Mortgage product from Wells Fargo Bank, 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 Wells Fargo Bank, National Association

Interest Type: Fixed

Interest Rate: 3.490%

Monthly Payment: $ 1,332.73
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/13/2019 $229,336.19 $1,332.73 $668.92 $663.81
01/13/2020 $228,670.45 $1,332.73 $666.99 $665.74
02/13/2020 $228,002.78 $1,332.73 $665.05 $667.68
03/13/2020 $227,333.16 $1,332.73 $663.11 $669.62
04/13/2020 $226,661.59 $1,332.73 $661.16 $671.57
05/13/2020 $225,988.07 $1,332.73 $659.21 $673.52
06/13/2020 $225,312.60 $1,332.73 $657.25 $675.48
07/13/2020 $224,635.16 $1,332.73 $655.28 $677.44
08/13/2020 $223,955.74 $1,332.73 $653.31 $679.41
09/13/2020 $223,274.36 $1,332.73 $651.34 $681.39
10/13/2020 $222,590.99 $1,332.73 $649.36 $683.37
11/13/2020 $221,905.63 $1,332.73 $647.37 $685.36
12/13/2020 $221,218.28 $1,332.73 $645.38 $687.35
01/13/2021 $220,528.93 $1,332.73 $643.38 $689.35
02/13/2021 $219,837.58 $1,332.73 $641.37 $691.35
03/13/2021 $219,144.21 $1,332.73 $639.36 $693.36
04/13/2021 $218,448.83 $1,332.73 $637.34 $695.38
05/13/2021 $217,751.43 $1,332.73 $635.32 $697.40
06/13/2021 $217,051.99 $1,332.73 $633.29 $699.43
07/13/2021 $216,350.53 $1,332.73 $631.26 $701.47
08/13/2021 $215,647.02 $1,332.73 $629.22 $703.51
09/13/2021 $214,941.47 $1,332.73 $627.17 $705.55
10/13/2021 $214,233.86 $1,332.73 $625.12 $707.60
11/13/2021 $213,524.20 $1,332.73 $623.06 $709.66
12/13/2021 $212,812.48 $1,332.73 $621.00 $711.73
01/13/2022 $212,098.68 $1,332.73 $618.93 $713.80
02/13/2022 $211,382.81 $1,332.73 $616.85 $715.87
03/13/2022 $210,664.85 $1,332.73 $614.77 $717.95
04/13/2022 $209,944.81 $1,332.73 $612.68 $720.04
05/13/2022 $209,222.67 $1,332.73 $610.59 $722.14
06/13/2022 $208,498.44 $1,332.73 $608.49 $724.24
07/13/2022 $207,772.10 $1,332.73 $606.38 $726.34
08/13/2022 $207,043.64 $1,332.73 $604.27 $728.46
09/13/2022 $206,313.07 $1,332.73 $602.15 $730.57
10/13/2022 $205,580.37 $1,332.73 $600.03 $732.70
11/13/2022 $204,845.54 $1,332.73 $597.90 $734.83
12/13/2022 $204,108.57 $1,332.73 $595.76 $736.97
01/13/2023 $203,369.46 $1,332.73 $593.62 $739.11
02/13/2023 $202,628.20 $1,332.73 $591.47 $741.26
03/13/2023 $201,884.79 $1,332.73 $589.31 $743.42
04/13/2023 $201,139.21 $1,332.73 $587.15 $745.58
05/13/2023 $200,391.46 $1,332.73 $584.98 $747.75
06/13/2023 $199,641.54 $1,332.73 $582.81 $749.92
07/13/2023 $198,889.44 $1,332.73 $580.62 $752.10
08/13/2023 $198,135.15 $1,332.73 $578.44 $754.29
