Mortgage product from Bank of Washington - 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 Bank of Washington

Interest Type: Fixed

Interest Rate: 6.500%

Monthly Payment: $ 2,613.32
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/24/2025 $299,011.68 $2,613.32 $1,625.00 $988.32
02/24/2025 $298,018.00 $2,613.32 $1,619.65 $993.68
03/24/2025 $297,018.94 $2,613.32 $1,614.26 $999.06
04/24/2025 $296,014.48 $2,613.32 $1,608.85 $1,004.47
05/24/2025 $295,004.56 $2,613.32 $1,603.41 $1,009.91
06/24/2025 $293,989.18 $2,613.32 $1,597.94 $1,015.38
07/24/2025 $292,968.30 $2,613.32 $1,592.44 $1,020.88
08/24/2025 $291,941.89 $2,613.32 $1,586.91 $1,026.41
09/24/2025 $290,909.92 $2,613.32 $1,581.35 $1,031.97
10/24/2025 $289,872.36 $2,613.32 $1,575.76 $1,037.56
11/24/2025 $288,829.18 $2,613.32 $1,570.14 $1,043.18
12/24/2025 $287,780.35 $2,613.32 $1,564.49 $1,048.83
01/24/2026 $286,725.84 $2,613.32 $1,558.81 $1,054.51
02/24/2026 $285,665.62 $2,613.32 $1,553.10 $1,060.22
03/24/2026 $284,599.65 $2,613.32 $1,547.36 $1,065.97
04/24/2026 $283,527.91 $2,613.32 $1,541.58 $1,071.74
05/24/2026 $282,450.36 $2,613.32 $1,535.78 $1,077.55
06/24/2026 $281,366.98 $2,613.32 $1,529.94 $1,083.38
07/24/2026 $280,277.73 $2,613.32 $1,524.07 $1,089.25
08/24/2026 $279,182.58 $2,613.32 $1,518.17 $1,095.15
09/24/2026 $278,081.50 $2,613.32 $1,512.24 $1,101.08
10/24/2026 $276,974.45 $2,613.32 $1,506.27 $1,107.05
11/24/2026 $275,861.40 $2,613.32 $1,500.28 $1,113.04
12/24/2026 $274,742.33 $2,613.32 $1,494.25 $1,119.07
01/24/2027 $273,617.20 $2,613.32 $1,488.19 $1,125.13
02/24/2027 $272,485.97 $2,613.32 $1,482.09 $1,131.23
03/24/2027 $271,348.61 $2,613.32 $1,475.97 $1,137.36
04/24/2027 $270,205.09 $2,613.32 $1,469.80 $1,143.52
05/24/2027 $269,055.38 $2,613.32 $1,463.61 $1,149.71
06/24/2027 $267,899.44 $2,613.32 $1,457.38 $1,155.94
07/24/2027 $266,737.24 $2,613.32 $1,451.12 $1,162.20
08/24/2027 $265,568.75 $2,613.32 $1,444.83 $1,168.50
09/24/2027 $264,393.92 $2,613.32 $1,438.50 $1,174.82
10/24/2027 $263,212.74 $2,613.32 $1,432.13 $1,181.19
11/24/2027 $262,025.15 $2,613.32 $1,425.74 $1,187.59
12/24/2027 $260,831.13 $2,613.32 $1,419.30 $1,194.02
01/24/2028 $259,630.64 $2,613.32 $1,412.84 $1,200.49
02/24/2028 $258,423.65 $2,613.32 $1,406.33 $1,206.99
03/24/2028 $257,210.13 $2,613.32 $1,399.79 $1,213.53
04/24/2028 $255,990.03 $2,613.32 $1,393.22 $1,220.10
05/24/2028 $254,763.32 $2,613.32 $1,386.61 $1,226.71
