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?
09/25/2019 $229,056.18 $1,687.48 $743.67 $943.82
10/25/2019 $228,109.31 $1,687.48 $740.61 $946.87
11/25/2019 $227,159.38 $1,687.48 $737.55 $949.93
12/25/2019 $226,206.38 $1,687.48 $734.48 $953.00
01/25/2020 $225,250.30 $1,687.48 $731.40 $956.08
02/25/2020 $224,291.12 $1,687.48 $728.31 $959.18
03/25/2020 $223,328.84 $1,687.48 $725.21 $962.28
04/25/2020 $222,363.46 $1,687.48 $722.10 $965.39
05/25/2020 $221,394.95 $1,687.48 $718.98 $968.51
06/25/2020 $220,423.31 $1,687.48 $715.84 $971.64
07/25/2020 $219,448.52 $1,687.48 $712.70 $974.78
08/25/2020 $218,470.59 $1,687.48 $709.55 $977.93
09/25/2020 $217,489.49 $1,687.48 $706.39 $981.10
10/25/2020 $216,505.23 $1,687.48 $703.22 $984.27
11/25/2020 $215,517.77 $1,687.48 $700.03 $987.45
12/25/2020 $214,527.13 $1,687.48 $696.84 $990.64
01/25/2021 $213,533.28 $1,687.48 $693.64 $993.85
02/25/2021 $212,536.22 $1,687.48 $690.42 $997.06
03/25/2021 $211,535.94 $1,687.48 $687.20 $1,000.28
04/25/2021 $210,532.42 $1,687.48 $683.97 $1,003.52
05/25/2021 $209,525.66 $1,687.48 $680.72 $1,006.76
06/25/2021 $208,515.64 $1,687.48 $677.47 $1,010.02
07/25/2021 $207,502.36 $1,687.48 $674.20 $1,013.28
08/25/2021 $206,485.80 $1,687.48 $670.92 $1,016.56
09/25/2021 $205,465.95 $1,687.48 $667.64 $1,019.85
10/25/2021 $204,442.81 $1,687.48 $664.34 $1,023.14
11/25/2021 $203,416.35 $1,687.48 $661.03 $1,026.45
12/25/2021 $202,386.58 $1,687.48 $657.71 $1,029.77
01/25/2022 $201,353.48 $1,687.48 $654.38 $1,033.10
02/25/2022 $200,317.04 $1,687.48 $651.04 $1,036.44
03/25/2022 $199,277.25 $1,687.48 $647.69 $1,039.79
04/25/2022 $198,234.09 $1,687.48 $644.33 $1,043.15
05/25/2022 $197,187.56 $1,687.48 $640.96 $1,046.53
06/25/2022 $196,137.65 $1,687.48 $637.57 $1,049.91
07/25/2022 $195,084.35 $1,687.48 $634.18 $1,053.31
08/25/2022 $194,027.64 $1,687.48 $630.77 $1,056.71
09/25/2022 $192,967.51 $1,687.48 $627.36 $1,060.13
10/25/2022 $191,903.95 $1,687.48 $623.93 $1,063.56
11/25/2022 $190,836.96 $1,687.48 $620.49 $1,066.99
12/25/2022 $189,766.51 $1,687.48 $617.04 $1,070.44
01/25/2023 $188,692.61 $1,687.48 $613.58 $1,073.91
02/25/2023 $187,615.23 $1,687.48 $610.11 $1,077.38
03/25/2023 $186,534.37 $1,687.48 $606.62 $1,080.86
04/25/2023 $185,450.01 $1,687.48 $603.13 $1,084.36
05/25/2023 $184,362.15 $1,687.48 $599.62 $1,087.86
06/25/2023 $183,270.77 $1,687.48 $596.10 $1,091.38
07/25/2023 $182,175.86 $1,687.48 $592.58 $1,094.91
08/25/2023 $181,077.41 $1,687.48 $589.04 $1,098.45
09/25/2023 $179,975.41 $1,687.48 $585.48 $1,102.00
10/25/2023 $178,869.84 $1,687.48 $581.92 $1,105.56
11/25/2023 $177,760.71 $1,687.48 $578.35 $1,109.14
12/25/2023 $176,647.98 $1,687.48 $574.76 $1,112.72
01/25/2024 $175,531.66 $1,687.48 $571.16 $1,116.32
02/25/2024 $174,411.73 $1,687.48 $567.55 $1,119.93
03/25/2024 $173,288.17 $1,687.48 $563.93 $1,123.55
04/25/2024 $172,160.99 $1,687.48 $560.30 $1,127.19
05/25/2024 $171,030.16 $1,687.48 $556.65 $1,130.83
06/25/2024 $169,895.67 $1,687.48 $553.00 $1,134.49
07/25/2024 $168,757.51 $1,687.48 $549.33 $1,138.16
