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: 6.250%

Monthly Payment: $ 2,192.78
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
07/30/2025 $299,369.72 $2,192.78 $1,562.50 $630.28
08/30/2025 $298,736.15 $2,192.78 $1,559.22 $633.57
09/30/2025 $298,099.28 $2,192.78 $1,555.92 $636.87
10/30/2025 $297,459.10 $2,192.78 $1,552.60 $640.18
11/30/2025 $296,815.58 $2,192.78 $1,549.27 $643.52
12/30/2025 $296,168.71 $2,192.78 $1,545.91 $646.87
01/30/2026 $295,518.47 $2,192.78 $1,542.55 $650.24
03/02/2026 $294,864.84 $2,192.78 $1,539.16 $653.63
04/02/2026 $294,207.81 $2,192.78 $1,535.75 $657.03
05/02/2026 $293,547.36 $2,192.78 $1,532.33 $660.45
06/02/2026 $292,883.47 $2,192.78 $1,528.89 $663.89
07/02/2026 $292,216.12 $2,192.78 $1,525.43 $667.35
08/02/2026 $291,545.29 $2,192.78 $1,521.96 $670.83
09/02/2026 $290,870.97 $2,192.78 $1,518.47 $674.32
10/02/2026 $290,193.14 $2,192.78 $1,514.95 $677.83
11/02/2026 $289,511.78 $2,192.78 $1,511.42 $681.36
12/02/2026 $288,826.87 $2,192.78 $1,507.87 $684.91
01/02/2027 $288,138.39 $2,192.78 $1,504.31 $688.48
02/02/2027 $287,446.33 $2,192.78 $1,500.72 $692.06
03/02/2027 $286,750.66 $2,192.78 $1,497.12 $695.67
04/02/2027 $286,051.37 $2,192.78 $1,493.49 $699.29
05/02/2027 $285,348.43 $2,192.78 $1,489.85 $702.93
06/02/2027 $284,641.84 $2,192.78 $1,486.19 $706.59
07/02/2027 $283,931.56 $2,192.78 $1,482.51 $710.28
08/02/2027 $283,217.59 $2,192.78 $1,478.81 $713.97
09/02/2027 $282,499.90 $2,192.78 $1,475.09 $717.69
10/02/2027 $281,778.47 $2,192.78 $1,471.35 $721.43
11/02/2027 $281,053.28 $2,192.78 $1,467.60 $725.19
12/02/2027 $280,324.31 $2,192.78 $1,463.82 $728.97
01/02/2028 $279,591.55 $2,192.78 $1,460.02 $732.76
02/02/2028 $278,854.97 $2,192.78 $1,456.21 $736.58
03/02/2028 $278,114.56 $2,192.78 $1,452.37 $740.41
04/02/2028 $277,370.28 $2,192.78 $1,448.51 $744.27
05/02/2028 $276,622.14 $2,192.78 $1,444.64 $748.15
06/02/2028 $275,870.09 $2,192.78 $1,440.74 $752.04
07/02/2028 $275,114.13 $2,192.78 $1,436.82 $755.96
08/02/2028 $274,354.23 $2,192.78 $1,432.89 $759.90
09/02/2028 $273,590.38 $2,192.78 $1,428.93 $763.86
10/02/2028 $272,822.54 $2,192.78 $1,424.95 $767.83
11/02/2028 $272,050.71 $2,192.78 $1,420.95 $771.83
12/02/2028 $271,274.85 $2,192.78 $1,416.93 $775.85
01/02/2029 $270,494.96 $2,192.78 $1,412.89 $779.89
02/02/2029 $269,711.00 $2,192.78 $1,408.83 $783.96
03/02/2029 $268,922.96 $2,192.78 $1,404.74 $788.04
04/02/2029 $268,130.82 $2,192.78 $1,400.64 $792.14
05/02/2029 $267,334.55 $2,192.78 $1,396.51 $796.27
06/02/2029 $266,534.13 $2,192.78 $1,392.37 $800.42
07/02/2029 $265,729.55 $2,192.78 $1,388.20 $804.59
