Mortgage product from GEORGIA'S OWN - 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 GEORGIA'S OWN

Interest Type: Fixed

Interest Rate: 6.500%

Monthly Payment: $ 2,090.66
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/05/2024 $239,209.34 $2,090.66 $1,300.00 $790.66
01/05/2025 $238,414.40 $2,090.66 $1,295.72 $794.94
02/05/2025 $237,615.16 $2,090.66 $1,291.41 $799.25
03/05/2025 $236,811.58 $2,090.66 $1,287.08 $803.58
04/05/2025 $236,003.65 $2,090.66 $1,282.73 $807.93
05/05/2025 $235,191.35 $2,090.66 $1,278.35 $812.30
06/05/2025 $234,374.64 $2,090.66 $1,273.95 $816.70
07/05/2025 $233,553.51 $2,090.66 $1,269.53 $821.13
08/05/2025 $232,727.94 $2,090.66 $1,265.08 $825.58
09/05/2025 $231,897.89 $2,090.66 $1,260.61 $830.05
10/05/2025 $231,063.35 $2,090.66 $1,256.11 $834.54
11/05/2025 $230,224.28 $2,090.66 $1,251.59 $839.06
12/05/2025 $229,380.67 $2,090.66 $1,247.05 $843.61
01/05/2026 $228,532.49 $2,090.66 $1,242.48 $848.18
02/05/2026 $227,679.72 $2,090.66 $1,237.88 $852.77
03/05/2026 $226,822.33 $2,090.66 $1,233.27 $857.39
04/05/2026 $225,960.29 $2,090.66 $1,228.62 $862.04
05/05/2026 $225,093.58 $2,090.66 $1,223.95 $866.71
06/05/2026 $224,222.18 $2,090.66 $1,219.26 $871.40
07/05/2026 $223,346.06 $2,090.66 $1,214.54 $876.12
08/05/2026 $222,465.20 $2,090.66 $1,209.79 $880.87
09/05/2026 $221,579.56 $2,090.66 $1,205.02 $885.64
10/05/2026 $220,689.12 $2,090.66 $1,200.22 $890.44
11/05/2026 $219,793.86 $2,090.66 $1,195.40 $895.26
12/05/2026 $218,893.76 $2,090.66 $1,190.55 $900.11
01/05/2027 $217,988.77 $2,090.66 $1,185.67 $904.98
02/05/2027 $217,078.89 $2,090.66 $1,180.77 $909.89
03/05/2027 $216,164.08 $2,090.66 $1,175.84 $914.81
04/05/2027 $215,244.31 $2,090.66 $1,170.89 $919.77
05/05/2027 $214,319.56 $2,090.66 $1,165.91 $924.75
06/05/2027 $213,389.80 $2,090.66 $1,160.90 $929.76
07/05/2027 $212,455.00 $2,090.66 $1,155.86 $934.80
08/05/2027 $211,515.14 $2,090.66 $1,150.80 $939.86
09/05/2027 $210,570.19 $2,090.66 $1,145.71 $944.95
10/05/2027 $209,620.12 $2,090.66 $1,140.59 $950.07
11/05/2027 $208,664.90 $2,090.66 $1,135.44 $955.22
12/05/2027 $207,704.51 $2,090.66 $1,130.27 $960.39
01/05/2028 $206,738.92 $2,090.66 $1,125.07 $965.59
02/05/2028 $205,768.10 $2,090.66 $1,119.84 $970.82
03/05/2028 $204,792.02 $2,090.66 $1,114.58 $976.08
04/05/2028 $203,810.65 $2,090.66 $1,109.29 $981.37
05/05/2028 $202,823.97 $2,090.66 $1,103.97 $986.68
06/05/2028 $201,831.94 $2,090.66 $1,098.63 $992.03
07/05/2028 $200,834.54 $2,090.66 $1,093.26 $997.40
08/05/2028 $199,831.74 $2,090.66 $1,087.85 $1,002.80
09/05/2028 $198,823.50 $2,090.66 $1,082.42 $1,008.24
10/05/2028 $197,809.80 $2,090.66 $1,076.96 $1,013.70
11/05/2028 $196,790.62 $2,090.66 $1,071.47 $1,019.19
12/05/2028 $195,765.91 $2,090.66 $1,065.95 $1,024.71
01/05/2029 $194,735.65 $2,090.66 $1,060.40 $1,030.26
02/05/2029 $193,699.81 $2,090.66 $1,054.82 $1,035.84
03/05/2029 $192,658.36 $2,090.66 $1,049.21 $1,041.45
04/05/2029 $191,611.27 $2,090.66 $1,043.57 $1,047.09
05/05/2029 $190,558.50 $2,090.66 $1,037.89 $1,052.76
06/05/2029 $189,500.04 $2,090.66 $1,032.19 $1,058.47
07/05/2029 $188,435.84 $2,090.66 $1,026.46 $1,064.20
08/05/2029 $187,365.88 $2,090.66 $1,020.69 $1,069.96
