Mortgage amortization calculator
Your amortization schedule will show you how much of your monthly mortgage payments you spend toward principal and interest.
Monthly principal & interest
$1,567
30-year fixed loan term
See how your payments change over time for your 30-year fixed loan term
At year 0
30 year fixed loan term
Remaining
$240,000Principal Paid
$0Interest Paid
$0Year 0
drag me
1
30
Years
Amortization schedule
See how your payments change over time for your 30-year fixed loan term
At year 0
30 year fixed loan term
Remaining
$240,000Principal Paid
$0Interest Paid
$0Year 0
drag me
1
30
Years
Breakdown
Payment date | Principal | Interest | Balance |
---|---|---|---|
June '24 | $0 | $0 | $240,000 |
July '24 | $204 | $1,363 | $239,796 |
August '24 | $205 | $1,362 | $239,591 |
September '24 | $206 | $1,361 | $239,385 |
October '24 | $207 | $1,360 | $239,177 |
November '24 | $209 | $1,359 | $238,969 |
December '24 | $210 | $1,358 | $238,759 |
January '25 | $211 | $1,356 | $238,548 |
February '25 | $212 | $1,355 | $238,336 |
March '25 | $213 | $1,354 | $238,122 |
April '25 | $215 | $1,353 | $237,908 |
May '25 | $216 | $1,352 | $237,692 |
June '25 | $217 | $1,350 | $237,475 |
July '25 | $218 | $1,349 | $237,257 |
August '25 | $220 | $1,348 | $237,037 |
September '25 | $221 | $1,347 | $236,816 |
October '25 | $222 | $1,345 | $236,594 |
November '25 | $223 | $1,344 | $236,371 |
December '25 | $225 | $1,343 | $236,146 |
January '26 | $226 | $1,342 | $235,921 |
February '26 | $227 | $1,340 | $235,693 |
March '26 | $228 | $1,339 | $235,465 |
April '26 | $230 | $1,338 | $235,235 |
May '26 | $231 | $1,336 | $235,004 |
June '26 | $232 | $1,335 | $234,772 |
July '26 | $234 | $1,334 | $234,538 |
August '26 | $235 | $1,332 | $234,303 |
September '26 | $236 | $1,331 | $234,067 |
October '26 | $238 | $1,330 | $233,829 |
November '26 | $239 | $1,328 | $233,590 |
December '26 | $240 | $1,327 | $233,350 |
January '27 | $242 | $1,326 | $233,108 |
February '27 | $243 | $1,324 | $232,865 |
March '27 | $244 | $1,323 | $232,621 |
April '27 | $246 | $1,321 | $232,375 |
May '27 | $247 | $1,320 | $232,128 |
June '27 | $249 | $1,319 | $231,879 |
July '27 | $250 | $1,317 | $231,629 |
August '27 | $251 | $1,316 | $231,377 |
September '27 | $253 | $1,314 | $231,125 |
October '27 | $254 | $1,313 | $230,870 |
November '27 | $256 | $1,312 | $230,614 |
December '27 | $257 | $1,310 | $230,357 |
January '28 | $259 | $1,309 | $230,098 |
February '28 | $260 | $1,307 | $229,838 |
March '28 | $262 | $1,306 | $229,577 |
April '28 | $263 | $1,304 | $229,313 |
May '28 | $265 | $1,303 | $229,049 |
June '28 | $266 | $1,301 | $228,783 |
July '28 | $268 | $1,300 | $228,515 |
August '28 | $269 | $1,298 | $228,246 |
September '28 | $271 | $1,297 | $227,975 |
October '28 | $272 | $1,295 | $227,703 |
November '28 | $274 | $1,294 | $227,429 |
December '28 | $275 | $1,292 | $227,154 |
January '29 | $277 | $1,290 | $226,877 |
February '29 | $278 | $1,289 | $226,598 |
March '29 | $280 | $1,287 | $226,318 |
April '29 | $282 | $1,286 | $226,036 |
May '29 | $283 | $1,284 | $225,753 |
June '29 | $285 | $1,282 | $225,468 |
July '29 | $286 | $1,281 | $225,182 |
