Mortgage product from Home Savings Bank, FSB - 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 Home Savings Bank, FSB

Interest Type: Fixed

Interest Rate: 8.000%

Monthly Payment: $ 3,154.52
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/23/2024 $258,578.82 $3,154.52 $1,733.33 $1,421.18
01/23/2025 $257,148.16 $3,154.52 $1,723.86 $1,430.66
02/23/2025 $255,707.96 $3,154.52 $1,714.32 $1,440.20
03/23/2025 $254,258.16 $3,154.52 $1,704.72 $1,449.80
04/23/2025 $252,798.70 $3,154.52 $1,695.05 $1,459.46
05/23/2025 $251,329.51 $3,154.52 $1,685.32 $1,469.19
06/23/2025 $249,850.52 $3,154.52 $1,675.53 $1,478.99
07/23/2025 $248,361.67 $3,154.52 $1,665.67 $1,488.85
08/23/2025 $246,862.90 $3,154.52 $1,655.74 $1,498.77
09/23/2025 $245,354.13 $3,154.52 $1,645.75 $1,508.76
10/23/2025 $243,835.31 $3,154.52 $1,635.69 $1,518.82
11/23/2025 $242,306.36 $3,154.52 $1,625.57 $1,528.95
12/23/2025 $240,767.22 $3,154.52 $1,615.38 $1,539.14
01/23/2026 $239,217.82 $3,154.52 $1,605.11 $1,549.40
02/23/2026 $237,658.09 $3,154.52 $1,594.79 $1,559.73
03/23/2026 $236,087.96 $3,154.52 $1,584.39 $1,570.13
04/23/2026 $234,507.36 $3,154.52 $1,573.92 $1,580.60
05/23/2026 $232,916.22 $3,154.52 $1,563.38 $1,591.14
06/23/2026 $231,314.48 $3,154.52 $1,552.77 $1,601.74
07/23/2026 $229,702.06 $3,154.52 $1,542.10 $1,612.42
08/23/2026 $228,078.89 $3,154.52 $1,531.35 $1,623.17
09/23/2026 $226,444.90 $3,154.52 $1,520.53 $1,633.99
10/23/2026 $224,800.01 $3,154.52 $1,509.63 $1,644.88
11/23/2026 $223,144.16 $3,154.52 $1,498.67 $1,655.85
12/23/2026 $221,477.27 $3,154.52 $1,487.63 $1,666.89
01/23/2027 $219,799.27 $3,154.52 $1,476.52 $1,678.00
02/23/2027 $218,110.08 $3,154.52 $1,465.33 $1,689.19
03/23/2027 $216,409.63 $3,154.52 $1,454.07 $1,700.45
04/23/2027 $214,697.84 $3,154.52 $1,442.73 $1,711.79
05/23/2027 $212,974.65 $3,154.52 $1,431.32 $1,723.20
06/23/2027 $211,239.96 $3,154.52 $1,419.83 $1,734.69
07/23/2027 $209,493.71 $3,154.52 $1,408.27 $1,746.25
08/23/2027 $207,735.82 $3,154.52 $1,396.62 $1,757.89
09/23/2027 $205,966.20 $3,154.52 $1,384.91 $1,769.61
10/23/2027 $204,184.79 $3,154.52 $1,373.11 $1,781.41
11/23/2027 $202,391.51 $3,154.52 $1,361.23 $1,793.29
12/23/2027 $200,586.27 $3,154.52 $1,349.28 $1,805.24
01/23/2028 $198,768.99 $3,154.52 $1,337.24 $1,817.28
02/23/2028 $196,939.60 $3,154.52 $1,325.13 $1,829.39
03/23/2028 $195,098.02 $3,154.52 $1,312.93 $1,841.59
04/23/2028 $193,244.15 $3,154.52 $1,300.65 $1,853.86
05/23/2028 $191,377.93 $3,154.52 $1,288.29 $1,866.22
06/23/2028 $189,499.26 $3,154.52 $1,275.85 $1,878.66
07/23/2028 $187,608.07 $3,154.52 $1,263.33 $1,891.19
08/23/2028 $185,704.28 $3,154.52 $1,250.72 $1,903.80
09/23/2028 $183,787.79 $3,154.52 $1,238.03 $1,916.49
10/23/2028 $181,858.52 $3,154.52 $1,225.25 $1,929.27
11/23/2028 $179,916.40 $3,154.52 $1,212.39 $1,942.13
12/23/2028 $177,961.32 $3,154.52 $1,199.44 $1,955.07
01/23/2029 $175,993.21 $3,154.52 $1,186.41 $1,968.11
02/23/2029 $174,011.98 $3,154.52 $1,173.29 $1,981.23
03/23/2029 $172,017.55 $3,154.52 $1,160.08 $1,994.44
04/23/2029 $170,009.81 $3,154.52 $1,146.78 $2,007.73
05/23/2029 $167,988.69 $3,154.52 $1,133.40 $2,021.12
06/23/2029 $165,954.10 $3,154.52 $1,119.92 $2,034.59
07/23/2029 $163,905.94 $3,154.52 $1,106.36 $2,048.16
08/23/2029 $161,844.13 $3,154.52 $1,092.71 $2,061.81
