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: 7.250%

Monthly Payment: $ 2,054.98
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/04/2024 $259,515.86 $2,054.98 $1,570.83 $484.14
01/04/2025 $259,028.79 $2,054.98 $1,567.91 $487.07
02/04/2025 $258,538.77 $2,054.98 $1,564.97 $490.01
03/04/2025 $258,045.80 $2,054.98 $1,562.01 $492.97
04/04/2025 $257,549.85 $2,054.98 $1,559.03 $495.95
05/04/2025 $257,050.90 $2,054.98 $1,556.03 $498.95
06/04/2025 $256,548.94 $2,054.98 $1,553.02 $501.96
07/04/2025 $256,043.95 $2,054.98 $1,549.98 $504.99
08/04/2025 $255,535.90 $2,054.98 $1,546.93 $508.05
09/04/2025 $255,024.79 $2,054.98 $1,543.86 $511.11
10/04/2025 $254,510.58 $2,054.98 $1,540.77 $514.20
11/04/2025 $253,993.28 $2,054.98 $1,537.67 $517.31
12/04/2025 $253,472.84 $2,054.98 $1,534.54 $520.43
01/04/2026 $252,949.26 $2,054.98 $1,531.40 $523.58
02/04/2026 $252,422.52 $2,054.98 $1,528.24 $526.74
03/04/2026 $251,892.59 $2,054.98 $1,525.05 $529.92
04/04/2026 $251,359.47 $2,054.98 $1,521.85 $533.13
05/04/2026 $250,823.12 $2,054.98 $1,518.63 $536.35
06/04/2026 $250,283.53 $2,054.98 $1,515.39 $539.59
07/04/2026 $249,740.68 $2,054.98 $1,512.13 $542.85
08/04/2026 $249,194.56 $2,054.98 $1,508.85 $546.13
09/04/2026 $248,645.13 $2,054.98 $1,505.55 $549.43
10/04/2026 $248,092.38 $2,054.98 $1,502.23 $552.75
11/04/2026 $247,536.30 $2,054.98 $1,498.89 $556.09
12/04/2026 $246,976.85 $2,054.98 $1,495.53 $559.45
01/04/2027 $246,414.03 $2,054.98 $1,492.15 $562.83
02/04/2027 $245,847.80 $2,054.98 $1,488.75 $566.23
03/04/2027 $245,278.15 $2,054.98 $1,485.33 $569.65
04/04/2027 $244,705.06 $2,054.98 $1,481.89 $573.09
05/04/2027 $244,128.51 $2,054.98 $1,478.43 $576.55
06/04/2027 $243,548.48 $2,054.98 $1,474.94 $580.03
07/04/2027 $242,964.94 $2,054.98 $1,471.44 $583.54
08/04/2027 $242,377.87 $2,054.98 $1,467.91 $587.06
09/04/2027 $241,787.26 $2,054.98 $1,464.37 $590.61
10/04/2027 $241,193.08 $2,054.98 $1,460.80 $594.18
11/04/2027 $240,595.31 $2,054.98 $1,457.21 $597.77
12/04/2027 $239,993.93 $2,054.98 $1,453.60 $601.38
01/04/2028 $239,388.92 $2,054.98 $1,449.96 $605.01
02/04/2028 $238,780.25 $2,054.98 $1,446.31 $608.67
03/04/2028 $238,167.90 $2,054.98 $1,442.63 $612.35
04/04/2028 $237,551.86 $2,054.98 $1,438.93 $616.05
05/04/2028 $236,932.09 $2,054.98 $1,435.21 $619.77
06/04/2028 $236,308.58 $2,054.98 $1,431.46 $623.51
07/04/2028 $235,681.30 $2,054.98 $1,427.70 $627.28
08/04/2028 $235,050.23 $2,054.98 $1,423.91 $631.07
09/04/2028 $234,415.34 $2,054.98 $1,420.10 $634.88
