Mortgage product from Bank of America, National Association - 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 Bank of America, National Association

Interest Type: Fixed

Interest Rate: 2.380%

Monthly Payment: $ 1,388.43
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
11/23/2020 $209,028.07 $1,388.43 $416.50 $971.93
12/23/2020 $208,054.22 $1,388.43 $414.57 $973.85
01/23/2021 $207,078.44 $1,388.43 $412.64 $975.78
02/23/2021 $206,100.72 $1,388.43 $410.71 $977.72
03/23/2021 $205,121.06 $1,388.43 $408.77 $979.66
04/23/2021 $204,139.45 $1,388.43 $406.82 $981.60
05/23/2021 $203,155.91 $1,388.43 $404.88 $983.55
06/23/2021 $202,170.41 $1,388.43 $402.93 $985.50
07/23/2021 $201,182.95 $1,388.43 $400.97 $987.45
08/23/2021 $200,193.54 $1,388.43 $399.01 $989.41
09/23/2021 $199,202.16 $1,388.43 $397.05 $991.38
10/23/2021 $198,208.82 $1,388.43 $395.08 $993.34
11/23/2021 $197,213.51 $1,388.43 $393.11 $995.31
12/23/2021 $196,216.22 $1,388.43 $391.14 $997.29
01/23/2022 $195,216.96 $1,388.43 $389.16 $999.26
02/23/2022 $194,215.72 $1,388.43 $387.18 $1,001.25
03/23/2022 $193,212.48 $1,388.43 $385.19 $1,003.23
04/23/2022 $192,207.26 $1,388.43 $383.20 $1,005.22
05/23/2022 $191,200.05 $1,388.43 $381.21 $1,007.21
06/23/2022 $190,190.84 $1,388.43 $379.21 $1,009.21
07/23/2022 $189,179.62 $1,388.43 $377.21 $1,011.21
08/23/2022 $188,166.40 $1,388.43 $375.21 $1,013.22
09/23/2022 $187,151.17 $1,388.43 $373.20 $1,015.23
10/23/2022 $186,133.93 $1,388.43 $371.18 $1,017.24
11/23/2022 $185,114.67 $1,388.43 $369.17 $1,019.26
12/23/2022 $184,093.39 $1,388.43 $367.14 $1,021.28
01/23/2023 $183,070.08 $1,388.43 $365.12 $1,023.31
02/23/2023 $182,044.75 $1,388.43 $363.09 $1,025.34
03/23/2023 $181,017.38 $1,388.43 $361.06 $1,027.37
04/23/2023 $179,987.97 $1,388.43 $359.02 $1,029.41
05/23/2023 $178,956.52 $1,388.43 $356.98 $1,031.45
06/23/2023 $177,923.02 $1,388.43 $354.93 $1,033.50
07/23/2023 $176,887.48 $1,388.43 $352.88 $1,035.55
08/23/2023 $175,849.88 $1,388.43 $350.83 $1,037.60
09/23/2023 $174,810.22 $1,388.43 $348.77 $1,039.66
10/23/2023 $173,768.50 $1,388.43 $346.71 $1,041.72
11/23/2023 $172,724.72 $1,388.43 $344.64 $1,043.78
12/23/2023 $171,678.87 $1,388.43 $342.57 $1,045.85
01/23/2024 $170,630.94 $1,388.43 $340.50 $1,047.93
02/23/2024 $169,580.93 $1,388.43 $338.42 $1,050.01
03/23/2024 $168,528.84 $1,388.43 $336.34 $1,052.09
04/23/2024 $167,474.66 $1,388.43 $334.25 $1,054.18
05/23/2024 $166,418.39 $1,388.43 $332.16 $1,056.27
06/23/2024 $165,360.03 $1,388.43 $330.06 $1,058.36
07/23/2024 $164,299.57 $1,388.43 $327.96 $1,060.46
08/23/2024 $163,237.00 $1,388.43 $325.86 $1,062.56
09/23/2024 $162,172.33 $1,388.43 $323.75 $1,064.67
10/23/2024 $161,105.55 $1,388.43 $321.64 $1,066.78
11/23/2024 $160,036.65 $1,388.43 $319.53 $1,068.90
12/23/2024 $158,965.63 $1,388.43 $317.41 $1,071.02
01/23/2025 $157,892.49 $1,388.43 $315.28 $1,073.14
02/23/2025 $156,817.21 $1,388.43 $313.15 $1,075.27
03/23/2025 $155,739.81 $1,388.43 $311.02 $1,077.40
04/23/2025 $154,660.27 $1,388.43 $308.88 $1,079.54
05/23/2025 $153,578.58 $1,388.43 $306.74 $1,081.68
06/23/2025 $152,494.76 $1,388.43 $304.60 $1,083.83
07/23/2025 $151,408.78 $1,388.43 $302.45 $1,085.98
