Mortgage product from Bofi Federal 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 Bofi Federal Bank

Interest Type: Fixed

Interest Rate: 3.740%

Monthly Payment: $ 1,184.74
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
08/17/2018 $199,438.60 $1,184.74 $623.33 $561.40
09/17/2018 $198,875.44 $1,184.74 $621.58 $563.15
10/17/2018 $198,310.54 $1,184.74 $619.83 $564.91
11/17/2018 $197,743.87 $1,184.74 $618.07 $566.67
12/17/2018 $197,175.43 $1,184.74 $616.30 $568.43
01/17/2019 $196,605.23 $1,184.74 $614.53 $570.21
02/17/2019 $196,033.25 $1,184.74 $612.75 $571.98
03/17/2019 $195,459.48 $1,184.74 $610.97 $573.77
04/17/2019 $194,883.93 $1,184.74 $609.18 $575.55
05/17/2019 $194,306.58 $1,184.74 $607.39 $577.35
06/17/2019 $193,727.43 $1,184.74 $605.59 $579.15
07/17/2019 $193,146.48 $1,184.74 $603.78 $580.95
08/17/2019 $192,563.72 $1,184.74 $601.97 $582.76
09/17/2019 $191,979.14 $1,184.74 $600.16 $584.58
10/17/2019 $191,392.74 $1,184.74 $598.33 $586.40
11/17/2019 $190,804.51 $1,184.74 $596.51 $588.23
12/17/2019 $190,214.44 $1,184.74 $594.67 $590.06
01/17/2020 $189,622.54 $1,184.74 $592.84 $591.90
02/17/2020 $189,028.80 $1,184.74 $590.99 $593.75
03/17/2020 $188,433.20 $1,184.74 $589.14 $595.60
04/17/2020 $187,835.75 $1,184.74 $587.28 $597.45
05/17/2020 $187,236.43 $1,184.74 $585.42 $599.31
06/17/2020 $186,635.25 $1,184.74 $583.55 $601.18
07/17/2020 $186,032.20 $1,184.74 $581.68 $603.06
08/17/2020 $185,427.26 $1,184.74 $579.80 $604.94
09/17/2020 $184,820.44 $1,184.74 $577.91 $606.82
10/17/2020 $184,211.73 $1,184.74 $576.02 $608.71
11/17/2020 $183,601.12 $1,184.74 $574.13 $610.61
12/17/2020 $182,988.60 $1,184.74 $572.22 $612.51
01/17/2021 $182,374.18 $1,184.74 $570.31 $614.42
02/17/2021 $181,757.85 $1,184.74 $568.40 $616.34
03/17/2021 $181,139.59 $1,184.74 $566.48 $618.26
04/17/2021 $180,519.40 $1,184.74 $564.55 $620.18
05/17/2021 $179,897.29 $1,184.74 $562.62 $622.12
06/17/2021 $179,273.23 $1,184.74 $560.68 $624.06
07/17/2021 $178,647.23 $1,184.74 $558.73 $626.00
08/17/2021 $178,019.28 $1,184.74 $556.78 $627.95
09/17/2021 $177,389.37 $1,184.74 $554.83 $629.91
10/17/2021 $176,757.50 $1,184.74 $552.86 $631.87
11/17/2021 $176,123.65 $1,184.74 $550.89 $633.84
12/17/2021 $175,487.84 $1,184.74 $548.92 $635.82
01/17/2022 $174,850.04 $1,184.74 $546.94 $637.80
02/17/2022 $174,210.25 $1,184.74 $544.95 $639.79
03/17/2022 $173,568.47 $1,184.74 $542.96 $641.78
04/17/2022 $172,924.69 $1,184.74 $540.96 $643.78
05/17/2022 $172,278.90 $1,184.74 $538.95 $645.79
06/17/2022 $171,631.10 $1,184.74 $536.94 $647.80
07/17/2022 $170,981.28 $1,184.74 $534.92 $649.82
08/17/2022 $170,329.44 $1,184.74 $532.89 $651.84
09/17/2022 $169,675.56 $1,184.74 $530.86 $653.88
10/17/2022 $169,019.65 $1,184.74 $528.82 $655.91
11/17/2022 $168,361.69 $1,184.74 $526.78 $657.96
12/17/2022 $167,701.68 $1,184.74 $524.73 $660.01
01/17/2023 $167,039.62 $1,184.74 $522.67 $662.07
02/17/2023 $166,375.49 $1,184.74 $520.61 $664.13
03/17/2023 $165,709.29 $1,184.74 $518.54 $666.20
04/17/2023 $165,041.01 $1,184.74 $516.46 $668.28
