Mortgage product from Kennebunk 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 Kennebunk Savings Bank

Interest Type: Fixed

Interest Rate: 6.113%

Monthly Payment: $ 1,869.94
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/25/2025 $219,250.77 $1,869.94 $1,120.72 $749.23
02/25/2025 $218,497.73 $1,869.94 $1,116.90 $753.04
03/25/2025 $217,740.85 $1,869.94 $1,113.06 $756.88
04/25/2025 $216,980.12 $1,869.94 $1,109.21 $760.73
05/25/2025 $216,215.51 $1,869.94 $1,105.33 $764.61
06/25/2025 $215,447.00 $1,869.94 $1,101.44 $768.50
07/25/2025 $214,674.58 $1,869.94 $1,097.52 $772.42
08/25/2025 $213,898.23 $1,869.94 $1,093.59 $776.35
09/25/2025 $213,117.92 $1,869.94 $1,089.63 $780.31
10/25/2025 $212,333.63 $1,869.94 $1,085.66 $784.28
11/25/2025 $211,545.36 $1,869.94 $1,081.66 $788.28
12/25/2025 $210,753.06 $1,869.94 $1,077.65 $792.30
01/25/2026 $209,956.73 $1,869.94 $1,073.61 $796.33
02/25/2026 $209,156.34 $1,869.94 $1,069.55 $800.39
03/25/2026 $208,351.87 $1,869.94 $1,065.48 $804.47
04/25/2026 $207,543.31 $1,869.94 $1,061.38 $808.56
05/25/2026 $206,730.63 $1,869.94 $1,057.26 $812.68
06/25/2026 $205,913.81 $1,869.94 $1,053.12 $816.82
07/25/2026 $205,092.82 $1,869.94 $1,048.96 $820.98
08/25/2026 $204,267.66 $1,869.94 $1,044.78 $825.17
09/25/2026 $203,438.29 $1,869.94 $1,040.57 $829.37
10/25/2026 $202,604.69 $1,869.94 $1,036.35 $833.59
11/25/2026 $201,766.85 $1,869.94 $1,032.10 $837.84
12/25/2026 $200,924.74 $1,869.94 $1,027.83 $842.11
01/25/2027 $200,078.35 $1,869.94 $1,023.54 $846.40
02/25/2027 $199,227.64 $1,869.94 $1,019.23 $850.71
03/25/2027 $198,372.59 $1,869.94 $1,014.90 $855.04
04/25/2027 $197,513.19 $1,869.94 $1,010.54 $859.40
05/25/2027 $196,649.41 $1,869.94 $1,006.17 $863.78
06/25/2027 $195,781.24 $1,869.94 $1,001.76 $868.18
07/25/2027 $194,908.64 $1,869.94 $997.34 $872.60
08/25/2027 $194,031.59 $1,869.94 $992.90 $877.05
09/25/2027 $193,150.08 $1,869.94 $988.43 $881.51
10/25/2027 $192,264.07 $1,869.94 $983.94 $886.00
11/25/2027 $191,373.56 $1,869.94 $979.43 $890.52
12/25/2027 $190,478.50 $1,869.94 $974.89 $895.05
01/25/2028 $189,578.89 $1,869.94 $970.33 $899.61
02/25/2028 $188,674.69 $1,869.94 $965.75 $904.20
03/25/2028 $187,765.89 $1,869.94 $961.14 $908.80
04/25/2028 $186,852.46 $1,869.94 $956.51 $913.43
05/25/2028 $185,934.37 $1,869.94 $951.86 $918.09
06/25/2028 $185,011.61 $1,869.94 $947.18 $922.76
07/25/2028 $184,084.15 $1,869.94 $942.48 $927.46
08/25/2028 $183,151.96 $1,869.94 $937.76 $932.19
09/25/2028 $182,215.02 $1,869.94 $933.01 $936.94
10/25/2028 $181,273.32 $1,869.94 $928.23 $941.71
11/25/2028 $180,326.81 $1,869.94 $923.44 $946.51
12/25/2028 $179,375.48 $1,869.94 $918.61 $951.33
01/25/2029 $178,419.31 $1,869.94 $913.77 $956.17
02/25/2029 $177,458.26 $1,869.94 $908.90 $961.05
03/25/2029 $176,492.32 $1,869.94 $904.00 $965.94
04/25/2029 $175,521.46 $1,869.94 $899.08 $970.86
05/25/2029 $174,545.65 $1,869.94 $894.14 $975.81
06/25/2029 $173,564.88 $1,869.94 $889.16 $980.78
07/25/2029 $172,579.10 $1,869.94 $884.17 $985.77
08/25/2029 $171,588.30 $1,869.94 $879.15 $990.80
09/25/2029 $170,592.46 $1,869.94 $874.10 $995.84
10/25/2029 $169,591.55 $1,869.94 $869.03 $1,000.92
