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: $ 2,134.02
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/04/2024 $269,497.23 $2,134.02 $1,631.25 $502.77
01/04/2025 $268,991.43 $2,134.02 $1,628.21 $505.80
02/04/2025 $268,482.57 $2,134.02 $1,625.16 $508.86
03/04/2025 $267,970.64 $2,134.02 $1,622.08 $511.93
04/04/2025 $267,455.61 $2,134.02 $1,618.99 $515.03
05/04/2025 $266,937.48 $2,134.02 $1,615.88 $518.14
06/04/2025 $266,416.21 $2,134.02 $1,612.75 $521.27
07/04/2025 $265,891.79 $2,134.02 $1,609.60 $524.42
08/04/2025 $265,364.21 $2,134.02 $1,606.43 $527.59
09/04/2025 $264,833.43 $2,134.02 $1,603.24 $530.77
10/04/2025 $264,299.45 $2,134.02 $1,600.04 $533.98
11/04/2025 $263,762.25 $2,134.02 $1,596.81 $537.21
12/04/2025 $263,221.80 $2,134.02 $1,593.56 $540.45
01/04/2026 $262,678.08 $2,134.02 $1,590.30 $543.72
02/04/2026 $262,131.08 $2,134.02 $1,587.01 $547.00
03/04/2026 $261,580.77 $2,134.02 $1,583.71 $550.31
04/04/2026 $261,027.14 $2,134.02 $1,580.38 $553.63
05/04/2026 $260,470.16 $2,134.02 $1,577.04 $556.98
06/04/2026 $259,909.82 $2,134.02 $1,573.67 $560.34
07/04/2026 $259,346.10 $2,134.02 $1,570.29 $563.73
08/04/2026 $258,778.96 $2,134.02 $1,566.88 $567.13
09/04/2026 $258,208.40 $2,134.02 $1,563.46 $570.56
10/04/2026 $257,634.40 $2,134.02 $1,560.01 $574.01
11/04/2026 $257,056.92 $2,134.02 $1,556.54 $577.47
12/04/2026 $256,475.96 $2,134.02 $1,553.05 $580.96
01/04/2027 $255,891.49 $2,134.02 $1,549.54 $584.47
02/04/2027 $255,303.48 $2,134.02 $1,546.01 $588.00
03/04/2027 $254,711.93 $2,134.02 $1,542.46 $591.56
04/04/2027 $254,116.80 $2,134.02 $1,538.88 $595.13
05/04/2027 $253,518.07 $2,134.02 $1,535.29 $598.73
06/04/2027 $252,915.73 $2,134.02 $1,531.67 $602.34
07/04/2027 $252,309.74 $2,134.02 $1,528.03 $605.98
08/04/2027 $251,700.10 $2,134.02 $1,524.37 $609.64
09/04/2027 $251,086.77 $2,134.02 $1,520.69 $613.33
10/04/2027 $250,469.74 $2,134.02 $1,516.98 $617.03
11/04/2027 $249,848.98 $2,134.02 $1,513.25 $620.76
12/04/2027 $249,224.47 $2,134.02 $1,509.50 $624.51
01/04/2028 $248,596.19 $2,134.02 $1,505.73 $628.28
02/04/2028 $247,964.11 $2,134.02 $1,501.94 $632.08
03/04/2028 $247,328.21 $2,134.02 $1,498.12 $635.90
04/04/2028 $246,688.47 $2,134.02 $1,494.27 $639.74
05/04/2028 $246,044.86 $2,134.02 $1,490.41 $643.61
06/04/2028 $245,397.37 $2,134.02 $1,486.52 $647.49
07/04/2028 $244,745.96 $2,134.02 $1,482.61 $651.41
08/04/2028 $244,090.62 $2,134.02 $1,478.67 $655.34
09/04/2028 $243,431.32 $2,134.02 $1,474.71 $659.30