05/17/2023 $164,370.65 $1,184.74 $514.38 $670.36
06/17/2023 $163,698.21 $1,184.74 $512.29 $672.45
07/17/2023 $163,023.66 $1,184.74 $510.19 $674.54
08/17/2023 $162,347.02 $1,184.74 $508.09 $676.65
09/17/2023 $161,668.26 $1,184.74 $505.98 $678.75
10/17/2023 $160,987.39 $1,184.74 $503.87 $680.87
11/17/2023 $160,304.40 $1,184.74 $501.74 $682.99
12/17/2023 $159,619.28 $1,184.74 $499.62 $685.12
01/17/2024 $158,932.02 $1,184.74 $497.48 $687.26
02/17/2024 $158,242.63 $1,184.74 $495.34 $689.40
03/17/2024 $157,551.08 $1,184.74 $493.19 $691.55
04/17/2024 $156,857.38 $1,184.74 $491.03 $693.70
05/17/2024 $156,161.51 $1,184.74 $488.87 $695.86
06/17/2024 $155,463.48 $1,184.74 $486.70 $698.03
07/17/2024 $154,763.27 $1,184.74 $484.53 $700.21
08/17/2024 $154,060.88 $1,184.74 $482.35 $702.39
09/17/2024 $153,356.30 $1,184.74 $480.16 $704.58
10/17/2024 $152,649.53 $1,184.74 $477.96 $706.78
11/17/2024 $151,940.55 $1,184.74 $475.76 $708.98
12/17/2024 $151,229.36 $1,184.74 $473.55 $711.19
01/17/2025 $150,515.96 $1,184.74 $471.33 $713.40
02/17/2025 $149,800.33 $1,184.74 $469.11 $715.63
03/17/2025 $149,082.47 $1,184.74 $466.88 $717.86
04/17/2025 $148,362.37 $1,184.74 $464.64 $720.10
05/17/2025 $147,640.03 $1,184.74 $462.40 $722.34
06/17/2025 $146,915.44 $1,184.74 $460.14 $724.59
07/17/2025 $146,188.59 $1,184.74 $457.89 $726.85
08/17/2025 $145,459.48 $1,184.74 $455.62 $729.11
09/17/2025 $144,728.09 $1,184.74 $453.35 $731.39
10/17/2025 $143,994.42 $1,184.74 $451.07 $733.67
11/17/2025 $143,258.47 $1,184.74 $448.78 $735.95
12/17/2025 $142,520.22 $1,184.74 $446.49 $738.25
01/17/2026 $141,779.68 $1,184.74 $444.19 $740.55
02/17/2026 $141,036.82 $1,184.74 $441.88 $742.86
03/17/2026 $140,291.65 $1,184.74 $439.56 $745.17
04/17/2026 $139,544.16 $1,184.74 $437.24 $747.49
05/17/2026 $138,794.33 $1,184.74 $434.91 $749.82
06/17/2026 $138,042.17 $1,184.74 $432.58 $752.16
07/17/2026 $137,287.67 $1,184.74 $430.23 $754.50
08/17/2026 $136,530.81 $1,184.74 $427.88 $756.86
09/17/2026 $135,771.60 $1,184.74 $425.52 $759.22
10/17/2026 $135,010.01 $1,184.74 $423.15 $761.58
11/17/2026 $134,246.06 $1,184.74 $420.78 $763.95
12/17/2026 $133,479.72 $1,184.74 $418.40 $766.34
01/17/2027 $132,711.00 $1,184.74 $416.01 $768.72
02/17/2027 $131,939.88 $1,184.74 $413.62 $771.12
03/17/2027 $131,166.36 $1,184.74 $411.21 $773.52
04/17/2027 $130,390.42 $1,184.74 $408.80 $775.93
05/17/2027 $129,612.07 $1,184.74 $406.38 $778.35
06/17/2027 $128,831.29 $1,184.74 $403.96 $780.78
07/17/2027 $128,048.08 $1,184.74 $401.52 $783.21
08/17/2027 $127,262.43 $1,184.74 $399.08 $785.65
09/17/2027 $126,474.32 $1,184.74 $396.63 $788.10
10/17/2027 $125,683.77 $1,184.74 $394.18 $790.56
11/17/2027 $124,890.74 $1,184.74 $391.71 $793.02
12/17/2027 $124,095.25 $1,184.74 $389.24 $795.49
01/17/2028 $123,297.28 $1,184.74 $386.76 $797.97
02/17/2028 $122,496.82 $1,184.74 $384.28 $800.46
03/17/2028 $121,693.87 $1,184.74 $381.78 $802.95
04/17/2028 $120,888.41 $1,184.74 $379.28 $805.46
05/17/2028 $120,080.44 $1,184.74 $376.77 $807.97
