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: $ 1,425.11
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
09/10/2020 $209,056.14 $1,425.11 $481.25 $943.86
10/10/2020 $208,110.13 $1,425.11 $479.09 $946.02
11/10/2020 $207,161.94 $1,425.11 $476.92 $948.19
12/10/2020 $206,211.58 $1,425.11 $474.75 $950.36
01/10/2021 $205,259.04 $1,425.11 $472.57 $952.54
02/10/2021 $204,304.32 $1,425.11 $470.39 $954.72
03/10/2021 $203,347.41 $1,425.11 $468.20 $956.91
04/10/2021 $202,388.31 $1,425.11 $466.00 $959.10
05/10/2021 $201,427.02 $1,425.11 $463.81 $961.30
06/10/2021 $200,463.51 $1,425.11 $461.60 $963.50
07/10/2021 $199,497.80 $1,425.11 $459.40 $965.71
08/10/2021 $198,529.88 $1,425.11 $457.18 $967.92
09/10/2021 $197,559.74 $1,425.11 $454.96 $970.14
10/10/2021 $196,587.37 $1,425.11 $452.74 $972.36
11/10/2021 $195,612.78 $1,425.11 $450.51 $974.59
12/10/2021 $194,635.96 $1,425.11 $448.28 $976.83
01/10/2022 $193,656.89 $1,425.11 $446.04 $979.06
02/10/2022 $192,675.58 $1,425.11 $443.80 $981.31
03/10/2022 $191,692.03 $1,425.11 $441.55 $983.56
04/10/2022 $190,706.21 $1,425.11 $439.29 $985.81
05/10/2022 $189,718.14 $1,425.11 $437.04 $988.07
06/10/2022 $188,727.81 $1,425.11 $434.77 $990.33
07/10/2022 $187,735.21 $1,425.11 $432.50 $992.60
08/10/2022 $186,740.33 $1,425.11 $430.23 $994.88
09/10/2022 $185,743.17 $1,425.11 $427.95 $997.16
10/10/2022 $184,743.72 $1,425.11 $425.66 $999.44
11/10/2022 $183,741.99 $1,425.11 $423.37 $1,001.73
12/10/2022 $182,737.96 $1,425.11 $421.08 $1,004.03
01/10/2023 $181,731.63 $1,425.11 $418.77 $1,006.33
02/10/2023 $180,722.99 $1,425.11 $416.47 $1,008.64
03/10/2023 $179,712.04 $1,425.11 $414.16 $1,010.95
04/10/2023 $178,698.78 $1,425.11 $411.84 $1,013.27
05/10/2023 $177,683.19 $1,425.11 $409.52 $1,015.59
06/10/2023 $176,665.27 $1,425.11 $407.19 $1,017.91
07/10/2023 $175,645.03 $1,425.11 $404.86 $1,020.25
08/10/2023 $174,622.44 $1,425.11 $402.52 $1,022.59
09/10/2023 $173,597.51 $1,425.11 $400.18 $1,024.93
10/10/2023 $172,570.23 $1,425.11 $397.83 $1,027.28
11/10/2023 $171,540.60 $1,425.11 $395.47 $1,029.63
12/10/2023 $170,508.61 $1,425.11 $393.11 $1,031.99
01/10/2024 $169,474.25 $1,425.11 $390.75 $1,034.36
02/10/2024 $168,437.53 $1,425.11 $388.38 $1,036.73
03/10/2024 $167,398.43 $1,425.11 $386.00 $1,039.10
04/10/2024 $166,356.94 $1,425.11 $383.62 $1,041.48
05/10/2024 $165,313.07 $1,425.11 $381.23 $1,043.87
06/10/2024 $164,266.81 $1,425.11 $378.84 $1,046.26
07/10/2024 $163,218.15 $1,425.11 $376.44 $1,048.66
08/10/2024 $162,167.08 $1,425.11 $374.04 $1,051.06
09/10/2024 $161,113.61 $1,425.11 $371.63 $1,053.47
10/10/2024 $160,057.72 $1,425.11 $369.22 $1,055.89
11/10/2024 $158,999.42 $1,425.11 $366.80 $1,058.31
12/10/2024 $157,938.69 $1,425.11 $364.37 $1,060.73
01/10/2025 $156,875.52 $1,425.11 $361.94 $1,063.16
02/10/2025 $155,809.92 $1,425.11 $359.51 $1,065.60
03/10/2025 $154,741.88 $1,425.11 $357.06 $1,068.04
04/10/2025 $153,671.39 $1,425.11 $354.62 $1,070.49
05/10/2025 $152,598.45 $1,425.11 $352.16 $1,072.94
06/10/2025 $151,523.05 $1,425.11 $349.70 $1,075.40
07/10/2025 $150,445.19 $1,425.11 $347.24 $1,077.87
