Mortgage product from Bank of the West - 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 the West

Interest Type: Fixed

Interest Rate: 3.880%

Monthly Payment: $ 1,687.48
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
08/14/2020 $229,056.18 $1,687.48 $743.67 $943.82
09/14/2020 $228,109.31 $1,687.48 $740.61 $946.87
10/14/2020 $227,159.38 $1,687.48 $737.55 $949.93
11/14/2020 $226,206.38 $1,687.48 $734.48 $953.00
12/14/2020 $225,250.30 $1,687.48 $731.40 $956.08
01/14/2021 $224,291.12 $1,687.48 $728.31 $959.18
02/14/2021 $223,328.84 $1,687.48 $725.21 $962.28
03/14/2021 $222,363.46 $1,687.48 $722.10 $965.39
04/14/2021 $221,394.95 $1,687.48 $718.98 $968.51
05/14/2021 $220,423.31 $1,687.48 $715.84 $971.64
06/14/2021 $219,448.52 $1,687.48 $712.70 $974.78
07/14/2021 $218,470.59 $1,687.48 $709.55 $977.93
08/14/2021 $217,489.49 $1,687.48 $706.39 $981.10
09/14/2021 $216,505.23 $1,687.48 $703.22 $984.27
10/14/2021 $215,517.77 $1,687.48 $700.03 $987.45
11/14/2021 $214,527.13 $1,687.48 $696.84 $990.64
12/14/2021 $213,533.28 $1,687.48 $693.64 $993.85
01/14/2022 $212,536.22 $1,687.48 $690.42 $997.06
02/14/2022 $211,535.94 $1,687.48 $687.20 $1,000.28
03/14/2022 $210,532.42 $1,687.48 $683.97 $1,003.52
04/14/2022 $209,525.66 $1,687.48 $680.72 $1,006.76
05/14/2022 $208,515.64 $1,687.48 $677.47 $1,010.02
06/14/2022 $207,502.36 $1,687.48 $674.20 $1,013.28
07/14/2022 $206,485.80 $1,687.48 $670.92 $1,016.56
08/14/2022 $205,465.95 $1,687.48 $667.64 $1,019.85
09/14/2022 $204,442.81 $1,687.48 $664.34 $1,023.14
10/14/2022 $203,416.35 $1,687.48 $661.03 $1,026.45
11/14/2022 $202,386.58 $1,687.48 $657.71 $1,029.77
12/14/2022 $201,353.48 $1,687.48 $654.38 $1,033.10
01/14/2023 $200,317.04 $1,687.48 $651.04 $1,036.44
02/14/2023 $199,277.25 $1,687.48 $647.69 $1,039.79
03/14/2023 $198,234.09 $1,687.48 $644.33 $1,043.15
04/14/2023 $197,187.56 $1,687.48 $640.96 $1,046.53
05/14/2023 $196,137.65 $1,687.48 $637.57 $1,049.91
06/14/2023 $195,084.35 $1,687.48 $634.18 $1,053.31
07/14/2023 $194,027.64 $1,687.48 $630.77 $1,056.71
08/14/2023 $192,967.51 $1,687.48 $627.36 $1,060.13
09/14/2023 $191,903.95 $1,687.48 $623.93 $1,063.56
10/14/2023 $190,836.96 $1,687.48 $620.49 $1,066.99
11/14/2023 $189,766.51 $1,687.48 $617.04 $1,070.44
12/14/2023 $188,692.61 $1,687.48 $613.58 $1,073.91
01/14/2024 $187,615.23 $1,687.48 $610.11 $1,077.38
02/14/2024 $186,534.37 $1,687.48 $606.62 $1,080.86
03/14/2024 $185,450.01 $1,687.48 $603.13 $1,084.36
04/14/2024 $184,362.15 $1,687.48 $599.62 $1,087.86
05/14/2024 $183,270.77 $1,687.48 $596.10 $1,091.38
06/14/2024 $182,175.86 $1,687.48 $592.58 $1,094.91
07/14/2024 $181,077.41 $1,687.48 $589.04 $1,098.45
08/14/2024 $179,975.41 $1,687.48 $585.48 $1,102.00
09/14/2024 $178,869.84 $1,687.48 $581.92 $1,105.56
10/14/2024 $177,760.71 $1,687.48 $578.35 $1,109.14
11/14/2024 $176,647.98 $1,687.48 $574.76 $1,112.72
12/14/2024 $175,531.66 $1,687.48 $571.16 $1,116.32
01/14/2025 $174,411.73 $1,687.48 $567.55 $1,119.93
02/14/2025 $173,288.17 $1,687.48 $563.93 $1,123.55
03/14/2025 $172,160.99 $1,687.48 $560.30 $1,127.19
04/14/2025 $171,030.16 $1,687.48 $556.65 $1,130.83
05/14/2025 $169,895.67 $1,687.48 $553.00 $1,134.49