10/04/2028 $242,768.03 $2,134.02 $1,470.73 $663.28
11/04/2028 $242,100.74 $2,134.02 $1,466.72 $667.29
12/04/2028 $241,429.42 $2,134.02 $1,462.69 $671.32
01/04/2029 $240,754.04 $2,134.02 $1,458.64 $675.38
02/04/2029 $240,074.58 $2,134.02 $1,454.56 $679.46
03/04/2029 $239,391.02 $2,134.02 $1,450.45 $683.56
04/04/2029 $238,703.32 $2,134.02 $1,446.32 $687.69
05/04/2029 $238,011.47 $2,134.02 $1,442.17 $691.85
06/04/2029 $237,315.44 $2,134.02 $1,437.99 $696.03
07/04/2029 $236,615.21 $2,134.02 $1,433.78 $700.23
08/04/2029 $235,910.74 $2,134.02 $1,429.55 $704.46
09/04/2029 $235,202.02 $2,134.02 $1,425.29 $708.72
10/04/2029 $234,489.02 $2,134.02 $1,421.01 $713.00
11/04/2029 $233,771.71 $2,134.02 $1,416.70 $717.31
12/04/2029 $233,050.06 $2,134.02 $1,412.37 $721.64
01/04/2030 $232,324.06 $2,134.02 $1,408.01 $726.00
02/04/2030 $231,593.67 $2,134.02 $1,403.62 $730.39
03/04/2030 $230,858.87 $2,134.02 $1,399.21 $734.80
04/04/2030 $230,119.62 $2,134.02 $1,394.77 $739.24
05/04/2030 $229,375.91 $2,134.02 $1,390.31 $743.71
06/04/2030 $228,627.71 $2,134.02 $1,385.81 $748.20
07/04/2030 $227,874.99 $2,134.02 $1,381.29 $752.72
08/04/2030 $227,117.72 $2,134.02 $1,376.74 $757.27
09/04/2030 $226,355.87 $2,134.02 $1,372.17 $761.85
10/04/2030 $225,589.42 $2,134.02 $1,367.57 $766.45
11/04/2030 $224,818.35 $2,134.02 $1,362.94 $771.08
12/04/2030 $224,042.61 $2,134.02 $1,358.28 $775.74
01/04/2031 $223,262.18 $2,134.02 $1,353.59 $780.42
02/04/2031 $222,477.04 $2,134.02 $1,348.88 $785.14
03/04/2031 $221,687.16 $2,134.02 $1,344.13 $789.88
04/04/2031 $220,892.51 $2,134.02 $1,339.36 $794.66
05/04/2031 $220,093.05 $2,134.02 $1,334.56 $799.46
06/04/2031 $219,288.76 $2,134.02 $1,329.73 $804.29
07/04/2031 $218,479.62 $2,134.02 $1,324.87 $809.15
08/04/2031 $217,665.58 $2,134.02 $1,319.98 $814.03
09/04/2031 $216,846.63 $2,134.02 $1,315.06 $818.95
10/04/2031 $216,022.73 $2,134.02 $1,310.12 $823.90
11/04/2031 $215,193.85 $2,134.02 $1,305.14 $828.88
12/04/2031 $214,359.97 $2,134.02 $1,300.13 $833.89
01/04/2032 $213,521.04 $2,134.02 $1,295.09 $838.92
02/04/2032 $212,677.05 $2,134.02 $1,290.02 $843.99
03/04/2032 $211,827.96 $2,134.02 $1,284.92 $849.09
04/04/2032 $210,973.74 $2,134.02 $1,279.79 $854.22
05/04/2032 $210,114.36 $2,134.02 $1,274.63 $859.38
06/04/2032 $209,249.78 $2,134.02 $1,269.44 $864.57
07/04/2032 $208,379.99 $2,134.02 $1,264.22 $869.80
08/04/2032 $207,504.93 $2,134.02 $1,258.96 $875.05
09/04/2032 $206,624.59 $2,134.02 $1,253.68 $880.34
10/04/2032 $205,738.93 $2,134.02 $1,248.36 $885.66
