Mortgage product from North American Savings Bank, F.S.B. - 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 North American Savings Bank, F.S.B.
Interest Type: Fixed
Interest Rate: 6.041%
Monthly Payment: $
1,509.48
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 09/07/2025 | $209,547.70 | $1,509.48 | $1,057.18 | $452.30 |
| 10/07/2025 | $209,093.12 | $1,509.48 | $1,054.90 | $454.58 |
| 11/07/2025 | $208,636.25 | $1,509.48 | $1,052.61 | $456.87 |
| 12/07/2025 | $208,177.09 | $1,509.48 | $1,050.31 | $459.17 |
| 01/07/2026 | $207,715.61 | $1,509.48 | $1,048.00 | $461.48 |
| 02/07/2026 | $207,251.81 | $1,509.48 | $1,045.67 | $463.80 |
| 03/07/2026 | $206,785.67 | $1,509.48 | $1,043.34 | $466.14 |
| 04/07/2026 | $206,317.19 | $1,509.48 | $1,040.99 | $468.48 |
| 05/07/2026 | $205,846.34 | $1,509.48 | $1,038.64 | $470.84 |
| 06/07/2026 | $205,373.13 | $1,509.48 | $1,036.26 | $473.21 |
| 07/07/2026 | $204,897.54 | $1,509.48 | $1,033.88 | $475.59 |
| 08/07/2026 | $204,419.55 | $1,509.48 | $1,031.49 | $477.99 |
| 09/07/2026 | $203,939.16 | $1,509.48 | $1,029.08 | $480.39 |
| 10/07/2026 | $203,456.34 | $1,509.48 | $1,026.66 | $482.81 |
| 11/07/2026 | $202,971.10 | $1,509.48 | $1,024.23 | $485.24 |
| 12/07/2026 | $202,483.41 | $1,509.48 | $1,021.79 | $487.69 |
| 01/07/2027 | $201,993.27 | $1,509.48 | $1,019.34 | $490.14 |
| 02/07/2027 | $201,500.66 | $1,509.48 | $1,016.87 | $492.61 |
| 03/07/2027 | $201,005.57 | $1,509.48 | $1,014.39 | $495.09 |
| 04/07/2027 | $200,507.99 | $1,509.48 | $1,011.90 | $497.58 |
| 05/07/2027 | $200,007.91 | $1,509.48 | $1,009.39 | $500.09 |
| 06/07/2027 | $199,505.30 | $1,509.48 | $1,006.87 | $502.60 |
| 07/07/2027 | $199,000.17 | $1,509.48 | $1,004.34 | $505.13 |
| 08/07/2027 | $198,492.49 | $1,509.48 | $1,001.80 | $507.68 |
| 09/07/2027 | $197,982.26 | $1,509.48 | $999.24 | $510.23 |
| 10/07/2027 | $197,469.46 | $1,509.48 | $996.68 | $512.80 |
| 11/07/2027 | $196,954.08 | $1,509.48 | $994.09 | $515.38 |
| 12/07/2027 | $196,436.10 | $1,509.48 | $991.50 | $517.98 |
| 01/07/2028 | $195,915.52 | $1,509.48 | $988.89 | $520.58 |
| 02/07/2028 | $195,392.31 | $1,509.48 | $986.27 | $523.21 |
| 03/07/2028 | $194,866.47 | $1,509.48 | $983.64 | $525.84 |
| 04/07/2028 | $194,337.99 | $1,509.48 | $980.99 | $528.49 |
| 05/07/2028 | $193,806.84 | $1,509.48 | $978.33 | $531.15 |
| 06/07/2028 | $193,273.02 | $1,509.48 | $975.66 | $533.82 |
| 07/07/2028 | $192,736.51 | $1,509.48 | $972.97 | $536.51 |
| 08/07/2028 | $192,197.30 | $1,509.48 | $970.27 | $539.21 |
| 09/07/2028 | $191,655.38 | $1,509.48 | $967.55 | $541.92 |