August '29 | $288 | $1,279 | $224,894 |
September '29 | $290 | $1,278 | $224,604 |
October '29 | $291 | $1,276 | $224,313 |
November '29 | $293 | $1,274 | $224,020 |
December '29 | $295 | $1,273 | $223,725 |
January '30 | $296 | $1,271 | $223,428 |
February '30 | $298 | $1,269 | $223,130 |
March '30 | $300 | $1,268 | $222,831 |
April '30 | $301 | $1,266 | $222,529 |
May '30 | $303 | $1,264 | $222,226 |
June '30 | $305 | $1,262 | $221,921 |
July '30 | $307 | $1,261 | $221,614 |
August '30 | $308 | $1,259 | $221,306 |
September '30 | $310 | $1,257 | $220,996 |
October '30 | $312 | $1,255 | $220,684 |
November '30 | $314 | $1,254 | $220,370 |
December '30 | $315 | $1,252 | $220,055 |
January '31 | $317 | $1,250 | $219,738 |
February '31 | $319 | $1,248 | $219,419 |
March '31 | $321 | $1,246 | $219,098 |
April '31 | $323 | $1,245 | $218,775 |
May '31 | $325 | $1,243 | $218,450 |
June '31 | $326 | $1,241 | $218,124 |
July '31 | $328 | $1,239 | $217,796 |
August '31 | $330 | $1,237 | $217,466 |
September '31 | $332 | $1,235 | $217,134 |
October '31 | $334 | $1,234 | $216,800 |
November '31 | $336 | $1,232 | $216,464 |
December '31 | $338 | $1,230 | $216,127 |
January '32 | $340 | $1,228 | $215,787 |
February '32 | $341 | $1,226 | $215,446 |
March '32 | $343 | $1,224 | $215,102 |
April '32 | $345 | $1,222 | $214,757 |
May '32 | $347 | $1,220 | $214,409 |
June '32 | $349 | $1,218 | $214,060 |
July '32 | $351 | $1,216 | $213,709 |
August '32 | $353 | $1,214 | $213,356 |
September '32 | $355 | $1,212 | $213,000 |
October '32 | $357 | $1,210 | $212,643 |
November '32 | $359 | $1,208 | $212,284 |
December '32 | $361 | $1,206 | $211,922 |
January '33 | $363 | $1,204 | $211,559 |
February '33 | $366 | $1,202 | $211,193 |
March '33 | $368 | $1,200 | $210,826 |
April '33 | $370 | $1,198 | $210,456 |
May '33 | $372 | $1,196 | $210,084 |
June '33 | $374 | $1,193 | $209,710 |
July '33 | $376 | $1,191 | $209,334 |
August '33 | $378 | $1,189 | $208,956 |
September '33 | $380 | $1,187 | $208,576 |
October '33 | $382 | $1,185 | $208,193 |
November '33 | $385 | $1,183 | $207,809 |
December '33 | $387 | $1,181 | $207,422 |
January '34 | $389 | $1,178 | $207,033 |
February '34 | $391 | $1,176 | $206,642 |
March '34 | $393 | $1,174 | $206,248 |
April '34 | $396 | $1,172 | $205,853 |
May '34 | $398 | $1,169 | $205,455 |
June '34 | $400 | $1,167 | $205,054 |
July '34 | $402 | $1,165 | $204,652 |
August '34 | $405 | $1,163 | $204,247 |
September '34 | $407 | $1,160 | $203,840 |
October '34 | $409 | $1,158 | $203,431 |
November '34 | $412 | $1,156 | $203,019 |
December '34 | $414 | $1,153 | $202,605 |
January '35 | $416 | $1,151 | $202,189 |
February '35 | $419 | $1,149 | $201,770 |
March '35 | $421 | $1,146 | $201,349 |
April '35 | $424 | $1,144 | $200,925 |
May '35 | $426 | $1,141 | $200,500 |
June '35 | $428 | $1,139 | $200,071 |
July '35 | $431 | $1,137 | $199,640 |
August '35 | $433 | $1,134 | $199,207 |
September '35 | $436 | $1,132 | $198,772 |
October '35 | $438 | $1,129 | $198,333 |
November '35 | $441 | $1,127 | $197,893 |
December '35 | $443 | $1,124 | $197,450 |
January '36 | $446 | $1,122 | $197,004 |
February '36 | $448 | $1,119 | $196,556 |