11/25/2029 $168,585.53 $1,869.94 $863.93 $1,006.02
12/25/2029 $167,574.39 $1,869.94 $858.80 $1,011.14
01/25/2030 $166,558.10 $1,869.94 $853.65 $1,016.29
02/25/2030 $165,536.63 $1,869.94 $848.47 $1,021.47
03/25/2030 $164,509.96 $1,869.94 $843.27 $1,026.67
04/25/2030 $163,478.06 $1,869.94 $838.04 $1,031.90
05/25/2030 $162,440.90 $1,869.94 $832.78 $1,037.16
06/25/2030 $161,398.46 $1,869.94 $827.50 $1,042.44
07/25/2030 $160,350.71 $1,869.94 $822.19 $1,047.75
08/25/2030 $159,297.62 $1,869.94 $816.85 $1,053.09
09/25/2030 $158,239.16 $1,869.94 $811.49 $1,058.45
10/25/2030 $157,175.32 $1,869.94 $806.10 $1,063.85
11/25/2030 $156,106.05 $1,869.94 $800.68 $1,069.27
12/25/2030 $155,031.34 $1,869.94 $795.23 $1,074.71
01/25/2031 $153,951.15 $1,869.94 $789.76 $1,080.19
02/25/2031 $152,865.46 $1,869.94 $784.25 $1,085.69
03/25/2031 $151,774.24 $1,869.94 $778.72 $1,091.22
04/25/2031 $150,677.46 $1,869.94 $773.16 $1,096.78
05/25/2031 $149,575.10 $1,869.94 $767.58 $1,102.37
06/25/2031 $148,467.11 $1,869.94 $761.96 $1,107.98
07/25/2031 $147,353.49 $1,869.94 $756.32 $1,113.63
08/25/2031 $146,234.19 $1,869.94 $750.64 $1,119.30
09/25/2031 $145,109.19 $1,869.94 $744.94 $1,125.00
10/25/2031 $143,978.45 $1,869.94 $739.21 $1,130.73
11/25/2031 $142,841.96 $1,869.94 $733.45 $1,136.49
12/25/2031 $141,699.68 $1,869.94 $727.66 $1,142.28
01/25/2032 $140,551.58 $1,869.94 $721.84 $1,148.10
02/25/2032 $139,397.63 $1,869.94 $715.99 $1,153.95
03/25/2032 $138,237.80 $1,869.94 $710.11 $1,159.83
04/25/2032 $137,072.06 $1,869.94 $704.21 $1,165.74
05/25/2032 $135,900.39 $1,869.94 $698.27 $1,171.67
06/25/2032 $134,722.75 $1,869.94 $692.30 $1,177.64
07/25/2032 $133,539.10 $1,869.94 $686.30 $1,183.64
08/25/2032 $132,349.43 $1,869.94 $680.27 $1,189.67
09/25/2032 $131,153.70 $1,869.94 $674.21 $1,195.73
10/25/2032 $129,951.87 $1,869.94 $668.12 $1,201.82
11/25/2032 $128,743.93 $1,869.94 $662.00 $1,207.95
12/25/2032 $127,529.83 $1,869.94 $655.84 $1,214.10
01/25/2033 $126,309.54 $1,869.94 $649.66 $1,220.28
02/25/2033 $125,083.04 $1,869.94 $643.44 $1,226.50
03/25/2033 $123,850.29 $1,869.94 $637.19 $1,232.75
04/25/2033 $122,611.27 $1,869.94 $630.91 $1,239.03
05/25/2033 $121,365.93 $1,869.94 $624.60 $1,245.34
06/25/2033 $120,114.24 $1,869.94 $618.26 $1,251.68
07/25/2033 $118,856.18 $1,869.94 $611.88 $1,258.06
08/25/2033 $117,591.71 $1,869.94 $605.47 $1,264.47
09/25/2033 $116,320.80 $1,869.94 $599.03 $1,270.91
10/25/2033 $115,043.41 $1,869.94 $592.56 $1,277.39
11/25/2033 $113,759.52 $1,869.94 $586.05 $1,283.89
12/25/2033 $112,469.09 $1,869.94 $579.51 $1,290.43
01/25/2034 $111,172.08 $1,869.94 $572.94 $1,297.01
02/25/2034 $109,868.47 $1,869.94 $566.33 $1,303.61
03/25/2034 $108,558.22 $1,869.94 $559.69 $1,310.25
04/25/2034 $107,241.29 $1,869.94 $553.01 $1,316.93
05/25/2034 $105,917.65 $1,869.94 $546.30 $1,323.64
06/25/2034 $104,587.27 $1,869.94 $539.56 $1,330.38
07/25/2034 $103,250.11 $1,869.94 $532.78 $1,337.16
08/25/2034 $101,906.14 $1,869.94 $525.97 $1,343.97
09/25/2034 $100,555.33 $1,869.94 $519.13 $1,350.82
10/25/2034 $99,197.63 $1,869.94 $512.25 $1,357.70
11/25/2034 $97,833.01 $1,869.94 $505.33 $1,364.61