| 10/07/2028 | $191,110.73 | $1,509.48 | $964.83 | $544.65 |
| 11/07/2028 | $190,563.33 | $1,509.48 | $962.08 | $547.39 |
| 12/07/2028 | $190,013.18 | $1,509.48 | $959.33 | $550.15 |
| 01/07/2029 | $189,460.27 | $1,509.48 | $956.56 | $552.92 |
| 02/07/2029 | $188,904.56 | $1,509.48 | $953.77 | $555.70 |
| 03/07/2029 | $188,346.06 | $1,509.48 | $950.98 | $558.50 |
| 04/07/2029 | $187,784.75 | $1,509.48 | $948.17 | $561.31 |
| 05/07/2029 | $187,220.62 | $1,509.48 | $945.34 | $564.14 |
| 06/07/2029 | $186,653.64 | $1,509.48 | $942.50 | $566.98 |
| 07/07/2029 | $186,083.81 | $1,509.48 | $939.65 | $569.83 |
| 08/07/2029 | $185,511.11 | $1,509.48 | $936.78 | $572.70 |
| 09/07/2029 | $184,935.53 | $1,509.48 | $933.89 | $575.58 |
| 10/07/2029 | $184,357.05 | $1,509.48 | $931.00 | $578.48 |
| 11/07/2029 | $183,775.65 | $1,509.48 | $928.08 | $581.39 |
| 12/07/2029 | $183,191.33 | $1,509.48 | $925.16 | $584.32 |
| 01/07/2030 | $182,604.07 | $1,509.48 | $922.22 | $587.26 |
| 02/07/2030 | $182,013.86 | $1,509.48 | $919.26 | $590.22 |
| 03/07/2030 | $181,420.67 | $1,509.48 | $916.29 | $593.19 |
| 04/07/2030 | $180,824.49 | $1,509.48 | $913.30 | $596.17 |
| 05/07/2030 | $180,225.32 | $1,509.48 | $910.30 | $599.18 |
| 06/07/2030 | $179,623.12 | $1,509.48 | $907.28 | $602.19 |
| 07/07/2030 | $179,017.90 | $1,509.48 | $904.25 | $605.22 |
| 08/07/2030 | $178,409.63 | $1,509.48 | $901.21 | $608.27 |
| 09/07/2030 | $177,798.30 | $1,509.48 | $898.14 | $611.33 |
| 10/07/2030 | $177,183.89 | $1,509.48 | $895.07 | $614.41 |
| 11/07/2030 | $176,566.38 | $1,509.48 | $891.97 | $617.50 |
| 12/07/2030 | $175,945.77 | $1,509.48 | $888.86 | $620.61 |
| 01/07/2031 | $175,322.04 | $1,509.48 | $885.74 | $623.74 |
| 02/07/2031 | $174,695.16 | $1,509.48 | $882.60 | $626.88 |
| 03/07/2031 | $174,065.13 | $1,509.48 | $879.44 | $630.03 |
| 04/07/2031 | $173,431.92 | $1,509.48 | $876.27 | $633.20 |
| 05/07/2031 | $172,795.53 | $1,509.48 | $873.09 | $636.39 |
| 06/07/2031 | $172,155.94 | $1,509.48 | $869.88 | $639.60 |
| 07/07/2031 | $171,513.12 | $1,509.48 | $866.66 | $642.81 |
| 08/07/2031 | $170,867.07 | $1,509.48 | $863.43 | $646.05 |
| 09/07/2031 | $170,217.77 | $1,509.48 | $860.17 | $649.30 |
| 10/07/2031 | $169,565.20 | $1,509.48 | $856.90 | $652.57 |
| 11/07/2031 | $168,909.34 | $1,509.48 | $853.62 | $655.86 |
| 12/07/2031 | $168,250.18 | $1,509.48 | $850.32 | $659.16 |
| 01/07/2032 | $167,587.70 | $1,509.48 | $847.00 | $662.48 |
| 02/07/2032 | $166,921.89 | $1,509.48 | $843.66 | $665.81 |
| 03/07/2032 | $166,252.73 | $1,509.48 | $840.31 | $669.16 |
| 04/07/2032 | $165,580.19 | $1,509.48 | $836.94 | $672.53 |
