Mortgage product from State Bank of Southern Utah - 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 State Bank of Southern Utah
Interest Type: Fixed
Interest Rate: 6.481%
Monthly Payment: $
2,349.17
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 01/17/2026 | $269,109.05 | $2,349.17 | $1,458.23 | $890.95 |
| 02/17/2026 | $268,213.30 | $2,349.17 | $1,453.41 | $895.76 |
| 03/17/2026 | $267,312.70 | $2,349.17 | $1,448.58 | $900.60 |
| 04/17/2026 | $266,407.24 | $2,349.17 | $1,443.71 | $905.46 |
| 05/17/2026 | $265,496.89 | $2,349.17 | $1,438.82 | $910.35 |
| 06/17/2026 | $264,581.63 | $2,349.17 | $1,433.90 | $915.27 |
| 07/17/2026 | $263,661.42 | $2,349.17 | $1,428.96 | $920.21 |
| 08/17/2026 | $262,736.24 | $2,349.17 | $1,423.99 | $925.18 |
| 09/17/2026 | $261,806.06 | $2,349.17 | $1,418.99 | $930.18 |
| 10/17/2026 | $260,870.86 | $2,349.17 | $1,413.97 | $935.20 |
| 11/17/2026 | $259,930.61 | $2,349.17 | $1,408.92 | $940.25 |
| 12/17/2026 | $258,985.28 | $2,349.17 | $1,403.84 | $945.33 |
| 01/17/2027 | $258,034.85 | $2,349.17 | $1,398.74 | $950.43 |
| 02/17/2027 | $257,079.28 | $2,349.17 | $1,393.60 | $955.57 |
| 03/17/2027 | $256,118.55 | $2,349.17 | $1,388.44 | $960.73 |
| 04/17/2027 | $255,152.64 | $2,349.17 | $1,383.25 | $965.92 |
| 05/17/2027 | $254,181.50 | $2,349.17 | $1,378.04 | $971.13 |
| 06/17/2027 | $253,205.12 | $2,349.17 | $1,372.79 | $976.38 |
| 07/17/2027 | $252,223.47 | $2,349.17 | $1,367.52 | $981.65 |
| 08/17/2027 | $251,236.52 | $2,349.17 | $1,362.22 | $986.95 |
| 09/17/2027 | $250,244.23 | $2,349.17 | $1,356.89 | $992.28 |
| 10/17/2027 | $249,246.59 | $2,349.17 | $1,351.53 | $997.64 |
| 11/17/2027 | $248,243.56 | $2,349.17 | $1,346.14 | $1,003.03 |
| 12/17/2027 | $247,235.11 | $2,349.17 | $1,340.72 | $1,008.45 |
| 01/17/2028 | $246,221.22 | $2,349.17 | $1,335.28 | $1,013.90 |
| 02/17/2028 | $245,201.84 | $2,349.17 | $1,329.80 | $1,019.37 |
| 03/17/2028 | $244,176.97 | $2,349.17 | $1,324.29 | $1,024.88 |
| 04/17/2028 | $243,146.56 | $2,349.17 | $1,318.76 | $1,030.41 |
| 05/17/2028 | $242,110.58 | $2,349.17 | $1,313.19 | $1,035.98 |
| 06/17/2028 | $241,069.01 | $2,349.17 | $1,307.60 | $1,041.57 |
| 07/17/2028 | $240,021.81 | $2,349.17 | $1,301.97 | $1,047.20 |
| 08/17/2028 | $238,968.96 | $2,349.17 | $1,296.32 | $1,052.85 |
| 09/17/2028 | $237,910.42 | $2,349.17 | $1,290.63 | $1,058.54 |
| 10/17/2028 | $236,846.16 | $2,349.17 | $1,284.91 | $1,064.26 |
