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: 5.880%

Monthly Payment: $ 2,208.38
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
09/14/2025 $198,771.62 $2,208.38 $980.00 $1,228.38
10/14/2025 $197,537.23 $2,208.38 $973.98 $1,234.40
11/14/2025 $196,296.78 $2,208.38 $967.93 $1,240.44
12/14/2025 $195,050.26 $2,208.38 $961.85 $1,246.52
01/14/2026 $193,797.63 $2,208.38 $955.75 $1,252.63
02/14/2026 $192,538.86 $2,208.38 $949.61 $1,258.77
03/14/2026 $191,273.92 $2,208.38 $943.44 $1,264.94
04/14/2026 $190,002.79 $2,208.38 $937.24 $1,271.13
05/14/2026 $188,725.43 $2,208.38 $931.01 $1,277.36
06/14/2026 $187,441.80 $2,208.38 $924.75 $1,283.62
07/14/2026 $186,151.89 $2,208.38 $918.46 $1,289.91
08/14/2026 $184,855.66 $2,208.38 $912.14 $1,296.23
09/14/2026 $183,553.07 $2,208.38 $905.79 $1,302.58
10/14/2026 $182,244.11 $2,208.38 $899.41 $1,308.97
11/14/2026 $180,928.73 $2,208.38 $893.00 $1,315.38
12/14/2026 $179,606.90 $2,208.38 $886.55 $1,321.83
01/14/2027 $178,278.60 $2,208.38 $880.07 $1,328.30
02/14/2027 $176,943.79 $2,208.38 $873.57 $1,334.81
03/14/2027 $175,602.43 $2,208.38 $867.02 $1,341.35
04/14/2027 $174,254.51 $2,208.38 $860.45 $1,347.93
05/14/2027 $172,899.98 $2,208.38 $853.85 $1,354.53
06/14/2027 $171,538.81 $2,208.38 $847.21 $1,361.17
07/14/2027 $170,170.97 $2,208.38 $840.54 $1,367.84
08/14/2027 $168,796.44 $2,208.38 $833.84 $1,374.54
09/14/2027 $167,415.16 $2,208.38 $827.10 $1,381.27
10/14/2027 $166,027.12 $2,208.38 $820.33 $1,388.04
11/14/2027 $164,632.27 $2,208.38 $813.53 $1,394.84
12/14/2027 $163,230.60 $2,208.38 $806.70 $1,401.68
01/14/2028 $161,822.05 $2,208.38 $799.83 $1,408.55
02/14/2028 $160,406.60 $2,208.38 $792.93 $1,415.45
03/14/2028 $158,984.21 $2,208.38 $785.99 $1,422.38
04/14/2028 $157,554.86 $2,208.38 $779.02 $1,429.35
05/14/2028 $156,118.50 $2,208.38 $772.02 $1,436.36
06/14/2028 $154,675.11 $2,208.38 $764.98 $1,443.40
07/14/2028 $153,224.64 $2,208.38 $757.91 $1,450.47
08/14/2028 $151,767.06 $2,208.38 $750.80 $1,457.58
09/14/2028 $150,302.34 $2,208.38 $743.66 $1,464.72
10/14/2028 $148,830.45 $2,208.38 $736.48 $1,471.90
11/14/2028 $147,351.34 $2,208.38 $729.27 $1,479.11
12/14/2028 $145,864.98 $2,208.38 $722.02 $1,486.36
01/14/2029 $144,371.35 $2,208.38 $714.74 $1,493.64
02/14/2029 $142,870.39 $2,208.38 $707.42 $1,500.96
03/14/2029 $141,362.08 $2,208.38 $700.06 $1,508.31
04/14/2029 $139,846.37 $2,208.38 $692.67 $1,515.70
05/14/2029 $138,323.24 $2,208.38 $685.25 $1,523.13
06/14/2029 $136,792.65 $2,208.38 $677.78 $1,530.59
07/14/2029 $135,254.56 $2,208.38 $670.28 $1,538.09
08/14/2029 $133,708.93 $2,208.38 $662.75 $1,545.63
09/14/2029 $132,155.72 $2,208.38 $655.17 $1,553.20
10/14/2029 $130,594.91 $2,208.38 $647.56 $1,560.81
11/14/2029 $129,026.45 $2,208.38 $639.92 $1,568.46
12/14/2029 $127,450.30 $2,208.38 $632.23 $1,576.15
01/14/2030 $125,866.43 $2,208.38 $624.51 $1,583.87
02/14/2030 $124,274.80 $2,208.38 $616.75 $1,591.63
03/14/2030 $122,675.37 $2,208.38 $608.95 $1,599.43
04/14/2030 $121,068.10 $2,208.38 $601.11 $1,607.27
05/14/2030 $119,452.96 $2,208.38 $593.23 $1,615.14
06/14/2030 $117,829.90 $2,208.38 $585.32 $1,623.06
07/14/2030 $116,198.89 $2,208.38 $577.37 $1,631.01
08/14/2030 $114,559.89 $2,208.38 $569.37 $1,639.00
09/14/2030 $112,912.85 $2,208.38 $561.34 $1,647.03
10/14/2030 $111,257.75 $2,208.38 $553.27 $1,655.10
11/14/2030 $109,594.54 $2,208.38 $545.16 $1,663.21
