Mortgage Product from New American Funding - 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 New American Funding
Interest Rate: 6.000%
Monthly Payment: $
3,552.66
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 05/15/2025 | $318,047.34 | $3,552.66 | $1,600.00 | $1,952.66 |
| 06/15/2025 | $316,084.92 | $3,552.66 | $1,590.24 | $1,962.42 |
| 07/15/2025 | $314,112.69 | $3,552.66 | $1,580.42 | $1,972.23 |
| 08/15/2025 | $312,130.60 | $3,552.66 | $1,570.56 | $1,982.09 |
| 09/15/2025 | $310,138.60 | $3,552.66 | $1,560.65 | $1,992.00 |
| 10/15/2025 | $308,136.63 | $3,552.66 | $1,550.69 | $2,001.96 |
| 11/15/2025 | $306,124.66 | $3,552.66 | $1,540.68 | $2,011.97 |
| 12/15/2025 | $304,102.63 | $3,552.66 | $1,530.62 | $2,022.03 |
| 01/15/2026 | $302,070.49 | $3,552.66 | $1,520.51 | $2,032.14 |
| 02/15/2026 | $300,028.18 | $3,552.66 | $1,510.35 | $2,042.30 |
| 03/15/2026 | $297,975.67 | $3,552.66 | $1,500.14 | $2,052.52 |
| 04/15/2026 | $295,912.89 | $3,552.66 | $1,489.88 | $2,062.78 |
| 05/15/2026 | $293,839.80 | $3,552.66 | $1,479.56 | $2,073.09 |
| 06/15/2026 | $291,756.34 | $3,552.66 | $1,469.20 | $2,083.46 |
| 07/15/2026 | $289,662.47 | $3,552.66 | $1,458.78 | $2,093.87 |
| 08/15/2026 | $287,558.12 | $3,552.66 | $1,448.31 | $2,104.34 |
| 09/15/2026 | $285,443.26 | $3,552.66 | $1,437.79 | $2,114.87 |
| 10/15/2026 | $283,317.82 | $3,552.66 | $1,427.22 | $2,125.44 |
| 11/15/2026 | $281,181.75 | $3,552.66 | $1,416.59 | $2,136.07 |
| 12/15/2026 | $279,035.00 | $3,552.66 | $1,405.91 | $2,146.75 |
| 01/15/2027 | $276,877.52 | $3,552.66 | $1,395.18 | $2,157.48 |
| 02/15/2027 | $274,709.25 | $3,552.66 | $1,384.39 | $2,168.27 |
| 03/15/2027 | $272,530.14 | $3,552.66 | $1,373.55 | $2,179.11 |
| 04/15/2027 | $270,340.14 | $3,552.66 | $1,362.65 | $2,190.01 |
| 05/15/2027 | $268,139.18 | $3,552.66 | $1,351.70 | $2,200.96 |
| 06/15/2027 | $265,927.22 | $3,552.66 | $1,340.70 | $2,211.96 |
| 07/15/2027 | $263,704.20 | $3,552.66 | $1,329.64 | $2,223.02 |
| 08/15/2027 | $261,470.07 | $3,552.66 | $1,318.52 | $2,234.14 |
| 09/15/2027 | $259,224.76 | $3,552.66 | $1,307.35 | $2,245.31 |
| 10/15/2027 | $256,968.23 | $3,552.66 | $1,296.12 | $2,256.53 |
| 11/15/2027 | $254,700.42 | $3,552.66 | $1,284.84 | $2,267.81 |
| 12/15/2027 | $252,421.26 | $3,552.66 | $1,273.50 | $2,279.15 |
| 01/15/2028 | $250,130.71 | $3,552.66 | $1,262.11 | $2,290.55 |
| 02/15/2028 | $247,828.71 | $3,552.66 | $1,250.65 | $2,302.00 |
| 03/15/2028 | $245,515.20 | $3,552.66 | $1,239.14 | $2,313.51 |
| 04/15/2028 | $243,190.12 | $3,552.66 | $1,227.58 | $2,325.08 |
| 05/15/2028 | $240,853.41 | $3,552.66 | $1,215.95 | $2,336.71 |
| 06/15/2028 | $238,505.02 | $3,552.66 | $1,204.27 | $2,348.39 |
| 07/15/2028 | $236,144.89 | $3,552.66 | $1,192.53 | $2,360.13 |