08/10/2025 $149,364.85 $1,425.11 $344.77 $1,080.34
09/10/2025 $148,282.04 $1,425.11 $342.29 $1,082.81
10/10/2025 $147,196.75 $1,425.11 $339.81 $1,085.29
11/10/2025 $146,108.97 $1,425.11 $337.33 $1,087.78
12/10/2025 $145,018.70 $1,425.11 $334.83 $1,090.27
01/10/2026 $143,925.92 $1,425.11 $332.33 $1,092.77
02/10/2026 $142,830.65 $1,425.11 $329.83 $1,095.28
03/10/2026 $141,732.86 $1,425.11 $327.32 $1,097.79
04/10/2026 $140,632.56 $1,425.11 $324.80 $1,100.30
05/10/2026 $139,529.74 $1,425.11 $322.28 $1,102.82
06/10/2026 $138,424.39 $1,425.11 $319.76 $1,105.35
07/10/2026 $137,316.51 $1,425.11 $317.22 $1,107.88
08/10/2026 $136,206.09 $1,425.11 $314.68 $1,110.42
09/10/2026 $135,093.12 $1,425.11 $312.14 $1,112.97
10/10/2026 $133,977.60 $1,425.11 $309.59 $1,115.52
11/10/2026 $132,859.53 $1,425.11 $307.03 $1,118.07
12/10/2026 $131,738.89 $1,425.11 $304.47 $1,120.64
01/10/2027 $130,615.69 $1,425.11 $301.90 $1,123.20
02/10/2027 $129,489.91 $1,425.11 $299.33 $1,125.78
03/10/2027 $128,361.55 $1,425.11 $296.75 $1,128.36
04/10/2027 $127,230.61 $1,425.11 $294.16 $1,130.94
05/10/2027 $126,097.08 $1,425.11 $291.57 $1,133.54
06/10/2027 $124,960.94 $1,425.11 $288.97 $1,136.13
07/10/2027 $123,822.21 $1,425.11 $286.37 $1,138.74
08/10/2027 $122,680.86 $1,425.11 $283.76 $1,141.35
09/10/2027 $121,536.90 $1,425.11 $281.14 $1,143.96
10/10/2027 $120,390.31 $1,425.11 $278.52 $1,146.58
11/10/2027 $119,241.10 $1,425.11 $275.89 $1,149.21
12/10/2027 $118,089.26 $1,425.11 $273.26 $1,151.84
01/10/2028 $116,934.78 $1,425.11 $270.62 $1,154.48
02/10/2028 $115,777.65 $1,425.11 $267.98 $1,157.13
03/10/2028 $114,617.86 $1,425.11 $265.32 $1,159.78
04/10/2028 $113,455.42 $1,425.11 $262.67 $1,162.44
05/10/2028 $112,290.32 $1,425.11 $260.00 $1,165.10
06/10/2028 $111,122.55 $1,425.11 $257.33 $1,167.77
07/10/2028 $109,952.10 $1,425.11 $254.66 $1,170.45
08/10/2028 $108,778.97 $1,425.11 $251.97 $1,173.13
09/10/2028 $107,603.15 $1,425.11 $249.29 $1,175.82
10/10/2028 $106,424.63 $1,425.11 $246.59 $1,178.51
11/10/2028 $105,243.41 $1,425.11 $243.89 $1,181.22
12/10/2028 $104,059.49 $1,425.11 $241.18 $1,183.92
01/10/2029 $102,872.86 $1,425.11 $238.47 $1,186.64
02/10/2029 $101,683.50 $1,425.11 $235.75 $1,189.36
03/10/2029 $100,491.42 $1,425.11 $233.02 $1,192.08
04/10/2029 $99,296.61 $1,425.11 $230.29 $1,194.81
05/10/2029 $98,099.06 $1,425.11 $227.55 $1,197.55
06/10/2029 $96,898.76 $1,425.11 $224.81 $1,200.30
07/10/2029 $95,695.72 $1,425.11 $222.06 $1,203.05
08/10/2029 $94,489.91 $1,425.11 $219.30 $1,205.80
09/10/2029 $93,281.35 $1,425.11 $216.54 $1,208.57
10/10/2029 $92,070.01 $1,425.11 $213.77 $1,211.34
11/10/2029 $90,855.90 $1,425.11 $210.99 $1,214.11
12/10/2029 $89,639.01 $1,425.11 $208.21 $1,216.89
01/10/2030 $88,419.32 $1,425.11 $205.42 $1,219.68
02/10/2030 $87,196.85 $1,425.11 $202.63 $1,222.48
03/10/2030 $85,971.57 $1,425.11 $199.83 $1,225.28
04/10/2030 $84,743.48 $1,425.11 $197.02 $1,228.09
05/10/2030 $83,512.58 $1,425.11 $194.20 $1,230.90
06/10/2030 $82,278.85 $1,425.11 $191.38 $1,233.72
07/10/2030 $81,042.31 $1,425.11 $188.56 $1,236.55
08/10/2030 $79,802.92 $1,425.11 $185.72 $1,239.38
