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: 2.750%

Monthly Payment: $ 1,357.24
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
06/27/2020 $199,101.09 $1,357.24 $458.33 $898.91
07/27/2020 $198,200.12 $1,357.24 $456.27 $900.97
08/27/2020 $197,297.09 $1,357.24 $454.21 $903.03
09/27/2020 $196,391.98 $1,357.24 $452.14 $905.10
10/27/2020 $195,484.80 $1,357.24 $450.06 $907.18
11/27/2020 $194,575.55 $1,357.24 $447.99 $909.26
12/27/2020 $193,664.20 $1,357.24 $445.90 $911.34
01/27/2021 $192,750.78 $1,357.24 $443.81 $913.43
02/27/2021 $191,835.25 $1,357.24 $441.72 $915.52
03/27/2021 $190,917.63 $1,357.24 $439.62 $917.62
04/27/2021 $189,997.91 $1,357.24 $437.52 $919.72
05/27/2021 $189,076.08 $1,357.24 $435.41 $921.83
06/27/2021 $188,152.13 $1,357.24 $433.30 $923.94
07/27/2021 $187,226.07 $1,357.24 $431.18 $926.06
08/27/2021 $186,297.89 $1,357.24 $429.06 $928.18
09/27/2021 $185,367.58 $1,357.24 $426.93 $930.31
10/27/2021 $184,435.13 $1,357.24 $424.80 $932.44
11/27/2021 $183,500.56 $1,357.24 $422.66 $934.58
12/27/2021 $182,563.83 $1,357.24 $420.52 $936.72
01/27/2022 $181,624.97 $1,357.24 $418.38 $938.87
02/27/2022 $180,683.95 $1,357.24 $416.22 $941.02
03/27/2022 $179,740.77 $1,357.24 $414.07 $943.18
04/27/2022 $178,795.43 $1,357.24 $411.91 $945.34
05/27/2022 $177,847.93 $1,357.24 $409.74 $947.50
06/27/2022 $176,898.25 $1,357.24 $407.57 $949.68
07/27/2022 $175,946.40 $1,357.24 $405.39 $951.85
08/27/2022 $174,992.37 $1,357.24 $403.21 $954.03
09/27/2022 $174,036.15 $1,357.24 $401.02 $956.22
10/27/2022 $173,077.74 $1,357.24 $398.83 $958.41
11/27/2022 $172,117.13 $1,357.24 $396.64 $960.61
12/27/2022 $171,154.33 $1,357.24 $394.44 $962.81
01/27/2023 $170,189.31 $1,357.24 $392.23 $965.01
02/27/2023 $169,222.09 $1,357.24 $390.02 $967.23
03/27/2023 $168,252.64 $1,357.24 $387.80 $969.44
04/27/2023 $167,280.98 $1,357.24 $385.58 $971.66
05/27/2023 $166,307.09 $1,357.24 $383.35 $973.89
06/27/2023 $165,330.96 $1,357.24 $381.12 $976.12
07/27/2023 $164,352.60 $1,357.24 $378.88 $978.36
08/27/2023 $163,372.00 $1,357.24 $376.64 $980.60
09/27/2023 $162,389.15 $1,357.24 $374.39 $982.85
10/27/2023 $161,404.05 $1,357.24 $372.14 $985.10
11/27/2023 $160,416.69 $1,357.24 $369.88 $987.36
12/27/2023 $159,427.07 $1,357.24 $367.62 $989.62
01/27/2024 $158,435.18 $1,357.24 $365.35 $991.89
02/27/2024 $157,441.02 $1,357.24 $363.08 $994.16
03/27/2024 $156,444.58 $1,357.24 $360.80 $996.44
04/27/2024 $155,445.85 $1,357.24 $358.52 $998.72
05/27/2024 $154,444.84 $1,357.24 $356.23 $1,001.01
06/27/2024 $153,441.53 $1,357.24 $353.94 $1,003.31
07/27/2024 $152,435.93 $1,357.24 $351.64 $1,005.61
08/27/2024 $151,428.02 $1,357.24 $349.33 $1,007.91
09/27/2024 $150,417.80 $1,357.24 $347.02 $1,010.22
10/27/2024 $149,405.26 $1,357.24 $344.71 $1,012.54
11/27/2024 $148,390.40 $1,357.24 $342.39 $1,014.86
12/27/2024 $147,373.22 $1,357.24 $340.06 $1,017.18
01/27/2025 $146,353.71 $1,357.24 $337.73 $1,019.51
02/27/2025 $145,331.86 $1,357.24 $335.39 $1,021.85
03/27/2025 $144,307.67 $1,357.24 $333.05 $1,024.19
04/27/2025 $143,281.13 $1,357.24 $330.71 $1,026.54
