Mortgage product from Raymond James 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 Raymond James Bank

Interest Type: Fixed

Interest Rate: 7.130%

Monthly Payment: $ 1,993.45
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/23/2024 $219,313.72 $1,993.45 $1,307.17 $686.28
01/23/2025 $218,623.36 $1,993.45 $1,303.09 $690.36
02/23/2025 $217,928.90 $1,993.45 $1,298.99 $694.46
03/23/2025 $217,230.32 $1,993.45 $1,294.86 $698.59
04/23/2025 $216,527.58 $1,993.45 $1,290.71 $702.74
05/23/2025 $215,820.67 $1,993.45 $1,286.53 $706.91
06/23/2025 $215,109.56 $1,993.45 $1,282.33 $711.11
07/23/2025 $214,394.22 $1,993.45 $1,278.11 $715.34
08/23/2025 $213,674.64 $1,993.45 $1,273.86 $719.59
09/23/2025 $212,950.77 $1,993.45 $1,269.58 $723.86
10/23/2025 $212,222.61 $1,993.45 $1,265.28 $728.16
11/23/2025 $211,490.12 $1,993.45 $1,260.96 $732.49
12/23/2025 $210,753.28 $1,993.45 $1,256.60 $736.84
01/23/2026 $210,012.06 $1,993.45 $1,252.23 $741.22
02/23/2026 $209,266.43 $1,993.45 $1,247.82 $745.62
03/23/2026 $208,516.38 $1,993.45 $1,243.39 $750.05
04/23/2026 $207,761.87 $1,993.45 $1,238.93 $754.51
05/23/2026 $207,002.87 $1,993.45 $1,234.45 $758.99
06/23/2026 $206,239.37 $1,993.45 $1,229.94 $763.50
07/23/2026 $205,471.33 $1,993.45 $1,225.41 $768.04
08/23/2026 $204,698.72 $1,993.45 $1,220.84 $772.60
09/23/2026 $203,921.53 $1,993.45 $1,216.25 $777.19
10/23/2026 $203,139.72 $1,993.45 $1,211.63 $781.81
11/23/2026 $202,353.26 $1,993.45 $1,206.99 $786.46
12/23/2026 $201,562.13 $1,993.45 $1,202.32 $791.13
01/23/2027 $200,766.30 $1,993.45 $1,197.61 $795.83
02/23/2027 $199,965.74 $1,993.45 $1,192.89 $800.56
03/23/2027 $199,160.42 $1,993.45 $1,188.13 $805.32
04/23/2027 $198,350.32 $1,993.45 $1,183.34 $810.10
05/23/2027 $197,535.41 $1,993.45 $1,178.53 $814.91
06/23/2027 $196,715.65 $1,993.45 $1,173.69 $819.76
07/23/2027 $195,891.02 $1,993.45 $1,168.82 $824.63
08/23/2027 $195,061.49 $1,993.45 $1,163.92 $829.53
09/23/2027 $194,227.04 $1,993.45 $1,158.99 $834.46
10/23/2027 $193,387.63 $1,993.45 $1,154.03 $839.41
11/23/2027 $192,543.22 $1,993.45 $1,149.04 $844.40
12/23/2027 $191,693.81 $1,993.45 $1,144.03 $849.42
01/23/2028 $190,839.34 $1,993.45 $1,138.98 $854.47
02/23/2028 $189,979.80 $1,993.45 $1,133.90 $859.54
03/23/2028 $189,115.15 $1,993.45 $1,128.80 $864.65
04/23/2028 $188,245.36 $1,993.45 $1,123.66 $869.79
05/23/2028 $187,370.41 $1,993.45 $1,118.49 $874.95
06/23/2028 $186,490.25 $1,993.45 $1,113.29 $880.15
07/23/2028 $185,604.87 $1,993.45 $1,108.06 $885.38
08/23/2028 $184,714.23 $1,993.45 $1,102.80 $890.64
09/23/2028 $183,818.29 $1,993.45 $1,097.51 $895.94
10/23/2028 $182,917.03 $1,993.45 $1,092.19 $901.26
11/23/2028 $182,010.42 $1,993.45 $1,086.83 $906.61
12/23/2028 $181,098.42 $1,993.45 $1,081.45 $912.00
01/23/2029 $180,181.00 $1,993.45 $1,076.03 $917.42
02/23/2029 $179,258.13 $1,993.45 $1,070.58 $922.87
03/23/2029 $178,329.77 $1,993.45 $1,065.09 $928.35
04/23/2029 $177,395.90 $1,993.45 $1,059.58 $933.87
05/23/2029 $176,456.48 $1,993.45 $1,054.03 $939.42
06/23/2029 $175,511.48 $1,993.45 $1,048.45 $945.00
07/23/2029 $174,560.87 $1,993.45 $1,042.83 $950.62
08/23/2029 $173,604.60 $1,993.45 $1,037.18 $956.26
