Mortgage product from METRO - 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 METRO

Interest Type: Fixed

Interest Rate: 6.500%

Monthly Payment: $ 2,351.99
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/21/2024 $269,110.51 $2,351.99 $1,462.50 $889.49
01/21/2025 $268,216.20 $2,351.99 $1,457.68 $894.31
02/21/2025 $267,317.05 $2,351.99 $1,452.84 $899.15
03/21/2025 $266,413.03 $2,351.99 $1,447.97 $904.02
04/21/2025 $265,504.11 $2,351.99 $1,443.07 $908.92
05/21/2025 $264,590.27 $2,351.99 $1,438.15 $913.84
06/21/2025 $263,671.47 $2,351.99 $1,433.20 $918.79
07/21/2025 $262,747.70 $2,351.99 $1,428.22 $923.77
08/21/2025 $261,818.93 $2,351.99 $1,423.22 $928.77
09/21/2025 $260,885.13 $2,351.99 $1,418.19 $933.80
10/21/2025 $259,946.26 $2,351.99 $1,413.13 $938.86
11/21/2025 $259,002.32 $2,351.99 $1,408.04 $943.95
12/21/2025 $258,053.26 $2,351.99 $1,402.93 $949.06
01/21/2026 $257,099.05 $2,351.99 $1,397.79 $954.20
02/21/2026 $256,139.68 $2,351.99 $1,392.62 $959.37
03/21/2026 $255,175.12 $2,351.99 $1,387.42 $964.57
04/21/2026 $254,205.33 $2,351.99 $1,382.20 $969.79
05/21/2026 $253,230.28 $2,351.99 $1,376.95 $975.04
06/21/2026 $252,249.96 $2,351.99 $1,371.66 $980.33
07/21/2026 $251,264.32 $2,351.99 $1,366.35 $985.64
08/21/2026 $250,273.35 $2,351.99 $1,361.02 $990.97
09/21/2026 $249,277.00 $2,351.99 $1,355.65 $996.34
10/21/2026 $248,275.26 $2,351.99 $1,350.25 $1,001.74
11/21/2026 $247,268.10 $2,351.99 $1,344.82 $1,007.17
12/21/2026 $246,255.48 $2,351.99 $1,339.37 $1,012.62
01/21/2027 $245,237.37 $2,351.99 $1,333.88 $1,018.11
02/21/2027 $244,213.75 $2,351.99 $1,328.37 $1,023.62
03/21/2027 $243,184.58 $2,351.99 $1,322.82 $1,029.17
04/21/2027 $242,149.84 $2,351.99 $1,317.25 $1,034.74
05/21/2027 $241,109.50 $2,351.99 $1,311.64 $1,040.34
06/21/2027 $240,063.52 $2,351.99 $1,306.01 $1,045.98
07/21/2027 $239,011.87 $2,351.99 $1,300.34 $1,051.65
08/21/2027 $237,954.53 $2,351.99 $1,294.65 $1,057.34
09/21/2027 $236,891.46 $2,351.99 $1,288.92 $1,063.07
10/21/2027 $235,822.63 $2,351.99 $1,283.16 $1,068.83
11/21/2027 $234,748.02 $2,351.99 $1,277.37 $1,074.62
12/21/2027 $233,667.58 $2,351.99 $1,271.55 $1,080.44
01/21/2028 $232,581.29 $2,351.99 $1,265.70 $1,086.29
02/21/2028 $231,489.11 $2,351.99 $1,259.82 $1,092.17
03/21/2028 $230,391.02 $2,351.99 $1,253.90 $1,098.09
04/21/2028 $229,286.98 $2,351.99 $1,247.95 $1,104.04
05/21/2028 $228,176.97 $2,351.99 $1,241.97 $1,110.02
