Mortgage product from OneUnited Bank - 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 OneUnited Bank

Interest Type: Fixed

Interest Rate: 2.875%

Monthly Payment: $ 1,369.17
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
02/27/2020 $199,110.00 $1,369.17 $479.17 $890.00
03/27/2020 $198,217.86 $1,369.17 $477.03 $892.14
04/27/2020 $197,323.58 $1,369.17 $474.90 $894.27
05/27/2020 $196,427.17 $1,369.17 $472.75 $896.42
06/27/2020 $195,528.60 $1,369.17 $470.61 $898.56
07/27/2020 $194,627.88 $1,369.17 $468.45 $900.72
08/27/2020 $193,725.01 $1,369.17 $466.30 $902.88
09/27/2020 $192,819.97 $1,369.17 $464.13 $905.04
10/27/2020 $191,912.76 $1,369.17 $461.96 $907.21
11/27/2020 $191,003.38 $1,369.17 $459.79 $909.38
12/27/2020 $190,091.82 $1,369.17 $457.61 $911.56
01/27/2021 $189,178.08 $1,369.17 $455.43 $913.74
02/27/2021 $188,262.15 $1,369.17 $453.24 $915.93
03/27/2021 $187,344.02 $1,369.17 $451.04 $918.13
04/27/2021 $186,423.70 $1,369.17 $448.85 $920.33
05/27/2021 $185,501.16 $1,369.17 $446.64 $922.53
06/27/2021 $184,576.42 $1,369.17 $444.43 $924.74
07/27/2021 $183,649.47 $1,369.17 $442.21 $926.96
08/27/2021 $182,720.29 $1,369.17 $439.99 $929.18
09/27/2021 $181,788.88 $1,369.17 $437.77 $931.40
10/27/2021 $180,855.25 $1,369.17 $435.54 $933.64
11/27/2021 $179,919.38 $1,369.17 $433.30 $935.87
12/27/2021 $178,981.26 $1,369.17 $431.06 $938.11
01/27/2022 $178,040.90 $1,369.17 $428.81 $940.36
02/27/2022 $177,098.28 $1,369.17 $426.56 $942.62
03/27/2022 $176,153.41 $1,369.17 $424.30 $944.87
04/27/2022 $175,206.27 $1,369.17 $422.03 $947.14
05/27/2022 $174,256.87 $1,369.17 $419.77 $949.41
06/27/2022 $173,305.19 $1,369.17 $417.49 $951.68
07/27/2022 $172,351.22 $1,369.17 $415.21 $953.96
08/27/2022 $171,394.98 $1,369.17 $412.92 $956.25
09/27/2022 $170,436.44 $1,369.17 $410.63 $958.54
10/27/2022 $169,475.61 $1,369.17 $408.34 $960.83
11/27/2022 $168,512.47 $1,369.17 $406.04 $963.14
12/27/2022 $167,547.03 $1,369.17 $403.73 $965.44
01/27/2023 $166,579.27 $1,369.17 $401.41 $967.76
02/27/2023 $165,609.19 $1,369.17 $399.10 $970.08
03/27/2023 $164,636.79 $1,369.17 $396.77 $972.40
04/27/2023 $163,662.07 $1,369.17 $394.44 $974.73
05/27/2023 $162,685.00 $1,369.17 $392.11 $977.06
06/27/2023 $161,705.60 $1,369.17 $389.77 $979.41
07/27/2023 $160,723.84 $1,369.17 $387.42 $981.75
08/27/2023 $159,739.74 $1,369.17 $385.07 $984.10
09/27/2023 $158,753.28 $1,369.17 $382.71 $986.46
10/27/2023 $157,764.45 $1,369.17 $380.35 $988.83
11/27/2023 $156,773.26 $1,369.17 $377.98 $991.19
12/27/2023 $155,779.69 $1,369.17 $375.60 $993.57
01/27/2024 $154,783.74 $1,369.17 $373.22 $995.95
02/27/2024 $153,785.41 $1,369.17 $370.84 $998.34
03/27/2024 $152,784.68 $1,369.17 $368.44 $1,000.73
04/27/2024 $151,781.55 $1,369.17 $366.05 $1,003.12
05/27/2024 $150,776.03 $1,369.17 $363.64 $1,005.53
06/27/2024 $149,768.09 $1,369.17 $361.23 $1,007.94
07/27/2024 $148,757.74 $1,369.17 $358.82 $1,010.35
08/27/2024 $147,744.96 $1,369.17 $356.40 $1,012.77
09/27/2024 $146,729.76 $1,369.17 $353.97 $1,015.20
10/27/2024 $145,712.13 $1,369.17 $351.54 $1,017.63
11/27/2024 $144,692.06 $1,369.17 $349.10 $1,020.07