10/04/2028 $233,776.63 $2,054.98 $1,416.26 $638.72
11/04/2028 $233,134.05 $2,054.98 $1,412.40 $642.58
12/04/2028 $232,487.59 $2,054.98 $1,408.52 $646.46
01/04/2029 $231,837.22 $2,054.98 $1,404.61 $650.37
02/04/2029 $231,182.93 $2,054.98 $1,400.68 $654.29
03/04/2029 $230,524.68 $2,054.98 $1,396.73 $658.25
04/04/2029 $229,862.46 $2,054.98 $1,392.75 $662.22
05/04/2029 $229,196.23 $2,054.98 $1,388.75 $666.23
06/04/2029 $228,525.98 $2,054.98 $1,384.73 $670.25
07/04/2029 $227,851.68 $2,054.98 $1,380.68 $674.30
08/04/2029 $227,173.31 $2,054.98 $1,376.60 $678.37
09/04/2029 $226,490.84 $2,054.98 $1,372.51 $682.47
10/04/2029 $225,804.24 $2,054.98 $1,368.38 $686.60
11/04/2029 $225,113.50 $2,054.98 $1,364.23 $690.74
12/04/2029 $224,418.58 $2,054.98 $1,360.06 $694.92
01/04/2030 $223,719.47 $2,054.98 $1,355.86 $699.12
02/04/2030 $223,016.13 $2,054.98 $1,351.64 $703.34
03/04/2030 $222,308.54 $2,054.98 $1,347.39 $707.59
04/04/2030 $221,596.67 $2,054.98 $1,343.11 $711.86
05/04/2030 $220,880.51 $2,054.98 $1,338.81 $716.16
06/04/2030 $220,160.02 $2,054.98 $1,334.49 $720.49
07/04/2030 $219,435.17 $2,054.98 $1,330.13 $724.84
08/04/2030 $218,705.95 $2,054.98 $1,325.75 $729.22
09/04/2030 $217,972.32 $2,054.98 $1,321.35 $733.63
10/04/2030 $217,234.26 $2,054.98 $1,316.92 $738.06
11/04/2030 $216,491.74 $2,054.98 $1,312.46 $742.52
12/04/2030 $215,744.73 $2,054.98 $1,307.97 $747.01
01/04/2031 $214,993.21 $2,054.98 $1,303.46 $751.52
02/04/2031 $214,237.15 $2,054.98 $1,298.92 $756.06
03/04/2031 $213,476.53 $2,054.98 $1,294.35 $760.63
04/04/2031 $212,711.30 $2,054.98 $1,289.75 $765.22
05/04/2031 $211,941.46 $2,054.98 $1,285.13 $769.85
06/04/2031 $211,166.96 $2,054.98 $1,280.48 $774.50
07/04/2031 $210,387.78 $2,054.98 $1,275.80 $779.18
08/04/2031 $209,603.90 $2,054.98 $1,271.09 $783.88
09/04/2031 $208,815.27 $2,054.98 $1,266.36 $788.62
10/04/2031 $208,021.89 $2,054.98 $1,261.59 $793.39
11/04/2031 $207,223.71 $2,054.98 $1,256.80 $798.18
12/04/2031 $206,420.71 $2,054.98 $1,251.98 $803.00
01/04/2032 $205,612.86 $2,054.98 $1,247.13 $807.85
02/04/2032 $204,800.12 $2,054.98 $1,242.24 $812.73
03/04/2032 $203,982.48 $2,054.98 $1,237.33 $817.64
04/04/2032 $203,159.90 $2,054.98 $1,232.39 $822.58
05/04/2032 $202,332.34 $2,054.98 $1,227.42 $827.55
06/04/2032 $201,499.79 $2,054.98 $1,222.42 $832.55
07/04/2032 $200,662.21 $2,054.98 $1,217.39 $837.58
08/04/2032 $199,819.56 $2,054.98 $1,212.33 $842.64
09/04/2032 $198,971.83 $2,054.98 $1,207.24 $847.73
10/04/2032 $198,118.97 $2,054.98 $1,202.12 $852.86
