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: 3.380%

Monthly Payment: $ 1,606.67
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
03/22/2020 $279,181.99 $1,606.67 $788.67 $818.01
04/22/2020 $278,361.68 $1,606.67 $786.36 $820.31
05/22/2020 $277,539.06 $1,606.67 $784.05 $822.62
06/22/2020 $276,714.12 $1,606.67 $781.74 $824.94
07/22/2020 $275,886.85 $1,606.67 $779.41 $827.26
08/22/2020 $275,057.26 $1,606.67 $777.08 $829.59
09/22/2020 $274,225.33 $1,606.67 $774.74 $831.93
10/22/2020 $273,391.06 $1,606.67 $772.40 $834.27
11/22/2020 $272,554.43 $1,606.67 $770.05 $836.62
12/22/2020 $271,715.45 $1,606.67 $767.69 $838.98
01/22/2021 $270,874.11 $1,606.67 $765.33 $841.34
02/22/2021 $270,030.40 $1,606.67 $762.96 $843.71
03/22/2021 $269,184.31 $1,606.67 $760.59 $846.09
04/22/2021 $268,335.84 $1,606.67 $758.20 $848.47
05/22/2021 $267,484.98 $1,606.67 $755.81 $850.86
06/22/2021 $266,631.72 $1,606.67 $753.42 $853.26
07/22/2021 $265,776.05 $1,606.67 $751.01 $855.66
08/22/2021 $264,917.98 $1,606.67 $748.60 $858.07
09/22/2021 $264,057.49 $1,606.67 $746.19 $860.49
10/22/2021 $263,194.58 $1,606.67 $743.76 $862.91
11/22/2021 $262,329.24 $1,606.67 $741.33 $865.34
12/22/2021 $261,461.46 $1,606.67 $738.89 $867.78
01/22/2022 $260,591.23 $1,606.67 $736.45 $870.22
02/22/2022 $259,718.56 $1,606.67 $734.00 $872.68
03/22/2022 $258,843.42 $1,606.67 $731.54 $875.13
04/22/2022 $257,965.82 $1,606.67 $729.08 $877.60
05/22/2022 $257,085.75 $1,606.67 $726.60 $880.07
06/22/2022 $256,203.20 $1,606.67 $724.12 $882.55
07/22/2022 $255,318.17 $1,606.67 $721.64 $885.04
08/22/2022 $254,430.64 $1,606.67 $719.15 $887.53
09/22/2022 $253,540.61 $1,606.67 $716.65 $890.03
10/22/2022 $252,648.07 $1,606.67 $714.14 $892.54
11/22/2022 $251,753.02 $1,606.67 $711.63 $895.05
12/22/2022 $250,855.45 $1,606.67 $709.10 $897.57
01/22/2023 $249,955.36 $1,606.67 $706.58 $900.10
02/22/2023 $249,052.72 $1,606.67 $704.04 $902.63
03/22/2023 $248,147.55 $1,606.67 $701.50 $905.18
04/22/2023 $247,239.82 $1,606.67 $698.95 $907.73
05/22/2023 $246,329.54 $1,606.67 $696.39 $910.28
06/22/2023 $245,416.69 $1,606.67 $693.83 $912.85
07/22/2023 $244,501.27 $1,606.67 $691.26 $915.42
08/22/2023 $243,583.28 $1,606.67 $688.68 $918.00
09/22/2023 $242,662.69 $1,606.67 $686.09 $920.58
10/22/2023 $241,739.52 $1,606.67 $683.50 $923.17
11/22/2023 $240,813.74 $1,606.67 $680.90 $925.78
12/22/2023 $239,885.36 $1,606.67 $678.29 $928.38
01/22/2024 $238,954.36 $1,606.67 $675.68 $931.00