09/13/2023 $197,378.67 $1,332.73 $576.24 $756.48
10/13/2023 $196,619.99 $1,332.73 $574.04 $758.68
11/13/2023 $195,859.10 $1,332.73 $571.84 $760.89
12/13/2023 $195,095.99 $1,332.73 $569.62 $763.10
01/13/2024 $194,330.67 $1,332.73 $567.40 $765.32
02/13/2024 $193,563.13 $1,332.73 $565.18 $767.55
03/13/2024 $192,793.35 $1,332.73 $562.95 $769.78
04/13/2024 $192,021.33 $1,332.73 $560.71 $772.02
05/13/2024 $191,247.06 $1,332.73 $558.46 $774.26
06/13/2024 $190,470.55 $1,332.73 $556.21 $776.52
07/13/2024 $189,691.77 $1,332.73 $553.95 $778.77
08/13/2024 $188,910.74 $1,332.73 $551.69 $781.04
09/13/2024 $188,127.43 $1,332.73 $549.42 $783.31
10/13/2024 $187,341.84 $1,332.73 $547.14 $785.59
11/13/2024 $186,553.96 $1,332.73 $544.85 $787.87
12/13/2024 $185,763.80 $1,332.73 $542.56 $790.16
01/13/2025 $184,971.34 $1,332.73 $540.26 $792.46
02/13/2025 $184,176.57 $1,332.73 $537.96 $794.77
03/13/2025 $183,379.49 $1,332.73 $535.65 $797.08
04/13/2025 $182,580.09 $1,332.73 $533.33 $799.40
05/13/2025 $181,778.37 $1,332.73 $531.00 $801.72
06/13/2025 $180,974.32 $1,332.73 $528.67 $804.05
07/13/2025 $180,167.92 $1,332.73 $526.33 $806.39
08/13/2025 $179,359.19 $1,332.73 $523.99 $808.74
09/13/2025 $178,548.10 $1,332.73 $521.64 $811.09
10/13/2025 $177,734.65 $1,332.73 $519.28 $813.45
11/13/2025 $176,918.84 $1,332.73 $516.91 $815.81
12/13/2025 $176,100.65 $1,332.73 $514.54 $818.19
01/13/2026 $175,280.08 $1,332.73 $512.16 $820.57
02/13/2026 $174,457.13 $1,332.73 $509.77 $822.95
03/13/2026 $173,631.78 $1,332.73 $507.38 $825.35
04/13/2026 $172,804.04 $1,332.73 $504.98 $827.75
05/13/2026 $171,973.88 $1,332.73 $502.57 $830.15
06/13/2026 $171,141.31 $1,332.73 $500.16 $832.57
07/13/2026 $170,306.32 $1,332.73 $497.74 $834.99
08/13/2026 $169,468.91 $1,332.73 $495.31 $837.42
09/13/2026 $168,629.05 $1,332.73 $492.87 $839.85
10/13/2026 $167,786.76 $1,332.73 $490.43 $842.30
11/13/2026 $166,942.01 $1,332.73 $487.98 $844.75
12/13/2026 $166,094.81 $1,332.73 $485.52 $847.20
01/13/2027 $165,245.14 $1,332.73 $483.06 $849.67
02/13/2027 $164,393.00 $1,332.73 $480.59 $852.14
03/13/2027 $163,538.39 $1,332.73 $478.11 $854.62
04/13/2027 $162,681.28 $1,332.73 $475.62 $857.10
05/13/2027 $161,821.69 $1,332.73 $473.13 $859.59
06/13/2027 $160,959.60 $1,332.73 $470.63 $862.09
07/13/2027 $160,094.99 $1,332.73 $468.12 $864.60
08/13/2027 $159,227.88 $1,332.73 $465.61 $867.12
09/13/2027 $158,358.24 $1,332.73 $463.09 $869.64