06/14/2025 $168,757.51 $1,687.48 $549.33 $1,138.16
07/14/2025 $167,615.68 $1,687.48 $545.65 $1,141.84
08/14/2025 $166,470.15 $1,687.48 $541.96 $1,145.53
09/14/2025 $165,320.92 $1,687.48 $538.25 $1,149.23
10/14/2025 $164,167.97 $1,687.48 $534.54 $1,152.95
11/14/2025 $163,011.30 $1,687.48 $530.81 $1,156.67
12/14/2025 $161,850.89 $1,687.48 $527.07 $1,160.41
01/14/2026 $160,686.72 $1,687.48 $523.32 $1,164.17
02/14/2026 $159,518.79 $1,687.48 $519.55 $1,167.93
03/14/2026 $158,347.08 $1,687.48 $515.78 $1,171.71
04/14/2026 $157,171.59 $1,687.48 $511.99 $1,175.50
05/14/2026 $155,992.29 $1,687.48 $508.19 $1,179.30
06/14/2026 $154,809.18 $1,687.48 $504.38 $1,183.11
07/14/2026 $153,622.25 $1,687.48 $500.55 $1,186.93
08/14/2026 $152,431.47 $1,687.48 $496.71 $1,190.77
09/14/2026 $151,236.85 $1,687.48 $492.86 $1,194.62
10/14/2026 $150,038.37 $1,687.48 $489.00 $1,198.49
11/14/2026 $148,836.01 $1,687.48 $485.12 $1,202.36
12/14/2026 $147,629.76 $1,687.48 $481.24 $1,206.25
01/14/2027 $146,419.61 $1,687.48 $477.34 $1,210.15
02/14/2027 $145,205.55 $1,687.48 $473.42 $1,214.06
03/14/2027 $143,987.56 $1,687.48 $469.50 $1,217.99
04/14/2027 $142,765.64 $1,687.48 $465.56 $1,221.92
05/14/2027 $141,539.76 $1,687.48 $461.61 $1,225.88
06/14/2027 $140,309.92 $1,687.48 $457.65 $1,229.84
07/14/2027 $139,076.11 $1,687.48 $453.67 $1,233.82
08/14/2027 $137,838.30 $1,687.48 $449.68 $1,237.80
09/14/2027 $136,596.49 $1,687.48 $445.68 $1,241.81
10/14/2027 $135,350.67 $1,687.48 $441.66 $1,245.82
11/14/2027 $134,100.82 $1,687.48 $437.63 $1,249.85
12/14/2027 $132,846.93 $1,687.48 $433.59 $1,253.89
01/14/2028 $131,588.98 $1,687.48 $429.54 $1,257.95
02/14/2028 $130,326.97 $1,687.48 $425.47 $1,262.01
03/14/2028 $129,060.88 $1,687.48 $421.39 $1,266.09
04/14/2028 $127,790.69 $1,687.48 $417.30 $1,270.19
05/14/2028 $126,516.40 $1,687.48 $413.19 $1,274.29
06/14/2028 $125,237.98 $1,687.48 $409.07 $1,278.41
07/14/2028 $123,955.43 $1,687.48 $404.94 $1,282.55
08/14/2028 $122,668.74 $1,687.48 $400.79 $1,286.70
09/14/2028 $121,377.88 $1,687.48 $396.63 $1,290.86
10/14/2028 $120,082.85 $1,687.48 $392.46 $1,295.03
11/14/2028 $118,783.64 $1,687.48 $388.27 $1,299.22
12/14/2028 $117,480.22 $1,687.48 $384.07 $1,303.42
01/14/2029 $116,172.59 $1,687.48 $379.85 $1,307.63
02/14/2029 $114,860.73 $1,687.48 $375.62 $1,311.86
03/14/2029 $113,544.63 $1,687.48 $371.38 $1,316.10
04/14/2029 $112,224.27 $1,687.48 $367.13 $1,320.36
05/14/2029 $110,899.64 $1,687.48 $362.86 $1,324.63
06/14/2029 $109,570.73 $1,687.48 $358.58 $1,328.91
07/14/2029 $108,237.53 $1,687.48 $354.28 $1,333.21
08/14/2029 $106,900.01 $1,687.48 $349.97 $1,337.52
09/14/2029 $105,558.17 $1,687.48 $345.64 $1,341.84
10/14/2029 $104,211.99 $1,687.48 $341.30 $1,346.18
11/14/2029 $102,861.46 $1,687.48 $336.95 $1,350.53
12/14/2029 $101,506.56 $1,687.48 $332.59 $1,354.90
01/14/2030 $100,147.28 $1,687.48 $328.20 $1,359.28
02/14/2030 $98,783.61 $1,687.48 $323.81 $1,363.67
03/14/2030 $97,415.52 $1,687.48 $319.40 $1,368.08
04/14/2030 $96,043.01 $1,687.48 $314.98 $1,372.51
05/14/2030 $94,666.07 $1,687.48 $310.54 $1,376.95
06/14/2030 $93,284.67 $1,687.48 $306.09 $1,381.40