06/21/2028 $227,060.93 $2,351.99 $1,235.96 $1,116.03
07/21/2028 $225,938.86 $2,351.99 $1,229.91 $1,122.08
08/21/2028 $224,810.70 $2,351.99 $1,223.84 $1,128.15
09/21/2028 $223,676.44 $2,351.99 $1,217.72 $1,134.27
10/21/2028 $222,536.03 $2,351.99 $1,211.58 $1,140.41
11/21/2028 $221,389.44 $2,351.99 $1,205.40 $1,146.59
12/21/2028 $220,236.65 $2,351.99 $1,199.19 $1,152.80
01/21/2029 $219,077.60 $2,351.99 $1,192.95 $1,159.04
02/21/2029 $217,912.29 $2,351.99 $1,186.67 $1,165.32
03/21/2029 $216,740.65 $2,351.99 $1,180.36 $1,171.63
04/21/2029 $215,562.68 $2,351.99 $1,174.01 $1,177.98
05/21/2029 $214,378.32 $2,351.99 $1,167.63 $1,184.36
06/21/2029 $213,187.54 $2,351.99 $1,161.22 $1,190.77
07/21/2029 $211,990.32 $2,351.99 $1,154.77 $1,197.22
08/21/2029 $210,786.61 $2,351.99 $1,148.28 $1,203.71
09/21/2029 $209,576.38 $2,351.99 $1,141.76 $1,210.23
10/21/2029 $208,359.60 $2,351.99 $1,135.21 $1,216.78
11/21/2029 $207,136.22 $2,351.99 $1,128.61 $1,223.38
12/21/2029 $205,906.22 $2,351.99 $1,121.99 $1,230.00
01/21/2030 $204,669.55 $2,351.99 $1,115.33 $1,236.66
02/21/2030 $203,426.19 $2,351.99 $1,108.63 $1,243.36
03/21/2030 $202,176.09 $2,351.99 $1,101.89 $1,250.10
04/21/2030 $200,919.22 $2,351.99 $1,095.12 $1,256.87
05/21/2030 $199,655.55 $2,351.99 $1,088.31 $1,263.68
06/21/2030 $198,385.02 $2,351.99 $1,081.47 $1,270.52
07/21/2030 $197,107.62 $2,351.99 $1,074.59 $1,277.40
08/21/2030 $195,823.30 $2,351.99 $1,067.67 $1,284.32
09/21/2030 $194,532.02 $2,351.99 $1,060.71 $1,291.28
10/21/2030 $193,233.74 $2,351.99 $1,053.72 $1,298.27
11/21/2030 $191,928.43 $2,351.99 $1,046.68 $1,305.31
12/21/2030 $190,616.06 $2,351.99 $1,039.61 $1,312.38
01/21/2031 $189,296.57 $2,351.99 $1,032.50 $1,319.49
02/21/2031 $187,969.94 $2,351.99 $1,025.36 $1,326.63
03/21/2031 $186,636.12 $2,351.99 $1,018.17 $1,333.82
04/21/2031 $185,295.07 $2,351.99 $1,010.95 $1,341.04
05/21/2031 $183,946.76 $2,351.99 $1,003.68 $1,348.31
06/21/2031 $182,591.15 $2,351.99 $996.38 $1,355.61
07/21/2031 $181,228.20 $2,351.99 $989.04 $1,362.95
08/21/2031 $179,857.86 $2,351.99 $981.65 $1,370.34
09/21/2031 $178,480.10 $2,351.99 $974.23 $1,377.76
10/21/2031 $177,094.88 $2,351.99 $966.77 $1,385.22
11/21/2031 $175,702.15 $2,351.99 $959.26 $1,392.73
12/21/2031 $174,301.88 $2,351.99 $951.72 $1,400.27
01/21/2032 $172,894.03 $2,351.99 $944.14 $1,407.85
02/21/2032 $171,478.55 $2,351.99 $936.51 $1,415.48
