Mortgage product from Androscoggin Savings 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 Androscoggin Savings Bank

Interest Type: Fixed

Interest Rate: 7.880%

Monthly Payment: $ 2,276.97
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/04/2024 $239,299.03 $2,276.97 $1,576.00 $700.97
01/04/2025 $238,593.46 $2,276.97 $1,571.40 $705.57
02/04/2025 $237,883.25 $2,276.97 $1,566.76 $710.21
03/04/2025 $237,168.38 $2,276.97 $1,562.10 $714.87
04/04/2025 $236,448.82 $2,276.97 $1,557.41 $719.56
05/04/2025 $235,724.53 $2,276.97 $1,552.68 $724.29
06/04/2025 $234,995.48 $2,276.97 $1,547.92 $729.05
07/04/2025 $234,261.65 $2,276.97 $1,543.14 $733.83
08/04/2025 $233,523.00 $2,276.97 $1,538.32 $738.65
09/04/2025 $232,779.50 $2,276.97 $1,533.47 $743.50
10/04/2025 $232,031.11 $2,276.97 $1,528.59 $748.38
11/04/2025 $231,277.81 $2,276.97 $1,523.67 $753.30
12/04/2025 $230,519.57 $2,276.97 $1,518.72 $758.25
01/04/2026 $229,756.34 $2,276.97 $1,513.75 $763.22
02/04/2026 $228,988.11 $2,276.97 $1,508.73 $768.24
03/04/2026 $228,214.83 $2,276.97 $1,503.69 $773.28
04/04/2026 $227,436.47 $2,276.97 $1,498.61 $778.36
05/04/2026 $226,653.00 $2,276.97 $1,493.50 $783.47
06/04/2026 $225,864.38 $2,276.97 $1,488.35 $788.62
07/04/2026 $225,070.59 $2,276.97 $1,483.18 $793.79
08/04/2026 $224,271.58 $2,276.97 $1,477.96 $799.01
09/04/2026 $223,467.33 $2,276.97 $1,472.72 $804.25
10/04/2026 $222,657.79 $2,276.97 $1,467.44 $809.53
11/04/2026 $221,842.94 $2,276.97 $1,462.12 $814.85
12/04/2026 $221,022.74 $2,276.97 $1,456.77 $820.20
01/04/2027 $220,197.15 $2,276.97 $1,451.38 $825.59
02/04/2027 $219,366.15 $2,276.97 $1,445.96 $831.01
03/04/2027 $218,529.68 $2,276.97 $1,440.50 $836.47
04/04/2027 $217,687.72 $2,276.97 $1,435.01 $841.96
05/04/2027 $216,840.24 $2,276.97 $1,429.48 $847.49
06/04/2027 $215,987.18 $2,276.97 $1,423.92 $853.05
07/04/2027 $215,128.53 $2,276.97 $1,418.32 $858.65
08/04/2027 $214,264.24 $2,276.97 $1,412.68 $864.29
09/04/2027 $213,394.27 $2,276.97 $1,407.00 $869.97
10/04/2027 $212,518.59 $2,276.97 $1,401.29 $875.68
11/04/2027 $211,637.16 $2,276.97 $1,395.54 $881.43
12/04/2027 $210,749.94 $2,276.97 $1,389.75 $887.22
01/04/2028 $209,856.89 $2,276.97 $1,383.92 $893.05
02/04/2028 $208,957.98 $2,276.97 $1,378.06 $898.91
03/04/2028 $208,053.17 $2,276.97 $1,372.16 $904.81
04/04/2028 $207,142.42 $2,276.97 $1,366.22 $910.75
05/04/2028 $206,225.68 $2,276.97 $1,360.24 $916.73
06/04/2028 $205,302.93 $2,276.97 $1,354.22 $922.75
07/04/2028 $204,374.11 $2,276.97 $1,348.16 $928.81
08/04/2028 $203,439.20 $2,276.97 $1,342.06 $934.91
09/04/2028 $202,498.15 $2,276.97 $1,335.92 $941.05
10/04/2028 $201,550.92 $2,276.97 $1,329.74 $947.23
11/04/2028 $200,597.46 $2,276.97 $1,323.52 $953.45
12/04/2028 $199,637.75 $2,276.97 $1,317.26 $959.71
01/04/2029 $198,671.74 $2,276.97 $1,310.95 $966.02
02/04/2029 $197,699.38 $2,276.97 $1,304.61 $972.36
03/04/2029 $196,720.63 $2,276.97 $1,298.23 $978.74
04/04/2029 $195,735.46 $2,276.97 $1,291.80 $985.17
05/04/2029 $194,743.82 $2,276.97 $1,285.33 $991.64
06/04/2029 $193,745.67 $2,276.97 $1,278.82 $998.15
07/04/2029 $192,740.96 $2,276.97 $1,272.26 $1,004.71
08/04/2029 $191,729.66 $2,276.97 $1,265.67 $1,011.30
