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: 4.880%

Monthly Payment: $ 1,306.69
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/19/2018 $199,506.64 $1,306.69 $813.33 $493.36
01/19/2019 $199,011.28 $1,306.69 $811.33 $495.36
02/19/2019 $198,513.90 $1,306.69 $809.31 $497.38
03/19/2019 $198,014.51 $1,306.69 $807.29 $499.40
04/19/2019 $197,513.07 $1,306.69 $805.26 $501.43
05/19/2019 $197,009.60 $1,306.69 $803.22 $503.47
06/19/2019 $196,504.09 $1,306.69 $801.17 $505.52
07/19/2019 $195,996.52 $1,306.69 $799.12 $507.57
08/19/2019 $195,486.88 $1,306.69 $797.05 $509.64
09/19/2019 $194,975.17 $1,306.69 $794.98 $511.71
10/19/2019 $194,461.38 $1,306.69 $792.90 $513.79
11/19/2019 $193,945.50 $1,306.69 $790.81 $515.88
12/19/2019 $193,427.52 $1,306.69 $788.71 $517.98
01/19/2020 $192,907.44 $1,306.69 $786.61 $520.08
02/19/2020 $192,385.24 $1,306.69 $784.49 $522.20
03/19/2020 $191,860.91 $1,306.69 $782.37 $524.32
04/19/2020 $191,334.46 $1,306.69 $780.23 $526.46
05/19/2020 $190,805.86 $1,306.69 $778.09 $528.60
06/19/2020 $190,275.12 $1,306.69 $775.94 $530.75
07/19/2020 $189,742.21 $1,306.69 $773.79 $532.90
08/19/2020 $189,207.14 $1,306.69 $771.62 $535.07
09/19/2020 $188,669.90 $1,306.69 $769.44 $537.25
10/19/2020 $188,130.46 $1,306.69 $767.26 $539.43
11/19/2020 $187,588.84 $1,306.69 $765.06 $541.63
12/19/2020 $187,045.01 $1,306.69 $762.86 $543.83
01/19/2021 $186,498.97 $1,306.69 $760.65 $546.04
02/19/2021 $185,950.71 $1,306.69 $758.43 $548.26
03/19/2021 $185,400.22 $1,306.69 $756.20 $550.49
04/19/2021 $184,847.49 $1,306.69 $753.96 $552.73
05/19/2021 $184,292.52 $1,306.69 $751.71 $554.98
06/19/2021 $183,735.28 $1,306.69 $749.46 $557.23
07/19/2021 $183,175.78 $1,306.69 $747.19 $559.50
08/19/2021 $182,614.01 $1,306.69 $744.91 $561.77
09/19/2021 $182,049.95 $1,306.69 $742.63 $564.06
10/19/2021 $181,483.60 $1,306.69 $740.34 $566.35
11/19/2021 $180,914.94 $1,306.69 $738.03 $568.66
12/19/2021 $180,343.97 $1,306.69 $735.72 $570.97
01/19/2022 $179,770.68 $1,306.69 $733.40 $573.29
02/19/2022 $179,195.06 $1,306.69 $731.07 $575.62
03/19/2022 $178,617.10 $1,306.69 $728.73 $577.96
04/19/2022 $178,036.78 $1,306.69 $726.38 $580.31
05/19/2022 $177,454.11 $1,306.69 $724.02 $582.67
06/19/2022 $176,869.07 $1,306.69 $721.65 $585.04
07/19/2022 $176,281.64 $1,306.69 $719.27 $587.42
08/19/2022 $175,691.83 $1,306.69 $716.88 $589.81
09/19/2022 $175,099.62 $1,306.69 $714.48 $592.21
10/19/2022 $174,505.01 $1,306.69 $712.07 $594.62
11/19/2022 $173,907.97 $1,306.69 $709.65 $597.04
12/19/2022 $173,308.51 $1,306.69 $707.23 $599.46
01/19/2023 $172,706.61 $1,306.69 $704.79 $601.90
02/19/2023 $172,102.26 $1,306.69 $702.34 $604.35
03/19/2023 $171,495.45 $1,306.69 $699.88 $606.81
04/19/2023 $170,886.18 $1,306.69 $697.41 $609.27
05/19/2023 $170,274.42 $1,306.69 $694.94 $611.75
06/19/2023 $169,660.18 $1,306.69 $692.45 $614.24
07/19/2023 $169,043.44 $1,306.69 $689.95 $616.74
08/19/2023 $168,424.20 $1,306.69 $687.44 $619.25
09/19/2023 $167,802.43 $1,306.69 $684.93 $621.76
