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: $ 1,851.23
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
11/23/2020 $278,704.10 $1,851.23 $555.33 $1,295.90
12/23/2020 $277,405.63 $1,851.23 $552.76 $1,298.47
01/23/2021 $276,104.58 $1,851.23 $550.19 $1,301.05
02/23/2021 $274,800.95 $1,851.23 $547.61 $1,303.63
03/23/2021 $273,494.74 $1,851.23 $545.02 $1,306.21
04/23/2021 $272,185.94 $1,851.23 $542.43 $1,308.80
05/23/2021 $270,874.54 $1,851.23 $539.84 $1,311.40
06/23/2021 $269,560.54 $1,851.23 $537.23 $1,314.00
07/23/2021 $268,243.94 $1,851.23 $534.63 $1,316.61
08/23/2021 $266,924.72 $1,851.23 $532.02 $1,319.22
09/23/2021 $265,602.88 $1,851.23 $529.40 $1,321.83
10/23/2021 $264,278.43 $1,851.23 $526.78 $1,324.46
11/23/2021 $262,951.35 $1,851.23 $524.15 $1,327.08
12/23/2021 $261,621.63 $1,851.23 $521.52 $1,329.71
01/23/2022 $260,289.28 $1,851.23 $518.88 $1,332.35
02/23/2022 $258,954.29 $1,851.23 $516.24 $1,334.99
03/23/2022 $257,616.65 $1,851.23 $513.59 $1,337.64
04/23/2022 $256,276.35 $1,851.23 $510.94 $1,340.29
05/23/2022 $254,933.40 $1,851.23 $508.28 $1,342.95
06/23/2022 $253,587.78 $1,851.23 $505.62 $1,345.62
07/23/2022 $252,239.50 $1,851.23 $502.95 $1,348.29
08/23/2022 $250,888.54 $1,851.23 $500.28 $1,350.96
09/23/2022 $249,534.90 $1,851.23 $497.60 $1,353.64
10/23/2022 $248,178.58 $1,851.23 $494.91 $1,356.32
11/23/2022 $246,819.56 $1,851.23 $492.22 $1,359.01
12/23/2022 $245,457.85 $1,851.23 $489.53 $1,361.71
01/23/2023 $244,093.45 $1,851.23 $486.82 $1,364.41
02/23/2023 $242,726.33 $1,851.23 $484.12 $1,367.12
03/23/2023 $241,356.50 $1,851.23 $481.41 $1,369.83
04/23/2023 $239,983.96 $1,851.23 $478.69 $1,372.54
05/23/2023 $238,608.69 $1,851.23 $475.97 $1,375.27
06/23/2023 $237,230.70 $1,851.23 $473.24 $1,377.99
07/23/2023 $235,849.97 $1,851.23 $470.51 $1,380.73
08/23/2023 $234,466.51 $1,851.23 $467.77 $1,383.47
09/23/2023 $233,080.30 $1,851.23 $465.03 $1,386.21
10/23/2023 $231,691.34 $1,851.23 $462.28 $1,388.96
11/23/2023 $230,299.63 $1,851.23 $459.52 $1,391.71
12/23/2023 $228,905.15 $1,851.23 $456.76 $1,394.47
01/23/2024 $227,507.91 $1,851.23 $454.00 $1,397.24
02/23/2024 $226,107.90 $1,851.23 $451.22 $1,400.01
03/23/2024 $224,705.12 $1,851.23 $448.45 $1,402.79
04/23/2024 $223,299.55 $1,851.23 $445.67 $1,405.57
05/23/2024 $221,891.19 $1,851.23 $442.88 $1,408.36
06/23/2024 $220,480.04 $1,851.23 $440.08 $1,411.15
07/23/2024 $219,066.09 $1,851.23 $437.29 $1,413.95
08/23/2024 $217,649.34 $1,851.23 $434.48 $1,416.75
09/23/2024 $216,229.78 $1,851.23 $431.67 $1,419.56
10/23/2024 $214,807.40 $1,851.23 $428.86 $1,422.38
11/23/2024 $213,382.20 $1,851.23 $426.03 $1,425.20
12/23/2024 $211,954.17 $1,851.23 $423.21 $1,428.03
01/23/2025 $210,523.31 $1,851.23 $420.38 $1,430.86
02/23/2025 $209,089.62 $1,851.23 $417.54 $1,433.70
03/23/2025 $207,653.08 $1,851.23 $414.69 $1,436.54
04/23/2025 $206,213.69 $1,851.23 $411.85 $1,439.39
05/23/2025 $204,771.44 $1,851.23 $408.99 $1,442.24
06/23/2025 $203,326.34 $1,851.23 $406.13 $1,445.10
07/23/2025 $201,878.37 $1,851.23 $403.26 $1,447.97
08/23/2025 $200,427.53 $1,851.23 $400.39 $1,450.84
