Mortgage product from Horizon Bank - 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 Horizon Bank

Interest Type: Fixed

Interest Rate: 8.500%

Monthly Payment: $ 2,256.34
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
06/05/2025 $259,585.33 $2,256.34 $1,841.67 $414.67
07/05/2025 $259,167.72 $2,256.34 $1,838.73 $417.61
08/05/2025 $258,747.15 $2,256.34 $1,835.77 $420.57
09/05/2025 $258,323.60 $2,256.34 $1,832.79 $423.55
10/05/2025 $257,897.05 $2,256.34 $1,829.79 $426.55
11/05/2025 $257,467.48 $2,256.34 $1,826.77 $429.57
12/05/2025 $257,034.87 $2,256.34 $1,823.73 $432.61
01/05/2026 $256,599.19 $2,256.34 $1,820.66 $435.68
02/05/2026 $256,160.43 $2,256.34 $1,817.58 $438.76
03/05/2026 $255,718.56 $2,256.34 $1,814.47 $441.87
04/05/2026 $255,273.56 $2,256.34 $1,811.34 $445.00
05/05/2026 $254,825.40 $2,256.34 $1,808.19 $448.15
06/05/2026 $254,374.08 $2,256.34 $1,805.01 $451.33
07/05/2026 $253,919.55 $2,256.34 $1,801.82 $454.52
08/05/2026 $253,461.81 $2,256.34 $1,798.60 $457.74
09/05/2026 $253,000.82 $2,256.34 $1,795.35 $460.99
10/05/2026 $252,536.57 $2,256.34 $1,792.09 $464.25
11/05/2026 $252,069.03 $2,256.34 $1,788.80 $467.54
12/05/2026 $251,598.18 $2,256.34 $1,785.49 $470.85
01/05/2027 $251,123.99 $2,256.34 $1,782.15 $474.19
02/05/2027 $250,646.45 $2,256.34 $1,778.79 $477.55
03/05/2027 $250,165.52 $2,256.34 $1,775.41 $480.93
04/05/2027 $249,681.19 $2,256.34 $1,772.01 $484.33
05/05/2027 $249,193.42 $2,256.34 $1,768.58 $487.77
06/05/2027 $248,702.20 $2,256.34 $1,765.12 $491.22
07/05/2027 $248,207.50 $2,256.34 $1,761.64 $494.70
08/05/2027 $247,709.30 $2,256.34 $1,758.14 $498.20
09/05/2027 $247,207.56 $2,256.34 $1,754.61 $501.73
10/05/2027 $246,702.28 $2,256.34 $1,751.05 $505.29
11/05/2027 $246,193.41 $2,256.34 $1,747.47 $508.87
12/05/2027 $245,680.94 $2,256.34 $1,743.87 $512.47
01/05/2028 $245,164.84 $2,256.34 $1,740.24 $516.10
02/05/2028 $244,645.08 $2,256.34 $1,736.58 $519.76
03/05/2028 $244,121.65 $2,256.34 $1,732.90 $523.44
04/05/2028 $243,594.50 $2,256.34 $1,729.19 $527.15
05/05/2028 $243,063.62 $2,256.34 $1,725.46 $530.88
06/05/2028 $242,528.98 $2,256.34 $1,721.70 $534.64
07/05/2028 $241,990.56 $2,256.34 $1,717.91 $538.43
08/05/2028 $241,448.31 $2,256.34 $1,714.10 $542.24
09/05/2028 $240,902.23 $2,256.34 $1,710.26 $546.08
10/05/2028 $240,352.28 $2,256.34 $1,706.39 $549.95
11/05/2028 $239,798.44 $2,256.34 $1,702.50 $553.85
12/05/2028 $239,240.67 $2,256.34 $1,698.57 $557.77
01/05/2029 $238,678.95 $2,256.34 $1,694.62 $561.72
02/05/2029 $238,113.25 $2,256.34 $1,690.64 $565.70
03/05/2029 $237,543.55 $2,256.34 $1,686.64 $569.70
