Mortgage product from Unity Bank - 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 Unity Bank

Interest Type: Fixed

Interest Rate: 6.428%

Monthly Payment: $ 2,081.17
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/23/2024 $239,204.43 $2,081.17 $1,285.60 $795.57
01/23/2025 $238,404.60 $2,081.17 $1,281.34 $799.83
02/23/2025 $237,600.48 $2,081.17 $1,277.05 $804.12
03/23/2025 $236,792.06 $2,081.17 $1,272.75 $808.42
04/23/2025 $235,979.31 $2,081.17 $1,268.42 $812.75
05/23/2025 $235,162.20 $2,081.17 $1,264.06 $817.11
06/23/2025 $234,340.71 $2,081.17 $1,259.69 $821.48
07/23/2025 $233,514.83 $2,081.17 $1,255.29 $825.88
08/23/2025 $232,684.52 $2,081.17 $1,250.86 $830.31
09/23/2025 $231,849.76 $2,081.17 $1,246.41 $834.76
10/23/2025 $231,010.54 $2,081.17 $1,241.94 $839.23
11/23/2025 $230,166.81 $2,081.17 $1,237.45 $843.72
12/23/2025 $229,318.57 $2,081.17 $1,232.93 $848.24
01/23/2026 $228,465.78 $2,081.17 $1,228.38 $852.79
02/23/2026 $227,608.43 $2,081.17 $1,223.82 $857.35
03/23/2026 $226,746.48 $2,081.17 $1,219.22 $861.95
04/23/2026 $225,879.92 $2,081.17 $1,214.61 $866.56
05/23/2026 $225,008.71 $2,081.17 $1,209.96 $871.21
06/23/2026 $224,132.84 $2,081.17 $1,205.30 $875.87
07/23/2026 $223,252.27 $2,081.17 $1,200.60 $880.57
08/23/2026 $222,366.99 $2,081.17 $1,195.89 $885.28
09/23/2026 $221,476.96 $2,081.17 $1,191.15 $890.02
10/23/2026 $220,582.17 $2,081.17 $1,186.38 $894.79
11/23/2026 $219,682.59 $2,081.17 $1,181.59 $899.58
12/23/2026 $218,778.18 $2,081.17 $1,176.77 $904.40
01/23/2027 $217,868.94 $2,081.17 $1,171.92 $909.25
02/23/2027 $216,954.82 $2,081.17 $1,167.05 $914.12
03/23/2027 $216,035.80 $2,081.17 $1,162.15 $919.02
04/23/2027 $215,111.86 $2,081.17 $1,157.23 $923.94
05/23/2027 $214,182.98 $2,081.17 $1,152.28 $928.89
06/23/2027 $213,249.11 $2,081.17 $1,147.31 $933.86
07/23/2027 $212,310.25 $2,081.17 $1,142.30 $938.87
08/23/2027 $211,366.35 $2,081.17 $1,137.28 $943.89
09/23/2027 $210,417.40 $2,081.17 $1,132.22 $948.95
10/23/2027 $209,463.37 $2,081.17 $1,127.14 $954.03
11/23/2027 $208,504.22 $2,081.17 $1,122.03 $959.14
12/23/2027 $207,539.94 $2,081.17 $1,116.89 $964.28
01/23/2028 $206,570.49 $2,081.17 $1,111.72 $969.45
02/23/2028 $205,595.85 $2,081.17 $1,106.53 $974.64
03/23/2028 $204,615.99 $2,081.17 $1,101.31 $979.86
04/23/2028 $203,630.88 $2,081.17 $1,096.06 $985.11
05/23/2028 $202,640.49 $2,081.17 $1,090.78 $990.39
06/23/2028 $201,644.80 $2,081.17 $1,085.48 $995.69
07/23/2028 $200,643.78 $2,081.17 $1,080.14 $1,001.03
08/23/2028 $199,637.39 $2,081.17 $1,074.78 $1,006.39
09/23/2028 $198,625.61 $2,081.17 $1,069.39 $1,011.78
10/23/2028 $197,608.41 $2,081.17 $1,063.97 $1,017.20
11/23/2028 $196,585.76 $2,081.17 $1,058.52 $1,022.65
12/23/2028 $195,557.64 $2,081.17 $1,053.04 $1,028.13
01/23/2029 $194,524.00 $2,081.17 $1,047.54 $1,033.63
02/23/2029 $193,484.84 $2,081.17 $1,042.00 $1,039.17
03/23/2029 $192,440.10 $2,081.17 $1,036.43 $1,044.74
04/23/2029 $191,389.77 $2,081.17 $1,030.84 $1,050.33
05/23/2029 $190,333.81 $2,081.17 $1,025.21 $1,055.96
06/23/2029 $189,272.19 $2,081.17 $1,019.55 $1,061.62
07/23/2029 $188,204.89 $2,081.17 $1,013.87 $1,067.30
08/23/2029 $187,131.87 $2,081.17 $1,008.15 $1,073.02