08/23/2025 $150,320.65 $1,388.43 $300.29 $1,088.13
09/23/2025 $149,230.36 $1,388.43 $298.14 $1,090.29
10/23/2025 $148,137.90 $1,388.43 $295.97 $1,092.45
11/23/2025 $147,043.29 $1,388.43 $293.81 $1,094.62
12/23/2025 $145,946.50 $1,388.43 $291.64 $1,096.79
01/23/2026 $144,847.53 $1,388.43 $289.46 $1,098.97
02/23/2026 $143,746.39 $1,388.43 $287.28 $1,101.14
03/23/2026 $142,643.06 $1,388.43 $285.10 $1,103.33
04/23/2026 $141,537.54 $1,388.43 $282.91 $1,105.52
05/23/2026 $140,429.83 $1,388.43 $280.72 $1,107.71
06/23/2026 $139,319.92 $1,388.43 $278.52 $1,109.91
07/23/2026 $138,207.82 $1,388.43 $276.32 $1,112.11
08/23/2026 $137,093.50 $1,388.43 $274.11 $1,114.31
09/23/2026 $135,976.98 $1,388.43 $271.90 $1,116.52
10/23/2026 $134,858.24 $1,388.43 $269.69 $1,118.74
11/23/2026 $133,737.28 $1,388.43 $267.47 $1,120.96
12/23/2026 $132,614.10 $1,388.43 $265.25 $1,123.18
01/23/2027 $131,488.70 $1,388.43 $263.02 $1,125.41
02/23/2027 $130,361.06 $1,388.43 $260.79 $1,127.64
03/23/2027 $129,231.18 $1,388.43 $258.55 $1,129.88
04/23/2027 $128,099.06 $1,388.43 $256.31 $1,132.12
05/23/2027 $126,964.70 $1,388.43 $254.06 $1,134.36
06/23/2027 $125,828.09 $1,388.43 $251.81 $1,136.61
07/23/2027 $124,689.22 $1,388.43 $249.56 $1,138.87
08/23/2027 $123,548.10 $1,388.43 $247.30 $1,141.13
09/23/2027 $122,404.71 $1,388.43 $245.04 $1,143.39
10/23/2027 $121,259.05 $1,388.43 $242.77 $1,145.66
11/23/2027 $120,111.12 $1,388.43 $240.50 $1,147.93
12/23/2027 $118,960.92 $1,388.43 $238.22 $1,150.21
01/23/2028 $117,808.43 $1,388.43 $235.94 $1,152.49
02/23/2028 $116,653.66 $1,388.43 $233.65 $1,154.77
03/23/2028 $115,496.60 $1,388.43 $231.36 $1,157.06
04/23/2028 $114,337.24 $1,388.43 $229.07 $1,159.36
05/23/2028 $113,175.58 $1,388.43 $226.77 $1,161.66
06/23/2028 $112,011.62 $1,388.43 $224.46 $1,163.96
07/23/2028 $110,845.35 $1,388.43 $222.16 $1,166.27
08/23/2028 $109,676.77 $1,388.43 $219.84 $1,168.58
09/23/2028 $108,505.87 $1,388.43 $217.53 $1,170.90
10/23/2028 $107,332.65 $1,388.43 $215.20 $1,173.22
11/23/2028 $106,157.10 $1,388.43 $212.88 $1,175.55
12/23/2028 $104,979.22 $1,388.43 $210.54 $1,177.88
01/23/2029 $103,799.00 $1,388.43 $208.21 $1,180.22
02/23/2029 $102,616.44 $1,388.43 $205.87 $1,182.56
03/23/2029 $101,431.54 $1,388.43 $203.52 $1,184.90
04/23/2029 $100,244.29 $1,388.43 $201.17 $1,187.25
05/23/2029 $99,054.68 $1,388.43 $198.82 $1,189.61
06/23/2029 $97,862.71 $1,388.43 $196.46 $1,191.97
07/23/2029 $96,668.38 $1,388.43 $194.09 $1,194.33
08/23/2029 $95,471.68 $1,388.43 $191.73 $1,196.70
09/23/2029 $94,272.61 $1,388.43 $189.35 $1,199.07
10/23/2029 $93,071.16 $1,388.43 $186.97 $1,201.45
11/23/2029 $91,867.32 $1,388.43 $184.59 $1,203.83
12/23/2029 $90,661.10 $1,388.43 $182.20 $1,206.22
01/23/2030 $89,452.48 $1,388.43 $179.81 $1,208.61
02/23/2030 $88,241.47 $1,388.43 $177.41 $1,211.01
03/23/2030 $87,028.06 $1,388.43 $175.01 $1,213.41
04/23/2030 $85,812.24 $1,388.43 $172.61 $1,215.82
05/23/2030 $84,594.01 $1,388.43 $170.19 $1,218.23
06/23/2030 $83,373.36 $1,388.43 $167.78 $1,220.65
07/23/2030 $82,150.29 $1,388.43 $165.36 $1,223.07
08/23/2030 $80,924.80 $1,388.43 $162.93 $1,225.49
