Mortgage product from Northeast 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 Northeast Bank

Interest Type: Fixed

Interest Rate: 7.000%

Monthly Payment: $ 1,977.42
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/22/2025 $219,305.91 $1,977.42 $1,283.33 $694.09
02/22/2025 $218,607.77 $1,977.42 $1,279.28 $698.14
03/22/2025 $217,905.56 $1,977.42 $1,275.21 $702.21
04/22/2025 $217,199.26 $1,977.42 $1,271.12 $706.31
05/22/2025 $216,488.83 $1,977.42 $1,267.00 $710.43
06/22/2025 $215,774.26 $1,977.42 $1,262.85 $714.57
07/22/2025 $215,055.52 $1,977.42 $1,258.68 $718.74
08/22/2025 $214,332.59 $1,977.42 $1,254.49 $722.93
09/22/2025 $213,605.44 $1,977.42 $1,250.27 $727.15
10/22/2025 $212,874.05 $1,977.42 $1,246.03 $731.39
11/22/2025 $212,138.39 $1,977.42 $1,241.77 $735.66
12/22/2025 $211,398.44 $1,977.42 $1,237.47 $739.95
01/22/2026 $210,654.18 $1,977.42 $1,233.16 $744.26
02/22/2026 $209,905.57 $1,977.42 $1,228.82 $748.61
03/22/2026 $209,152.60 $1,977.42 $1,224.45 $752.97
04/22/2026 $208,395.24 $1,977.42 $1,220.06 $757.37
05/22/2026 $207,633.45 $1,977.42 $1,215.64 $761.78
06/22/2026 $206,867.23 $1,977.42 $1,211.20 $766.23
07/22/2026 $206,096.53 $1,977.42 $1,206.73 $770.70
08/22/2026 $205,321.34 $1,977.42 $1,202.23 $775.19
09/22/2026 $204,541.62 $1,977.42 $1,197.71 $779.71
10/22/2026 $203,757.36 $1,977.42 $1,193.16 $784.26
11/22/2026 $202,968.52 $1,977.42 $1,188.58 $788.84
12/22/2026 $202,175.08 $1,977.42 $1,183.98 $793.44
01/22/2027 $201,377.01 $1,977.42 $1,179.35 $798.07
02/22/2027 $200,574.29 $1,977.42 $1,174.70 $802.72
03/22/2027 $199,766.89 $1,977.42 $1,170.02 $807.41
04/22/2027 $198,954.77 $1,977.42 $1,165.31 $812.12
05/22/2027 $198,137.92 $1,977.42 $1,160.57 $816.85
06/22/2027 $197,316.30 $1,977.42 $1,155.80 $821.62
07/22/2027 $196,489.89 $1,977.42 $1,151.01 $826.41
08/22/2027 $195,658.66 $1,977.42 $1,146.19 $831.23
09/22/2027 $194,822.58 $1,977.42 $1,141.34 $836.08
10/22/2027 $193,981.62 $1,977.42 $1,136.47 $840.96
11/22/2027 $193,135.76 $1,977.42 $1,131.56 $845.86
12/22/2027 $192,284.96 $1,977.42 $1,126.63 $850.80
01/22/2028 $191,429.20 $1,977.42 $1,121.66 $855.76
02/22/2028 $190,568.45 $1,977.42 $1,116.67 $860.75
03/22/2028 $189,702.68 $1,977.42 $1,111.65 $865.77
04/22/2028 $188,831.85 $1,977.42 $1,106.60 $870.82
05/22/2028 $187,955.95 $1,977.42 $1,101.52 $875.90
06/22/2028 $187,074.94 $1,977.42 $1,096.41 $881.01
07/22/2028 $186,188.79 $1,977.42 $1,091.27 $886.15
08/22/2028 $185,297.47 $1,977.42 $1,086.10 $891.32
09/22/2028 $184,400.95 $1,977.42 $1,080.90 $896.52
10/22/2028 $183,499.20 $1,977.42 $1,075.67 $901.75
11/22/2028 $182,592.19 $1,977.42 $1,070.41 $907.01
12/22/2028 $181,679.88 $1,977.42 $1,065.12 $912.30
01/22/2029 $180,762.26 $1,977.42 $1,059.80 $917.62
02/22/2029 $179,839.29 $1,977.42 $1,054.45 $922.98
03/22/2029 $178,910.93 $1,977.42 $1,049.06 $928.36
04/22/2029 $177,977.15 $1,977.42 $1,043.65 $933.78
05/22/2029 $177,037.93 $1,977.42 $1,038.20 $939.22
06/22/2029 $176,093.23 $1,977.42 $1,032.72 $944.70
07/22/2029 $175,143.02 $1,977.42 $1,027.21 $950.21
08/22/2029 $174,187.26 $1,977.42 $1,021.67 $955.75
09/22/2029 $173,225.93 $1,977.42 $1,016.09 $961.33
