Mortgage product from Citibank, 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 Citibank, National Association

Interest Type: Fixed

Interest Rate: 2.750%

Monthly Payment: $ 1,138.55
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
07/20/2021 $209,342.70 $1,138.55 $481.25 $657.30
08/20/2021 $208,683.90 $1,138.55 $479.74 $658.81
09/20/2021 $208,023.58 $1,138.55 $478.23 $660.32
10/20/2021 $207,361.75 $1,138.55 $476.72 $661.83
11/20/2021 $206,698.41 $1,138.55 $475.20 $663.35
12/20/2021 $206,033.54 $1,138.55 $473.68 $664.87
01/20/2022 $205,367.15 $1,138.55 $472.16 $666.39
02/20/2022 $204,699.24 $1,138.55 $470.63 $667.92
03/20/2022 $204,029.79 $1,138.55 $469.10 $669.45
04/20/2022 $203,358.81 $1,138.55 $467.57 $670.98
05/20/2022 $202,686.29 $1,138.55 $466.03 $672.52
06/20/2022 $202,012.23 $1,138.55 $464.49 $674.06
07/20/2022 $201,336.62 $1,138.55 $462.94 $675.60
08/20/2022 $200,659.47 $1,138.55 $461.40 $677.15
09/20/2022 $199,980.77 $1,138.55 $459.84 $678.70
10/20/2022 $199,300.51 $1,138.55 $458.29 $680.26
11/20/2022 $198,618.69 $1,138.55 $456.73 $681.82
12/20/2022 $197,935.31 $1,138.55 $455.17 $683.38
01/20/2023 $197,250.36 $1,138.55 $453.60 $684.95
02/20/2023 $196,563.84 $1,138.55 $452.03 $686.52
03/20/2023 $195,875.75 $1,138.55 $450.46 $688.09
04/20/2023 $195,186.08 $1,138.55 $448.88 $689.67
05/20/2023 $194,494.84 $1,138.55 $447.30 $691.25
06/20/2023 $193,802.00 $1,138.55 $445.72 $692.83
07/20/2023 $193,107.59 $1,138.55 $444.13 $694.42
08/20/2023 $192,411.57 $1,138.55 $442.54 $696.01
09/20/2023 $191,713.97 $1,138.55 $440.94 $697.61
10/20/2023 $191,014.76 $1,138.55 $439.34 $699.20
11/20/2023 $190,313.96 $1,138.55 $437.74 $700.81
12/20/2023 $189,611.54 $1,138.55 $436.14 $702.41
01/20/2024 $188,907.52 $1,138.55 $434.53 $704.02
02/20/2024 $188,201.88 $1,138.55 $432.91 $705.64
03/20/2024 $187,494.63 $1,138.55 $431.30 $707.25
04/20/2024 $186,785.76 $1,138.55 $429.68 $708.87
05/20/2024 $186,075.26 $1,138.55 $428.05 $710.50
06/20/2024 $185,363.13 $1,138.55 $426.42 $712.13
07/20/2024 $184,649.37 $1,138.55 $424.79 $713.76
08/20/2024 $183,933.98 $1,138.55 $423.15 $715.39
09/20/2024 $183,216.94 $1,138.55 $421.52 $717.03
10/20/2024 $182,498.27 $1,138.55 $419.87 $718.68
11/20/2024 $181,777.94 $1,138.55 $418.23 $720.32
12/20/2024 $181,055.97 $1,138.55 $416.57 $721.97
01/20/2025 $180,332.34 $1,138.55 $414.92 $723.63
02/20/2025 $179,607.05 $1,138.55 $413.26 $725.29
03/20/2025 $178,880.10 $1,138.55 $411.60 $726.95
04/20/2025 $178,151.49 $1,138.55 $409.93 $728.62
05/20/2025 $177,421.20 $1,138.55 $408.26 $730.29
06/20/2025 $176,689.24 $1,138.55 $406.59 $731.96
07/20/2025 $175,955.61 $1,138.55 $404.91 $733.64
08/20/2025 $175,220.29 $1,138.55 $403.23 $735.32
09/20/2025 $174,483.28 $1,138.55 $401.55 $737.00
10/20/2025 $173,744.59 $1,138.55 $399.86 $738.69
11/20/2025 $173,004.21 $1,138.55 $398.16 $740.38
12/20/2025 $172,262.13 $1,138.55 $396.47 $742.08
01/20/2026 $171,518.35 $1,138.55 $394.77 $743.78
02/20/2026 $170,772.86 $1,138.55 $393.06 $745.49
03/20/2026 $170,025.66 $1,138.55 $391.35 $747.19