| 11/17/2028 | $235,776.16 | $2,349.17 | $1,279.17 | $1,070.00 |
| 12/17/2028 | $234,700.38 | $2,349.17 | $1,273.39 | $1,075.78 |
| 01/17/2029 | $233,618.78 | $2,349.17 | $1,267.58 | $1,081.59 |
| 02/17/2029 | $232,531.35 | $2,349.17 | $1,261.74 | $1,087.43 |
| 03/17/2029 | $231,438.04 | $2,349.17 | $1,255.86 | $1,093.31 |
| 04/17/2029 | $230,338.83 | $2,349.17 | $1,249.96 | $1,099.21 |
| 05/17/2029 | $229,233.68 | $2,349.17 | $1,244.02 | $1,105.15 |
| 06/17/2029 | $228,122.56 | $2,349.17 | $1,238.05 | $1,111.12 |
| 07/17/2029 | $227,005.44 | $2,349.17 | $1,232.05 | $1,117.12 |
| 08/17/2029 | $225,882.29 | $2,349.17 | $1,226.02 | $1,123.15 |
| 09/17/2029 | $224,753.07 | $2,349.17 | $1,219.95 | $1,129.22 |
| 10/17/2029 | $223,617.76 | $2,349.17 | $1,213.85 | $1,135.32 |
| 11/17/2029 | $222,476.31 | $2,349.17 | $1,207.72 | $1,141.45 |
| 12/17/2029 | $221,328.69 | $2,349.17 | $1,201.56 | $1,147.61 |
| 01/17/2030 | $220,174.88 | $2,349.17 | $1,195.36 | $1,153.81 |
| 02/17/2030 | $219,014.84 | $2,349.17 | $1,189.13 | $1,160.04 |
| 03/17/2030 | $217,848.53 | $2,349.17 | $1,182.86 | $1,166.31 |
| 04/17/2030 | $216,675.93 | $2,349.17 | $1,176.56 | $1,172.61 |
| 05/17/2030 | $215,496.99 | $2,349.17 | $1,170.23 | $1,178.94 |
| 06/17/2030 | $214,311.68 | $2,349.17 | $1,163.86 | $1,185.31 |
| 07/17/2030 | $213,119.97 | $2,349.17 | $1,157.46 | $1,191.71 |
| 08/17/2030 | $211,921.82 | $2,349.17 | $1,151.03 | $1,198.15 |
| 09/17/2030 | $210,717.21 | $2,349.17 | $1,144.55 | $1,204.62 |
| 10/17/2030 | $209,506.09 | $2,349.17 | $1,138.05 | $1,211.12 |
| 11/17/2030 | $208,288.42 | $2,349.17 | $1,131.51 | $1,217.66 |
| 12/17/2030 | $207,064.18 | $2,349.17 | $1,124.93 | $1,224.24 |
| 01/17/2031 | $205,833.33 | $2,349.17 | $1,118.32 | $1,230.85 |
| 02/17/2031 | $204,595.83 | $2,349.17 | $1,111.67 | $1,237.50 |
| 03/17/2031 | $203,351.65 | $2,349.17 | $1,104.99 | $1,244.18 |
| 04/17/2031 | $202,100.75 | $2,349.17 | $1,098.27 | $1,250.90 |
| 05/17/2031 | $200,843.09 | $2,349.17 | $1,091.51 | $1,257.66 |
| 06/17/2031 | $199,578.64 | $2,349.17 | $1,084.72 | $1,264.45 |
| 07/17/2031 | $198,307.36 | $2,349.17 | $1,077.89 | $1,271.28 |
| 08/17/2031 | $197,029.21 | $2,349.17 | $1,071.02 | $1,278.15 |
| 09/17/2031 | $195,744.16 | $2,349.17 | $1,064.12 | $1,285.05 |
| 10/17/2031 | $194,452.17 | $2,349.17 | $1,057.18 | $1,291.99 |
| 11/17/2031 | $193,153.21 | $2,349.17 | $1,050.20 | $1,298.97 |
| 12/17/2031 | $191,847.23 | $2,349.17 | $1,043.19 | $1,305.98 |