11/04/2032 $197,260.97 $2,054.98 $1,196.97 $858.01
12/04/2032 $196,397.77 $2,054.98 $1,191.79 $863.19
01/04/2033 $195,529.37 $2,054.98 $1,186.57 $868.41
02/04/2033 $194,655.71 $2,054.98 $1,181.32 $873.65
03/04/2033 $193,776.78 $2,054.98 $1,176.04 $878.93
04/04/2033 $192,892.54 $2,054.98 $1,170.73 $884.24
05/04/2033 $192,002.95 $2,054.98 $1,165.39 $889.59
06/04/2033 $191,107.99 $2,054.98 $1,160.02 $894.96
07/04/2033 $190,207.62 $2,054.98 $1,154.61 $900.37
08/04/2033 $189,301.82 $2,054.98 $1,149.17 $905.81
09/04/2033 $188,390.54 $2,054.98 $1,143.70 $911.28
10/04/2033 $187,473.75 $2,054.98 $1,138.19 $916.78
11/04/2033 $186,551.43 $2,054.98 $1,132.65 $922.32
12/04/2033 $185,623.53 $2,054.98 $1,127.08 $927.90
01/04/2034 $184,690.03 $2,054.98 $1,121.48 $933.50
02/04/2034 $183,750.89 $2,054.98 $1,115.84 $939.14
03/04/2034 $182,806.07 $2,054.98 $1,110.16 $944.82
04/04/2034 $181,855.55 $2,054.98 $1,104.45 $950.52
05/04/2034 $180,899.28 $2,054.98 $1,098.71 $956.27
06/04/2034 $179,937.24 $2,054.98 $1,092.93 $962.04
07/04/2034 $178,969.38 $2,054.98 $1,087.12 $967.86
08/04/2034 $177,995.68 $2,054.98 $1,081.27 $973.70
09/04/2034 $177,016.09 $2,054.98 $1,075.39 $979.59
10/04/2034 $176,030.59 $2,054.98 $1,069.47 $985.51
11/04/2034 $175,039.13 $2,054.98 $1,063.52 $991.46
12/04/2034 $174,041.68 $2,054.98 $1,057.53 $997.45
01/04/2035 $173,038.20 $2,054.98 $1,051.50 $1,003.48
02/04/2035 $172,028.66 $2,054.98 $1,045.44 $1,009.54
03/04/2035 $171,013.02 $2,054.98 $1,039.34 $1,015.64
04/04/2035 $169,991.25 $2,054.98 $1,033.20 $1,021.77
05/04/2035 $168,963.30 $2,054.98 $1,027.03 $1,027.95
06/04/2035 $167,929.15 $2,054.98 $1,020.82 $1,034.16
07/04/2035 $166,888.74 $2,054.98 $1,014.57 $1,040.41
08/04/2035 $165,842.05 $2,054.98 $1,008.29 $1,046.69
09/04/2035 $164,789.03 $2,054.98 $1,001.96 $1,053.02
10/04/2035 $163,729.66 $2,054.98 $995.60 $1,059.38
11/04/2035 $162,663.88 $2,054.98 $989.20 $1,065.78
12/04/2035 $161,591.66 $2,054.98 $982.76 $1,072.22
01/04/2036 $160,512.97 $2,054.98 $976.28 $1,078.69
02/04/2036 $159,427.76 $2,054.98 $969.77 $1,085.21
03/04/2036 $158,335.99 $2,054.98 $963.21 $1,091.77
04/04/2036 $157,237.62 $2,054.98 $956.61 $1,098.36
05/04/2036 $156,132.62 $2,054.98 $949.98 $1,105.00
06/04/2036 $155,020.95 $2,054.98 $943.30 $1,111.68
07/04/2036 $153,902.55 $2,054.98 $936.58 $1,118.39
08/04/2036 $152,777.40 $2,054.98 $929.83 $1,125.15
09/04/2036 $151,645.46 $2,054.98 $923.03 $1,131.95
10/04/2036 $150,506.67 $2,054.98 $916.19 $1,138.79