March '36 | $451 | $1,117 | $196,105 |
April '36 | $453 | $1,114 | $195,652 |
May '36 | $456 | $1,111 | $195,196 |
June '36 | $458 | $1,109 | $194,737 |
July '36 | $461 | $1,106 | $194,276 |
August '36 | $464 | $1,104 | $193,813 |
September '36 | $466 | $1,101 | $193,346 |
October '36 | $469 | $1,098 | $192,877 |
November '36 | $472 | $1,096 | $192,406 |
December '36 | $474 | $1,093 | $191,931 |
January '37 | $477 | $1,090 | $191,454 |
February '37 | $480 | $1,088 | $190,975 |
March '37 | $482 | $1,085 | $190,492 |
April '37 | $485 | $1,082 | $190,007 |
May '37 | $488 | $1,079 | $189,519 |
June '37 | $491 | $1,077 | $189,028 |
July '37 | $494 | $1,074 | $188,535 |
August '37 | $496 | $1,071 | $188,039 |
September '37 | $499 | $1,068 | $187,539 |
October '37 | $502 | $1,065 | $187,037 |
November '37 | $505 | $1,063 | $186,533 |
December '37 | $508 | $1,060 | $186,025 |
January '38 | $511 | $1,057 | $185,514 |
February '38 | $513 | $1,054 | $185,001 |
March '38 | $516 | $1,051 | $184,485 |
April '38 | $519 | $1,048 | $183,965 |
May '38 | $522 | $1,045 | $183,443 |
June '38 | $525 | $1,042 | $182,918 |
July '38 | $528 | $1,039 | $182,390 |
August '38 | $531 | $1,036 | $181,858 |
September '38 | $534 | $1,033 | $181,324 |
October '38 | $537 | $1,030 | $180,787 |
November '38 | $540 | $1,027 | $180,247 |
December '38 | $543 | $1,024 | $179,703 |
January '39 | $546 | $1,021 | $179,157 |
February '39 | $550 | $1,018 | $178,607 |
March '39 | $553 | $1,015 | $178,054 |
April '39 | $556 | $1,011 | $177,499 |
May '39 | $559 | $1,008 | $176,940 |
June '39 | $562 | $1,005 | $176,377 |
July '39 | $565 | $1,002 | $175,812 |
August '39 | $569 | $999 | $175,243 |
September '39 | $572 | $996 | $174,672 |
October '39 | $575 | $992 | $174,097 |
November '39 | $578 | $989 | $173,518 |
December '39 | $582 | $986 | $172,937 |
January '40 | $585 | $982 | $172,352 |
February '40 | $588 | $979 | $171,763 |
March '40 | $592 | $976 | $171,172 |
April '40 | $595 | $972 | $170,577 |
May '40 | $598 | $969 | $169,979 |
June '40 | $602 | $966 | $169,377 |
July '40 | $605 | $962 | $168,772 |
August '40 | $609 | $959 | $168,163 |
September '40 | $612 | $955 | $167,551 |
October '40 | $616 | $952 | $166,936 |
November '40 | $619 | $948 | $166,317 |
December '40 | $623 | $945 | $165,694 |
January '41 | $626 | $941 | $165,068 |
February '41 | $630 | $938 | $164,438 |
March '41 | $633 | $934 | $163,805 |
April '41 | $637 | $931 | $163,168 |
May '41 | $640 | $927 | $162,528 |
June '41 | $644 | $923 | $161,884 |
July '41 | $648 | $920 | $161,236 |
August '41 | $651 | $916 | $160,585 |
September '41 | $655 | $912 | $159,930 |
October '41 | $659 | $909 | $159,271 |
November '41 | $663 | $905 | $158,608 |
December '41 | $666 | $901 | $157,942 |
January '42 | $670 | $897 | $157,272 |
February '42 | $674 | $893 | $156,598 |
March '42 | $678 | $890 | $155,920 |
April '42 | $682 | $886 | $155,239 |
May '42 | $685 | $882 | $154,553 |
June '42 | $689 | $878 | $153,864 |
July '42 | $693 | $874 | $153,171 |
August '42 | $697 | $870 | $152,474 |
September '42 | $701 | $866 | $151,772 |
October '42 | $705 | $862 | $151,067 |
