Mortgage product from BankNewport - 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 BankNewport
Interest Type: Fixed
Interest Rate: 6.432%
Monthly Payment: $
3,056.46
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 05/04/2025 | $268,390.74 | $3,056.46 | $1,447.20 | $1,609.26 |
| 06/04/2025 | $266,772.85 | $3,056.46 | $1,438.57 | $1,617.89 |
| 07/04/2025 | $265,146.29 | $3,056.46 | $1,429.90 | $1,626.56 |
| 08/04/2025 | $263,511.01 | $3,056.46 | $1,421.18 | $1,635.28 |
| 09/04/2025 | $261,866.97 | $3,056.46 | $1,412.42 | $1,644.04 |
| 10/04/2025 | $260,214.12 | $3,056.46 | $1,403.61 | $1,652.86 |
| 11/04/2025 | $258,552.40 | $3,056.46 | $1,394.75 | $1,661.71 |
| 12/04/2025 | $256,881.78 | $3,056.46 | $1,385.84 | $1,670.62 |
| 01/04/2026 | $255,202.20 | $3,056.46 | $1,376.89 | $1,679.58 |
| 02/04/2026 | $253,513.63 | $3,056.46 | $1,367.88 | $1,688.58 |
| 03/04/2026 | $251,816.00 | $3,056.46 | $1,358.83 | $1,697.63 |
| 04/04/2026 | $250,109.27 | $3,056.46 | $1,349.73 | $1,706.73 |
| 05/04/2026 | $248,393.39 | $3,056.46 | $1,340.59 | $1,715.88 |
| 06/04/2026 | $246,668.32 | $3,056.46 | $1,331.39 | $1,725.07 |
| 07/04/2026 | $244,934.00 | $3,056.46 | $1,322.14 | $1,734.32 |
| 08/04/2026 | $243,190.38 | $3,056.46 | $1,312.85 | $1,743.62 |
| 09/04/2026 | $241,437.42 | $3,056.46 | $1,303.50 | $1,752.96 |
| 10/04/2026 | $239,675.06 | $3,056.46 | $1,294.10 | $1,762.36 |
| 11/04/2026 | $237,903.26 | $3,056.46 | $1,284.66 | $1,771.80 |
| 12/04/2026 | $236,121.96 | $3,056.46 | $1,275.16 | $1,781.30 |
| 01/04/2027 | $234,331.11 | $3,056.46 | $1,265.61 | $1,790.85 |
| 02/04/2027 | $232,530.67 | $3,056.46 | $1,256.01 | $1,800.45 |
| 03/04/2027 | $230,720.57 | $3,056.46 | $1,246.36 | $1,810.10 |
| 04/04/2027 | $228,900.77 | $3,056.46 | $1,236.66 | $1,819.80 |
| 05/04/2027 | $227,071.21 | $3,056.46 | $1,226.91 | $1,829.55 |
| 06/04/2027 | $225,231.85 | $3,056.46 | $1,217.10 | $1,839.36 |
| 07/04/2027 | $223,382.63 | $3,056.46 | $1,207.24 | $1,849.22 |
| 08/04/2027 | $221,523.50 | $3,056.46 | $1,197.33 | $1,859.13 |
| 09/04/2027 | $219,654.41 | $3,056.46 | $1,187.37 | $1,869.10 |
| 10/04/2027 | $217,775.29 | $3,056.46 | $1,177.35 | $1,879.11 |
| 11/04/2027 | $215,886.11 | $3,056.46 | $1,167.28 | $1,889.19 |
| 12/04/2027 | $213,986.79 | $3,056.46 | $1,157.15 | $1,899.31 |
| 01/04/2028 | $212,077.30 | $3,056.46 | $1,146.97 | $1,909.49 |
| 02/04/2028 | $210,157.57 | $3,056.46 | $1,136.73 | $1,919.73 |
| 03/04/2028 | $208,227.56 | $3,056.46 | $1,126.44 | $1,930.02 |
| 04/04/2028 | $206,287.19 | $3,056.46 | $1,116.10 | $1,940.36 |
| 05/04/2028 | $204,336.43 | $3,056.46 | $1,105.70 | $1,950.76 |
| 06/04/2028 | $202,375.21 | $3,056.46 | $1,095.24 | $1,961.22 |
| 07/04/2028 | $200,403.48 | $3,056.46 | $1,084.73 | $1,971.73 |
| 08/04/2028 | $198,421.18 | $3,056.46 | $1,074.16 | $1,982.30 |