10/13/2027 $157,486.07 $1,332.73 $460.56 $872.17
11/13/2027 $156,611.37 $1,332.73 $458.02 $874.70
12/13/2027 $155,734.12 $1,332.73 $455.48 $877.25
01/13/2028 $154,854.32 $1,332.73 $452.93 $879.80
02/13/2028 $153,971.96 $1,332.73 $450.37 $882.36
03/13/2028 $153,087.04 $1,332.73 $447.80 $884.92
04/13/2028 $152,199.54 $1,332.73 $445.23 $887.50
05/13/2028 $151,309.46 $1,332.73 $442.65 $890.08
06/13/2028 $150,416.80 $1,332.73 $440.06 $892.67
07/13/2028 $149,521.53 $1,332.73 $437.46 $895.26
08/13/2028 $148,623.67 $1,332.73 $434.86 $897.87
09/13/2028 $147,723.19 $1,332.73 $432.25 $900.48
10/13/2028 $146,820.09 $1,332.73 $429.63 $903.10
11/13/2028 $145,914.37 $1,332.73 $427.00 $905.72
12/13/2028 $145,006.01 $1,332.73 $424.37 $908.36
01/13/2029 $144,095.01 $1,332.73 $421.73 $911.00
02/13/2029 $143,181.36 $1,332.73 $419.08 $913.65
03/13/2029 $142,265.05 $1,332.73 $416.42 $916.31
04/13/2029 $141,346.08 $1,332.73 $413.75 $918.97
05/13/2029 $140,424.44 $1,332.73 $411.08 $921.64
06/13/2029 $139,500.11 $1,332.73 $408.40 $924.32
07/13/2029 $138,573.10 $1,332.73 $405.71 $927.01
08/13/2029 $137,643.39 $1,332.73 $403.02 $929.71
09/13/2029 $136,710.98 $1,332.73 $400.31 $932.41
10/13/2029 $135,775.85 $1,332.73 $397.60 $935.12
11/13/2029 $134,838.01 $1,332.73 $394.88 $937.84
12/13/2029 $133,897.43 $1,332.73 $392.15 $940.57
01/13/2030 $132,954.13 $1,332.73 $389.42 $943.31
02/13/2030 $132,008.08 $1,332.73 $386.67 $946.05
03/13/2030 $131,059.27 $1,332.73 $383.92 $948.80
04/13/2030 $130,107.71 $1,332.73 $381.16 $951.56
05/13/2030 $129,153.38 $1,332.73 $378.40 $954.33
06/13/2030 $128,196.28 $1,332.73 $375.62 $957.10
07/13/2030 $127,236.39 $1,332.73 $372.84 $959.89
08/13/2030 $126,273.71 $1,332.73 $370.05 $962.68
09/13/2030 $125,308.23 $1,332.73 $367.25 $965.48
10/13/2030 $124,339.94 $1,332.73 $364.44 $968.29
11/13/2030 $123,368.84 $1,332.73 $361.62 $971.10
12/13/2030 $122,394.91 $1,332.73 $358.80 $973.93
01/13/2031 $121,418.15 $1,332.73 $355.97 $976.76
02/13/2031 $120,438.55 $1,332.73 $353.12 $979.60
03/13/2031 $119,456.10 $1,332.73 $350.28 $982.45
04/13/2031 $118,470.79 $1,332.73 $347.42 $985.31
05/13/2031 $117,482.62 $1,332.73 $344.55 $988.17
06/13/2031 $116,491.57 $1,332.73 $341.68 $991.05
07/13/2031 $115,497.64 $1,332.73 $338.80 $993.93
08/13/2031 $114,500.82 $1,332.73 $335.91 $996.82
09/13/2031 $113,501.10 $1,332.73 $333.01 $999.72
10/13/2031 $112,498.48 $1,332.73 $330.10 $1,002.63
11/13/2031 $111,492.93 $1,332.73 $327.18 $1,005.54