09/23/2029 $186,053.10 $2,081.17 $1,002.40 $1,078.77
10/23/2029 $184,968.56 $2,081.17 $996.62 $1,084.55
11/23/2029 $183,878.20 $2,081.17 $990.81 $1,090.36
12/23/2029 $182,782.01 $2,081.17 $984.97 $1,096.20
01/23/2030 $181,679.94 $2,081.17 $979.10 $1,102.07
02/23/2030 $180,571.97 $2,081.17 $973.20 $1,107.97
03/23/2030 $179,458.06 $2,081.17 $967.26 $1,113.91
04/23/2030 $178,338.19 $2,081.17 $961.30 $1,119.87
05/23/2030 $177,212.32 $2,081.17 $955.30 $1,125.87
06/23/2030 $176,080.42 $2,081.17 $949.27 $1,131.90
07/23/2030 $174,942.45 $2,081.17 $943.20 $1,137.97
08/23/2030 $173,798.39 $2,081.17 $937.11 $1,144.06
09/23/2030 $172,648.20 $2,081.17 $930.98 $1,150.19
10/23/2030 $171,491.85 $2,081.17 $924.82 $1,156.35
11/23/2030 $170,329.30 $2,081.17 $918.62 $1,162.55
12/23/2030 $169,160.53 $2,081.17 $912.40 $1,168.77
01/23/2031 $167,985.50 $2,081.17 $906.14 $1,175.03
02/23/2031 $166,804.17 $2,081.17 $899.84 $1,181.33
03/23/2031 $165,616.51 $2,081.17 $893.51 $1,187.66
04/23/2031 $164,422.50 $2,081.17 $887.15 $1,194.02
05/23/2031 $163,222.08 $2,081.17 $880.76 $1,200.41
06/23/2031 $162,015.24 $2,081.17 $874.33 $1,206.84
07/23/2031 $160,801.93 $2,081.17 $867.86 $1,213.31
08/23/2031 $159,582.12 $2,081.17 $861.36 $1,219.81
09/23/2031 $158,355.78 $2,081.17 $854.83 $1,226.34
10/23/2031 $157,122.87 $2,081.17 $848.26 $1,232.91
11/23/2031 $155,883.36 $2,081.17 $841.65 $1,239.52
12/23/2031 $154,637.20 $2,081.17 $835.02 $1,246.15
01/23/2032 $153,384.37 $2,081.17 $828.34 $1,252.83
02/23/2032 $152,124.83 $2,081.17 $821.63 $1,259.54
03/23/2032 $150,858.54 $2,081.17 $814.88 $1,266.29
04/23/2032 $149,585.47 $2,081.17 $808.10 $1,273.07
05/23/2032 $148,305.58 $2,081.17 $801.28 $1,279.89
06/23/2032 $147,018.83 $2,081.17 $794.42 $1,286.75
07/23/2032 $145,725.20 $2,081.17 $787.53 $1,293.64
08/23/2032 $144,424.63 $2,081.17 $780.60 $1,300.57
09/23/2032 $143,117.09 $2,081.17 $773.63 $1,307.54
10/23/2032 $141,802.55 $2,081.17 $766.63 $1,314.54
11/23/2032 $140,480.97 $2,081.17 $759.59 $1,321.58
12/23/2032 $139,152.31 $2,081.17 $752.51 $1,328.66
01/23/2033 $137,816.53 $2,081.17 $745.39 $1,335.78
02/23/2033 $136,473.60 $2,081.17 $738.24 $1,342.93
03/23/2033 $135,123.47 $2,081.17 $731.04 $1,350.13
04/23/2033 $133,766.12 $2,081.17 $723.81 $1,357.36
05/23/2033 $132,401.49 $2,081.17 $716.54 $1,364.63
06/23/2033 $131,029.55 $2,081.17 $709.23 $1,371.94
07/23/2033 $129,650.26 $2,081.17 $701.88 $1,379.29
08/23/2033 $128,263.58 $2,081.17 $694.49 $1,386.68
09/23/2033 $126,869.48 $2,081.17 $687.07 $1,394.10
10/23/2033 $125,467.91 $2,081.17 $679.60 $1,401.57
11/23/2033 $124,058.83 $2,081.17 $672.09 $1,409.08
12/23/2033 $122,642.20 $2,081.17 $664.54 $1,416.63
01/23/2034 $121,217.98 $2,081.17 $656.95 $1,424.22
02/23/2034 $119,786.14 $2,081.17 $649.32 $1,431.85
03/23/2034 $118,346.62 $2,081.17 $641.65 $1,439.52
04/23/2034 $116,899.39 $2,081.17 $633.94 $1,447.23
05/23/2034 $115,444.41 $2,081.17 $626.19 $1,454.98
06/23/2034 $113,981.64 $2,081.17 $618.40 $1,462.77
07/23/2034 $112,511.03 $2,081.17 $610.56 $1,470.61
08/23/2034 $111,032.55 $2,081.17 $602.68 $1,478.49
09/23/2034 $109,546.14 $2,081.17 $594.76 $1,486.41
10/23/2034 $108,051.77 $2,081.17 $586.80 $1,494.37