09/23/2029 $172,642.66 $1,993.45 $1,031.50 $961.95
10/23/2029 $171,675.00 $1,993.45 $1,025.79 $967.66
11/23/2029 $170,701.59 $1,993.45 $1,020.04 $973.41
12/23/2029 $169,722.39 $1,993.45 $1,014.25 $979.19
01/23/2030 $168,737.38 $1,993.45 $1,008.43 $985.01
02/23/2030 $167,746.51 $1,993.45 $1,002.58 $990.86
03/23/2030 $166,749.76 $1,993.45 $996.69 $996.75
04/23/2030 $165,747.09 $1,993.45 $990.77 $1,002.67
05/23/2030 $164,738.46 $1,993.45 $984.81 $1,008.63
06/23/2030 $163,723.83 $1,993.45 $978.82 $1,014.63
07/23/2030 $162,703.18 $1,993.45 $972.79 $1,020.65
08/23/2030 $161,676.46 $1,993.45 $966.73 $1,026.72
09/23/2030 $160,643.64 $1,993.45 $960.63 $1,032.82
10/23/2030 $159,604.68 $1,993.45 $954.49 $1,038.96
11/23/2030 $158,559.56 $1,993.45 $948.32 $1,045.13
12/23/2030 $157,508.22 $1,993.45 $942.11 $1,051.34
01/23/2031 $156,450.63 $1,993.45 $935.86 $1,057.58
02/23/2031 $155,386.76 $1,993.45 $929.58 $1,063.87
03/23/2031 $154,316.58 $1,993.45 $923.26 $1,070.19
04/23/2031 $153,240.03 $1,993.45 $916.90 $1,076.55
05/23/2031 $152,157.08 $1,993.45 $910.50 $1,082.94
06/23/2031 $151,067.70 $1,993.45 $904.07 $1,089.38
07/23/2031 $149,971.85 $1,993.45 $897.59 $1,095.85
08/23/2031 $148,869.49 $1,993.45 $891.08 $1,102.36
09/23/2031 $147,760.57 $1,993.45 $884.53 $1,108.91
10/23/2031 $146,645.07 $1,993.45 $877.94 $1,115.50
11/23/2031 $145,522.94 $1,993.45 $871.32 $1,122.13
12/23/2031 $144,394.14 $1,993.45 $864.65 $1,128.80
01/23/2032 $143,258.64 $1,993.45 $857.94 $1,135.50
02/23/2032 $142,116.39 $1,993.45 $851.20 $1,142.25
03/23/2032 $140,967.35 $1,993.45 $844.41 $1,149.04
04/23/2032 $139,811.49 $1,993.45 $837.58 $1,155.87
05/23/2032 $138,648.75 $1,993.45 $830.71 $1,162.73
06/23/2032 $137,479.11 $1,993.45 $823.80 $1,169.64
07/23/2032 $136,302.52 $1,993.45 $816.86 $1,176.59
08/23/2032 $135,118.94 $1,993.45 $809.86 $1,183.58
09/23/2032 $133,928.32 $1,993.45 $802.83 $1,190.61
10/23/2032 $132,730.64 $1,993.45 $795.76 $1,197.69
11/23/2032 $131,525.83 $1,993.45 $788.64 $1,204.80
12/23/2032 $130,313.87 $1,993.45 $781.48 $1,211.96
01/23/2033 $129,094.70 $1,993.45 $774.28 $1,219.16
02/23/2033 $127,868.29 $1,993.45 $767.04 $1,226.41
03/23/2033 $126,634.60 $1,993.45 $759.75 $1,233.70
04/23/2033 $125,393.57 $1,993.45 $752.42 $1,241.03
05/23/2033 $124,145.17 $1,993.45 $745.05 $1,248.40
06/23/2033 $122,889.36 $1,993.45 $737.63 $1,255.82
07/23/2033 $121,626.08 $1,993.45 $730.17 $1,263.28
08/23/2033 $120,355.29 $1,993.45 $722.66 $1,270.78
09/23/2033 $119,076.96 $1,993.45 $715.11 $1,278.34
10/23/2033 $117,791.03 $1,993.45 $707.52 $1,285.93
11/23/2033 $116,497.46 $1,993.45 $699.88 $1,293.57
12/23/2033 $115,196.20 $1,993.45 $692.19 $1,301.26
01/23/2034 $113,887.21 $1,993.45 $684.46 $1,308.99
02/23/2034 $112,570.44 $1,993.45 $676.68 $1,316.77
03/23/2034 $111,245.85 $1,993.45 $668.86 $1,324.59
04/23/2034 $109,913.39 $1,993.45 $660.99 $1,332.46
05/23/2034 $108,573.02 $1,993.45 $653.07 $1,340.38
06/23/2034 $107,224.68 $1,993.45 $645.10 $1,348.34
07/23/2034 $105,868.32 $1,993.45 $637.09 $1,356.35
08/23/2034 $104,503.91 $1,993.45 $629.03 $1,364.41
09/23/2034 $103,131.39 $1,993.45 $620.93 $1,372.52
10/23/2034 $101,750.72 $1,993.45 $612.77 $1,380.67