| 08/15/2028 | $233,772.96 | $3,552.66 | $1,180.72 | $2,371.93 |
| 09/15/2028 | $231,389.17 | $3,552.66 | $1,168.86 | $2,383.79 |
| 10/15/2028 | $228,993.46 | $3,552.66 | $1,156.95 | $2,395.71 |
| 11/15/2028 | $226,585.77 | $3,552.66 | $1,144.97 | $2,407.69 |
| 12/15/2028 | $224,166.04 | $3,552.66 | $1,132.93 | $2,419.73 |
| 01/15/2029 | $221,734.22 | $3,552.66 | $1,120.83 | $2,431.83 |
| 02/15/2029 | $219,290.23 | $3,552.66 | $1,108.67 | $2,443.98 |
| 03/15/2029 | $216,834.03 | $3,552.66 | $1,096.45 | $2,456.20 |
| 04/15/2029 | $214,365.54 | $3,552.66 | $1,084.17 | $2,468.49 |
| 05/15/2029 | $211,884.71 | $3,552.66 | $1,071.83 | $2,480.83 |
| 06/15/2029 | $209,391.48 | $3,552.66 | $1,059.42 | $2,493.23 |
| 07/15/2029 | $206,885.78 | $3,552.66 | $1,046.96 | $2,505.70 |
| 08/15/2029 | $204,367.55 | $3,552.66 | $1,034.43 | $2,518.23 |
| 09/15/2029 | $201,836.73 | $3,552.66 | $1,021.84 | $2,530.82 |
| 10/15/2029 | $199,293.26 | $3,552.66 | $1,009.18 | $2,543.47 |
| 11/15/2029 | $196,737.07 | $3,552.66 | $996.47 | $2,556.19 |
| 12/15/2029 | $194,168.10 | $3,552.66 | $983.69 | $2,568.97 |
| 01/15/2030 | $191,586.29 | $3,552.66 | $970.84 | $2,581.82 |
| 02/15/2030 | $188,991.56 | $3,552.66 | $957.93 | $2,594.72 |
| 03/15/2030 | $186,383.86 | $3,552.66 | $944.96 | $2,607.70 |
| 04/15/2030 | $183,763.13 | $3,552.66 | $931.92 | $2,620.74 |
| 05/15/2030 | $181,129.29 | $3,552.66 | $918.82 | $2,633.84 |
| 06/15/2030 | $178,482.28 | $3,552.66 | $905.65 | $2,647.01 |
| 07/15/2030 | $175,822.03 | $3,552.66 | $892.41 | $2,660.24 |
| 08/15/2030 | $173,148.49 | $3,552.66 | $879.11 | $2,673.55 |
| 09/15/2030 | $170,461.57 | $3,552.66 | $865.74 | $2,686.91 |
| 10/15/2030 | $167,761.22 | $3,552.66 | $852.31 | $2,700.35 |
| 11/15/2030 | $165,047.37 | $3,552.66 | $838.81 | $2,713.85 |
| 12/15/2030 | $162,319.96 | $3,552.66 | $825.24 | $2,727.42 |
| 01/15/2031 | $159,578.90 | $3,552.66 | $811.60 | $2,741.06 |
| 02/15/2031 | $156,824.14 | $3,552.66 | $797.89 | $2,754.76 |
| 03/15/2031 | $154,055.60 | $3,552.66 | $784.12 | $2,768.54 |
| 04/15/2031 | $151,273.22 | $3,552.66 | $770.28 | $2,782.38 |
| 05/15/2031 | $148,476.93 | $3,552.66 | $756.37 | $2,796.29 |
| 06/15/2031 | $145,666.66 | $3,552.66 | $742.38 | $2,810.27 |
| 07/15/2031 | $142,842.34 | $3,552.66 | $728.33 | $2,824.32 |
| 08/15/2031 | $140,003.90 | $3,552.66 | $714.21 | $2,838.44 |
| 09/15/2031 | $137,151.26 | $3,552.66 | $700.02 | $2,852.64 |
| 10/15/2031 | $134,284.36 | $3,552.66 | $685.76 | $2,866.90 |
| 11/15/2031 | $131,403.13 | $3,552.66 | $671.42 | $2,881.23 |
| 12/15/2031 | $128,507.48 | $3,552.66 | $657.02 | $2,895.64 |
| 01/15/2032 | $125,597.37 | $3,552.66 | $642.54 | $2,910.12 |
