Mortgage product from NORTHWEST - 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 NORTHWEST

Interest Type: Fixed

Interest Rate: 6.875%

Monthly Payment: $ 2,051.26
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/04/2024 $229,266.44 $2,051.26 $1,317.71 $733.56
01/04/2025 $228,528.68 $2,051.26 $1,313.51 $737.76
02/04/2025 $227,786.70 $2,051.26 $1,309.28 $741.99
03/04/2025 $227,040.46 $2,051.26 $1,305.03 $746.24
04/04/2025 $226,289.95 $2,051.26 $1,300.75 $750.51
05/04/2025 $225,535.14 $2,051.26 $1,296.45 $754.81
06/04/2025 $224,776.00 $2,051.26 $1,292.13 $759.14
07/04/2025 $224,012.51 $2,051.26 $1,287.78 $763.49
08/04/2025 $223,244.65 $2,051.26 $1,283.41 $767.86
09/04/2025 $222,472.40 $2,051.26 $1,279.01 $772.26
10/04/2025 $221,695.71 $2,051.26 $1,274.58 $776.68
11/04/2025 $220,914.58 $2,051.26 $1,270.13 $781.13
12/04/2025 $220,128.97 $2,051.26 $1,265.66 $785.61
01/04/2026 $219,338.86 $2,051.26 $1,261.16 $790.11
02/04/2026 $218,544.22 $2,051.26 $1,256.63 $794.64
03/04/2026 $217,745.04 $2,051.26 $1,252.08 $799.19
04/04/2026 $216,941.27 $2,051.26 $1,247.50 $803.77
05/04/2026 $216,132.90 $2,051.26 $1,242.89 $808.37
06/04/2026 $215,319.89 $2,051.26 $1,238.26 $813.00
07/04/2026 $214,502.23 $2,051.26 $1,233.60 $817.66
08/04/2026 $213,679.88 $2,051.26 $1,228.92 $822.35
09/04/2026 $212,852.83 $2,051.26 $1,224.21 $827.06
10/04/2026 $212,021.03 $2,051.26 $1,219.47 $831.80
11/04/2026 $211,184.47 $2,051.26 $1,214.70 $836.56
12/04/2026 $210,343.12 $2,051.26 $1,209.91 $841.35
01/04/2027 $209,496.94 $2,051.26 $1,205.09 $846.17
02/04/2027 $208,645.92 $2,051.26 $1,200.24 $851.02
03/04/2027 $207,790.02 $2,051.26 $1,195.37 $855.90
04/04/2027 $206,929.22 $2,051.26 $1,190.46 $860.80
05/04/2027 $206,063.49 $2,051.26 $1,185.53 $865.73
06/04/2027 $205,192.80 $2,051.26 $1,180.57 $870.69
07/04/2027 $204,317.11 $2,051.26 $1,175.58 $875.68
08/04/2027 $203,436.42 $2,051.26 $1,170.57 $880.70
09/04/2027 $202,550.67 $2,051.26 $1,165.52 $885.74
10/04/2027 $201,659.85 $2,051.26 $1,160.45 $890.82
11/04/2027 $200,763.93 $2,051.26 $1,155.34 $895.92
12/04/2027 $199,862.88 $2,051.26 $1,150.21 $901.05
01/04/2028 $198,956.66 $2,051.26 $1,145.05 $906.22
02/04/2028 $198,045.25 $2,051.26 $1,139.86 $911.41
03/04/2028 $197,128.62 $2,051.26 $1,134.63 $916.63
04/04/2028 $196,206.74 $2,051.26 $1,129.38 $921.88
05/04/2028 $195,279.57 $2,051.26 $1,124.10 $927.16
06/04/2028 $194,347.10 $2,051.26 $1,118.79 $932.48
07/04/2028 $193,409.28 $2,051.26 $1,113.45 $937.82
08/04/2028 $192,466.09 $2,051.26 $1,108.07 $943.19
09/04/2028 $191,517.49 $2,051.26 $1,102.67 $948.59
10/04/2028 $190,563.47 $2,051.26 $1,097.24 $954.03
11/04/2028 $189,603.97 $2,051.26 $1,091.77 $959.50
12/04/2028 $188,638.98 $2,051.26 $1,086.27 $964.99
01/04/2029 $187,668.46 $2,051.26 $1,080.74 $970.52
02/04/2029 $186,692.38 $2,051.26 $1,075.18 $976.08
03/04/2029 $185,710.70 $2,051.26 $1,069.59 $981.67
04/04/2029 $184,723.41 $2,051.26 $1,063.97 $987.30
05/04/2029 $183,730.45 $2,051.26 $1,058.31 $992.95
06/04/2029 $182,731.81 $2,051.26 $1,052.62 $998.64
07/04/2029 $181,727.44 $2,051.26 $1,046.90 $1,004.36
08/04/2029 $180,717.33 $2,051.26 $1,041.15 $1,010.12