| 09/04/2028 | $196,428.26 | $3,056.46 | $1,063.54 | $1,992.92 |
| 10/04/2028 | $194,424.65 | $3,056.46 | $1,052.86 | $2,003.61 |
| 11/04/2028 | $192,410.31 | $3,056.46 | $1,042.12 | $2,014.35 |
| 12/04/2028 | $190,385.16 | $3,056.46 | $1,031.32 | $2,025.14 |
| 01/04/2029 | $188,349.17 | $3,056.46 | $1,020.46 | $2,036.00 |
| 02/04/2029 | $186,302.26 | $3,056.46 | $1,009.55 | $2,046.91 |
| 03/04/2029 | $184,244.37 | $3,056.46 | $998.58 | $2,057.88 |
| 04/04/2029 | $182,175.46 | $3,056.46 | $987.55 | $2,068.91 |
| 05/04/2029 | $180,095.46 | $3,056.46 | $976.46 | $2,080.00 |
| 06/04/2029 | $178,004.31 | $3,056.46 | $965.31 | $2,091.15 |
| 07/04/2029 | $175,901.95 | $3,056.46 | $954.10 | $2,102.36 |
| 08/04/2029 | $173,788.32 | $3,056.46 | $942.83 | $2,113.63 |
| 09/04/2029 | $171,663.37 | $3,056.46 | $931.51 | $2,124.96 |
| 10/04/2029 | $169,527.02 | $3,056.46 | $920.12 | $2,136.35 |
| 11/04/2029 | $167,379.22 | $3,056.46 | $908.66 | $2,147.80 |
| 12/04/2029 | $165,219.91 | $3,056.46 | $897.15 | $2,159.31 |
| 01/04/2030 | $163,049.03 | $3,056.46 | $885.58 | $2,170.88 |
| 02/04/2030 | $160,866.51 | $3,056.46 | $873.94 | $2,182.52 |
| 03/04/2030 | $158,672.29 | $3,056.46 | $862.24 | $2,194.22 |
| 04/04/2030 | $156,466.32 | $3,056.46 | $850.48 | $2,205.98 |
| 05/04/2030 | $154,248.51 | $3,056.46 | $838.66 | $2,217.80 |
| 06/04/2030 | $152,018.82 | $3,056.46 | $826.77 | $2,229.69 |
| 07/04/2030 | $149,777.18 | $3,056.46 | $814.82 | $2,241.64 |
| 08/04/2030 | $147,523.53 | $3,056.46 | $802.81 | $2,253.66 |
| 09/04/2030 | $145,257.79 | $3,056.46 | $790.73 | $2,265.74 |
| 10/04/2030 | $142,979.91 | $3,056.46 | $778.58 | $2,277.88 |
| 11/04/2030 | $140,689.82 | $3,056.46 | $766.37 | $2,290.09 |
| 12/04/2030 | $138,387.46 | $3,056.46 | $754.10 | $2,302.36 |
| 01/04/2031 | $136,072.75 | $3,056.46 | $741.76 | $2,314.71 |
| 02/04/2031 | $133,745.64 | $3,056.46 | $729.35 | $2,327.11 |
| 03/04/2031 | $131,406.05 | $3,056.46 | $716.88 | $2,339.59 |
| 04/04/2031 | $129,053.93 | $3,056.46 | $704.34 | $2,352.13 |
| 05/04/2031 | $126,689.19 | $3,056.46 | $691.73 | $2,364.73 |
| 06/04/2031 | $124,311.79 | $3,056.46 | $679.05 | $2,377.41 |
| 07/04/2031 | $121,921.64 | $3,056.46 | $666.31 | $2,390.15 |
| 08/04/2031 | $119,518.67 | $3,056.46 | $653.50 | $2,402.96 |
| 09/04/2031 | $117,102.83 | $3,056.46 | $640.62 | $2,415.84 |
| 10/04/2031 | $114,674.04 | $3,056.46 | $627.67 | $2,428.79 |
| 11/04/2031 | $112,232.23 | $3,056.46 | $614.65 | $2,441.81 |
| 12/04/2031 | $109,777.33 | $3,056.46 | $601.56 | $2,454.90 |
| 01/04/2032 | $107,309.28 | $3,056.46 | $588.41 | $2,468.06 |
| 02/04/2032 | $104,828.00 | $3,056.46 | $575.18 | $2,481.28 |
| 03/04/2032 | $102,333.41 | $3,056.46 | $561.88 | $2,494.58 |
| 04/04/2032 | $99,825.46 | $3,056.46 | $548.51 | $2,507.95 |
