Mortgage product from UniBank for Savings - 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 UniBank for Savings

Interest Type: Fixed

Interest Rate: 5.125%

Monthly Payment: $ 2,391.96
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/04/2024 $298,889.29 $2,391.96 $1,281.25 $1,110.71
01/04/2025 $297,773.83 $2,391.96 $1,276.51 $1,115.45
02/04/2025 $296,653.61 $2,391.96 $1,271.74 $1,120.22
03/04/2025 $295,528.61 $2,391.96 $1,266.96 $1,125.00
04/04/2025 $294,398.80 $2,391.96 $1,262.15 $1,129.81
05/04/2025 $293,264.17 $2,391.96 $1,257.33 $1,134.63
06/04/2025 $292,124.69 $2,391.96 $1,252.48 $1,139.48
07/04/2025 $290,980.35 $2,391.96 $1,247.62 $1,144.35
08/04/2025 $289,831.11 $2,391.96 $1,242.73 $1,149.23
09/04/2025 $288,676.97 $2,391.96 $1,237.82 $1,154.14
10/04/2025 $287,517.90 $2,391.96 $1,232.89 $1,159.07
11/04/2025 $286,353.88 $2,391.96 $1,227.94 $1,164.02
12/04/2025 $285,184.89 $2,391.96 $1,222.97 $1,168.99
01/04/2026 $284,010.91 $2,391.96 $1,217.98 $1,173.98
02/04/2026 $282,831.91 $2,391.96 $1,212.96 $1,179.00
03/04/2026 $281,647.88 $2,391.96 $1,207.93 $1,184.03
04/04/2026 $280,458.79 $2,391.96 $1,202.87 $1,189.09
05/04/2026 $279,264.62 $2,391.96 $1,197.79 $1,194.17
06/04/2026 $278,065.35 $2,391.96 $1,192.69 $1,199.27
07/04/2026 $276,860.96 $2,391.96 $1,187.57 $1,204.39
08/04/2026 $275,651.42 $2,391.96 $1,182.43 $1,209.53
09/04/2026 $274,436.72 $2,391.96 $1,177.26 $1,214.70
10/04/2026 $273,216.84 $2,391.96 $1,172.07 $1,219.89
11/04/2026 $271,991.74 $2,391.96 $1,166.86 $1,225.10
12/04/2026 $270,761.41 $2,391.96 $1,161.63 $1,230.33
01/04/2027 $269,525.82 $2,391.96 $1,156.38 $1,235.58
02/04/2027 $268,284.96 $2,391.96 $1,151.10 $1,240.86
03/04/2027 $267,038.80 $2,391.96 $1,145.80 $1,246.16
04/04/2027 $265,787.32 $2,391.96 $1,140.48 $1,251.48
05/04/2027 $264,530.49 $2,391.96 $1,135.13 $1,256.83
06/04/2027 $263,268.30 $2,391.96 $1,129.77 $1,262.20
07/04/2027 $262,000.71 $2,391.96 $1,124.38 $1,267.59
08/04/2027 $260,727.71 $2,391.96 $1,118.96 $1,273.00
09/04/2027 $259,449.27 $2,391.96 $1,113.52 $1,278.44
10/04/2027 $258,165.38 $2,391.96 $1,108.06 $1,283.90
11/04/2027 $256,876.00 $2,391.96 $1,102.58 $1,289.38
12/04/2027 $255,581.11 $2,391.96 $1,097.07 $1,294.89
01/04/2028 $254,280.69 $2,391.96 $1,091.54 $1,300.42
02/04/2028 $252,974.72 $2,391.96 $1,085.99 $1,305.97
03/04/2028 $251,663.17 $2,391.96 $1,080.41 $1,311.55
04/04/2028 $250,346.02 $2,391.96 $1,074.81 $1,317.15