04/05/2029 $236,969.81 $2,256.34 $1,682.60 $573.74
05/05/2029 $236,392.00 $2,256.34 $1,678.54 $577.80
06/05/2029 $235,810.11 $2,256.34 $1,674.44 $581.90
07/05/2029 $235,224.09 $2,256.34 $1,670.32 $586.02
08/05/2029 $234,633.92 $2,256.34 $1,666.17 $590.17
09/05/2029 $234,039.57 $2,256.34 $1,661.99 $594.35
10/05/2029 $233,441.01 $2,256.34 $1,657.78 $598.56
11/05/2029 $232,838.21 $2,256.34 $1,653.54 $602.80
12/05/2029 $232,231.14 $2,256.34 $1,649.27 $607.07
01/05/2030 $231,619.77 $2,256.34 $1,644.97 $611.37
02/05/2030 $231,004.07 $2,256.34 $1,640.64 $615.70
03/05/2030 $230,384.01 $2,256.34 $1,636.28 $620.06
04/05/2030 $229,759.55 $2,256.34 $1,631.89 $624.45
05/05/2030 $229,130.68 $2,256.34 $1,627.46 $628.88
06/05/2030 $228,497.34 $2,256.34 $1,623.01 $633.33
07/05/2030 $227,859.53 $2,256.34 $1,618.52 $637.82
08/05/2030 $227,217.19 $2,256.34 $1,614.00 $642.34
09/05/2030 $226,570.31 $2,256.34 $1,609.46 $646.89
10/05/2030 $225,918.84 $2,256.34 $1,604.87 $651.47
11/05/2030 $225,262.76 $2,256.34 $1,600.26 $656.08
12/05/2030 $224,602.03 $2,256.34 $1,595.61 $660.73
01/05/2031 $223,936.62 $2,256.34 $1,590.93 $665.41
02/05/2031 $223,266.50 $2,256.34 $1,586.22 $670.12
03/05/2031 $222,591.63 $2,256.34 $1,581.47 $674.87
04/05/2031 $221,911.98 $2,256.34 $1,576.69 $679.65
05/05/2031 $221,227.51 $2,256.34 $1,571.88 $684.46
06/05/2031 $220,538.20 $2,256.34 $1,567.03 $689.31
07/05/2031 $219,844.01 $2,256.34 $1,562.15 $694.19
08/05/2031 $219,144.89 $2,256.34 $1,557.23 $699.11
09/05/2031 $218,440.83 $2,256.34 $1,552.28 $704.06
10/05/2031 $217,731.78 $2,256.34 $1,547.29 $709.05
11/05/2031 $217,017.70 $2,256.34 $1,542.27 $714.07
12/05/2031 $216,298.57 $2,256.34 $1,537.21 $719.13
01/05/2032 $215,574.35 $2,256.34 $1,532.11 $724.23
02/05/2032 $214,844.99 $2,256.34 $1,526.98 $729.36
03/05/2032 $214,110.47 $2,256.34 $1,521.82 $734.52
04/05/2032 $213,370.75 $2,256.34 $1,516.62 $739.72
05/05/2032 $212,625.78 $2,256.34 $1,511.38 $744.96
06/05/2032 $211,875.54 $2,256.34 $1,506.10 $750.24
07/05/2032 $211,119.99 $2,256.34 $1,500.79 $755.56
08/05/2032 $210,359.08 $2,256.34 $1,495.43 $760.91
09/05/2032 $209,592.78 $2,256.34 $1,490.04 $766.30
10/05/2032 $208,821.06 $2,256.34 $1,484.62 $771.72
11/05/2032 $208,043.86 $2,256.34 $1,479.15 $777.19
12/05/2032 $207,261.17 $2,256.34 $1,473.64 $782.70
01/05/2033 $206,472.93 $2,256.34 $1,468.10 $788.24
02/05/2033 $205,679.10 $2,256.34 $1,462.52 $793.82
03/05/2033 $204,879.66 $2,256.34 $1,456.89 $799.45
04/05/2033 $204,074.55 $2,256.34 $1,451.23 $805.11
05/05/2033 $203,263.74 $2,256.34 $1,445.53 $810.81
06/05/2033 $202,447.18 $2,256.34 $1,439.78 $816.56