09/23/2029 $159,768.58 $3,154.52 $1,078.96 $2,075.56
10/23/2029 $157,679.18 $3,154.52 $1,065.12 $2,089.39
11/23/2029 $155,575.86 $3,154.52 $1,051.19 $2,103.32
12/23/2029 $153,458.51 $3,154.52 $1,037.17 $2,117.35
01/23/2030 $151,327.05 $3,154.52 $1,023.06 $2,131.46
02/23/2030 $149,181.38 $3,154.52 $1,008.85 $2,145.67
03/23/2030 $147,021.41 $3,154.52 $994.54 $2,159.97
04/23/2030 $144,847.03 $3,154.52 $980.14 $2,174.37
05/23/2030 $142,658.16 $3,154.52 $965.65 $2,188.87
06/23/2030 $140,454.70 $3,154.52 $951.05 $2,203.46
07/23/2030 $138,236.55 $3,154.52 $936.36 $2,218.15
08/23/2030 $136,003.61 $3,154.52 $921.58 $2,232.94
09/23/2030 $133,755.78 $3,154.52 $906.69 $2,247.83
10/23/2030 $131,492.97 $3,154.52 $891.71 $2,262.81
11/23/2030 $129,215.07 $3,154.52 $876.62 $2,277.90
12/23/2030 $126,921.99 $3,154.52 $861.43 $2,293.08
01/23/2031 $124,613.61 $3,154.52 $846.15 $2,308.37
02/23/2031 $122,289.85 $3,154.52 $830.76 $2,323.76
03/23/2031 $119,950.60 $3,154.52 $815.27 $2,339.25
04/23/2031 $117,595.76 $3,154.52 $799.67 $2,354.85
05/23/2031 $115,225.21 $3,154.52 $783.97 $2,370.55
06/23/2031 $112,838.86 $3,154.52 $768.17 $2,386.35
07/23/2031 $110,436.60 $3,154.52 $752.26 $2,402.26
08/23/2031 $108,018.33 $3,154.52 $736.24 $2,418.27
09/23/2031 $105,583.93 $3,154.52 $720.12 $2,434.40
10/23/2031 $103,133.31 $3,154.52 $703.89 $2,450.62
11/23/2031 $100,666.35 $3,154.52 $687.56 $2,466.96
12/23/2031 $98,182.94 $3,154.52 $671.11 $2,483.41
01/23/2032 $95,682.97 $3,154.52 $654.55 $2,499.96
02/23/2032 $93,166.34 $3,154.52 $637.89 $2,516.63
03/23/2032 $90,632.93 $3,154.52 $621.11 $2,533.41
04/23/2032 $88,082.64 $3,154.52 $604.22 $2,550.30
05/23/2032 $85,515.34 $3,154.52 $587.22 $2,567.30
06/23/2032 $82,930.92 $3,154.52 $570.10 $2,584.42
07/23/2032 $80,329.28 $3,154.52 $552.87 $2,601.64
08/23/2032 $77,710.29 $3,154.52 $535.53 $2,618.99
09/23/2032 $75,073.84 $3,154.52 $518.07 $2,636.45
10/23/2032 $72,419.81 $3,154.52 $500.49 $2,654.03
11/23/2032 $69,748.10 $3,154.52 $482.80 $2,671.72
12/23/2032 $67,058.57 $3,154.52 $464.99 $2,689.53
01/23/2033 $64,351.11 $3,154.52 $447.06 $2,707.46
02/23/2033 $61,625.60 $3,154.52 $429.01 $2,725.51
03/23/2033 $58,881.91 $3,154.52 $410.84 $2,743.68
04/23/2033 $56,119.94 $3,154.52 $392.55 $2,761.97
05/23/2033 $53,339.56 $3,154.52 $374.13 $2,780.38
06/23/2033 $50,540.64 $3,154.52 $355.60 $2,798.92
07/23/2033 $47,723.06 $3,154.52 $336.94 $2,817.58
08/23/2033 $44,886.70 $3,154.52 $318.15 $2,836.36
09/23/2033 $42,031.42 $3,154.52 $299.24 $2,855.27
10/23/2033 $39,157.11 $3,154.52 $280.21 $2,874.31
11/23/2033 $36,263.64 $3,154.52 $261.05 $2,893.47
12/23/2033 $33,350.88 $3,154.52 $241.76 $2,912.76
01/23/2034 $30,418.71 $3,154.52 $222.34 $2,932.18
02/23/2034 $27,466.98 $3,154.52 $202.79 $2,951.73
03/23/2034 $24,495.58 $3,154.52 $183.11 $2,971.40
04/23/2034 $21,504.36 $3,154.52 $163.30 $2,991.21
05/23/2034 $18,493.21 $3,154.52 $143.36 $3,011.16
06/23/2034 $15,461.98 $3,154.52 $123.29 $3,031.23
07/23/2034 $12,410.54 $3,154.52 $103.08 $3,051.44
08/23/2034 $9,338.76 $3,154.52 $82.74 $3,071.78
09/23/2034 $6,246.50 $3,154.52 $62.26 $3,092.26
10/23/2034 $3,133.63 $3,154.52 $41.64 $3,112.87
11/23/2034 $0.00 $3,154.52 $20.89 $3,133.63
TOTAL: - $378,542.09 $118,542.09 $260,000.00

Change options for different scenario in the form below:

$
%