10/19/2023 $167,178.14 $1,306.69 $682.40 $624.29
11/19/2023 $166,551.31 $1,306.69 $679.86 $626.83
12/19/2023 $165,921.93 $1,306.69 $677.31 $629.38
01/19/2024 $165,289.99 $1,306.69 $674.75 $631.94
02/19/2024 $164,655.48 $1,306.69 $672.18 $634.51
03/19/2024 $164,018.39 $1,306.69 $669.60 $637.09
04/19/2024 $163,378.71 $1,306.69 $667.01 $639.68
05/19/2024 $162,736.42 $1,306.69 $664.41 $642.28
06/19/2024 $162,091.53 $1,306.69 $661.79 $644.89
07/19/2024 $161,444.01 $1,306.69 $659.17 $647.52
08/19/2024 $160,793.86 $1,306.69 $656.54 $650.15
09/19/2024 $160,141.07 $1,306.69 $653.90 $652.79
10/19/2024 $159,485.62 $1,306.69 $651.24 $655.45
11/19/2024 $158,827.50 $1,306.69 $648.57 $658.11
12/19/2024 $158,166.71 $1,306.69 $645.90 $660.79
01/19/2025 $157,503.23 $1,306.69 $643.21 $663.48
02/19/2025 $156,837.06 $1,306.69 $640.51 $666.18
03/19/2025 $156,168.17 $1,306.69 $637.80 $668.89
04/19/2025 $155,496.57 $1,306.69 $635.08 $671.61
05/19/2025 $154,822.23 $1,306.69 $632.35 $674.34
06/19/2025 $154,145.15 $1,306.69 $629.61 $677.08
07/19/2025 $153,465.32 $1,306.69 $626.86 $679.83
08/19/2025 $152,782.72 $1,306.69 $624.09 $682.60
09/19/2025 $152,097.35 $1,306.69 $621.32 $685.37
10/19/2025 $151,409.19 $1,306.69 $618.53 $688.16
11/19/2025 $150,718.23 $1,306.69 $615.73 $690.96
12/19/2025 $150,024.46 $1,306.69 $612.92 $693.77
01/19/2026 $149,327.87 $1,306.69 $610.10 $696.59
02/19/2026 $148,628.45 $1,306.69 $607.27 $699.42
03/19/2026 $147,926.18 $1,306.69 $604.42 $702.27
04/19/2026 $147,221.06 $1,306.69 $601.57 $705.12
05/19/2026 $146,513.07 $1,306.69 $598.70 $707.99
06/19/2026 $145,802.20 $1,306.69 $595.82 $710.87
07/19/2026 $145,088.44 $1,306.69 $592.93 $713.76
08/19/2026 $144,371.77 $1,306.69 $590.03 $716.66
09/19/2026 $143,652.20 $1,306.69 $587.11 $719.58
10/19/2026 $142,929.69 $1,306.69 $584.19 $722.50
11/19/2026 $142,204.25 $1,306.69 $581.25 $725.44
12/19/2026 $141,475.86 $1,306.69 $578.30 $728.39
01/19/2027 $140,744.50 $1,306.69 $575.34 $731.35
02/19/2027 $140,010.18 $1,306.69 $572.36 $734.33
03/19/2027 $139,272.86 $1,306.69 $569.37 $737.31
04/19/2027 $138,532.55 $1,306.69 $566.38 $740.31
05/19/2027 $137,789.22 $1,306.69 $563.37 $743.32
06/19/2027 $137,042.88 $1,306.69 $560.34 $746.35
07/19/2027 $136,293.50 $1,306.69 $557.31 $749.38
08/19/2027 $135,541.07 $1,306.69 $554.26 $752.43
09/19/2027 $134,785.58 $1,306.69 $551.20 $755.49
10/19/2027 $134,027.02 $1,306.69 $548.13 $758.56
11/19/2027 $133,265.37 $1,306.69 $545.04 $761.65
12/19/2027 $132,500.63 $1,306.69 $541.95 $764.74
01/19/2028 $131,732.77 $1,306.69 $538.84 $767.85
02/19/2028 $130,961.80 $1,306.69 $535.71 $770.98
03/19/2028 $130,187.69 $1,306.69 $532.58 $774.11
04/19/2028 $129,410.43 $1,306.69 $529.43 $777.26
05/19/2028 $128,630.01 $1,306.69 $526.27 $780.42
06/19/2028 $127,846.41 $1,306.69 $523.10 $783.59
07/19/2028 $127,059.63 $1,306.69 $519.91 $786.78
08/19/2028 $126,269.65 $1,306.69 $516.71 $789.98
09/19/2028 $125,476.46 $1,306.69 $513.50 $793.19
10/19/2028 $124,680.04 $1,306.69 $510.27 $796.42
11/19/2028 $123,880.38 $1,306.69 $507.03 $799.66