09/10/2030 $78,560.70 $1,425.11 $182.88 $1,242.22
10/10/2030 $77,315.63 $1,425.11 $180.03 $1,245.07
11/10/2030 $76,067.70 $1,425.11 $177.18 $1,247.92
12/10/2030 $74,816.92 $1,425.11 $174.32 $1,250.78
01/10/2031 $73,563.27 $1,425.11 $171.46 $1,253.65
02/10/2031 $72,306.75 $1,425.11 $168.58 $1,256.52
03/10/2031 $71,047.34 $1,425.11 $165.70 $1,259.40
04/10/2031 $69,785.06 $1,425.11 $162.82 $1,262.29
05/10/2031 $68,519.87 $1,425.11 $159.92 $1,265.18
06/10/2031 $67,251.79 $1,425.11 $157.02 $1,268.08
07/10/2031 $65,980.81 $1,425.11 $154.12 $1,270.99
08/10/2031 $64,706.91 $1,425.11 $151.21 $1,273.90
09/10/2031 $63,430.09 $1,425.11 $148.29 $1,276.82
10/10/2031 $62,150.34 $1,425.11 $145.36 $1,279.74
11/10/2031 $60,867.67 $1,425.11 $142.43 $1,282.68
12/10/2031 $59,582.05 $1,425.11 $139.49 $1,285.62
01/10/2032 $58,293.49 $1,425.11 $136.54 $1,288.56
02/10/2032 $57,001.97 $1,425.11 $133.59 $1,291.52
03/10/2032 $55,707.49 $1,425.11 $130.63 $1,294.48
04/10/2032 $54,410.05 $1,425.11 $127.66 $1,297.44
05/10/2032 $53,109.64 $1,425.11 $124.69 $1,300.42
06/10/2032 $51,806.24 $1,425.11 $121.71 $1,303.40
07/10/2032 $50,499.86 $1,425.11 $118.72 $1,306.38
08/10/2032 $49,190.48 $1,425.11 $115.73 $1,309.38
09/10/2032 $47,878.10 $1,425.11 $112.73 $1,312.38
10/10/2032 $46,562.72 $1,425.11 $109.72 $1,315.38
11/10/2032 $45,244.32 $1,425.11 $106.71 $1,318.40
12/10/2032 $43,922.90 $1,425.11 $103.68 $1,321.42
01/10/2033 $42,598.45 $1,425.11 $100.66 $1,324.45
02/10/2033 $41,270.97 $1,425.11 $97.62 $1,327.48
03/10/2033 $39,940.44 $1,425.11 $94.58 $1,330.53
04/10/2033 $38,606.86 $1,425.11 $91.53 $1,333.58
05/10/2033 $37,270.23 $1,425.11 $88.47 $1,336.63
06/10/2033 $35,930.54 $1,425.11 $85.41 $1,339.69
07/10/2033 $34,587.77 $1,425.11 $82.34 $1,342.76
08/10/2033 $33,241.93 $1,425.11 $79.26 $1,345.84
09/10/2033 $31,893.01 $1,425.11 $76.18 $1,348.93
10/10/2033 $30,540.99 $1,425.11 $73.09 $1,352.02
11/10/2033 $29,185.87 $1,425.11 $69.99 $1,355.12
12/10/2033 $27,827.65 $1,425.11 $66.88 $1,358.22
01/10/2034 $26,466.32 $1,425.11 $63.77 $1,361.33
02/10/2034 $25,101.87 $1,425.11 $60.65 $1,364.45
03/10/2034 $23,734.28 $1,425.11 $57.53 $1,367.58
04/10/2034 $22,363.57 $1,425.11 $54.39 $1,370.71
05/10/2034 $20,989.71 $1,425.11 $51.25 $1,373.86
06/10/2034 $19,612.71 $1,425.11 $48.10 $1,377.00
07/10/2034 $18,232.55 $1,425.11 $44.95 $1,380.16
08/10/2034 $16,849.23 $1,425.11 $41.78 $1,383.32
09/10/2034 $15,462.74 $1,425.11 $38.61 $1,386.49
10/10/2034 $14,073.07 $1,425.11 $35.44 $1,389.67
11/10/2034 $12,680.21 $1,425.11 $32.25 $1,392.85
12/10/2034 $11,284.16 $1,425.11 $29.06 $1,396.05
01/10/2035 $9,884.92 $1,425.11 $25.86 $1,399.25
02/10/2035 $8,482.47 $1,425.11 $22.65 $1,402.45
03/10/2035 $7,076.80 $1,425.11 $19.44 $1,405.67
04/10/2035 $5,667.91 $1,425.11 $16.22 $1,408.89
05/10/2035 $4,255.80 $1,425.11 $12.99 $1,412.12
06/10/2035 $2,840.44 $1,425.11 $9.75 $1,415.35
07/10/2035 $1,421.85 $1,425.11 $6.51 $1,418.60
08/10/2035 $-0.00 $1,425.11 $3.26 $1,421.85
TOTAL: - $256,518.98 $46,518.98 $210,000.00

Change options for different scenario in the form below:

$
%