09/04/2029 $179,701.42 $2,051.26 $1,035.36 $1,015.91
10/04/2029 $178,679.70 $2,051.26 $1,029.54 $1,021.73
11/04/2029 $177,652.12 $2,051.26 $1,023.69 $1,027.58
12/04/2029 $176,618.65 $2,051.26 $1,017.80 $1,033.47
01/04/2030 $175,579.26 $2,051.26 $1,011.88 $1,039.39
02/04/2030 $174,533.92 $2,051.26 $1,005.92 $1,045.34
03/04/2030 $173,482.59 $2,051.26 $999.93 $1,051.33
04/04/2030 $172,425.24 $2,051.26 $993.91 $1,057.35
05/04/2030 $171,361.82 $2,051.26 $987.85 $1,063.41
06/04/2030 $170,292.32 $2,051.26 $981.76 $1,069.50
07/04/2030 $169,216.69 $2,051.26 $975.63 $1,075.63
08/04/2030 $168,134.89 $2,051.26 $969.47 $1,081.79
09/04/2030 $167,046.90 $2,051.26 $963.27 $1,087.99
10/04/2030 $165,952.68 $2,051.26 $957.04 $1,094.23
11/04/2030 $164,852.18 $2,051.26 $950.77 $1,100.49
12/04/2030 $163,745.38 $2,051.26 $944.47 $1,106.80
01/04/2031 $162,632.24 $2,051.26 $938.12 $1,113.14
02/04/2031 $161,512.72 $2,051.26 $931.75 $1,119.52
03/04/2031 $160,386.79 $2,051.26 $925.33 $1,125.93
04/04/2031 $159,254.41 $2,051.26 $918.88 $1,132.38
05/04/2031 $158,115.54 $2,051.26 $912.40 $1,138.87
06/04/2031 $156,970.14 $2,051.26 $905.87 $1,145.39
07/04/2031 $155,818.19 $2,051.26 $899.31 $1,151.96
08/04/2031 $154,659.63 $2,051.26 $892.71 $1,158.56
09/04/2031 $153,494.44 $2,051.26 $886.07 $1,165.19
10/04/2031 $152,322.57 $2,051.26 $879.40 $1,171.87
11/04/2031 $151,143.98 $2,051.26 $872.68 $1,178.58
12/04/2031 $149,958.65 $2,051.26 $865.93 $1,185.34
01/04/2032 $148,766.52 $2,051.26 $859.14 $1,192.13
02/04/2032 $147,567.56 $2,051.26 $852.31 $1,198.96
03/04/2032 $146,361.74 $2,051.26 $845.44 $1,205.83
04/04/2032 $145,149.00 $2,051.26 $838.53 $1,212.73
05/04/2032 $143,929.32 $2,051.26 $831.58 $1,219.68
06/04/2032 $142,702.65 $2,051.26 $824.60 $1,226.67
07/04/2032 $141,468.95 $2,051.26 $817.57 $1,233.70
08/04/2032 $140,228.19 $2,051.26 $810.50 $1,240.77
09/04/2032 $138,980.31 $2,051.26 $803.39 $1,247.87
10/04/2032 $137,725.29 $2,051.26 $796.24 $1,255.02
11/04/2032 $136,463.08 $2,051.26 $789.05 $1,262.21
12/04/2032 $135,193.63 $2,051.26 $781.82 $1,269.45
01/04/2033 $133,916.91 $2,051.26 $774.55 $1,276.72
02/04/2033 $132,632.88 $2,051.26 $767.23 $1,284.03
03/04/2033 $131,341.49 $2,051.26 $759.88 $1,291.39
04/04/2033 $130,042.70 $2,051.26 $752.48 $1,298.79
05/04/2033 $128,736.48 $2,051.26 $745.04 $1,306.23
06/04/2033 $127,422.76 $2,051.26 $737.55 $1,313.71
07/04/2033 $126,101.52 $2,051.26 $730.03 $1,321.24
08/04/2033 $124,772.72 $2,051.26 $722.46 $1,328.81
09/04/2033 $123,436.30 $2,051.26 $714.84 $1,336.42
10/04/2033 $122,092.22 $2,051.26 $707.19 $1,344.08
11/04/2033 $120,740.44 $2,051.26 $699.49 $1,351.78
12/04/2033 $119,380.92 $2,051.26 $691.74 $1,359.52
01/04/2034 $118,013.60 $2,051.26 $683.95 $1,367.31
02/04/2034 $116,638.46 $2,051.26 $676.12 $1,375.15
03/04/2034 $115,255.44 $2,051.26 $668.24 $1,383.02
04/04/2034 $113,864.49 $2,051.26 $660.32 $1,390.95
05/04/2034 $112,465.57 $2,051.26 $652.35 $1,398.92
06/04/2034 $111,058.64 $2,051.26 $644.33 $1,406.93
07/04/2034 $109,643.65 $2,051.26 $636.27 $1,414.99
08/04/2034 $108,220.55 $2,051.26 $628.17 $1,423.10
09/04/2034 $106,789.30 $2,051.26 $620.01 $1,431.25
10/04/2034 $105,349.85 $2,051.26 $611.81 $1,439.45