08/02/2029 $264,920.77 $2,192.78 $1,384.01 $808.78
09/02/2029 $264,107.78 $2,192.78 $1,379.80 $812.99
10/02/2029 $263,290.56 $2,192.78 $1,375.56 $817.22
11/02/2029 $262,469.08 $2,192.78 $1,371.30 $821.48
12/02/2029 $261,643.32 $2,192.78 $1,367.03 $825.76
01/02/2030 $260,813.26 $2,192.78 $1,362.73 $830.06
02/02/2030 $259,978.88 $2,192.78 $1,358.40 $834.38
03/02/2030 $259,140.15 $2,192.78 $1,354.06 $838.73
04/02/2030 $258,297.05 $2,192.78 $1,349.69 $843.10
05/02/2030 $257,449.57 $2,192.78 $1,345.30 $847.49
06/02/2030 $256,597.66 $2,192.78 $1,340.88 $851.90
07/02/2030 $255,741.33 $2,192.78 $1,336.45 $856.34
08/02/2030 $254,880.53 $2,192.78 $1,331.99 $860.80
09/02/2030 $254,015.25 $2,192.78 $1,327.50 $865.28
10/02/2030 $253,145.46 $2,192.78 $1,323.00 $869.79
11/02/2030 $252,271.14 $2,192.78 $1,318.47 $874.32
12/02/2030 $251,392.27 $2,192.78 $1,313.91 $878.87
01/02/2031 $250,508.82 $2,192.78 $1,309.33 $883.45
02/02/2031 $249,620.76 $2,192.78 $1,304.73 $888.05
03/02/2031 $248,728.09 $2,192.78 $1,300.11 $892.68
04/02/2031 $247,830.76 $2,192.78 $1,295.46 $897.33
05/02/2031 $246,928.76 $2,192.78 $1,290.79 $902.00
06/02/2031 $246,022.07 $2,192.78 $1,286.09 $906.70
07/02/2031 $245,110.65 $2,192.78 $1,281.36 $911.42
08/02/2031 $244,194.48 $2,192.78 $1,276.62 $916.17
09/02/2031 $243,273.54 $2,192.78 $1,271.85 $920.94
10/02/2031 $242,347.81 $2,192.78 $1,267.05 $925.73
11/02/2031 $241,417.25 $2,192.78 $1,262.23 $930.56
12/02/2031 $240,481.85 $2,192.78 $1,257.38 $935.40
01/02/2032 $239,541.57 $2,192.78 $1,252.51 $940.27
02/02/2032 $238,596.40 $2,192.78 $1,247.61 $945.17
03/02/2032 $237,646.30 $2,192.78 $1,242.69 $950.10
04/02/2032 $236,691.26 $2,192.78 $1,237.74 $955.04
05/02/2032 $235,731.24 $2,192.78 $1,232.77 $960.02
06/02/2032 $234,766.23 $2,192.78 $1,227.77 $965.02
07/02/2032 $233,796.18 $2,192.78 $1,222.74 $970.04
08/02/2032 $232,821.09 $2,192.78 $1,217.69 $975.10
09/02/2032 $231,840.91 $2,192.78 $1,212.61 $980.17
10/02/2032 $230,855.63 $2,192.78 $1,207.50 $985.28
11/02/2032 $229,865.22 $2,192.78 $1,202.37 $990.41
12/02/2032 $228,869.65 $2,192.78 $1,197.21 $995.57
01/02/2033 $227,868.89 $2,192.78 $1,192.03 $1,000.76
02/02/2033 $226,862.93 $2,192.78 $1,186.82 $1,005.97
03/02/2033 $225,851.72 $2,192.78 $1,181.58 $1,011.21
04/02/2033 $224,835.25 $2,192.78 $1,176.31 $1,016.47
05/02/2033 $223,813.48 $2,192.78 $1,171.02 $1,021.77
06/02/2033 $222,786.39 $2,192.78 $1,165.70 $1,027.09
07/02/2033 $221,753.95 $2,192.78 $1,160.35 $1,032.44
08/02/2033 $220,716.13 $2,192.78 $1,154.97 $1,037.82
09/02/2033 $219,672.91 $2,192.78 $1,149.56 $1,043.22