06/24/2028 $253,529.96 $2,613.32 $1,379.97 $1,233.35
07/24/2028 $252,289.93 $2,613.32 $1,373.29 $1,240.03
08/24/2028 $251,043.18 $2,613.32 $1,366.57 $1,246.75
09/24/2028 $249,789.67 $2,613.32 $1,359.82 $1,253.50
10/24/2028 $248,529.38 $2,613.32 $1,353.03 $1,260.29
11/24/2028 $247,262.25 $2,613.32 $1,346.20 $1,267.12
12/24/2028 $245,988.27 $2,613.32 $1,339.34 $1,273.98
01/24/2029 $244,707.38 $2,613.32 $1,332.44 $1,280.89
02/24/2029 $243,419.56 $2,613.32 $1,325.50 $1,287.82
03/24/2029 $242,124.76 $2,613.32 $1,318.52 $1,294.80
04/24/2029 $240,822.95 $2,613.32 $1,311.51 $1,301.81
05/24/2029 $239,514.08 $2,613.32 $1,304.46 $1,308.86
06/24/2029 $238,198.13 $2,613.32 $1,297.37 $1,315.95
07/24/2029 $236,875.05 $2,613.32 $1,290.24 $1,323.08
08/24/2029 $235,544.80 $2,613.32 $1,283.07 $1,330.25
09/24/2029 $234,207.34 $2,613.32 $1,275.87 $1,337.45
10/24/2029 $232,862.65 $2,613.32 $1,268.62 $1,344.70
11/24/2029 $231,510.66 $2,613.32 $1,261.34 $1,351.98
12/24/2029 $230,151.36 $2,613.32 $1,254.02 $1,359.31
01/24/2030 $228,784.69 $2,613.32 $1,246.65 $1,366.67
02/24/2030 $227,410.62 $2,613.32 $1,239.25 $1,374.07
03/24/2030 $226,029.10 $2,613.32 $1,231.81 $1,381.51
04/24/2030 $224,640.10 $2,613.32 $1,224.32 $1,389.00
05/24/2030 $223,243.58 $2,613.32 $1,216.80 $1,396.52
06/24/2030 $221,839.50 $2,613.32 $1,209.24 $1,404.09
07/24/2030 $220,427.80 $2,613.32 $1,201.63 $1,411.69
08/24/2030 $219,008.47 $2,613.32 $1,193.98 $1,419.34
09/24/2030 $217,581.44 $2,613.32 $1,186.30 $1,427.03
10/24/2030 $216,146.68 $2,613.32 $1,178.57 $1,434.76
11/24/2030 $214,704.16 $2,613.32 $1,170.79 $1,442.53
12/24/2030 $213,253.82 $2,613.32 $1,162.98 $1,450.34
01/24/2031 $211,795.62 $2,613.32 $1,155.12 $1,458.20
02/24/2031 $210,329.52 $2,613.32 $1,147.23 $1,466.10
03/24/2031 $208,855.48 $2,613.32 $1,139.28 $1,474.04
04/24/2031 $207,373.46 $2,613.32 $1,131.30 $1,482.02
05/24/2031 $205,883.41 $2,613.32 $1,123.27 $1,490.05
06/24/2031 $204,385.29 $2,613.32 $1,115.20 $1,498.12
07/24/2031 $202,879.06 $2,613.32 $1,107.09 $1,506.24
08/24/2031 $201,364.66 $2,613.32 $1,098.93 $1,514.39
09/24/2031 $199,842.07 $2,613.32 $1,090.73 $1,522.60
10/24/2031 $198,311.22 $2,613.32 $1,082.48 $1,530.84
11/24/2031 $196,772.09 $2,613.32 $1,074.19 $1,539.14
12/24/2031 $195,224.61 $2,613.32 $1,065.85 $1,547.47
01/24/2032 $193,668.76 $2,613.32 $1,057.47 $1,555.86
02/24/2032 $192,104.48 $2,613.32 $1,049.04 $1,564.28
03/24/2032 $190,531.72 $2,613.32 $1,040.57 $1,572.76
