Mortgage product from Univest Bank and Trust Co. - 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 Univest Bank and Trust Co.

Interest Type: Fixed

Interest Rate: 6.081%

Monthly Payment: $ 2,375.07
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/24/2025 $279,043.83 $2,375.07 $1,418.90 $956.17
02/24/2025 $278,082.82 $2,375.07 $1,414.05 $961.02
03/24/2025 $277,116.93 $2,375.07 $1,409.18 $965.89
04/24/2025 $276,146.15 $2,375.07 $1,404.29 $970.78
05/24/2025 $275,170.45 $2,375.07 $1,399.37 $975.70
06/24/2025 $274,189.81 $2,375.07 $1,394.43 $980.64
07/24/2025 $273,204.19 $2,375.07 $1,389.46 $985.61
08/24/2025 $272,213.59 $2,375.07 $1,384.46 $990.61
09/24/2025 $271,217.96 $2,375.07 $1,379.44 $995.63
10/24/2025 $270,217.29 $2,375.07 $1,374.40 $1,000.67
11/24/2025 $269,211.54 $2,375.07 $1,369.33 $1,005.74
12/24/2025 $268,200.70 $2,375.07 $1,364.23 $1,010.84
01/24/2026 $267,184.74 $2,375.07 $1,359.11 $1,015.96
02/24/2026 $266,163.63 $2,375.07 $1,353.96 $1,021.11
03/24/2026 $265,137.34 $2,375.07 $1,348.78 $1,026.29
04/24/2026 $264,105.86 $2,375.07 $1,343.58 $1,031.49
05/24/2026 $263,069.14 $2,375.07 $1,338.36 $1,036.71
06/24/2026 $262,027.18 $2,375.07 $1,333.10 $1,041.97
07/24/2026 $260,979.93 $2,375.07 $1,327.82 $1,047.25
08/24/2026 $259,927.38 $2,375.07 $1,322.52 $1,052.55
09/24/2026 $258,869.49 $2,375.07 $1,317.18 $1,057.89
10/24/2026 $257,806.24 $2,375.07 $1,311.82 $1,063.25
11/24/2026 $256,737.60 $2,375.07 $1,306.43 $1,068.64
12/24/2026 $255,663.55 $2,375.07 $1,301.02 $1,074.05
01/24/2027 $254,584.06 $2,375.07 $1,295.58 $1,079.49
02/24/2027 $253,499.09 $2,375.07 $1,290.10 $1,084.97
03/24/2027 $252,408.63 $2,375.07 $1,284.61 $1,090.46
04/24/2027 $251,312.64 $2,375.07 $1,279.08 $1,095.99
05/24/2027 $250,211.10 $2,375.07 $1,273.53 $1,101.54
06/24/2027 $249,103.97 $2,375.07 $1,267.94 $1,107.13
07/24/2027 $247,991.24 $2,375.07 $1,262.33 $1,112.74
08/24/2027 $246,872.86 $2,375.07 $1,256.70 $1,118.37
09/24/2027 $245,748.82 $2,375.07 $1,251.03 $1,124.04
10/24/2027 $244,619.08 $2,375.07 $1,245.33 $1,129.74
11/24/2027 $243,483.62 $2,375.07 $1,239.61 $1,135.46
12/24/2027 $242,342.40 $2,375.07 $1,233.85 $1,141.22
01/24/2028 $241,195.40 $2,375.07 $1,228.07 $1,147.00
02/24/2028 $240,042.59 $2,375.07 $1,222.26 $1,152.81
03/24/2028 $238,883.94 $2,375.07 $1,216.42 $1,158.65
04/24/2028 $237,719.41 $2,375.07 $1,210.54 $1,164.53
05/24/2028 $236,548.99 $2,375.07 $1,204.64 $1,170.43