10/02/2033 $218,624.26 $2,192.78 $1,144.13 $1,048.65
11/02/2033 $217,570.14 $2,192.78 $1,138.67 $1,054.12
12/02/2033 $216,510.53 $2,192.78 $1,133.18 $1,059.61
01/02/2034 $215,445.41 $2,192.78 $1,127.66 $1,065.13
02/02/2034 $214,374.74 $2,192.78 $1,122.11 $1,070.67
03/02/2034 $213,298.49 $2,192.78 $1,116.54 $1,076.25
04/02/2034 $212,216.63 $2,192.78 $1,110.93 $1,081.85
05/02/2034 $211,129.14 $2,192.78 $1,105.29 $1,087.49
06/02/2034 $210,035.99 $2,192.78 $1,099.63 $1,093.15
07/02/2034 $208,937.14 $2,192.78 $1,093.94 $1,098.85
08/02/2034 $207,832.57 $2,192.78 $1,088.21 $1,104.57
09/02/2034 $206,722.25 $2,192.78 $1,082.46 $1,110.32
10/02/2034 $205,606.14 $2,192.78 $1,076.68 $1,116.11
11/02/2034 $204,484.22 $2,192.78 $1,070.87 $1,121.92
12/02/2034 $203,356.46 $2,192.78 $1,065.02 $1,127.76
01/02/2035 $202,222.82 $2,192.78 $1,059.15 $1,133.64
02/02/2035 $201,083.28 $2,192.78 $1,053.24 $1,139.54
03/02/2035 $199,937.81 $2,192.78 $1,047.31 $1,145.48
04/02/2035 $198,786.36 $2,192.78 $1,041.34 $1,151.44
05/02/2035 $197,628.93 $2,192.78 $1,035.35 $1,157.44
06/02/2035 $196,465.46 $2,192.78 $1,029.32 $1,163.47
07/02/2035 $195,295.93 $2,192.78 $1,023.26 $1,169.53
08/02/2035 $194,120.31 $2,192.78 $1,017.17 $1,175.62
09/02/2035 $192,938.57 $2,192.78 $1,011.04 $1,181.74
10/02/2035 $191,750.68 $2,192.78 $1,004.89 $1,187.90
11/02/2035 $190,556.59 $2,192.78 $998.70 $1,194.08
12/02/2035 $189,356.29 $2,192.78 $992.48 $1,200.30
01/02/2036 $188,149.74 $2,192.78 $986.23 $1,206.55
02/02/2036 $186,936.90 $2,192.78 $979.95 $1,212.84
03/02/2036 $185,717.74 $2,192.78 $973.63 $1,219.15
04/02/2036 $184,492.24 $2,192.78 $967.28 $1,225.50
05/02/2036 $183,260.35 $2,192.78 $960.90 $1,231.89
06/02/2036 $182,022.05 $2,192.78 $954.48 $1,238.30
07/02/2036 $180,777.29 $2,192.78 $948.03 $1,244.75
08/02/2036 $179,526.06 $2,192.78 $941.55 $1,251.24
09/02/2036 $178,268.30 $2,192.78 $935.03 $1,257.75
10/02/2036 $177,004.00 $2,192.78 $928.48 $1,264.30
11/02/2036 $175,733.11 $2,192.78 $921.90 $1,270.89
12/02/2036 $174,455.60 $2,192.78 $915.28 $1,277.51
01/02/2037 $173,171.44 $2,192.78 $908.62 $1,284.16
02/02/2037 $171,880.59 $2,192.78 $901.93 $1,290.85
03/02/2037 $170,583.02 $2,192.78 $895.21 $1,297.57
04/02/2037 $169,278.69 $2,192.78 $888.45 $1,304.33
05/02/2037 $167,967.56 $2,192.78 $881.66 $1,311.12
06/02/2037 $166,649.61 $2,192.78 $874.83 $1,317.95
07/02/2037 $165,324.79 $2,192.78 $867.97 $1,324.82
08/02/2037 $163,993.07 $2,192.78 $861.07 $1,331.72
09/02/2037 $162,654.42 $2,192.78 $854.13 $1,338.65
10/02/2037 $161,308.79 $2,192.78 $847.16 $1,345.63
11/02/2037 $159,956.16 $2,192.78 $840.15 $1,352.63