09/23/2030 $79,696.87 $1,388.43 $160.50 $1,227.92
10/23/2030 $78,466.51 $1,388.43 $158.07 $1,230.36
11/23/2030 $77,233.71 $1,388.43 $155.63 $1,232.80
12/23/2030 $75,998.47 $1,388.43 $153.18 $1,235.25
01/23/2031 $74,760.77 $1,388.43 $150.73 $1,237.70
02/23/2031 $73,520.62 $1,388.43 $148.28 $1,240.15
03/23/2031 $72,278.01 $1,388.43 $145.82 $1,242.61
04/23/2031 $71,032.94 $1,388.43 $143.35 $1,245.07
05/23/2031 $69,785.39 $1,388.43 $140.88 $1,247.54
06/23/2031 $68,535.38 $1,388.43 $138.41 $1,250.02
07/23/2031 $67,282.88 $1,388.43 $135.93 $1,252.50
08/23/2031 $66,027.90 $1,388.43 $133.44 $1,254.98
09/23/2031 $64,770.43 $1,388.43 $130.96 $1,257.47
10/23/2031 $63,510.46 $1,388.43 $128.46 $1,259.96
11/23/2031 $62,248.00 $1,388.43 $125.96 $1,262.46
12/23/2031 $60,983.03 $1,388.43 $123.46 $1,264.97
01/23/2032 $59,715.56 $1,388.43 $120.95 $1,267.48
02/23/2032 $58,445.57 $1,388.43 $118.44 $1,269.99
03/23/2032 $57,173.06 $1,388.43 $115.92 $1,272.51
04/23/2032 $55,898.02 $1,388.43 $113.39 $1,275.03
05/23/2032 $54,620.46 $1,388.43 $110.86 $1,277.56
06/23/2032 $53,340.37 $1,388.43 $108.33 $1,280.10
07/23/2032 $52,057.73 $1,388.43 $105.79 $1,282.63
08/23/2032 $50,772.56 $1,388.43 $103.25 $1,285.18
09/23/2032 $49,484.83 $1,388.43 $100.70 $1,287.73
10/23/2032 $48,194.55 $1,388.43 $98.14 $1,290.28
11/23/2032 $46,901.71 $1,388.43 $95.59 $1,292.84
12/23/2032 $45,606.31 $1,388.43 $93.02 $1,295.40
01/23/2033 $44,308.33 $1,388.43 $90.45 $1,297.97
02/23/2033 $43,007.78 $1,388.43 $87.88 $1,300.55
03/23/2033 $41,704.66 $1,388.43 $85.30 $1,303.13
04/23/2033 $40,398.95 $1,388.43 $82.71 $1,305.71
05/23/2033 $39,090.65 $1,388.43 $80.12 $1,308.30
06/23/2033 $37,779.75 $1,388.43 $77.53 $1,310.90
07/23/2033 $36,466.25 $1,388.43 $74.93 $1,313.50
08/23/2033 $35,150.15 $1,388.43 $72.32 $1,316.10
09/23/2033 $33,831.44 $1,388.43 $69.71 $1,318.71
10/23/2033 $32,510.11 $1,388.43 $67.10 $1,321.33
11/23/2033 $31,186.17 $1,388.43 $64.48 $1,323.95
12/23/2033 $29,859.59 $1,388.43 $61.85 $1,326.57
01/23/2034 $28,530.39 $1,388.43 $59.22 $1,329.20
02/23/2034 $27,198.55 $1,388.43 $56.59 $1,331.84
03/23/2034 $25,864.07 $1,388.43 $53.94 $1,334.48
04/23/2034 $24,526.94 $1,388.43 $51.30 $1,337.13
05/23/2034 $23,187.16 $1,388.43 $48.65 $1,339.78
06/23/2034 $21,844.72 $1,388.43 $45.99 $1,342.44
07/23/2034 $20,499.62 $1,388.43 $43.33 $1,345.10
08/23/2034 $19,151.85 $1,388.43 $40.66 $1,347.77
09/23/2034 $17,801.41 $1,388.43 $37.98 $1,350.44
10/23/2034 $16,448.29 $1,388.43 $35.31 $1,353.12
11/23/2034 $15,092.49 $1,388.43 $32.62 $1,355.80
12/23/2034 $13,734.00 $1,388.43 $29.93 $1,358.49
01/23/2035 $12,372.81 $1,388.43 $27.24 $1,361.19
02/23/2035 $11,008.92 $1,388.43 $24.54 $1,363.89
03/23/2035 $9,642.33 $1,388.43 $21.83 $1,366.59
04/23/2035 $8,273.03 $1,388.43 $19.12 $1,369.30
05/23/2035 $6,901.01 $1,388.43 $16.41 $1,372.02
06/23/2035 $5,526.27 $1,388.43 $13.69 $1,374.74
07/23/2035 $4,148.81 $1,388.43 $10.96 $1,377.47
08/23/2035 $2,768.61 $1,388.43 $8.23 $1,380.20
09/23/2035 $1,385.68 $1,388.43 $5.49 $1,382.93
10/23/2035 $-0.00 $1,388.43 $2.75 $1,385.68
TOTAL: - $249,916.62 $39,916.62 $210,000.00

Change options for different scenario in the form below:

$
%