04/20/2026 $169,276.76 $1,138.55 $389.64 $748.91
05/20/2026 $168,526.13 $1,138.55 $387.93 $750.62
06/20/2026 $167,773.79 $1,138.55 $386.21 $752.34
07/20/2026 $167,019.72 $1,138.55 $384.48 $754.07
08/20/2026 $166,263.93 $1,138.55 $382.75 $755.80
09/20/2026 $165,506.40 $1,138.55 $381.02 $757.53
10/20/2026 $164,747.14 $1,138.55 $379.29 $759.26
11/20/2026 $163,986.13 $1,138.55 $377.55 $761.00
12/20/2026 $163,223.38 $1,138.55 $375.80 $762.75
01/20/2027 $162,458.89 $1,138.55 $374.05 $764.50
02/20/2027 $161,692.64 $1,138.55 $372.30 $766.25
03/20/2027 $160,924.64 $1,138.55 $370.55 $768.00
04/20/2027 $160,154.87 $1,138.55 $368.79 $769.76
05/20/2027 $159,383.35 $1,138.55 $367.02 $771.53
06/20/2027 $158,610.05 $1,138.55 $365.25 $773.30
07/20/2027 $157,834.98 $1,138.55 $363.48 $775.07
08/20/2027 $157,058.14 $1,138.55 $361.71 $776.84
09/20/2027 $156,279.51 $1,138.55 $359.92 $778.62
10/20/2027 $155,499.11 $1,138.55 $358.14 $780.41
11/20/2027 $154,716.91 $1,138.55 $356.35 $782.20
12/20/2027 $153,932.92 $1,138.55 $354.56 $783.99
01/20/2028 $153,147.13 $1,138.55 $352.76 $785.79
02/20/2028 $152,359.55 $1,138.55 $350.96 $787.59
03/20/2028 $151,570.15 $1,138.55 $349.16 $789.39
04/20/2028 $150,778.95 $1,138.55 $347.35 $791.20
05/20/2028 $149,985.94 $1,138.55 $345.54 $793.01
06/20/2028 $149,191.11 $1,138.55 $343.72 $794.83
07/20/2028 $148,394.45 $1,138.55 $341.90 $796.65
08/20/2028 $147,595.98 $1,138.55 $340.07 $798.48
09/20/2028 $146,795.67 $1,138.55 $338.24 $800.31
10/20/2028 $145,993.52 $1,138.55 $336.41 $802.14
11/20/2028 $145,189.54 $1,138.55 $334.57 $803.98
12/20/2028 $144,383.72 $1,138.55 $332.73 $805.82
01/20/2029 $143,576.05 $1,138.55 $330.88 $807.67
02/20/2029 $142,766.53 $1,138.55 $329.03 $809.52
03/20/2029 $141,955.15 $1,138.55 $327.17 $811.38
04/20/2029 $141,141.92 $1,138.55 $325.31 $813.24
05/20/2029 $140,326.82 $1,138.55 $323.45 $815.10
06/20/2029 $139,509.85 $1,138.55 $321.58 $816.97
07/20/2029 $138,691.01 $1,138.55 $319.71 $818.84
08/20/2029 $137,870.30 $1,138.55 $317.83 $820.72
09/20/2029 $137,047.70 $1,138.55 $315.95 $822.60
10/20/2029 $136,223.22 $1,138.55 $314.07 $824.48
11/20/2029 $135,396.85 $1,138.55 $312.18 $826.37
12/20/2029 $134,568.58 $1,138.55 $310.28 $828.26
01/20/2030 $133,738.42 $1,138.55 $308.39 $830.16
02/20/2030 $132,906.36 $1,138.55 $306.48 $832.07
03/20/2030 $132,072.38 $1,138.55 $304.58 $833.97
04/20/2030 $131,236.50 $1,138.55 $302.67 $835.88
05/20/2030 $130,398.70 $1,138.55 $300.75 $837.80
06/20/2030 $129,558.98 $1,138.55 $298.83 $839.72
07/20/2030 $128,717.34 $1,138.55 $296.91 $841.64
08/20/2030 $127,873.77 $1,138.55 $294.98 $843.57
09/20/2030 $127,028.26 $1,138.55 $293.04 $845.51
10/20/2030 $126,180.82 $1,138.55 $291.11 $847.44
11/20/2030 $125,331.43 $1,138.55 $289.16 $849.38
12/20/2030 $124,480.10 $1,138.55 $287.22 $851.33
01/20/2031 $123,626.82 $1,138.55 $285.27 $853.28
02/20/2031 $122,771.58 $1,138.55 $283.31 $855.24
03/20/2031 $121,914.38 $1,138.55 $281.35 $857.20
04/20/2031 $121,055.22 $1,138.55 $279.39 $859.16