November '42 | $709 | $858 | $150,358 |
December '42 | $713 | $854 | $149,645 |
January '43 | $717 | $850 | $148,928 |
February '43 | $721 | $846 | $148,206 |
March '43 | $725 | $842 | $147,481 |
April '43 | $730 | $838 | $146,752 |
May '43 | $734 | $834 | $146,018 |
June '43 | $738 | $830 | $145,280 |
July '43 | $742 | $825 | $144,538 |
August '43 | $746 | $821 | $143,792 |
September '43 | $750 | $817 | $143,041 |
October '43 | $755 | $813 | $142,287 |
November '43 | $759 | $808 | $141,527 |
December '43 | $763 | $804 | $140,764 |
January '44 | $768 | $800 | $139,996 |
February '44 | $772 | $795 | $139,224 |
March '44 | $776 | $791 | $138,448 |
April '44 | $781 | $786 | $137,667 |
May '44 | $785 | $782 | $136,882 |
June '44 | $790 | $778 | $136,092 |
July '44 | $794 | $773 | $135,298 |
August '44 | $799 | $769 | $134,499 |
September '44 | $803 | $764 | $133,696 |
October '44 | $808 | $760 | $132,888 |
November '44 | $812 | $755 | $132,076 |
December '44 | $817 | $750 | $131,259 |
January '45 | $822 | $746 | $130,437 |
February '45 | $826 | $741 | $129,611 |
March '45 | $831 | $736 | $128,780 |
April '45 | $836 | $732 | $127,944 |
May '45 | $841 | $727 | $127,103 |
June '45 | $845 | $722 | $126,258 |
July '45 | $850 | $717 | $125,408 |
August '45 | $855 | $712 | $124,553 |
September '45 | $860 | $708 | $123,693 |
October '45 | $865 | $703 | $122,829 |
November '45 | $870 | $698 | $121,959 |
December '45 | $875 | $693 | $121,084 |
January '46 | $879 | $688 | $120,205 |
February '46 | $884 | $683 | $119,320 |
March '46 | $889 | $678 | $118,431 |
April '46 | $895 | $673 | $117,536 |
May '46 | $900 | $668 | $116,637 |
June '46 | $905 | $663 | $115,732 |
July '46 | $910 | $657 | $114,822 |
August '46 | $915 | $652 | $113,907 |
September '46 | $920 | $647 | $112,987 |
October '46 | $925 | $642 | $112,061 |
November '46 | $931 | $637 | $111,131 |
December '46 | $936 | $631 | $110,195 |
January '47 | $941 | $626 | $109,253 |
February '47 | $947 | $621 | $108,307 |
March '47 | $952 | $615 | $107,355 |
April '47 | $957 | $610 | $106,397 |
May '47 | $963 | $604 | $105,434 |
June '47 | $968 | $599 | $104,466 |
July '47 | $974 | $593 | $103,492 |
August '47 | $979 | $588 | $102,512 |
September '47 | $985 | $582 | $101,527 |
October '47 | $991 | $577 | $100,537 |
November '47 | $996 | $571 | $99,541 |
December '47 | $1,002 | $565 | $98,539 |
January '48 | $1,008 | $560 | $97,531 |
February '48 | $1,013 | $554 | $96,518 |
March '48 | $1,019 | $548 | $95,499 |
April '48 | $1,025 | $543 | $94,474 |
May '48 | $1,031 | $537 | $93,443 |
June '48 | $1,037 | $531 | $92,407 |
July '48 | $1,042 | $525 | $91,365 |
August '48 | $1,048 | $519 | $90,316 |
September '48 | $1,054 | $513 | $89,262 |
October '48 | $1,060 | $507 | $88,202 |
November '48 | $1,066 | $501 | $87,135 |
December '48 | $1,072 | $495 | $86,063 |
January '49 | $1,078 | $489 | $84,985 |
February '49 | $1,085 | $483 | $83,900 |
March '49 | $1,091 | $477 | $82,809 |
April '49 | $1,097 | $470 | $81,712 |
May '49 | $1,103 | $464 | $80,609 |
June '49 | $1,109 | $458 | $79,500 |
July '49 | $1,116 | $452 | $78,384 |
August '49 | $1,122 | $445 | $77,262 |
September '49 | $1,128 | $439 | $76,134 |