| 05/07/2032 | $164,904.28 | $1,509.48 | $833.56 | $675.92 |
| 06/07/2032 | $164,224.95 | $1,509.48 | $830.16 | $679.32 |
| 07/07/2032 | $163,542.21 | $1,509.48 | $826.74 | $682.74 |
| 08/07/2032 | $162,856.04 | $1,509.48 | $823.30 | $686.18 |
| 09/07/2032 | $162,166.40 | $1,509.48 | $819.84 | $689.63 |
| 10/07/2032 | $161,473.30 | $1,509.48 | $816.37 | $693.10 |
| 11/07/2032 | $160,776.71 | $1,509.48 | $812.88 | $696.59 |
| 12/07/2032 | $160,076.61 | $1,509.48 | $809.38 | $700.10 |
| 01/07/2033 | $159,372.98 | $1,509.48 | $805.85 | $703.62 |
| 02/07/2033 | $158,665.82 | $1,509.48 | $802.31 | $707.17 |
| 03/07/2033 | $157,955.09 | $1,509.48 | $798.75 | $710.73 |
| 04/07/2033 | $157,240.78 | $1,509.48 | $795.17 | $714.30 |
| 05/07/2033 | $156,522.88 | $1,509.48 | $791.58 | $717.90 |
| 06/07/2033 | $155,801.37 | $1,509.48 | $787.96 | $721.51 |
| 07/07/2033 | $155,076.22 | $1,509.48 | $784.33 | $725.15 |
| 08/07/2033 | $154,347.43 | $1,509.48 | $780.68 | $728.80 |
| 09/07/2033 | $153,614.96 | $1,509.48 | $777.01 | $732.47 |
| 10/07/2033 | $152,878.81 | $1,509.48 | $773.32 | $736.15 |
| 11/07/2033 | $152,138.95 | $1,509.48 | $769.62 | $739.86 |
| 12/07/2033 | $151,395.36 | $1,509.48 | $765.89 | $743.58 |
| 01/07/2034 | $150,648.04 | $1,509.48 | $762.15 | $747.33 |
| 02/07/2034 | $149,896.95 | $1,509.48 | $758.39 | $751.09 |
| 03/07/2034 | $149,142.08 | $1,509.48 | $754.61 | $754.87 |
| 04/07/2034 | $148,383.41 | $1,509.48 | $750.81 | $758.67 |
| 05/07/2034 | $147,620.92 | $1,509.48 | $746.99 | $762.49 |
| 06/07/2034 | $146,854.59 | $1,509.48 | $743.15 | $766.33 |
| 07/07/2034 | $146,084.40 | $1,509.48 | $739.29 | $770.19 |
| 08/07/2034 | $145,310.34 | $1,509.48 | $735.41 | $774.06 |
| 09/07/2034 | $144,532.38 | $1,509.48 | $731.52 | $777.96 |
| 10/07/2034 | $143,750.50 | $1,509.48 | $727.60 | $781.88 |
| 11/07/2034 | $142,964.69 | $1,509.48 | $723.66 | $785.81 |
| 12/07/2034 | $142,174.92 | $1,509.48 | $719.71 | $789.77 |
| 01/07/2035 | $141,381.18 | $1,509.48 | $715.73 | $793.74 |
| 02/07/2035 | $140,583.44 | $1,509.48 | $711.74 | $797.74 |
| 03/07/2035 | $139,781.68 | $1,509.48 | $707.72 | $801.76 |
| 04/07/2035 | $138,975.89 | $1,509.48 | $703.68 | $805.79 |
| 05/07/2035 | $138,166.04 | $1,509.48 | $699.63 | $809.85 |
| 06/07/2035 | $137,352.11 | $1,509.48 | $695.55 | $813.93 |
| 07/07/2035 | $136,534.09 | $1,509.48 | $691.45 | $818.02 |
| 08/07/2035 | $135,711.95 | $1,509.48 | $687.34 | $822.14 |
| 09/07/2035 | $134,885.67 | $1,509.48 | $683.20 | $826.28 |
| 10/07/2035 | $134,055.23 | $1,509.48 | $679.04 | $830.44 |
