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: 2.880%

Monthly Payment: $ 2,054.47
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
09/25/2019 $298,665.53 $2,054.47 $720.00 $1,334.47
10/25/2019 $297,327.85 $2,054.47 $716.80 $1,337.68
11/25/2019 $295,986.96 $2,054.47 $713.59 $1,340.89
12/25/2019 $294,642.85 $2,054.47 $710.37 $1,344.11
01/25/2020 $293,295.52 $2,054.47 $707.14 $1,347.33
02/25/2020 $291,944.96 $2,054.47 $703.91 $1,350.57
03/25/2020 $290,591.15 $2,054.47 $700.67 $1,353.81
04/25/2020 $289,234.09 $2,054.47 $697.42 $1,357.06
05/25/2020 $287,873.78 $2,054.47 $694.16 $1,360.31
06/25/2020 $286,510.20 $2,054.47 $690.90 $1,363.58
07/25/2020 $285,143.35 $2,054.47 $687.62 $1,366.85
08/25/2020 $283,773.22 $2,054.47 $684.34 $1,370.13
09/25/2020 $282,399.80 $2,054.47 $681.06 $1,373.42
10/25/2020 $281,023.09 $2,054.47 $677.76 $1,376.72
11/25/2020 $279,643.07 $2,054.47 $674.46 $1,380.02
12/25/2020 $278,259.74 $2,054.47 $671.14 $1,383.33
01/25/2021 $276,873.08 $2,054.47 $667.82 $1,386.65
02/25/2021 $275,483.10 $2,054.47 $664.50 $1,389.98
03/25/2021 $274,089.79 $2,054.47 $661.16 $1,393.32
04/25/2021 $272,693.13 $2,054.47 $657.82 $1,396.66
05/25/2021 $271,293.12 $2,054.47 $654.46 $1,400.01
06/25/2021 $269,889.75 $2,054.47 $651.10 $1,403.37
07/25/2021 $268,483.01 $2,054.47 $647.74 $1,406.74
08/25/2021 $267,072.89 $2,054.47 $644.36 $1,410.12
09/25/2021 $265,659.39 $2,054.47 $640.97 $1,413.50
10/25/2021 $264,242.50 $2,054.47 $637.58 $1,416.89
11/25/2021 $262,822.21 $2,054.47 $634.18 $1,420.29
12/25/2021 $261,398.51 $2,054.47 $630.77 $1,423.70
01/25/2022 $259,971.39 $2,054.47 $627.36 $1,427.12
02/25/2022 $258,540.84 $2,054.47 $623.93 $1,430.54
03/25/2022 $257,106.87 $2,054.47 $620.50 $1,433.98
04/25/2022 $255,669.45 $2,054.47 $617.06 $1,437.42
05/25/2022 $254,228.58 $2,054.47 $613.61 $1,440.87
06/25/2022 $252,784.25 $2,054.47 $610.15 $1,444.33
07/25/2022 $251,336.46 $2,054.47 $606.68 $1,447.79
08/25/2022 $249,885.19 $2,054.47 $603.21 $1,451.27
09/25/2022 $248,430.44 $2,054.47 $599.72 $1,454.75
10/25/2022 $246,972.20 $2,054.47 $596.23 $1,458.24
11/25/2022 $245,510.46 $2,054.47 $592.73 $1,461.74
12/25/2022 $244,045.21 $2,054.47 $589.23 $1,465.25
01/25/2023 $242,576.44 $2,054.47 $585.71 $1,468.77
02/25/2023 $241,104.15 $2,054.47 $582.18 $1,472.29
03/25/2023 $239,628.33 $2,054.47 $578.65 $1,475.82
04/25/2023 $238,148.96 $2,054.47 $575.11 $1,479.37
05/25/2023 $236,666.04 $2,054.47 $571.56 $1,482.92
06/25/2023 $235,179.57 $2,054.47 $568.00 $1,486.48
07/25/2023 $233,689.52 $2,054.47 $564.43 $1,490.04
08/25/2023 $232,195.90 $2,054.47 $560.85 $1,493.62
09/25/2023 $230,698.70 $2,054.47 $557.27 $1,497.20
10/25/2023 $229,197.90 $2,054.47 $553.68 $1,500.80
11/25/2023 $227,693.50 $2,054.47 $550.07 $1,504.40
12/25/2023 $226,185.49 $2,054.47 $546.46 $1,508.01
01/25/2024 $224,673.86 $2,054.47 $542.85 $1,511.63
02/25/2024 $223,158.60 $2,054.47 $539.22 $1,515.26
03/25/2024 $221,639.71 $2,054.47 $535.58 $1,518.89
04/25/2024 $220,117.17 $2,054.47 $531.94 $1,522.54
05/25/2024 $218,590.98 $2,054.47 $528.28 $1,526.19
06/25/2024 $217,061.12 $2,054.47 $524.62 $1,529.86
