Mortgage product from Bath Savings Institution - 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 Bath Savings Institution

Interest Type: Fixed

Interest Rate: 7.380%

Monthly Payment: $ 2,668.60
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/04/2024 $289,114.90 $2,668.60 $1,783.50 $885.10
01/04/2025 $288,224.36 $2,668.60 $1,778.06 $890.54
02/04/2025 $287,328.34 $2,668.60 $1,772.58 $896.02
03/04/2025 $286,426.81 $2,668.60 $1,767.07 $901.53
04/04/2025 $285,519.74 $2,668.60 $1,761.52 $907.07
05/04/2025 $284,607.09 $2,668.60 $1,755.95 $912.65
06/04/2025 $283,688.82 $2,668.60 $1,750.33 $918.26
07/04/2025 $282,764.91 $2,668.60 $1,744.69 $923.91
08/04/2025 $281,835.32 $2,668.60 $1,739.00 $929.59
09/04/2025 $280,900.00 $2,668.60 $1,733.29 $935.31
10/04/2025 $279,958.94 $2,668.60 $1,727.54 $941.06
11/04/2025 $279,012.09 $2,668.60 $1,721.75 $946.85
12/04/2025 $278,059.42 $2,668.60 $1,715.92 $952.67
01/04/2026 $277,100.88 $2,668.60 $1,710.07 $958.53
02/04/2026 $276,136.46 $2,668.60 $1,704.17 $964.43
03/04/2026 $275,166.10 $2,668.60 $1,698.24 $970.36
04/04/2026 $274,189.77 $2,668.60 $1,692.27 $976.33
05/04/2026 $273,207.44 $2,668.60 $1,686.27 $982.33
06/04/2026 $272,219.07 $2,668.60 $1,680.23 $988.37
07/04/2026 $271,224.61 $2,668.60 $1,674.15 $994.45
08/04/2026 $270,224.05 $2,668.60 $1,668.03 $1,000.57
09/04/2026 $269,217.33 $2,668.60 $1,661.88 $1,006.72
10/04/2026 $268,204.42 $2,668.60 $1,655.69 $1,012.91
11/04/2026 $267,185.27 $2,668.60 $1,649.46 $1,019.14
12/04/2026 $266,159.86 $2,668.60 $1,643.19 $1,025.41
01/04/2027 $265,128.15 $2,668.60 $1,636.88 $1,031.72
02/04/2027 $264,090.09 $2,668.60 $1,630.54 $1,038.06
03/04/2027 $263,045.65 $2,668.60 $1,624.15 $1,044.44
04/04/2027 $261,994.78 $2,668.60 $1,617.73 $1,050.87
05/04/2027 $260,937.45 $2,668.60 $1,611.27 $1,057.33
06/04/2027 $259,873.61 $2,668.60 $1,604.77 $1,063.83
07/04/2027 $258,803.24 $2,668.60 $1,598.22 $1,070.38
08/04/2027 $257,726.28 $2,668.60 $1,591.64 $1,076.96
09/04/2027 $256,642.70 $2,668.60 $1,585.02 $1,083.58
10/04/2027 $255,552.45 $2,668.60 $1,578.35 $1,090.25
11/04/2027 $254,455.50 $2,668.60 $1,571.65 $1,096.95
12/04/2027 $253,351.80 $2,668.60 $1,564.90 $1,103.70
01/04/2028 $252,241.32 $2,668.60 $1,558.11 $1,110.48
02/04/2028 $251,124.01 $2,668.60 $1,551.28 $1,117.31
03/04/2028 $249,999.82 $2,668.60 $1,544.41 $1,124.19
04/04/2028 $248,868.72 $2,668.60 $1,537.50 $1,131.10
05/04/2028 $247,730.66 $2,668.60 $1,530.54 $1,138.06