| 11/07/2035 | $133,220.61 | $1,509.48 | $674.86 | $834.62 |
| 12/07/2035 | $132,381.79 | $1,509.48 | $670.65 | $838.82 |
| 01/07/2036 | $131,538.74 | $1,509.48 | $666.43 | $843.04 |
| 02/07/2036 | $130,691.45 | $1,509.48 | $662.19 | $847.29 |
| 03/07/2036 | $129,839.90 | $1,509.48 | $657.92 | $851.55 |
| 04/07/2036 | $128,984.06 | $1,509.48 | $653.64 | $855.84 |
| 05/07/2036 | $128,123.91 | $1,509.48 | $649.33 | $860.15 |
| 06/07/2036 | $127,259.43 | $1,509.48 | $645.00 | $864.48 |
| 07/07/2036 | $126,390.60 | $1,509.48 | $640.65 | $868.83 |
| 08/07/2036 | $125,517.39 | $1,509.48 | $636.27 | $873.21 |
| 09/07/2036 | $124,639.79 | $1,509.48 | $631.88 | $877.60 |
| 10/07/2036 | $123,757.77 | $1,509.48 | $627.46 | $882.02 |
| 11/07/2036 | $122,871.31 | $1,509.48 | $623.02 | $886.46 |
| 12/07/2036 | $121,980.39 | $1,509.48 | $618.55 | $890.92 |
| 01/07/2037 | $121,084.99 | $1,509.48 | $614.07 | $895.41 |
| 02/07/2037 | $120,185.07 | $1,509.48 | $609.56 | $899.91 |
| 03/07/2037 | $119,280.63 | $1,509.48 | $605.03 | $904.44 |
| 04/07/2037 | $118,371.63 | $1,509.48 | $600.48 | $909.00 |
| 05/07/2037 | $117,458.05 | $1,509.48 | $595.90 | $913.57 |
| 06/07/2037 | $116,539.88 | $1,509.48 | $591.30 | $918.17 |
| 07/07/2037 | $115,617.09 | $1,509.48 | $586.68 | $922.80 |
| 08/07/2037 | $114,689.64 | $1,509.48 | $582.04 | $927.44 |
| 09/07/2037 | $113,757.53 | $1,509.48 | $577.37 | $932.11 |
| 10/07/2037 | $112,820.73 | $1,509.48 | $572.67 | $936.80 |
| 11/07/2037 | $111,879.21 | $1,509.48 | $567.96 | $941.52 |
| 12/07/2037 | $110,932.96 | $1,509.48 | $563.22 | $946.26 |
| 01/07/2038 | $109,981.93 | $1,509.48 | $558.45 | $951.02 |
| 02/07/2038 | $109,026.13 | $1,509.48 | $553.67 | $955.81 |
| 03/07/2038 | $108,065.50 | $1,509.48 | $548.86 | $960.62 |
| 04/07/2038 | $107,100.05 | $1,509.48 | $544.02 | $965.46 |
| 05/07/2038 | $106,129.73 | $1,509.48 | $539.16 | $970.32 |
| 06/07/2038 | $105,154.53 | $1,509.48 | $534.27 | $975.20 |
| 07/07/2038 | $104,174.42 | $1,509.48 | $529.37 | $980.11 |
| 08/07/2038 | $103,189.37 | $1,509.48 | $524.43 | $985.05 |
| 09/07/2038 | $102,199.37 | $1,509.48 | $519.47 | $990.00 |
| 10/07/2038 | $101,204.38 | $1,509.48 | $514.49 | $994.99 |
| 11/07/2038 | $100,204.38 | $1,509.48 | $509.48 | $1,000.00 |
| 12/07/2038 | $99,199.35 | $1,509.48 | $504.45 | $1,005.03 |
| 01/07/2039 | $98,189.26 | $1,509.48 | $499.39 | $1,010.09 |
| 02/07/2039 | $97,174.09 | $1,509.48 | $494.30 | $1,015.18 |
| 03/07/2039 | $96,153.80 | $1,509.48 | $489.19 | $1,020.29 |
| 04/07/2039 | $95,128.38 | $1,509.48 | $484.05 | $1,025.42 |
| 05/07/2039 | $94,097.79 | $1,509.48 | $478.89 | $1,030.58 |