11/04/2036 $149,361.00 $2,054.98 $909.31 $1,145.67
12/04/2036 $148,208.42 $2,054.98 $902.39 $1,152.59
01/04/2037 $147,048.86 $2,054.98 $895.43 $1,159.55
02/04/2037 $145,882.31 $2,054.98 $888.42 $1,166.56
03/04/2037 $144,708.70 $2,054.98 $881.37 $1,173.61
04/04/2037 $143,528.01 $2,054.98 $874.28 $1,180.70
05/04/2037 $142,340.18 $2,054.98 $867.15 $1,187.83
06/04/2037 $141,145.17 $2,054.98 $859.97 $1,195.01
07/04/2037 $139,942.95 $2,054.98 $852.75 $1,202.23
08/04/2037 $138,733.46 $2,054.98 $845.49 $1,209.49
09/04/2037 $137,516.66 $2,054.98 $838.18 $1,216.80
10/04/2037 $136,292.51 $2,054.98 $830.83 $1,224.15
11/04/2037 $135,060.97 $2,054.98 $823.43 $1,231.54
12/04/2037 $133,821.99 $2,054.98 $815.99 $1,238.98
01/04/2038 $132,575.52 $2,054.98 $808.51 $1,246.47
02/04/2038 $131,321.51 $2,054.98 $800.98 $1,254.00
03/04/2038 $130,059.94 $2,054.98 $793.40 $1,261.58
04/04/2038 $128,790.74 $2,054.98 $785.78 $1,269.20
05/04/2038 $127,513.87 $2,054.98 $778.11 $1,276.87
06/04/2038 $126,229.29 $2,054.98 $770.40 $1,284.58
07/04/2038 $124,936.95 $2,054.98 $762.64 $1,292.34
08/04/2038 $123,636.80 $2,054.98 $754.83 $1,300.15
09/04/2038 $122,328.79 $2,054.98 $746.97 $1,308.01
10/04/2038 $121,012.89 $2,054.98 $739.07 $1,315.91
11/04/2038 $119,689.03 $2,054.98 $731.12 $1,323.86
12/04/2038 $118,357.17 $2,054.98 $723.12 $1,331.86
01/04/2039 $117,017.27 $2,054.98 $715.07 $1,339.90
02/04/2039 $115,669.27 $2,054.98 $706.98 $1,348.00
03/04/2039 $114,313.13 $2,054.98 $698.84 $1,356.14
04/04/2039 $112,948.79 $2,054.98 $690.64 $1,364.34
05/04/2039 $111,576.21 $2,054.98 $682.40 $1,372.58
06/04/2039 $110,195.34 $2,054.98 $674.11 $1,380.87
07/04/2039 $108,806.13 $2,054.98 $665.76 $1,389.21
08/04/2039 $107,408.52 $2,054.98 $657.37 $1,397.61
09/04/2039 $106,002.47 $2,054.98 $648.93 $1,406.05
10/04/2039 $104,587.92 $2,054.98 $640.43 $1,414.55
11/04/2039 $103,164.83 $2,054.98 $631.89 $1,423.09
12/04/2039 $101,733.14 $2,054.98 $623.29 $1,431.69
01/04/2040 $100,292.80 $2,054.98 $614.64 $1,440.34
02/04/2040 $98,843.76 $2,054.98 $605.94 $1,449.04
03/04/2040 $97,385.96 $2,054.98 $597.18 $1,457.80
04/04/2040 $95,919.36 $2,054.98 $588.37 $1,466.60
05/04/2040 $94,443.89 $2,054.98 $579.51 $1,475.46
06/04/2040 $92,959.52 $2,054.98 $570.60 $1,484.38
07/04/2040 $91,466.17 $2,054.98 $561.63 $1,493.35
08/04/2040 $89,963.80 $2,054.98 $552.61 $1,502.37
09/04/2040 $88,452.35 $2,054.98 $543.53 $1,511.45
10/04/2040 $86,931.77 $2,054.98 $534.40 $1,520.58
11/04/2040 $85,402.01 $2,054.98 $525.21 $1,529.76