| 05/04/2032 | $97,304.06 | $3,056.46 | $535.06 | $2,521.40 |
| 06/04/2032 | $94,769.15 | $3,056.46 | $521.55 | $2,534.91 |
| 07/04/2032 | $92,220.65 | $3,056.46 | $507.96 | $2,548.50 |
| 08/04/2032 | $89,658.49 | $3,056.46 | $494.30 | $2,562.16 |
| 09/04/2032 | $87,082.60 | $3,056.46 | $480.57 | $2,575.89 |
| 10/04/2032 | $84,492.90 | $3,056.46 | $466.76 | $2,589.70 |
| 11/04/2032 | $81,889.32 | $3,056.46 | $452.88 | $2,603.58 |
| 12/04/2032 | $79,271.78 | $3,056.46 | $438.93 | $2,617.54 |
| 01/04/2033 | $76,640.22 | $3,056.46 | $424.90 | $2,631.57 |
| 02/04/2033 | $73,994.55 | $3,056.46 | $410.79 | $2,645.67 |
| 03/04/2033 | $71,334.69 | $3,056.46 | $396.61 | $2,659.85 |
| 04/04/2033 | $68,660.59 | $3,056.46 | $382.35 | $2,674.11 |
| 05/04/2033 | $65,972.15 | $3,056.46 | $368.02 | $2,688.44 |
| 06/04/2033 | $63,269.29 | $3,056.46 | $353.61 | $2,702.85 |
| 07/04/2033 | $60,551.96 | $3,056.46 | $339.12 | $2,717.34 |
| 08/04/2033 | $57,820.05 | $3,056.46 | $324.56 | $2,731.90 |
| 09/04/2033 | $55,073.51 | $3,056.46 | $309.92 | $2,746.55 |
| 10/04/2033 | $52,312.24 | $3,056.46 | $295.19 | $2,761.27 |
| 11/04/2033 | $49,536.17 | $3,056.46 | $280.39 | $2,776.07 |
| 12/04/2033 | $46,745.22 | $3,056.46 | $265.51 | $2,790.95 |
| 01/04/2034 | $43,939.31 | $3,056.46 | $250.55 | $2,805.91 |
| 02/04/2034 | $41,118.37 | $3,056.46 | $235.51 | $2,820.95 |
| 03/04/2034 | $38,282.30 | $3,056.46 | $220.39 | $2,836.07 |
| 04/04/2034 | $35,431.03 | $3,056.46 | $205.19 | $2,851.27 |
| 05/04/2034 | $32,564.48 | $3,056.46 | $189.91 | $2,866.55 |
| 06/04/2034 | $29,682.56 | $3,056.46 | $174.55 | $2,881.92 |
| 07/04/2034 | $26,785.20 | $3,056.46 | $159.10 | $2,897.36 |
| 08/04/2034 | $23,872.30 | $3,056.46 | $143.57 | $2,912.89 |
| 09/04/2034 | $20,943.80 | $3,056.46 | $127.96 | $2,928.51 |
| 10/04/2034 | $17,999.60 | $3,056.46 | $112.26 | $2,944.20 |
| 11/04/2034 | $15,039.61 | $3,056.46 | $96.48 | $2,959.98 |
| 12/04/2034 | $12,063.76 | $3,056.46 | $80.61 | $2,975.85 |
| 01/04/2035 | $9,071.96 | $3,056.46 | $64.66 | $2,991.80 |
| 02/04/2035 | $6,064.12 | $3,056.46 | $48.63 | $3,007.84 |
| 03/04/2035 | $3,040.17 | $3,056.46 | $32.50 | $3,023.96 |
| 04/04/2035 | $0.00 | $3,056.46 | $16.30 | $3,040.17 |
| TOTAL: | - | $366,775.44 | $96,775.44 | $270,000.00 |
Change options for different scenario in the form below:
Featured - 30 Year Fixed Mortgage Rates 2025
| Lender | APR | Rate (%) | Monthly Payment |
Learn More |
|---|---|---|---|---|
NMLS ID: 401822 |
6.391% |
6.250%
0.88 points $4,795 fees |
$1,971 | Learn More |
NMLS ID: 1675638 |
6.485% |
6.375%
0.75 points $3,693 fees |
$1,997 | Learn More |
NMLS ID: 66247 |
6.567% |
6.500%
0.75 points $2,230 fees |
$2,023 | Learn More |
NMLS ID: 3030 |
7.463% |
7.375%
0.88 points $2,800 fees |
$2,211 | Learn More |