Mortgage product from UniBank for Savings - 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 UniBank for Savings
Interest Type: Fixed
Interest Rate: 5.125%
Monthly Payment: $
1,594.64
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 06/04/2025 | $199,259.53 | $1,594.64 | $854.17 | $740.47 |
| 07/04/2025 | $198,515.89 | $1,594.64 | $851.00 | $743.64 |
| 08/04/2025 | $197,769.08 | $1,594.64 | $847.83 | $746.81 |
| 09/04/2025 | $197,019.07 | $1,594.64 | $844.64 | $750.00 |
| 10/04/2025 | $196,265.87 | $1,594.64 | $841.44 | $753.21 |
| 11/04/2025 | $195,509.45 | $1,594.64 | $838.22 | $756.42 |
| 12/04/2025 | $194,749.79 | $1,594.64 | $834.99 | $759.65 |
| 01/04/2026 | $193,986.90 | $1,594.64 | $831.74 | $762.90 |
| 02/04/2026 | $193,220.74 | $1,594.64 | $828.49 | $766.16 |
| 03/04/2026 | $192,451.32 | $1,594.64 | $825.21 | $769.43 |
| 04/04/2026 | $191,678.60 | $1,594.64 | $821.93 | $772.71 |
| 05/04/2026 | $190,902.59 | $1,594.64 | $818.63 | $776.01 |
| 06/04/2026 | $190,123.26 | $1,594.64 | $815.31 | $779.33 |
| 07/04/2026 | $189,340.60 | $1,594.64 | $811.98 | $782.66 |
| 08/04/2026 | $188,554.61 | $1,594.64 | $808.64 | $786.00 |
| 09/04/2026 | $187,765.25 | $1,594.64 | $805.29 | $789.36 |
| 10/04/2026 | $186,972.52 | $1,594.64 | $801.91 | $792.73 |
| 11/04/2026 | $186,176.41 | $1,594.64 | $798.53 | $796.11 |
| 12/04/2026 | $185,376.90 | $1,594.64 | $795.13 | $799.51 |
| 01/04/2027 | $184,573.97 | $1,594.64 | $791.71 | $802.93 |
| 02/04/2027 | $183,767.62 | $1,594.64 | $788.28 | $806.36 |
| 03/04/2027 | $182,957.82 | $1,594.64 | $784.84 | $809.80 |
| 04/04/2027 | $182,144.56 | $1,594.64 | $781.38 | $813.26 |
| 05/04/2027 | $181,327.83 | $1,594.64 | $777.91 | $816.73 |
| 06/04/2027 | $180,507.61 | $1,594.64 | $774.42 | $820.22 |
| 07/04/2027 | $179,683.88 | $1,594.64 | $770.92 | $823.72 |
| 08/04/2027 | $178,856.64 | $1,594.64 | $767.40 | $827.24 |
| 09/04/2027 | $178,025.87 | $1,594.64 | $763.87 | $830.77 |
| 10/04/2027 | $177,191.55 | $1,594.64 | $760.32 | $834.32 |
| 11/04/2027 | $176,353.66 | $1,594.64 | $756.76 | $837.89 |
| 12/04/2027 | $175,512.20 | $1,594.64 | $753.18 | $841.46 |
| 01/04/2028 | $174,667.14 | $1,594.64 | $749.58 | $845.06 |
| 02/04/2028 | $173,818.47 | $1,594.64 | $745.97 | $848.67 |
| 03/04/2028 | $172,966.18 | $1,594.64 | $742.35 | $852.29 |
| 04/04/2028 | $172,110.25 | $1,594.64 | $738.71 | $855.93 |
| 05/04/2028 | $171,250.66 | $1,594.64 | $735.05 | $859.59 |
| 06/04/2028 | $170,387.41 | $1,594.64 | $731.38 | $863.26 |
| 07/04/2028 | $169,520.46 | $1,594.64 | $727.70 | $866.94 |
| 08/04/2028 | $168,649.81 | $1,594.64 | $723.99 | $870.65 |
| 09/04/2028 | $167,775.45 | $1,594.64 | $720.28 | $874.37 |
| 10/04/2028 | $166,897.35 | $1,594.64 | $716.54 | $878.10 |
| 11/04/2028 | $166,015.50 | $1,594.64 | $712.79 | $881.85 |
| 12/04/2028 | $165,129.88 | $1,594.64 | $709.02 | $885.62 |
| 01/04/2029 | $164,240.48 | $1,594.64 | $705.24 | $889.40 |