12/27/2024 $143,669.55 $1,369.17 $346.66 $1,022.51
01/27/2025 $142,644.59 $1,369.17 $344.21 $1,024.96
02/27/2025 $141,617.17 $1,369.17 $341.75 $1,027.42
03/27/2025 $140,587.29 $1,369.17 $339.29 $1,029.88
04/27/2025 $139,554.94 $1,369.17 $336.82 $1,032.35
05/27/2025 $138,520.12 $1,369.17 $334.35 $1,034.82
06/27/2025 $137,482.82 $1,369.17 $331.87 $1,037.30
07/27/2025 $136,443.03 $1,369.17 $329.39 $1,039.79
08/27/2025 $135,400.76 $1,369.17 $326.89 $1,042.28
09/27/2025 $134,355.98 $1,369.17 $324.40 $1,044.77
10/27/2025 $133,308.71 $1,369.17 $321.89 $1,047.28
11/27/2025 $132,258.92 $1,369.17 $319.39 $1,049.79
12/27/2025 $131,206.62 $1,369.17 $316.87 $1,052.30
01/27/2026 $130,151.80 $1,369.17 $314.35 $1,054.82
02/27/2026 $129,094.45 $1,369.17 $311.82 $1,057.35
03/27/2026 $128,034.56 $1,369.17 $309.29 $1,059.88
04/27/2026 $126,972.14 $1,369.17 $306.75 $1,062.42
05/27/2026 $125,907.18 $1,369.17 $304.20 $1,064.97
06/27/2026 $124,839.66 $1,369.17 $301.65 $1,067.52
07/27/2026 $123,769.58 $1,369.17 $299.10 $1,070.08
08/27/2026 $122,696.94 $1,369.17 $296.53 $1,072.64
09/27/2026 $121,621.73 $1,369.17 $293.96 $1,075.21
10/27/2026 $120,543.94 $1,369.17 $291.39 $1,077.79
11/27/2026 $119,463.58 $1,369.17 $288.80 $1,080.37
12/27/2026 $118,380.62 $1,369.17 $286.21 $1,082.96
01/27/2027 $117,295.07 $1,369.17 $283.62 $1,085.55
02/27/2027 $116,206.92 $1,369.17 $281.02 $1,088.15
03/27/2027 $115,116.16 $1,369.17 $278.41 $1,090.76
04/27/2027 $114,022.78 $1,369.17 $275.80 $1,093.37
05/27/2027 $112,926.79 $1,369.17 $273.18 $1,095.99
06/27/2027 $111,828.18 $1,369.17 $270.55 $1,098.62
07/27/2027 $110,726.93 $1,369.17 $267.92 $1,101.25
08/27/2027 $109,623.04 $1,369.17 $265.28 $1,103.89
09/27/2027 $108,516.50 $1,369.17 $262.64 $1,106.53
10/27/2027 $107,407.32 $1,369.17 $259.99 $1,109.18
11/27/2027 $106,295.48 $1,369.17 $257.33 $1,111.84
12/27/2027 $105,180.97 $1,369.17 $254.67 $1,114.51
01/27/2028 $104,063.80 $1,369.17 $252.00 $1,117.18
02/27/2028 $102,943.95 $1,369.17 $249.32 $1,119.85
03/27/2028 $101,821.41 $1,369.17 $246.64 $1,122.53
04/27/2028 $100,696.19 $1,369.17 $243.95 $1,125.22
05/27/2028 $99,568.27 $1,369.17 $241.25 $1,127.92
06/27/2028 $98,437.64 $1,369.17 $238.55 $1,130.62
07/27/2028 $97,304.31 $1,369.17 $235.84 $1,133.33
08/27/2028 $96,168.27 $1,369.17 $233.12 $1,136.05
09/27/2028 $95,029.50 $1,369.17 $230.40 $1,138.77
10/27/2028 $93,888.00 $1,369.17 $227.67 $1,141.50
11/27/2028 $92,743.77 $1,369.17 $224.94 $1,144.23
12/27/2028 $91,596.80 $1,369.17 $222.20 $1,146.97
01/27/2029 $90,447.08 $1,369.17 $219.45 $1,149.72
02/27/2029 $89,294.60 $1,369.17 $216.70 $1,152.48
03/27/2029 $88,139.37 $1,369.17 $213.93 $1,155.24
04/27/2029 $86,981.36 $1,369.17 $211.17 $1,158.00
05/27/2029 $85,820.58 $1,369.17 $208.39 $1,160.78
06/27/2029 $84,657.02 $1,369.17 $205.61 $1,163.56
07/27/2029 $83,490.68 $1,369.17 $202.82 $1,166.35
08/27/2029 $82,321.53 $1,369.17 $200.03 $1,169.14
09/27/2029 $81,149.59 $1,369.17 $197.23 $1,171.94
10/27/2029 $79,974.84 $1,369.17 $194.42 $1,174.75
11/27/2029 $78,797.28 $1,369.17 $191.61 $1,177.57
12/27/2029 $77,616.89 $1,369.17 $188.79 $1,180.39