10/22/2029 $172,258.99 $1,977.42 $1,010.48 $966.94
11/22/2029 $171,286.42 $1,977.42 $1,004.84 $972.58
12/22/2029 $170,308.16 $1,977.42 $999.17 $978.25
01/22/2030 $169,324.21 $1,977.42 $993.46 $983.96
02/22/2030 $168,334.51 $1,977.42 $987.72 $989.70
03/22/2030 $167,339.04 $1,977.42 $981.95 $995.47
04/22/2030 $166,337.76 $1,977.42 $976.14 $1,001.28
05/22/2030 $165,330.64 $1,977.42 $970.30 $1,007.12
06/22/2030 $164,317.65 $1,977.42 $964.43 $1,012.99
07/22/2030 $163,298.75 $1,977.42 $958.52 $1,018.90
08/22/2030 $162,273.90 $1,977.42 $952.58 $1,024.85
09/22/2030 $161,243.07 $1,977.42 $946.60 $1,030.82
10/22/2030 $160,206.24 $1,977.42 $940.58 $1,036.84
11/22/2030 $159,163.35 $1,977.42 $934.54 $1,042.89
12/22/2030 $158,114.38 $1,977.42 $928.45 $1,048.97
01/22/2031 $157,059.29 $1,977.42 $922.33 $1,055.09
02/22/2031 $155,998.05 $1,977.42 $916.18 $1,061.24
03/22/2031 $154,930.62 $1,977.42 $909.99 $1,067.43
04/22/2031 $153,856.96 $1,977.42 $903.76 $1,073.66
05/22/2031 $152,777.03 $1,977.42 $897.50 $1,079.92
06/22/2031 $151,690.81 $1,977.42 $891.20 $1,086.22
07/22/2031 $150,598.25 $1,977.42 $884.86 $1,092.56
08/22/2031 $149,499.32 $1,977.42 $878.49 $1,098.93
09/22/2031 $148,393.98 $1,977.42 $872.08 $1,105.34
10/22/2031 $147,282.19 $1,977.42 $865.63 $1,111.79
11/22/2031 $146,163.91 $1,977.42 $859.15 $1,118.28
12/22/2031 $145,039.11 $1,977.42 $852.62 $1,124.80
01/22/2032 $143,907.75 $1,977.42 $846.06 $1,131.36
02/22/2032 $142,769.79 $1,977.42 $839.46 $1,137.96
03/22/2032 $141,625.19 $1,977.42 $832.82 $1,144.60
04/22/2032 $140,473.92 $1,977.42 $826.15 $1,151.28
05/22/2032 $139,315.92 $1,977.42 $819.43 $1,157.99
06/22/2032 $138,151.18 $1,977.42 $812.68 $1,164.75
07/22/2032 $136,979.64 $1,977.42 $805.88 $1,171.54
08/22/2032 $135,801.26 $1,977.42 $799.05 $1,178.37
09/22/2032 $134,616.02 $1,977.42 $792.17 $1,185.25
10/22/2032 $133,423.85 $1,977.42 $785.26 $1,192.16
11/22/2032 $132,224.74 $1,977.42 $778.31 $1,199.12
12/22/2032 $131,018.63 $1,977.42 $771.31 $1,206.11
01/22/2033 $129,805.48 $1,977.42 $764.28 $1,213.15
02/22/2033 $128,585.26 $1,977.42 $757.20 $1,220.22
03/22/2033 $127,357.91 $1,977.42 $750.08 $1,227.34
04/22/2033 $126,123.41 $1,977.42 $742.92 $1,234.50
05/22/2033 $124,881.71 $1,977.42 $735.72 $1,241.70
06/22/2033 $123,632.77 $1,977.42 $728.48 $1,248.95
07/22/2033 $122,376.53 $1,977.42 $721.19 $1,256.23
08/22/2033 $121,112.98 $1,977.42 $713.86 $1,263.56
09/22/2033 $119,842.05 $1,977.42 $706.49 $1,270.93
10/22/2033 $118,563.70 $1,977.42 $699.08 $1,278.34
11/22/2033 $117,277.90 $1,977.42 $691.62 $1,285.80
12/22/2033 $115,984.60 $1,977.42 $684.12 $1,293.30
01/22/2034 $114,683.75 $1,977.42 $676.58 $1,300.85
02/22/2034 $113,375.32 $1,977.42 $668.99 $1,308.43
03/22/2034 $112,059.25 $1,977.42 $661.36 $1,316.07
04/22/2034 $110,735.51 $1,977.42 $653.68 $1,323.74
05/22/2034 $109,404.05 $1,977.42 $645.96 $1,331.47
06/22/2034 $108,064.81 $1,977.42 $638.19 $1,339.23
07/22/2034 $106,717.77 $1,977.42 $630.38 $1,347.04
08/22/2034 $105,362.87 $1,977.42 $622.52 $1,354.90
09/22/2034 $104,000.06 $1,977.42 $614.62 $1,362.81
10/22/2034 $102,629.31 $1,977.42 $606.67 $1,370.76
11/22/2034 $101,250.56 $1,977.42 $598.67 $1,378.75