02/22/2024 $238,020.74 $1,606.67 $673.05 $933.62
03/22/2024 $237,084.50 $1,606.67 $670.43 $936.25
04/22/2024 $236,145.61 $1,606.67 $667.79 $938.89
05/22/2024 $235,204.08 $1,606.67 $665.14 $941.53
06/22/2024 $234,259.89 $1,606.67 $662.49 $944.18
07/22/2024 $233,313.05 $1,606.67 $659.83 $946.84
08/22/2024 $232,363.54 $1,606.67 $657.17 $949.51
09/22/2024 $231,411.36 $1,606.67 $654.49 $952.18
10/22/2024 $230,456.49 $1,606.67 $651.81 $954.87
11/22/2024 $229,498.94 $1,606.67 $649.12 $957.56
12/22/2024 $228,538.68 $1,606.67 $646.42 $960.25
01/22/2025 $227,575.73 $1,606.67 $643.72 $962.96
02/22/2025 $226,610.06 $1,606.67 $641.00 $965.67
03/22/2025 $225,641.67 $1,606.67 $638.28 $968.39
04/22/2025 $224,670.55 $1,606.67 $635.56 $971.12
05/22/2025 $223,696.70 $1,606.67 $632.82 $973.85
06/22/2025 $222,720.10 $1,606.67 $630.08 $976.60
07/22/2025 $221,740.75 $1,606.67 $627.33 $979.35
08/22/2025 $220,758.65 $1,606.67 $624.57 $982.10
09/22/2025 $219,773.78 $1,606.67 $621.80 $984.87
10/22/2025 $218,786.13 $1,606.67 $619.03 $987.65
11/22/2025 $217,795.71 $1,606.67 $616.25 $990.43
12/22/2025 $216,802.49 $1,606.67 $613.46 $993.22
01/22/2026 $215,806.47 $1,606.67 $610.66 $996.01
02/22/2026 $214,807.65 $1,606.67 $607.85 $998.82
03/22/2026 $213,806.02 $1,606.67 $605.04 $1,001.63
04/22/2026 $212,801.57 $1,606.67 $602.22 $1,004.45
05/22/2026 $211,794.28 $1,606.67 $599.39 $1,007.28
06/22/2026 $210,784.16 $1,606.67 $596.55 $1,010.12
07/22/2026 $209,771.20 $1,606.67 $593.71 $1,012.97
08/22/2026 $208,755.38 $1,606.67 $590.86 $1,015.82
09/22/2026 $207,736.70 $1,606.67 $587.99 $1,018.68
10/22/2026 $206,715.15 $1,606.67 $585.13 $1,021.55
11/22/2026 $205,690.72 $1,606.67 $582.25 $1,024.43
12/22/2026 $204,663.41 $1,606.67 $579.36 $1,027.31
01/22/2027 $203,633.20 $1,606.67 $576.47 $1,030.21
02/22/2027 $202,600.09 $1,606.67 $573.57 $1,033.11
03/22/2027 $201,564.08 $1,606.67 $570.66 $1,036.02
04/22/2027 $200,525.14 $1,606.67 $567.74 $1,038.94
05/22/2027 $199,483.28 $1,606.67 $564.81 $1,041.86
06/22/2027 $198,438.48 $1,606.67 $561.88 $1,044.80
07/22/2027 $197,390.74 $1,606.67 $558.94 $1,047.74
08/22/2027 $196,340.05 $1,606.67 $555.98 $1,050.69
09/22/2027 $195,286.40 $1,606.67 $553.02 $1,053.65
10/22/2027 $194,229.78 $1,606.67 $550.06 $1,056.62
11/22/2027 $193,170.19 $1,606.67 $547.08 $1,059.59
12/22/2027 $192,107.61 $1,606.67 $544.10 $1,062.58
01/22/2028 $191,042.04 $1,606.67 $541.10 $1,065.57
02/22/2028 $189,973.46 $1,606.67 $538.10 $1,068.57
