Mortgage product from HomeTrust 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 HomeTrust Bank
Interest Type: Fixed
Interest Rate: 7.000%
Monthly Payment: $
2,786.60
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 09/19/2025 | $238,613.40 | $2,786.60 | $1,400.00 | $1,386.60 |
| 10/19/2025 | $237,218.70 | $2,786.60 | $1,391.91 | $1,394.69 |
| 11/19/2025 | $235,815.88 | $2,786.60 | $1,383.78 | $1,402.83 |
| 12/19/2025 | $234,404.87 | $2,786.60 | $1,375.59 | $1,411.01 |
| 01/19/2026 | $232,985.62 | $2,786.60 | $1,367.36 | $1,419.24 |
| 02/19/2026 | $231,558.10 | $2,786.60 | $1,359.08 | $1,427.52 |
| 03/19/2026 | $230,122.26 | $2,786.60 | $1,350.76 | $1,435.85 |
| 04/19/2026 | $228,678.03 | $2,786.60 | $1,342.38 | $1,444.22 |
| 05/19/2026 | $227,225.38 | $2,786.60 | $1,333.96 | $1,452.65 |
| 06/19/2026 | $225,764.26 | $2,786.60 | $1,325.48 | $1,461.12 |
| 07/19/2026 | $224,294.62 | $2,786.60 | $1,316.96 | $1,469.65 |
| 08/19/2026 | $222,816.40 | $2,786.60 | $1,308.39 | $1,478.22 |
| 09/19/2026 | $221,329.56 | $2,786.60 | $1,299.76 | $1,486.84 |
| 10/19/2026 | $219,834.04 | $2,786.60 | $1,291.09 | $1,495.51 |
| 11/19/2026 | $218,329.80 | $2,786.60 | $1,282.37 | $1,504.24 |
| 12/19/2026 | $216,816.79 | $2,786.60 | $1,273.59 | $1,513.01 |
| 01/19/2027 | $215,294.95 | $2,786.60 | $1,264.76 | $1,521.84 |
| 02/19/2027 | $213,764.24 | $2,786.60 | $1,255.89 | $1,530.72 |
| 03/19/2027 | $212,224.59 | $2,786.60 | $1,246.96 | $1,539.65 |
| 04/19/2027 | $210,675.96 | $2,786.60 | $1,237.98 | $1,548.63 |
| 05/19/2027 | $209,118.30 | $2,786.60 | $1,228.94 | $1,557.66 |
| 06/19/2027 | $207,551.56 | $2,786.60 | $1,219.86 | $1,566.75 |
| 07/19/2027 | $205,975.67 | $2,786.60 | $1,210.72 | $1,575.89 |
| 08/19/2027 | $204,390.59 | $2,786.60 | $1,201.52 | $1,585.08 |
| 09/19/2027 | $202,796.27 | $2,786.60 | $1,192.28 | $1,594.33 |
| 10/19/2027 | $201,192.64 | $2,786.60 | $1,182.98 | $1,603.63 |
| 11/19/2027 | $199,579.66 | $2,786.60 | $1,173.62 | $1,612.98 |
| 12/19/2027 | $197,957.27 | $2,786.60 | $1,164.21 | $1,622.39 |
| 01/19/2028 | $196,325.42 | $2,786.60 | $1,154.75 | $1,631.85 |
| 02/19/2028 | $194,684.05 | $2,786.60 | $1,145.23 | $1,641.37 |
| 03/19/2028 | $193,033.10 | $2,786.60 | $1,135.66 | $1,650.95 |
| 04/19/2028 | $191,372.52 | $2,786.60 | $1,126.03 | $1,660.58 |
| 05/19/2028 | $189,702.26 | $2,786.60 | $1,116.34 | $1,670.26 |
| 06/19/2028 | $188,022.25 | $2,786.60 | $1,106.60 | $1,680.01 |
| 07/19/2028 | $186,332.45 | $2,786.60 | $1,096.80 | $1,689.81 |
| 08/19/2028 | $184,632.78 | $2,786.60 | $1,086.94 | $1,699.66 |
| 09/19/2028 | $182,923.20 | $2,786.60 | $1,077.02 | $1,709.58 |
| 10/19/2028 | $181,203.65 | $2,786.60 | $1,067.05 | $1,719.55 |
| 11/19/2028 | $179,474.07 | $2,786.60 | $1,057.02 | $1,729.58 |
