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: 3.250%

Monthly Payment: $ 1,361.27
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
06/29/2020 $239,288.73 $1,361.27 $650.00 $711.27
07/29/2020 $238,575.53 $1,361.27 $648.07 $713.20
08/29/2020 $237,860.41 $1,361.27 $646.14 $715.13
09/29/2020 $237,143.34 $1,361.27 $644.21 $717.06
10/29/2020 $236,424.34 $1,361.27 $642.26 $719.01
11/29/2020 $235,703.38 $1,361.27 $640.32 $720.95
12/29/2020 $234,980.47 $1,361.27 $638.36 $722.91
01/29/2021 $234,255.61 $1,361.27 $636.41 $724.86
03/01/2021 $233,528.78 $1,361.27 $634.44 $726.83
04/01/2021 $232,799.99 $1,361.27 $632.47 $728.80
05/01/2021 $232,069.22 $1,361.27 $630.50 $730.77
06/01/2021 $231,336.47 $1,361.27 $628.52 $732.75
07/01/2021 $230,601.73 $1,361.27 $626.54 $734.73
08/01/2021 $229,865.01 $1,361.27 $624.55 $736.72
09/01/2021 $229,126.29 $1,361.27 $622.55 $738.72
10/01/2021 $228,385.57 $1,361.27 $620.55 $740.72
11/01/2021 $227,642.85 $1,361.27 $618.54 $742.73
12/01/2021 $226,898.11 $1,361.27 $616.53 $744.74
01/01/2022 $226,151.36 $1,361.27 $614.52 $746.75
02/01/2022 $225,402.58 $1,361.27 $612.49 $748.78
03/01/2022 $224,651.77 $1,361.27 $610.47 $750.80
04/01/2022 $223,898.94 $1,361.27 $608.43 $752.84
05/01/2022 $223,144.06 $1,361.27 $606.39 $754.88
06/01/2022 $222,387.14 $1,361.27 $604.35 $756.92
07/01/2022 $221,628.17 $1,361.27 $602.30 $758.97
08/01/2022 $220,867.14 $1,361.27 $600.24 $761.03
09/01/2022 $220,104.05 $1,361.27 $598.18 $763.09
10/01/2022 $219,338.90 $1,361.27 $596.12 $765.15
11/01/2022 $218,571.67 $1,361.27 $594.04 $767.23
12/01/2022 $217,802.37 $1,361.27 $591.96 $769.30
01/01/2023 $217,030.98 $1,361.27 $589.88 $771.39
02/01/2023 $216,257.50 $1,361.27 $587.79 $773.48
03/01/2023 $215,481.93 $1,361.27 $585.70 $775.57
04/01/2023 $214,704.25 $1,361.27 $583.60 $777.67
05/01/2023 $213,924.48 $1,361.27 $581.49 $779.78
06/01/2023 $213,142.58 $1,361.27 $579.38 $781.89
07/01/2023 $212,358.58 $1,361.27 $577.26 $784.01
08/01/2023 $211,572.44 $1,361.27 $575.14 $786.13
09/01/2023 $210,784.18 $1,361.27 $573.01 $788.26
10/01/2023 $209,993.79 $1,361.27 $570.87 $790.40
11/01/2023 $209,201.25 $1,361.27 $568.73 $792.54
12/01/2023 $208,406.57 $1,361.27 $566.59 $794.68
01/01/2024 $207,609.73 $1,361.27 $564.43 $796.84
02/01/2024 $206,810.74 $1,361.27 $562.28 $798.99
03/01/2024 $206,009.58 $1,361.27 $560.11 $801.16
04/01/2024 $205,206.25 $1,361.27 $557.94 $803.33