06/17/2028 $119,269.96 $1,184.74 $374.25 $810.49
07/17/2028 $118,456.94 $1,184.74 $371.72 $813.01
08/17/2028 $117,641.40 $1,184.74 $369.19 $815.55
09/17/2028 $116,823.31 $1,184.74 $366.65 $818.09
10/17/2028 $116,002.68 $1,184.74 $364.10 $820.64
11/17/2028 $115,179.48 $1,184.74 $361.54 $823.19
12/17/2028 $114,353.72 $1,184.74 $358.98 $825.76
01/17/2029 $113,525.39 $1,184.74 $356.40 $828.33
02/17/2029 $112,694.47 $1,184.74 $353.82 $830.92
03/17/2029 $111,860.97 $1,184.74 $351.23 $833.50
04/17/2029 $111,024.86 $1,184.74 $348.63 $836.10
05/17/2029 $110,186.16 $1,184.74 $346.03 $838.71
06/17/2029 $109,344.83 $1,184.74 $343.41 $841.32
07/17/2029 $108,500.89 $1,184.74 $340.79 $843.94
08/17/2029 $107,654.31 $1,184.74 $338.16 $846.57
09/17/2029 $106,805.10 $1,184.74 $335.52 $849.21
10/17/2029 $105,953.24 $1,184.74 $332.88 $851.86
11/17/2029 $105,098.73 $1,184.74 $330.22 $854.52
12/17/2029 $104,241.55 $1,184.74 $327.56 $857.18
01/17/2030 $103,381.70 $1,184.74 $324.89 $859.85
02/17/2030 $102,519.17 $1,184.74 $322.21 $862.53
03/17/2030 $101,653.95 $1,184.74 $319.52 $865.22
04/17/2030 $100,786.03 $1,184.74 $316.82 $867.91
05/17/2030 $99,915.42 $1,184.74 $314.12 $870.62
06/17/2030 $99,042.08 $1,184.74 $311.40 $873.33
07/17/2030 $98,166.03 $1,184.74 $308.68 $876.05
08/17/2030 $97,287.24 $1,184.74 $305.95 $878.79
09/17/2030 $96,405.72 $1,184.74 $303.21 $881.52
10/17/2030 $95,521.45 $1,184.74 $300.46 $884.27
11/17/2030 $94,634.42 $1,184.74 $297.71 $887.03
12/17/2030 $93,744.63 $1,184.74 $294.94 $889.79
01/17/2031 $92,852.06 $1,184.74 $292.17 $892.57
02/17/2031 $91,956.71 $1,184.74 $289.39 $895.35
03/17/2031 $91,058.58 $1,184.74 $286.60 $898.14
04/17/2031 $90,157.64 $1,184.74 $283.80 $900.94
05/17/2031 $89,253.90 $1,184.74 $280.99 $903.74
06/17/2031 $88,347.33 $1,184.74 $278.17 $906.56
07/17/2031 $87,437.95 $1,184.74 $275.35 $909.39
08/17/2031 $86,525.73 $1,184.74 $272.51 $912.22
09/17/2031 $85,610.66 $1,184.74 $269.67 $915.06
10/17/2031 $84,692.75 $1,184.74 $266.82 $917.92
11/17/2031 $83,771.97 $1,184.74 $263.96 $920.78
12/17/2031 $82,848.32 $1,184.74 $261.09 $923.65
01/17/2032 $81,921.80 $1,184.74 $258.21 $926.53
02/17/2032 $80,992.38 $1,184.74 $255.32 $929.41
03/17/2032 $80,060.07 $1,184.74 $252.43 $932.31
04/17/2032 $79,124.86 $1,184.74 $249.52 $935.22
05/17/2032 $78,186.73 $1,184.74 $246.61 $938.13
06/17/2032 $77,245.67 $1,184.74 $243.68 $941.05
07/17/2032 $76,301.69 $1,184.74 $240.75 $943.99
08/17/2032 $75,354.76 $1,184.74 $237.81 $946.93
09/17/2032 $74,404.88 $1,184.74 $234.86 $949.88
10/17/2032 $73,452.04 $1,184.74 $231.90 $952.84
11/17/2032 $72,496.23 $1,184.74 $228.93 $955.81
12/17/2032 $71,537.44 $1,184.74 $225.95 $958.79
01/17/2033 $70,575.66 $1,184.74 $222.96 $961.78
02/17/2033 $69,610.88 $1,184.74 $219.96 $964.78
03/17/2033 $68,643.10 $1,184.74 $216.95 $967.78
04/17/2033 $67,672.30 $1,184.74 $213.94 $970.80
05/17/2033 $66,698.48 $1,184.74 $210.91 $973.82
06/17/2033 $65,721.62 $1,184.74 $207.88 $976.86
07/17/2033 $64,741.72 $1,184.74 $204.83 $979.90
08/17/2033 $63,758.76 $1,184.74 $201.78 $982.96