06/04/2028 $246,585.61 $2,668.60 $1,523.54 $1,145.05
07/04/2028 $245,433.51 $2,668.60 $1,516.50 $1,152.10
08/04/2028 $244,274.33 $2,668.60 $1,509.42 $1,159.18
09/04/2028 $243,108.02 $2,668.60 $1,502.29 $1,166.31
10/04/2028 $241,934.54 $2,668.60 $1,495.11 $1,173.48
11/04/2028 $240,753.83 $2,668.60 $1,487.90 $1,180.70
12/04/2028 $239,565.87 $2,668.60 $1,480.64 $1,187.96
01/04/2029 $238,370.60 $2,668.60 $1,473.33 $1,195.27
02/04/2029 $237,167.98 $2,668.60 $1,465.98 $1,202.62
03/04/2029 $235,957.97 $2,668.60 $1,458.58 $1,210.02
04/04/2029 $234,740.51 $2,668.60 $1,451.14 $1,217.46
05/04/2029 $233,515.57 $2,668.60 $1,443.65 $1,224.94
06/04/2029 $232,283.09 $2,668.60 $1,436.12 $1,232.48
07/04/2029 $231,043.03 $2,668.60 $1,428.54 $1,240.06
08/04/2029 $229,795.35 $2,668.60 $1,420.91 $1,247.68
09/04/2029 $228,539.99 $2,668.60 $1,413.24 $1,255.36
10/04/2029 $227,276.92 $2,668.60 $1,405.52 $1,263.08
11/04/2029 $226,006.07 $2,668.60 $1,397.75 $1,270.85
12/04/2029 $224,727.41 $2,668.60 $1,389.94 $1,278.66
01/04/2030 $223,440.88 $2,668.60 $1,382.07 $1,286.52
02/04/2030 $222,146.45 $2,668.60 $1,374.16 $1,294.44
03/04/2030 $220,844.05 $2,668.60 $1,366.20 $1,302.40
04/04/2030 $219,533.64 $2,668.60 $1,358.19 $1,310.41
05/04/2030 $218,215.18 $2,668.60 $1,350.13 $1,318.47
06/04/2030 $216,888.60 $2,668.60 $1,342.02 $1,326.58
07/04/2030 $215,553.87 $2,668.60 $1,333.86 $1,334.73
08/04/2030 $214,210.92 $2,668.60 $1,325.66 $1,342.94
09/04/2030 $212,859.72 $2,668.60 $1,317.40 $1,351.20
10/04/2030 $211,500.21 $2,668.60 $1,309.09 $1,359.51
11/04/2030 $210,132.34 $2,668.60 $1,300.73 $1,367.87
12/04/2030 $208,756.06 $2,668.60 $1,292.31 $1,376.28
01/04/2031 $207,371.31 $2,668.60 $1,283.85 $1,384.75
02/04/2031 $205,978.04 $2,668.60 $1,275.33 $1,393.26
03/04/2031 $204,576.21 $2,668.60 $1,266.76 $1,401.83
04/04/2031 $203,165.75 $2,668.60 $1,258.14 $1,410.45
05/04/2031 $201,746.63 $2,668.60 $1,249.47 $1,419.13
06/04/2031 $200,318.77 $2,668.60 $1,240.74 $1,427.86
07/04/2031 $198,882.13 $2,668.60 $1,231.96 $1,436.64
08/04/2031 $197,436.66 $2,668.60 $1,223.13 $1,445.47
09/04/2031 $195,982.29 $2,668.60 $1,214.24 $1,454.36
10/04/2031 $194,518.99 $2,668.60 $1,205.29 $1,463.31
11/04/2031 $193,046.68 $2,668.60 $1,196.29 $1,472.31
12/04/2031 $191,565.32 $2,668.60 $1,187.24 $1,481.36
01/04/2032 $190,074.85 $2,668.60 $1,178.13 $1,490.47
02/04/2032 $188,575.21 $2,668.60 $1,168.96 $1,499.64
