Mortgage product from Axos 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 Axos Bank

Interest Type: Fixed

Interest Rate: 8.380%

Monthly Payment: $ 2,150.61
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/26/2025 $249,595.23 $2,150.61 $1,745.83 $404.77
02/26/2025 $249,187.62 $2,150.61 $1,743.01 $407.60
03/26/2025 $248,777.18 $2,150.61 $1,740.16 $410.45
04/26/2025 $248,363.86 $2,150.61 $1,737.29 $413.31
05/26/2025 $247,947.66 $2,150.61 $1,734.41 $416.20
06/26/2025 $247,528.55 $2,150.61 $1,731.50 $419.11
07/26/2025 $247,106.52 $2,150.61 $1,728.57 $422.03
08/26/2025 $246,681.54 $2,150.61 $1,725.63 $424.98
09/26/2025 $246,253.59 $2,150.61 $1,722.66 $427.95
10/26/2025 $245,822.65 $2,150.61 $1,719.67 $430.94
11/26/2025 $245,388.71 $2,150.61 $1,716.66 $433.95
12/26/2025 $244,951.73 $2,150.61 $1,713.63 $436.98
01/26/2026 $244,511.70 $2,150.61 $1,710.58 $440.03
02/26/2026 $244,068.60 $2,150.61 $1,707.51 $443.10
03/26/2026 $243,622.40 $2,150.61 $1,704.41 $446.20
04/26/2026 $243,173.09 $2,150.61 $1,701.30 $449.31
05/26/2026 $242,720.64 $2,150.61 $1,698.16 $452.45
06/26/2026 $242,265.03 $2,150.61 $1,695.00 $455.61
07/26/2026 $241,806.24 $2,150.61 $1,691.82 $458.79
08/26/2026 $241,344.25 $2,150.61 $1,688.61 $461.99
09/26/2026 $240,879.03 $2,150.61 $1,685.39 $465.22
10/26/2026 $240,410.56 $2,150.61 $1,682.14 $468.47
11/26/2026 $239,938.82 $2,150.61 $1,678.87 $471.74
12/26/2026 $239,463.78 $2,150.61 $1,675.57 $475.04
01/26/2027 $238,985.43 $2,150.61 $1,672.26 $478.35
02/26/2027 $238,503.74 $2,150.61 $1,668.91 $481.69
03/26/2027 $238,018.68 $2,150.61 $1,665.55 $485.06
04/26/2027 $237,530.23 $2,150.61 $1,662.16 $488.44
05/26/2027 $237,038.38 $2,150.61 $1,658.75 $491.86
06/26/2027 $236,543.09 $2,150.61 $1,655.32 $495.29
07/26/2027 $236,044.34 $2,150.61 $1,651.86 $498.75
08/26/2027 $235,542.11 $2,150.61 $1,648.38 $502.23
09/26/2027 $235,036.37 $2,150.61 $1,644.87 $505.74
10/26/2027 $234,527.10 $2,150.61 $1,641.34 $509.27
11/26/2027 $234,014.27 $2,150.61 $1,637.78 $512.83
12/26/2027 $233,497.86 $2,150.61 $1,634.20 $516.41
01/26/2028 $232,977.85 $2,150.61 $1,630.59 $520.01
02/26/2028 $232,454.20 $2,150.61 $1,626.96 $523.65
03/26/2028 $231,926.90 $2,150.61 $1,623.31 $527.30
04/26/2028 $231,395.91 $2,150.61 $1,619.62 $530.99
05/26/2028 $230,861.22 $2,150.61 $1,615.91 $534.69
06/26/2028 $230,322.79 $2,150.61 $1,612.18 $538.43
07/26/2028 $229,780.61 $2,150.61 $1,608.42 $542.19
08/26/2028 $229,234.63 $2,150.61 $1,604.63 $545.97
09/26/2028 $228,684.85 $2,150.61 $1,600.82 $549.79
10/26/2028 $228,131.22 $2,150.61 $1,596.98 $553.63
11/26/2028 $227,573.73 $2,150.61 $1,593.12 $557.49