05/01/2024 $204,400.75 $1,361.27 $555.77 $805.50
06/01/2024 $203,593.07 $1,361.27 $553.59 $807.68
07/01/2024 $202,783.19 $1,361.27 $551.40 $809.87
08/01/2024 $201,971.13 $1,361.27 $549.20 $812.07
09/01/2024 $201,156.86 $1,361.27 $547.01 $814.26
10/01/2024 $200,340.39 $1,361.27 $544.80 $816.47
11/01/2024 $199,521.71 $1,361.27 $542.59 $818.68
12/01/2024 $198,700.81 $1,361.27 $540.37 $820.90
01/01/2025 $197,877.69 $1,361.27 $538.15 $823.12
02/01/2025 $197,052.34 $1,361.27 $535.92 $825.35
03/01/2025 $196,224.75 $1,361.27 $533.68 $827.59
04/01/2025 $195,394.93 $1,361.27 $531.44 $829.83
05/01/2025 $194,562.85 $1,361.27 $529.19 $832.08
06/01/2025 $193,728.52 $1,361.27 $526.94 $834.33
07/01/2025 $192,891.93 $1,361.27 $524.68 $836.59
08/01/2025 $192,053.08 $1,361.27 $522.42 $838.85
09/01/2025 $191,211.95 $1,361.27 $520.14 $841.13
10/01/2025 $190,368.55 $1,361.27 $517.87 $843.40
11/01/2025 $189,522.86 $1,361.27 $515.58 $845.69
12/01/2025 $188,674.88 $1,361.27 $513.29 $847.98
01/01/2026 $187,824.61 $1,361.27 $510.99 $850.28
02/01/2026 $186,972.03 $1,361.27 $508.69 $852.58
03/01/2026 $186,117.14 $1,361.27 $506.38 $854.89
04/01/2026 $185,259.94 $1,361.27 $504.07 $857.20
05/01/2026 $184,400.42 $1,361.27 $501.75 $859.52
06/01/2026 $183,538.56 $1,361.27 $499.42 $861.85
07/01/2026 $182,674.38 $1,361.27 $497.08 $864.19
08/01/2026 $181,807.85 $1,361.27 $494.74 $866.53
09/01/2026 $180,938.98 $1,361.27 $492.40 $868.87
10/01/2026 $180,067.75 $1,361.27 $490.04 $871.23
11/01/2026 $179,194.16 $1,361.27 $487.68 $873.59
12/01/2026 $178,318.21 $1,361.27 $485.32 $875.95
01/01/2027 $177,439.89 $1,361.27 $482.95 $878.32
02/01/2027 $176,559.18 $1,361.27 $480.57 $880.70
03/01/2027 $175,676.09 $1,361.27 $478.18 $883.09
04/01/2027 $174,790.61 $1,361.27 $475.79 $885.48
05/01/2027 $173,902.74 $1,361.27 $473.39 $887.88
06/01/2027 $173,012.45 $1,361.27 $470.99 $890.28
07/01/2027 $172,119.76 $1,361.27 $468.58 $892.69
08/01/2027 $171,224.65 $1,361.27 $466.16 $895.11
09/01/2027 $170,327.11 $1,361.27 $463.73 $897.54
10/01/2027 $169,427.14 $1,361.27 $461.30 $899.97
11/01/2027 $168,524.74 $1,361.27 $458.87 $902.40
12/01/2027 $167,619.89 $1,361.27 $456.42 $904.85
01/01/2028 $166,712.59 $1,361.27 $453.97 $907.30
02/01/2028 $165,802.83 $1,361.27 $451.51 $909.76
03/01/2028 $164,890.61 $1,361.27 $449.05 $912.22
04/01/2028 $163,975.92 $1,361.27 $446.58 $914.69
05/01/2028 $163,058.75 $1,361.27 $444.10 $917.17
06/01/2028 $162,139.10 $1,361.27 $441.62 $919.65