06/24/2028 $235,372.63 $2,375.07 $1,198.71 $1,176.36
07/24/2028 $234,190.31 $2,375.07 $1,192.75 $1,182.32
08/24/2028 $233,002.00 $2,375.07 $1,186.76 $1,188.31
09/24/2028 $231,807.67 $2,375.07 $1,180.74 $1,194.33
10/24/2028 $230,607.28 $2,375.07 $1,174.69 $1,200.38
11/24/2028 $229,400.81 $2,375.07 $1,168.60 $1,206.47
12/24/2028 $228,188.23 $2,375.07 $1,162.49 $1,212.58
01/24/2029 $226,969.51 $2,375.07 $1,156.34 $1,218.73
02/24/2029 $225,744.61 $2,375.07 $1,150.17 $1,224.90
03/24/2029 $224,513.50 $2,375.07 $1,143.96 $1,231.11
04/24/2029 $223,276.15 $2,375.07 $1,137.72 $1,237.35
05/24/2029 $222,032.53 $2,375.07 $1,131.45 $1,243.62
06/24/2029 $220,782.61 $2,375.07 $1,125.15 $1,249.92
07/24/2029 $219,526.36 $2,375.07 $1,118.82 $1,256.25
08/24/2029 $218,263.74 $2,375.07 $1,112.45 $1,262.62
09/24/2029 $216,994.72 $2,375.07 $1,106.05 $1,269.02
10/24/2029 $215,719.27 $2,375.07 $1,099.62 $1,275.45
11/24/2029 $214,437.36 $2,375.07 $1,093.16 $1,281.91
12/24/2029 $213,148.95 $2,375.07 $1,086.66 $1,288.41
01/24/2030 $211,854.01 $2,375.07 $1,080.13 $1,294.94
02/24/2030 $210,552.51 $2,375.07 $1,073.57 $1,301.50
03/24/2030 $209,244.42 $2,375.07 $1,066.97 $1,308.09
04/24/2030 $207,929.69 $2,375.07 $1,060.35 $1,314.72
05/24/2030 $206,608.31 $2,375.07 $1,053.68 $1,321.39
06/24/2030 $205,280.23 $2,375.07 $1,046.99 $1,328.08
07/24/2030 $203,945.41 $2,375.07 $1,040.26 $1,334.81
08/24/2030 $202,603.84 $2,375.07 $1,033.49 $1,341.58
09/24/2030 $201,255.46 $2,375.07 $1,026.69 $1,348.37
10/24/2030 $199,900.26 $2,375.07 $1,019.86 $1,355.21
11/24/2030 $198,538.18 $2,375.07 $1,012.99 $1,362.08
12/24/2030 $197,169.20 $2,375.07 $1,006.09 $1,368.98
01/24/2031 $195,793.29 $2,375.07 $999.15 $1,375.91
02/24/2031 $194,410.40 $2,375.07 $992.18 $1,382.89
03/24/2031 $193,020.51 $2,375.07 $985.17 $1,389.90
04/24/2031 $191,623.57 $2,375.07 $978.13 $1,396.94
05/24/2031 $190,219.55 $2,375.07 $971.05 $1,404.02
06/24/2031 $188,808.42 $2,375.07 $963.94 $1,411.13
07/24/2031 $187,390.13 $2,375.07 $956.79 $1,418.28
08/24/2031 $185,964.66 $2,375.07 $949.60 $1,425.47
09/24/2031 $184,531.97 $2,375.07 $942.38 $1,432.69
10/24/2031 $183,092.02 $2,375.07 $935.12 $1,439.95
11/24/2031 $181,644.77 $2,375.07 $927.82 $1,447.25
12/24/2031 $180,190.18 $2,375.07 $920.48 $1,454.58
01/24/2032 $178,728.22 $2,375.07 $913.11 $1,461.96
02/24/2032 $177,258.86 $2,375.07 $905.71 $1,469.36
03/24/2032 $175,782.05 $2,375.07 $898.26 $1,476.81