| 06/07/2039 | $93,062.02 | $1,509.48 | $473.70 | $1,035.77 |
| 07/07/2039 | $92,021.03 | $1,509.48 | $468.49 | $1,040.99 |
| 08/07/2039 | $90,974.81 | $1,509.48 | $463.25 | $1,046.23 |
| 09/07/2039 | $89,923.31 | $1,509.48 | $457.98 | $1,051.49 |
| 10/07/2039 | $88,866.52 | $1,509.48 | $452.69 | $1,056.79 |
| 11/07/2039 | $87,804.42 | $1,509.48 | $447.37 | $1,062.11 |
| 12/07/2039 | $86,736.96 | $1,509.48 | $442.02 | $1,067.45 |
| 01/07/2040 | $85,664.13 | $1,509.48 | $436.65 | $1,072.83 |
| 02/07/2040 | $84,585.90 | $1,509.48 | $431.25 | $1,078.23 |
| 03/07/2040 | $83,502.25 | $1,509.48 | $425.82 | $1,083.66 |
| 04/07/2040 | $82,413.14 | $1,509.48 | $420.36 | $1,089.11 |
| 05/07/2040 | $81,318.54 | $1,509.48 | $414.88 | $1,094.60 |
| 06/07/2040 | $80,218.43 | $1,509.48 | $409.37 | $1,100.11 |
| 07/07/2040 | $79,112.79 | $1,509.48 | $403.83 | $1,105.64 |
| 08/07/2040 | $78,001.58 | $1,509.48 | $398.27 | $1,111.21 |
| 09/07/2040 | $76,884.78 | $1,509.48 | $392.67 | $1,116.80 |
| 10/07/2040 | $75,762.35 | $1,509.48 | $387.05 | $1,122.43 |
| 11/07/2040 | $74,634.28 | $1,509.48 | $381.40 | $1,128.08 |
| 12/07/2040 | $73,500.52 | $1,509.48 | $375.72 | $1,133.76 |
| 01/07/2041 | $72,361.06 | $1,509.48 | $370.01 | $1,139.46 |
| 02/07/2041 | $71,215.86 | $1,509.48 | $364.28 | $1,145.20 |
| 03/07/2041 | $70,064.89 | $1,509.48 | $358.51 | $1,150.96 |
| 04/07/2041 | $68,908.14 | $1,509.48 | $352.72 | $1,156.76 |
| 05/07/2041 | $67,745.56 | $1,509.48 | $346.90 | $1,162.58 |
| 06/07/2041 | $66,577.12 | $1,509.48 | $341.04 | $1,168.43 |
| 07/07/2041 | $65,402.80 | $1,509.48 | $335.16 | $1,174.32 |
| 08/07/2041 | $64,222.58 | $1,509.48 | $329.25 | $1,180.23 |
| 09/07/2041 | $63,036.41 | $1,509.48 | $323.31 | $1,186.17 |
| 10/07/2041 | $61,844.27 | $1,509.48 | $317.34 | $1,192.14 |
| 11/07/2041 | $60,646.12 | $1,509.48 | $311.33 | $1,198.14 |
| 12/07/2041 | $59,441.95 | $1,509.48 | $305.30 | $1,204.17 |
| 01/07/2042 | $58,231.71 | $1,509.48 | $299.24 | $1,210.24 |
| 02/07/2042 | $57,015.39 | $1,509.48 | $293.15 | $1,216.33 |
| 03/07/2042 | $55,792.93 | $1,509.48 | $287.02 | $1,222.45 |
| 04/07/2042 | $54,564.33 | $1,509.48 | $280.87 | $1,228.61 |
| 05/07/2042 | $53,329.54 | $1,509.48 | $274.69 | $1,234.79 |
| 06/07/2042 | $52,088.53 | $1,509.48 | $268.47 | $1,241.01 |
| 07/07/2042 | $50,841.28 | $1,509.48 | $262.22 | $1,247.25 |
| 08/07/2042 | $49,587.74 | $1,509.48 | $255.94 | $1,253.53 |
| 09/07/2042 | $48,327.90 | $1,509.48 | $249.63 | $1,259.84 |
| 10/07/2042 | $47,061.71 | $1,509.48 | $243.29 | $1,266.19 |