03/21/2032 $170,055.40 $2,351.99 $928.84 $1,423.15
04/21/2032 $168,624.54 $2,351.99 $921.13 $1,430.86
05/21/2032 $167,185.94 $2,351.99 $913.38 $1,438.61
06/21/2032 $165,739.54 $2,351.99 $905.59 $1,446.40
07/21/2032 $164,285.30 $2,351.99 $897.76 $1,454.23
08/21/2032 $162,823.19 $2,351.99 $889.88 $1,462.11
09/21/2032 $161,353.16 $2,351.99 $881.96 $1,470.03
10/21/2032 $159,875.17 $2,351.99 $874.00 $1,477.99
11/21/2032 $158,389.17 $2,351.99 $865.99 $1,486.00
12/21/2032 $156,895.12 $2,351.99 $857.94 $1,494.05
01/21/2033 $155,392.98 $2,351.99 $849.85 $1,502.14
02/21/2033 $153,882.70 $2,351.99 $841.71 $1,510.28
03/21/2033 $152,364.24 $2,351.99 $833.53 $1,518.46
04/21/2033 $150,837.56 $2,351.99 $825.31 $1,526.68
05/21/2033 $149,302.60 $2,351.99 $817.04 $1,534.95
06/21/2033 $147,759.34 $2,351.99 $808.72 $1,543.27
07/21/2033 $146,207.71 $2,351.99 $800.36 $1,551.63
08/21/2033 $144,647.68 $2,351.99 $791.96 $1,560.03
09/21/2033 $143,079.20 $2,351.99 $783.51 $1,568.48
10/21/2033 $141,502.22 $2,351.99 $775.01 $1,576.98
11/21/2033 $139,916.70 $2,351.99 $766.47 $1,585.52
12/21/2033 $138,322.59 $2,351.99 $757.88 $1,594.11
01/21/2034 $136,719.85 $2,351.99 $749.25 $1,602.74
02/21/2034 $135,108.43 $2,351.99 $740.57 $1,611.42
03/21/2034 $133,488.27 $2,351.99 $731.84 $1,620.15
04/21/2034 $131,859.35 $2,351.99 $723.06 $1,628.93
05/21/2034 $130,221.59 $2,351.99 $714.24 $1,637.75
06/21/2034 $128,574.97 $2,351.99 $705.37 $1,646.62
07/21/2034 $126,919.43 $2,351.99 $696.45 $1,655.54
08/21/2034 $125,254.92 $2,351.99 $687.48 $1,664.51
09/21/2034 $123,581.39 $2,351.99 $678.46 $1,673.53
10/21/2034 $121,898.80 $2,351.99 $669.40 $1,682.59
11/21/2034 $120,207.10 $2,351.99 $660.29 $1,691.70
12/21/2034 $118,506.23 $2,351.99 $651.12 $1,700.87
01/21/2035 $116,796.15 $2,351.99 $641.91 $1,710.08
02/21/2035 $115,076.80 $2,351.99 $632.65 $1,719.34
03/21/2035 $113,348.15 $2,351.99 $623.33 $1,728.66
04/21/2035 $111,610.13 $2,351.99 $613.97 $1,738.02
05/21/2035 $109,862.69 $2,351.99 $604.55 $1,747.44
06/21/2035 $108,105.79 $2,351.99 $595.09 $1,756.90
07/21/2035 $106,339.37 $2,351.99 $585.57 $1,766.42
08/21/2035 $104,563.39 $2,351.99 $576.00 $1,775.98
09/21/2035 $102,777.78 $2,351.99 $566.39 $1,785.60
10/21/2035 $100,982.51 $2,351.99 $556.71 $1,795.28
11/21/2035 $99,177.51 $2,351.99 $546.99 $1,805.00
12/21/2035 $97,362.73 $2,351.99 $537.21 $1,814.78
01/21/2036 $95,538.12 $2,351.99 $527.38 $1,824.61