03/04/2032 $187,066.35 $2,668.60 $1,159.74 $1,508.86
04/04/2032 $185,548.21 $2,668.60 $1,150.46 $1,518.14
05/04/2032 $184,020.73 $2,668.60 $1,141.12 $1,527.48
06/04/2032 $182,483.86 $2,668.60 $1,131.73 $1,536.87
07/04/2032 $180,937.54 $2,668.60 $1,122.28 $1,546.32
08/04/2032 $179,381.71 $2,668.60 $1,112.77 $1,555.83
09/04/2032 $177,816.31 $2,668.60 $1,103.20 $1,565.40
10/04/2032 $176,241.28 $2,668.60 $1,093.57 $1,575.03
11/04/2032 $174,656.56 $2,668.60 $1,083.88 $1,584.71
12/04/2032 $173,062.10 $2,668.60 $1,074.14 $1,594.46
01/04/2033 $171,457.84 $2,668.60 $1,064.33 $1,604.27
02/04/2033 $169,843.70 $2,668.60 $1,054.47 $1,614.13
03/04/2033 $168,219.64 $2,668.60 $1,044.54 $1,624.06
04/04/2033 $166,585.60 $2,668.60 $1,034.55 $1,634.05
05/04/2033 $164,941.50 $2,668.60 $1,024.50 $1,644.10
06/04/2033 $163,287.29 $2,668.60 $1,014.39 $1,654.21
07/04/2033 $161,622.91 $2,668.60 $1,004.22 $1,664.38
08/04/2033 $159,948.29 $2,668.60 $993.98 $1,674.62
09/04/2033 $158,263.38 $2,668.60 $983.68 $1,684.92
10/04/2033 $156,568.10 $2,668.60 $973.32 $1,695.28
11/04/2033 $154,862.39 $2,668.60 $962.89 $1,705.70
12/04/2033 $153,146.20 $2,668.60 $952.40 $1,716.19
01/04/2034 $151,419.45 $2,668.60 $941.85 $1,726.75
02/04/2034 $149,682.08 $2,668.60 $931.23 $1,737.37
03/04/2034 $147,934.03 $2,668.60 $920.54 $1,748.05
04/04/2034 $146,175.22 $2,668.60 $909.79 $1,758.80
05/04/2034 $144,405.60 $2,668.60 $898.98 $1,769.62
06/04/2034 $142,625.10 $2,668.60 $888.09 $1,780.50
07/04/2034 $140,833.64 $2,668.60 $877.14 $1,791.45
08/04/2034 $139,031.17 $2,668.60 $866.13 $1,802.47
09/04/2034 $137,217.61 $2,668.60 $855.04 $1,813.56
10/04/2034 $135,392.90 $2,668.60 $843.89 $1,824.71
11/04/2034 $133,556.97 $2,668.60 $832.67 $1,835.93
12/04/2034 $131,709.75 $2,668.60 $821.38 $1,847.22
01/04/2035 $129,851.17 $2,668.60 $810.01 $1,858.58
02/04/2035 $127,981.15 $2,668.60 $798.58 $1,870.01
03/04/2035 $126,099.64 $2,668.60 $787.08 $1,881.51
04/04/2035 $124,206.55 $2,668.60 $775.51 $1,893.09
05/04/2035 $122,301.82 $2,668.60 $763.87 $1,904.73
06/04/2035 $120,385.38 $2,668.60 $752.16 $1,916.44
07/04/2035 $118,457.15 $2,668.60 $740.37 $1,928.23
08/04/2035 $116,517.07 $2,668.60 $728.51 $1,940.09
09/04/2035 $114,565.05 $2,668.60 $716.58 $1,952.02
10/04/2035 $112,601.03 $2,668.60 $704.58 $1,964.02
11/04/2035 $110,624.92 $2,668.60 $692.50 $1,976.10
12/04/2035 $108,636.67 $2,668.60 $680.34 $1,988.26
01/04/2036 $106,636.19 $2,668.60 $668.12 $2,000.48