12/25/2034 $96,461.45 $1,869.94 $498.38 $1,371.57
01/25/2035 $95,082.90 $1,869.94 $491.39 $1,378.55
02/25/2035 $93,697.32 $1,869.94 $484.37 $1,385.57
03/25/2035 $92,304.69 $1,869.94 $477.31 $1,392.63
04/25/2035 $90,904.96 $1,869.94 $470.22 $1,399.73
05/25/2035 $89,498.11 $1,869.94 $463.09 $1,406.86
06/25/2035 $88,084.08 $1,869.94 $455.92 $1,414.02
07/25/2035 $86,662.85 $1,869.94 $448.71 $1,421.23
08/25/2035 $85,234.39 $1,869.94 $441.48 $1,428.47
09/25/2035 $83,798.64 $1,869.94 $434.20 $1,435.74
10/25/2035 $82,355.58 $1,869.94 $426.88 $1,443.06
11/25/2035 $80,905.17 $1,869.94 $419.53 $1,450.41
12/25/2035 $79,447.37 $1,869.94 $412.14 $1,457.80
01/25/2036 $77,982.15 $1,869.94 $404.72 $1,465.22
02/25/2036 $76,509.46 $1,869.94 $397.25 $1,472.69
03/25/2036 $75,029.27 $1,869.94 $389.75 $1,480.19
04/25/2036 $73,541.54 $1,869.94 $382.21 $1,487.73
05/25/2036 $72,046.23 $1,869.94 $374.63 $1,495.31
06/25/2036 $70,543.30 $1,869.94 $367.02 $1,502.93
07/25/2036 $69,032.72 $1,869.94 $359.36 $1,510.58
08/25/2036 $67,514.44 $1,869.94 $351.66 $1,518.28
09/25/2036 $65,988.43 $1,869.94 $343.93 $1,526.01
10/25/2036 $64,454.64 $1,869.94 $336.16 $1,533.79
11/25/2036 $62,913.04 $1,869.94 $328.34 $1,541.60
12/25/2036 $61,363.59 $1,869.94 $320.49 $1,549.45
01/25/2037 $59,806.24 $1,869.94 $312.60 $1,557.35
02/25/2037 $58,240.96 $1,869.94 $304.66 $1,565.28
03/25/2037 $56,667.71 $1,869.94 $296.69 $1,573.25
04/25/2037 $55,086.44 $1,869.94 $288.67 $1,581.27
05/25/2037 $53,497.12 $1,869.94 $280.62 $1,589.32
06/25/2037 $51,899.70 $1,869.94 $272.52 $1,597.42
07/25/2037 $50,294.14 $1,869.94 $264.39 $1,605.56
08/25/2037 $48,680.40 $1,869.94 $256.21 $1,613.74
09/25/2037 $47,058.45 $1,869.94 $247.99 $1,621.96
10/25/2037 $45,428.23 $1,869.94 $239.72 $1,630.22
11/25/2037 $43,789.71 $1,869.94 $231.42 $1,638.52
12/25/2037 $42,142.83 $1,869.94 $223.07 $1,646.87
01/25/2038 $40,487.57 $1,869.94 $214.68 $1,655.26
02/25/2038 $38,823.88 $1,869.94 $206.25 $1,663.69
03/25/2038 $37,151.72 $1,869.94 $197.78 $1,672.17
04/25/2038 $35,471.03 $1,869.94 $189.26 $1,680.69
05/25/2038 $33,781.78 $1,869.94 $180.70 $1,689.25
06/25/2038 $32,083.93 $1,869.94 $172.09 $1,697.85
07/25/2038 $30,377.43 $1,869.94 $163.44 $1,706.50
08/25/2038 $28,662.23 $1,869.94 $154.75 $1,715.20
09/25/2038 $26,938.30 $1,869.94 $146.01 $1,723.93
10/25/2038 $25,205.59 $1,869.94 $137.23 $1,732.71
11/25/2038 $23,464.04 $1,869.94 $128.40 $1,741.54
12/25/2038 $21,713.63 $1,869.94 $119.53 $1,750.41
01/25/2039 $19,954.30 $1,869.94 $110.61 $1,759.33
02/25/2039 $18,186.01 $1,869.94 $101.65 $1,768.29
03/25/2039 $16,408.71 $1,869.94 $92.64 $1,777.30
04/25/2039 $14,622.36 $1,869.94 $83.59 $1,786.35
05/25/2039 $12,826.90 $1,869.94 $74.49 $1,795.45
06/25/2039 $11,022.30 $1,869.94 $65.34 $1,804.60
07/25/2039 $9,208.51 $1,869.94 $56.15 $1,813.79
08/25/2039 $7,385.47 $1,869.94 $46.91 $1,823.03
09/25/2039 $5,553.15 $1,869.94 $37.62 $1,832.32
10/25/2039 $3,711.50 $1,869.94 $28.29 $1,841.65
11/25/2039 $1,860.47 $1,869.94 $18.91 $1,851.04
12/25/2039 $0.00 $1,869.94 $9.48 $1,860.47
TOTAL: - $336,589.69 $116,589.69 $220,000.00

Change options for different scenario in the form below:

$
%