03/22/2028 $188,901.88 $1,606.67 $535.09 $1,071.58
04/22/2028 $187,827.28 $1,606.67 $532.07 $1,074.60
05/22/2028 $186,749.65 $1,606.67 $529.05 $1,077.63
06/22/2028 $185,668.99 $1,606.67 $526.01 $1,080.66
07/22/2028 $184,585.28 $1,606.67 $522.97 $1,083.71
08/22/2028 $183,498.52 $1,606.67 $519.92 $1,086.76
09/22/2028 $182,408.70 $1,606.67 $516.85 $1,089.82
10/22/2028 $181,315.81 $1,606.67 $513.78 $1,092.89
11/22/2028 $180,219.84 $1,606.67 $510.71 $1,095.97
12/22/2028 $179,120.79 $1,606.67 $507.62 $1,099.06
01/22/2029 $178,018.64 $1,606.67 $504.52 $1,102.15
02/22/2029 $176,913.38 $1,606.67 $501.42 $1,105.26
03/22/2029 $175,805.01 $1,606.67 $498.31 $1,108.37
04/22/2029 $174,693.52 $1,606.67 $495.18 $1,111.49
05/22/2029 $173,578.90 $1,606.67 $492.05 $1,114.62
06/22/2029 $172,461.14 $1,606.67 $488.91 $1,117.76
07/22/2029 $171,340.23 $1,606.67 $485.77 $1,120.91
08/22/2029 $170,216.16 $1,606.67 $482.61 $1,124.07
09/22/2029 $169,088.93 $1,606.67 $479.44 $1,127.23
10/22/2029 $167,958.52 $1,606.67 $476.27 $1,130.41
11/22/2029 $166,824.93 $1,606.67 $473.08 $1,133.59
12/22/2029 $165,688.15 $1,606.67 $469.89 $1,136.78
01/22/2030 $164,548.16 $1,606.67 $466.69 $1,139.99
02/22/2030 $163,404.96 $1,606.67 $463.48 $1,143.20
03/22/2030 $162,258.55 $1,606.67 $460.26 $1,146.42
04/22/2030 $161,108.90 $1,606.67 $457.03 $1,149.65
05/22/2030 $159,956.02 $1,606.67 $453.79 $1,152.88
06/22/2030 $158,799.88 $1,606.67 $450.54 $1,156.13
07/22/2030 $157,640.50 $1,606.67 $447.29 $1,159.39
08/22/2030 $156,477.84 $1,606.67 $444.02 $1,162.65
09/22/2030 $155,311.91 $1,606.67 $440.75 $1,165.93
10/22/2030 $154,142.70 $1,606.67 $437.46 $1,169.21
11/22/2030 $152,970.19 $1,606.67 $434.17 $1,172.51
12/22/2030 $151,794.39 $1,606.67 $430.87 $1,175.81
01/22/2031 $150,615.27 $1,606.67 $427.55 $1,179.12
02/22/2031 $149,432.82 $1,606.67 $424.23 $1,182.44
03/22/2031 $148,247.05 $1,606.67 $420.90 $1,185.77
04/22/2031 $147,057.94 $1,606.67 $417.56 $1,189.11
05/22/2031 $145,865.48 $1,606.67 $414.21 $1,192.46
06/22/2031 $144,669.66 $1,606.67 $410.85 $1,195.82
07/22/2031 $143,470.47 $1,606.67 $407.49 $1,199.19
08/22/2031 $142,267.90 $1,606.67 $404.11 $1,202.57
09/22/2031 $141,061.95 $1,606.67 $400.72 $1,205.95
10/22/2031 $139,852.60 $1,606.67 $397.32 $1,209.35
11/22/2031 $138,639.84 $1,606.67 $393.92 $1,212.76
12/22/2031 $137,423.67 $1,606.67 $390.50 $1,216.17
01/22/2032 $136,204.07 $1,606.67 $387.08 $1,219.60
02/22/2032 $134,981.04 $1,606.67 $383.64 $1,223.03