02/21/2036 $93,703.63 $2,351.99 $517.50 $1,834.49
03/21/2036 $91,859.20 $2,351.99 $507.56 $1,844.43
04/21/2036 $90,004.78 $2,351.99 $497.57 $1,854.42
05/21/2036 $88,140.32 $2,351.99 $487.53 $1,864.46
06/21/2036 $86,265.75 $2,351.99 $477.43 $1,874.56
07/21/2036 $84,381.04 $2,351.99 $467.27 $1,884.72
08/21/2036 $82,486.11 $2,351.99 $457.06 $1,894.93
09/21/2036 $80,580.92 $2,351.99 $446.80 $1,905.19
10/21/2036 $78,665.41 $2,351.99 $436.48 $1,915.51
11/21/2036 $76,739.52 $2,351.99 $426.10 $1,925.89
12/21/2036 $74,803.21 $2,351.99 $415.67 $1,936.32
01/21/2037 $72,856.40 $2,351.99 $405.18 $1,946.81
02/21/2037 $70,899.05 $2,351.99 $394.64 $1,957.35
03/21/2037 $68,931.10 $2,351.99 $384.04 $1,967.95
04/21/2037 $66,952.48 $2,351.99 $373.38 $1,978.61
05/21/2037 $64,963.15 $2,351.99 $362.66 $1,989.33
06/21/2037 $62,963.05 $2,351.99 $351.88 $2,000.11
07/21/2037 $60,952.11 $2,351.99 $341.05 $2,010.94
08/21/2037 $58,930.27 $2,351.99 $330.16 $2,021.83
09/21/2037 $56,897.49 $2,351.99 $319.21 $2,032.78
10/21/2037 $54,853.69 $2,351.99 $308.19 $2,043.80
11/21/2037 $52,798.83 $2,351.99 $297.12 $2,054.87
12/21/2037 $50,732.83 $2,351.99 $285.99 $2,066.00
01/21/2038 $48,655.65 $2,351.99 $274.80 $2,077.19
02/21/2038 $46,567.21 $2,351.99 $263.55 $2,088.44
03/21/2038 $44,467.46 $2,351.99 $252.24 $2,099.75
04/21/2038 $42,356.33 $2,351.99 $240.87 $2,111.12
05/21/2038 $40,233.77 $2,351.99 $229.43 $2,122.56
06/21/2038 $38,099.71 $2,351.99 $217.93 $2,134.06
07/21/2038 $35,954.10 $2,351.99 $206.37 $2,145.62
08/21/2038 $33,796.86 $2,351.99 $194.75 $2,157.24
09/21/2038 $31,627.94 $2,351.99 $183.07 $2,168.92
10/21/2038 $29,447.26 $2,351.99 $171.32 $2,180.67
11/21/2038 $27,254.78 $2,351.99 $159.51 $2,192.48
12/21/2038 $25,050.42 $2,351.99 $147.63 $2,204.36
01/21/2039 $22,834.12 $2,351.99 $135.69 $2,216.30
02/21/2039 $20,605.82 $2,351.99 $123.68 $2,228.31
03/21/2039 $18,365.44 $2,351.99 $111.61 $2,240.38
04/21/2039 $16,112.93 $2,351.99 $99.48 $2,252.51
05/21/2039 $13,848.22 $2,351.99 $87.28 $2,264.71
06/21/2039 $11,571.24 $2,351.99 $75.01 $2,276.98
07/21/2039 $9,281.93 $2,351.99 $62.68 $2,289.31
08/21/2039 $6,980.21 $2,351.99 $50.28 $2,301.71
09/21/2039 $4,666.03 $2,351.99 $37.81 $2,314.18
10/21/2039 $2,339.32 $2,351.99 $25.27 $2,326.72
11/21/2039 $0.00 $2,351.99 $12.67 $2,339.32
TOTAL: - $423,358.18 $153,358.18 $270,000.00

Change options for different scenario in the form below:

$
%