05/04/2028 $249,023.25 $2,391.96 $1,069.19 $1,322.78
06/04/2028 $247,694.82 $2,391.96 $1,063.54 $1,328.42
07/04/2028 $246,360.73 $2,391.96 $1,057.86 $1,334.10
08/04/2028 $245,020.93 $2,391.96 $1,052.17 $1,339.80
09/04/2028 $243,675.41 $2,391.96 $1,046.44 $1,345.52
10/04/2028 $242,324.15 $2,391.96 $1,040.70 $1,351.26
11/04/2028 $240,967.11 $2,391.96 $1,034.93 $1,357.04
12/04/2028 $239,604.28 $2,391.96 $1,029.13 $1,362.83
01/04/2029 $238,235.63 $2,391.96 $1,023.31 $1,368.65
02/04/2029 $236,861.13 $2,391.96 $1,017.46 $1,374.50
03/04/2029 $235,480.77 $2,391.96 $1,011.59 $1,380.37
04/04/2029 $234,094.51 $2,391.96 $1,005.70 $1,386.26
05/04/2029 $232,702.32 $2,391.96 $999.78 $1,392.18
06/04/2029 $231,304.19 $2,391.96 $993.83 $1,398.13
07/04/2029 $229,900.09 $2,391.96 $987.86 $1,404.10
08/04/2029 $228,490.00 $2,391.96 $981.86 $1,410.10
09/04/2029 $227,073.88 $2,391.96 $975.84 $1,416.12
10/04/2029 $225,651.71 $2,391.96 $969.79 $1,422.17
11/04/2029 $224,223.47 $2,391.96 $963.72 $1,428.24
12/04/2029 $222,789.13 $2,391.96 $957.62 $1,434.34
01/04/2030 $221,348.67 $2,391.96 $951.50 $1,440.47
02/04/2030 $219,902.05 $2,391.96 $945.34 $1,446.62
03/04/2030 $218,449.25 $2,391.96 $939.17 $1,452.80
04/04/2030 $216,990.25 $2,391.96 $932.96 $1,459.00
05/04/2030 $215,525.02 $2,391.96 $926.73 $1,465.23
06/04/2030 $214,053.53 $2,391.96 $920.47 $1,471.49
07/04/2030 $212,575.76 $2,391.96 $914.19 $1,477.77
08/04/2030 $211,091.67 $2,391.96 $907.88 $1,484.09
09/04/2030 $209,601.25 $2,391.96 $901.54 $1,490.42
10/04/2030 $208,104.46 $2,391.96 $895.17 $1,496.79
11/04/2030 $206,601.27 $2,391.96 $888.78 $1,503.18
12/04/2030 $205,091.67 $2,391.96 $882.36 $1,509.60
01/04/2031 $203,575.62 $2,391.96 $875.91 $1,516.05
02/04/2031 $202,053.10 $2,391.96 $869.44 $1,522.52
03/04/2031 $200,524.07 $2,391.96 $862.94 $1,529.03
04/04/2031 $198,988.52 $2,391.96 $856.40 $1,535.56
05/04/2031 $197,446.40 $2,391.96 $849.85 $1,542.11
06/04/2031 $195,897.70 $2,391.96 $843.26 $1,548.70
07/04/2031 $194,342.39 $2,391.96 $836.65 $1,555.31
08/04/2031 $192,780.43 $2,391.96 $830.00 $1,561.96
09/04/2031 $191,211.80 $2,391.96 $823.33 $1,568.63
10/04/2031 $189,636.48 $2,391.96 $816.63 $1,575.33
11/04/2031 $188,054.42 $2,391.96 $809.91 $1,582.06
12/04/2031 $186,465.61 $2,391.96 $803.15 $1,588.81
01/04/2032 $184,870.01 $2,391.96 $796.36 $1,595.60
02/04/2032 $183,267.60 $2,391.96 $789.55 $1,602.41