| 02/04/2029 | $163,347.29 | $1,594.64 | $701.44 | $893.20 |
| 03/04/2029 | $162,450.28 | $1,594.64 | $697.63 | $897.01 |
| 04/04/2029 | $161,549.43 | $1,594.64 | $693.80 | $900.84 |
| 05/04/2029 | $160,644.74 | $1,594.64 | $689.95 | $904.69 |
| 06/04/2029 | $159,736.19 | $1,594.64 | $686.09 | $908.55 |
| 07/04/2029 | $158,823.75 | $1,594.64 | $682.21 | $912.43 |
| 08/04/2029 | $157,907.42 | $1,594.64 | $678.31 | $916.33 |
| 09/04/2029 | $156,987.18 | $1,594.64 | $674.40 | $920.24 |
| 10/04/2029 | $156,063.00 | $1,594.64 | $670.47 | $924.17 |
| 11/04/2029 | $155,134.88 | $1,594.64 | $666.52 | $928.12 |
| 12/04/2029 | $154,202.80 | $1,594.64 | $662.56 | $932.09 |
| 01/04/2030 | $153,266.73 | $1,594.64 | $658.57 | $936.07 |
| 02/04/2030 | $152,326.67 | $1,594.64 | $654.58 | $940.06 |
| 03/04/2030 | $151,382.59 | $1,594.64 | $650.56 | $944.08 |
| 04/04/2030 | $150,434.48 | $1,594.64 | $646.53 | $948.11 |
| 05/04/2030 | $149,482.32 | $1,594.64 | $642.48 | $952.16 |
| 06/04/2030 | $148,526.09 | $1,594.64 | $638.41 | $956.23 |
| 07/04/2030 | $147,565.78 | $1,594.64 | $634.33 | $960.31 |
| 08/04/2030 | $146,601.37 | $1,594.64 | $630.23 | $964.41 |
| 09/04/2030 | $145,632.84 | $1,594.64 | $626.11 | $968.53 |
| 10/04/2030 | $144,660.17 | $1,594.64 | $621.97 | $972.67 |
| 11/04/2030 | $143,683.35 | $1,594.64 | $617.82 | $976.82 |
| 12/04/2030 | $142,702.35 | $1,594.64 | $613.65 | $980.99 |
| 01/04/2031 | $141,717.17 | $1,594.64 | $609.46 | $985.18 |
| 02/04/2031 | $140,727.78 | $1,594.64 | $605.25 | $989.39 |
| 03/04/2031 | $139,734.16 | $1,594.64 | $601.02 | $993.62 |
| 04/04/2031 | $138,736.30 | $1,594.64 | $596.78 | $997.86 |
| 05/04/2031 | $137,734.18 | $1,594.64 | $592.52 | $1,002.12 |
| 06/04/2031 | $136,727.78 | $1,594.64 | $588.24 | $1,006.40 |
| 07/04/2031 | $135,717.08 | $1,594.64 | $583.94 | $1,010.70 |
| 08/04/2031 | $134,702.07 | $1,594.64 | $579.63 | $1,015.02 |
| 09/04/2031 | $133,682.72 | $1,594.64 | $575.29 | $1,019.35 |
| 10/04/2031 | $132,659.01 | $1,594.64 | $570.94 | $1,023.70 |
| 11/04/2031 | $131,630.94 | $1,594.64 | $566.56 | $1,028.08 |
| 12/04/2031 | $130,598.47 | $1,594.64 | $562.17 | $1,032.47 |
| 01/04/2032 | $129,561.59 | $1,594.64 | $557.76 | $1,036.88 |
| 02/04/2032 | $128,520.29 | $1,594.64 | $553.34 | $1,041.30 |
| 03/04/2032 | $127,474.54 | $1,594.64 | $548.89 | $1,045.75 |
| 04/04/2032 | $126,424.32 | $1,594.64 | $544.42 | $1,050.22 |
| 05/04/2032 | $125,369.61 | $1,594.64 | $539.94 | $1,054.70 |
| 06/04/2032 | $124,310.41 | $1,594.64 | $535.43 | $1,059.21 |
| 07/04/2032 | $123,246.67 | $1,594.64 | $530.91 | $1,063.73 |
| 08/04/2032 | $122,178.40 | $1,594.64 | $526.37 | $1,068.27 |
| 09/04/2032 | $121,105.56 | $1,594.64 | $521.80 | $1,072.84 |
| 10/04/2032 | $120,028.14 | $1,594.64 | $517.22 | $1,077.42 |
| 11/04/2032 | $118,946.12 | $1,594.64 | $512.62 | $1,082.02 |
| 12/04/2032 | $117,859.48 | $1,594.64 | $508.00 | $1,086.64 |
| 01/04/2033 | $116,768.20 | $1,594.64 | $503.36 | $1,091.28 |