09/05/2029 $186,290.12 $2,090.66 $1,014.90 $1,075.76
10/05/2029 $185,208.53 $2,090.66 $1,009.07 $1,081.59
11/05/2029 $184,121.09 $2,090.66 $1,003.21 $1,087.44
12/05/2029 $183,027.75 $2,090.66 $997.32 $1,093.34
01/05/2030 $181,928.49 $2,090.66 $991.40 $1,099.26
02/05/2030 $180,823.28 $2,090.66 $985.45 $1,105.21
03/05/2030 $179,712.08 $2,090.66 $979.46 $1,111.20
04/05/2030 $178,594.87 $2,090.66 $973.44 $1,117.22
05/05/2030 $177,471.60 $2,090.66 $967.39 $1,123.27
06/05/2030 $176,342.24 $2,090.66 $961.30 $1,129.35
07/05/2030 $175,206.77 $2,090.66 $955.19 $1,135.47
08/05/2030 $174,065.15 $2,090.66 $949.04 $1,141.62
09/05/2030 $172,917.35 $2,090.66 $942.85 $1,147.80
10/05/2030 $171,763.33 $2,090.66 $936.64 $1,154.02
11/05/2030 $170,603.05 $2,090.66 $930.38 $1,160.27
12/05/2030 $169,436.49 $2,090.66 $924.10 $1,166.56
01/05/2031 $168,263.62 $2,090.66 $917.78 $1,172.88
02/05/2031 $167,084.39 $2,090.66 $911.43 $1,179.23
03/05/2031 $165,898.77 $2,090.66 $905.04 $1,185.62
04/05/2031 $164,706.73 $2,090.66 $898.62 $1,192.04
05/05/2031 $163,508.24 $2,090.66 $892.16 $1,198.50
06/05/2031 $162,303.25 $2,090.66 $885.67 $1,204.99
07/05/2031 $161,091.73 $2,090.66 $879.14 $1,211.52
08/05/2031 $159,873.65 $2,090.66 $872.58 $1,218.08
09/05/2031 $158,648.98 $2,090.66 $865.98 $1,224.68
10/05/2031 $157,417.67 $2,090.66 $859.35 $1,231.31
11/05/2031 $156,179.69 $2,090.66 $852.68 $1,237.98
12/05/2031 $154,935.01 $2,090.66 $845.97 $1,244.68
01/05/2032 $153,683.58 $2,090.66 $839.23 $1,251.43
02/05/2032 $152,425.38 $2,090.66 $832.45 $1,258.20
03/05/2032 $151,160.36 $2,090.66 $825.64 $1,265.02
04/05/2032 $149,888.48 $2,090.66 $818.79 $1,271.87
05/05/2032 $148,609.72 $2,090.66 $811.90 $1,278.76
06/05/2032 $147,324.03 $2,090.66 $804.97 $1,285.69
07/05/2032 $146,031.38 $2,090.66 $798.01 $1,292.65
08/05/2032 $144,731.73 $2,090.66 $791.00 $1,299.65
09/05/2032 $143,425.03 $2,090.66 $783.96 $1,306.69
10/05/2032 $142,111.26 $2,090.66 $776.89 $1,313.77
11/05/2032 $140,790.37 $2,090.66 $769.77 $1,320.89
12/05/2032 $139,462.33 $2,090.66 $762.61 $1,328.04
01/05/2033 $138,127.09 $2,090.66 $755.42 $1,335.24
02/05/2033 $136,784.62 $2,090.66 $748.19 $1,342.47
03/05/2033 $135,434.88 $2,090.66 $740.92 $1,349.74
04/05/2033 $134,077.83 $2,090.66 $733.61 $1,357.05
05/05/2033 $132,713.43 $2,090.66 $726.25 $1,364.40
06/05/2033 $131,341.63 $2,090.66 $718.86 $1,371.79
07/05/2033 $129,962.41 $2,090.66 $711.43 $1,379.22
08/05/2033 $128,575.71 $2,090.66 $703.96 $1,386.69
09/05/2033 $127,181.51 $2,090.66 $696.45 $1,394.21
10/05/2033 $125,779.75 $2,090.66 $688.90 $1,401.76
11/05/2033 $124,370.40 $2,090.66 $681.31 $1,409.35
12/05/2033 $122,953.42 $2,090.66 $673.67 $1,416.98
01/05/2034 $121,528.76 $2,090.66 $666.00 $1,424.66
02/05/2034 $120,096.38 $2,090.66 $658.28 $1,432.38
03/05/2034 $118,656.24 $2,090.66 $650.52 $1,440.14
04/05/2034 $117,208.31 $2,090.66 $642.72 $1,447.94
05/05/2034 $115,752.53 $2,090.66 $634.88 $1,455.78
06/05/2034 $114,288.86 $2,090.66 $626.99 $1,463.66
07/05/2034 $112,817.27 $2,090.66 $619.06 $1,471.59
08/05/2034 $111,337.71 $2,090.66 $611.09 $1,479.56
09/05/2034 $109,850.13 $2,090.66 $603.08 $1,487.58
10/05/2034 $108,354.49 $2,090.66 $595.02 $1,495.64
