Mortgage product from Axos 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 Axos Bank

Interest Type: Fixed

Interest Rate: 8.380%

Monthly Payment: $ 1,978.56
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/26/2025 $229,627.61 $1,978.56 $1,606.17 $372.39
02/26/2025 $229,252.61 $1,978.56 $1,603.57 $374.99
03/26/2025 $228,875.00 $1,978.56 $1,600.95 $377.61
04/26/2025 $228,494.75 $1,978.56 $1,598.31 $380.25
05/26/2025 $228,111.85 $1,978.56 $1,595.66 $382.90
06/26/2025 $227,726.27 $1,978.56 $1,592.98 $385.58
07/26/2025 $227,338.00 $1,978.56 $1,590.29 $388.27
08/26/2025 $226,947.02 $1,978.56 $1,587.58 $390.98
09/26/2025 $226,553.30 $1,978.56 $1,584.85 $393.71
10/26/2025 $226,156.84 $1,978.56 $1,582.10 $396.46
11/26/2025 $225,757.61 $1,978.56 $1,579.33 $399.23
12/26/2025 $225,355.59 $1,978.56 $1,576.54 $402.02
01/26/2026 $224,950.77 $1,978.56 $1,573.73 $404.83
02/26/2026 $224,543.11 $1,978.56 $1,570.91 $407.65
03/26/2026 $224,132.61 $1,978.56 $1,568.06 $410.50
04/26/2026 $223,719.25 $1,978.56 $1,565.19 $413.37
05/26/2026 $223,302.99 $1,978.56 $1,562.31 $416.25
06/26/2026 $222,883.83 $1,978.56 $1,559.40 $419.16
07/26/2026 $222,461.74 $1,978.56 $1,556.47 $422.09
08/26/2026 $222,036.71 $1,978.56 $1,553.52 $425.03
09/26/2026 $221,608.71 $1,978.56 $1,550.56 $428.00
10/26/2026 $221,177.71 $1,978.56 $1,547.57 $430.99
11/26/2026 $220,743.71 $1,978.56 $1,544.56 $434.00
12/26/2026 $220,306.68 $1,978.56 $1,541.53 $437.03
01/26/2027 $219,866.60 $1,978.56 $1,538.47 $440.08
02/26/2027 $219,423.44 $1,978.56 $1,535.40 $443.16
03/26/2027 $218,977.18 $1,978.56 $1,532.31 $446.25
04/26/2027 $218,527.82 $1,978.56 $1,529.19 $449.37
05/26/2027 $218,075.31 $1,978.56 $1,526.05 $452.51
06/26/2027 $217,619.64 $1,978.56 $1,522.89 $455.67
07/26/2027 $217,160.79 $1,978.56 $1,519.71 $458.85
08/26/2027 $216,698.74 $1,978.56 $1,516.51 $462.05
09/26/2027 $216,233.46 $1,978.56 $1,513.28 $465.28
10/26/2027 $215,764.93 $1,978.56 $1,510.03 $468.53
11/26/2027 $215,293.13 $1,978.56 $1,506.76 $471.80
12/26/2027 $214,818.03 $1,978.56 $1,503.46 $475.10
01/26/2028 $214,339.62 $1,978.56 $1,500.15 $478.41
02/26/2028 $213,857.87 $1,978.56 $1,496.81 $481.75
03/26/2028 $213,372.75 $1,978.56 $1,493.44 $485.12
04/26/2028 $212,884.24 $1,978.56 $1,490.05 $488.51
05/26/2028 $212,392.32 $1,978.56 $1,486.64 $491.92
06/26/2028 $211,896.97 $1,978.56 $1,483.21 $495.35
07/26/2028 $211,398.16 $1,978.56 $1,479.75 $498.81
08/26/2028 $210,895.86 $1,978.56 $1,476.26 $502.30
09/26/2028 $210,390.06 $1,978.56 $1,472.76 $505.80
10/26/2028 $209,880.72 $1,978.56 $1,469.22 $509.34
11/26/2028 $209,367.83 $1,978.56 $1,465.67 $512.89
12/26/2028 $208,851.36 $1,978.56 $1,462.09 $516.47
01/26/2029 $208,331.28 $1,978.56 $1,458.48 $520.08
02/26/2029 $207,807.56 $1,978.56 $1,454.85 $523.71
03/26/2029 $207,280.19 $1,978.56 $1,451.19 $527.37
04/26/2029 $206,749.14 $1,978.56 $1,447.51 $531.05
05/26/2029 $206,214.38 $1,978.56 $1,443.80 $534.76
06/26/2029 $205,675.88 $1,978.56 $1,440.06 $538.50
07/26/2029 $205,133.63 $1,978.56 $1,436.30 $542.26
08/26/2029 $204,587.58 $1,978.56 $1,432.52 $546.04
09/26/2029 $204,037.73 $1,978.56 $1,428.70 $549.86
10/26/2029 $203,484.03 $1,978.56 $1,424.86 $553.70
11/26/2029 $202,926.47 $1,978.56 $1,421.00 $557.56
12/26/2029 $202,365.01 $1,978.56 $1,417.10 $561.46
01/26/2030 $201,799.64 $1,978.56 $1,413.18 $565.38
02/26/2030 $201,230.31 $1,978.56 $1,409.23 $569.33
03/26/2030 $200,657.01 $1,978.56 $1,405.26 $573.30
04/26/2030 $200,079.70 $1,978.56 $1,401.25 $577.30
05/26/2030 $199,498.37 $1,978.56 $1,397.22 $581.34
06/26/2030 $198,912.97 $1,978.56 $1,393.16 $585.40
07/26/2030 $198,323.49 $1,978.56 $1,389.08 $589.48
08/26/2030 $197,729.89 $1,978.56 $1,384.96 $593.60
09/26/2030 $197,132.14 $1,978.56 $1,380.81 $597.75
10/26/2030 $196,530.22 $1,978.56 $1,376.64 $601.92
11/26/2030 $195,924.10 $1,978.56 $1,372.44 $606.12
12/26/2030 $195,313.74 $1,978.56 $1,368.20 $610.36
01/26/2031 $194,699.12 $1,978.56 $1,363.94 $614.62
02/26/2031 $194,080.21 $1,978.56 $1,359.65 $618.91
03/26/2031 $193,456.98 $1,978.56 $1,355.33 $623.23
04/26/2031 $192,829.40 $1,978.56 $1,350.97 $627.58
05/26/2031 $192,197.43 $1,978.56 $1,346.59 $631.97
06/26/2031 $191,561.05 $1,978.56 $1,342.18 $636.38
07/26/2031 $190,920.22 $1,978.56 $1,337.73 $640.82
08/26/2031 $190,274.92 $1,978.56 $1,333.26 $645.30
09/26/2031 $189,625.12 $1,978.56 $1,328.75 $649.81
10/26/2031 $188,970.77 $1,978.56 $1,324.22 $654.34
11/26/2031 $188,311.86 $1,978.56 $1,319.65 $658.91
12/26/2031 $187,648.34 $1,978.56 $1,315.04 $663.52
01/26/2032 $186,980.20 $1,978.56 $1,310.41 $668.15
02/26/2032 $186,307.38 $1,978.56 $1,305.75 $672.81
03/26/2032 $185,629.87 $1,978.56 $1,301.05 $677.51
04/26/2032 $184,947.62 $1,978.56 $1,296.32 $682.24
05/26/2032 $184,260.61 $1,978.56 $1,291.55 $687.01
06/26/2032 $183,568.81 $1,978.56 $1,286.75 $691.81
07/26/2032 $182,872.17 $1,978.56 $1,281.92 $696.64
08/26/2032 $182,170.67 $1,978.56 $1,277.06 $701.50
09/26/2032 $181,464.27 $1,978.56 $1,272.16 $706.40
10/26/2032 $180,752.93 $1,978.56 $1,267.23 $711.33
11/26/2032 $180,036.63 $1,978.56 $1,262.26 $716.30
12/26/2032 $179,315.33 $1,978.56 $1,257.26 $721.30
01/26/2033 $178,588.99 $1,978.56 $1,252.22 $726.34
02/26/2033 $177,857.58 $1,978.56 $1,247.15 $731.41
03/26/2033 $177,121.05 $1,978.56 $1,242.04 $736.52
04/26/2033 $176,379.39 $1,978.56 $1,236.90 $741.66
05/26/2033 $175,632.55 $1,978.56 $1,231.72 $746.84
06/26/2033 $174,880.49 $1,978.56 $1,226.50 $752.06
07/26/2033 $174,123.18 $1,978.56 $1,221.25 $757.31
08/26/2033 $173,360.58 $1,978.56 $1,215.96 $762.60
09/26/2033 $172,592.65 $1,978.56 $1,210.63 $767.92
10/26/2033 $171,819.37 $1,978.56 $1,205.27 $773.29
11/26/2033 $171,040.68 $1,978.56 $1,199.87 $778.69
12/26/2033 $170,256.55 $1,978.56 $1,194.43 $784.13
01/26/2034 $169,466.95 $1,978.56 $1,188.96 $789.60
02/26/2034 $168,671.84 $1,978.56 $1,183.44 $795.12
03/26/2034 $167,871.17 $1,978.56 $1,177.89 $800.67
04/26/2034 $167,064.91 $1,978.56 $1,172.30 $806.26
05/26/2034 $166,253.02 $1,978.56 $1,166.67 $811.89
06/26/2034 $165,435.46 $1,978.56 $1,161.00 $817.56
07/26/2034 $164,612.19 $1,978.56 $1,155.29 $823.27
08/26/2034 $163,783.17 $1,978.56 $1,149.54 $829.02
09/26/2034 $162,948.37 $1,978.56 $1,143.75 $834.81
10/26/2034 $162,107.73 $1,978.56 $1,137.92 $840.64
11/26/2034 $161,261.22 $1,978.56 $1,132.05 $846.51
12/26/2034 $160,408.80 $1,978.56 $1,126.14 $852.42
01/26/2035 $159,550.43 $1,978.56 $1,120.19 $858.37
02/26/2035 $158,686.07 $1,978.56 $1,114.19 $864.37
03/26/2035 $157,815.67 $1,978.56 $1,108.16 $870.40
04/26/2035 $156,939.19 $1,978.56 $1,102.08 $876.48
05/26/2035 $156,056.59 $1,978.56 $1,095.96 $882.60
06/26/2035 $155,167.82 $1,978.56 $1,089.80 $888.76
07/26/2035 $154,272.85 $1,978.56 $1,083.59 $894.97
08/26/2035 $153,371.63 $1,978.56 $1,077.34 $901.22
09/26/2035 $152,464.12 $1,978.56 $1,071.05 $907.51
10/26/2035 $151,550.26 $1,978.56 $1,064.71 $913.85
11/26/2035 $150,630.03 $1,978.56 $1,058.33 $920.23
12/26/2035 $149,703.37 $1,978.56 $1,051.90 $926.66
01/26/2036 $148,770.24 $1,978.56 $1,045.43 $933.13
02/26/2036 $147,830.59 $1,978.56 $1,038.91 $939.65
03/26/2036 $146,884.38 $1,978.56 $1,032.35 $946.21
04/26/2036 $145,931.57 $1,978.56 $1,025.74 $952.82
05/26/2036 $144,972.09 $1,978.56 $1,019.09 $959.47
06/26/2036 $144,005.92 $1,978.56 $1,012.39 $966.17
07/26/2036 $143,033.01 $1,978.56 $1,005.64 $972.92
08/26/2036 $142,053.29 $1,978.56 $998.85 $979.71
09/26/2036 $141,066.74 $1,978.56 $992.01 $986.55
10/26/2036 $140,073.30 $1,978.56 $985.12 $993.44
11/26/2036 $139,072.92 $1,978.56 $978.18 $1,000.38
12/26/2036 $138,065.55 $1,978.56 $971.19 $1,007.37
01/26/2037 $137,051.15 $1,978.56 $964.16 $1,014.40
02/26/2037 $136,029.66 $1,978.56 $957.07 $1,021.49
03/26/2037 $135,001.04 $1,978.56 $949.94 $1,028.62
04/26/2037 $133,965.24 $1,978.56 $942.76 $1,035.80
05/26/2037 $132,922.20 $1,978.56 $935.52 $1,043.04
06/26/2037 $131,871.88 $1,978.56 $928.24 $1,050.32
07/26/2037 $130,814.23 $1,978.56 $920.91 $1,057.65
08/26/2037 $129,749.19 $1,978.56 $913.52 $1,065.04
09/26/2037 $128,676.71 $1,978.56 $906.08 $1,072.48
10/26/2037 $127,596.75 $1,978.56 $898.59 $1,079.97
11/26/2037 $126,509.24 $1,978.56 $891.05 $1,087.51
12/26/2037 $125,414.13 $1,978.56 $883.46 $1,095.10
01/26/2038 $124,311.38 $1,978.56 $875.81 $1,102.75
02/26/2038 $123,200.93 $1,978.56 $868.11 $1,110.45
03/26/2038 $122,082.72 $1,978.56 $860.35 $1,118.21
04/26/2038 $120,956.71 $1,978.56 $852.54 $1,126.02
05/26/2038 $119,822.83 $1,978.56 $844.68 $1,133.88
06/26/2038 $118,681.03 $1,978.56 $836.76 $1,141.80
07/26/2038 $117,531.26 $1,978.56 $828.79 $1,149.77
08/26/2038 $116,373.46 $1,978.56 $820.76 $1,157.80
09/26/2038 $115,207.58 $1,978.56 $812.67 $1,165.88
10/26/2038 $114,033.55 $1,978.56 $804.53 $1,174.03
11/26/2038 $112,851.33 $1,978.56 $796.33 $1,182.23
12/26/2038 $111,660.85 $1,978.56 $788.08 $1,190.48
01/26/2039 $110,462.05 $1,978.56 $779.76 $1,198.79
02/26/2039 $109,254.89 $1,978.56 $771.39 $1,207.17
03/26/2039 $108,039.29 $1,978.56 $762.96 $1,215.60
04/26/2039 $106,815.21 $1,978.56 $754.47 $1,224.09
05/26/2039 $105,582.57 $1,978.56 $745.93 $1,232.63
06/26/2039 $104,341.33 $1,978.56 $737.32 $1,241.24
07/26/2039 $103,091.42 $1,978.56 $728.65 $1,249.91
08/26/2039 $101,832.78 $1,978.56 $719.92 $1,258.64
09/26/2039 $100,565.36 $1,978.56 $711.13 $1,267.43
10/26/2039 $99,289.08 $1,978.56 $702.28 $1,276.28
11/26/2039 $98,003.89 $1,978.56 $693.37 $1,285.19
12/26/2039 $96,709.72 $1,978.56 $684.39 $1,294.17
01/26/2040 $95,406.52 $1,978.56 $675.36 $1,303.20
02/26/2040 $94,094.21 $1,978.56 $666.26 $1,312.30
03/26/2040 $92,772.75 $1,978.56 $657.09 $1,321.47
04/26/2040 $91,442.05 $1,978.56 $647.86 $1,330.70
05/26/2040 $90,102.06 $1,978.56 $638.57 $1,339.99
06/26/2040 $88,752.71 $1,978.56 $629.21 $1,349.35
07/26/2040 $87,393.94 $1,978.56 $619.79 $1,358.77
08/26/2040 $86,025.69 $1,978.56 $610.30 $1,368.26
09/26/2040 $84,647.87 $1,978.56 $600.75 $1,377.81
10/26/2040 $83,260.44 $1,978.56 $591.12 $1,387.44
11/26/2040 $81,863.31 $1,978.56 $581.44 $1,397.12
12/26/2040 $80,456.43 $1,978.56 $571.68 $1,406.88
01/26/2041 $79,039.73 $1,978.56 $561.85 $1,416.71
02/26/2041 $77,613.13 $1,978.56 $551.96 $1,426.60
03/26/2041 $76,176.57 $1,978.56 $542.00 $1,436.56
04/26/2041 $74,729.97 $1,978.56 $531.97 $1,446.59
05/26/2041 $73,273.28 $1,978.56 $521.86 $1,456.70
06/26/2041 $71,806.41 $1,978.56 $511.69 $1,466.87
07/26/2041 $70,329.30 $1,978.56 $501.45 $1,477.11
08/26/2041 $68,841.87 $1,978.56 $491.13 $1,487.43
09/26/2041 $67,344.06 $1,978.56 $480.75 $1,497.81