| 02/04/2033 | $115,672.25 | $1,594.64 | $498.70 | $1,095.94 |
| 03/04/2033 | $114,571.63 | $1,594.64 | $494.02 | $1,100.62 |
| 04/04/2033 | $113,466.31 | $1,594.64 | $489.32 | $1,105.32 |
| 05/04/2033 | $112,356.26 | $1,594.64 | $484.60 | $1,110.05 |
| 06/04/2033 | $111,241.47 | $1,594.64 | $479.85 | $1,114.79 |
| 07/04/2033 | $110,121.93 | $1,594.64 | $475.09 | $1,119.55 |
| 08/04/2033 | $108,997.60 | $1,594.64 | $470.31 | $1,124.33 |
| 09/04/2033 | $107,868.47 | $1,594.64 | $465.51 | $1,129.13 |
| 10/04/2033 | $106,734.52 | $1,594.64 | $460.69 | $1,133.95 |
| 11/04/2033 | $105,595.72 | $1,594.64 | $455.85 | $1,138.80 |
| 12/04/2033 | $104,452.06 | $1,594.64 | $450.98 | $1,143.66 |
| 01/04/2034 | $103,303.52 | $1,594.64 | $446.10 | $1,148.54 |
| 02/04/2034 | $102,150.07 | $1,594.64 | $441.19 | $1,153.45 |
| 03/04/2034 | $100,991.69 | $1,594.64 | $436.27 | $1,158.37 |
| 04/04/2034 | $99,828.37 | $1,594.64 | $431.32 | $1,163.32 |
| 05/04/2034 | $98,660.08 | $1,594.64 | $426.35 | $1,168.29 |
| 06/04/2034 | $97,486.80 | $1,594.64 | $421.36 | $1,173.28 |
| 07/04/2034 | $96,308.51 | $1,594.64 | $416.35 | $1,178.29 |
| 08/04/2034 | $95,125.19 | $1,594.64 | $411.32 | $1,183.32 |
| 09/04/2034 | $93,936.81 | $1,594.64 | $406.26 | $1,188.38 |
| 10/04/2034 | $92,743.36 | $1,594.64 | $401.19 | $1,193.45 |
| 11/04/2034 | $91,544.81 | $1,594.64 | $396.09 | $1,198.55 |
| 12/04/2034 | $90,341.14 | $1,594.64 | $390.97 | $1,203.67 |
| 01/04/2035 | $89,132.33 | $1,594.64 | $385.83 | $1,208.81 |
| 02/04/2035 | $87,918.36 | $1,594.64 | $380.67 | $1,213.97 |
| 03/04/2035 | $86,699.20 | $1,594.64 | $375.48 | $1,219.16 |
| 04/04/2035 | $85,474.84 | $1,594.64 | $370.28 | $1,224.36 |
| 05/04/2035 | $84,245.25 | $1,594.64 | $365.05 | $1,229.59 |
| 06/04/2035 | $83,010.41 | $1,594.64 | $359.80 | $1,234.84 |
| 07/04/2035 | $81,770.29 | $1,594.64 | $354.52 | $1,240.12 |
| 08/04/2035 | $80,524.87 | $1,594.64 | $349.23 | $1,245.41 |
| 09/04/2035 | $79,274.14 | $1,594.64 | $343.91 | $1,250.73 |
| 10/04/2035 | $78,018.07 | $1,594.64 | $338.57 | $1,256.07 |
| 11/04/2035 | $76,756.63 | $1,594.64 | $333.20 | $1,261.44 |
| 12/04/2035 | $75,489.80 | $1,594.64 | $327.81 | $1,266.83 |
| 01/04/2036 | $74,217.57 | $1,594.64 | $322.40 | $1,272.24 |
| 02/04/2036 | $72,939.90 | $1,594.64 | $316.97 | $1,277.67 |
| 03/04/2036 | $71,656.77 | $1,594.64 | $311.51 | $1,283.13 |
| 04/04/2036 | $70,368.16 | $1,594.64 | $306.03 | $1,288.61 |
| 05/04/2036 | $69,074.05 | $1,594.64 | $300.53 | $1,294.11 |
| 06/04/2036 | $67,774.42 | $1,594.64 | $295.00 | $1,299.64 |
| 07/04/2036 | $66,469.23 | $1,594.64 | $289.45 | $1,305.19 |
| 08/04/2036 | $65,158.47 | $1,594.64 | $283.88 | $1,310.76 |
| 09/04/2036 | $63,842.11 | $1,594.64 | $278.28 | $1,316.36 |
| 10/04/2036 | $62,520.12 | $1,594.64 | $272.66 | $1,321.98 |
| 11/04/2036 | $61,192.50 | $1,594.64 | $267.01 | $1,327.63 |
| 12/04/2036 | $59,859.20 | $1,594.64 | $261.34 | $1,333.30 |
