Mortgage product from Raymond James 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 Raymond James Bank

Interest Type: Fixed

Interest Rate: 7.380%

Monthly Payment: $ 2,208.50
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/04/2024 $239,267.50 $2,208.50 $1,476.00 $732.50
01/04/2025 $238,530.50 $2,208.50 $1,471.50 $737.00
02/04/2025 $237,788.97 $2,208.50 $1,466.96 $741.53
03/04/2025 $237,042.88 $2,208.50 $1,462.40 $746.09
04/04/2025 $236,292.20 $2,208.50 $1,457.81 $750.68
05/04/2025 $235,536.90 $2,208.50 $1,453.20 $755.30
06/04/2025 $234,776.96 $2,208.50 $1,448.55 $759.94
07/04/2025 $234,012.34 $2,208.50 $1,443.88 $764.62
08/04/2025 $233,243.02 $2,208.50 $1,439.18 $769.32
09/04/2025 $232,468.97 $2,208.50 $1,434.44 $774.05
10/04/2025 $231,690.16 $2,208.50 $1,429.68 $778.81
11/04/2025 $230,906.56 $2,208.50 $1,424.89 $783.60
12/04/2025 $230,118.14 $2,208.50 $1,420.08 $788.42
01/04/2026 $229,324.87 $2,208.50 $1,415.23 $793.27
02/04/2026 $228,526.72 $2,208.50 $1,410.35 $798.15
03/04/2026 $227,723.67 $2,208.50 $1,405.44 $803.06
04/04/2026 $226,915.67 $2,208.50 $1,400.50 $807.99
05/04/2026 $226,102.71 $2,208.50 $1,395.53 $812.96
06/04/2026 $225,284.74 $2,208.50 $1,390.53 $817.96
07/04/2026 $224,461.75 $2,208.50 $1,385.50 $822.99
08/04/2026 $223,633.69 $2,208.50 $1,380.44 $828.06
09/04/2026 $222,800.55 $2,208.50 $1,375.35 $833.15
10/04/2026 $221,962.27 $2,208.50 $1,370.22 $838.27
11/04/2026 $221,118.85 $2,208.50 $1,365.07 $843.43
12/04/2026 $220,270.23 $2,208.50 $1,359.88 $848.61
01/04/2027 $219,416.40 $2,208.50 $1,354.66 $853.83
02/04/2027 $218,557.32 $2,208.50 $1,349.41 $859.08
03/04/2027 $217,692.95 $2,208.50 $1,344.13 $864.37
04/04/2027 $216,823.26 $2,208.50 $1,338.81 $869.68
05/04/2027 $215,948.23 $2,208.50 $1,333.46 $875.03
06/04/2027 $215,067.82 $2,208.50 $1,328.08 $880.41
07/04/2027 $214,181.99 $2,208.50 $1,322.67 $885.83
08/04/2027 $213,290.71 $2,208.50 $1,317.22 $891.28
09/04/2027 $212,393.96 $2,208.50 $1,311.74 $896.76
10/04/2027 $211,491.68 $2,208.50 $1,306.22 $902.27
11/04/2027 $210,583.86 $2,208.50 $1,300.67 $907.82
12/04/2027 $209,670.46 $2,208.50 $1,295.09 $913.40
01/04/2028 $208,751.44 $2,208.50 $1,289.47 $919.02
02/04/2028 $207,826.76 $2,208.50 $1,283.82 $924.67
03/04/2028 $206,896.40 $2,208.50 $1,278.13 $930.36
04/04/2028 $205,960.32 $2,208.50 $1,272.41 $936.08
05/04/2028 $205,018.48 $2,208.50 $1,266.66 $941.84
06/04/2028 $204,070.85 $2,208.50 $1,260.86 $947.63
07/04/2028 $203,117.39 $2,208.50 $1,255.04 $953.46
08/04/2028 $202,158.07 $2,208.50 $1,249.17 $959.32
09/04/2028 $201,192.84 $2,208.50 $1,243.27 $965.22
10/04/2028 $200,221.68 $2,208.50 $1,237.34 $971.16
11/04/2028 $199,244.55 $2,208.50 $1,231.36 $977.13
12/04/2028 $198,261.41 $2,208.50 $1,225.35 $983.14
01/04/2029 $197,272.22 $2,208.50 $1,219.31 $989.19
02/04/2029 $196,276.95 $2,208.50 $1,213.22 $995.27
03/04/2029 $195,275.56 $2,208.50 $1,207.10 $1,001.39
04/04/2029 $194,268.01 $2,208.50 $1,200.94 $1,007.55
05/04/2029 $193,254.26 $2,208.50 $1,194.75 $1,013.75
06/04/2029 $192,234.28 $2,208.50 $1,188.51 $1,019.98
07/04/2029 $191,208.03 $2,208.50 $1,182.24 $1,026.25
08/04/2029 $190,175.46 $2,208.50 $1,175.93 $1,032.57