12/26/2028 $227,012.34 $2,150.61 $1,589.22 $561.38
01/26/2029 $226,447.04 $2,150.61 $1,585.30 $565.31
02/26/2029 $225,877.79 $2,150.61 $1,581.36 $569.25
03/26/2029 $225,304.56 $2,150.61 $1,577.38 $573.23
04/26/2029 $224,727.33 $2,150.61 $1,573.38 $577.23
05/26/2029 $224,146.06 $2,150.61 $1,569.35 $581.26
06/26/2029 $223,560.74 $2,150.61 $1,565.29 $585.32
07/26/2029 $222,971.33 $2,150.61 $1,561.20 $589.41
08/26/2029 $222,377.81 $2,150.61 $1,557.08 $593.52
09/26/2029 $221,780.14 $2,150.61 $1,552.94 $597.67
10/26/2029 $221,178.30 $2,150.61 $1,548.76 $601.84
11/26/2029 $220,572.25 $2,150.61 $1,544.56 $606.05
12/26/2029 $219,961.97 $2,150.61 $1,540.33 $610.28
01/26/2030 $219,347.43 $2,150.61 $1,536.07 $614.54
02/26/2030 $218,728.60 $2,150.61 $1,531.78 $618.83
03/26/2030 $218,105.44 $2,150.61 $1,527.45 $623.15
04/26/2030 $217,477.94 $2,150.61 $1,523.10 $627.51
05/26/2030 $216,846.05 $2,150.61 $1,518.72 $631.89
06/26/2030 $216,209.75 $2,150.61 $1,514.31 $636.30
07/26/2030 $215,569.01 $2,150.61 $1,509.86 $640.74
08/26/2030 $214,923.79 $2,150.61 $1,505.39 $645.22
09/26/2030 $214,274.07 $2,150.61 $1,500.88 $649.72
10/26/2030 $213,619.81 $2,150.61 $1,496.35 $654.26
11/26/2030 $212,960.98 $2,150.61 $1,491.78 $658.83
12/26/2030 $212,297.55 $2,150.61 $1,487.18 $663.43
01/26/2031 $211,629.48 $2,150.61 $1,482.54 $668.06
02/26/2031 $210,956.75 $2,150.61 $1,477.88 $672.73
03/26/2031 $210,279.33 $2,150.61 $1,473.18 $677.43
04/26/2031 $209,597.17 $2,150.61 $1,468.45 $682.16
05/26/2031 $208,910.25 $2,150.61 $1,463.69 $686.92
06/26/2031 $208,218.53 $2,150.61 $1,458.89 $691.72
07/26/2031 $207,521.98 $2,150.61 $1,454.06 $696.55
08/26/2031 $206,820.57 $2,150.61 $1,449.20 $701.41
09/26/2031 $206,114.26 $2,150.61 $1,444.30 $706.31
10/26/2031 $205,403.01 $2,150.61 $1,439.36 $711.24
11/26/2031 $204,686.80 $2,150.61 $1,434.40 $716.21
12/26/2031 $203,965.59 $2,150.61 $1,429.40 $721.21
01/26/2032 $203,239.34 $2,150.61 $1,424.36 $726.25
02/26/2032 $202,508.02 $2,150.61 $1,419.29 $731.32
03/26/2032 $201,771.60 $2,150.61 $1,414.18 $736.43
04/26/2032 $201,030.03 $2,150.61 $1,409.04 $741.57
05/26/2032 $200,283.28 $2,150.61 $1,403.86 $746.75
06/26/2032 $199,531.31 $2,150.61 $1,398.64 $751.96
07/26/2032 $198,774.10 $2,150.61 $1,393.39 $757.21
08/26/2032 $198,011.60 $2,150.61 $1,388.11 $762.50
09/26/2032 $197,243.77 $2,150.61 $1,382.78 $767.83
10/26/2032 $196,470.58 $2,150.61 $1,377.42 $773.19
11/26/2032 $195,691.99 $2,150.61 $1,372.02 $778.59
12/26/2032 $194,907.97 $2,150.61 $1,366.58 $784.03
01/26/2033 $194,118.47 $2,150.61 $1,361.11 $789.50
02/26/2033 $193,323.45 $2,150.61 $1,355.59 $795.01
03/26/2033 $192,522.89 $2,150.61 $1,350.04 $800.57