11/23/2034 $100,361.84 $1,993.45 $604.57 $1,388.88
12/23/2034 $98,964.71 $1,993.45 $596.32 $1,397.13
01/23/2035 $97,559.28 $1,993.45 $588.02 $1,405.43
02/23/2035 $96,145.50 $1,993.45 $579.66 $1,413.78
03/23/2035 $94,723.32 $1,993.45 $571.26 $1,422.18
04/23/2035 $93,292.69 $1,993.45 $562.81 $1,430.63
05/23/2035 $91,853.55 $1,993.45 $554.31 $1,439.13
06/23/2035 $90,405.87 $1,993.45 $545.76 $1,447.68
07/23/2035 $88,949.59 $1,993.45 $537.16 $1,456.28
08/23/2035 $87,484.65 $1,993.45 $528.51 $1,464.94
09/23/2035 $86,011.01 $1,993.45 $519.80 $1,473.64
10/23/2035 $84,528.61 $1,993.45 $511.05 $1,482.40
11/23/2035 $83,037.41 $1,993.45 $502.24 $1,491.21
12/23/2035 $81,537.34 $1,993.45 $493.38 $1,500.07
01/23/2036 $80,028.36 $1,993.45 $484.47 $1,508.98
02/23/2036 $78,510.42 $1,993.45 $475.50 $1,517.94
03/23/2036 $76,983.45 $1,993.45 $466.48 $1,526.96
04/23/2036 $75,447.42 $1,993.45 $457.41 $1,536.04
05/23/2036 $73,902.25 $1,993.45 $448.28 $1,545.16
06/23/2036 $72,347.91 $1,993.45 $439.10 $1,554.34
07/23/2036 $70,784.33 $1,993.45 $429.87 $1,563.58
08/23/2036 $69,211.46 $1,993.45 $420.58 $1,572.87
09/23/2036 $67,629.25 $1,993.45 $411.23 $1,582.21
10/23/2036 $66,037.63 $1,993.45 $401.83 $1,591.62
11/23/2036 $64,436.56 $1,993.45 $392.37 $1,601.07
12/23/2036 $62,825.97 $1,993.45 $382.86 $1,610.59
01/23/2037 $61,205.82 $1,993.45 $373.29 $1,620.16
02/23/2037 $59,576.04 $1,993.45 $363.66 $1,629.78
03/23/2037 $57,936.57 $1,993.45 $353.98 $1,639.47
04/23/2037 $56,287.37 $1,993.45 $344.24 $1,649.21
05/23/2037 $54,628.36 $1,993.45 $334.44 $1,659.01
06/23/2037 $52,959.50 $1,993.45 $324.58 $1,668.86
07/23/2037 $51,280.72 $1,993.45 $314.67 $1,678.78
08/23/2037 $49,591.97 $1,993.45 $304.69 $1,688.75
09/23/2037 $47,893.18 $1,993.45 $294.66 $1,698.79
10/23/2037 $46,184.30 $1,993.45 $284.57 $1,708.88
11/23/2037 $44,465.26 $1,993.45 $274.41 $1,719.03
12/23/2037 $42,736.02 $1,993.45 $264.20 $1,729.25
01/23/2038 $40,996.49 $1,993.45 $253.92 $1,739.52
02/23/2038 $39,246.63 $1,993.45 $243.59 $1,749.86
03/23/2038 $37,486.38 $1,993.45 $233.19 $1,760.26
04/23/2038 $35,715.66 $1,993.45 $222.73 $1,770.71
05/23/2038 $33,934.43 $1,993.45 $212.21 $1,781.24
06/23/2038 $32,142.61 $1,993.45 $201.63 $1,791.82
07/23/2038 $30,340.14 $1,993.45 $190.98 $1,802.47
08/23/2038 $28,526.97 $1,993.45 $180.27 $1,813.18
09/23/2038 $26,703.02 $1,993.45 $169.50 $1,823.95
10/23/2038 $24,868.23 $1,993.45 $158.66 $1,834.79
11/23/2038 $23,022.55 $1,993.45 $147.76 $1,845.69
12/23/2038 $21,165.89 $1,993.45 $136.79 $1,856.65
01/23/2039 $19,298.21 $1,993.45 $125.76 $1,867.69
02/23/2039 $17,419.43 $1,993.45 $114.66 $1,878.78
03/23/2039 $15,529.48 $1,993.45 $103.50 $1,889.95
04/23/2039 $13,628.30 $1,993.45 $92.27 $1,901.18
05/23/2039 $11,715.83 $1,993.45 $80.97 $1,912.47
06/23/2039 $9,792.00 $1,993.45 $69.61 $1,923.83
07/23/2039 $7,856.73 $1,993.45 $58.18 $1,935.27
08/23/2039 $5,909.97 $1,993.45 $46.68 $1,946.76
09/23/2039 $3,951.64 $1,993.45 $35.12 $1,958.33
10/23/2039 $1,981.67 $1,993.45 $23.48 $1,969.97
11/23/2039 $0.00 $1,993.45 $11.77 $1,981.67
TOTAL: - $358,820.30 $138,820.30 $220,000.00

Change options for different scenario in the form below:

$
%