11/04/2032 $204,847.93 $2,134.02 $1,243.01 $891.01
12/04/2032 $203,951.53 $2,134.02 $1,237.62 $896.39
01/04/2033 $203,049.73 $2,134.02 $1,232.21 $901.81
02/04/2033 $202,142.47 $2,134.02 $1,226.76 $907.26
03/04/2033 $201,229.73 $2,134.02 $1,221.28 $912.74
04/04/2033 $200,311.48 $2,134.02 $1,215.76 $918.25
05/04/2033 $199,387.68 $2,134.02 $1,210.22 $923.80
06/04/2033 $198,458.30 $2,134.02 $1,204.63 $929.38
07/04/2033 $197,523.30 $2,134.02 $1,199.02 $935.00
08/04/2033 $196,582.66 $2,134.02 $1,193.37 $940.65
09/04/2033 $195,636.33 $2,134.02 $1,187.69 $946.33
10/04/2033 $194,684.28 $2,134.02 $1,181.97 $952.05
11/04/2033 $193,726.48 $2,134.02 $1,176.22 $957.80
12/04/2033 $192,762.90 $2,134.02 $1,170.43 $963.58
01/04/2034 $191,793.49 $2,134.02 $1,164.61 $969.41
02/04/2034 $190,818.23 $2,134.02 $1,158.75 $975.26
03/04/2034 $189,837.08 $2,134.02 $1,152.86 $981.16
04/04/2034 $188,849.99 $2,134.02 $1,146.93 $987.08
05/04/2034 $187,856.95 $2,134.02 $1,140.97 $993.05
06/04/2034 $186,857.90 $2,134.02 $1,134.97 $999.05
07/04/2034 $185,852.82 $2,134.02 $1,128.93 $1,005.08
08/04/2034 $184,841.67 $2,134.02 $1,122.86 $1,011.15
09/04/2034 $183,824.40 $2,134.02 $1,116.75 $1,017.26
10/04/2034 $182,800.99 $2,134.02 $1,110.61 $1,023.41
11/04/2034 $181,771.40 $2,134.02 $1,104.42 $1,029.59
12/04/2034 $180,735.59 $2,134.02 $1,098.20 $1,035.81
01/04/2035 $179,693.52 $2,134.02 $1,091.94 $1,042.07
02/04/2035 $178,645.15 $2,134.02 $1,085.65 $1,048.37
03/04/2035 $177,590.45 $2,134.02 $1,079.31 $1,054.70
04/04/2035 $176,529.38 $2,134.02 $1,072.94 $1,061.07
05/04/2035 $175,461.89 $2,134.02 $1,066.53 $1,067.48
06/04/2035 $174,387.96 $2,134.02 $1,060.08 $1,073.93
07/04/2035 $173,307.54 $2,134.02 $1,053.59 $1,080.42
08/04/2035 $172,220.59 $2,134.02 $1,047.07 $1,086.95
09/04/2035 $171,127.07 $2,134.02 $1,040.50 $1,093.52
10/04/2035 $170,026.95 $2,134.02 $1,033.89 $1,100.12
11/04/2035 $168,920.18 $2,134.02 $1,027.25 $1,106.77
12/04/2035 $167,806.73 $2,134.02 $1,020.56 $1,113.46
01/04/2036 $166,686.54 $2,134.02 $1,013.83 $1,120.18
02/04/2036 $165,559.59 $2,134.02 $1,007.06 $1,126.95
03/04/2036 $164,425.83 $2,134.02 $1,000.26 $1,133.76
04/04/2036 $163,285.22 $2,134.02 $993.41 $1,140.61
05/04/2036 $162,137.72 $2,134.02 $986.51 $1,147.50
06/04/2036 $160,983.29 $2,134.02 $979.58 $1,154.43
07/04/2036 $159,821.88 $2,134.02 $972.61 $1,161.41
08/04/2036 $158,653.46 $2,134.02 $965.59 $1,168.42
09/04/2036 $157,477.97 $2,134.02 $958.53 $1,175.48
10/04/2036 $156,295.39 $2,134.02 $951.43 $1,182.59