| 11/07/2042 | $45,789.15 | $1,509.48 | $236.92 | $1,272.56 |
| 12/07/2042 | $44,510.19 | $1,509.48 | $230.51 | $1,278.97 |
| 01/07/2043 | $43,224.78 | $1,509.48 | $224.07 | $1,285.40 |
| 02/07/2043 | $41,932.91 | $1,509.48 | $217.60 | $1,291.88 |
| 03/07/2043 | $40,634.53 | $1,509.48 | $211.10 | $1,298.38 |
| 04/07/2043 | $39,329.61 | $1,509.48 | $204.56 | $1,304.92 |
| 05/07/2043 | $38,018.13 | $1,509.48 | $197.99 | $1,311.48 |
| 06/07/2043 | $36,700.04 | $1,509.48 | $191.39 | $1,318.09 |
| 07/07/2043 | $35,375.32 | $1,509.48 | $184.75 | $1,324.72 |
| 08/07/2043 | $34,043.93 | $1,509.48 | $178.09 | $1,331.39 |
| 09/07/2043 | $32,705.83 | $1,509.48 | $171.38 | $1,338.09 |
| 10/07/2043 | $31,361.00 | $1,509.48 | $164.65 | $1,344.83 |
| 11/07/2043 | $30,009.40 | $1,509.48 | $157.88 | $1,351.60 |
| 12/07/2043 | $28,651.00 | $1,509.48 | $151.07 | $1,358.40 |
| 01/07/2044 | $27,285.76 | $1,509.48 | $144.23 | $1,365.24 |
| 02/07/2044 | $25,913.64 | $1,509.48 | $137.36 | $1,372.12 |
| 03/07/2044 | $24,534.62 | $1,509.48 | $130.45 | $1,379.02 |
| 04/07/2044 | $23,148.65 | $1,509.48 | $123.51 | $1,385.97 |
| 05/07/2044 | $21,755.71 | $1,509.48 | $116.53 | $1,392.94 |
| 06/07/2044 | $20,355.75 | $1,509.48 | $109.52 | $1,399.95 |
| 07/07/2044 | $18,948.75 | $1,509.48 | $102.47 | $1,407.00 |
| 08/07/2044 | $17,534.67 | $1,509.48 | $95.39 | $1,414.09 |
| 09/07/2044 | $16,113.46 | $1,509.48 | $88.27 | $1,421.20 |
| 10/07/2044 | $14,685.10 | $1,509.48 | $81.12 | $1,428.36 |
| 11/07/2044 | $13,249.55 | $1,509.48 | $73.93 | $1,435.55 |
| 12/07/2044 | $11,806.78 | $1,509.48 | $66.70 | $1,442.78 |
| 01/07/2045 | $10,356.74 | $1,509.48 | $59.44 | $1,450.04 |
| 02/07/2045 | $8,899.40 | $1,509.48 | $52.14 | $1,457.34 |
| 03/07/2045 | $7,434.72 | $1,509.48 | $44.80 | $1,464.68 |
| 04/07/2045 | $5,962.68 | $1,509.48 | $37.43 | $1,472.05 |
| 05/07/2045 | $4,483.22 | $1,509.48 | $30.02 | $1,479.46 |
| 06/07/2045 | $2,996.31 | $1,509.48 | $22.57 | $1,486.91 |
| 07/07/2045 | $1,501.92 | $1,509.48 | $15.08 | $1,494.39 |
| 08/07/2045 | $0.00 | $1,509.48 | $7.56 | $1,501.92 |
| TOTAL: | - | $362,274.38 | $152,274.38 | $210,000.00 |
Change options for different scenario in the form below:
Featured - 30 Year Fixed Mortgage Rates 2025
| Lender | APR | Rate (%) | Monthly Payment |
Learn More |
|---|---|---|---|---|
NMLS ID: 2578474 |
6.091% |
6.000%
0.63 points $3,130 fees |
$1,919 | Learn More |
NMLS ID: 1025894 |
6.455% |
6.375%
0.63 points $2,674 fees |
$1,997 | Learn More |
NMLS ID: 401822 |
6.506% |
6.375%
0.75 points $4,395 fees |
$1,997 | Learn More |
NMLS ID: 401822 |
points fees |
Learn More |