| 12/19/2028 | $177,734.40 | $2,786.60 | $1,046.93 | $1,739.67 |
| 01/19/2029 | $175,984.58 | $2,786.60 | $1,036.78 | $1,749.82 |
| 02/19/2029 | $174,224.55 | $2,786.60 | $1,026.58 | $1,760.03 |
| 03/19/2029 | $172,454.26 | $2,786.60 | $1,016.31 | $1,770.29 |
| 04/19/2029 | $170,673.64 | $2,786.60 | $1,005.98 | $1,780.62 |
| 05/19/2029 | $168,882.63 | $2,786.60 | $995.60 | $1,791.01 |
| 06/19/2029 | $167,081.18 | $2,786.60 | $985.15 | $1,801.45 |
| 07/19/2029 | $165,269.21 | $2,786.60 | $974.64 | $1,811.96 |
| 08/19/2029 | $163,446.68 | $2,786.60 | $964.07 | $1,822.53 |
| 09/19/2029 | $161,613.52 | $2,786.60 | $953.44 | $1,833.16 |
| 10/19/2029 | $159,769.66 | $2,786.60 | $942.75 | $1,843.86 |
| 11/19/2029 | $157,915.04 | $2,786.60 | $931.99 | $1,854.61 |
| 12/19/2029 | $156,049.61 | $2,786.60 | $921.17 | $1,865.43 |
| 01/19/2030 | $154,173.30 | $2,786.60 | $910.29 | $1,876.31 |
| 02/19/2030 | $152,286.04 | $2,786.60 | $899.34 | $1,887.26 |
| 03/19/2030 | $150,387.77 | $2,786.60 | $888.34 | $1,898.27 |
| 04/19/2030 | $148,478.43 | $2,786.60 | $877.26 | $1,909.34 |
| 05/19/2030 | $146,557.95 | $2,786.60 | $866.12 | $1,920.48 |
| 06/19/2030 | $144,626.27 | $2,786.60 | $854.92 | $1,931.68 |
| 07/19/2030 | $142,683.32 | $2,786.60 | $843.65 | $1,942.95 |
| 08/19/2030 | $140,729.03 | $2,786.60 | $832.32 | $1,954.28 |
| 09/19/2030 | $138,763.35 | $2,786.60 | $820.92 | $1,965.68 |
| 10/19/2030 | $136,786.20 | $2,786.60 | $809.45 | $1,977.15 |
| 11/19/2030 | $134,797.51 | $2,786.60 | $797.92 | $1,988.68 |
| 12/19/2030 | $132,797.23 | $2,786.60 | $786.32 | $2,000.28 |
| 01/19/2031 | $130,785.28 | $2,786.60 | $774.65 | $2,011.95 |
| 02/19/2031 | $128,761.59 | $2,786.60 | $762.91 | $2,023.69 |
| 03/19/2031 | $126,726.09 | $2,786.60 | $751.11 | $2,035.49 |
| 04/19/2031 | $124,678.72 | $2,786.60 | $739.24 | $2,047.37 |
| 05/19/2031 | $122,619.41 | $2,786.60 | $727.29 | $2,059.31 |
| 06/19/2031 | $120,548.09 | $2,786.60 | $715.28 | $2,071.32 |
| 07/19/2031 | $118,464.68 | $2,786.60 | $703.20 | $2,083.41 |
| 08/19/2031 | $116,369.12 | $2,786.60 | $691.04 | $2,095.56 |
| 09/19/2031 | $114,261.34 | $2,786.60 | $678.82 | $2,107.78 |
| 10/19/2031 | $112,141.26 | $2,786.60 | $666.52 | $2,120.08 |
| 11/19/2031 | $110,008.81 | $2,786.60 | $654.16 | $2,132.45 |
| 12/19/2031 | $107,863.93 | $2,786.60 | $641.72 | $2,144.89 |
| 01/19/2032 | $105,706.53 | $2,786.60 | $629.21 | $2,157.40 |
| 02/19/2032 | $103,536.55 | $2,786.60 | $616.62 | $2,169.98 |
| 03/19/2032 | $101,353.91 | $2,786.60 | $603.96 | $2,182.64 |
| 04/19/2032 | $99,158.54 | $2,786.60 | $591.23 | $2,195.37 |
| 05/19/2032 | $96,950.36 | $2,786.60 | $578.42 | $2,208.18 |
| 06/19/2032 | $94,729.30 | $2,786.60 | $565.54 | $2,221.06 |