04/24/2032 $174,297.75 $2,375.07 $890.78 $1,484.29
05/24/2032 $172,805.94 $2,375.07 $883.25 $1,491.82
06/24/2032 $171,306.56 $2,375.07 $875.69 $1,499.38
07/24/2032 $169,799.59 $2,375.07 $868.10 $1,506.97
08/24/2032 $168,284.98 $2,375.07 $860.46 $1,514.61
09/24/2032 $166,762.69 $2,375.07 $852.78 $1,522.29
10/24/2032 $165,232.69 $2,375.07 $845.07 $1,530.00
11/24/2032 $163,694.94 $2,375.07 $837.32 $1,537.75
12/24/2032 $162,149.40 $2,375.07 $829.52 $1,545.55
01/24/2033 $160,596.02 $2,375.07 $821.69 $1,553.38
02/24/2033 $159,034.77 $2,375.07 $813.82 $1,561.25
03/24/2033 $157,465.61 $2,375.07 $805.91 $1,569.16
04/24/2033 $155,888.49 $2,375.07 $797.96 $1,577.11
05/24/2033 $154,303.39 $2,375.07 $789.96 $1,585.10
06/24/2033 $152,710.25 $2,375.07 $781.93 $1,593.14
07/24/2033 $151,109.04 $2,375.07 $773.86 $1,601.21
08/24/2033 $149,499.72 $2,375.07 $765.75 $1,609.32
09/24/2033 $147,882.24 $2,375.07 $757.59 $1,617.48
10/24/2033 $146,256.56 $2,375.07 $749.39 $1,625.68
11/24/2033 $144,622.65 $2,375.07 $741.16 $1,633.91
12/24/2033 $142,980.45 $2,375.07 $732.88 $1,642.19
01/24/2034 $141,329.93 $2,375.07 $724.55 $1,650.52
02/24/2034 $139,671.05 $2,375.07 $716.19 $1,658.88
03/24/2034 $138,003.77 $2,375.07 $707.78 $1,667.29
04/24/2034 $136,328.03 $2,375.07 $699.33 $1,675.74
05/24/2034 $134,643.80 $2,375.07 $690.84 $1,684.23
06/24/2034 $132,951.04 $2,375.07 $682.31 $1,692.76
07/24/2034 $131,249.70 $2,375.07 $673.73 $1,701.34
08/24/2034 $129,539.74 $2,375.07 $665.11 $1,709.96
09/24/2034 $127,821.11 $2,375.07 $656.44 $1,718.63
10/24/2034 $126,093.78 $2,375.07 $647.73 $1,727.34
11/24/2034 $124,357.69 $2,375.07 $638.98 $1,736.09
12/24/2034 $122,612.80 $2,375.07 $630.18 $1,744.89
01/24/2035 $120,859.07 $2,375.07 $621.34 $1,753.73
02/24/2035 $119,096.45 $2,375.07 $612.45 $1,762.62
03/24/2035 $117,324.91 $2,375.07 $603.52 $1,771.55
04/24/2035 $115,544.38 $2,375.07 $594.54 $1,780.53
05/24/2035 $113,754.83 $2,375.07 $585.52 $1,789.55
06/24/2035 $111,956.21 $2,375.07 $576.45 $1,798.62
07/24/2035 $110,148.48 $2,375.07 $567.34 $1,807.73
08/24/2035 $108,331.59 $2,375.07 $558.18 $1,816.89
09/24/2035 $106,505.49 $2,375.07 $548.97 $1,826.10
10/24/2035 $104,670.14 $2,375.07 $539.72 $1,835.35
11/24/2035 $102,825.48 $2,375.07 $530.42 $1,844.65
12/24/2035 $100,971.48 $2,375.07 $521.07 $1,854.00
01/24/2036 $99,108.09 $2,375.07 $511.67 $1,863.40
02/24/2036 $97,235.25 $2,375.07 $502.23 $1,872.84