03/04/2032 $181,658.34 $2,391.96 $782.71 $1,609.26
04/04/2032 $180,042.21 $2,391.96 $775.83 $1,616.13
05/04/2032 $178,419.18 $2,391.96 $768.93 $1,623.03
06/04/2032 $176,789.22 $2,391.96 $762.00 $1,629.96
07/04/2032 $175,152.30 $2,391.96 $755.04 $1,636.92
08/04/2032 $173,508.38 $2,391.96 $748.05 $1,643.91
09/04/2032 $171,857.44 $2,391.96 $741.03 $1,650.94
10/04/2032 $170,199.46 $2,391.96 $733.97 $1,657.99
11/04/2032 $168,534.39 $2,391.96 $726.89 $1,665.07
12/04/2032 $166,862.21 $2,391.96 $719.78 $1,672.18
01/04/2033 $165,182.89 $2,391.96 $712.64 $1,679.32
02/04/2033 $163,496.40 $2,391.96 $705.47 $1,686.49
03/04/2033 $161,802.70 $2,391.96 $698.27 $1,693.70
04/04/2033 $160,101.77 $2,391.96 $691.03 $1,700.93
05/04/2033 $158,393.58 $2,391.96 $683.77 $1,708.19
06/04/2033 $156,678.09 $2,391.96 $676.47 $1,715.49
07/04/2033 $154,955.28 $2,391.96 $669.15 $1,722.82
08/04/2033 $153,225.10 $2,391.96 $661.79 $1,730.17
09/04/2033 $151,487.54 $2,391.96 $654.40 $1,737.56
10/04/2033 $149,742.56 $2,391.96 $646.98 $1,744.98
11/04/2033 $147,990.12 $2,391.96 $639.53 $1,752.44
12/04/2033 $146,230.20 $2,391.96 $632.04 $1,759.92
01/04/2034 $144,462.77 $2,391.96 $624.52 $1,767.44
02/04/2034 $142,687.78 $2,391.96 $616.98 $1,774.98
03/04/2034 $140,905.22 $2,391.96 $609.40 $1,782.57
04/04/2034 $139,115.04 $2,391.96 $601.78 $1,790.18
05/04/2034 $137,317.21 $2,391.96 $594.14 $1,797.82
06/04/2034 $135,511.71 $2,391.96 $586.46 $1,805.50
07/04/2034 $133,698.50 $2,391.96 $578.75 $1,813.21
08/04/2034 $131,877.54 $2,391.96 $571.00 $1,820.96
09/04/2034 $130,048.81 $2,391.96 $563.23 $1,828.73
10/04/2034 $128,212.26 $2,391.96 $555.42 $1,836.54
11/04/2034 $126,367.87 $2,391.96 $547.57 $1,844.39
12/04/2034 $124,515.61 $2,391.96 $539.70 $1,852.27
01/04/2035 $122,655.43 $2,391.96 $531.79 $1,860.18
02/04/2035 $120,787.31 $2,391.96 $523.84 $1,868.12
03/04/2035 $118,911.21 $2,391.96 $515.86 $1,876.10
04/04/2035 $117,027.10 $2,391.96 $507.85 $1,884.11
05/04/2035 $115,134.94 $2,391.96 $499.80 $1,892.16
06/04/2035 $113,234.70 $2,391.96 $491.72 $1,900.24
07/04/2035 $111,326.35 $2,391.96 $483.61 $1,908.35
08/04/2035 $109,409.84 $2,391.96 $475.46 $1,916.50
09/04/2035 $107,485.15 $2,391.96 $467.27 $1,924.69
10/04/2035 $105,552.24 $2,391.96 $459.05 $1,932.91
11/04/2035 $103,611.08 $2,391.96 $450.80 $1,941.17
12/04/2035 $101,661.62 $2,391.96 $442.51 $1,949.46
01/04/2036 $99,703.84 $2,391.96 $434.18 $1,957.78