11/23/2034 $106,549.40 $2,081.17 $578.80 $1,502.37
12/23/2034 $105,038.98 $2,081.17 $570.75 $1,510.42
01/23/2035 $103,520.47 $2,081.17 $562.66 $1,518.51
02/23/2035 $101,993.82 $2,081.17 $554.52 $1,526.65
03/23/2035 $100,459.00 $2,081.17 $546.35 $1,534.82
04/23/2035 $98,915.96 $2,081.17 $538.13 $1,543.04
05/23/2035 $97,364.65 $2,081.17 $529.86 $1,551.31
06/23/2035 $95,805.03 $2,081.17 $521.55 $1,559.62
07/23/2035 $94,237.05 $2,081.17 $513.20 $1,567.97
08/23/2035 $92,660.68 $2,081.17 $504.80 $1,576.37
09/23/2035 $91,075.86 $2,081.17 $496.35 $1,584.82
10/23/2035 $89,482.56 $2,081.17 $487.86 $1,593.31
11/23/2035 $87,880.71 $2,081.17 $479.33 $1,601.84
12/23/2035 $86,270.29 $2,081.17 $470.75 $1,610.42
01/23/2036 $84,651.24 $2,081.17 $462.12 $1,619.05
02/23/2036 $83,023.52 $2,081.17 $453.45 $1,627.72
03/23/2036 $81,387.08 $2,081.17 $444.73 $1,636.44
04/23/2036 $79,741.87 $2,081.17 $435.96 $1,645.21
05/23/2036 $78,087.85 $2,081.17 $427.15 $1,654.02
06/23/2036 $76,424.98 $2,081.17 $418.29 $1,662.88
07/23/2036 $74,753.19 $2,081.17 $409.38 $1,671.79
08/23/2036 $73,072.45 $2,081.17 $400.43 $1,680.74
09/23/2036 $71,382.70 $2,081.17 $391.42 $1,689.75
10/23/2036 $69,683.90 $2,081.17 $382.37 $1,698.80
11/23/2036 $67,976.01 $2,081.17 $373.27 $1,707.90
12/23/2036 $66,258.96 $2,081.17 $364.12 $1,717.05
01/23/2037 $64,532.72 $2,081.17 $354.93 $1,726.24
02/23/2037 $62,797.23 $2,081.17 $345.68 $1,735.49
03/23/2037 $61,052.44 $2,081.17 $336.38 $1,744.79
04/23/2037 $59,298.31 $2,081.17 $327.04 $1,754.13
05/23/2037 $57,534.78 $2,081.17 $317.64 $1,763.53
06/23/2037 $55,761.81 $2,081.17 $308.19 $1,772.98
07/23/2037 $53,979.34 $2,081.17 $298.70 $1,782.47
08/23/2037 $52,187.32 $2,081.17 $289.15 $1,792.02
09/23/2037 $50,385.70 $2,081.17 $279.55 $1,801.62
10/23/2037 $48,574.42 $2,081.17 $269.90 $1,811.27
11/23/2037 $46,753.45 $2,081.17 $260.20 $1,820.97
12/23/2037 $44,922.72 $2,081.17 $250.44 $1,830.73
01/23/2038 $43,082.19 $2,081.17 $240.64 $1,840.53
02/23/2038 $41,231.80 $2,081.17 $230.78 $1,850.39
03/23/2038 $39,371.49 $2,081.17 $220.86 $1,860.30
04/23/2038 $37,501.22 $2,081.17 $210.90 $1,870.27
05/23/2038 $35,620.93 $2,081.17 $200.88 $1,880.29
06/23/2038 $33,730.57 $2,081.17 $190.81 $1,890.36
07/23/2038 $31,830.09 $2,081.17 $180.68 $1,900.49
08/23/2038 $29,919.42 $2,081.17 $170.50 $1,910.67
09/23/2038 $27,998.52 $2,081.17 $160.27 $1,920.90
10/23/2038 $26,067.33 $2,081.17 $149.98 $1,931.19
11/23/2038 $24,125.79 $2,081.17 $139.63 $1,941.54
12/23/2038 $22,173.86 $2,081.17 $129.23 $1,951.94
01/23/2039 $20,211.46 $2,081.17 $118.78 $1,962.39
02/23/2039 $18,238.56 $2,081.17 $108.27 $1,972.90
03/23/2039 $16,255.09 $2,081.17 $97.70 $1,983.47
04/23/2039 $14,260.99 $2,081.17 $87.07 $1,994.10
05/23/2039 $12,256.21 $2,081.17 $76.39 $2,004.78
06/23/2039 $10,240.70 $2,081.17 $65.65 $2,015.52
07/23/2039 $8,214.38 $2,081.17 $54.86 $2,026.31
08/23/2039 $6,177.21 $2,081.17 $44.00 $2,037.17
09/23/2039 $4,129.13 $2,081.17 $33.09 $2,048.08
10/23/2039 $2,070.08 $2,081.17 $22.12 $2,059.05
11/23/2039 $0.00 $2,081.17 $11.09 $2,070.08
TOTAL: - $374,610.59 $134,610.59 $240,000.00

Change options for different scenario in the form below:

$
%