07/25/2024 $215,527.59 $2,054.47 $520.95 $1,533.53
08/25/2024 $213,990.38 $2,054.47 $517.27 $1,537.21
09/25/2024 $212,449.49 $2,054.47 $513.58 $1,540.90
10/25/2024 $210,904.89 $2,054.47 $509.88 $1,544.60
11/25/2024 $209,356.59 $2,054.47 $506.17 $1,548.30
12/25/2024 $207,804.57 $2,054.47 $502.46 $1,552.02
01/25/2025 $206,248.82 $2,054.47 $498.73 $1,555.74
02/25/2025 $204,689.35 $2,054.47 $495.00 $1,559.48
03/25/2025 $203,126.13 $2,054.47 $491.25 $1,563.22
04/25/2025 $201,559.15 $2,054.47 $487.50 $1,566.97
05/25/2025 $199,988.42 $2,054.47 $483.74 $1,570.73
06/25/2025 $198,413.92 $2,054.47 $479.97 $1,574.50
07/25/2025 $196,835.64 $2,054.47 $476.19 $1,578.28
08/25/2025 $195,253.57 $2,054.47 $472.41 $1,582.07
09/25/2025 $193,667.70 $2,054.47 $468.61 $1,585.87
10/25/2025 $192,078.03 $2,054.47 $464.80 $1,589.67
11/25/2025 $190,484.54 $2,054.47 $460.99 $1,593.49
12/25/2025 $188,887.23 $2,054.47 $457.16 $1,597.31
01/25/2026 $187,286.08 $2,054.47 $453.33 $1,601.15
02/25/2026 $185,681.09 $2,054.47 $449.49 $1,604.99
03/25/2026 $184,072.25 $2,054.47 $445.63 $1,608.84
04/25/2026 $182,459.55 $2,054.47 $441.77 $1,612.70
05/25/2026 $180,842.98 $2,054.47 $437.90 $1,616.57
06/25/2026 $179,222.53 $2,054.47 $434.02 $1,620.45
07/25/2026 $177,598.19 $2,054.47 $430.13 $1,624.34
08/25/2026 $175,969.95 $2,054.47 $426.24 $1,628.24
09/25/2026 $174,337.80 $2,054.47 $422.33 $1,632.15
10/25/2026 $172,701.74 $2,054.47 $418.41 $1,636.06
11/25/2026 $171,061.75 $2,054.47 $414.48 $1,639.99
12/25/2026 $169,417.82 $2,054.47 $410.55 $1,643.93
01/25/2027 $167,769.95 $2,054.47 $406.60 $1,647.87
02/25/2027 $166,118.12 $2,054.47 $402.65 $1,651.83
03/25/2027 $164,462.33 $2,054.47 $398.68 $1,655.79
04/25/2027 $162,802.57 $2,054.47 $394.71 $1,659.77
05/25/2027 $161,138.82 $2,054.47 $390.73 $1,663.75
06/25/2027 $159,471.08 $2,054.47 $386.73 $1,667.74
07/25/2027 $157,799.33 $2,054.47 $382.73 $1,671.74
08/25/2027 $156,123.57 $2,054.47 $378.72 $1,675.76
09/25/2027 $154,443.80 $2,054.47 $374.70 $1,679.78
10/25/2027 $152,759.99 $2,054.47 $370.67 $1,683.81
11/25/2027 $151,072.14 $2,054.47 $366.62 $1,687.85
12/25/2027 $149,380.23 $2,054.47 $362.57 $1,691.90
01/25/2028 $147,684.27 $2,054.47 $358.51 $1,695.96
02/25/2028 $145,984.24 $2,054.47 $354.44 $1,700.03
03/25/2028 $144,280.13 $2,054.47 $350.36 $1,704.11
04/25/2028 $142,571.92 $2,054.47 $346.27 $1,708.20
05/25/2028 $140,859.62 $2,054.47 $342.17 $1,712.30
06/25/2028 $139,143.21 $2,054.47 $338.06 $1,716.41
07/25/2028 $137,422.68 $2,054.47 $333.94 $1,720.53
08/25/2028 $135,698.02 $2,054.47 $329.81 $1,724.66
09/25/2028 $133,969.22 $2,054.47 $325.68 $1,728.80
10/25/2028 $132,236.27 $2,054.47 $321.53 $1,732.95
11/25/2028 $130,499.16 $2,054.47 $317.37 $1,737.11
12/25/2028 $128,757.89 $2,054.47 $313.20 $1,741.28
01/25/2029 $127,012.43 $2,054.47 $309.02 $1,745.46
02/25/2029 $125,262.78 $2,054.47 $304.83 $1,749.65
03/25/2029 $123,508.94 $2,054.47 $300.63 $1,753.84
04/25/2029 $121,750.89 $2,054.47 $296.42 $1,758.05
05/25/2029 $119,988.61 $2,054.47 $292.20 $1,762.27
06/25/2029 $118,222.11 $2,054.47 $287.97 $1,766.50
07/25/2029 $116,451.37 $2,054.47 $283.73 $1,770.74