05/27/2025 $142,252.24 $1,357.24 $328.35 $1,028.89
06/27/2025 $141,220.99 $1,357.24 $325.99 $1,031.25
07/27/2025 $140,187.38 $1,357.24 $323.63 $1,033.61
08/27/2025 $139,151.40 $1,357.24 $321.26 $1,035.98
09/27/2025 $138,113.04 $1,357.24 $318.89 $1,038.35
10/27/2025 $137,072.31 $1,357.24 $316.51 $1,040.73
11/27/2025 $136,029.19 $1,357.24 $314.12 $1,043.12
12/27/2025 $134,983.68 $1,357.24 $311.73 $1,045.51
01/27/2026 $133,935.77 $1,357.24 $309.34 $1,047.91
02/27/2026 $132,885.47 $1,357.24 $306.94 $1,050.31
03/27/2026 $131,832.75 $1,357.24 $304.53 $1,052.71
04/27/2026 $130,777.63 $1,357.24 $302.12 $1,055.13
05/27/2026 $129,720.08 $1,357.24 $299.70 $1,057.54
06/27/2026 $128,660.11 $1,357.24 $297.28 $1,059.97
07/27/2026 $127,597.72 $1,357.24 $294.85 $1,062.40
08/27/2026 $126,532.89 $1,357.24 $292.41 $1,064.83
09/27/2026 $125,465.61 $1,357.24 $289.97 $1,067.27
10/27/2026 $124,395.90 $1,357.24 $287.53 $1,069.72
11/27/2026 $123,323.73 $1,357.24 $285.07 $1,072.17
12/27/2026 $122,249.10 $1,357.24 $282.62 $1,074.63
01/27/2027 $121,172.01 $1,357.24 $280.15 $1,077.09
02/27/2027 $120,092.45 $1,357.24 $277.69 $1,079.56
03/27/2027 $119,010.42 $1,357.24 $275.21 $1,082.03
04/27/2027 $117,925.91 $1,357.24 $272.73 $1,084.51
05/27/2027 $116,838.91 $1,357.24 $270.25 $1,087.00
06/27/2027 $115,749.43 $1,357.24 $267.76 $1,089.49
07/27/2027 $114,657.44 $1,357.24 $265.26 $1,091.98
08/27/2027 $113,562.96 $1,357.24 $262.76 $1,094.49
09/27/2027 $112,465.96 $1,357.24 $260.25 $1,096.99
10/27/2027 $111,366.45 $1,357.24 $257.73 $1,099.51
11/27/2027 $110,264.42 $1,357.24 $255.21 $1,102.03
12/27/2027 $109,159.87 $1,357.24 $252.69 $1,104.55
01/27/2028 $108,052.78 $1,357.24 $250.16 $1,107.09
02/27/2028 $106,943.16 $1,357.24 $247.62 $1,109.62
03/27/2028 $105,831.00 $1,357.24 $245.08 $1,112.17
04/27/2028 $104,716.28 $1,357.24 $242.53 $1,114.71
05/27/2028 $103,599.01 $1,357.24 $239.97 $1,117.27
06/27/2028 $102,479.19 $1,357.24 $237.41 $1,119.83
07/27/2028 $101,356.79 $1,357.24 $234.85 $1,122.40
08/27/2028 $100,231.82 $1,357.24 $232.28 $1,124.97
09/27/2028 $99,104.28 $1,357.24 $229.70 $1,127.55
10/27/2028 $97,974.15 $1,357.24 $227.11 $1,130.13
11/27/2028 $96,841.43 $1,357.24 $224.52 $1,132.72
12/27/2028 $95,706.11 $1,357.24 $221.93 $1,135.31
01/27/2029 $94,568.20 $1,357.24 $219.33 $1,137.92
02/27/2029 $93,427.67 $1,357.24 $216.72 $1,140.52
03/27/2029 $92,284.54 $1,357.24 $214.11 $1,143.14
04/27/2029 $91,138.78 $1,357.24 $211.49 $1,145.76
05/27/2029 $89,990.39 $1,357.24 $208.86 $1,148.38
06/27/2029 $88,839.38 $1,357.24 $206.23 $1,151.02
07/27/2029 $87,685.73 $1,357.24 $203.59 $1,153.65
08/27/2029 $86,529.43 $1,357.24 $200.95 $1,156.30
09/27/2029 $85,370.48 $1,357.24 $198.30 $1,158.95
10/27/2029 $84,208.88 $1,357.24 $195.64 $1,161.60
11/27/2029 $83,044.61 $1,357.24 $192.98 $1,164.26
12/27/2029 $81,877.68 $1,357.24 $190.31 $1,166.93
01/27/2030 $80,708.08 $1,357.24 $187.64 $1,169.61
02/27/2030 $79,535.79 $1,357.24 $184.96 $1,172.29
03/27/2030 $78,360.81 $1,357.24 $182.27 $1,174.97
04/27/2030 $77,183.15 $1,357.24 $179.58 $1,177.67
05/27/2030 $76,002.78 $1,357.24 $176.88 $1,180.37