01/27/2030 $76,433.67 $1,369.17 $185.96 $1,183.21
02/27/2030 $75,247.63 $1,369.17 $183.12 $1,186.05
03/27/2030 $74,058.73 $1,369.17 $180.28 $1,188.89
04/27/2030 $72,867.00 $1,369.17 $177.43 $1,191.74
05/27/2030 $71,672.40 $1,369.17 $174.58 $1,194.59
06/27/2030 $70,474.95 $1,369.17 $171.72 $1,197.46
07/27/2030 $69,274.62 $1,369.17 $168.85 $1,200.33
08/27/2030 $68,071.42 $1,369.17 $165.97 $1,203.20
09/27/2030 $66,865.34 $1,369.17 $163.09 $1,206.08
10/27/2030 $65,656.36 $1,369.17 $160.20 $1,208.97
11/27/2030 $64,444.49 $1,369.17 $157.30 $1,211.87
12/27/2030 $63,229.72 $1,369.17 $154.40 $1,214.77
01/27/2031 $62,012.04 $1,369.17 $151.49 $1,217.68
02/27/2031 $60,791.43 $1,369.17 $148.57 $1,220.60
03/27/2031 $59,567.91 $1,369.17 $145.65 $1,223.53
04/27/2031 $58,341.45 $1,369.17 $142.71 $1,226.46
05/27/2031 $57,112.06 $1,369.17 $139.78 $1,229.40
06/27/2031 $55,879.72 $1,369.17 $136.83 $1,232.34
07/27/2031 $54,644.42 $1,369.17 $133.88 $1,235.29
08/27/2031 $53,406.17 $1,369.17 $130.92 $1,238.25
09/27/2031 $52,164.95 $1,369.17 $127.95 $1,241.22
10/27/2031 $50,920.76 $1,369.17 $124.98 $1,244.19
11/27/2031 $49,673.59 $1,369.17 $122.00 $1,247.17
12/27/2031 $48,423.42 $1,369.17 $119.01 $1,250.16
01/27/2032 $47,170.27 $1,369.17 $116.01 $1,253.16
02/27/2032 $45,914.11 $1,369.17 $113.01 $1,256.16
03/27/2032 $44,654.94 $1,369.17 $110.00 $1,259.17
04/27/2032 $43,392.75 $1,369.17 $106.99 $1,262.19
05/27/2032 $42,127.54 $1,369.17 $103.96 $1,265.21
06/27/2032 $40,859.30 $1,369.17 $100.93 $1,268.24
07/27/2032 $39,588.02 $1,369.17 $97.89 $1,271.28
08/27/2032 $38,313.70 $1,369.17 $94.85 $1,274.33
09/27/2032 $37,036.32 $1,369.17 $91.79 $1,277.38
10/27/2032 $35,755.88 $1,369.17 $88.73 $1,280.44
11/27/2032 $34,472.38 $1,369.17 $85.67 $1,283.51
12/27/2032 $33,185.79 $1,369.17 $82.59 $1,286.58
01/27/2033 $31,896.13 $1,369.17 $79.51 $1,289.66
02/27/2033 $30,603.38 $1,369.17 $76.42 $1,292.75
03/27/2033 $29,307.53 $1,369.17 $73.32 $1,295.85
04/27/2033 $28,008.57 $1,369.17 $70.22 $1,298.96
05/27/2033 $26,706.50 $1,369.17 $67.10 $1,302.07
06/27/2033 $25,401.32 $1,369.17 $63.98 $1,305.19
07/27/2033 $24,093.00 $1,369.17 $60.86 $1,308.31
08/27/2033 $22,781.55 $1,369.17 $57.72 $1,311.45
09/27/2033 $21,466.96 $1,369.17 $54.58 $1,314.59
10/27/2033 $20,149.22 $1,369.17 $51.43 $1,317.74
11/27/2033 $18,828.32 $1,369.17 $48.27 $1,320.90
12/27/2033 $17,504.26 $1,369.17 $45.11 $1,324.06
01/27/2034 $16,177.03 $1,369.17 $41.94 $1,327.23
02/27/2034 $14,846.61 $1,369.17 $38.76 $1,330.41
03/27/2034 $13,513.01 $1,369.17 $35.57 $1,333.60
04/27/2034 $12,176.22 $1,369.17 $32.37 $1,336.80
05/27/2034 $10,836.22 $1,369.17 $29.17 $1,340.00
06/27/2034 $9,493.01 $1,369.17 $25.96 $1,343.21
07/27/2034 $8,146.58 $1,369.17 $22.74 $1,346.43
08/27/2034 $6,796.93 $1,369.17 $19.52 $1,349.65
09/27/2034 $5,444.04 $1,369.17 $16.28 $1,352.89
10/27/2034 $4,087.91 $1,369.17 $13.04 $1,356.13
11/27/2034 $2,728.53 $1,369.17 $9.79 $1,359.38
12/27/2034 $1,365.90 $1,369.17 $6.54 $1,362.63
01/27/2035 $0.00 $1,369.17 $3.27 $1,365.90
TOTAL: - $246,450.86 $46,450.86 $200,000.00

Change options for different scenario in the form below:

$
%