12/02/2037 $158,596.48 $2,192.78 $833.10 $1,359.68
01/02/2038 $157,229.72 $2,192.78 $826.02 $1,366.76
02/02/2038 $155,855.84 $2,192.78 $818.90 $1,373.88
03/02/2038 $154,474.80 $2,192.78 $811.75 $1,381.04
04/02/2038 $153,086.57 $2,192.78 $804.56 $1,388.23
05/02/2038 $151,691.12 $2,192.78 $797.33 $1,395.46
06/02/2038 $150,288.39 $2,192.78 $790.06 $1,402.73
07/02/2038 $148,878.36 $2,192.78 $782.75 $1,410.03
08/02/2038 $147,460.98 $2,192.78 $775.41 $1,417.38
09/02/2038 $146,036.22 $2,192.78 $768.03 $1,424.76
10/02/2038 $144,604.04 $2,192.78 $760.61 $1,432.18
11/02/2038 $143,164.40 $2,192.78 $753.15 $1,439.64
12/02/2038 $141,717.27 $2,192.78 $745.65 $1,447.14
01/02/2039 $140,262.59 $2,192.78 $738.11 $1,454.67
02/02/2039 $138,800.34 $2,192.78 $730.53 $1,462.25
03/02/2039 $137,330.48 $2,192.78 $722.92 $1,469.87
04/02/2039 $135,852.95 $2,192.78 $715.26 $1,477.52
05/02/2039 $134,367.74 $2,192.78 $707.57 $1,485.22
06/02/2039 $132,874.78 $2,192.78 $699.83 $1,492.95
07/02/2039 $131,374.06 $2,192.78 $692.06 $1,500.73
08/02/2039 $129,865.51 $2,192.78 $684.24 $1,508.54
09/02/2039 $128,349.11 $2,192.78 $676.38 $1,516.40
10/02/2039 $126,824.81 $2,192.78 $668.48 $1,524.30
11/02/2039 $125,292.57 $2,192.78 $660.55 $1,532.24
12/02/2039 $123,752.35 $2,192.78 $652.57 $1,540.22
01/02/2040 $122,204.11 $2,192.78 $644.54 $1,548.24
02/02/2040 $120,647.81 $2,192.78 $636.48 $1,556.30
03/02/2040 $119,083.40 $2,192.78 $628.37 $1,564.41
04/02/2040 $117,510.84 $2,192.78 $620.23 $1,572.56
05/02/2040 $115,930.09 $2,192.78 $612.04 $1,580.75
06/02/2040 $114,341.11 $2,192.78 $603.80 $1,588.98
07/02/2040 $112,743.85 $2,192.78 $595.53 $1,597.26
08/02/2040 $111,138.27 $2,192.78 $587.21 $1,605.58
09/02/2040 $109,524.33 $2,192.78 $578.85 $1,613.94
10/02/2040 $107,901.99 $2,192.78 $570.44 $1,622.35
11/02/2040 $106,271.19 $2,192.78 $561.99 $1,630.80
12/02/2040 $104,631.90 $2,192.78 $553.50 $1,639.29
01/02/2041 $102,984.08 $2,192.78 $544.96 $1,647.83
02/02/2041 $101,327.67 $2,192.78 $536.38 $1,656.41
03/02/2041 $99,662.63 $2,192.78 $527.75 $1,665.04
04/02/2041 $97,988.92 $2,192.78 $519.08 $1,673.71
05/02/2041 $96,306.50 $2,192.78 $510.36 $1,682.43
06/02/2041 $94,615.31 $2,192.78 $501.60 $1,691.19
07/02/2041 $92,915.31 $2,192.78 $492.79 $1,700.00
08/02/2041 $91,206.46 $2,192.78 $483.93 $1,708.85
09/02/2041 $89,488.71 $2,192.78 $475.03 $1,717.75
10/02/2041 $87,762.01 $2,192.78 $466.09 $1,726.70
11/02/2041 $86,026.32 $2,192.78 $457.09 $1,735.69
12/02/2041 $84,281.59 $2,192.78 $448.05 $1,744.73
01/02/2042 $82,527.77 $2,192.78 $438.97 $1,753.82
02/02/2042 $80,764.82 $2,192.78 $429.83 $1,762.95