08/25/2024 $167,615.68 $1,687.48 $545.65 $1,141.84
09/25/2024 $166,470.15 $1,687.48 $541.96 $1,145.53
10/25/2024 $165,320.92 $1,687.48 $538.25 $1,149.23
11/25/2024 $164,167.97 $1,687.48 $534.54 $1,152.95
12/25/2024 $163,011.30 $1,687.48 $530.81 $1,156.67
01/25/2025 $161,850.89 $1,687.48 $527.07 $1,160.41
02/25/2025 $160,686.72 $1,687.48 $523.32 $1,164.17
03/25/2025 $159,518.79 $1,687.48 $519.55 $1,167.93
04/25/2025 $158,347.08 $1,687.48 $515.78 $1,171.71
05/25/2025 $157,171.59 $1,687.48 $511.99 $1,175.50
06/25/2025 $155,992.29 $1,687.48 $508.19 $1,179.30
07/25/2025 $154,809.18 $1,687.48 $504.38 $1,183.11
08/25/2025 $153,622.25 $1,687.48 $500.55 $1,186.93
09/25/2025 $152,431.47 $1,687.48 $496.71 $1,190.77
10/25/2025 $151,236.85 $1,687.48 $492.86 $1,194.62
11/25/2025 $150,038.37 $1,687.48 $489.00 $1,198.49
12/25/2025 $148,836.01 $1,687.48 $485.12 $1,202.36
01/25/2026 $147,629.76 $1,687.48 $481.24 $1,206.25
02/25/2026 $146,419.61 $1,687.48 $477.34 $1,210.15
03/25/2026 $145,205.55 $1,687.48 $473.42 $1,214.06
04/25/2026 $143,987.56 $1,687.48 $469.50 $1,217.99
05/25/2026 $142,765.64 $1,687.48 $465.56 $1,221.92
06/25/2026 $141,539.76 $1,687.48 $461.61 $1,225.88
07/25/2026 $140,309.92 $1,687.48 $457.65 $1,229.84
08/25/2026 $139,076.11 $1,687.48 $453.67 $1,233.82
09/25/2026 $137,838.30 $1,687.48 $449.68 $1,237.80
10/25/2026 $136,596.49 $1,687.48 $445.68 $1,241.81
11/25/2026 $135,350.67 $1,687.48 $441.66 $1,245.82
12/25/2026 $134,100.82 $1,687.48 $437.63 $1,249.85
01/25/2027 $132,846.93 $1,687.48 $433.59 $1,253.89
02/25/2027 $131,588.98 $1,687.48 $429.54 $1,257.95
03/25/2027 $130,326.97 $1,687.48 $425.47 $1,262.01
04/25/2027 $129,060.88 $1,687.48 $421.39 $1,266.09
05/25/2027 $127,790.69 $1,687.48 $417.30 $1,270.19
06/25/2027 $126,516.40 $1,687.48 $413.19 $1,274.29
07/25/2027 $125,237.98 $1,687.48 $409.07 $1,278.41
08/25/2027 $123,955.43 $1,687.48 $404.94 $1,282.55
09/25/2027 $122,668.74 $1,687.48 $400.79 $1,286.70
10/25/2027 $121,377.88 $1,687.48 $396.63 $1,290.86
11/25/2027 $120,082.85 $1,687.48 $392.46 $1,295.03
12/25/2027 $118,783.64 $1,687.48 $388.27 $1,299.22
01/25/2028 $117,480.22 $1,687.48 $384.07 $1,303.42
02/25/2028 $116,172.59 $1,687.48 $379.85 $1,307.63
03/25/2028 $114,860.73 $1,687.48 $375.62 $1,311.86
04/25/2028 $113,544.63 $1,687.48 $371.38 $1,316.10
05/25/2028 $112,224.27 $1,687.48 $367.13 $1,320.36
06/25/2028 $110,899.64 $1,687.48 $362.86 $1,324.63
07/25/2028 $109,570.73 $1,687.48 $358.58 $1,328.91
08/25/2028 $108,237.53 $1,687.48 $354.28 $1,333.21
09/25/2028 $106,900.01 $1,687.48 $349.97 $1,337.52
10/25/2028 $105,558.17 $1,687.48 $345.64 $1,341.84
11/25/2028 $104,211.99 $1,687.48 $341.30 $1,346.18
12/25/2028 $102,861.46 $1,687.48 $336.95 $1,350.53
01/25/2029 $101,506.56 $1,687.48 $332.59 $1,354.90
02/25/2029 $100,147.28 $1,687.48 $328.20 $1,359.28
03/25/2029 $98,783.61 $1,687.48 $323.81 $1,363.67
04/25/2029 $97,415.52 $1,687.48 $319.40 $1,368.08
05/25/2029 $96,043.01 $1,687.48 $314.98 $1,372.51
06/25/2029 $94,666.07 $1,687.48 $310.54 $1,376.95
07/25/2029 $93,284.67 $1,687.48 $306.09 $1,381.40