11/04/2034 $103,902.15 $2,051.26 $603.57 $1,447.70
12/04/2034 $102,446.16 $2,051.26 $595.27 $1,455.99
01/04/2035 $100,981.82 $2,051.26 $586.93 $1,464.33
02/04/2035 $99,509.10 $2,051.26 $578.54 $1,472.72
03/04/2035 $98,027.94 $2,051.26 $570.10 $1,481.16
04/04/2035 $96,538.29 $2,051.26 $561.62 $1,489.65
05/04/2035 $95,040.11 $2,051.26 $553.08 $1,498.18
06/04/2035 $93,533.35 $2,051.26 $544.50 $1,506.76
07/04/2035 $92,017.95 $2,051.26 $535.87 $1,515.40
08/04/2035 $90,493.87 $2,051.26 $527.19 $1,524.08
09/04/2035 $88,961.06 $2,051.26 $518.45 $1,532.81
10/04/2035 $87,419.47 $2,051.26 $509.67 $1,541.59
11/04/2035 $85,869.05 $2,051.26 $500.84 $1,550.42
12/04/2035 $84,309.74 $2,051.26 $491.96 $1,559.31
01/04/2036 $82,741.50 $2,051.26 $483.02 $1,568.24
02/04/2036 $81,164.27 $2,051.26 $474.04 $1,577.23
03/04/2036 $79,578.01 $2,051.26 $465.00 $1,586.26
04/04/2036 $77,982.66 $2,051.26 $455.92 $1,595.35
05/04/2036 $76,378.17 $2,051.26 $446.78 $1,604.49
06/04/2036 $74,764.49 $2,051.26 $437.58 $1,613.68
07/04/2036 $73,141.56 $2,051.26 $428.34 $1,622.93
08/04/2036 $71,509.34 $2,051.26 $419.04 $1,632.22
09/04/2036 $69,867.76 $2,051.26 $409.69 $1,641.58
10/04/2036 $68,216.78 $2,051.26 $400.28 $1,650.98
11/04/2036 $66,556.34 $2,051.26 $390.83 $1,660.44
12/04/2036 $64,886.39 $2,051.26 $381.31 $1,669.95
01/04/2037 $63,206.87 $2,051.26 $371.74 $1,679.52
02/04/2037 $61,517.73 $2,051.26 $362.12 $1,689.14
03/04/2037 $59,818.91 $2,051.26 $352.45 $1,698.82
04/04/2037 $58,110.36 $2,051.26 $342.71 $1,708.55
05/04/2037 $56,392.02 $2,051.26 $332.92 $1,718.34
06/04/2037 $54,663.83 $2,051.26 $323.08 $1,728.19
07/04/2037 $52,925.74 $2,051.26 $313.18 $1,738.09
08/04/2037 $51,177.70 $2,051.26 $303.22 $1,748.04
09/04/2037 $49,419.64 $2,051.26 $293.21 $1,758.06
10/04/2037 $47,651.51 $2,051.26 $283.13 $1,768.13
11/04/2037 $45,873.25 $2,051.26 $273.00 $1,778.26
12/04/2037 $44,084.80 $2,051.26 $262.82 $1,788.45
01/04/2038 $42,286.10 $2,051.26 $252.57 $1,798.70
02/04/2038 $40,477.10 $2,051.26 $242.26 $1,809.00
03/04/2038 $38,657.73 $2,051.26 $231.90 $1,819.36
04/04/2038 $36,827.95 $2,051.26 $221.48 $1,829.79
05/04/2038 $34,987.67 $2,051.26 $210.99 $1,840.27
06/04/2038 $33,136.86 $2,051.26 $200.45 $1,850.81
07/04/2038 $31,275.44 $2,051.26 $189.85 $1,861.42
08/04/2038 $29,403.36 $2,051.26 $179.18 $1,872.08
09/04/2038 $27,520.55 $2,051.26 $168.46 $1,882.81
10/04/2038 $25,626.96 $2,051.26 $157.67 $1,893.60
11/04/2038 $23,722.51 $2,051.26 $146.82 $1,904.44
12/04/2038 $21,807.16 $2,051.26 $135.91 $1,915.35
01/04/2039 $19,880.83 $2,051.26 $124.94 $1,926.33
02/04/2039 $17,943.46 $2,051.26 $113.90 $1,937.36
03/04/2039 $15,995.00 $2,051.26 $102.80 $1,948.46
04/04/2039 $14,035.37 $2,051.26 $91.64 $1,959.63
05/04/2039 $12,064.52 $2,051.26 $80.41 $1,970.85
06/04/2039 $10,082.37 $2,051.26 $69.12 $1,982.15
07/04/2039 $8,088.87 $2,051.26 $57.76 $1,993.50
08/04/2039 $6,083.95 $2,051.26 $46.34 $2,004.92
09/04/2039 $4,067.54 $2,051.26 $34.86 $2,016.41
10/04/2039 $2,039.58 $2,051.26 $23.30 $2,027.96
11/04/2039 $0.00 $2,051.26 $11.69 $2,039.58
TOTAL: - $369,227.69 $139,227.69 $230,000.00

Change options for different scenario in the form below:

$
%