07/05/2033 $201,624.84 $2,256.34 $1,434.00 $822.34
08/05/2033 $200,796.68 $2,256.34 $1,428.18 $828.16
09/05/2033 $199,962.65 $2,256.34 $1,422.31 $834.03
10/05/2033 $199,122.71 $2,256.34 $1,416.40 $839.94
11/05/2033 $198,276.82 $2,256.34 $1,410.45 $845.89
12/05/2033 $197,424.94 $2,256.34 $1,404.46 $851.88
01/05/2034 $196,567.03 $2,256.34 $1,398.43 $857.91
02/05/2034 $195,703.04 $2,256.34 $1,392.35 $863.99
03/05/2034 $194,832.92 $2,256.34 $1,386.23 $870.11
04/05/2034 $193,956.65 $2,256.34 $1,380.07 $876.27
05/05/2034 $193,074.17 $2,256.34 $1,373.86 $882.48
06/05/2034 $192,185.44 $2,256.34 $1,367.61 $888.73
07/05/2034 $191,290.41 $2,256.34 $1,361.31 $895.03
08/05/2034 $190,389.04 $2,256.34 $1,354.97 $901.37
09/05/2034 $189,481.29 $2,256.34 $1,348.59 $907.75
10/05/2034 $188,567.11 $2,256.34 $1,342.16 $914.18
11/05/2034 $187,646.46 $2,256.34 $1,335.68 $920.66
12/05/2034 $186,719.28 $2,256.34 $1,329.16 $927.18
01/05/2035 $185,785.53 $2,256.34 $1,322.59 $933.75
02/05/2035 $184,845.17 $2,256.34 $1,315.98 $940.36
03/05/2035 $183,898.15 $2,256.34 $1,309.32 $947.02
04/05/2035 $182,944.42 $2,256.34 $1,302.61 $953.73
05/05/2035 $181,983.94 $2,256.34 $1,295.86 $960.48
06/05/2035 $181,016.65 $2,256.34 $1,289.05 $967.29
07/05/2035 $180,042.51 $2,256.34 $1,282.20 $974.14
08/05/2035 $179,061.47 $2,256.34 $1,275.30 $981.04
09/05/2035 $178,073.49 $2,256.34 $1,268.35 $987.99
10/05/2035 $177,078.50 $2,256.34 $1,261.35 $994.99
11/05/2035 $176,076.46 $2,256.34 $1,254.31 $1,002.03
12/05/2035 $175,067.33 $2,256.34 $1,247.21 $1,009.13
01/05/2036 $174,051.05 $2,256.34 $1,240.06 $1,016.28
02/05/2036 $173,027.57 $2,256.34 $1,232.86 $1,023.48
03/05/2036 $171,996.84 $2,256.34 $1,225.61 $1,030.73
04/05/2036 $170,958.82 $2,256.34 $1,218.31 $1,038.03
05/05/2036 $169,913.43 $2,256.34 $1,210.96 $1,045.38
06/05/2036 $168,860.65 $2,256.34 $1,203.55 $1,052.79
07/05/2036 $167,800.40 $2,256.34 $1,196.10 $1,060.24
08/05/2036 $166,732.65 $2,256.34 $1,188.59 $1,067.75
09/05/2036 $165,657.33 $2,256.34 $1,181.02 $1,075.32
10/05/2036 $164,574.40 $2,256.34 $1,173.41 $1,082.93
11/05/2036 $163,483.79 $2,256.34 $1,165.74 $1,090.61
12/05/2036 $162,385.46 $2,256.34 $1,158.01 $1,098.33
01/05/2037 $161,279.35 $2,256.34 $1,150.23 $1,106.11
02/05/2037 $160,165.41 $2,256.34 $1,142.40 $1,113.95
03/05/2037 $159,043.57 $2,256.34 $1,134.50 $1,121.84
04/05/2037 $157,913.79 $2,256.34 $1,126.56 $1,129.78
05/05/2037 $156,776.00 $2,256.34 $1,118.56 $1,137.78
06/05/2037 $155,630.16 $2,256.34 $1,110.50 $1,145.84
07/05/2037 $154,476.20 $2,256.34 $1,102.38 $1,153.96