09/23/2025 $198,973.81 $1,851.23 $397.51 $1,453.72
10/23/2025 $197,517.21 $1,851.23 $394.63 $1,456.60
11/23/2025 $196,057.71 $1,851.23 $391.74 $1,459.49
12/23/2025 $194,595.33 $1,851.23 $388.85 $1,462.39
01/23/2026 $193,130.04 $1,851.23 $385.95 $1,465.29
02/23/2026 $191,661.85 $1,851.23 $383.04 $1,468.19
03/23/2026 $190,190.74 $1,851.23 $380.13 $1,471.10
04/23/2026 $188,716.72 $1,851.23 $377.21 $1,474.02
05/23/2026 $187,239.77 $1,851.23 $374.29 $1,476.95
06/23/2026 $185,759.90 $1,851.23 $371.36 $1,479.88
07/23/2026 $184,277.09 $1,851.23 $368.42 $1,482.81
08/23/2026 $182,791.34 $1,851.23 $365.48 $1,485.75
09/23/2026 $181,302.64 $1,851.23 $362.54 $1,488.70
10/23/2026 $179,810.99 $1,851.23 $359.58 $1,491.65
11/23/2026 $178,316.38 $1,851.23 $356.63 $1,494.61
12/23/2026 $176,818.81 $1,851.23 $353.66 $1,497.57
01/23/2027 $175,318.26 $1,851.23 $350.69 $1,500.54
02/23/2027 $173,814.74 $1,851.23 $347.71 $1,503.52
03/23/2027 $172,308.24 $1,851.23 $344.73 $1,506.50
04/23/2027 $170,798.75 $1,851.23 $341.74 $1,509.49
05/23/2027 $169,286.27 $1,851.23 $338.75 $1,512.48
06/23/2027 $167,770.78 $1,851.23 $335.75 $1,515.48
07/23/2027 $166,252.30 $1,851.23 $332.75 $1,518.49
08/23/2027 $164,730.80 $1,851.23 $329.73 $1,521.50
09/23/2027 $163,206.28 $1,851.23 $326.72 $1,524.52
10/23/2027 $161,678.74 $1,851.23 $323.69 $1,527.54
11/23/2027 $160,148.16 $1,851.23 $320.66 $1,530.57
12/23/2027 $158,614.56 $1,851.23 $317.63 $1,533.61
01/23/2028 $157,077.91 $1,851.23 $314.59 $1,536.65
02/23/2028 $155,538.21 $1,851.23 $311.54 $1,539.70
03/23/2028 $153,995.46 $1,851.23 $308.48 $1,542.75
04/23/2028 $152,449.65 $1,851.23 $305.42 $1,545.81
05/23/2028 $150,900.78 $1,851.23 $302.36 $1,548.88
06/23/2028 $149,348.83 $1,851.23 $299.29 $1,551.95
07/23/2028 $147,793.80 $1,851.23 $296.21 $1,555.03
08/23/2028 $146,235.69 $1,851.23 $293.12 $1,558.11
09/23/2028 $144,674.49 $1,851.23 $290.03 $1,561.20
10/23/2028 $143,110.20 $1,851.23 $286.94 $1,564.30
11/23/2028 $141,542.80 $1,851.23 $283.84 $1,567.40
12/23/2028 $139,972.29 $1,851.23 $280.73 $1,570.51
01/23/2029 $138,398.67 $1,851.23 $277.61 $1,573.62
02/23/2029 $136,821.92 $1,851.23 $274.49 $1,576.74
03/23/2029 $135,242.05 $1,851.23 $271.36 $1,579.87
04/23/2029 $133,659.05 $1,851.23 $268.23 $1,583.00
05/23/2029 $132,072.91 $1,851.23 $265.09 $1,586.14
06/23/2029 $130,483.62 $1,851.23 $261.94 $1,589.29
07/23/2029 $128,891.17 $1,851.23 $258.79 $1,592.44
08/23/2029 $127,295.57 $1,851.23 $255.63 $1,595.60
09/23/2029 $125,696.81 $1,851.23 $252.47 $1,598.76
10/23/2029 $124,094.87 $1,851.23 $249.30 $1,601.94
11/23/2029 $122,489.76 $1,851.23 $246.12 $1,605.11
12/23/2029 $120,881.46 $1,851.23 $242.94 $1,608.30
01/23/2030 $119,269.98 $1,851.23 $239.75 $1,611.49
02/23/2030 $117,655.30 $1,851.23 $236.55 $1,614.68
03/23/2030 $116,037.41 $1,851.23 $233.35 $1,617.88
04/23/2030 $114,416.32 $1,851.23 $230.14 $1,621.09
05/23/2030 $112,792.01 $1,851.23 $226.93 $1,624.31
06/23/2030 $111,164.48 $1,851.23 $223.70 $1,627.53
07/23/2030 $109,533.72 $1,851.23 $220.48 $1,630.76
08/23/2030 $107,899.73 $1,851.23 $217.24 $1,633.99
09/23/2030 $106,262.50 $1,851.23 $214.00 $1,637.23