12/04/2040 $83,863.00 $2,054.98 $515.97 $1,539.01
01/04/2041 $82,314.70 $2,054.98 $506.67 $1,548.31
02/04/2041 $80,757.04 $2,054.98 $497.32 $1,557.66
03/04/2041 $79,189.97 $2,054.98 $487.91 $1,567.07
04/04/2041 $77,613.43 $2,054.98 $478.44 $1,576.54
05/04/2041 $76,027.37 $2,054.98 $468.91 $1,586.06
06/04/2041 $74,431.72 $2,054.98 $459.33 $1,595.65
07/04/2041 $72,826.43 $2,054.98 $449.69 $1,605.29
08/04/2041 $71,211.45 $2,054.98 $439.99 $1,614.98
09/04/2041 $69,586.71 $2,054.98 $430.24 $1,624.74
10/04/2041 $67,952.15 $2,054.98 $420.42 $1,634.56
11/04/2041 $66,307.72 $2,054.98 $410.54 $1,644.43
12/04/2041 $64,653.35 $2,054.98 $400.61 $1,654.37
01/04/2042 $62,988.99 $2,054.98 $390.61 $1,664.36
02/04/2042 $61,314.57 $2,054.98 $380.56 $1,674.42
03/04/2042 $59,630.03 $2,054.98 $370.44 $1,684.54
04/04/2042 $57,935.32 $2,054.98 $360.26 $1,694.71
05/04/2042 $56,230.37 $2,054.98 $350.03 $1,704.95
06/04/2042 $54,515.11 $2,054.98 $339.73 $1,715.25
07/04/2042 $52,789.50 $2,054.98 $329.36 $1,725.62
08/04/2042 $51,053.46 $2,054.98 $318.94 $1,736.04
09/04/2042 $49,306.93 $2,054.98 $308.45 $1,746.53
10/04/2042 $47,549.85 $2,054.98 $297.90 $1,757.08
11/04/2042 $45,782.15 $2,054.98 $287.28 $1,767.70
12/04/2042 $44,003.77 $2,054.98 $276.60 $1,778.38
01/04/2043 $42,214.65 $2,054.98 $265.86 $1,789.12
02/04/2043 $40,414.72 $2,054.98 $255.05 $1,799.93
03/04/2043 $38,603.91 $2,054.98 $244.17 $1,810.81
04/04/2043 $36,782.17 $2,054.98 $233.23 $1,821.75
05/04/2043 $34,949.42 $2,054.98 $222.23 $1,832.75
06/04/2043 $33,105.59 $2,054.98 $211.15 $1,843.82
07/04/2043 $31,250.63 $2,054.98 $200.01 $1,854.96
08/04/2043 $29,384.46 $2,054.98 $188.81 $1,866.17
09/04/2043 $27,507.01 $2,054.98 $177.53 $1,877.45
10/04/2043 $25,618.22 $2,054.98 $166.19 $1,888.79
11/04/2043 $23,718.02 $2,054.98 $154.78 $1,900.20
12/04/2043 $21,806.34 $2,054.98 $143.30 $1,911.68
01/04/2044 $19,883.11 $2,054.98 $131.75 $1,923.23
02/04/2044 $17,948.26 $2,054.98 $120.13 $1,934.85
03/04/2044 $16,001.72 $2,054.98 $108.44 $1,946.54
04/04/2044 $14,043.42 $2,054.98 $96.68 $1,958.30
05/04/2044 $12,073.28 $2,054.98 $84.85 $1,970.13
06/04/2044 $10,091.25 $2,054.98 $72.94 $1,982.03
07/04/2044 $8,097.24 $2,054.98 $60.97 $1,994.01
08/04/2044 $6,091.18 $2,054.98 $48.92 $2,006.06
09/04/2044 $4,073.01 $2,054.98 $36.80 $2,018.18
10/04/2044 $2,042.64 $2,054.98 $24.61 $2,030.37
11/04/2044 $0.00 $2,054.98 $12.34 $2,042.64
TOTAL: - $493,194.61 $233,194.61 $260,000.00

Change options for different scenario in the form below:

$
%