05/20/2031 $120,194.09 $1,138.55 $277.42 $861.13
06/20/2031 $119,330.99 $1,138.55 $275.44 $863.10
07/20/2031 $118,465.90 $1,138.55 $273.47 $865.08
08/20/2031 $117,598.84 $1,138.55 $271.48 $867.06
09/20/2031 $116,729.79 $1,138.55 $269.50 $869.05
10/20/2031 $115,858.74 $1,138.55 $267.51 $871.04
11/20/2031 $114,985.70 $1,138.55 $265.51 $873.04
12/20/2031 $114,110.66 $1,138.55 $263.51 $875.04
01/20/2032 $113,233.62 $1,138.55 $261.50 $877.05
02/20/2032 $112,354.56 $1,138.55 $259.49 $879.06
03/20/2032 $111,473.49 $1,138.55 $257.48 $881.07
04/20/2032 $110,590.40 $1,138.55 $255.46 $883.09
05/20/2032 $109,705.29 $1,138.55 $253.44 $885.11
06/20/2032 $108,818.15 $1,138.55 $251.41 $887.14
07/20/2032 $107,928.98 $1,138.55 $249.37 $889.17
08/20/2032 $107,037.76 $1,138.55 $247.34 $891.21
09/20/2032 $106,144.51 $1,138.55 $245.29 $893.25
10/20/2032 $105,249.21 $1,138.55 $243.25 $895.30
11/20/2032 $104,351.85 $1,138.55 $241.20 $897.35
12/20/2032 $103,452.44 $1,138.55 $239.14 $899.41
01/20/2033 $102,550.97 $1,138.55 $237.08 $901.47
02/20/2033 $101,647.44 $1,138.55 $235.01 $903.54
03/20/2033 $100,741.83 $1,138.55 $232.94 $905.61
04/20/2033 $99,834.15 $1,138.55 $230.87 $907.68
05/20/2033 $98,924.39 $1,138.55 $228.79 $909.76
06/20/2033 $98,012.54 $1,138.55 $226.70 $911.85
07/20/2033 $97,098.60 $1,138.55 $224.61 $913.94
08/20/2033 $96,182.57 $1,138.55 $222.52 $916.03
09/20/2033 $95,264.44 $1,138.55 $220.42 $918.13
10/20/2033 $94,344.20 $1,138.55 $218.31 $920.23
11/20/2033 $93,421.86 $1,138.55 $216.21 $922.34
12/20/2033 $92,497.40 $1,138.55 $214.09 $924.46
01/20/2034 $91,570.83 $1,138.55 $211.97 $926.58
02/20/2034 $90,642.13 $1,138.55 $209.85 $928.70
03/20/2034 $89,711.30 $1,138.55 $207.72 $930.83
04/20/2034 $88,778.34 $1,138.55 $205.59 $932.96
05/20/2034 $87,843.24 $1,138.55 $203.45 $935.10
06/20/2034 $86,906.00 $1,138.55 $201.31 $937.24
07/20/2034 $85,966.61 $1,138.55 $199.16 $939.39
08/20/2034 $85,025.06 $1,138.55 $197.01 $941.54
09/20/2034 $84,081.36 $1,138.55 $194.85 $943.70
10/20/2034 $83,135.50 $1,138.55 $192.69 $945.86
11/20/2034 $82,187.47 $1,138.55 $190.52 $948.03
12/20/2034 $81,237.27 $1,138.55 $188.35 $950.20
01/20/2035 $80,284.89 $1,138.55 $186.17 $952.38
02/20/2035 $79,330.33 $1,138.55 $183.99 $954.56
03/20/2035 $78,373.57 $1,138.55 $181.80 $956.75
04/20/2035 $77,414.63 $1,138.55 $179.61 $958.94
05/20/2035 $76,453.49 $1,138.55 $177.41 $961.14
06/20/2035 $75,490.15 $1,138.55 $175.21 $963.34
07/20/2035 $74,524.60 $1,138.55 $173.00 $965.55
08/20/2035 $73,556.83 $1,138.55 $170.79 $967.76
09/20/2035 $72,586.85 $1,138.55 $168.57 $969.98
10/20/2035 $71,614.65 $1,138.55 $166.34 $972.20
11/20/2035 $70,640.21 $1,138.55 $164.12 $974.43
12/20/2035 $69,663.55 $1,138.55 $161.88 $976.67
01/20/2036 $68,684.65 $1,138.55 $159.65 $978.90
02/20/2036 $67,703.50 $1,138.55 $157.40 $981.15
03/20/2036 $66,720.10 $1,138.55 $155.15 $983.40
04/20/2036 $65,734.45 $1,138.55 $152.90 $985.65
05/20/2036 $64,746.55 $1,138.55 $150.64 $987.91
06/20/2036 $63,756.37 $1,138.55 $148.38 $990.17
07/20/2036 $62,763.93 $1,138.55 $146.11 $992.44