06/27/2030 $74,819.71 $1,357.24 $174.17 $1,183.07
07/27/2030 $73,633.93 $1,357.24 $171.46 $1,185.78
08/27/2030 $72,445.43 $1,357.24 $168.74 $1,188.50
09/27/2030 $71,254.21 $1,357.24 $166.02 $1,191.22
10/27/2030 $70,060.26 $1,357.24 $163.29 $1,193.95
11/27/2030 $68,863.57 $1,357.24 $160.55 $1,196.69
12/27/2030 $67,664.14 $1,357.24 $157.81 $1,199.43
01/27/2031 $66,461.96 $1,357.24 $155.06 $1,202.18
02/27/2031 $65,257.02 $1,357.24 $152.31 $1,204.93
03/27/2031 $64,049.33 $1,357.24 $149.55 $1,207.70
04/27/2031 $62,838.86 $1,357.24 $146.78 $1,210.46
05/27/2031 $61,625.63 $1,357.24 $144.01 $1,213.24
06/27/2031 $60,409.61 $1,357.24 $141.23 $1,216.02
07/27/2031 $59,190.80 $1,357.24 $138.44 $1,218.80
08/27/2031 $57,969.21 $1,357.24 $135.65 $1,221.60
09/27/2031 $56,744.81 $1,357.24 $132.85 $1,224.40
10/27/2031 $55,517.61 $1,357.24 $130.04 $1,227.20
11/27/2031 $54,287.59 $1,357.24 $127.23 $1,230.02
12/27/2031 $53,054.76 $1,357.24 $124.41 $1,232.83
01/27/2032 $51,819.10 $1,357.24 $121.58 $1,235.66
02/27/2032 $50,580.61 $1,357.24 $118.75 $1,238.49
03/27/2032 $49,339.28 $1,357.24 $115.91 $1,241.33
04/27/2032 $48,095.10 $1,357.24 $113.07 $1,244.17
05/27/2032 $46,848.08 $1,357.24 $110.22 $1,247.03
06/27/2032 $45,598.19 $1,357.24 $107.36 $1,249.88
07/27/2032 $44,345.45 $1,357.24 $104.50 $1,252.75
08/27/2032 $43,089.83 $1,357.24 $101.62 $1,255.62
09/27/2032 $41,831.33 $1,357.24 $98.75 $1,258.50
10/27/2032 $40,569.95 $1,357.24 $95.86 $1,261.38
11/27/2032 $39,305.68 $1,357.24 $92.97 $1,264.27
12/27/2032 $38,038.51 $1,357.24 $90.08 $1,267.17
01/27/2033 $36,768.44 $1,357.24 $87.17 $1,270.07
02/27/2033 $35,495.46 $1,357.24 $84.26 $1,272.98
03/27/2033 $34,219.56 $1,357.24 $81.34 $1,275.90
04/27/2033 $32,940.74 $1,357.24 $78.42 $1,278.82
05/27/2033 $31,658.98 $1,357.24 $75.49 $1,281.75
06/27/2033 $30,374.29 $1,357.24 $72.55 $1,284.69
07/27/2033 $29,086.66 $1,357.24 $69.61 $1,287.64
08/27/2033 $27,796.07 $1,357.24 $66.66 $1,290.59
09/27/2033 $26,502.53 $1,357.24 $63.70 $1,293.54
10/27/2033 $25,206.02 $1,357.24 $60.73 $1,296.51
11/27/2033 $23,906.54 $1,357.24 $57.76 $1,299.48
12/27/2033 $22,604.08 $1,357.24 $54.79 $1,302.46
01/27/2034 $21,298.64 $1,357.24 $51.80 $1,305.44
02/27/2034 $19,990.20 $1,357.24 $48.81 $1,308.43
03/27/2034 $18,678.77 $1,357.24 $45.81 $1,311.43
04/27/2034 $17,364.33 $1,357.24 $42.81 $1,314.44
05/27/2034 $16,046.88 $1,357.24 $39.79 $1,317.45
06/27/2034 $14,726.42 $1,357.24 $36.77 $1,320.47
07/27/2034 $13,402.92 $1,357.24 $33.75 $1,323.50
08/27/2034 $12,076.39 $1,357.24 $30.72 $1,326.53
09/27/2034 $10,746.82 $1,357.24 $27.68 $1,329.57
10/27/2034 $9,414.21 $1,357.24 $24.63 $1,332.62
11/27/2034 $8,078.54 $1,357.24 $21.57 $1,335.67
12/27/2034 $6,739.81 $1,357.24 $18.51 $1,338.73
01/27/2035 $5,398.01 $1,357.24 $15.45 $1,341.80
02/27/2035 $4,053.14 $1,357.24 $12.37 $1,344.87
03/27/2035 $2,705.18 $1,357.24 $9.29 $1,347.95
04/27/2035 $1,354.14 $1,357.24 $6.20 $1,351.04
05/27/2035 $-0.00 $1,357.24 $3.10 $1,354.14
TOTAL: - $244,303.79 $44,303.79 $200,000.00

Change options for different scenario in the form below:

$
%