11/04/2036 $155,105.66 $2,134.02 $944.28 $1,189.73
12/04/2036 $153,908.74 $2,134.02 $937.10 $1,196.92
01/04/2037 $152,704.59 $2,134.02 $929.87 $1,204.15
02/04/2037 $151,493.17 $2,134.02 $922.59 $1,211.42
03/04/2037 $150,274.42 $2,134.02 $915.27 $1,218.74
04/04/2037 $149,048.31 $2,134.02 $907.91 $1,226.11
05/04/2037 $147,814.80 $2,134.02 $900.50 $1,233.51
06/04/2037 $146,573.83 $2,134.02 $893.05 $1,240.97
07/04/2037 $145,325.37 $2,134.02 $885.55 $1,248.46
08/04/2037 $144,069.36 $2,134.02 $878.01 $1,256.01
09/04/2037 $142,805.76 $2,134.02 $870.42 $1,263.60
10/04/2037 $141,534.53 $2,134.02 $862.78 $1,271.23
11/04/2037 $140,255.62 $2,134.02 $855.10 $1,278.91
12/04/2037 $138,968.98 $2,134.02 $847.38 $1,286.64
01/04/2038 $137,674.57 $2,134.02 $839.60 $1,294.41
02/04/2038 $136,372.34 $2,134.02 $831.78 $1,302.23
03/04/2038 $135,062.24 $2,134.02 $823.92 $1,310.10
04/04/2038 $133,744.23 $2,134.02 $816.00 $1,318.01
05/04/2038 $132,418.25 $2,134.02 $808.04 $1,325.98
06/04/2038 $131,084.26 $2,134.02 $800.03 $1,333.99
07/04/2038 $129,742.22 $2,134.02 $791.97 $1,342.05
08/04/2038 $128,392.06 $2,134.02 $783.86 $1,350.16
09/04/2038 $127,033.75 $2,134.02 $775.70 $1,358.31
10/04/2038 $125,667.23 $2,134.02 $767.50 $1,366.52
11/04/2038 $124,292.45 $2,134.02 $759.24 $1,374.78
12/04/2038 $122,909.37 $2,134.02 $750.93 $1,383.08
01/04/2039 $121,517.93 $2,134.02 $742.58 $1,391.44
02/04/2039 $120,118.09 $2,134.02 $734.17 $1,399.84
03/04/2039 $118,709.79 $2,134.02 $725.71 $1,408.30
04/04/2039 $117,292.98 $2,134.02 $717.20 $1,416.81
05/04/2039 $115,867.61 $2,134.02 $708.65 $1,425.37
06/04/2039 $114,433.62 $2,134.02 $700.03 $1,433.98
07/04/2039 $112,990.98 $2,134.02 $691.37 $1,442.65
08/04/2039 $111,539.62 $2,134.02 $682.65 $1,451.36
09/04/2039 $110,079.49 $2,134.02 $673.89 $1,460.13
10/04/2039 $108,610.54 $2,134.02 $665.06 $1,468.95
11/04/2039 $107,132.71 $2,134.02 $656.19 $1,477.83
12/04/2039 $105,645.95 $2,134.02 $647.26 $1,486.76
01/04/2040 $104,150.22 $2,134.02 $638.28 $1,495.74
02/04/2040 $102,645.44 $2,134.02 $629.24 $1,504.77
03/04/2040 $101,131.58 $2,134.02 $620.15 $1,513.87
04/04/2040 $99,608.57 $2,134.02 $611.00 $1,523.01
05/04/2040 $98,076.35 $2,134.02 $601.80 $1,532.21
06/04/2040 $96,534.88 $2,134.02 $592.54 $1,541.47
07/04/2040 $94,984.10 $2,134.02 $583.23 $1,550.78
08/04/2040 $93,423.95 $2,134.02 $573.86 $1,560.15
09/04/2040 $91,854.37 $2,134.02 $564.44 $1,569.58
10/04/2040 $90,275.30 $2,134.02 $554.95 $1,579.06
11/04/2040 $88,686.70 $2,134.02 $545.41 $1,588.60