11/05/2034 $106,850.75 $2,090.66 $586.92 $1,503.74
12/05/2034 $105,338.87 $2,090.66 $578.77 $1,511.88
01/05/2035 $103,818.80 $2,090.66 $570.59 $1,520.07
02/05/2035 $102,290.49 $2,090.66 $562.35 $1,528.31
03/05/2035 $100,753.91 $2,090.66 $554.07 $1,536.58
04/05/2035 $99,209.00 $2,090.66 $545.75 $1,544.91
05/05/2035 $97,655.73 $2,090.66 $537.38 $1,553.28
06/05/2035 $96,094.04 $2,090.66 $528.97 $1,561.69
07/05/2035 $94,523.89 $2,090.66 $520.51 $1,570.15
08/05/2035 $92,945.23 $2,090.66 $512.00 $1,578.65
09/05/2035 $91,358.03 $2,090.66 $503.45 $1,587.20
10/05/2035 $89,762.23 $2,090.66 $494.86 $1,595.80
11/05/2035 $88,157.78 $2,090.66 $486.21 $1,604.45
12/05/2035 $86,544.65 $2,090.66 $477.52 $1,613.14
01/05/2036 $84,922.77 $2,090.66 $468.78 $1,621.87
02/05/2036 $83,292.11 $2,090.66 $460.00 $1,630.66
03/05/2036 $81,652.62 $2,090.66 $451.17 $1,639.49
04/05/2036 $80,004.25 $2,090.66 $442.29 $1,648.37
05/05/2036 $78,346.95 $2,090.66 $433.36 $1,657.30
06/05/2036 $76,680.67 $2,090.66 $424.38 $1,666.28
07/05/2036 $75,005.36 $2,090.66 $415.35 $1,675.30
08/05/2036 $73,320.99 $2,090.66 $406.28 $1,684.38
09/05/2036 $71,627.48 $2,090.66 $397.16 $1,693.50
10/05/2036 $69,924.81 $2,090.66 $387.98 $1,702.68
11/05/2036 $68,212.91 $2,090.66 $378.76 $1,711.90
12/05/2036 $66,491.74 $2,090.66 $369.49 $1,721.17
01/05/2037 $64,761.24 $2,090.66 $360.16 $1,730.49
02/05/2037 $63,021.38 $2,090.66 $350.79 $1,739.87
03/05/2037 $61,272.09 $2,090.66 $341.37 $1,749.29
04/05/2037 $59,513.32 $2,090.66 $331.89 $1,758.77
05/05/2037 $57,745.02 $2,090.66 $322.36 $1,768.29
06/05/2037 $55,967.15 $2,090.66 $312.79 $1,777.87
07/05/2037 $54,179.65 $2,090.66 $303.16 $1,787.50
08/05/2037 $52,382.47 $2,090.66 $293.47 $1,797.18
09/05/2037 $50,575.55 $2,090.66 $283.74 $1,806.92
10/05/2037 $48,758.84 $2,090.66 $273.95 $1,816.71
11/05/2037 $46,932.29 $2,090.66 $264.11 $1,826.55
12/05/2037 $45,095.85 $2,090.66 $254.22 $1,836.44
01/05/2038 $43,249.46 $2,090.66 $244.27 $1,846.39
02/05/2038 $41,393.07 $2,090.66 $234.27 $1,856.39
03/05/2038 $39,526.63 $2,090.66 $224.21 $1,866.45
04/05/2038 $37,650.07 $2,090.66 $214.10 $1,876.56
05/05/2038 $35,763.35 $2,090.66 $203.94 $1,886.72
06/05/2038 $33,866.41 $2,090.66 $193.72 $1,896.94
07/05/2038 $31,959.20 $2,090.66 $183.44 $1,907.21
08/05/2038 $30,041.65 $2,090.66 $173.11 $1,917.55
09/05/2038 $28,113.72 $2,090.66 $162.73 $1,927.93
10/05/2038 $26,175.35 $2,090.66 $152.28 $1,938.38
11/05/2038 $24,226.47 $2,090.66 $141.78 $1,948.87
12/05/2038 $22,267.04 $2,090.66 $131.23 $1,959.43
01/05/2039 $20,297.00 $2,090.66 $120.61 $1,970.04
02/05/2039 $18,316.28 $2,090.66 $109.94 $1,980.72
03/05/2039 $16,324.84 $2,090.66 $99.21 $1,991.44
04/05/2039 $14,322.60 $2,090.66 $88.43 $2,002.23
05/05/2039 $12,309.53 $2,090.66 $77.58 $2,013.08
06/05/2039 $10,285.55 $2,090.66 $66.68 $2,023.98
07/05/2039 $8,250.60 $2,090.66 $55.71 $2,034.94
08/05/2039 $6,204.64 $2,090.66 $44.69 $2,045.97
09/05/2039 $4,147.59 $2,090.66 $33.61 $2,057.05
10/05/2039 $2,079.39 $2,090.66 $22.47 $2,068.19
11/05/2039 $0.00 $2,090.66 $11.26 $2,079.39
TOTAL: - $376,318.38 $136,318.38 $240,000.00

Change options for different scenario in the form below:

$
%