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.
Interest Type: Fixed
Interest Rate: 5.375%
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 12/23/2024 | $297,050.51 | $4,293.24 | $1,343.75 | $2,949.49 |
| 01/23/2025 | $294,087.82 | $4,293.24 | $1,330.54 | $2,962.70 |
| 02/23/2025 | $291,111.85 | $4,293.24 | $1,317.27 | $2,975.97 |
| 03/23/2025 | $288,122.55 | $4,293.24 | $1,303.94 | $2,989.30 |
| 04/23/2025 | $285,119.87 | $4,293.24 | $1,290.55 | $3,002.69 |
| 05/23/2025 | $282,103.73 | $4,293.24 | $1,277.10 | $3,016.14 |
| 06/23/2025 | $279,074.08 | $4,293.24 | $1,263.59 | $3,029.65 |
| 07/23/2025 | $276,030.87 | $4,293.24 | $1,250.02 | $3,043.22 |
| 08/23/2025 | $272,974.02 | $4,293.24 | $1,236.39 | $3,056.85 |
| 09/23/2025 | $269,903.48 | $4,293.24 | $1,222.70 | $3,070.54 |
| 10/23/2025 | $266,819.19 | $4,293.24 | $1,208.94 | $3,084.29 |
| 11/23/2025 | $263,721.08 | $4,293.24 | $1,195.13 | $3,098.11 |
| 12/23/2025 | $260,609.09 | $4,293.24 | $1,181.25 | $3,111.99 |
| 01/23/2026 | $257,483.17 | $4,293.24 | $1,167.31 | $3,125.92 |
| 02/23/2026 | $254,343.24 | $4,293.24 | $1,153.31 | $3,139.93 |
| 03/23/2026 | $251,189.25 | $4,293.24 | $1,139.25 | $3,153.99 |
| 04/23/2026 | $248,021.14 | $4,293.24 | $1,125.12 | $3,168.12 |
| 05/23/2026 | $244,838.83 | $4,293.24 | $1,110.93 | $3,182.31 |
| 06/23/2026 | $241,642.27 | $4,293.24 | $1,096.67 | $3,196.56 |
| 07/23/2026 | $238,431.39 | $4,293.24 | $1,082.36 | $3,210.88 |
| 08/23/2026 | $235,206.12 | $4,293.24 | $1,067.97 | $3,225.26 |
| 09/23/2026 | $231,966.42 | $4,293.24 | $1,053.53 | $3,239.71 |
| 10/23/2026 | $228,712.20 | $4,293.24 | $1,039.02 | $3,254.22 |
| 11/23/2026 | $225,443.40 | $4,293.24 | $1,024.44 | $3,268.80 |
| 12/23/2026 | $222,159.96 | $4,293.24 | $1,009.80 | $3,283.44 |
| 01/23/2027 | $218,861.82 | $4,293.24 | $995.09 | $3,298.14 |
| 02/23/2027 | $215,548.90 | $4,293.24 | $980.32 | $3,312.92 |
| 03/23/2027 | $212,221.15 | $4,293.24 | $965.48 | $3,327.76 |
| 04/23/2027 | $208,878.48 | $4,293.24 | $950.57 | $3,342.66 |
| 05/23/2027 | $205,520.85 | $4,293.24 | $935.60 | $3,357.63 |
| 06/23/2027 | $202,148.18 | $4,293.24 | $920.56 | $3,372.67 |
| 07/23/2027 | $198,760.40 | $4,293.24 | $905.46 | $3,387.78 |
| 08/23/2027 | $195,357.44 | $4,293.24 | $890.28 | $3,402.95 |
| 09/23/2027 | $191,939.24 | $4,293.24 | $875.04 | $3,418.20 |
| 10/23/2027 | $188,505.74 | $4,293.24 | $859.73 | $3,433.51 |
| 11/23/2027 | $185,056.85 | $4,293.24 | $844.35 | $3,448.89 |
| 12/23/2027 | $181,592.51 | $4,293.24 | $828.90 | $3,464.34 |
| 01/23/2028 | $178,112.66 | $4,293.24 | $813.38 | $3,479.85 |
| 02/23/2028 | $174,617.22 | $4,293.24 | $797.80 | $3,495.44 |
| 03/23/2028 | $171,106.12 | $4,293.24 | $782.14 | $3,511.10 |
| 04/23/2028 | $167,579.30 | $4,293.24 | $766.41 | $3,526.82 |