09/04/2029 $189,136.55 $2,208.50 $1,169.58 $1,038.92
10/04/2029 $188,091.24 $2,208.50 $1,163.19 $1,045.31
11/04/2029 $187,039.51 $2,208.50 $1,156.76 $1,051.73
12/04/2029 $185,981.30 $2,208.50 $1,150.29 $1,058.20
01/04/2030 $184,916.59 $2,208.50 $1,143.79 $1,064.71
02/04/2030 $183,845.34 $2,208.50 $1,137.24 $1,071.26
03/04/2030 $182,767.49 $2,208.50 $1,130.65 $1,077.85
04/04/2030 $181,683.01 $2,208.50 $1,124.02 $1,084.48
05/04/2030 $180,591.87 $2,208.50 $1,117.35 $1,091.14
06/04/2030 $179,494.01 $2,208.50 $1,110.64 $1,097.86
07/04/2030 $178,389.41 $2,208.50 $1,103.89 $1,104.61
08/04/2030 $177,278.01 $2,208.50 $1,097.09 $1,111.40
09/04/2030 $176,159.77 $2,208.50 $1,090.26 $1,118.24
10/04/2030 $175,034.66 $2,208.50 $1,083.38 $1,125.11
11/04/2030 $173,902.63 $2,208.50 $1,076.46 $1,132.03
12/04/2030 $172,763.63 $2,208.50 $1,069.50 $1,138.99
01/04/2031 $171,617.63 $2,208.50 $1,062.50 $1,146.00
02/04/2031 $170,464.59 $2,208.50 $1,055.45 $1,153.05
03/04/2031 $169,304.45 $2,208.50 $1,048.36 $1,160.14
04/04/2031 $168,137.18 $2,208.50 $1,041.22 $1,167.27
05/04/2031 $166,962.72 $2,208.50 $1,034.04 $1,174.45
06/04/2031 $165,781.05 $2,208.50 $1,026.82 $1,181.67
07/04/2031 $164,592.11 $2,208.50 $1,019.55 $1,188.94
08/04/2031 $163,395.85 $2,208.50 $1,012.24 $1,196.25
09/04/2031 $162,192.24 $2,208.50 $1,004.88 $1,203.61
10/04/2031 $160,981.23 $2,208.50 $997.48 $1,211.01
11/04/2031 $159,762.77 $2,208.50 $990.03 $1,218.46
12/04/2031 $158,536.82 $2,208.50 $982.54 $1,225.95
01/04/2032 $157,303.32 $2,208.50 $975.00 $1,233.49
02/04/2032 $156,062.24 $2,208.50 $967.42 $1,241.08
03/04/2032 $154,813.53 $2,208.50 $959.78 $1,248.71
04/04/2032 $153,557.14 $2,208.50 $952.10 $1,256.39
05/04/2032 $152,293.02 $2,208.50 $944.38 $1,264.12
06/04/2032 $151,021.13 $2,208.50 $936.60 $1,271.89
07/04/2032 $149,741.41 $2,208.50 $928.78 $1,279.72
08/04/2032 $148,453.83 $2,208.50 $920.91 $1,287.59
09/04/2032 $147,158.32 $2,208.50 $912.99 $1,295.50
10/04/2032 $145,854.85 $2,208.50 $905.02 $1,303.47
11/04/2032 $144,543.36 $2,208.50 $897.01 $1,311.49
12/04/2032 $143,223.81 $2,208.50 $888.94 $1,319.55
01/04/2033 $141,896.14 $2,208.50 $880.83 $1,327.67
02/04/2033 $140,560.31 $2,208.50 $872.66 $1,335.83
03/04/2033 $139,216.26 $2,208.50 $864.45 $1,344.05
04/04/2033 $137,863.94 $2,208.50 $856.18 $1,352.32
05/04/2033 $136,503.31 $2,208.50 $847.86 $1,360.63
06/04/2033 $135,134.31 $2,208.50 $839.50 $1,369.00
07/04/2033 $133,756.89 $2,208.50 $831.08 $1,377.42
08/04/2033 $132,371.00 $2,208.50 $822.60 $1,385.89
09/04/2033 $130,976.59 $2,208.50 $814.08 $1,394.41
10/04/2033 $129,573.60 $2,208.50 $805.51 $1,402.99
11/04/2033 $128,161.98 $2,208.50 $796.88 $1,411.62
12/04/2033 $126,741.68 $2,208.50 $788.20 $1,420.30
01/04/2034 $125,312.65 $2,208.50 $779.46 $1,429.03
02/04/2034 $123,874.82 $2,208.50 $770.67 $1,437.82
03/04/2034 $122,428.16 $2,208.50 $761.83 $1,446.67
04/04/2034 $120,972.60 $2,208.50 $752.93 $1,455.56
05/04/2034 $119,508.08 $2,208.50 $743.98 $1,464.51
06/04/2034 $118,034.56 $2,208.50 $734.97 $1,473.52
07/04/2034 $116,551.98 $2,208.50 $725.91 $1,482.58
08/04/2034 $115,060.28 $2,208.50 $716.79 $1,491.70
09/04/2034 $113,559.41 $2,208.50 $707.62 $1,500.87
10/04/2034 $112,049.30 $2,208.50 $698.39 $1,510.10