08/25/2029 $91,898.81 $1,687.48 $301.62 $1,385.86
09/25/2029 $90,508.46 $1,687.48 $297.14 $1,390.34
10/25/2029 $89,113.62 $1,687.48 $292.64 $1,394.84
11/25/2029 $87,714.27 $1,687.48 $288.13 $1,399.35
12/25/2029 $86,310.40 $1,687.48 $283.61 $1,403.87
01/25/2030 $84,901.98 $1,687.48 $279.07 $1,408.41
02/25/2030 $83,489.02 $1,687.48 $274.52 $1,412.97
03/25/2030 $82,071.48 $1,687.48 $269.95 $1,417.54
04/25/2030 $80,649.36 $1,687.48 $265.36 $1,422.12
05/25/2030 $79,222.64 $1,687.48 $260.77 $1,426.72
06/25/2030 $77,791.31 $1,687.48 $256.15 $1,431.33
07/25/2030 $76,355.35 $1,687.48 $251.53 $1,435.96
08/25/2030 $74,914.75 $1,687.48 $246.88 $1,440.60
09/25/2030 $73,469.49 $1,687.48 $242.22 $1,445.26
10/25/2030 $72,019.56 $1,687.48 $237.55 $1,449.93
11/25/2030 $70,564.93 $1,687.48 $232.86 $1,454.62
12/25/2030 $69,105.61 $1,687.48 $228.16 $1,459.32
01/25/2031 $67,641.57 $1,687.48 $223.44 $1,464.04
02/25/2031 $66,172.79 $1,687.48 $218.71 $1,468.78
03/25/2031 $64,699.26 $1,687.48 $213.96 $1,473.53
04/25/2031 $63,220.97 $1,687.48 $209.19 $1,478.29
05/25/2031 $61,737.90 $1,687.48 $204.41 $1,483.07
06/25/2031 $60,250.04 $1,687.48 $199.62 $1,487.87
07/25/2031 $58,757.36 $1,687.48 $194.81 $1,492.68
08/25/2031 $57,259.86 $1,687.48 $189.98 $1,497.50
09/25/2031 $55,757.52 $1,687.48 $185.14 $1,502.34
10/25/2031 $54,250.32 $1,687.48 $180.28 $1,507.20
11/25/2031 $52,738.24 $1,687.48 $175.41 $1,512.08
12/25/2031 $51,221.28 $1,687.48 $170.52 $1,516.96
01/25/2032 $49,699.41 $1,687.48 $165.62 $1,521.87
02/25/2032 $48,172.62 $1,687.48 $160.69 $1,526.79
03/25/2032 $46,640.89 $1,687.48 $155.76 $1,531.73
04/25/2032 $45,104.21 $1,687.48 $150.81 $1,536.68
05/25/2032 $43,562.57 $1,687.48 $145.84 $1,541.65
06/25/2032 $42,015.93 $1,687.48 $140.85 $1,546.63
07/25/2032 $40,464.30 $1,687.48 $135.85 $1,551.63
08/25/2032 $38,907.65 $1,687.48 $130.83 $1,556.65
09/25/2032 $37,345.97 $1,687.48 $125.80 $1,561.68
10/25/2032 $35,779.23 $1,687.48 $120.75 $1,566.73
11/25/2032 $34,207.44 $1,687.48 $115.69 $1,571.80
12/25/2032 $32,630.56 $1,687.48 $110.60 $1,576.88
01/25/2033 $31,048.58 $1,687.48 $105.51 $1,581.98
02/25/2033 $29,461.48 $1,687.48 $100.39 $1,587.09
03/25/2033 $27,869.26 $1,687.48 $95.26 $1,592.23
04/25/2033 $26,271.88 $1,687.48 $90.11 $1,597.37
05/25/2033 $24,669.35 $1,687.48 $84.95 $1,602.54
06/25/2033 $23,061.63 $1,687.48 $79.76 $1,607.72
07/25/2033 $21,448.71 $1,687.48 $74.57 $1,612.92
08/25/2033 $19,830.57 $1,687.48 $69.35 $1,618.13
09/25/2033 $18,207.21 $1,687.48 $64.12 $1,623.37
10/25/2033 $16,578.59 $1,687.48 $58.87 $1,628.61
11/25/2033 $14,944.71 $1,687.48 $53.60 $1,633.88
12/25/2033 $13,305.55 $1,687.48 $48.32 $1,639.16
01/25/2034 $11,661.09 $1,687.48 $43.02 $1,644.46
02/25/2034 $10,011.31 $1,687.48 $37.70 $1,649.78
03/25/2034 $8,356.19 $1,687.48 $32.37 $1,655.11
04/25/2034 $6,695.73 $1,687.48 $27.02 $1,660.47
05/25/2034 $5,029.89 $1,687.48 $21.65 $1,665.83
06/25/2034 $3,358.67 $1,687.48 $16.26 $1,671.22
07/25/2034 $1,682.05 $1,687.48 $10.86 $1,676.62
08/25/2034 $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:

$
%