $816.62
09/03/2030 $115,874.68 $1,147.11 $328.20 $818.91
10/03/2030 $115,053.47 $1,147.11 $325.90 $821.22
11/03/2030 $114,229.94 $1,147.11 $323.59 $823.53
12/03/2030 $113,404.10 $1,147.11 $321.27 $825.84
01/03/2031 $112,575.93 $1,147.11 $318.95 $828.17
02/03/2031 $111,745.44 $1,147.11 $316.62 $830.49
03/03/2031 $110,912.61 $1,147.11 $314.28 $832.83
04/03/2031 $110,077.44 $1,147.11 $311.94 $835.17
05/03/2031 $109,239.92 $1,147.11 $309.59 $837.52
06/03/2031 $108,400.04 $1,147.11 $307.24 $839.88
07/03/2031 $107,557.80 $1,147.11 $304.88 $842.24
08/03/2031 $106,713.19 $1,147.11 $302.51 $844.61
09/03/2031 $105,866.21 $1,147.11 $300.13 $846.98
10/03/2031 $105,016.84 $1,147.11 $297.75 $849.37
11/03/2031 $104,165.09 $1,147.11 $295.36 $851.75
12/03/2031 $103,310.94 $1,147.11 $292.96 $854.15
01/03/2032 $102,454.39 $1,147.11 $290.56 $856.55
02/03/2032 $101,595.43 $1,147.11 $288.15 $858.96
03/03/2032 $100,734.05 $1,147.11 $285.74 $861.38
04/03/2032 $99,870.25 $1,147.11 $283.31 $863.80
05/03/2032 $99,004.02 $1,147.11 $280.89 $866.23
06/03/2032 $98,135.35 $1,147.11 $278.45 $868.67
07/03/2032 $97,264.25 $1,147.11 $276.01 $871.11
08/03/2032 $96,390.69 $1,147.11 $273.56 $873.56
09/03/2032 $95,514.67 $1,147.11 $271.10 $876.02
10/03/2032 $94,636.19 $1,147.11 $268.64 $878.48
11/03/2032 $93,755.24 $1,147.11 $266.16 $880.95
12/03/2032 $92,871.82 $1,147.11 $263.69 $883.43
01/03/2033 $91,985.90 $1,147.11 $261.20 $885.91
02/03/2033 $91,097.50 $1,147.11 $258.71 $888.40
03/03/2033 $90,206.60 $1,147.11 $256.21 $890.90
04/03/2033 $89,313.19 $1,147.11 $253.71 $893.41
05/03/2033 $88,417.27 $1,147.11 $251.19 $895.92
06/03/2033 $87,518.83 $1,147.11 $248.67 $898.44
07/03/2033 $86,617.86 $1,147.11 $246.15 $900.97
08/03/2033 $85,714.36 $1,147.11 $243.61 $903.50
09/03/2033 $84,808.32 $1,147.11 $241.07 $906.04
10/03/2033 $83,899.73 $1,147.11 $238.52 $908.59
11/03/2033 $82,988.58 $1,147.11 $235.97 $911.15
12/03/2033 $82,074.87 $1,147.11 $233.41 $913.71
01/03/2034 $81,158.59 $1,147.11 $230.84 $916.28
02/03/2034 $80,239.74 $1,147.11 $228.26 $918.86
03/03/2034 $79,318.30 $1,147.11 $225.67 $921.44
04/03/2034 $78,394.26 $1,147.11 $223.08 $924.03
05/03/2034 $77,467.63 $1,147.11 $220.48 $926.63
06/03/2034 $76,538.40 $1,147.11 $217.88 $929.24
07/03/2034 $75,606.55 $1,147.11 $215.26 $931.85
08/03/2034 $74,672.08 $1,147.11 $212.64 $934.47
09/03/2034 $73,734.98 $1,147.11 $210.02 $937.10
10/03/2034 $72,795.24 $1,147.11 $207.38 $939.73
11/03/2034 $71,852.87 $1,147.11 $204.74 $942.38
12/03/2034 $70,907.84 $1,147.11 $202.09 $945.03
01/03/2035 $69,960.15 $1,147.11 $199.43 $947.69
02/03/2035 $69,009.80 $1,147.11 $196.76 $950.35
03/03/2035 $68,056.78 $1,147.11 $194.09 $953.02
04/03/2035 $67,101.07 $1,147.11 $191.41 $955.70
05/03/2035 $66,142.68 $1,147.11 $188.72 $958.39
06/03/2035 $65,181.59 $1,147.11 $186.03 $961.09
07/03/2035 $64,217.80 $1,147.11 $183.32 $963.79
08/03/2035 $63,251.30 $1,147.11 $180.61 $966.50
09/03/2035 $62,282.08 $1,147.11 $177.89 $969.22