02/04/2036 $97,737.70 $2,391.96 $425.82 $1,966.14
03/04/2036 $95,763.16 $2,391.96 $417.42 $1,974.54
04/04/2036 $93,780.19 $2,391.96 $408.99 $1,982.97
05/04/2036 $91,788.75 $2,391.96 $400.52 $1,991.44
06/04/2036 $89,788.80 $2,391.96 $392.01 $1,999.95
07/04/2036 $87,780.31 $2,391.96 $383.47 $2,008.49
08/04/2036 $85,763.24 $2,391.96 $374.90 $2,017.07
09/04/2036 $83,737.56 $2,391.96 $366.28 $2,025.68
10/04/2036 $81,703.23 $2,391.96 $357.63 $2,034.33
11/04/2036 $79,660.21 $2,391.96 $348.94 $2,043.02
12/04/2036 $77,608.46 $2,391.96 $340.22 $2,051.75
01/04/2037 $75,547.96 $2,391.96 $331.45 $2,060.51
02/04/2037 $73,478.65 $2,391.96 $322.65 $2,069.31
03/04/2037 $71,400.50 $2,391.96 $313.82 $2,078.15
04/04/2037 $69,313.48 $2,391.96 $304.94 $2,087.02
05/04/2037 $67,217.55 $2,391.96 $296.03 $2,095.93
06/04/2037 $65,112.66 $2,391.96 $287.07 $2,104.89
07/04/2037 $62,998.78 $2,391.96 $278.09 $2,113.88
08/04/2037 $60,875.88 $2,391.96 $269.06 $2,122.90
09/04/2037 $58,743.91 $2,391.96 $259.99 $2,131.97
10/04/2037 $56,602.83 $2,391.96 $250.89 $2,141.08
11/04/2037 $54,452.61 $2,391.96 $241.74 $2,150.22
12/04/2037 $52,293.21 $2,391.96 $232.56 $2,159.40
01/04/2038 $50,124.58 $2,391.96 $223.34 $2,168.63
02/04/2038 $47,946.70 $2,391.96 $214.07 $2,177.89
03/04/2038 $45,759.51 $2,391.96 $204.77 $2,187.19
04/04/2038 $43,562.98 $2,391.96 $195.43 $2,196.53
05/04/2038 $41,357.07 $2,391.96 $186.05 $2,205.91
06/04/2038 $39,141.73 $2,391.96 $176.63 $2,215.33
07/04/2038 $36,916.94 $2,391.96 $167.17 $2,224.79
08/04/2038 $34,682.65 $2,391.96 $157.67 $2,234.30
09/04/2038 $32,438.81 $2,391.96 $148.12 $2,243.84
10/04/2038 $30,185.39 $2,391.96 $138.54 $2,253.42
11/04/2038 $27,922.34 $2,391.96 $128.92 $2,263.04
12/04/2038 $25,649.63 $2,391.96 $119.25 $2,272.71
01/04/2039 $23,367.22 $2,391.96 $109.55 $2,282.42
02/04/2039 $21,075.05 $2,391.96 $99.80 $2,292.16
03/04/2039 $18,773.10 $2,391.96 $90.01 $2,301.95
04/04/2039 $16,461.32 $2,391.96 $80.18 $2,311.78
05/04/2039 $14,139.66 $2,391.96 $70.30 $2,321.66
06/04/2039 $11,808.09 $2,391.96 $60.39 $2,331.57
07/04/2039 $9,466.55 $2,391.96 $50.43 $2,341.53
08/04/2039 $7,115.02 $2,391.96 $40.43 $2,351.53
09/04/2039 $4,753.45 $2,391.96 $30.39 $2,361.57
10/04/2039 $2,381.79 $2,391.96 $20.30 $2,371.66
11/04/2039 $0.00 $2,391.96 $10.17 $2,381.79
TOTAL: - $430,553.03 $130,553.03 $300,000.00

Change options for different scenario in the form below:

$
%