03/22/2032 $133,754.56 $1,606.67 $380.20 $1,226.48
04/22/2032 $132,524.63 $1,606.67 $376.74 $1,229.93
05/22/2032 $131,291.23 $1,606.67 $373.28 $1,233.40
06/22/2032 $130,054.36 $1,606.67 $369.80 $1,236.87
07/22/2032 $128,814.00 $1,606.67 $366.32 $1,240.35
08/22/2032 $127,570.16 $1,606.67 $362.83 $1,243.85
09/22/2032 $126,322.80 $1,606.67 $359.32 $1,247.35
10/22/2032 $125,071.94 $1,606.67 $355.81 $1,250.87
11/22/2032 $123,817.55 $1,606.67 $352.29 $1,254.39
12/22/2032 $122,559.63 $1,606.67 $348.75 $1,257.92
01/22/2033 $121,298.16 $1,606.67 $345.21 $1,261.47
02/22/2033 $120,033.14 $1,606.67 $341.66 $1,265.02
03/22/2033 $118,764.56 $1,606.67 $338.09 $1,268.58
04/22/2033 $117,492.41 $1,606.67 $334.52 $1,272.15
05/22/2033 $116,216.67 $1,606.67 $330.94 $1,275.74
06/22/2033 $114,937.34 $1,606.67 $327.34 $1,279.33
07/22/2033 $113,654.41 $1,606.67 $323.74 $1,282.93
08/22/2033 $112,367.86 $1,606.67 $320.13 $1,286.55
09/22/2033 $111,077.68 $1,606.67 $316.50 $1,290.17
10/22/2033 $109,783.88 $1,606.67 $312.87 $1,293.81
11/22/2033 $108,486.43 $1,606.67 $309.22 $1,297.45
12/22/2033 $107,185.32 $1,606.67 $305.57 $1,301.10
01/22/2034 $105,880.55 $1,606.67 $301.91 $1,304.77
02/22/2034 $104,572.11 $1,606.67 $298.23 $1,308.44
03/22/2034 $103,259.98 $1,606.67 $294.54 $1,312.13
04/22/2034 $101,944.15 $1,606.67 $290.85 $1,315.83
05/22/2034 $100,624.62 $1,606.67 $287.14 $1,319.53
06/22/2034 $99,301.37 $1,606.67 $283.43 $1,323.25
07/22/2034 $97,974.40 $1,606.67 $279.70 $1,326.98
08/22/2034 $96,643.68 $1,606.67 $275.96 $1,330.71
09/22/2034 $95,309.22 $1,606.67 $272.21 $1,334.46
10/22/2034 $93,971.00 $1,606.67 $268.45 $1,338.22
11/22/2034 $92,629.01 $1,606.67 $264.68 $1,341.99
12/22/2034 $91,283.24 $1,606.67 $260.91 $1,345.77
01/22/2035 $89,933.68 $1,606.67 $257.11 $1,349.56
02/22/2035 $88,580.32 $1,606.67 $253.31 $1,353.36
03/22/2035 $87,223.15 $1,606.67 $249.50 $1,357.17
04/22/2035 $85,862.15 $1,606.67 $245.68 $1,361.00
05/22/2035 $84,497.32 $1,606.67 $241.85 $1,364.83
06/22/2035 $83,128.65 $1,606.67 $238.00 $1,368.67
07/22/2035 $81,756.12 $1,606.67 $234.15 $1,372.53
08/22/2035 $80,379.72 $1,606.67 $230.28 $1,376.39
09/22/2035 $78,999.45 $1,606.67 $226.40 $1,380.27
10/22/2035 $77,615.29 $1,606.67 $222.52 $1,384.16
11/22/2035 $76,227.23 $1,606.67 $218.62 $1,388.06
12/22/2035 $74,835.27 $1,606.67 $214.71 $1,391.97
01/22/2036 $73,439.38 $1,606.67 $210.79 $1,395.89
02/22/2036 $72,039.56 $1,606.67 $206.85 $1,399.82