| 05/23/2028 | $164,036.68 | $4,293.24 | $750.62 | $3,542.62 |
| 06/23/2028 | $160,478.19 | $4,293.24 | $734.75 | $3,558.49 |
| 07/23/2028 | $156,903.77 | $4,293.24 | $718.81 | $3,574.43 |
| 08/23/2028 | $153,313.33 | $4,293.24 | $702.80 | $3,590.44 |
| 09/23/2028 | $149,706.81 | $4,293.24 | $686.72 | $3,606.52 |
| 10/23/2028 | $146,084.13 | $4,293.24 | $670.56 | $3,622.67 |
| 11/23/2028 | $142,445.23 | $4,293.24 | $654.34 | $3,638.90 |
| 12/23/2028 | $138,790.03 | $4,293.24 | $638.04 | $3,655.20 |
| 01/23/2029 | $135,118.46 | $4,293.24 | $621.66 | $3,671.57 |
| 02/23/2029 | $131,430.44 | $4,293.24 | $605.22 | $3,688.02 |
| 03/23/2029 | $127,725.91 | $4,293.24 | $588.70 | $3,704.54 |
| 04/23/2029 | $124,004.78 | $4,293.24 | $572.11 | $3,721.13 |
| 05/23/2029 | $120,266.98 | $4,293.24 | $555.44 | $3,737.80 |
| 06/23/2029 | $116,512.44 | $4,293.24 | $538.70 | $3,754.54 |
| 07/23/2029 | $112,741.08 | $4,293.24 | $521.88 | $3,771.36 |
| 08/23/2029 | $108,952.83 | $4,293.24 | $504.99 | $3,788.25 |
| 09/23/2029 | $105,147.61 | $4,293.24 | $488.02 | $3,805.22 |
| 10/23/2029 | $101,325.35 | $4,293.24 | $470.97 | $3,822.26 |
| 11/23/2029 | $97,485.97 | $4,293.24 | $453.85 | $3,839.38 |
| 12/23/2029 | $93,629.39 | $4,293.24 | $436.66 | $3,856.58 |
| 01/23/2030 | $89,755.54 | $4,293.24 | $419.38 | $3,873.85 |
| 02/23/2030 | $85,864.33 | $4,293.24 | $402.03 | $3,891.21 |
| 03/23/2030 | $81,955.69 | $4,293.24 | $384.60 | $3,908.64 |
| 04/23/2030 | $78,029.55 | $4,293.24 | $367.09 | $3,926.14 |
| 05/23/2030 | $74,085.82 | $4,293.24 | $349.51 | $3,943.73 |
| 06/23/2030 | $70,124.43 | $4,293.24 | $331.84 | $3,961.39 |
| 07/23/2030 | $66,145.29 | $4,293.24 | $314.10 | $3,979.14 |
| 08/23/2030 | $62,148.33 | $4,293.24 | $296.28 | $3,996.96 |
| 09/23/2030 | $58,133.47 | $4,293.24 | $278.37 | $4,014.86 |
| 10/23/2030 | $54,100.62 | $4,293.24 | $260.39 | $4,032.85 |
| 11/23/2030 | $50,049.71 | $4,293.24 | $242.33 | $4,050.91 |
| 12/23/2030 | $45,980.66 | $4,293.24 | $224.18 | $4,069.05 |
| 01/23/2031 | $41,893.38 | $4,293.24 | $205.96 | $4,087.28 |
| 02/23/2031 | $37,787.79 | $4,293.24 | $187.65 | $4,105.59 |
| 03/23/2031 | $33,663.81 | $4,293.24 | $169.26 | $4,123.98 |
| 04/23/2031 | $29,521.36 | $4,293.24 | $150.79 | $4,142.45 |
| 05/23/2031 | $25,360.36 | $4,293.24 | $132.23 | $4,161.00 |
| 06/23/2031 | $21,180.72 | $4,293.24 | $113.59 | $4,179.64 |
| 07/23/2031 | $16,982.35 | $4,293.24 | $94.87 | $4,198.36 |
| 08/23/2031 | $12,765.18 | $4,293.24 | $76.07 | $4,217.17 |
| 09/23/2031 | $8,529.12 | $4,293.24 | $57.18 | $4,236.06 |
| 10/23/2031 | $4,274.09 | $4,293.24 | $38.20 | $4,255.03 |
| 11/23/2031 | $0.00 | $4,293.24 | $19.14 | $4,274.09 |
| TOTAL: | - | $360,631.81 | $60,631.81 | $300,000.00 |
Change options for different scenario in the form below: