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: $ 1,720.49
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/04/2024 $199,676.18 $1,720.49 $1,396.67 $323.82
01/04/2025 $199,350.10 $1,720.49 $1,394.41 $326.08
02/04/2025 $199,021.74 $1,720.49 $1,392.13 $328.36
03/04/2025 $198,691.09 $1,720.49 $1,389.84 $330.65
04/04/2025 $198,358.13 $1,720.49 $1,387.53 $332.96
05/04/2025 $198,022.84 $1,720.49 $1,385.20 $335.29
06/04/2025 $197,685.22 $1,720.49 $1,382.86 $337.63
07/04/2025 $197,345.23 $1,720.49 $1,380.50 $339.98
08/04/2025 $197,002.87 $1,720.49 $1,378.13 $342.36
09/04/2025 $196,658.12 $1,720.49 $1,375.74 $344.75
10/04/2025 $196,310.97 $1,720.49 $1,373.33 $347.16
11/04/2025 $195,961.38 $1,720.49 $1,370.90 $349.58
12/04/2025 $195,609.36 $1,720.49 $1,368.46 $352.02
01/04/2026 $195,254.88 $1,720.49 $1,366.01 $354.48
02/04/2026 $194,897.92 $1,720.49 $1,363.53 $356.96
03/04/2026 $194,538.47 $1,720.49 $1,361.04 $359.45
04/04/2026 $194,176.51 $1,720.49 $1,358.53 $361.96
05/04/2026 $193,812.03 $1,720.49 $1,356.00 $364.49
06/04/2026 $193,444.99 $1,720.49 $1,353.45 $367.03
07/04/2026 $193,075.40 $1,720.49 $1,350.89 $369.60
08/04/2026 $192,703.22 $1,720.49 $1,348.31 $372.18
09/04/2026 $192,328.45 $1,720.49 $1,345.71 $374.78
10/04/2026 $191,951.05 $1,720.49 $1,343.09 $377.39
11/04/2026 $191,571.03 $1,720.49 $1,340.46 $380.03
12/04/2026 $191,188.34 $1,720.49 $1,337.80 $382.68
01/04/2027 $190,802.99 $1,720.49 $1,335.13 $385.35
02/04/2027 $190,414.94 $1,720.49 $1,332.44 $388.05
03/04/2027 $190,024.19 $1,720.49 $1,329.73 $390.76
04/04/2027 $189,630.70 $1,720.49 $1,327.00 $393.48
05/04/2027 $189,234.47 $1,720.49 $1,324.25 $396.23
06/04/2027 $188,835.47 $1,720.49 $1,321.49 $399.00
07/04/2027 $188,433.69 $1,720.49 $1,318.70 $401.79
08/04/2027 $188,029.10 $1,720.49 $1,315.90 $404.59
09/04/2027 $187,621.68 $1,720.49 $1,313.07 $407.42
10/04/2027 $187,211.42 $1,720.49 $1,310.22 $410.26
11/04/2027 $186,798.29 $1,720.49 $1,307.36 $413.13
12/04/2027 $186,382.28 $1,720.49 $1,304.47 $416.01
01/04/2028 $185,963.36 $1,720.49 $1,301.57 $418.92
02/04/2028 $185,541.52 $1,720.49 $1,298.64 $421.84
03/04/2028 $185,116.73 $1,720.49 $1,295.70 $424.79
04/04/2028 $184,688.98 $1,720.49 $1,292.73 $427.75
05/04/2028 $184,258.23 $1,720.49 $1,289.74 $430.74
06/04/2028 $183,824.48 $1,720.49 $1,286.74 $433.75
07/04/2028 $183,387.71 $1,720.49 $1,283.71 $436.78
08/04/2028 $182,947.88 $1,720.49 $1,280.66 $439.83
09/04/2028 $182,504.98 $1,720.49 $1,277.59 $442.90
10/04/2028 $182,058.98 $1,720.49 $1,274.49 $445.99
11/04/2028 $181,609.88 $1,720.49 $1,271.38 $449.11
12/04/2028 $181,157.63 $1,720.49 $1,268.24 $452.24
01/04/2029 $180,702.23 $1,720.49 $1,265.08 $455.40
02/04/2029 $180,243.65 $1,720.49 $1,261.90 $458.58
03/04/2029 $179,781.86 $1,720.49 $1,258.70 $461.79
04/04/2029 $179,316.85 $1,720.49 $1,255.48 $465.01
05/04/2029 $178,848.59 $1,720.49 $1,252.23 $468.26
06/04/2029 $178,377.07 $1,720.49 $1,248.96 $471.53
07/04/2029 $177,902.25 $1,720.49 $1,245.67 $474.82
08/04/2029 $177,424.11 $1,720.49 $1,242.35 $478.14
09/04/2029 $176,942.64 $1,720.49 $1,239.01 $481.47
10/04/2029 $176,457.80 $1,720.49 $1,235.65 $484.84
11/04/2029 $175,969.58 $1,720.49 $1,232.26 $488.22
12/04/2029 $175,477.94 $1,720.49 $1,228.85 $491.63
01/04/2030 $174,982.88 $1,720.49 $1,225.42 $495.07
02/04/2030 $174,484.36 $1,720.49 $1,221.96 $498.52
03/04/2030 $173,982.35 $1,720.49 $1,218.48 $502.00
04/04/2030 $173,476.84 $1,720.49 $1,214.98 $505.51
05/04/2030 $172,967.80 $1,720.49 $1,211.45 $509.04
06/04/2030 $172,455.21 $1,720.49 $1,207.89 $512.59
07/04/2030 $171,939.03 $1,720.49 $1,204.31 $516.17
08/04/2030 $171,419.25 $1,720.49 $1,200.71 $519.78
09/04/2030 $170,895.85 $1,720.49 $1,197.08 $523.41
10/04/2030 $170,368.78 $1,720.49 $1,193.42 $527.06
11/04/2030 $169,838.04 $1,720.49 $1,189.74 $530.74
12/04/2030 $169,303.59 $1,720.49 $1,186.04 $534.45
01/04/2031 $168,765.40 $1,720.49 $1,182.30 $538.18
02/04/2031 $168,223.46 $1,720.49 $1,178.55 $541.94
03/04/2031 $167,677.74 $1,720.49 $1,174.76 $545.73
04/04/2031 $167,128.20 $1,720.49 $1,170.95 $549.54
05/04/2031 $166,574.82 $1,720.49 $1,167.11 $553.37
06/04/2031 $166,017.58 $1,720.49 $1,163.25 $557.24
07/04/2031 $165,456.45 $1,720.49 $1,159.36 $561.13
08/04/2031 $164,891.41 $1,720.49 $1,155.44 $565.05
09/04/2031 $164,322.41 $1,720.49 $1,151.49 $568.99
10/04/2031 $163,749.44 $1,720.49 $1,147.52 $572.97
11/04/2031 $163,172.47 $1,720.49 $1,143.52 $576.97
12/04/2031 $162,591.47 $1,720.49 $1,139.49 $581.00
01/04/2032 $162,006.42 $1,720.49 $1,135.43 $585.06
02/04/2032 $161,417.28 $1,720.49 $1,131.34 $589.14
03/04/2032 $160,824.02 $1,720.49 $1,127.23 $593.26
04/04/2032 $160,226.62 $1,720.49 $1,123.09 $597.40
05/04/2032 $159,625.05 $1,720.49 $1,118.92 $601.57
06/04/2032 $159,019.28 $1,720.49 $1,114.71 $605.77
07/04/2032 $158,409.28 $1,720.49 $1,110.48 $610.00
08/04/2032 $157,795.02 $1,720.49 $1,106.22 $614.26
09/04/2032 $157,176.46 $1,720.49 $1,101.94 $618.55
10/04/2032 $156,553.59 $1,720.49 $1,097.62 $622.87
11/04/2032 $155,926.37 $1,720.49 $1,093.27 $627.22
12/04/2032 $155,294.77 $1,720.49 $1,088.89 $631.60
01/04/2033 $154,658.76 $1,720.49 $1,084.48 $636.01
02/04/2033 $154,018.31 $1,720.49 $1,080.03 $640.45
03/04/2033 $153,373.38 $1,720.49 $1,075.56 $644.93
04/04/2033 $152,723.95 $1,720.49 $1,071.06 $649.43
05/04/2033 $152,069.99 $1,720.49 $1,066.52 $653.96
06/04/2033 $151,411.46 $1,720.49 $1,061.96 $658.53
07/04/2033 $150,748.33 $1,720.49 $1,057.36 $663.13
08/04/2033 $150,080.57 $1,720.49 $1,052.73 $667.76
09/04/2033 $149,408.14 $1,720.49 $1,048.06 $672.42
10/04/2033 $148,731.02 $1,720.49 $1,043.37 $677.12
11/04/2033 $148,049.18 $1,720.49 $1,038.64 $681.85
12/04/2033 $147,362.57 $1,720.49 $1,033.88 $686.61
01/04/2034 $146,671.16 $1,720.49 $1,029.08 $691.40
02/04/2034 $145,974.93 $1,720.49 $1,024.25 $696.23
03/04/2034 $145,273.83 $1,720.49 $1,019.39 $701.09
04/04/2034 $144,567.84 $1,720.49 $1,014.50 $705.99
05/04/2034 $143,856.92 $1,720.49 $1,009.57 $710.92
06/04/2034 $143,141.04 $1,720.49 $1,004.60 $715.89
07/04/2034 $142,420.15 $1,720.49 $999.60 $720.88
08/04/2034 $141,694.23 $1,720.49 $994.57 $725.92
09/04/2034 $140,963.24 $1,720.49 $989.50 $730.99
10/04/2034 $140,227.15 $1,720.49 $984.39 $736.09
11/04/2034 $139,485.92 $1,720.49 $979.25 $741.23
12/04/2034 $138,739.51 $1,720.49 $974.08 $746.41
01/04/2035 $137,987.89 $1,720.49 $968.86 $751.62
02/04/2035 $137,231.01 $1,720.49 $963.62 $756.87
03/04/2035 $136,468.86 $1,720.49 $958.33 $762.16
04/04/2035 $135,701.38 $1,720.49 $953.01 $767.48
05/04/2035 $134,928.54 $1,720.49 $947.65 $772.84
06/04/2035 $134,150.30 $1,720.49 $942.25 $778.24
07/04/2035 $133,366.63 $1,720.49 $936.82 $783.67
08/04/2035 $132,577.49 $1,720.49 $931.34 $789.14
09/04/2035 $131,782.84 $1,720.49 $925.83 $794.65
10/04/2035 $130,982.63 $1,720.49 $920.28 $800.20
11/04/2035 $130,176.84 $1,720.49 $914.70 $805.79
12/04/2035 $129,365.43 $1,720.49 $909.07 $811.42
01/04/2036 $128,548.34 $1,720.49 $903.40 $817.08
02/04/2036 $127,725.55 $1,720.49 $897.70 $822.79
03/04/2036 $126,897.01 $1,720.49 $891.95 $828.54
04/04/2036 $126,062.69 $1,720.49 $886.16 $834.32
05/04/2036 $125,222.54 $1,720.49 $880.34 $840.15
06/04/2036 $124,376.53 $1,720.49 $874.47 $846.02
07/04/2036 $123,524.60 $1,720.49 $868.56 $851.92
08/04/2036 $122,666.73 $1,720.49 $862.61 $857.87
09/04/2036 $121,802.87 $1,720.49 $856.62 $863.86
10/04/2036 $120,932.97 $1,720.49 $850.59 $869.90
11/04/2036 $120,057.00 $1,720.49 $844.52 $875.97
12/04/2036 $119,174.91 $1,720.49 $838.40 $882.09
01/04/2037 $118,286.66 $1,720.49 $832.24 $888.25
02/04/2037 $117,392.21 $1,720.49 $826.04 $894.45
03/04/2037 $116,491.51 $1,720.49 $819.79 $900.70
04/04/2037 $115,584.53 $1,720.49 $813.50 $906.99
05/04/2037 $114,671.20 $1,720.49 $807.17 $913.32
06/04/2037 $113,751.50 $1,720.49 $800.79 $919.70
07/04/2037 $112,825.38 $1,720.49 $794.36 $926.12
08/04/2037 $111,892.79 $1,720.49 $787.90 $932.59
09/04/2037 $110,953.69 $1,720.49 $781.38 $939.10
10/04/2037 $110,008.03 $1,720.49 $774.83 $945.66
11/04/2037 $109,055.77 $1,720.49 $768.22 $952.26
12/04/2037 $108,096.85 $1,720.49 $761.57 $958.91
01/04/2038 $107,131.24 $1,720.49 $754.88 $965.61
02/04/2038 $106,158.89 $1,720.49 $748.13 $972.35
03/04/2038 $105,179.75 $1,720.49 $741.34 $979.14
04/04/2038 $104,193.77 $1,720.49 $734.51 $985.98
05/04/2038 $103,200.90 $1,720.49 $727.62 $992.87
06/04/2038 $102,201.10 $1,720.49 $720.69 $999.80
07/04/2038 $101,194.32 $1,720.49 $713.70 $1,006.78
08/04/2038 $100,180.50 $1,720.49 $706.67 $1,013.81
09/04/2038 $99,159.61 $1,720.49 $699.59 $1,020.89
10/04/2038 $98,131.59 $1,720.49 $692.46 $1,028.02
11/04/2038 $97,096.39 $1,720.49 $685.29 $1,035.20
12/04/2038 $96,053.96 $1,720.49 $678.06 $1,042.43
01/04/2039 $95,004.25 $1,720.49 $670.78 $1,049.71
02/04/2039 $93,947.21 $1,720.49 $663.45 $1,057.04
03/04/2039 $92,882.79 $1,720.49 $656.06 $1,064.42
04/04/2039 $91,810.93 $1,720.49 $648.63 $1,071.86
05/04/2039 $90,731.59 $1,720.49 $641.15 $1,079.34
06/04/2039 $89,644.71 $1,720.49 $633.61 $1,086.88
07/04/2039 $88,550.25 $1,720.49 $626.02 $1,094.47
08/04/2039 $87,448.14 $1,720.49 $618.38 $1,102.11
09/04/2039 $86,338.33 $1,720.49 $610.68 $1,109.81
10/04/2039 $85,220.77 $1,720.49 $602.93 $1,117.56
11/04/2039 $84,095.41 $1,720.49 $595.13 $1,125.36
12/04/2039 $82,962.19 $1,720.49 $587.27 $1,133.22
01/04/2040 $81,821.06 $1,720.49 $579.35 $1,141.13
02/04/2040 $80,671.95 $1,720.49 $571.38 $1,149.10
03/04/2040 $79,514.83 $1,720.49 $563.36 $1,157.13
04/04/2040 $78,349.62 $1,720.49 $555.28 $1,165.21
05/04/2040 $77,176.27 $1,720.49 $547.14 $1,173.35
06/04/2040 $75,994.73 $1,720.49 $538.95 $1,181.54
07/04/2040 $74,804.94 $1,720.49 $530.70 $1,189.79
08/04/2040 $73,606.85 $1,720.49 $522.39 $1,198.10
09/04/2040 $72,400.38 $1,720.49 $514.02 $1,206.47
10/04/2040 $71,185.49 $1,720.49 $505.60 $1,214.89
11/04/2040 $69,962.12 $1,720.49 $497.11 $1,223.37
12/04/2040 $68,730.20 $1,720.49 $488.57 $1,231.92
01/04/2041 $67,489.68 $1,720.49 $479.97 $1,240.52
02/04/2041 $66,240.49 $1,720.49 $471.30 $1,249.18
03/04/2041 $64,982.59 $1,720.49 $462.58 $1,257.91
04/04/2041 $63,715.89 $1,720.49 $453.80 $1,266.69
05/04/2041 $62,440.36 $1,720.49 $444.95 $1,275.54
06/04/2041 $61,155.91 $1,720.49 $436.04 $1,284.44
07/04/2041 $59,862.50 $1,720.49 $427.07 $1,293.41
08/04/2041 $58,560.05 $1,720.49 $418.04 $1,302.45
09/04/2041 $57,248.51 $1,720.49 $408.94 $1,311.54
10/04/2041 $55,927.81 $1,720.49 $399.79 $1,320.70
11/04/2041 $54,597.88 $1,720.49 $390.56 $1,329.92
12/04/2041 $53,258.67 $1,720.49 $381.28 $1,339.21
01/04/2042 $51,910.11 $1,720.49 $371.92 $1,348.56
02/04/2042 $50,552.13 $1,720.49 $362.51 $1,357.98
03/04/2042 $49,184.66 $1,720.49 $353.02 $1,367.46
04/04/2042 $47,807.65 $1,720.49 $343.47 $1,377.01
05/04/2042 $46,421.02 $1,720.49 $333.86 $1,386.63
06/04/2042 $45,024.71 $1,720.49 $324.17 $1,396.31
07/04/2042 $43,618.64 $1,720.49 $314.42 $1,406.06
08/04/2042 $42,202.76 $1,720.49 $304.60 $1,415.88
09/04/2042 $40,776.99 $1,720.49 $294.72 $1,425.77
10/04/2042 $39,341.26 $1,720.49 $284.76 $1,435.73
11/04/2042 $37,895.51 $1,720.49 $274.73 $1,445.75
12/04/2042 $36,439.66 $1,720.49 $264.64 $1,455.85
01/04/2043 $34,973.64 $1,720.49 $254.47 $1,466.02
02/04/2043 $33,497.39 $1,720.49 $244.23 $1,476.25
03/04/2043 $32,010.83 $1,720.49 $233.92 $1,486.56
04/04/2043 $30,513.88 $1,720.49 $223.54 $1,496.94
05/04/2043 $29,006.49 $1,720.49 $213.09 $1,507.40
06/04/2043 $27,488.56 $1,720.49 $202.56 $1,517.92
07/04/2043 $25,960.04 $1,720.49 $191.96 $1,528.52
08/04/2043 $24,420.84 $1,720.49 $181.29 $1,539.20
09/04/2043 $22,870.89 $1,720.49 $170.54 $1,549.95
10/04/2043 $21,310.12 $1,720.49 $159.72 $1,560.77
11/04/2043 $19,738.45 $1,720.49 $148.82 $1,571.67
12/04/2043 $18,155.80 $1,720.49 $137.84 $1,582.65
01/04/2044 $16,562.10 $1,720.49 $126.79 $1,593.70
02/04/2044 $14,957.27 $1,720.49 $115.66 $1,604.83
03/04/2044 $13,341.24 $1,720.49 $104.45 $1,616.03
04/04/2044 $11,713.92 $1,720.49 $93.17 $1,627.32
05/04/2044 $10,075.24 $1,720.49 $81.80 $1,638.68
06/04/2044 $8,425.11 $1,720.49 $70.36 $1,650.13
07/04/2044 $6,763.46 $1,720.49 $58.84 $1,661.65
08/04/2044 $5,090.20 $1,720.49 $47.23 $1,673.26
09/04/2044 $3,405.26 $1,720.49 $35.55 $1,684.94
10/04/2044 $1,708.56 $1,720.49 $23.78 $1,696.71
11/04/2044 $0.00 $1,720.49 $11.93 $1,708.56
TOTAL: - $412,916.76 $212,916.76 $200,000.00

Change options for different scenario in the form below:

$
%