08/05/2037 $153,314.07 $2,256.34 $1,094.21 $1,162.13
09/05/2037 $152,143.70 $2,256.34 $1,085.97 $1,170.37
10/05/2037 $150,965.04 $2,256.34 $1,077.68 $1,178.66
11/05/2037 $149,778.04 $2,256.34 $1,069.34 $1,187.00
12/05/2037 $148,582.63 $2,256.34 $1,060.93 $1,195.41
01/05/2038 $147,378.75 $2,256.34 $1,052.46 $1,203.88
02/05/2038 $146,166.34 $2,256.34 $1,043.93 $1,212.41
03/05/2038 $144,945.34 $2,256.34 $1,035.34 $1,221.00
04/05/2038 $143,715.70 $2,256.34 $1,026.70 $1,229.64
05/05/2038 $142,477.35 $2,256.34 $1,017.99 $1,238.35
06/05/2038 $141,230.22 $2,256.34 $1,009.21 $1,247.13
07/05/2038 $139,974.26 $2,256.34 $1,000.38 $1,255.96
08/05/2038 $138,709.40 $2,256.34 $991.48 $1,264.86
09/05/2038 $137,435.59 $2,256.34 $982.52 $1,273.82
10/05/2038 $136,152.75 $2,256.34 $973.50 $1,282.84
11/05/2038 $134,860.82 $2,256.34 $964.42 $1,291.93
12/05/2038 $133,559.75 $2,256.34 $955.26 $1,301.08
01/05/2039 $132,249.46 $2,256.34 $946.05 $1,310.29
02/05/2039 $130,929.88 $2,256.34 $936.77 $1,319.57
03/05/2039 $129,600.96 $2,256.34 $927.42 $1,328.92
04/05/2039 $128,262.63 $2,256.34 $918.01 $1,338.33
05/05/2039 $126,914.82 $2,256.34 $908.53 $1,347.81
06/05/2039 $125,557.46 $2,256.34 $898.98 $1,357.36
07/05/2039 $124,190.48 $2,256.34 $889.37 $1,366.98
08/05/2039 $122,813.82 $2,256.34 $879.68 $1,376.66
09/05/2039 $121,427.41 $2,256.34 $869.93 $1,386.41
10/05/2039 $120,031.18 $2,256.34 $860.11 $1,396.23
11/05/2039 $118,625.06 $2,256.34 $850.22 $1,406.12
12/05/2039 $117,208.98 $2,256.34 $840.26 $1,416.08
01/05/2040 $115,782.87 $2,256.34 $830.23 $1,426.11
02/05/2040 $114,346.66 $2,256.34 $820.13 $1,436.21
03/05/2040 $112,900.28 $2,256.34 $809.96 $1,446.38
04/05/2040 $111,443.65 $2,256.34 $799.71 $1,456.63
05/05/2040 $109,976.70 $2,256.34 $789.39 $1,466.95
06/05/2040 $108,499.36 $2,256.34 $779.00 $1,477.34
07/05/2040 $107,011.56 $2,256.34 $768.54 $1,487.80
08/05/2040 $105,513.22 $2,256.34 $758.00 $1,498.34
09/05/2040 $104,004.26 $2,256.34 $747.39 $1,508.96
10/05/2040 $102,484.62 $2,256.34 $736.70 $1,519.64
11/05/2040 $100,954.21 $2,256.34 $725.93 $1,530.41
12/05/2040 $99,412.96 $2,256.34 $715.09 $1,541.25
01/05/2041 $97,860.80 $2,256.34 $704.18 $1,552.17
02/05/2041 $96,297.64 $2,256.34 $693.18 $1,563.16
03/05/2041 $94,723.40 $2,256.34 $682.11 $1,574.23
04/05/2041 $93,138.02 $2,256.34 $670.96 $1,585.38
05/05/2041 $91,541.41 $2,256.34 $659.73 $1,596.61
06/05/2041 $89,933.49 $2,256.34 $648.42 $1,607.92
07/05/2041 $88,314.17 $2,256.34 $637.03 $1,619.31
08/05/2041 $86,683.39 $2,256.34 $625.56 $1,630.78
09/05/2041 $85,041.06 $2,256.34 $614.01 $1,642.33
10/05/2041 $83,387.09 $2,256.34 $602.37 $1,653.97