04/24/2032 $188,950.44 $2,613.32 $1,032.05 $1,581.28
05/24/2032 $187,360.60 $2,613.32 $1,023.48 $1,589.84
06/24/2032 $185,762.15 $2,613.32 $1,014.87 $1,598.45
07/24/2032 $184,155.04 $2,613.32 $1,006.21 $1,607.11
08/24/2032 $182,539.23 $2,613.32 $997.51 $1,615.82
09/24/2032 $180,914.66 $2,613.32 $988.75 $1,624.57
10/24/2032 $179,281.29 $2,613.32 $979.95 $1,633.37
11/24/2032 $177,639.07 $2,613.32 $971.11 $1,642.22
12/24/2032 $175,987.96 $2,613.32 $962.21 $1,651.11
01/24/2033 $174,327.91 $2,613.32 $953.27 $1,660.05
02/24/2033 $172,658.86 $2,613.32 $944.28 $1,669.05
03/24/2033 $170,980.78 $2,613.32 $935.24 $1,678.09
04/24/2033 $169,293.60 $2,613.32 $926.15 $1,687.18
05/24/2033 $167,597.29 $2,613.32 $917.01 $1,696.32
06/24/2033 $165,891.78 $2,613.32 $907.82 $1,705.50
07/24/2033 $164,177.04 $2,613.32 $898.58 $1,714.74
08/24/2033 $162,453.01 $2,613.32 $889.29 $1,724.03
09/24/2033 $160,719.64 $2,613.32 $879.95 $1,733.37
10/24/2033 $158,976.89 $2,613.32 $870.56 $1,742.76
11/24/2033 $157,224.69 $2,613.32 $861.12 $1,752.20
12/24/2033 $155,463.00 $2,613.32 $851.63 $1,761.69
01/24/2034 $153,691.77 $2,613.32 $842.09 $1,771.23
02/24/2034 $151,910.94 $2,613.32 $832.50 $1,780.83
03/24/2034 $150,120.47 $2,613.32 $822.85 $1,790.47
04/24/2034 $148,320.30 $2,613.32 $813.15 $1,800.17
05/24/2034 $146,510.38 $2,613.32 $803.40 $1,809.92
06/24/2034 $144,690.66 $2,613.32 $793.60 $1,819.72
07/24/2034 $142,861.08 $2,613.32 $783.74 $1,829.58
08/24/2034 $141,021.59 $2,613.32 $773.83 $1,839.49
09/24/2034 $139,172.13 $2,613.32 $763.87 $1,849.46
10/24/2034 $137,312.66 $2,613.32 $753.85 $1,859.47
11/24/2034 $135,443.11 $2,613.32 $743.78 $1,869.55
12/24/2034 $133,563.44 $2,613.32 $733.65 $1,879.67
01/24/2035 $131,673.59 $2,613.32 $723.47 $1,889.85
02/24/2035 $129,773.50 $2,613.32 $713.23 $1,900.09
03/24/2035 $127,863.12 $2,613.32 $702.94 $1,910.38
04/24/2035 $125,942.39 $2,613.32 $692.59 $1,920.73
05/24/2035 $124,011.25 $2,613.32 $682.19 $1,931.13
06/24/2035 $122,069.66 $2,613.32 $671.73 $1,941.59
07/24/2035 $120,117.55 $2,613.32 $661.21 $1,952.11
08/24/2035 $118,154.86 $2,613.32 $650.64 $1,962.69
09/24/2035 $116,181.54 $2,613.32 $640.01 $1,973.32
10/24/2035 $114,197.54 $2,613.32 $629.32 $1,984.01
11/24/2035 $112,202.79 $2,613.32 $618.57 $1,994.75
12/24/2035 $110,197.23 $2,613.32 $607.77 $2,005.56
01/24/2036 $108,180.81 $2,613.32 $596.90 $2,016.42
02/24/2036 $106,153.47 $2,613.32 $585.98 $2,027.34