02/04/2036 $104,623.40 $2,668.60 $655.81 $2,012.79
03/04/2036 $102,598.24 $2,668.60 $643.43 $2,025.16
04/04/2036 $100,560.62 $2,668.60 $630.98 $2,037.62
05/04/2036 $98,510.47 $2,668.60 $618.45 $2,050.15
06/04/2036 $96,447.71 $2,668.60 $605.84 $2,062.76
07/04/2036 $94,372.26 $2,668.60 $593.15 $2,075.44
08/04/2036 $92,284.05 $2,668.60 $580.39 $2,088.21
09/04/2036 $90,183.00 $2,668.60 $567.55 $2,101.05
10/04/2036 $88,069.03 $2,668.60 $554.63 $2,113.97
11/04/2036 $85,942.05 $2,668.60 $541.62 $2,126.97
12/04/2036 $83,802.00 $2,668.60 $528.54 $2,140.05
01/04/2037 $81,648.78 $2,668.60 $515.38 $2,153.22
02/04/2037 $79,482.33 $2,668.60 $502.14 $2,166.46
03/04/2037 $77,302.54 $2,668.60 $488.82 $2,179.78
04/04/2037 $75,109.36 $2,668.60 $475.41 $2,193.19
05/04/2037 $72,902.68 $2,668.60 $461.92 $2,206.68
06/04/2037 $70,682.43 $2,668.60 $448.35 $2,220.25
07/04/2037 $68,448.53 $2,668.60 $434.70 $2,233.90
08/04/2037 $66,200.89 $2,668.60 $420.96 $2,247.64
09/04/2037 $63,939.43 $2,668.60 $407.14 $2,261.46
10/04/2037 $61,664.06 $2,668.60 $393.23 $2,275.37
11/04/2037 $59,374.69 $2,668.60 $379.23 $2,289.36
12/04/2037 $57,071.25 $2,668.60 $365.15 $2,303.44
01/04/2038 $54,753.64 $2,668.60 $350.99 $2,317.61
02/04/2038 $52,421.78 $2,668.60 $336.73 $2,331.86
03/04/2038 $50,075.57 $2,668.60 $322.39 $2,346.20
04/04/2038 $47,714.94 $2,668.60 $307.96 $2,360.63
05/04/2038 $45,339.79 $2,668.60 $293.45 $2,375.15
06/04/2038 $42,950.03 $2,668.60 $278.84 $2,389.76
07/04/2038 $40,545.57 $2,668.60 $264.14 $2,404.46
08/04/2038 $38,126.33 $2,668.60 $249.36 $2,419.24
09/04/2038 $35,692.21 $2,668.60 $234.48 $2,434.12
10/04/2038 $33,243.12 $2,668.60 $219.51 $2,449.09
11/04/2038 $30,778.96 $2,668.60 $204.45 $2,464.15
12/04/2038 $28,299.65 $2,668.60 $189.29 $2,479.31
01/04/2039 $25,805.10 $2,668.60 $174.04 $2,494.56
02/04/2039 $23,295.20 $2,668.60 $158.70 $2,509.90
03/04/2039 $20,769.87 $2,668.60 $143.27 $2,525.33
04/04/2039 $18,229.01 $2,668.60 $127.73 $2,540.86
05/04/2039 $15,672.52 $2,668.60 $112.11 $2,556.49
06/04/2039 $13,100.30 $2,668.60 $96.39 $2,572.21
07/04/2039 $10,512.27 $2,668.60 $80.57 $2,588.03
08/04/2039 $7,908.32 $2,668.60 $64.65 $2,603.95
09/04/2039 $5,288.36 $2,668.60 $48.64 $2,619.96
10/04/2039 $2,652.29 $2,668.60 $32.52 $2,636.07
11/04/2039 $0.00 $2,668.60 $16.31 $2,652.29
TOTAL: - $480,347.71 $190,347.71 $290,000.00

Change options for different scenario in the form below:

$
%