09/04/2029 $190,711.71 $2,276.97 $1,259.02 $1,017.95
10/04/2029 $189,687.08 $2,276.97 $1,252.34 $1,024.63
11/04/2029 $188,655.73 $2,276.97 $1,245.61 $1,031.36
12/04/2029 $187,617.60 $2,276.97 $1,238.84 $1,038.13
01/04/2030 $186,572.65 $2,276.97 $1,232.02 $1,044.95
02/04/2030 $185,520.84 $2,276.97 $1,225.16 $1,051.81
03/04/2030 $184,462.12 $2,276.97 $1,218.25 $1,058.72
04/04/2030 $183,396.45 $2,276.97 $1,211.30 $1,065.67
05/04/2030 $182,323.79 $2,276.97 $1,204.30 $1,072.67
06/04/2030 $181,244.08 $2,276.97 $1,197.26 $1,079.71
07/04/2030 $180,157.28 $2,276.97 $1,190.17 $1,086.80
08/04/2030 $179,063.34 $2,276.97 $1,183.03 $1,093.94
09/04/2030 $177,962.22 $2,276.97 $1,175.85 $1,101.12
10/04/2030 $176,853.87 $2,276.97 $1,168.62 $1,108.35
11/04/2030 $175,738.24 $2,276.97 $1,161.34 $1,115.63
12/04/2030 $174,615.28 $2,276.97 $1,154.01 $1,122.96
01/04/2031 $173,484.95 $2,276.97 $1,146.64 $1,130.33
02/04/2031 $172,347.20 $2,276.97 $1,139.22 $1,137.75
03/04/2031 $171,201.98 $2,276.97 $1,131.75 $1,145.22
04/04/2031 $170,049.24 $2,276.97 $1,124.23 $1,152.74
05/04/2031 $168,888.92 $2,276.97 $1,116.66 $1,160.31
06/04/2031 $167,720.99 $2,276.97 $1,109.04 $1,167.93
07/04/2031 $166,545.39 $2,276.97 $1,101.37 $1,175.60
08/04/2031 $165,362.07 $2,276.97 $1,093.65 $1,183.32
09/04/2031 $164,170.97 $2,276.97 $1,085.88 $1,191.09
10/04/2031 $162,972.06 $2,276.97 $1,078.06 $1,198.91
11/04/2031 $161,765.27 $2,276.97 $1,070.18 $1,206.79
12/04/2031 $160,550.56 $2,276.97 $1,062.26 $1,214.71
01/04/2032 $159,327.88 $2,276.97 $1,054.28 $1,222.69
02/04/2032 $158,097.16 $2,276.97 $1,046.25 $1,230.72
03/04/2032 $156,858.36 $2,276.97 $1,038.17 $1,238.80
04/04/2032 $155,611.43 $2,276.97 $1,030.04 $1,246.93
05/04/2032 $154,356.31 $2,276.97 $1,021.85 $1,255.12
06/04/2032 $153,092.94 $2,276.97 $1,013.61 $1,263.36
07/04/2032 $151,821.28 $2,276.97 $1,005.31 $1,271.66
08/04/2032 $150,541.27 $2,276.97 $996.96 $1,280.01
09/04/2032 $149,252.86 $2,276.97 $988.55 $1,288.42
10/04/2032 $147,955.98 $2,276.97 $980.09 $1,296.88
11/04/2032 $146,650.59 $2,276.97 $971.58 $1,305.39
12/04/2032 $145,336.62 $2,276.97 $963.01 $1,313.96
01/04/2033 $144,014.03 $2,276.97 $954.38 $1,322.59
02/04/2033 $142,682.75 $2,276.97 $945.69 $1,331.28
03/04/2033 $141,342.73 $2,276.97 $936.95 $1,340.02
04/04/2033 $139,993.92 $2,276.97 $928.15 $1,348.82
05/04/2033 $138,636.24 $2,276.97 $919.29 $1,357.68
06/04/2033 $137,269.65 $2,276.97 $910.38 $1,366.59
07/04/2033 $135,894.08 $2,276.97 $901.40 $1,375.57
08/04/2033 $134,509.48 $2,276.97 $892.37 $1,384.60
09/04/2033 $133,115.79 $2,276.97 $883.28 $1,393.69
10/04/2033 $131,712.95 $2,276.97 $874.13 $1,402.84
11/04/2033 $130,300.89 $2,276.97 $864.92 $1,412.05
12/04/2033 $128,879.57 $2,276.97 $855.64 $1,421.33
01/04/2034 $127,448.91 $2,276.97 $846.31 $1,430.66
02/04/2034 $126,008.85 $2,276.97 $836.91 $1,440.06
03/04/2034 $124,559.34 $2,276.97 $827.46 $1,449.51
04/04/2034 $123,100.31 $2,276.97 $817.94 $1,459.03
05/04/2034 $121,631.70 $2,276.97 $808.36 $1,468.61
06/04/2034 $120,153.44 $2,276.97 $798.71 $1,478.25
07/04/2034 $118,665.48 $2,276.97 $789.01 $1,487.96
08/04/2034 $117,167.75 $2,276.97 $779.24 $1,497.73
09/04/2034 $115,660.18 $2,276.97 $769.40 $1,507.57