12/13/2031 $110,484.47 $1,332.73 $324.26 $1,008.47
01/13/2032 $109,473.07 $1,332.73 $321.33 $1,011.40
02/13/2032 $108,458.72 $1,332.73 $318.38 $1,014.34
03/13/2032 $107,441.43 $1,332.73 $315.43 $1,017.29
04/13/2032 $106,421.18 $1,332.73 $312.48 $1,020.25
05/13/2032 $105,397.96 $1,332.73 $309.51 $1,023.22
06/13/2032 $104,371.77 $1,332.73 $306.53 $1,026.19
07/13/2032 $103,342.59 $1,332.73 $303.55 $1,029.18
08/13/2032 $102,310.42 $1,332.73 $300.55 $1,032.17
09/13/2032 $101,275.25 $1,332.73 $297.55 $1,035.17
10/13/2032 $100,237.07 $1,332.73 $294.54 $1,038.18
11/13/2032 $99,195.86 $1,332.73 $291.52 $1,041.20
12/13/2032 $98,151.63 $1,332.73 $288.49 $1,044.23
01/13/2033 $97,104.36 $1,332.73 $285.46 $1,047.27
02/13/2033 $96,054.05 $1,332.73 $282.41 $1,050.31
03/13/2033 $95,000.68 $1,332.73 $279.36 $1,053.37
04/13/2033 $93,944.25 $1,332.73 $276.29 $1,056.43
05/13/2033 $92,884.74 $1,332.73 $273.22 $1,059.50
06/13/2033 $91,822.16 $1,332.73 $270.14 $1,062.59
07/13/2033 $90,756.48 $1,332.73 $267.05 $1,065.68
08/13/2033 $89,687.71 $1,332.73 $263.95 $1,068.78
09/13/2033 $88,615.82 $1,332.73 $260.84 $1,071.88
10/13/2033 $87,540.82 $1,332.73 $257.72 $1,075.00
11/13/2033 $86,462.69 $1,332.73 $254.60 $1,078.13
12/13/2033 $85,381.43 $1,332.73 $251.46 $1,081.26
01/13/2034 $84,297.02 $1,332.73 $248.32 $1,084.41
02/13/2034 $83,209.46 $1,332.73 $245.16 $1,087.56
03/13/2034 $82,118.73 $1,332.73 $242.00 $1,090.72
04/13/2034 $81,024.84 $1,332.73 $238.83 $1,093.90
05/13/2034 $79,927.76 $1,332.73 $235.65 $1,097.08
06/13/2034 $78,827.49 $1,332.73 $232.46 $1,100.27
07/13/2034 $77,724.02 $1,332.73 $229.26 $1,103.47
08/13/2034 $76,617.34 $1,332.73 $226.05 $1,106.68
09/13/2034 $75,507.44 $1,332.73 $222.83 $1,109.90
10/13/2034 $74,394.32 $1,332.73 $219.60 $1,113.12
11/13/2034 $73,277.96 $1,332.73 $216.36 $1,116.36
12/13/2034 $72,158.35 $1,332.73 $213.12 $1,119.61
01/13/2035 $71,035.48 $1,332.73 $209.86 $1,122.87
02/13/2035 $69,909.35 $1,332.73 $206.59 $1,126.13
03/13/2035 $68,779.95 $1,332.73 $203.32 $1,129.41
04/13/2035 $67,647.26 $1,332.73 $200.04 $1,132.69
05/13/2035 $66,511.27 $1,332.73 $196.74 $1,135.99
06/13/2035 $65,371.98 $1,332.73 $193.44 $1,139.29
07/13/2035 $64,229.38 $1,332.73 $190.12 $1,142.60
08/13/2035 $63,083.45 $1,332.73 $186.80 $1,145.93
09/13/2035 $61,934.20 $1,332.73 $183.47 $1,149.26
10/13/2035 $60,781.60 $1,332.73 $180.13 $1,152.60
11/13/2035 $59,625.64 $1,332.73 $176.77 $1,155.95
12/13/2035 $58,466.33 $1,332.73 $173.41 $1,159.31