07/14/2030 $91,898.81 $1,687.48 $301.62 $1,385.86
08/14/2030 $90,508.46 $1,687.48 $297.14 $1,390.34
09/14/2030 $89,113.62 $1,687.48 $292.64 $1,394.84
10/14/2030 $87,714.27 $1,687.48 $288.13 $1,399.35
11/14/2030 $86,310.40 $1,687.48 $283.61 $1,403.87
12/14/2030 $84,901.98 $1,687.48 $279.07 $1,408.41
01/14/2031 $83,489.02 $1,687.48 $274.52 $1,412.97
02/14/2031 $82,071.48 $1,687.48 $269.95 $1,417.54
03/14/2031 $80,649.36 $1,687.48 $265.36 $1,422.12
04/14/2031 $79,222.64 $1,687.48 $260.77 $1,426.72
05/14/2031 $77,791.31 $1,687.48 $256.15 $1,431.33
06/14/2031 $76,355.35 $1,687.48 $251.53 $1,435.96
07/14/2031 $74,914.75 $1,687.48 $246.88 $1,440.60
08/14/2031 $73,469.49 $1,687.48 $242.22 $1,445.26
09/14/2031 $72,019.56 $1,687.48 $237.55 $1,449.93
10/14/2031 $70,564.93 $1,687.48 $232.86 $1,454.62
11/14/2031 $69,105.61 $1,687.48 $228.16 $1,459.32
12/14/2031 $67,641.57 $1,687.48 $223.44 $1,464.04
01/14/2032 $66,172.79 $1,687.48 $218.71 $1,468.78
02/14/2032 $64,699.26 $1,687.48 $213.96 $1,473.53
03/14/2032 $63,220.97 $1,687.48 $209.19 $1,478.29
04/14/2032 $61,737.90 $1,687.48 $204.41 $1,483.07
05/14/2032 $60,250.04 $1,687.48 $199.62 $1,487.87
06/14/2032 $58,757.36 $1,687.48 $194.81 $1,492.68
07/14/2032 $57,259.86 $1,687.48 $189.98 $1,497.50
08/14/2032 $55,757.52 $1,687.48 $185.14 $1,502.34
09/14/2032 $54,250.32 $1,687.48 $180.28 $1,507.20
10/14/2032 $52,738.24 $1,687.48 $175.41 $1,512.08
11/14/2032 $51,221.28 $1,687.48 $170.52 $1,516.96
12/14/2032 $49,699.41 $1,687.48 $165.62 $1,521.87
01/14/2033 $48,172.62 $1,687.48 $160.69 $1,526.79
02/14/2033 $46,640.89 $1,687.48 $155.76 $1,531.73
03/14/2033 $45,104.21 $1,687.48 $150.81 $1,536.68
04/14/2033 $43,562.57 $1,687.48 $145.84 $1,541.65
05/14/2033 $42,015.93 $1,687.48 $140.85 $1,546.63
06/14/2033 $40,464.30 $1,687.48 $135.85 $1,551.63
07/14/2033 $38,907.65 $1,687.48 $130.83 $1,556.65
08/14/2033 $37,345.97 $1,687.48 $125.80 $1,561.68
09/14/2033 $35,779.23 $1,687.48 $120.75 $1,566.73
10/14/2033 $34,207.44 $1,687.48 $115.69 $1,571.80
11/14/2033 $32,630.56 $1,687.48 $110.60 $1,576.88
12/14/2033 $31,048.58 $1,687.48 $105.51 $1,581.98
01/14/2034 $29,461.48 $1,687.48 $100.39 $1,587.09
02/14/2034 $27,869.26 $1,687.48 $95.26 $1,592.23
03/14/2034 $26,271.88 $1,687.48 $90.11 $1,597.37
04/14/2034 $24,669.35 $1,687.48 $84.95 $1,602.54
05/14/2034 $23,061.63 $1,687.48 $79.76 $1,607.72
06/14/2034 $21,448.71 $1,687.48 $74.57 $1,612.92
07/14/2034 $19,830.57 $1,687.48 $69.35 $1,618.13
08/14/2034 $18,207.21 $1,687.48 $64.12 $1,623.37
09/14/2034 $16,578.59 $1,687.48 $58.87 $1,628.61
10/14/2034 $14,944.71 $1,687.48 $53.60 $1,633.88
11/14/2034 $13,305.55 $1,687.48 $48.32 $1,639.16
12/14/2034 $11,661.09 $1,687.48 $43.02 $1,644.46
01/14/2035 $10,011.31 $1,687.48 $37.70 $1,649.78
02/14/2035 $8,356.19 $1,687.48 $32.37 $1,655.11
03/14/2035 $6,695.73 $1,687.48 $27.02 $1,660.47
04/14/2035 $5,029.89 $1,687.48 $21.65 $1,665.83
05/14/2035 $3,358.67 $1,687.48 $16.26 $1,671.22
06/14/2035 $1,682.05 $1,687.48 $10.86 $1,676.62
07/14/2035 $0.00 $1,687.48 $5.44 $1,682.05
TOTAL: - $303,747.19 $73,747.19 $230,000.00

Change options for different scenario in the form below:

$
%