11/04/2034 $110,529.91 $2,208.50 $689.10 $1,519.39
12/04/2034 $109,001.17 $2,208.50 $679.76 $1,528.74
01/04/2035 $107,463.03 $2,208.50 $670.36 $1,538.14
02/04/2035 $105,915.44 $2,208.50 $660.90 $1,547.60
03/04/2035 $104,358.32 $2,208.50 $651.38 $1,557.12
04/04/2035 $102,791.63 $2,208.50 $641.80 $1,566.69
05/04/2035 $101,215.30 $2,208.50 $632.17 $1,576.33
06/04/2035 $99,629.28 $2,208.50 $622.47 $1,586.02
07/04/2035 $98,033.51 $2,208.50 $612.72 $1,595.78
08/04/2035 $96,427.92 $2,208.50 $602.91 $1,605.59
09/04/2035 $94,812.45 $2,208.50 $593.03 $1,615.46
10/04/2035 $93,187.06 $2,208.50 $583.10 $1,625.40
11/04/2035 $91,551.66 $2,208.50 $573.10 $1,635.39
12/04/2035 $89,906.21 $2,208.50 $563.04 $1,645.45
01/04/2036 $88,250.64 $2,208.50 $552.92 $1,655.57
02/04/2036 $86,584.88 $2,208.50 $542.74 $1,665.75
03/04/2036 $84,908.88 $2,208.50 $532.50 $1,676.00
04/04/2036 $83,222.58 $2,208.50 $522.19 $1,686.31
05/04/2036 $81,525.90 $2,208.50 $511.82 $1,696.68
06/04/2036 $79,818.79 $2,208.50 $501.38 $1,707.11
07/04/2036 $78,101.18 $2,208.50 $490.89 $1,717.61
08/04/2036 $76,373.01 $2,208.50 $480.32 $1,728.17
09/04/2036 $74,634.21 $2,208.50 $469.69 $1,738.80
10/04/2036 $72,884.71 $2,208.50 $459.00 $1,749.49
11/04/2036 $71,124.46 $2,208.50 $448.24 $1,760.25
12/04/2036 $69,353.38 $2,208.50 $437.42 $1,771.08
01/04/2037 $67,571.41 $2,208.50 $426.52 $1,781.97
02/04/2037 $65,778.48 $2,208.50 $415.56 $1,792.93
03/04/2037 $63,974.52 $2,208.50 $404.54 $1,803.96
04/04/2037 $62,159.47 $2,208.50 $393.44 $1,815.05
05/04/2037 $60,333.25 $2,208.50 $382.28 $1,826.21
06/04/2037 $58,495.81 $2,208.50 $371.05 $1,837.45
07/04/2037 $56,647.06 $2,208.50 $359.75 $1,848.75
08/04/2037 $54,786.94 $2,208.50 $348.38 $1,860.12
09/04/2037 $52,915.39 $2,208.50 $336.94 $1,871.56
10/04/2037 $51,032.32 $2,208.50 $325.43 $1,883.07
11/04/2037 $49,137.68 $2,208.50 $313.85 $1,894.65
12/04/2037 $47,231.38 $2,208.50 $302.20 $1,906.30
01/04/2038 $45,313.36 $2,208.50 $290.47 $1,918.02
02/04/2038 $43,383.54 $2,208.50 $278.68 $1,929.82
03/04/2038 $41,441.85 $2,208.50 $266.81 $1,941.69
04/04/2038 $39,488.22 $2,208.50 $254.87 $1,953.63
05/04/2038 $37,522.58 $2,208.50 $242.85 $1,965.64
06/04/2038 $35,544.85 $2,208.50 $230.76 $1,977.73
07/04/2038 $33,554.96 $2,208.50 $218.60 $1,989.89
08/04/2038 $31,552.82 $2,208.50 $206.36 $2,002.13
09/04/2038 $29,538.38 $2,208.50 $194.05 $2,014.45
10/04/2038 $27,511.54 $2,208.50 $181.66 $2,026.83
11/04/2038 $25,472.24 $2,208.50 $169.20 $2,039.30
12/04/2038 $23,420.40 $2,208.50 $156.65 $2,051.84
01/04/2039 $21,355.94 $2,208.50 $144.04 $2,064.46
02/04/2039 $19,278.79 $2,208.50 $131.34 $2,077.16
03/04/2039 $17,188.86 $2,208.50 $118.56 $2,089.93
04/04/2039 $15,086.07 $2,208.50 $105.71 $2,102.78
05/04/2039 $12,970.36 $2,208.50 $92.78 $2,115.72
06/04/2039 $10,841.63 $2,208.50 $79.77 $2,128.73
07/04/2039 $8,699.81 $2,208.50 $66.68 $2,141.82
08/04/2039 $6,544.82 $2,208.50 $53.50 $2,154.99
09/04/2039 $4,376.58 $2,208.50 $40.25 $2,168.24
10/04/2039 $2,195.00 $2,208.50 $26.92 $2,181.58
11/04/2039 $0.00 $2,208.50 $13.50 $2,195.00
TOTAL: - $397,529.14 $157,529.14 $240,000.00

Change options for different scenario in the form below:

$
%