01/13/2036 $57,303.64 $1,332.73 $170.04 $1,162.69
02/13/2036 $56,137.57 $1,332.73 $166.66 $1,166.07
03/13/2036 $54,968.12 $1,332.73 $163.27 $1,169.46
04/13/2036 $53,795.26 $1,332.73 $159.87 $1,172.86
05/13/2036 $52,618.98 $1,332.73 $156.45 $1,176.27
06/13/2036 $51,439.29 $1,332.73 $153.03 $1,179.69
07/13/2036 $50,256.17 $1,332.73 $149.60 $1,183.12
08/13/2036 $49,069.60 $1,332.73 $146.16 $1,186.56
09/13/2036 $47,879.59 $1,332.73 $142.71 $1,190.02
10/13/2036 $46,686.11 $1,332.73 $139.25 $1,193.48
11/13/2036 $45,489.17 $1,332.73 $135.78 $1,196.95
12/13/2036 $44,288.74 $1,332.73 $132.30 $1,200.43
01/13/2037 $43,084.82 $1,332.73 $128.81 $1,203.92
02/13/2037 $41,877.40 $1,332.73 $125.31 $1,207.42
03/13/2037 $40,666.47 $1,332.73 $121.79 $1,210.93
04/13/2037 $39,452.01 $1,332.73 $118.27 $1,214.45
05/13/2037 $38,234.03 $1,332.73 $114.74 $1,217.99
06/13/2037 $37,012.50 $1,332.73 $111.20 $1,221.53
07/13/2037 $35,787.42 $1,332.73 $107.64 $1,225.08
08/13/2037 $34,558.77 $1,332.73 $104.08 $1,228.64
09/13/2037 $33,326.55 $1,332.73 $100.51 $1,232.22
10/13/2037 $32,090.75 $1,332.73 $96.92 $1,235.80
11/13/2037 $30,851.36 $1,332.73 $93.33 $1,239.40
12/13/2037 $29,608.36 $1,332.73 $89.73 $1,243.00
01/13/2038 $28,361.74 $1,332.73 $86.11 $1,246.61
02/13/2038 $27,111.50 $1,332.73 $82.49 $1,250.24
03/13/2038 $25,857.63 $1,332.73 $78.85 $1,253.88
04/13/2038 $24,600.10 $1,332.73 $75.20 $1,257.52
05/13/2038 $23,338.92 $1,332.73 $71.55 $1,261.18
06/13/2038 $22,074.07 $1,332.73 $67.88 $1,264.85
07/13/2038 $20,805.55 $1,332.73 $64.20 $1,268.53
08/13/2038 $19,533.33 $1,332.73 $60.51 $1,272.22
09/13/2038 $18,257.42 $1,332.73 $56.81 $1,275.92
10/13/2038 $16,977.79 $1,332.73 $53.10 $1,279.63
11/13/2038 $15,694.44 $1,332.73 $49.38 $1,283.35
12/13/2038 $14,407.36 $1,332.73 $45.64 $1,287.08
01/13/2039 $13,116.53 $1,332.73 $41.90 $1,290.82
02/13/2039 $11,821.96 $1,332.73 $38.15 $1,294.58
03/13/2039 $10,523.61 $1,332.73 $34.38 $1,298.34
04/13/2039 $9,221.49 $1,332.73 $30.61 $1,302.12
05/13/2039 $7,915.59 $1,332.73 $26.82 $1,305.91
06/13/2039 $6,605.88 $1,332.73 $23.02 $1,309.70
07/13/2039 $5,292.37 $1,332.73 $19.21 $1,313.51
08/13/2039 $3,975.03 $1,332.73 $15.39 $1,317.33
09/13/2039 $2,653.87 $1,332.73 $11.56 $1,321.17
10/13/2039 $1,328.86 $1,332.73 $7.72 $1,325.01
11/13/2039 $-0.00 $1,332.73 $3.86 $1,328.86
TOTAL: - $319,854.19 $89,854.19 $230,000.00

Change options for different scenario in the form below:

$
%