07/01/2028 $161,216.96 $1,361.27 $439.13 $922.14
08/01/2028 $160,292.32 $1,361.27 $436.63 $924.64
09/01/2028 $159,365.17 $1,361.27 $434.13 $927.14
10/01/2028 $158,435.52 $1,361.27 $431.61 $929.66
11/01/2028 $157,503.34 $1,361.27 $429.10 $932.17
12/01/2028 $156,568.64 $1,361.27 $426.57 $934.70
01/01/2029 $155,631.41 $1,361.27 $424.04 $937.23
02/01/2029 $154,691.65 $1,361.27 $421.50 $939.77
03/01/2029 $153,749.33 $1,361.27 $418.96 $942.31
04/01/2029 $152,804.47 $1,361.27 $416.40 $944.87
05/01/2029 $151,857.04 $1,361.27 $413.85 $947.42
06/01/2029 $150,907.05 $1,361.27 $411.28 $949.99
07/01/2029 $149,954.49 $1,361.27 $408.71 $952.56
08/01/2029 $148,999.35 $1,361.27 $406.13 $955.14
09/01/2029 $148,041.62 $1,361.27 $403.54 $957.73
10/01/2029 $147,081.29 $1,361.27 $400.95 $960.32
11/01/2029 $146,118.37 $1,361.27 $398.35 $962.92
12/01/2029 $145,152.84 $1,361.27 $395.74 $965.53
01/01/2030 $144,184.69 $1,361.27 $393.12 $968.15
02/01/2030 $143,213.92 $1,361.27 $390.50 $970.77
03/01/2030 $142,240.52 $1,361.27 $387.87 $973.40
04/01/2030 $141,264.49 $1,361.27 $385.23 $976.04
05/01/2030 $140,285.81 $1,361.27 $382.59 $978.68
06/01/2030 $139,304.48 $1,361.27 $379.94 $981.33
07/01/2030 $138,320.49 $1,361.27 $377.28 $983.99
08/01/2030 $137,333.84 $1,361.27 $374.62 $986.65
09/01/2030 $136,344.51 $1,361.27 $371.95 $989.32
10/01/2030 $135,352.51 $1,361.27 $369.27 $992.00
11/01/2030 $134,357.82 $1,361.27 $366.58 $994.69
12/01/2030 $133,360.44 $1,361.27 $363.89 $997.38
01/01/2031 $132,360.35 $1,361.27 $361.18 $1,000.09
02/01/2031 $131,357.56 $1,361.27 $358.48 $1,002.79
03/01/2031 $130,352.05 $1,361.27 $355.76 $1,005.51
04/01/2031 $129,343.82 $1,361.27 $353.04 $1,008.23
05/01/2031 $128,332.85 $1,361.27 $350.31 $1,010.96
06/01/2031 $127,319.15 $1,361.27 $347.57 $1,013.70
07/01/2031 $126,302.70 $1,361.27 $344.82 $1,016.45
08/01/2031 $125,283.50 $1,361.27 $342.07 $1,019.20
09/01/2031 $124,261.54 $1,361.27 $339.31 $1,021.96
10/01/2031 $123,236.81 $1,361.27 $336.54 $1,024.73
11/01/2031 $122,209.31 $1,361.27 $333.77 $1,027.50
12/01/2031 $121,179.02 $1,361.27 $330.98 $1,030.29
01/01/2032 $120,145.95 $1,361.27 $328.19 $1,033.08
02/01/2032 $119,110.07 $1,361.27 $325.40 $1,035.87
03/01/2032 $118,071.39 $1,361.27 $322.59 $1,038.68
04/01/2032 $117,029.90 $1,361.27 $319.78 $1,041.49
05/01/2032 $115,985.59 $1,361.27 $316.96 $1,044.31
06/01/2032 $114,938.44 $1,361.27 $314.13 $1,047.14
07/01/2032 $113,888.47 $1,361.27 $311.29 $1,049.98