03/22/2036 $70,635.79 $1,606.67 $202.91 $1,403.76
04/22/2036 $69,228.08 $1,606.67 $198.96 $1,407.72
05/22/2036 $67,816.39 $1,606.67 $194.99 $1,411.68
06/22/2036 $66,400.74 $1,606.67 $191.02 $1,415.66
07/22/2036 $64,981.09 $1,606.67 $187.03 $1,419.65
08/22/2036 $63,557.45 $1,606.67 $183.03 $1,423.64
09/22/2036 $62,129.79 $1,606.67 $179.02 $1,427.65
10/22/2036 $60,698.11 $1,606.67 $175.00 $1,431.68
11/22/2036 $59,262.41 $1,606.67 $170.97 $1,435.71
12/22/2036 $57,822.65 $1,606.67 $166.92 $1,439.75
01/22/2037 $56,378.85 $1,606.67 $162.87 $1,443.81
02/22/2037 $54,930.97 $1,606.67 $158.80 $1,447.87
03/22/2037 $53,479.02 $1,606.67 $154.72 $1,451.95
04/22/2037 $52,022.98 $1,606.67 $150.63 $1,456.04
05/22/2037 $50,562.83 $1,606.67 $146.53 $1,460.14
06/22/2037 $49,098.58 $1,606.67 $142.42 $1,464.26
07/22/2037 $47,630.20 $1,606.67 $138.29 $1,468.38
08/22/2037 $46,157.68 $1,606.67 $134.16 $1,472.52
09/22/2037 $44,681.02 $1,606.67 $130.01 $1,476.66
10/22/2037 $43,200.19 $1,606.67 $125.85 $1,480.82
11/22/2037 $41,715.20 $1,606.67 $121.68 $1,484.99
12/22/2037 $40,226.02 $1,606.67 $117.50 $1,489.18
01/22/2038 $38,732.65 $1,606.67 $113.30 $1,493.37
02/22/2038 $37,235.07 $1,606.67 $109.10 $1,497.58
03/22/2038 $35,733.28 $1,606.67 $104.88 $1,501.80
04/22/2038 $34,227.25 $1,606.67 $100.65 $1,506.03
05/22/2038 $32,716.98 $1,606.67 $96.41 $1,510.27
06/22/2038 $31,202.46 $1,606.67 $92.15 $1,514.52
07/22/2038 $29,683.67 $1,606.67 $87.89 $1,518.79
08/22/2038 $28,160.61 $1,606.67 $83.61 $1,523.07
09/22/2038 $26,633.25 $1,606.67 $79.32 $1,527.36
10/22/2038 $25,101.60 $1,606.67 $75.02 $1,531.66
11/22/2038 $23,565.62 $1,606.67 $70.70 $1,535.97
12/22/2038 $22,025.33 $1,606.67 $66.38 $1,540.30
01/22/2039 $20,480.69 $1,606.67 $62.04 $1,544.64
02/22/2039 $18,931.70 $1,606.67 $57.69 $1,548.99
03/22/2039 $17,378.35 $1,606.67 $53.32 $1,553.35
04/22/2039 $15,820.63 $1,606.67 $48.95 $1,557.73
05/22/2039 $14,258.51 $1,606.67 $44.56 $1,562.11
06/22/2039 $12,692.00 $1,606.67 $40.16 $1,566.51
07/22/2039 $11,121.07 $1,606.67 $35.75 $1,570.93
08/22/2039 $9,545.72 $1,606.67 $31.32 $1,575.35
09/22/2039 $7,965.94 $1,606.67 $26.89 $1,579.79
10/22/2039 $6,381.70 $1,606.67 $22.44 $1,584.24
11/22/2039 $4,793.00 $1,606.67 $17.98 $1,588.70
12/22/2039 $3,199.82 $1,606.67 $13.50 $1,593.17
01/22/2040 $1,602.16 $1,606.67 $9.01 $1,597.66
02/22/2040 $0.00 $1,606.67 $4.51 $1,602.16
TOTAL: - $385,601.93 $105,601.93 $280,000.00

Change options for different scenario in the form below:

$
%