| 01/17/2032 | $190,534.19 | $2,349.17 | $1,036.13 | $1,313.04 |
| 02/17/2032 | $189,214.06 | $2,349.17 | $1,029.04 | $1,320.13 |
| 03/17/2032 | $187,886.81 | $2,349.17 | $1,021.91 | $1,327.26 |
| 04/17/2032 | $186,552.38 | $2,349.17 | $1,014.75 | $1,334.43 |
| 05/17/2032 | $185,210.75 | $2,349.17 | $1,007.54 | $1,341.63 |
| 06/17/2032 | $183,861.87 | $2,349.17 | $1,000.29 | $1,348.88 |
| 07/17/2032 | $182,505.71 | $2,349.17 | $993.01 | $1,356.16 |
| 08/17/2032 | $181,142.22 | $2,349.17 | $985.68 | $1,363.49 |
| 09/17/2032 | $179,771.37 | $2,349.17 | $978.32 | $1,370.85 |
| 10/17/2032 | $178,393.11 | $2,349.17 | $970.92 | $1,378.26 |
| 11/17/2032 | $177,007.41 | $2,349.17 | $963.47 | $1,385.70 |
| 12/17/2032 | $175,614.23 | $2,349.17 | $955.99 | $1,393.18 |
| 01/17/2033 | $174,213.52 | $2,349.17 | $948.46 | $1,400.71 |
| 02/17/2033 | $172,805.25 | $2,349.17 | $940.90 | $1,408.27 |
| 03/17/2033 | $171,389.37 | $2,349.17 | $933.29 | $1,415.88 |
| 04/17/2033 | $169,965.85 | $2,349.17 | $925.65 | $1,423.53 |
| 05/17/2033 | $168,534.63 | $2,349.17 | $917.96 | $1,431.21 |
| 06/17/2033 | $167,095.69 | $2,349.17 | $910.23 | $1,438.94 |
| 07/17/2033 | $165,648.97 | $2,349.17 | $902.46 | $1,446.71 |
| 08/17/2033 | $164,194.45 | $2,349.17 | $894.64 | $1,454.53 |
| 09/17/2033 | $162,732.06 | $2,349.17 | $886.79 | $1,462.38 |
| 10/17/2033 | $161,261.78 | $2,349.17 | $878.89 | $1,470.28 |
| 11/17/2033 | $159,783.56 | $2,349.17 | $870.95 | $1,478.22 |
| 12/17/2033 | $158,297.35 | $2,349.17 | $862.96 | $1,486.21 |
| 01/17/2034 | $156,803.12 | $2,349.17 | $854.94 | $1,494.23 |
| 02/17/2034 | $155,300.82 | $2,349.17 | $846.87 | $1,502.30 |
| 03/17/2034 | $153,790.40 | $2,349.17 | $838.75 | $1,510.42 |
| 04/17/2034 | $152,271.82 | $2,349.17 | $830.60 | $1,518.57 |
| 05/17/2034 | $150,745.05 | $2,349.17 | $822.39 | $1,526.78 |
| 06/17/2034 | $149,210.03 | $2,349.17 | $814.15 | $1,535.02 |
| 07/17/2034 | $147,666.71 | $2,349.17 | $805.86 | $1,543.31 |
| 08/17/2034 | $146,115.07 | $2,349.17 | $797.52 | $1,551.65 |
| 09/17/2034 | $144,555.04 | $2,349.17 | $789.14 | $1,560.03 |
| 10/17/2034 | $142,986.59 | $2,349.17 | $780.72 | $1,568.45 |
| 11/17/2034 | $141,409.66 | $2,349.17 | $772.25 | $1,576.92 |
| 12/17/2034 | $139,824.22 | $2,349.17 | $763.73 | $1,585.44 |
| 01/17/2035 | $138,230.22 | $2,349.17 | $755.17 | $1,594.00 |
| 02/17/2035 | $136,627.61 | $2,349.17 | $746.56 | $1,602.61 |