October '49 | $1,135 | $433 | $74,999 |
November '49 | $1,141 | $426 | $73,858 |
December '49 | $1,148 | $420 | $72,710 |
January '50 | $1,154 | $413 | $71,556 |
February '50 | $1,161 | $406 | $70,395 |
March '50 | $1,167 | $400 | $69,227 |
April '50 | $1,174 | $393 | $68,053 |
May '50 | $1,181 | $387 | $66,872 |
June '50 | $1,187 | $380 | $65,685 |
July '50 | $1,194 | $373 | $64,491 |
August '50 | $1,201 | $366 | $63,290 |
September '50 | $1,208 | $360 | $62,082 |
October '50 | $1,215 | $353 | $60,867 |
November '50 | $1,222 | $346 | $59,646 |
December '50 | $1,229 | $339 | $58,417 |
January '51 | $1,235 | $332 | $57,182 |
February '51 | $1,242 | $325 | $55,939 |
March '51 | $1,250 | $318 | $54,690 |
April '51 | $1,257 | $311 | $53,433 |
May '51 | $1,264 | $304 | $52,169 |
June '51 | $1,271 | $296 | $50,898 |
July '51 | $1,278 | $289 | $49,620 |
August '51 | $1,285 | $282 | $48,335 |
September '51 | $1,293 | $275 | $47,042 |
October '51 | $1,300 | $267 | $45,742 |
November '51 | $1,307 | $260 | $44,434 |
December '51 | $1,315 | $252 | $43,119 |
January '52 | $1,322 | $245 | $41,797 |
February '52 | $1,330 | $237 | $40,467 |
March '52 | $1,337 | $230 | $39,130 |
April '52 | $1,345 | $222 | $37,785 |
May '52 | $1,353 | $215 | $36,432 |
June '52 | $1,360 | $207 | $35,072 |
July '52 | $1,368 | $199 | $33,704 |
August '52 | $1,376 | $191 | $32,328 |
September '52 | $1,384 | $184 | $30,944 |
October '52 | $1,392 | $176 | $29,552 |
November '52 | $1,399 | $168 | $28,153 |
December '52 | $1,407 | $160 | $26,746 |
January '53 | $1,415 | $152 | $25,330 |
February '53 | $1,423 | $144 | $23,907 |
March '53 | $1,432 | $136 | $22,475 |
April '53 | $1,440 | $128 | $21,036 |
May '53 | $1,448 | $119 | $19,588 |
June '53 | $1,456 | $111 | $18,132 |
July '53 | $1,464 | $103 | $16,667 |
August '53 | $1,473 | $95 | $15,195 |
September '53 | $1,481 | $86 | $13,714 |
October '53 | $1,489 | $78 | $12,224 |
November '53 | $1,498 | $69 | $10,726 |
December '53 | $1,506 | $61 | $9,220 |
January '54 | $1,515 | $52 | $7,705 |
February '54 | $1,524 | $44 | $6,181 |
March '54 | $1,532 | $35 | $4,649 |
April '54 | $1,541 | $26 | $3,108 |
May '54 | $1,550 | $18 | $1,558 |
June '54 | $1,558 | $9 | $0 |
Compare loan types
Total principal: $240,000
Loan Term | 30-year fixed Your Input | 15-year fixed | 30-year fixed |
---|---|---|---|
Total Monthly Payment | $2,003 | $2,465 | $2,003 |
Mortgage Rate | 6.817% | 6.033%* | 6.817%* |
Total interest paid | $324,242 | $125,317 | $324,242 |
* Data source: ©Zillow, Inc. 2006 - 2024. Use is subject to the Terms of Use
Save & exit
Refine your results
Principal & interest
$1,567
Loan term
Refine Results
Many or all of the products featured here are from our partners who compensate us. This influences which products we write about and where and how the product appears on a page. However, this does not influence our evaluations. Our opinions are our own. Here is a list of our partners and here's how we make money.
ADVERTISEMENT
Mortgage loans from our partners
Check Rate
on New American Funding
New American Funding
Min. credit score
580
Min. down payment
3.5%
Check Rate
on New American Funding