03/02/2042 $78,992.69 $2,192.78 $420.65 $1,772.13
04/02/2042 $77,211.32 $2,192.78 $411.42 $1,781.36
05/02/2042 $75,420.68 $2,192.78 $402.14 $1,790.64
06/02/2042 $73,620.71 $2,192.78 $392.82 $1,799.97
07/02/2042 $71,811.37 $2,192.78 $383.44 $1,809.34
08/02/2042 $69,992.60 $2,192.78 $374.02 $1,818.77
09/02/2042 $68,164.36 $2,192.78 $364.54 $1,828.24
10/02/2042 $66,326.60 $2,192.78 $355.02 $1,837.76
11/02/2042 $64,479.26 $2,192.78 $345.45 $1,847.33
12/02/2042 $62,622.31 $2,192.78 $335.83 $1,856.96
01/02/2043 $60,755.68 $2,192.78 $326.16 $1,866.63
02/02/2043 $58,879.33 $2,192.78 $316.44 $1,876.35
03/02/2043 $56,993.21 $2,192.78 $306.66 $1,886.12
04/02/2043 $55,097.27 $2,192.78 $296.84 $1,895.94
05/02/2043 $53,191.45 $2,192.78 $286.96 $1,905.82
06/02/2043 $51,275.70 $2,192.78 $277.04 $1,915.75
07/02/2043 $49,349.98 $2,192.78 $267.06 $1,925.72
08/02/2043 $47,414.22 $2,192.78 $257.03 $1,935.75
09/02/2043 $45,468.39 $2,192.78 $246.95 $1,945.84
10/02/2043 $43,512.42 $2,192.78 $236.81 $1,955.97
11/02/2043 $41,546.26 $2,192.78 $226.63 $1,966.16
12/02/2043 $39,569.86 $2,192.78 $216.39 $1,976.40
01/02/2044 $37,583.17 $2,192.78 $206.09 $1,986.69
02/02/2044 $35,586.13 $2,192.78 $195.75 $1,997.04
03/02/2044 $33,578.69 $2,192.78 $185.34 $2,007.44
04/02/2044 $31,560.80 $2,192.78 $174.89 $2,017.90
05/02/2044 $29,532.39 $2,192.78 $164.38 $2,028.41
06/02/2044 $27,493.42 $2,192.78 $153.81 $2,038.97
07/02/2044 $25,443.83 $2,192.78 $143.19 $2,049.59
08/02/2044 $23,383.57 $2,192.78 $132.52 $2,060.26
09/02/2044 $21,312.57 $2,192.78 $121.79 $2,071.00
10/02/2044 $19,230.79 $2,192.78 $111.00 $2,081.78
11/02/2044 $17,138.17 $2,192.78 $100.16 $2,092.62
12/02/2044 $15,034.64 $2,192.78 $89.26 $2,103.52
01/02/2045 $12,920.16 $2,192.78 $78.31 $2,114.48
02/02/2045 $10,794.67 $2,192.78 $67.29 $2,125.49
03/02/2045 $8,658.11 $2,192.78 $56.22 $2,136.56
04/02/2045 $6,510.42 $2,192.78 $45.09 $2,147.69
05/02/2045 $4,351.54 $2,192.78 $33.91 $2,158.88
06/02/2045 $2,181.42 $2,192.78 $22.66 $2,170.12
07/02/2045 $0.00 $2,192.78 $11.36 $2,181.42
TOTAL: - $526,268.31 $226,268.31 $300,000.00

Change options for different scenario in the form below:

$
%

Featured - 30 Year Fixed Mortgage Rates 2025

Lender APR Rate (%) Monthly
Payment
Learn More
District Lending
NMLS ID: 1835285
6.105% 6.000%
0.63 points
$3,600 fees
$1,919 Learn More
HSBC Bank USA, N.A.
NMLS ID: 399799
6.502% 6.375%
1.00 points
$4,428 fees
$1,997 Learn More
PenFed Credit Union
NMLS ID: 401822
6.529% 6.375%
1.00 points
$5,195 fees
$1,997 Learn More
New American Funding, LLC.
NMLS ID: 6606
6.584% 6.490%
1.00 points
$3,136 fees
$2,021 Learn More