03/24/2036 $104,115.14 $2,613.32 $575.00 $2,038.32
04/24/2036 $102,065.78 $2,613.32 $563.96 $2,049.37
05/24/2036 $100,005.31 $2,613.32 $552.86 $2,060.47
06/24/2036 $97,933.68 $2,613.32 $541.70 $2,071.63
07/24/2036 $95,850.84 $2,613.32 $530.47 $2,082.85
08/24/2036 $93,756.71 $2,613.32 $519.19 $2,094.13
09/24/2036 $91,651.23 $2,613.32 $507.85 $2,105.47
10/24/2036 $89,534.35 $2,613.32 $496.44 $2,116.88
11/24/2036 $87,406.01 $2,613.32 $484.98 $2,128.34
12/24/2036 $85,266.14 $2,613.32 $473.45 $2,139.87
01/24/2037 $83,114.67 $2,613.32 $461.86 $2,151.46
02/24/2037 $80,951.56 $2,613.32 $450.20 $2,163.12
03/24/2037 $78,776.72 $2,613.32 $438.49 $2,174.83
04/24/2037 $76,590.11 $2,613.32 $426.71 $2,186.61
05/24/2037 $74,391.65 $2,613.32 $414.86 $2,198.46
06/24/2037 $72,181.28 $2,613.32 $402.95 $2,210.37
07/24/2037 $69,958.94 $2,613.32 $390.98 $2,222.34
08/24/2037 $67,724.56 $2,613.32 $378.94 $2,234.38
09/24/2037 $65,478.08 $2,613.32 $366.84 $2,246.48
10/24/2037 $63,219.43 $2,613.32 $354.67 $2,258.65
11/24/2037 $60,948.55 $2,613.32 $342.44 $2,270.88
12/24/2037 $58,665.36 $2,613.32 $330.14 $2,283.18
01/24/2038 $56,369.81 $2,613.32 $317.77 $2,295.55
02/24/2038 $54,061.83 $2,613.32 $305.34 $2,307.99
03/24/2038 $51,741.34 $2,613.32 $292.83 $2,320.49
04/24/2038 $49,408.28 $2,613.32 $280.27 $2,333.06
05/24/2038 $47,062.59 $2,613.32 $267.63 $2,345.69
06/24/2038 $44,704.19 $2,613.32 $254.92 $2,358.40
07/24/2038 $42,333.02 $2,613.32 $242.15 $2,371.17
08/24/2038 $39,949.00 $2,613.32 $229.30 $2,384.02
09/24/2038 $37,552.07 $2,613.32 $216.39 $2,396.93
10/24/2038 $35,142.15 $2,613.32 $203.41 $2,409.92
11/24/2038 $32,719.18 $2,613.32 $190.35 $2,422.97
12/24/2038 $30,283.09 $2,613.32 $177.23 $2,436.09
01/24/2039 $27,833.80 $2,613.32 $164.03 $2,449.29
02/24/2039 $25,371.24 $2,613.32 $150.77 $2,462.56
03/24/2039 $22,895.35 $2,613.32 $137.43 $2,475.89
04/24/2039 $20,406.04 $2,613.32 $124.02 $2,489.31
05/24/2039 $17,903.26 $2,613.32 $110.53 $2,502.79
06/24/2039 $15,386.91 $2,613.32 $96.98 $2,516.35
07/24/2039 $12,856.93 $2,613.32 $83.35 $2,529.98
08/24/2039 $10,313.25 $2,613.32 $69.64 $2,543.68
09/24/2039 $7,755.79 $2,613.32 $55.86 $2,557.46
10/24/2039 $5,184.48 $2,613.32 $42.01 $2,571.31
11/24/2039 $2,599.24 $2,613.32 $28.08 $2,585.24
12/24/2039 $0.00 $2,613.32 $14.08 $2,599.24
TOTAL: - $470,397.98 $170,397.98 $300,000.00

Change options for different scenario in the form below:

$
%