10/03/2035 $61,310.13 $1,147.11 $175.17 $971.95
11/03/2035 $60,335.45 $1,147.11 $172.43 $974.68
12/03/2035 $59,358.03 $1,147.11 $169.69 $977.42
01/03/2036 $58,377.86 $1,147.11 $166.94 $980.17
02/03/2036 $57,394.94 $1,147.11 $164.19 $982.93
03/03/2036 $56,409.25 $1,147.11 $161.42 $985.69
04/03/2036 $55,420.78 $1,147.11 $158.65 $988.46
05/03/2036 $54,429.54 $1,147.11 $155.87 $991.24
06/03/2036 $53,435.51 $1,147.11 $153.08 $994.03
07/03/2036 $52,438.68 $1,147.11 $150.29 $996.83
08/03/2036 $51,439.05 $1,147.11 $147.48 $999.63
09/03/2036 $50,436.61 $1,147.11 $144.67 $1,002.44
10/03/2036 $49,431.35 $1,147.11 $141.85 $1,005.26
11/03/2036 $48,423.26 $1,147.11 $139.03 $1,008.09
12/03/2036 $47,412.34 $1,147.11 $136.19 $1,010.92
01/03/2037 $46,398.57 $1,147.11 $133.35 $1,013.77
02/03/2037 $45,381.95 $1,147.11 $130.50 $1,016.62
03/03/2037 $44,362.47 $1,147.11 $127.64 $1,019.48
04/03/2037 $43,340.13 $1,147.11 $124.77 $1,022.34
05/03/2037 $42,314.91 $1,147.11 $121.89 $1,025.22
06/03/2037 $41,286.81 $1,147.11 $119.01 $1,028.10
07/03/2037 $40,255.81 $1,147.11 $116.12 $1,031.00
08/03/2037 $39,221.92 $1,147.11 $113.22 $1,033.89
09/03/2037 $38,185.11 $1,147.11 $110.31 $1,036.80
10/03/2037 $37,145.40 $1,147.11 $107.40 $1,039.72
11/03/2037 $36,102.75 $1,147.11 $104.47 $1,042.64
12/03/2037 $35,057.18 $1,147.11 $101.54 $1,045.58
01/03/2038 $34,008.66 $1,147.11 $98.60 $1,048.52
02/03/2038 $32,957.20 $1,147.11 $95.65 $1,051.46
03/03/2038 $31,902.77 $1,147.11 $92.69 $1,054.42
04/03/2038 $30,845.39 $1,147.11 $89.73 $1,057.39
05/03/2038 $29,785.03 $1,147.11 $86.75 $1,060.36
06/03/2038 $28,721.68 $1,147.11 $83.77 $1,063.34
07/03/2038 $27,655.35 $1,147.11 $80.78 $1,066.33
08/03/2038 $26,586.01 $1,147.11 $77.78 $1,069.33
09/03/2038 $25,513.67 $1,147.11 $74.77 $1,072.34
10/03/2038 $24,438.32 $1,147.11 $71.76 $1,075.36
11/03/2038 $23,359.93 $1,147.11 $68.73 $1,078.38
12/03/2038 $22,278.52 $1,147.11 $65.70 $1,081.41
01/03/2039 $21,194.06 $1,147.11 $62.66 $1,084.46
02/03/2039 $20,106.56 $1,147.11 $59.61 $1,087.51
03/03/2039 $19,015.99 $1,147.11 $56.55 $1,090.56
04/03/2039 $17,922.36 $1,147.11 $53.48 $1,093.63
05/03/2039 $16,825.65 $1,147.11 $50.41 $1,096.71
06/03/2039 $15,725.86 $1,147.11 $47.32 $1,099.79
07/03/2039 $14,622.98 $1,147.11 $44.23 $1,102.89
08/03/2039 $13,516.99 $1,147.11 $41.13 $1,105.99
09/03/2039 $12,407.89 $1,147.11 $38.02 $1,109.10
10/03/2039 $11,295.68 $1,147.11 $34.90 $1,112.22
11/03/2039 $10,180.33 $1,147.11 $31.77 $1,115.35
12/03/2039 $9,061.85 $1,147.11 $28.63 $1,118.48
01/03/2040 $7,940.22 $1,147.11 $25.49 $1,121.63
02/03/2040 $6,815.44 $1,147.11 $22.33 $1,124.78
03/03/2040 $5,687.49 $1,147.11 $19.17 $1,127.95
04/03/2040 $4,556.37 $1,147.11 $16.00 $1,131.12
05/03/2040 $3,422.08 $1,147.11 $12.81 $1,134.30
06/03/2040 $2,284.59 $1,147.11 $9.62 $1,137.49
07/03/2040 $1,143.90 $1,147.11 $6.43 $1,140.69
08/03/2040 $0.00 $1,147.11 $3.22 $1,143.90
TOTAL: - $275,307.40 $75,307.40 $200,000.00

Change options for different scenario in the form below:

$
%