| 03/17/2035 | $135,016.34 | $2,349.17 | $737.90 | $1,611.27 |
| 04/17/2035 | $133,396.37 | $2,349.17 | $729.20 | $1,619.97 |
| 05/17/2035 | $131,767.65 | $2,349.17 | $720.45 | $1,628.72 |
| 06/17/2035 | $130,130.13 | $2,349.17 | $711.66 | $1,637.52 |
| 07/17/2035 | $128,483.77 | $2,349.17 | $702.81 | $1,646.36 |
| 08/17/2035 | $126,828.52 | $2,349.17 | $693.92 | $1,655.25 |
| 09/17/2035 | $125,164.33 | $2,349.17 | $684.98 | $1,664.19 |
| 10/17/2035 | $123,491.15 | $2,349.17 | $675.99 | $1,673.18 |
| 11/17/2035 | $121,808.94 | $2,349.17 | $666.96 | $1,682.22 |
| 12/17/2035 | $120,117.64 | $2,349.17 | $657.87 | $1,691.30 |
| 01/17/2036 | $118,417.20 | $2,349.17 | $648.74 | $1,700.44 |
| 02/17/2036 | $116,707.58 | $2,349.17 | $639.55 | $1,709.62 |
| 03/17/2036 | $114,988.73 | $2,349.17 | $630.32 | $1,718.85 |
| 04/17/2036 | $113,260.59 | $2,349.17 | $621.03 | $1,728.14 |
| 05/17/2036 | $111,523.13 | $2,349.17 | $611.70 | $1,737.47 |
| 06/17/2036 | $109,776.27 | $2,349.17 | $602.32 | $1,746.85 |
| 07/17/2036 | $108,019.99 | $2,349.17 | $592.88 | $1,756.29 |
| 08/17/2036 | $106,254.21 | $2,349.17 | $583.40 | $1,765.77 |
| 09/17/2036 | $104,478.90 | $2,349.17 | $573.86 | $1,775.31 |
| 10/17/2036 | $102,694.01 | $2,349.17 | $564.27 | $1,784.90 |
| 11/17/2036 | $100,899.47 | $2,349.17 | $554.63 | $1,794.54 |
| 12/17/2036 | $99,095.24 | $2,349.17 | $544.94 | $1,804.23 |
| 01/17/2037 | $97,281.27 | $2,349.17 | $535.20 | $1,813.97 |
| 02/17/2037 | $95,457.49 | $2,349.17 | $525.40 | $1,823.77 |
| 03/17/2037 | $93,623.87 | $2,349.17 | $515.55 | $1,833.62 |
| 04/17/2037 | $91,780.35 | $2,349.17 | $505.65 | $1,843.52 |
| 05/17/2037 | $89,926.87 | $2,349.17 | $495.69 | $1,853.48 |
| 06/17/2037 | $88,063.38 | $2,349.17 | $485.68 | $1,863.49 |
| 07/17/2037 | $86,189.82 | $2,349.17 | $475.62 | $1,873.56 |
| 08/17/2037 | $84,306.15 | $2,349.17 | $465.50 | $1,883.67 |
| 09/17/2037 | $82,412.30 | $2,349.17 | $455.32 | $1,893.85 |
| 10/17/2037 | $80,508.23 | $2,349.17 | $445.10 | $1,904.08 |
| 11/17/2037 | $78,593.87 | $2,349.17 | $434.81 | $1,914.36 |
| 12/17/2037 | $76,669.17 | $2,349.17 | $424.47 | $1,924.70 |
| 01/17/2038 | $74,734.08 | $2,349.17 | $414.08 | $1,935.09 |
| 02/17/2038 | $72,788.53 | $2,349.17 | $403.63 | $1,945.54 |
| 03/17/2038 | $70,832.48 | $2,349.17 | $393.12 | $1,956.05 |
| 04/17/2038 | $68,865.86 | $2,349.17 | $382.55 | $1,966.62 |
| 05/17/2038 | $66,888.63 | $2,349.17 | $371.93 | $1,977.24 |