| 02/15/2032 | $122,672.70 | $3,552.66 | $627.99 | $2,924.67 |
| 03/15/2032 | $119,733.40 | $3,552.66 | $613.36 | $2,939.29 |
| 04/15/2032 | $116,779.42 | $3,552.66 | $598.67 | $2,953.99 |
| 05/15/2032 | $113,810.66 | $3,552.66 | $583.90 | $2,968.76 |
| 06/15/2032 | $110,827.05 | $3,552.66 | $569.05 | $2,983.60 |
| 07/15/2032 | $107,828.53 | $3,552.66 | $554.14 | $2,998.52 |
| 08/15/2032 | $104,815.02 | $3,552.66 | $539.14 | $3,013.51 |
| 09/15/2032 | $101,786.44 | $3,552.66 | $524.08 | $3,028.58 |
| 10/15/2032 | $98,742.71 | $3,552.66 | $508.93 | $3,043.72 |
| 11/15/2032 | $95,683.77 | $3,552.66 | $493.71 | $3,058.94 |
| 12/15/2032 | $92,609.53 | $3,552.66 | $478.42 | $3,074.24 |
| 01/15/2033 | $89,519.93 | $3,552.66 | $463.05 | $3,089.61 |
| 02/15/2033 | $86,414.87 | $3,552.66 | $447.60 | $3,105.06 |
| 03/15/2033 | $83,294.29 | $3,552.66 | $432.07 | $3,120.58 |
| 04/15/2033 | $80,158.10 | $3,552.66 | $416.47 | $3,136.18 |
| 05/15/2033 | $77,006.24 | $3,552.66 | $400.79 | $3,151.87 |
| 06/15/2033 | $73,838.61 | $3,552.66 | $385.03 | $3,167.62 |
| 07/15/2033 | $70,655.15 | $3,552.66 | $369.19 | $3,183.46 |
| 08/15/2033 | $67,455.77 | $3,552.66 | $353.28 | $3,199.38 |
| 09/15/2033 | $64,240.39 | $3,552.66 | $337.28 | $3,215.38 |
| 10/15/2033 | $61,008.94 | $3,552.66 | $321.20 | $3,231.45 |
| 11/15/2033 | $57,761.33 | $3,552.66 | $305.04 | $3,247.61 |
| 12/15/2033 | $54,497.48 | $3,552.66 | $288.81 | $3,263.85 |
| 01/15/2034 | $51,217.31 | $3,552.66 | $272.49 | $3,280.17 |
| 02/15/2034 | $47,920.74 | $3,552.66 | $256.09 | $3,296.57 |
| 03/15/2034 | $44,607.69 | $3,552.66 | $239.60 | $3,313.05 |
| 04/15/2034 | $41,278.07 | $3,552.66 | $223.04 | $3,329.62 |
| 05/15/2034 | $37,931.80 | $3,552.66 | $206.39 | $3,346.27 |
| 06/15/2034 | $34,568.81 | $3,552.66 | $189.66 | $3,363.00 |
| 07/15/2034 | $31,188.99 | $3,552.66 | $172.84 | $3,379.81 |
| 08/15/2034 | $27,792.28 | $3,552.66 | $155.94 | $3,396.71 |
| 09/15/2034 | $24,378.59 | $3,552.66 | $138.96 | $3,413.69 |
| 10/15/2034 | $20,947.83 | $3,552.66 | $121.89 | $3,430.76 |
| 11/15/2034 | $17,499.91 | $3,552.66 | $104.74 | $3,447.92 |
| 12/15/2034 | $14,034.75 | $3,552.66 | $87.50 | $3,465.16 |
| 01/15/2035 | $10,552.27 | $3,552.66 | $70.17 | $3,482.48 |
| 02/15/2035 | $7,052.38 | $3,552.66 | $52.76 | $3,499.89 |
| 03/15/2035 | $3,534.98 | $3,552.66 | $35.26 | $3,517.39 |
| 04/15/2035 | $0.00 | $3,552.66 | $17.67 | $3,534.98 |
| TOTAL: | - | $426,318.73 | $106,318.73 | $320,000.00 |
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 |
6.735% |
6.625%
0.88 points $3,625 fees |
$2,049 | Learn More |
NMLS ID: 3030 |
7.689% |
7.625%
0.63 points $2,000 fees |
$2,265 | Learn More |
NMLS ID: 1907 |
points fees |
Learn More | ||
NMLS ID: 491986 |
points fees |
Learn More |