08/01/2032 $112,835.64 $1,361.27 $308.45 $1,052.82
09/01/2032 $111,779.97 $1,361.27 $305.60 $1,055.67
10/01/2032 $110,721.44 $1,361.27 $302.74 $1,058.53
11/01/2032 $109,660.04 $1,361.27 $299.87 $1,061.40
12/01/2032 $108,595.77 $1,361.27 $297.00 $1,064.27
01/01/2033 $107,528.61 $1,361.27 $294.11 $1,067.16
02/01/2033 $106,458.56 $1,361.27 $291.22 $1,070.05
03/01/2033 $105,385.62 $1,361.27 $288.33 $1,072.94
04/01/2033 $104,309.77 $1,361.27 $285.42 $1,075.85
05/01/2033 $103,231.00 $1,361.27 $282.51 $1,078.76
06/01/2033 $102,149.32 $1,361.27 $279.58 $1,081.69
07/01/2033 $101,064.70 $1,361.27 $276.65 $1,084.62
08/01/2033 $99,977.15 $1,361.27 $273.72 $1,087.55
09/01/2033 $98,886.65 $1,361.27 $270.77 $1,090.50
10/01/2033 $97,793.20 $1,361.27 $267.82 $1,093.45
11/01/2033 $96,696.79 $1,361.27 $264.86 $1,096.41
12/01/2033 $95,597.40 $1,361.27 $261.89 $1,099.38
01/01/2034 $94,495.04 $1,361.27 $258.91 $1,102.36
02/01/2034 $93,389.70 $1,361.27 $255.92 $1,105.35
03/01/2034 $92,281.36 $1,361.27 $252.93 $1,108.34
04/01/2034 $91,170.02 $1,361.27 $249.93 $1,111.34
05/01/2034 $90,055.67 $1,361.27 $246.92 $1,114.35
06/01/2034 $88,938.30 $1,361.27 $243.90 $1,117.37
07/01/2034 $87,817.90 $1,361.27 $240.87 $1,120.40
08/01/2034 $86,694.47 $1,361.27 $237.84 $1,123.43
09/01/2034 $85,568.00 $1,361.27 $234.80 $1,126.47
10/01/2034 $84,438.48 $1,361.27 $231.75 $1,129.52
11/01/2034 $83,305.89 $1,361.27 $228.69 $1,132.58
12/01/2034 $82,170.24 $1,361.27 $225.62 $1,135.65
01/01/2035 $81,031.52 $1,361.27 $222.54 $1,138.73
02/01/2035 $79,889.71 $1,361.27 $219.46 $1,141.81
03/01/2035 $78,744.81 $1,361.27 $216.37 $1,144.90
04/01/2035 $77,596.80 $1,361.27 $213.27 $1,148.00
05/01/2035 $76,445.69 $1,361.27 $210.16 $1,151.11
06/01/2035 $75,291.46 $1,361.27 $207.04 $1,154.23
07/01/2035 $74,134.11 $1,361.27 $203.91 $1,157.36
08/01/2035 $72,973.62 $1,361.27 $200.78 $1,160.49
09/01/2035 $71,809.98 $1,361.27 $197.64 $1,163.63
10/01/2035 $70,643.20 $1,361.27 $194.49 $1,166.78
11/01/2035 $69,473.26 $1,361.27 $191.33 $1,169.94
12/01/2035 $68,300.14 $1,361.27 $188.16 $1,173.11
01/01/2036 $67,123.85 $1,361.27 $184.98 $1,176.29
02/01/2036 $65,944.38 $1,361.27 $181.79 $1,179.48
03/01/2036 $64,761.71 $1,361.27 $178.60 $1,182.67
04/01/2036 $63,575.83 $1,361.27 $175.40 $1,185.87
05/01/2036 $62,386.75 $1,361.27 $172.18 $1,189.09
06/01/2036 $61,194.44 $1,361.27 $168.96 $1,192.31
07/01/2036 $59,998.91 $1,361.27 $165.73 $1,195.53