11/05/2041 $81,721.41 $2,256.34 $590.66 $1,665.68
12/05/2041 $80,043.93 $2,256.34 $578.86 $1,677.48
01/05/2042 $78,354.57 $2,256.34 $566.98 $1,689.36
02/05/2042 $76,653.24 $2,256.34 $555.01 $1,701.33
03/05/2042 $74,939.86 $2,256.34 $542.96 $1,713.38
04/05/2042 $73,214.34 $2,256.34 $530.82 $1,725.52
05/05/2042 $71,476.61 $2,256.34 $518.60 $1,737.74
06/05/2042 $69,726.56 $2,256.34 $506.29 $1,750.05
07/05/2042 $67,964.11 $2,256.34 $493.90 $1,762.44
08/05/2042 $66,189.19 $2,256.34 $481.41 $1,774.93
09/05/2042 $64,401.69 $2,256.34 $468.84 $1,787.50
10/05/2042 $62,601.52 $2,256.34 $456.18 $1,800.16
11/05/2042 $60,788.61 $2,256.34 $443.43 $1,812.91
12/05/2042 $58,962.86 $2,256.34 $430.59 $1,825.75
01/05/2043 $57,124.17 $2,256.34 $417.65 $1,838.69
02/05/2043 $55,272.46 $2,256.34 $404.63 $1,851.71
03/05/2043 $53,407.63 $2,256.34 $391.51 $1,864.83
04/05/2043 $51,529.59 $2,256.34 $378.30 $1,878.04
05/05/2043 $49,638.26 $2,256.34 $365.00 $1,891.34
06/05/2043 $47,733.52 $2,256.34 $351.60 $1,904.74
07/05/2043 $45,815.29 $2,256.34 $338.11 $1,918.23
08/05/2043 $43,883.48 $2,256.34 $324.52 $1,931.82
09/05/2043 $41,937.98 $2,256.34 $310.84 $1,945.50
10/05/2043 $39,978.70 $2,256.34 $297.06 $1,959.28
11/05/2043 $38,005.54 $2,256.34 $283.18 $1,973.16
12/05/2043 $36,018.40 $2,256.34 $269.21 $1,987.13
01/05/2044 $34,017.19 $2,256.34 $255.13 $2,001.21
02/05/2044 $32,001.81 $2,256.34 $240.96 $2,015.39
03/05/2044 $29,972.15 $2,256.34 $226.68 $2,029.66
04/05/2044 $27,928.11 $2,256.34 $212.30 $2,044.04
05/05/2044 $25,869.59 $2,256.34 $197.82 $2,058.52
06/05/2044 $23,796.50 $2,256.34 $183.24 $2,073.10
07/05/2044 $21,708.72 $2,256.34 $168.56 $2,087.78
08/05/2044 $19,606.14 $2,256.34 $153.77 $2,102.57
09/05/2044 $17,488.68 $2,256.34 $138.88 $2,117.46
10/05/2044 $15,356.22 $2,256.34 $123.88 $2,132.46
11/05/2044 $13,208.65 $2,256.34 $108.77 $2,147.57
12/05/2044 $11,045.87 $2,256.34 $93.56 $2,162.78
01/05/2045 $8,867.77 $2,256.34 $78.24 $2,178.10
02/05/2045 $6,674.25 $2,256.34 $62.81 $2,193.53
03/05/2045 $4,465.18 $2,256.34 $47.28 $2,209.06
04/05/2045 $2,240.47 $2,256.34 $31.63 $2,224.71
05/05/2045 $0.00 $2,256.34 $15.87 $2,240.47
TOTAL: - $541,521.70 $281,521.70 $260,000.00

Change options for different scenario in the form below:

$
%

Featured - 30 Year Fixed Mortgage Rates 2025

Lender APR Rate (%) Monthly
Payment
Learn More
PenFed Credit Union
NMLS ID: 401822
6.758% 6.625%
0.75 points
$4,395 fees
$2,049 Learn More
Rocket Mortgage
NMLS ID: 3030
7.589% 7.500%
0.88 points
$2,800 fees
$2,238 Learn More
PenFed Credit Union
NMLS ID: 401822

points
fees
Learn More