12/14/2030 $107,923.17 $2,208.38 $537.01 $1,671.36
01/14/2031 $106,243.62 $2,208.38 $528.82 $1,679.55
02/14/2031 $104,555.84 $2,208.38 $520.59 $1,687.78
03/14/2031 $102,859.78 $2,208.38 $512.32 $1,696.05
04/14/2031 $101,155.42 $2,208.38 $504.01 $1,704.36
05/14/2031 $99,442.70 $2,208.38 $495.66 $1,712.72
06/14/2031 $97,721.60 $2,208.38 $487.27 $1,721.11
07/14/2031 $95,992.05 $2,208.38 $478.84 $1,729.54
08/14/2031 $94,254.04 $2,208.38 $470.36 $1,738.02
09/14/2031 $92,507.51 $2,208.38 $461.84 $1,746.53
10/14/2031 $90,752.42 $2,208.38 $453.29 $1,755.09
11/14/2031 $88,988.73 $2,208.38 $444.69 $1,763.69
12/14/2031 $87,216.39 $2,208.38 $436.04 $1,772.33
01/14/2032 $85,435.38 $2,208.38 $427.36 $1,781.02
02/14/2032 $83,645.63 $2,208.38 $418.63 $1,789.74
03/14/2032 $81,847.12 $2,208.38 $409.86 $1,798.51
04/14/2032 $80,039.79 $2,208.38 $401.05 $1,807.33
05/14/2032 $78,223.61 $2,208.38 $392.19 $1,816.18
06/14/2032 $76,398.53 $2,208.38 $383.30 $1,825.08
07/14/2032 $74,564.51 $2,208.38 $374.35 $1,834.02
08/14/2032 $72,721.50 $2,208.38 $365.37 $1,843.01
09/14/2032 $70,869.45 $2,208.38 $356.34 $1,852.04
10/14/2032 $69,008.34 $2,208.38 $347.26 $1,861.12
11/14/2032 $67,138.10 $2,208.38 $338.14 $1,870.24
12/14/2032 $65,258.70 $2,208.38 $328.98 $1,879.40
01/14/2033 $63,370.09 $2,208.38 $319.77 $1,888.61
02/14/2033 $61,472.23 $2,208.38 $310.51 $1,897.86
03/14/2033 $59,565.07 $2,208.38 $301.21 $1,907.16
04/14/2033 $57,648.56 $2,208.38 $291.87 $1,916.51
05/14/2033 $55,722.66 $2,208.38 $282.48 $1,925.90
06/14/2033 $53,787.32 $2,208.38 $273.04 $1,935.34
07/14/2033 $51,842.50 $2,208.38 $263.56 $1,944.82
08/14/2033 $49,888.16 $2,208.38 $254.03 $1,954.35
09/14/2033 $47,924.23 $2,208.38 $244.45 $1,963.92
10/14/2033 $45,950.68 $2,208.38 $234.83 $1,973.55
11/14/2033 $43,967.46 $2,208.38 $225.16 $1,983.22
12/14/2033 $41,974.53 $2,208.38 $215.44 $1,992.94
01/14/2034 $39,971.83 $2,208.38 $205.68 $2,002.70
02/14/2034 $37,959.31 $2,208.38 $195.86 $2,012.52
03/14/2034 $35,936.93 $2,208.38 $186.00 $2,022.38
04/14/2034 $33,904.65 $2,208.38 $176.09 $2,032.29
05/14/2034 $31,862.40 $2,208.38 $166.13 $2,042.24
06/14/2034 $29,810.15 $2,208.38 $156.13 $2,052.25
07/14/2034 $27,747.85 $2,208.38 $146.07 $2,062.31
08/14/2034 $25,675.43 $2,208.38 $135.96 $2,072.41
09/14/2034 $23,592.87 $2,208.38 $125.81 $2,082.57
10/14/2034 $21,500.09 $2,208.38 $115.61 $2,092.77
11/14/2034 $19,397.07 $2,208.38 $105.35 $2,103.03
12/14/2034 $17,283.74 $2,208.38 $95.05 $2,113.33
01/14/2035 $15,160.05 $2,208.38 $84.69 $2,123.69
02/14/2035 $13,025.96 $2,208.38 $74.28 $2,134.09
03/14/2035 $10,881.41 $2,208.38 $63.83 $2,144.55
04/14/2035 $8,726.35 $2,208.38 $53.32 $2,155.06
05/14/2035 $6,560.73 $2,208.38 $42.76 $2,165.62
06/14/2035 $4,384.50 $2,208.38 $32.15 $2,176.23
07/14/2035 $2,197.61 $2,208.38 $21.48 $2,186.89
08/14/2035 $0.00 $2,208.38 $10.77 $2,197.61
TOTAL: - $265,005.23 $65,005.23 $200,000.00

Change options for different scenario in the form below:

$
%

Featured - 30 Year Fixed Mortgage Rates 2025

Lender APR Rate (%) Monthly
Payment
Learn More
Securitas Mortgage Inc
NMLS ID: 1039147
6.012% 5.875%
0.63 points
$4,811 fees
$1,893 Learn More
Foundation Home Loans, LLC
NMLS ID: 2559614
6.097% 6.000%
0.75 points
$3,320 fees
$1,919 Learn More
First Federal Bank
NMLS ID: 408902
6.112% 5.990%
1.00 points
$4,209 fees
$1,917 Learn More
Loansteady
NMLS ID: 1701910
6.204% 6.125%
0.38 points
$2,690 fees
$1,945 Learn More