04/26/2033 $191,716.73 $2,150.61 $1,344.45 $806.16
05/26/2033 $190,904.94 $2,150.61 $1,338.82 $811.79
06/26/2033 $190,087.49 $2,150.61 $1,333.15 $817.46
07/26/2033 $189,264.32 $2,150.61 $1,327.44 $823.16
08/26/2033 $188,435.41 $2,150.61 $1,321.70 $828.91
09/26/2033 $187,600.71 $2,150.61 $1,315.91 $834.70
10/26/2033 $186,760.18 $2,150.61 $1,310.08 $840.53
11/26/2033 $185,913.78 $2,150.61 $1,304.21 $846.40
12/26/2033 $185,061.47 $2,150.61 $1,298.30 $852.31
01/26/2034 $184,203.21 $2,150.61 $1,292.35 $858.26
02/26/2034 $183,338.95 $2,150.61 $1,286.35 $864.26
03/26/2034 $182,468.66 $2,150.61 $1,280.32 $870.29
04/26/2034 $181,592.29 $2,150.61 $1,274.24 $876.37
05/26/2034 $180,709.80 $2,150.61 $1,268.12 $882.49
06/26/2034 $179,821.15 $2,150.61 $1,261.96 $888.65
07/26/2034 $178,926.30 $2,150.61 $1,255.75 $894.86
08/26/2034 $178,025.19 $2,150.61 $1,249.50 $901.11
09/26/2034 $177,117.79 $2,150.61 $1,243.21 $907.40
10/26/2034 $176,204.06 $2,150.61 $1,236.87 $913.74
11/26/2034 $175,283.94 $2,150.61 $1,230.49 $920.12
12/26/2034 $174,357.40 $2,150.61 $1,224.07 $926.54
01/26/2035 $173,424.38 $2,150.61 $1,217.60 $933.01
02/26/2035 $172,484.86 $2,150.61 $1,211.08 $939.53
03/26/2035 $171,538.77 $2,150.61 $1,204.52 $946.09
04/26/2035 $170,586.07 $2,150.61 $1,197.91 $952.70
05/26/2035 $169,626.72 $2,150.61 $1,191.26 $959.35
06/26/2035 $168,660.67 $2,150.61 $1,184.56 $966.05
07/26/2035 $167,687.88 $2,150.61 $1,177.81 $972.79
08/26/2035 $166,708.29 $2,150.61 $1,171.02 $979.59
09/26/2035 $165,721.86 $2,150.61 $1,164.18 $986.43
10/26/2035 $164,728.55 $2,150.61 $1,157.29 $993.32
11/26/2035 $163,728.29 $2,150.61 $1,150.35 $1,000.25
12/26/2035 $162,721.05 $2,150.61 $1,143.37 $1,007.24
01/26/2036 $161,706.78 $2,150.61 $1,136.34 $1,014.27
02/26/2036 $160,685.43 $2,150.61 $1,129.25 $1,021.36
03/26/2036 $159,656.94 $2,150.61 $1,122.12 $1,028.49
04/26/2036 $158,621.27 $2,150.61 $1,114.94 $1,035.67
05/26/2036 $157,578.36 $2,150.61 $1,107.71 $1,042.90
06/26/2036 $156,528.18 $2,150.61 $1,100.42 $1,050.19
07/26/2036 $155,470.66 $2,150.61 $1,093.09 $1,057.52
08/26/2036 $154,405.75 $2,150.61 $1,085.70 $1,064.90
09/26/2036 $153,333.41 $2,150.61 $1,078.27 $1,072.34
10/26/2036 $152,253.58 $2,150.61 $1,070.78 $1,079.83
11/26/2036 $151,166.21 $2,150.61 $1,063.24 $1,087.37
12/26/2036 $150,071.25 $2,150.61 $1,055.64 $1,094.96
01/26/2037 $148,968.64 $2,150.61 $1,048.00 $1,102.61
02/26/2037 $147,858.33 $2,150.61 $1,040.30 $1,110.31
03/26/2037 $146,740.26 $2,150.61 $1,032.54 $1,118.06
04/26/2037 $145,614.39 $2,150.61 $1,024.74 $1,125.87
05/26/2037 $144,480.66 $2,150.61 $1,016.87 $1,133.73