09/17/2033 $62,772.74 $1,184.74 $198.71 $986.02
10/17/2033 $61,783.64 $1,184.74 $195.64 $989.09
11/17/2033 $60,791.47 $1,184.74 $192.56 $992.18
12/17/2033 $59,796.20 $1,184.74 $189.47 $995.27
01/17/2034 $58,797.82 $1,184.74 $186.36 $998.37
02/17/2034 $57,796.34 $1,184.74 $183.25 $1,001.48
03/17/2034 $56,791.74 $1,184.74 $180.13 $1,004.60
04/17/2034 $55,784.00 $1,184.74 $177.00 $1,007.74
05/17/2034 $54,773.13 $1,184.74 $173.86 $1,010.88
06/17/2034 $53,759.10 $1,184.74 $170.71 $1,014.03
07/17/2034 $52,741.91 $1,184.74 $167.55 $1,017.19
08/17/2034 $51,721.56 $1,184.74 $164.38 $1,020.36
09/17/2034 $50,698.02 $1,184.74 $161.20 $1,023.54
10/17/2034 $49,671.29 $1,184.74 $158.01 $1,026.73
11/17/2034 $48,641.36 $1,184.74 $154.81 $1,029.93
12/17/2034 $47,608.23 $1,184.74 $151.60 $1,033.14
01/17/2035 $46,571.87 $1,184.74 $148.38 $1,036.36
02/17/2035 $45,532.28 $1,184.74 $145.15 $1,039.59
03/17/2035 $44,489.46 $1,184.74 $141.91 $1,042.83
04/17/2035 $43,443.38 $1,184.74 $138.66 $1,046.08
05/17/2035 $42,394.04 $1,184.74 $135.40 $1,049.34
06/17/2035 $41,341.43 $1,184.74 $132.13 $1,052.61
07/17/2035 $40,285.55 $1,184.74 $128.85 $1,055.89
08/17/2035 $39,226.37 $1,184.74 $125.56 $1,059.18
09/17/2035 $38,163.89 $1,184.74 $122.26 $1,062.48
10/17/2035 $37,098.09 $1,184.74 $118.94 $1,065.79
11/17/2035 $36,028.98 $1,184.74 $115.62 $1,069.11
12/17/2035 $34,956.53 $1,184.74 $112.29 $1,072.45
01/17/2036 $33,880.75 $1,184.74 $108.95 $1,075.79
02/17/2036 $32,801.60 $1,184.74 $105.59 $1,079.14
03/17/2036 $31,719.10 $1,184.74 $102.23 $1,082.50
04/17/2036 $30,633.22 $1,184.74 $98.86 $1,085.88
05/17/2036 $29,543.96 $1,184.74 $95.47 $1,089.26
06/17/2036 $28,451.30 $1,184.74 $92.08 $1,092.66
07/17/2036 $27,355.24 $1,184.74 $88.67 $1,096.06
08/17/2036 $26,255.76 $1,184.74 $85.26 $1,099.48
09/17/2036 $25,152.85 $1,184.74 $81.83 $1,102.91
10/17/2036 $24,046.51 $1,184.74 $78.39 $1,106.34
11/17/2036 $22,936.72 $1,184.74 $74.94 $1,109.79
12/17/2036 $21,823.47 $1,184.74 $71.49 $1,113.25
01/17/2037 $20,706.75 $1,184.74 $68.02 $1,116.72
02/17/2037 $19,586.55 $1,184.74 $64.54 $1,120.20
03/17/2037 $18,462.86 $1,184.74 $61.04 $1,123.69
04/17/2037 $17,335.67 $1,184.74 $57.54 $1,127.19
05/17/2037 $16,204.96 $1,184.74 $54.03 $1,130.71
06/17/2037 $15,070.73 $1,184.74 $50.51 $1,134.23
07/17/2037 $13,932.96 $1,184.74 $46.97 $1,137.77
08/17/2037 $12,791.65 $1,184.74 $43.42 $1,141.31
09/17/2037 $11,646.78 $1,184.74 $39.87 $1,144.87
10/17/2037 $10,498.35 $1,184.74 $36.30 $1,148.44
11/17/2037 $9,346.33 $1,184.74 $32.72 $1,152.02
12/17/2037 $8,190.72 $1,184.74 $29.13 $1,155.61
01/17/2038 $7,031.52 $1,184.74 $25.53 $1,159.21
02/17/2038 $5,868.69 $1,184.74 $21.91 $1,162.82
03/17/2038 $4,702.25 $1,184.74 $18.29 $1,166.45
04/17/2038 $3,532.17 $1,184.74 $14.66 $1,170.08
05/17/2038 $2,358.44 $1,184.74 $11.01 $1,173.73
06/17/2038 $1,181.06 $1,184.74 $7.35 $1,177.39
07/17/2038 $-0.00 $1,184.74 $3.68 $1,181.06
TOTAL: - $284,336.65 $84,336.65 $200,000.00

Change options for different scenario in the form below:

$
%