10/23/2030 $104,622.02 $1,851.23 $210.75 $1,640.48
11/23/2030 $102,978.28 $1,851.23 $207.50 $1,643.73
12/23/2030 $101,331.29 $1,851.23 $204.24 $1,646.99
01/23/2031 $99,681.03 $1,851.23 $200.97 $1,650.26
02/23/2031 $98,027.49 $1,851.23 $197.70 $1,653.53
03/23/2031 $96,370.68 $1,851.23 $194.42 $1,656.81
04/23/2031 $94,710.58 $1,851.23 $191.14 $1,660.10
05/23/2031 $93,047.19 $1,851.23 $187.84 $1,663.39
06/23/2031 $91,380.50 $1,851.23 $184.54 $1,666.69
07/23/2031 $89,710.50 $1,851.23 $181.24 $1,670.00
08/23/2031 $88,037.20 $1,851.23 $177.93 $1,673.31
09/23/2031 $86,360.57 $1,851.23 $174.61 $1,676.63
10/23/2031 $84,680.62 $1,851.23 $171.28 $1,679.95
11/23/2031 $82,997.33 $1,851.23 $167.95 $1,683.28
12/23/2031 $81,310.71 $1,851.23 $164.61 $1,686.62
01/23/2032 $79,620.74 $1,851.23 $161.27 $1,689.97
02/23/2032 $77,927.42 $1,851.23 $157.91 $1,693.32
03/23/2032 $76,230.74 $1,851.23 $154.56 $1,696.68
04/23/2032 $74,530.70 $1,851.23 $151.19 $1,700.04
05/23/2032 $72,827.28 $1,851.23 $147.82 $1,703.42
06/23/2032 $71,120.49 $1,851.23 $144.44 $1,706.79
07/23/2032 $69,410.31 $1,851.23 $141.06 $1,710.18
08/23/2032 $67,696.74 $1,851.23 $137.66 $1,713.57
09/23/2032 $65,979.77 $1,851.23 $134.27 $1,716.97
10/23/2032 $64,259.40 $1,851.23 $130.86 $1,720.37
11/23/2032 $62,535.61 $1,851.23 $127.45 $1,723.79
12/23/2032 $60,808.41 $1,851.23 $124.03 $1,727.21
01/23/2033 $59,077.78 $1,851.23 $120.60 $1,730.63
02/23/2033 $57,343.71 $1,851.23 $117.17 $1,734.06
03/23/2033 $55,606.21 $1,851.23 $113.73 $1,737.50
04/23/2033 $53,865.26 $1,851.23 $110.29 $1,740.95
05/23/2033 $52,120.86 $1,851.23 $106.83 $1,744.40
06/23/2033 $50,373.00 $1,851.23 $103.37 $1,747.86
07/23/2033 $48,621.67 $1,851.23 $99.91 $1,751.33
08/23/2033 $46,866.87 $1,851.23 $96.43 $1,754.80
09/23/2033 $45,108.59 $1,851.23 $92.95 $1,758.28
10/23/2033 $43,346.82 $1,851.23 $89.47 $1,761.77
11/23/2033 $41,581.56 $1,851.23 $85.97 $1,765.26
12/23/2033 $39,812.79 $1,851.23 $82.47 $1,768.76
01/23/2034 $38,040.52 $1,851.23 $78.96 $1,772.27
02/23/2034 $36,264.73 $1,851.23 $75.45 $1,775.79
03/23/2034 $34,485.42 $1,851.23 $71.93 $1,779.31
04/23/2034 $32,702.59 $1,851.23 $68.40 $1,782.84
05/23/2034 $30,916.21 $1,851.23 $64.86 $1,786.37
06/23/2034 $29,126.29 $1,851.23 $61.32 $1,789.92
07/23/2034 $27,332.83 $1,851.23 $57.77 $1,793.47
08/23/2034 $25,535.80 $1,851.23 $54.21 $1,797.02
09/23/2034 $23,735.22 $1,851.23 $50.65 $1,800.59
10/23/2034 $21,931.06 $1,851.23 $47.07 $1,804.16
11/23/2034 $20,123.32 $1,851.23 $43.50 $1,807.74
12/23/2034 $18,312.00 $1,851.23 $39.91 $1,811.32
01/23/2035 $16,497.08 $1,851.23 $36.32 $1,814.92
02/23/2035 $14,678.56 $1,851.23 $32.72 $1,818.52
03/23/2035 $12,856.44 $1,851.23 $29.11 $1,822.12
04/23/2035 $11,030.71 $1,851.23 $25.50 $1,825.74
05/23/2035 $9,201.35 $1,851.23 $21.88 $1,829.36
06/23/2035 $7,368.37 $1,851.23 $18.25 $1,832.98
07/23/2035 $5,531.75 $1,851.23 $14.61 $1,836.62
08/23/2035 $3,691.48 $1,851.23 $10.97 $1,840.26
09/23/2035 $1,847.57 $1,851.23 $7.32 $1,843.91
10/23/2035 $-0.00 $1,851.23 $3.66 $1,847.57
TOTAL: - $333,222.16 $53,222.16 $280,000.00

Change options for different scenario in the form below:

$
%