06/26/2037 $143,339.00 $2,150.61 $1,008.96 $1,141.65
07/26/2037 $142,189.38 $2,150.61 $1,000.98 $1,149.62
08/26/2037 $141,031.73 $2,150.61 $992.96 $1,157.65
09/26/2037 $139,865.99 $2,150.61 $984.87 $1,165.74
10/26/2037 $138,692.11 $2,150.61 $976.73 $1,173.88
11/26/2037 $137,510.04 $2,150.61 $968.53 $1,182.07
12/26/2037 $136,319.71 $2,150.61 $960.28 $1,190.33
01/26/2038 $135,121.07 $2,150.61 $951.97 $1,198.64
02/26/2038 $133,914.06 $2,150.61 $943.60 $1,207.01
03/26/2038 $132,698.61 $2,150.61 $935.17 $1,215.44
04/26/2038 $131,474.68 $2,150.61 $926.68 $1,223.93
05/26/2038 $130,242.21 $2,150.61 $918.13 $1,232.48
06/26/2038 $129,001.12 $2,150.61 $909.52 $1,241.08
07/26/2038 $127,751.37 $2,150.61 $900.86 $1,249.75
08/26/2038 $126,492.90 $2,150.61 $892.13 $1,258.48
09/26/2038 $125,225.63 $2,150.61 $883.34 $1,267.27
10/26/2038 $123,949.51 $2,150.61 $874.49 $1,276.12
11/26/2038 $122,664.49 $2,150.61 $865.58 $1,285.03
12/26/2038 $121,370.49 $2,150.61 $856.61 $1,294.00
01/26/2039 $120,067.45 $2,150.61 $847.57 $1,303.04
02/26/2039 $118,755.31 $2,150.61 $838.47 $1,312.14
03/26/2039 $117,434.01 $2,150.61 $829.31 $1,321.30
04/26/2039 $116,103.48 $2,150.61 $820.08 $1,330.53
05/26/2039 $114,763.66 $2,150.61 $810.79 $1,339.82
06/26/2039 $113,414.49 $2,150.61 $801.43 $1,349.18
07/26/2039 $112,055.89 $2,150.61 $792.01 $1,358.60
08/26/2039 $110,687.81 $2,150.61 $782.52 $1,368.08
09/26/2039 $109,310.17 $2,150.61 $772.97 $1,377.64
10/26/2039 $107,922.91 $2,150.61 $763.35 $1,387.26
11/26/2039 $106,525.96 $2,150.61 $753.66 $1,396.95
12/26/2039 $105,119.26 $2,150.61 $743.91 $1,406.70
01/26/2040 $103,702.74 $2,150.61 $734.08 $1,416.53
02/26/2040 $102,276.32 $2,150.61 $724.19 $1,426.42
03/26/2040 $100,839.94 $2,150.61 $714.23 $1,436.38
04/26/2040 $99,393.53 $2,150.61 $704.20 $1,446.41
05/26/2040 $97,937.02 $2,150.61 $694.10 $1,456.51
06/26/2040 $96,470.34 $2,150.61 $683.93 $1,466.68
07/26/2040 $94,993.42 $2,150.61 $673.68 $1,476.92
08/26/2040 $93,506.18 $2,150.61 $663.37 $1,487.24
09/26/2040 $92,008.56 $2,150.61 $652.98 $1,497.62
10/26/2040 $90,500.48 $2,150.61 $642.53 $1,508.08
11/26/2040 $88,981.86 $2,150.61 $631.99 $1,518.61
12/26/2040 $87,452.64 $2,150.61 $621.39 $1,529.22
01/26/2041 $85,912.75 $2,150.61 $610.71 $1,539.90
02/26/2041 $84,362.10 $2,150.61 $599.96 $1,550.65
03/26/2041 $82,800.62 $2,150.61 $589.13 $1,561.48
04/26/2041 $81,228.23 $2,150.61 $578.22 $1,572.38
05/26/2041 $79,644.87 $2,150.61 $567.24 $1,583.36
06/26/2041 $78,050.45 $2,150.61 $556.19 $1,594.42
07/26/2041 $76,444.89 $2,150.61 $545.05 $1,605.56
08/26/2041 $74,828.12 $2,150.61 $533.84 $1,616.77
09/26/2041 $73,200.06 $2,150.61 $522.55 $1,628.06