08/20/2036 $61,769.22 $1,138.55 $143.83 $994.72
09/20/2036 $60,772.22 $1,138.55 $141.55 $996.99
10/20/2036 $59,772.94 $1,138.55 $139.27 $999.28
11/20/2036 $58,771.37 $1,138.55 $136.98 $1,001.57
12/20/2036 $57,767.51 $1,138.55 $134.68 $1,003.86
01/20/2037 $56,761.34 $1,138.55 $132.38 $1,006.17
02/20/2037 $55,752.87 $1,138.55 $130.08 $1,008.47
03/20/2037 $54,742.09 $1,138.55 $127.77 $1,010.78
04/20/2037 $53,728.99 $1,138.55 $125.45 $1,013.10
05/20/2037 $52,713.57 $1,138.55 $123.13 $1,015.42
06/20/2037 $51,695.82 $1,138.55 $120.80 $1,017.75
07/20/2037 $50,675.74 $1,138.55 $118.47 $1,020.08
08/20/2037 $49,653.33 $1,138.55 $116.13 $1,022.42
09/20/2037 $48,628.57 $1,138.55 $113.79 $1,024.76
10/20/2037 $47,601.46 $1,138.55 $111.44 $1,027.11
11/20/2037 $46,572.00 $1,138.55 $109.09 $1,029.46
12/20/2037 $45,540.17 $1,138.55 $106.73 $1,031.82
01/20/2038 $44,505.99 $1,138.55 $104.36 $1,034.19
02/20/2038 $43,469.43 $1,138.55 $101.99 $1,036.56
03/20/2038 $42,430.50 $1,138.55 $99.62 $1,038.93
04/20/2038 $41,389.19 $1,138.55 $97.24 $1,041.31
05/20/2038 $40,345.49 $1,138.55 $94.85 $1,043.70
06/20/2038 $39,299.40 $1,138.55 $92.46 $1,046.09
07/20/2038 $38,250.91 $1,138.55 $90.06 $1,048.49
08/20/2038 $37,200.02 $1,138.55 $87.66 $1,050.89
09/20/2038 $36,146.72 $1,138.55 $85.25 $1,053.30
10/20/2038 $35,091.01 $1,138.55 $82.84 $1,055.71
11/20/2038 $34,032.87 $1,138.55 $80.42 $1,058.13
12/20/2038 $32,972.32 $1,138.55 $77.99 $1,060.56
01/20/2039 $31,909.33 $1,138.55 $75.56 $1,062.99
02/20/2039 $30,843.90 $1,138.55 $73.13 $1,065.42
03/20/2039 $29,776.04 $1,138.55 $70.68 $1,067.87
04/20/2039 $28,705.73 $1,138.55 $68.24 $1,070.31
05/20/2039 $27,632.96 $1,138.55 $65.78 $1,072.77
06/20/2039 $26,557.74 $1,138.55 $63.33 $1,075.22
07/20/2039 $25,480.05 $1,138.55 $60.86 $1,077.69
08/20/2039 $24,399.89 $1,138.55 $58.39 $1,080.16
09/20/2039 $23,317.26 $1,138.55 $55.92 $1,082.63
10/20/2039 $22,232.15 $1,138.55 $53.44 $1,085.11
11/20/2039 $21,144.55 $1,138.55 $50.95 $1,087.60
12/20/2039 $20,054.45 $1,138.55 $48.46 $1,090.09
01/20/2040 $18,961.86 $1,138.55 $45.96 $1,092.59
02/20/2040 $17,866.77 $1,138.55 $43.45 $1,095.09
03/20/2040 $16,769.16 $1,138.55 $40.94 $1,097.60
04/20/2040 $15,669.04 $1,138.55 $38.43 $1,100.12
05/20/2040 $14,566.40 $1,138.55 $35.91 $1,102.64
06/20/2040 $13,461.23 $1,138.55 $33.38 $1,105.17
07/20/2040 $12,353.53 $1,138.55 $30.85 $1,107.70
08/20/2040 $11,243.29 $1,138.55 $28.31 $1,110.24
09/20/2040 $10,130.51 $1,138.55 $25.77 $1,112.78
10/20/2040 $9,015.18 $1,138.55 $23.22 $1,115.33
11/20/2040 $7,897.29 $1,138.55 $20.66 $1,117.89
12/20/2040 $6,776.84 $1,138.55 $18.10 $1,120.45
01/20/2041 $5,653.82 $1,138.55 $15.53 $1,123.02
02/20/2041 $4,528.22 $1,138.55 $12.96 $1,125.59
03/20/2041 $3,400.05 $1,138.55 $10.38 $1,128.17
04/20/2041 $2,269.29 $1,138.55 $7.79 $1,130.76
05/20/2041 $1,135.95 $1,138.55 $5.20 $1,133.35
06/20/2041 $-0.00 $1,138.55 $2.60 $1,135.95
TOTAL: - $273,251.82 $63,251.82 $210,000.00

Change options for different scenario in the form below:

$
%