03/24/2036 $95,352.92 $2,375.07 $492.74 $1,882.33
04/24/2036 $93,461.05 $2,375.07 $483.20 $1,891.87
05/24/2036 $91,559.59 $2,375.07 $473.61 $1,901.46
06/24/2036 $89,648.50 $2,375.07 $463.98 $1,911.09
07/24/2036 $87,727.72 $2,375.07 $454.29 $1,920.78
08/24/2036 $85,797.21 $2,375.07 $444.56 $1,930.51
09/24/2036 $83,856.92 $2,375.07 $434.78 $1,940.29
10/24/2036 $81,906.80 $2,375.07 $424.94 $1,950.12
11/24/2036 $79,946.79 $2,375.07 $415.06 $1,960.01
12/24/2036 $77,976.85 $2,375.07 $405.13 $1,969.94
01/24/2037 $75,996.93 $2,375.07 $395.15 $1,979.92
02/24/2037 $74,006.97 $2,375.07 $385.11 $1,989.96
03/24/2037 $72,006.93 $2,375.07 $375.03 $2,000.04
04/24/2037 $69,996.76 $2,375.07 $364.90 $2,010.17
05/24/2037 $67,976.40 $2,375.07 $354.71 $2,020.36
06/24/2037 $65,945.80 $2,375.07 $344.47 $2,030.60
07/24/2037 $63,904.91 $2,375.07 $334.18 $2,040.89
08/24/2037 $61,853.68 $2,375.07 $323.84 $2,051.23
09/24/2037 $59,792.05 $2,375.07 $313.44 $2,061.63
10/24/2037 $57,719.98 $2,375.07 $303.00 $2,072.07
11/24/2037 $55,637.40 $2,375.07 $292.50 $2,082.57
12/24/2037 $53,544.28 $2,375.07 $281.94 $2,093.13
01/24/2038 $51,440.54 $2,375.07 $271.34 $2,103.73
02/24/2038 $49,326.15 $2,375.07 $260.67 $2,114.39
03/24/2038 $47,201.04 $2,375.07 $249.96 $2,125.11
04/24/2038 $45,065.16 $2,375.07 $239.19 $2,135.88
05/24/2038 $42,918.46 $2,375.07 $228.37 $2,146.70
06/24/2038 $40,760.88 $2,375.07 $217.49 $2,157.58
07/24/2038 $38,592.36 $2,375.07 $206.56 $2,168.51
08/24/2038 $36,412.86 $2,375.07 $195.57 $2,179.50
09/24/2038 $34,222.31 $2,375.07 $184.52 $2,190.55
10/24/2038 $32,020.66 $2,375.07 $173.42 $2,201.65
11/24/2038 $29,807.86 $2,375.07 $162.26 $2,212.81
12/24/2038 $27,583.84 $2,375.07 $151.05 $2,224.02
01/24/2039 $25,348.55 $2,375.07 $139.78 $2,235.29
02/24/2039 $23,101.94 $2,375.07 $128.45 $2,246.62
03/24/2039 $20,843.94 $2,375.07 $117.07 $2,258.00
04/24/2039 $18,574.49 $2,375.07 $105.63 $2,269.44
05/24/2039 $16,293.55 $2,375.07 $94.13 $2,280.94
06/24/2039 $14,001.05 $2,375.07 $82.57 $2,292.50
07/24/2039 $11,696.93 $2,375.07 $70.95 $2,304.12
08/24/2039 $9,381.13 $2,375.07 $59.27 $2,315.80
09/24/2039 $7,053.60 $2,375.07 $47.54 $2,327.53
10/24/2039 $4,714.27 $2,375.07 $35.74 $2,339.33
11/24/2039 $2,363.09 $2,375.07 $23.89 $2,351.18
12/24/2039 $0.00 $2,375.07 $11.97 $2,363.09
TOTAL: - $427,512.56 $147,512.56 $280,000.00

Change options for different scenario in the form below:

$
%