| 07/19/2032 | $92,495.28 | $2,786.60 | $552.59 | $2,234.02 |
| 08/19/2032 | $90,248.24 | $2,786.60 | $539.56 | $2,247.05 |
| 09/19/2032 | $87,988.08 | $2,786.60 | $526.45 | $2,260.16 |
| 10/19/2032 | $85,714.74 | $2,786.60 | $513.26 | $2,273.34 |
| 11/19/2032 | $83,428.14 | $2,786.60 | $500.00 | $2,286.60 |
| 12/19/2032 | $81,128.20 | $2,786.60 | $486.66 | $2,299.94 |
| 01/19/2033 | $78,814.84 | $2,786.60 | $473.25 | $2,313.36 |
| 02/19/2033 | $76,487.99 | $2,786.60 | $459.75 | $2,326.85 |
| 03/19/2033 | $74,147.57 | $2,786.60 | $446.18 | $2,340.42 |
| 04/19/2033 | $71,793.49 | $2,786.60 | $432.53 | $2,354.08 |
| 05/19/2033 | $69,425.69 | $2,786.60 | $418.80 | $2,367.81 |
| 06/19/2033 | $67,044.07 | $2,786.60 | $404.98 | $2,381.62 |
| 07/19/2033 | $64,648.55 | $2,786.60 | $391.09 | $2,395.51 |
| 08/19/2033 | $62,239.07 | $2,786.60 | $377.12 | $2,409.49 |
| 09/19/2033 | $59,815.52 | $2,786.60 | $363.06 | $2,423.54 |
| 10/19/2033 | $57,377.84 | $2,786.60 | $348.92 | $2,437.68 |
| 11/19/2033 | $54,925.94 | $2,786.60 | $334.70 | $2,451.90 |
| 12/19/2033 | $52,459.74 | $2,786.60 | $320.40 | $2,466.20 |
| 01/19/2034 | $49,979.15 | $2,786.60 | $306.02 | $2,480.59 |
| 02/19/2034 | $47,484.10 | $2,786.60 | $291.55 | $2,495.06 |
| 03/19/2034 | $44,974.48 | $2,786.60 | $276.99 | $2,509.61 |
| 04/19/2034 | $42,450.23 | $2,786.60 | $262.35 | $2,524.25 |
| 05/19/2034 | $39,911.25 | $2,786.60 | $247.63 | $2,538.98 |
| 06/19/2034 | $37,357.47 | $2,786.60 | $232.82 | $2,553.79 |
| 07/19/2034 | $34,788.78 | $2,786.60 | $217.92 | $2,568.68 |
| 08/19/2034 | $32,205.11 | $2,786.60 | $202.93 | $2,583.67 |
| 09/19/2034 | $29,606.37 | $2,786.60 | $187.86 | $2,598.74 |
| 10/19/2034 | $26,992.47 | $2,786.60 | $172.70 | $2,613.90 |
| 11/19/2034 | $24,363.32 | $2,786.60 | $157.46 | $2,629.15 |
| 12/19/2034 | $21,718.84 | $2,786.60 | $142.12 | $2,644.48 |
| 01/19/2035 | $19,058.93 | $2,786.60 | $126.69 | $2,659.91 |
| 02/19/2035 | $16,383.50 | $2,786.60 | $111.18 | $2,675.43 |
| 03/19/2035 | $13,692.47 | $2,786.60 | $95.57 | $2,691.03 |
| 04/19/2035 | $10,985.74 | $2,786.60 | $79.87 | $2,706.73 |
| 05/19/2035 | $8,263.22 | $2,786.60 | $64.08 | $2,722.52 |
| 06/19/2035 | $5,524.82 | $2,786.60 | $48.20 | $2,738.40 |
| 07/19/2035 | $2,770.44 | $2,786.60 | $32.23 | $2,754.38 |
| 08/19/2035 | $0.00 | $2,786.60 | $16.16 | $2,770.44 |
| TOTAL: | - | $334,392.42 | $94,392.42 | $240,000.00 |
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: 1067 |
6.321% |
6.250%
0.75 points $2,410 fees |
$1,971 | Learn More |
NMLS ID: 447490 |
6.356% |
6.250%
0.63 points $3,590 fees |
$1,971 | Learn More |
NMLS ID: 2059741 |
6.369% |
6.250%
0.63 points $4,029 fees |
$1,971 | Learn More |
NMLS ID: 1816986 |
6.428% |
6.250%
0.88 points $6,054 fees |
$1,971 | Learn More |