10/26/2041 $65,835.79 $1,978.56 $470.29 $1,508.27
11/26/2041 $64,316.98 $1,978.56 $459.75 $1,518.81
12/26/2041 $62,787.57 $1,978.56 $449.15 $1,529.41
01/26/2042 $61,247.47 $1,978.56 $438.47 $1,540.09
02/26/2042 $59,696.63 $1,978.56 $427.71 $1,550.85
03/26/2042 $58,134.95 $1,978.56 $416.88 $1,561.68
04/26/2042 $56,562.36 $1,978.56 $405.98 $1,572.58
05/26/2042 $54,978.80 $1,978.56 $394.99 $1,583.57
06/26/2042 $53,384.17 $1,978.56 $383.94 $1,594.62
07/26/2042 $51,778.41 $1,978.56 $372.80 $1,605.76
08/26/2042 $50,161.44 $1,978.56 $361.59 $1,616.97
09/26/2042 $48,533.18 $1,978.56 $350.29 $1,628.27
10/26/2042 $46,893.54 $1,978.56 $338.92 $1,639.64
11/26/2042 $45,242.45 $1,978.56 $327.47 $1,651.09
12/26/2042 $43,579.84 $1,978.56 $315.94 $1,662.62
01/26/2043 $41,905.61 $1,978.56 $304.33 $1,674.23
02/26/2043 $40,219.69 $1,978.56 $292.64 $1,685.92
03/26/2043 $38,522.00 $1,978.56 $280.87 $1,697.69
04/26/2043 $36,812.45 $1,978.56 $269.01 $1,709.55
05/26/2043 $35,090.97 $1,978.56 $257.07 $1,721.49
06/26/2043 $33,357.46 $1,978.56 $245.05 $1,733.51
07/26/2043 $31,611.85 $1,978.56 $232.95 $1,745.61
08/26/2043 $29,854.04 $1,978.56 $220.76 $1,757.80
09/26/2043 $28,083.96 $1,978.56 $208.48 $1,770.08
10/26/2043 $26,301.52 $1,978.56 $196.12 $1,782.44
11/26/2043 $24,506.64 $1,978.56 $183.67 $1,794.89
12/26/2043 $22,699.21 $1,978.56 $171.14 $1,807.42
01/26/2044 $20,879.17 $1,978.56 $158.52 $1,820.04
02/26/2044 $19,046.42 $1,978.56 $145.81 $1,832.75
03/26/2044 $17,200.87 $1,978.56 $133.01 $1,845.55
04/26/2044 $15,342.43 $1,978.56 $120.12 $1,858.44
05/26/2044 $13,471.01 $1,978.56 $107.14 $1,871.42
06/26/2044 $11,586.52 $1,978.56 $94.07 $1,884.49
07/26/2044 $9,688.87 $1,978.56 $80.91 $1,897.65
08/26/2044 $7,777.97 $1,978.56 $67.66 $1,910.90
09/26/2044 $5,853.73 $1,978.56 $54.32 $1,924.24
10/26/2044 $3,916.05 $1,978.56 $40.88 $1,937.68
11/26/2044 $1,964.84 $1,978.56 $27.35 $1,951.21
12/26/2044 $0.00 $1,978.56 $13.72 $1,964.84
TOTAL: - $474,854.28 $244,854.28 $230,000.00

Change options for different scenario in the form below:

Check Rates Here →
$
%

Reddit
New Bank Offers
Download a Free eBook
Bank On It:
The No Risk Way To Boost Your Savings
Download
BestCashCow
Guide To Credit Card Travel Rewards
Download
65 Questions to Ask before Choosing a CD
Download
The Insider's Guide
to
Mortgages
Download
Plan and Optimize Your Finances

Featured on:

Copyright © 2024 BestCashCow.com, LLC. All Rights Reserved. Our Terms and Conditions. Privacy Policy + CCPA.

Disclosure Governing Your Use of this Website | Advertising Disclosure

Last Update on December 25, 2024

This page was created in 0.7349 seconds.