10/26/2041 $71,560.64 $2,150.61 $511.18 $1,639.43
11/26/2041 $69,909.76 $2,150.61 $499.73 $1,650.88
12/26/2041 $68,247.36 $2,150.61 $488.20 $1,662.40
01/26/2042 $66,573.34 $2,150.61 $476.59 $1,674.01
02/26/2042 $64,887.64 $2,150.61 $464.90 $1,685.70
03/26/2042 $63,190.16 $2,150.61 $453.13 $1,697.48
04/26/2042 $61,480.83 $2,150.61 $441.28 $1,709.33
05/26/2042 $59,759.56 $2,150.61 $429.34 $1,721.27
06/26/2042 $58,026.28 $2,150.61 $417.32 $1,733.29
07/26/2042 $56,280.89 $2,150.61 $405.22 $1,745.39
08/26/2042 $54,523.31 $2,150.61 $393.03 $1,757.58
09/26/2042 $52,753.45 $2,150.61 $380.75 $1,769.85
10/26/2042 $50,971.24 $2,150.61 $368.39 $1,782.21
11/26/2042 $49,176.58 $2,150.61 $355.95 $1,794.66
12/26/2042 $47,369.39 $2,150.61 $343.42 $1,807.19
01/26/2043 $45,549.58 $2,150.61 $330.80 $1,819.81
02/26/2043 $43,717.06 $2,150.61 $318.09 $1,832.52
03/26/2043 $41,871.74 $2,150.61 $305.29 $1,845.32
04/26/2043 $40,013.53 $2,150.61 $292.40 $1,858.20
05/26/2043 $38,142.35 $2,150.61 $279.43 $1,871.18
06/26/2043 $36,258.11 $2,150.61 $266.36 $1,884.25
07/26/2043 $34,360.70 $2,150.61 $253.20 $1,897.41
08/26/2043 $32,450.05 $2,150.61 $239.95 $1,910.66
09/26/2043 $30,526.05 $2,150.61 $226.61 $1,924.00
10/26/2043 $28,588.61 $2,150.61 $213.17 $1,937.43
11/26/2043 $26,637.65 $2,150.61 $199.64 $1,950.96
12/26/2043 $24,673.06 $2,150.61 $186.02 $1,964.59
01/26/2044 $22,694.75 $2,150.61 $172.30 $1,978.31
02/26/2044 $20,702.63 $2,150.61 $158.49 $1,992.12
03/26/2044 $18,696.59 $2,150.61 $144.57 $2,006.03
04/26/2044 $16,676.55 $2,150.61 $130.56 $2,020.04
05/26/2044 $14,642.40 $2,150.61 $116.46 $2,034.15
06/26/2044 $12,594.04 $2,150.61 $102.25 $2,048.36
07/26/2044 $10,531.38 $2,150.61 $87.95 $2,062.66
08/26/2044 $8,454.32 $2,150.61 $73.54 $2,077.06
09/26/2044 $6,362.75 $2,150.61 $59.04 $2,091.57
10/26/2044 $4,256.58 $2,150.61 $44.43 $2,106.17
11/26/2044 $2,135.69 $2,150.61 $29.73 $2,120.88
12/26/2044 $0.00 $2,150.61 $14.91 $2,135.69
TOTAL: - $516,145.95 $266,145.95 $250,000.00

Change options for different scenario in the form below:

Check Rates Here →
$
%

Reddit
New Bank Offers
Download a Free eBook
Bank On It:
The No Risk Way To Boost Your Savings
Download
BestCashCow
Guide To Credit Card Travel Rewards
Download
65 Questions to Ask before Choosing a CD
Download
The Insider's Guide
to
Mortgages
Download
Plan and Optimize Your Finances

Featured on:

Copyright © 2024 BestCashCow.com, LLC. All Rights Reserved. Our Terms and Conditions. Privacy Policy + CCPA.

Disclosure Governing Your Use of this Website | Advertising Disclosure

Last Update on December 25, 2024

This page was created in 0.6952 seconds.