12/19/2028 $123,077.47 $1,306.69 $503.78 $802.91
01/19/2029 $122,271.30 $1,306.69 $500.52 $806.17
02/19/2029 $121,461.85 $1,306.69 $497.24 $809.45
03/19/2029 $120,649.10 $1,306.69 $493.94 $812.74
04/19/2029 $119,833.05 $1,306.69 $490.64 $816.05
05/19/2029 $119,013.68 $1,306.69 $487.32 $819.37
06/19/2029 $118,190.98 $1,306.69 $483.99 $822.70
07/19/2029 $117,364.94 $1,306.69 $480.64 $826.05
08/19/2029 $116,535.53 $1,306.69 $477.28 $829.41
09/19/2029 $115,702.75 $1,306.69 $473.91 $832.78
10/19/2029 $114,866.59 $1,306.69 $470.52 $836.16
11/19/2029 $114,027.02 $1,306.69 $467.12 $839.57
12/19/2029 $113,184.04 $1,306.69 $463.71 $842.98
01/19/2030 $112,337.64 $1,306.69 $460.28 $846.41
02/19/2030 $111,487.79 $1,306.69 $456.84 $849.85
03/19/2030 $110,634.48 $1,306.69 $453.38 $853.31
04/19/2030 $109,777.70 $1,306.69 $449.91 $856.78
05/19/2030 $108,917.44 $1,306.69 $446.43 $860.26
06/19/2030 $108,053.69 $1,306.69 $442.93 $863.76
07/19/2030 $107,186.41 $1,306.69 $439.42 $867.27
08/19/2030 $106,315.62 $1,306.69 $435.89 $870.80
09/19/2030 $105,441.28 $1,306.69 $432.35 $874.34
10/19/2030 $104,563.38 $1,306.69 $428.79 $877.89
11/19/2030 $103,681.92 $1,306.69 $425.22 $881.47
12/19/2030 $102,796.87 $1,306.69 $421.64 $885.05
01/19/2031 $101,908.22 $1,306.69 $418.04 $888.65
02/19/2031 $101,015.96 $1,306.69 $414.43 $892.26
03/19/2031 $100,120.06 $1,306.69 $410.80 $895.89
04/19/2031 $99,220.53 $1,306.69 $407.15 $899.53
05/19/2031 $98,317.34 $1,306.69 $403.50 $903.19
06/19/2031 $97,410.47 $1,306.69 $399.82 $906.87
07/19/2031 $96,499.92 $1,306.69 $396.14 $910.55
08/19/2031 $95,585.66 $1,306.69 $392.43 $914.26
09/19/2031 $94,667.69 $1,306.69 $388.72 $917.97
10/19/2031 $93,745.98 $1,306.69 $384.98 $921.71
11/19/2031 $92,820.52 $1,306.69 $381.23 $925.46
12/19/2031 $91,891.30 $1,306.69 $377.47 $929.22
01/19/2032 $90,958.31 $1,306.69 $373.69 $933.00
02/19/2032 $90,021.51 $1,306.69 $369.90 $936.79
03/19/2032 $89,080.91 $1,306.69 $366.09 $940.60
04/19/2032 $88,136.49 $1,306.69 $362.26 $944.43
05/19/2032 $87,188.22 $1,306.69 $358.42 $948.27
06/19/2032 $86,236.09 $1,306.69 $354.57 $952.12
07/19/2032 $85,280.10 $1,306.69 $350.69 $956.00
08/19/2032 $84,320.21 $1,306.69 $346.81 $959.88
09/19/2032 $83,356.43 $1,306.69 $342.90 $963.79
10/19/2032 $82,388.72 $1,306.69 $338.98 $967.71
11/19/2032 $81,417.08 $1,306.69 $335.05 $971.64
12/19/2032 $80,441.48 $1,306.69 $331.10 $975.59
01/19/2033 $79,461.92 $1,306.69 $327.13 $979.56
02/19/2033 $78,478.38 $1,306.69 $323.15 $983.54
03/19/2033 $77,490.84 $1,306.69 $319.15 $987.54
04/19/2033 $76,499.28 $1,306.69 $315.13 $991.56
05/19/2033 $75,503.68 $1,306.69 $311.10 $995.59
06/19/2033 $74,504.04 $1,306.69 $307.05 $999.64
07/19/2033 $73,500.34 $1,306.69 $302.98 $1,003.71
08/19/2033 $72,492.55 $1,306.69 $298.90 $1,007.79
09/19/2033 $71,480.66 $1,306.69 $294.80 $1,011.89
10/19/2033 $70,464.66 $1,306.69 $290.69 $1,016.00
11/19/2033 $69,444.53 $1,306.69 $286.56 $1,020.13
12/19/2033 $68,420.24 $1,306.69 $282.41 $1,024.28