12/04/2040 $87,088.50 $2,134.02 $535.82 $1,598.20
01/04/2041 $85,480.65 $2,134.02 $526.16 $1,607.86
02/04/2041 $83,863.08 $2,134.02 $516.45 $1,617.57
03/04/2041 $82,235.74 $2,134.02 $506.67 $1,627.34
04/04/2041 $80,598.56 $2,134.02 $496.84 $1,637.17
05/04/2041 $78,951.50 $2,134.02 $486.95 $1,647.07
06/04/2041 $77,294.48 $2,134.02 $477.00 $1,657.02
07/04/2041 $75,627.45 $2,134.02 $466.99 $1,667.03
08/04/2041 $73,950.35 $2,134.02 $456.92 $1,677.10
09/04/2041 $72,263.12 $2,134.02 $446.78 $1,687.23
10/04/2041 $70,565.70 $2,134.02 $436.59 $1,697.43
11/04/2041 $68,858.01 $2,134.02 $426.33 $1,707.68
12/04/2041 $67,140.02 $2,134.02 $416.02 $1,718.00
01/04/2042 $65,411.64 $2,134.02 $405.64 $1,728.38
02/04/2042 $63,672.82 $2,134.02 $395.20 $1,738.82
03/04/2042 $61,923.49 $2,134.02 $384.69 $1,749.33
04/04/2042 $60,163.60 $2,134.02 $374.12 $1,759.89
05/04/2042 $58,393.07 $2,134.02 $363.49 $1,770.53
06/04/2042 $56,611.85 $2,134.02 $352.79 $1,781.22
07/04/2042 $54,819.86 $2,134.02 $342.03 $1,791.99
08/04/2042 $53,017.05 $2,134.02 $331.20 $1,802.81
09/04/2042 $51,203.35 $2,134.02 $320.31 $1,813.70
10/04/2042 $49,378.69 $2,134.02 $309.35 $1,824.66
11/04/2042 $47,543.00 $2,134.02 $298.33 $1,835.69
12/04/2042 $45,696.22 $2,134.02 $287.24 $1,846.78
01/04/2043 $43,838.29 $2,134.02 $276.08 $1,857.93
02/04/2043 $41,969.13 $2,134.02 $264.86 $1,869.16
03/04/2043 $40,088.68 $2,134.02 $253.56 $1,880.45
04/04/2043 $38,196.87 $2,134.02 $242.20 $1,891.81
05/04/2043 $36,293.63 $2,134.02 $230.77 $1,903.24
06/04/2043 $34,378.88 $2,134.02 $219.27 $1,914.74
07/04/2043 $32,452.58 $2,134.02 $207.71 $1,926.31
08/04/2043 $30,514.63 $2,134.02 $196.07 $1,937.95
09/04/2043 $28,564.97 $2,134.02 $184.36 $1,949.66
10/04/2043 $26,603.54 $2,134.02 $172.58 $1,961.44
11/04/2043 $24,630.25 $2,134.02 $160.73 $1,973.29
12/04/2043 $22,645.04 $2,134.02 $148.81 $1,985.21
01/04/2044 $20,647.84 $2,134.02 $136.81 $1,997.20
02/04/2044 $18,638.57 $2,134.02 $124.75 $2,009.27
03/04/2044 $16,617.17 $2,134.02 $112.61 $2,021.41
04/04/2044 $14,583.55 $2,134.02 $100.40 $2,033.62
05/04/2044 $12,537.64 $2,134.02 $88.11 $2,045.91
06/04/2044 $10,479.37 $2,134.02 $75.75 $2,058.27
07/04/2044 $8,408.67 $2,134.02 $63.31 $2,070.70
08/04/2044 $6,325.46 $2,134.02 $50.80 $2,083.21
09/04/2044 $4,229.66 $2,134.02 $38.22 $2,095.80
10/04/2044 $2,121.20 $2,134.02 $25.55 $2,108.46
11/04/2044 $0.00 $2,134.02 $12.82 $2,121.20
TOTAL: - $512,163.64 $242,163.64 $270,000.00

Change options for different scenario in the form below:

$
%