| 01/04/2037 | $58,520.21 | $1,594.64 | $255.65 | $1,338.99 |
| 02/04/2037 | $57,175.50 | $1,594.64 | $249.93 | $1,344.71 |
| 03/04/2037 | $55,825.04 | $1,594.64 | $244.19 | $1,350.45 |
| 04/04/2037 | $54,468.82 | $1,594.64 | $238.42 | $1,356.22 |
| 05/04/2037 | $53,106.81 | $1,594.64 | $232.63 | $1,362.01 |
| 06/04/2037 | $51,738.98 | $1,594.64 | $226.81 | $1,367.83 |
| 07/04/2037 | $50,365.30 | $1,594.64 | $220.97 | $1,373.67 |
| 08/04/2037 | $48,985.77 | $1,594.64 | $215.10 | $1,379.54 |
| 09/04/2037 | $47,600.33 | $1,594.64 | $209.21 | $1,385.43 |
| 10/04/2037 | $46,208.99 | $1,594.64 | $203.29 | $1,391.35 |
| 11/04/2037 | $44,811.70 | $1,594.64 | $197.35 | $1,397.29 |
| 12/04/2037 | $43,408.44 | $1,594.64 | $191.38 | $1,403.26 |
| 01/04/2038 | $41,999.19 | $1,594.64 | $185.39 | $1,409.25 |
| 02/04/2038 | $40,583.92 | $1,594.64 | $179.37 | $1,415.27 |
| 03/04/2038 | $39,162.61 | $1,594.64 | $173.33 | $1,421.31 |
| 04/04/2038 | $37,735.22 | $1,594.64 | $167.26 | $1,427.38 |
| 05/04/2038 | $36,301.74 | $1,594.64 | $161.16 | $1,433.48 |
| 06/04/2038 | $34,862.14 | $1,594.64 | $155.04 | $1,439.60 |
| 07/04/2038 | $33,416.39 | $1,594.64 | $148.89 | $1,445.75 |
| 08/04/2038 | $31,964.46 | $1,594.64 | $142.72 | $1,451.93 |
| 09/04/2038 | $30,506.34 | $1,594.64 | $136.51 | $1,458.13 |
| 10/04/2038 | $29,041.98 | $1,594.64 | $130.29 | $1,464.35 |
| 11/04/2038 | $27,571.38 | $1,594.64 | $124.03 | $1,470.61 |
| 12/04/2038 | $26,094.49 | $1,594.64 | $117.75 | $1,476.89 |
| 01/04/2039 | $24,611.29 | $1,594.64 | $111.45 | $1,483.20 |
| 02/04/2039 | $23,121.76 | $1,594.64 | $105.11 | $1,489.53 |
| 03/04/2039 | $21,625.87 | $1,594.64 | $98.75 | $1,495.89 |
| 04/04/2039 | $20,123.59 | $1,594.64 | $92.36 | $1,502.28 |
| 05/04/2039 | $18,614.90 | $1,594.64 | $85.94 | $1,508.70 |
| 06/04/2039 | $17,099.76 | $1,594.64 | $79.50 | $1,515.14 |
| 07/04/2039 | $15,578.15 | $1,594.64 | $73.03 | $1,521.61 |
| 08/04/2039 | $14,050.04 | $1,594.64 | $66.53 | $1,528.11 |
| 09/04/2039 | $12,515.40 | $1,594.64 | $60.01 | $1,534.64 |
| 10/04/2039 | $10,974.21 | $1,594.64 | $53.45 | $1,541.19 |
| 11/04/2039 | $9,426.44 | $1,594.64 | $46.87 | $1,547.77 |
| 12/04/2039 | $7,872.06 | $1,594.64 | $40.26 | $1,554.38 |
| 01/04/2040 | $6,311.04 | $1,594.64 | $33.62 | $1,561.02 |
| 02/04/2040 | $4,743.35 | $1,594.64 | $26.95 | $1,567.69 |
| 03/04/2040 | $3,168.97 | $1,594.64 | $20.26 | $1,574.38 |
| 04/04/2040 | $1,587.86 | $1,594.64 | $13.53 | $1,581.11 |
| 05/04/2040 | $0.00 | $1,594.64 | $6.78 | $1,587.86 |
| TOTAL: | - | $287,035.35 | $87,035.35 | $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 |
|---|---|---|---|---|
NMLS ID: 1025894 |
6.600% |
6.490%
0.88 points $3,679 fees |
$2,021 | Learn More |
NMLS ID: 401822 |
6.655% |
6.500%
1.00 points $5,195 fees |
$2,023 | Learn More |
NMLS ID: 3030 |
7.589% |
7.500%
0.88 points $2,800 fees |
$2,238 | Learn More |
NMLS ID: 1907 |
points fees |
Learn More |