| 06/17/2038 | $64,900.71 | $2,349.17 | $361.25 | $1,987.92 |
| 07/17/2038 | $62,902.06 | $2,349.17 | $350.52 | $1,998.65 |
| 08/17/2038 | $60,892.61 | $2,349.17 | $339.72 | $2,009.45 |
| 09/17/2038 | $58,872.31 | $2,349.17 | $328.87 | $2,020.30 |
| 10/17/2038 | $56,841.10 | $2,349.17 | $317.96 | $2,031.21 |
| 11/17/2038 | $54,798.92 | $2,349.17 | $306.99 | $2,042.18 |
| 12/17/2038 | $52,745.71 | $2,349.17 | $295.96 | $2,053.21 |
| 01/17/2039 | $50,681.41 | $2,349.17 | $284.87 | $2,064.30 |
| 02/17/2039 | $48,605.96 | $2,349.17 | $273.72 | $2,075.45 |
| 03/17/2039 | $46,519.30 | $2,349.17 | $262.51 | $2,086.66 |
| 04/17/2039 | $44,421.37 | $2,349.17 | $251.24 | $2,097.93 |
| 05/17/2039 | $42,312.12 | $2,349.17 | $239.91 | $2,109.26 |
| 06/17/2039 | $40,191.47 | $2,349.17 | $228.52 | $2,120.65 |
| 07/17/2039 | $38,059.36 | $2,349.17 | $217.07 | $2,132.10 |
| 08/17/2039 | $35,915.74 | $2,349.17 | $205.55 | $2,143.62 |
| 09/17/2039 | $33,760.55 | $2,349.17 | $193.97 | $2,155.20 |
| 10/17/2039 | $31,593.71 | $2,349.17 | $182.34 | $2,166.84 |
| 11/17/2039 | $29,415.17 | $2,349.17 | $170.63 | $2,178.54 |
| 12/17/2039 | $27,224.87 | $2,349.17 | $158.87 | $2,190.30 |
| 01/17/2040 | $25,022.74 | $2,349.17 | $147.04 | $2,202.13 |
| 02/17/2040 | $22,808.71 | $2,349.17 | $135.14 | $2,214.03 |
| 03/17/2040 | $20,582.72 | $2,349.17 | $123.19 | $2,225.98 |
| 04/17/2040 | $18,344.72 | $2,349.17 | $111.16 | $2,238.01 |
| 05/17/2040 | $16,094.62 | $2,349.17 | $99.08 | $2,250.09 |
| 06/17/2040 | $13,832.38 | $2,349.17 | $86.92 | $2,262.25 |
| 07/17/2040 | $11,557.91 | $2,349.17 | $74.71 | $2,274.46 |
| 08/17/2040 | $9,271.17 | $2,349.17 | $62.42 | $2,286.75 |
| 09/17/2040 | $6,972.07 | $2,349.17 | $50.07 | $2,299.10 |
| 10/17/2040 | $4,660.55 | $2,349.17 | $37.65 | $2,311.52 |
| 11/17/2040 | $2,336.55 | $2,349.17 | $25.17 | $2,324.00 |
| 12/17/2040 | $0.00 | $2,349.17 | $12.62 | $2,336.55 |
| TOTAL: | - | $422,850.72 | $152,850.72 | $270,000.00 |
Change options for different scenario in the form below:
Featured - 30 Year Fixed Mortgage Rates 2025
| Lender | APR | Rate (%) | Monthly Payment |
Learn More |
|---|---|---|---|---|
NMLS ID: 1907 |
0.000% |
0.000%
0.00 points $0 fees |
$0 | Learn More |
NMLS ID: 1928741 |
5.792% |
5.750%
0.50 points $1,466 fees |
$1,868 | Learn More |
NMLS ID: 2578474 |
5.840% |
5.750%
0.63 points $3,130 fees |
$1,868 | Learn More |
NMLS ID: 292473 |
5.859% |
5.750%
0.63 points $3,813 fees |
$1,868 | Learn More |