08/25/2029 $114,676.38 $2,054.47 $279.48 $1,774.99
09/25/2029 $112,897.13 $2,054.47 $275.22 $1,779.25
10/25/2029 $111,113.61 $2,054.47 $270.95 $1,783.52
11/25/2029 $109,325.80 $2,054.47 $266.67 $1,787.80
12/25/2029 $107,533.71 $2,054.47 $262.38 $1,792.09
01/25/2030 $105,737.32 $2,054.47 $258.08 $1,796.39
02/25/2030 $103,936.61 $2,054.47 $253.77 $1,800.71
03/25/2030 $102,131.58 $2,054.47 $249.45 $1,805.03
04/25/2030 $100,322.23 $2,054.47 $245.12 $1,809.36
05/25/2030 $98,508.52 $2,054.47 $240.77 $1,813.70
06/25/2030 $96,690.47 $2,054.47 $236.42 $1,818.05
07/25/2030 $94,868.05 $2,054.47 $232.06 $1,822.42
08/25/2030 $93,041.26 $2,054.47 $227.68 $1,826.79
09/25/2030 $91,210.08 $2,054.47 $223.30 $1,831.18
10/25/2030 $89,374.51 $2,054.47 $218.90 $1,835.57
11/25/2030 $87,534.54 $2,054.47 $214.50 $1,839.98
12/25/2030 $85,690.15 $2,054.47 $210.08 $1,844.39
01/25/2031 $83,841.33 $2,054.47 $205.66 $1,848.82
02/25/2031 $81,988.07 $2,054.47 $201.22 $1,853.26
03/25/2031 $80,130.37 $2,054.47 $196.77 $1,857.70
04/25/2031 $78,268.21 $2,054.47 $192.31 $1,862.16
05/25/2031 $76,401.58 $2,054.47 $187.84 $1,866.63
06/25/2031 $74,530.46 $2,054.47 $183.36 $1,871.11
07/25/2031 $72,654.86 $2,054.47 $178.87 $1,875.60
08/25/2031 $70,774.76 $2,054.47 $174.37 $1,880.10
09/25/2031 $68,890.14 $2,054.47 $169.86 $1,884.62
10/25/2031 $67,001.01 $2,054.47 $165.34 $1,889.14
11/25/2031 $65,107.33 $2,054.47 $160.80 $1,893.67
12/25/2031 $63,209.12 $2,054.47 $156.26 $1,898.22
01/25/2032 $61,306.34 $2,054.47 $151.70 $1,902.77
02/25/2032 $59,399.00 $2,054.47 $147.14 $1,907.34
03/25/2032 $57,487.09 $2,054.47 $142.56 $1,911.92
04/25/2032 $55,570.58 $2,054.47 $137.97 $1,916.51
05/25/2032 $53,649.47 $2,054.47 $133.37 $1,921.11
06/25/2032 $51,723.76 $2,054.47 $128.76 $1,925.72
07/25/2032 $49,793.42 $2,054.47 $124.14 $1,930.34
08/25/2032 $47,858.45 $2,054.47 $119.50 $1,934.97
09/25/2032 $45,918.84 $2,054.47 $114.86 $1,939.61
10/25/2032 $43,974.57 $2,054.47 $110.21 $1,944.27
11/25/2032 $42,025.63 $2,054.47 $105.54 $1,948.94
12/25/2032 $40,072.02 $2,054.47 $100.86 $1,953.61
01/25/2033 $38,113.71 $2,054.47 $96.17 $1,958.30
02/25/2033 $36,150.71 $2,054.47 $91.47 $1,963.00
03/25/2033 $34,183.00 $2,054.47 $86.76 $1,967.71
04/25/2033 $32,210.56 $2,054.47 $82.04 $1,972.44
05/25/2033 $30,233.39 $2,054.47 $77.31 $1,977.17
06/25/2033 $28,251.48 $2,054.47 $72.56 $1,981.91
07/25/2033 $26,264.81 $2,054.47 $67.80 $1,986.67
08/25/2033 $24,273.37 $2,054.47 $63.04 $1,991.44
09/25/2033 $22,277.15 $2,054.47 $58.26 $1,996.22
10/25/2033 $20,276.14 $2,054.47 $53.47 $2,001.01
11/25/2033 $18,270.33 $2,054.47 $48.66 $2,005.81
12/25/2033 $16,259.70 $2,054.47 $43.85 $2,010.63
01/25/2034 $14,244.25 $2,054.47 $39.02 $2,015.45
02/25/2034 $12,223.96 $2,054.47 $34.19 $2,020.29
03/25/2034 $10,198.83 $2,054.47 $29.34 $2,025.14
04/25/2034 $8,168.83 $2,054.47 $24.48 $2,030.00
05/25/2034 $6,133.96 $2,054.47 $19.61 $2,034.87
06/25/2034 $4,094.20 $2,054.47 $14.72 $2,039.75
07/25/2034 $2,049.56 $2,054.47 $9.83 $2,044.65
08/25/2034 $-0.00 $2,054.47 $4.92 $2,049.56
TOTAL: - $369,805.47 $69,805.47 $300,000.00

Change options for different scenario in the form below:

$
%