01/19/2034 $67,391.80 $1,306.69 $278.24 $1,028.45
02/19/2034 $66,359.17 $1,306.69 $274.06 $1,032.63
03/19/2034 $65,322.34 $1,306.69 $269.86 $1,036.83
04/19/2034 $64,281.29 $1,306.69 $265.64 $1,041.05
05/19/2034 $63,236.02 $1,306.69 $261.41 $1,045.28
06/19/2034 $62,186.49 $1,306.69 $257.16 $1,049.53
07/19/2034 $61,132.69 $1,306.69 $252.89 $1,053.80
08/19/2034 $60,074.60 $1,306.69 $248.61 $1,058.08
09/19/2034 $59,012.22 $1,306.69 $244.30 $1,062.39
10/19/2034 $57,945.51 $1,306.69 $239.98 $1,066.71
11/19/2034 $56,874.47 $1,306.69 $235.65 $1,071.04
12/19/2034 $55,799.07 $1,306.69 $231.29 $1,075.40
01/19/2035 $54,719.29 $1,306.69 $226.92 $1,079.77
02/19/2035 $53,635.13 $1,306.69 $222.53 $1,084.16
03/19/2035 $52,546.56 $1,306.69 $218.12 $1,088.57
04/19/2035 $51,453.56 $1,306.69 $213.69 $1,093.00
05/19/2035 $50,356.11 $1,306.69 $209.24 $1,097.44
06/19/2035 $49,254.20 $1,306.69 $204.78 $1,101.91
07/19/2035 $48,147.82 $1,306.69 $200.30 $1,106.39
08/19/2035 $47,036.93 $1,306.69 $195.80 $1,110.89
09/19/2035 $45,921.52 $1,306.69 $191.28 $1,115.41
10/19/2035 $44,801.58 $1,306.69 $186.75 $1,119.94
11/19/2035 $43,677.08 $1,306.69 $182.19 $1,124.50
12/19/2035 $42,548.01 $1,306.69 $177.62 $1,129.07
01/19/2036 $41,414.35 $1,306.69 $173.03 $1,133.66
02/19/2036 $40,276.08 $1,306.69 $168.42 $1,138.27
03/19/2036 $39,133.18 $1,306.69 $163.79 $1,142.90
04/19/2036 $37,985.63 $1,306.69 $159.14 $1,147.55
05/19/2036 $36,833.42 $1,306.69 $154.47 $1,152.21
06/19/2036 $35,676.52 $1,306.69 $149.79 $1,156.90
07/19/2036 $34,514.91 $1,306.69 $145.08 $1,161.60
08/19/2036 $33,348.59 $1,306.69 $140.36 $1,166.33
09/19/2036 $32,177.51 $1,306.69 $135.62 $1,171.07
10/19/2036 $31,001.68 $1,306.69 $130.86 $1,175.83
11/19/2036 $29,821.06 $1,306.69 $126.07 $1,180.62
12/19/2036 $28,635.65 $1,306.69 $121.27 $1,185.42
01/19/2037 $27,445.41 $1,306.69 $116.45 $1,190.24
02/19/2037 $26,250.33 $1,306.69 $111.61 $1,195.08
03/19/2037 $25,050.39 $1,306.69 $106.75 $1,199.94
04/19/2037 $23,845.57 $1,306.69 $101.87 $1,204.82
05/19/2037 $22,635.86 $1,306.69 $96.97 $1,209.72
06/19/2037 $21,421.22 $1,306.69 $92.05 $1,214.64
07/19/2037 $20,201.64 $1,306.69 $87.11 $1,219.58
08/19/2037 $18,977.11 $1,306.69 $82.15 $1,224.54
09/19/2037 $17,747.59 $1,306.69 $77.17 $1,229.52
10/19/2037 $16,513.08 $1,306.69 $72.17 $1,234.52
11/19/2037 $15,273.54 $1,306.69 $67.15 $1,239.54
12/19/2037 $14,028.96 $1,306.69 $62.11 $1,244.58
01/19/2038 $12,779.32 $1,306.69 $57.05 $1,249.64
02/19/2038 $11,524.60 $1,306.69 $51.97 $1,254.72
03/19/2038 $10,264.78 $1,306.69 $46.87 $1,259.82
04/19/2038 $8,999.83 $1,306.69 $41.74 $1,264.95
05/19/2038 $7,729.74 $1,306.69 $36.60 $1,270.09
06/19/2038 $6,454.49 $1,306.69 $31.43 $1,275.26
07/19/2038 $5,174.05 $1,306.69 $26.25 $1,280.44
08/19/2038 $3,888.40 $1,306.69 $21.04 $1,285.65
09/19/2038 $2,597.52 $1,306.69 $15.81 $1,290.88
10/19/2038 $1,301.40 $1,306.69 $10.56 $1,296.13
11/19/2038 $-0.00 $1,306.69 $5.29 $1,301.40
TOTAL: - $313,605.47 $113,605.47 $200,000.00

Change options for different scenario in the form below:

$
%