10/04/2034 $114,142.71 $2,276.97 $759.50 $1,517.47
11/04/2034 $112,615.28 $2,276.97 $749.54 $1,527.43
12/04/2034 $111,077.82 $2,276.97 $739.51 $1,537.46
01/04/2035 $109,530.26 $2,276.97 $729.41 $1,547.56
02/04/2035 $107,972.54 $2,276.97 $719.25 $1,557.72
03/04/2035 $106,404.59 $2,276.97 $709.02 $1,567.95
04/04/2035 $104,826.34 $2,276.97 $698.72 $1,578.25
05/04/2035 $103,237.73 $2,276.97 $688.36 $1,588.61
06/04/2035 $101,638.69 $2,276.97 $677.93 $1,599.04
07/04/2035 $100,029.15 $2,276.97 $667.43 $1,609.54
08/04/2035 $98,409.03 $2,276.97 $656.86 $1,620.11
09/04/2035 $96,778.28 $2,276.97 $646.22 $1,630.75
10/04/2035 $95,136.82 $2,276.97 $635.51 $1,641.46
11/04/2035 $93,484.59 $2,276.97 $624.73 $1,652.24
12/04/2035 $91,821.50 $2,276.97 $613.88 $1,663.09
01/04/2036 $90,147.49 $2,276.97 $602.96 $1,674.01
02/04/2036 $88,462.49 $2,276.97 $591.97 $1,685.00
03/04/2036 $86,766.42 $2,276.97 $580.90 $1,696.07
04/04/2036 $85,059.22 $2,276.97 $569.77 $1,707.20
05/04/2036 $83,340.81 $2,276.97 $558.56 $1,718.41
06/04/2036 $81,611.11 $2,276.97 $547.27 $1,729.70
07/04/2036 $79,870.05 $2,276.97 $535.91 $1,741.06
08/04/2036 $78,117.56 $2,276.97 $524.48 $1,752.49
09/04/2036 $76,353.56 $2,276.97 $512.97 $1,764.00
10/04/2036 $74,577.98 $2,276.97 $501.39 $1,775.58
11/04/2036 $72,790.74 $2,276.97 $489.73 $1,787.24
12/04/2036 $70,991.76 $2,276.97 $477.99 $1,798.98
01/04/2037 $69,180.97 $2,276.97 $466.18 $1,810.79
02/04/2037 $67,358.29 $2,276.97 $454.29 $1,822.68
03/04/2037 $65,523.64 $2,276.97 $442.32 $1,834.65
04/04/2037 $63,676.94 $2,276.97 $430.27 $1,846.70
05/04/2037 $61,818.12 $2,276.97 $418.15 $1,858.82
06/04/2037 $59,947.09 $2,276.97 $405.94 $1,871.03
07/04/2037 $58,063.77 $2,276.97 $393.65 $1,883.32
08/04/2037 $56,168.09 $2,276.97 $381.29 $1,895.68
09/04/2037 $54,259.95 $2,276.97 $368.84 $1,908.13
10/04/2037 $52,339.29 $2,276.97 $356.31 $1,920.66
11/04/2037 $50,406.01 $2,276.97 $343.69 $1,933.28
12/04/2037 $48,460.04 $2,276.97 $331.00 $1,945.97
01/04/2038 $46,501.30 $2,276.97 $318.22 $1,958.75
02/04/2038 $44,529.68 $2,276.97 $305.36 $1,971.61
03/04/2038 $42,545.13 $2,276.97 $292.41 $1,984.56
04/04/2038 $40,547.54 $2,276.97 $279.38 $1,997.59
05/04/2038 $38,536.83 $2,276.97 $266.26 $2,010.71
06/04/2038 $36,512.92 $2,276.97 $253.06 $2,023.91
07/04/2038 $34,475.72 $2,276.97 $239.77 $2,037.20
08/04/2038 $32,425.14 $2,276.97 $226.39 $2,050.58
09/04/2038 $30,361.09 $2,276.97 $212.93 $2,064.04
10/04/2038 $28,283.49 $2,276.97 $199.37 $2,077.60
11/04/2038 $26,192.25 $2,276.97 $185.73 $2,091.24
12/04/2038 $24,087.28 $2,276.97 $172.00 $2,104.97
01/04/2039 $21,968.48 $2,276.97 $158.17 $2,118.80
02/04/2039 $19,835.77 $2,276.97 $144.26 $2,132.71
03/04/2039 $17,689.06 $2,276.97 $130.25 $2,146.71
04/04/2039 $15,528.24 $2,276.97 $116.16 $2,160.81
05/04/2039 $13,353.24 $2,276.97 $101.97 $2,175.00
06/04/2039 $11,163.96 $2,276.97 $87.69 $2,189.28
07/04/2039 $8,960.30 $2,276.97 $73.31 $2,203.66
08/04/2039 $6,742.17 $2,276.97 $58.84 $2,218.13
09/04/2039 $4,509.47 $2,276.97 $44.27 $2,232.70
10/04/2039 $2,262.12 $2,276.97 $29.61 $2,247.36
11/04/2039 $0.00 $2,276.97 $14.85 $2,262.12
TOTAL: - $409,854.56 $169,854.56 $240,000.00

Change options for different scenario in the form below:

$
%