12/22/2034 $99,863.76 $1,977.42 $590.63 $1,386.79
01/22/2035 $98,468.88 $1,977.42 $582.54 $1,394.88
02/22/2035 $97,065.86 $1,977.42 $574.40 $1,403.02
03/22/2035 $95,654.65 $1,977.42 $566.22 $1,411.20
04/22/2035 $94,235.22 $1,977.42 $557.99 $1,419.44
05/22/2035 $92,807.50 $1,977.42 $549.71 $1,427.72
06/22/2035 $91,371.46 $1,977.42 $541.38 $1,436.05
07/22/2035 $89,927.03 $1,977.42 $533.00 $1,444.42
08/22/2035 $88,474.19 $1,977.42 $524.57 $1,452.85
09/22/2035 $87,012.86 $1,977.42 $516.10 $1,461.32
10/22/2035 $85,543.02 $1,977.42 $507.58 $1,469.85
11/22/2035 $84,064.59 $1,977.42 $499.00 $1,478.42
12/22/2035 $82,577.55 $1,977.42 $490.38 $1,487.05
01/22/2036 $81,081.83 $1,977.42 $481.70 $1,495.72
02/22/2036 $79,577.38 $1,977.42 $472.98 $1,504.44
03/22/2036 $78,064.16 $1,977.42 $464.20 $1,513.22
04/22/2036 $76,542.12 $1,977.42 $455.37 $1,522.05
05/22/2036 $75,011.19 $1,977.42 $446.50 $1,530.93
06/22/2036 $73,471.33 $1,977.42 $437.57 $1,539.86
07/22/2036 $71,922.49 $1,977.42 $428.58 $1,548.84
08/22/2036 $70,364.62 $1,977.42 $419.55 $1,557.87
09/22/2036 $68,797.66 $1,977.42 $410.46 $1,566.96
10/22/2036 $67,221.55 $1,977.42 $401.32 $1,576.10
11/22/2036 $65,636.26 $1,977.42 $392.13 $1,585.30
12/22/2036 $64,041.71 $1,977.42 $382.88 $1,594.54
01/22/2037 $62,437.87 $1,977.42 $373.58 $1,603.85
02/22/2037 $60,824.67 $1,977.42 $364.22 $1,613.20
03/22/2037 $59,202.06 $1,977.42 $354.81 $1,622.61
04/22/2037 $57,569.98 $1,977.42 $345.35 $1,632.08
05/22/2037 $55,928.38 $1,977.42 $335.82 $1,641.60
06/22/2037 $54,277.21 $1,977.42 $326.25 $1,651.17
07/22/2037 $52,616.40 $1,977.42 $316.62 $1,660.81
08/22/2037 $50,945.91 $1,977.42 $306.93 $1,670.49
09/22/2037 $49,265.67 $1,977.42 $297.18 $1,680.24
10/22/2037 $47,575.63 $1,977.42 $287.38 $1,690.04
11/22/2037 $45,875.73 $1,977.42 $277.52 $1,699.90
12/22/2037 $44,165.92 $1,977.42 $267.61 $1,709.81
01/22/2038 $42,446.13 $1,977.42 $257.63 $1,719.79
02/22/2038 $40,716.31 $1,977.42 $247.60 $1,729.82
03/22/2038 $38,976.40 $1,977.42 $237.51 $1,739.91
04/22/2038 $37,226.34 $1,977.42 $227.36 $1,750.06
05/22/2038 $35,466.07 $1,977.42 $217.15 $1,760.27
06/22/2038 $33,695.54 $1,977.42 $206.89 $1,770.54
07/22/2038 $31,914.67 $1,977.42 $196.56 $1,780.86
08/22/2038 $30,123.42 $1,977.42 $186.17 $1,791.25
09/22/2038 $28,321.72 $1,977.42 $175.72 $1,801.70
10/22/2038 $26,509.51 $1,977.42 $165.21 $1,812.21
11/22/2038 $24,686.72 $1,977.42 $154.64 $1,822.78
12/22/2038 $22,853.31 $1,977.42 $144.01 $1,833.42
01/22/2039 $21,009.19 $1,977.42 $133.31 $1,844.11
02/22/2039 $19,154.33 $1,977.42 $122.55 $1,854.87
03/22/2039 $17,288.64 $1,977.42 $111.73 $1,865.69
04/22/2039 $15,412.07 $1,977.42 $100.85 $1,876.57
05/22/2039 $13,524.55 $1,977.42 $89.90 $1,887.52
06/22/2039 $11,626.02 $1,977.42 $78.89 $1,898.53
07/22/2039 $9,716.41 $1,977.42 $67.82 $1,909.60
08/22/2039 $7,795.67 $1,977.42 $56.68 $1,920.74
09/22/2039 $5,863.72 $1,977.42 $45.47 $1,931.95
10/22/2039 $3,920.51 $1,977.42 $34.21 $1,943.22
11/22/2039 $1,965.95 $1,977.42 $22.87 $1,954.55
12/22/2039 $0.00 $1,977.42 $11.47 $1,965.95
TOTAL: - $355,936.00 $135,936.00 $220,000.00

Change options for different scenario in the form below:

$
%