08/01/2036 $58,800.13 $1,361.27 $162.50 $1,198.77
09/01/2036 $57,598.11 $1,361.27 $159.25 $1,202.02
10/01/2036 $56,392.84 $1,361.27 $155.99 $1,205.27
11/01/2036 $55,184.30 $1,361.27 $152.73 $1,208.54
12/01/2036 $53,972.49 $1,361.27 $149.46 $1,211.81
01/01/2037 $52,757.39 $1,361.27 $146.18 $1,215.09
02/01/2037 $51,539.01 $1,361.27 $142.88 $1,218.39
03/01/2037 $50,317.32 $1,361.27 $139.58 $1,221.69
04/01/2037 $49,092.33 $1,361.27 $136.28 $1,224.99
05/01/2037 $47,864.02 $1,361.27 $132.96 $1,228.31
06/01/2037 $46,632.38 $1,361.27 $129.63 $1,231.64
07/01/2037 $45,397.41 $1,361.27 $126.30 $1,234.97
08/01/2037 $44,159.09 $1,361.27 $122.95 $1,238.32
09/01/2037 $42,917.42 $1,361.27 $119.60 $1,241.67
10/01/2037 $41,672.38 $1,361.27 $116.23 $1,245.04
11/01/2037 $40,423.97 $1,361.27 $112.86 $1,248.41
12/01/2037 $39,172.18 $1,361.27 $109.48 $1,251.79
01/01/2038 $37,917.01 $1,361.27 $106.09 $1,255.18
02/01/2038 $36,658.43 $1,361.27 $102.69 $1,258.58
03/01/2038 $35,396.44 $1,361.27 $99.28 $1,261.99
04/01/2038 $34,131.04 $1,361.27 $95.87 $1,265.40
05/01/2038 $32,862.21 $1,361.27 $92.44 $1,268.83
06/01/2038 $31,589.94 $1,361.27 $89.00 $1,272.27
07/01/2038 $30,314.22 $1,361.27 $85.56 $1,275.71
08/01/2038 $29,035.06 $1,361.27 $82.10 $1,279.17
09/01/2038 $27,752.42 $1,361.27 $78.64 $1,282.63
10/01/2038 $26,466.31 $1,361.27 $75.16 $1,286.11
11/01/2038 $25,176.72 $1,361.27 $71.68 $1,289.59
12/01/2038 $23,883.64 $1,361.27 $68.19 $1,293.08
01/01/2039 $22,587.06 $1,361.27 $64.68 $1,296.58
02/01/2039 $21,286.96 $1,361.27 $61.17 $1,300.10
03/01/2039 $19,983.34 $1,361.27 $57.65 $1,303.62
04/01/2039 $18,676.19 $1,361.27 $54.12 $1,307.15
05/01/2039 $17,365.51 $1,361.27 $50.58 $1,310.69
06/01/2039 $16,051.27 $1,361.27 $47.03 $1,314.24
07/01/2039 $14,733.47 $1,361.27 $43.47 $1,317.80
08/01/2039 $13,412.10 $1,361.27 $39.90 $1,321.37
09/01/2039 $12,087.16 $1,361.27 $36.32 $1,324.95
10/01/2039 $10,758.62 $1,361.27 $32.74 $1,328.53
11/01/2039 $9,426.49 $1,361.27 $29.14 $1,332.13
12/01/2039 $8,090.75 $1,361.27 $25.53 $1,335.74
01/01/2040 $6,751.40 $1,361.27 $21.91 $1,339.36
02/01/2040 $5,408.41 $1,361.27 $18.29 $1,342.98
03/01/2040 $4,061.79 $1,361.27 $14.65 $1,346.62
04/01/2040 $2,711.52 $1,361.27 $11.00 $1,350.27
05/01/2040 $1,357.59 $1,361.27 $7.34 $1,353.93
06/01/2040 $-0.00 $1,361.27 $3.68 $1,357.59
TOTAL: - $326,704.76 $86,704.76 $240,000.00

Change options for different scenario in the form below:

$
%