Mortgage product from South Shore 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 South Shore Bank

Interest Type: Fixed

Interest Rate: 5.375%

Monthly Payment: $ 2,350.35
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/21/2024 $288,948.61 $2,350.35 $1,298.96 $1,051.39
01/21/2025 $287,892.51 $2,350.35 $1,294.25 $1,056.10
02/21/2025 $286,831.68 $2,350.35 $1,289.52 $1,060.83
03/21/2025 $285,766.09 $2,350.35 $1,284.77 $1,065.58
04/21/2025 $284,695.74 $2,350.35 $1,279.99 $1,070.36
05/21/2025 $283,620.59 $2,350.35 $1,275.20 $1,075.15
06/21/2025 $282,540.62 $2,350.35 $1,270.38 $1,079.97
07/21/2025 $281,455.82 $2,350.35 $1,265.55 $1,084.80
08/21/2025 $280,366.16 $2,350.35 $1,260.69 $1,089.66
09/21/2025 $279,271.61 $2,350.35 $1,255.81 $1,094.54
10/21/2025 $278,172.17 $2,350.35 $1,250.90 $1,099.45
11/21/2025 $277,067.80 $2,350.35 $1,245.98 $1,104.37
12/21/2025 $275,958.48 $2,350.35 $1,241.03 $1,109.32
01/21/2026 $274,844.20 $2,350.35 $1,236.06 $1,114.29
02/21/2026 $273,724.92 $2,350.35 $1,231.07 $1,119.28
03/21/2026 $272,600.63 $2,350.35 $1,226.06 $1,124.29
04/21/2026 $271,471.30 $2,350.35 $1,221.02 $1,129.33
05/21/2026 $270,336.92 $2,350.35 $1,215.97 $1,134.38
06/21/2026 $269,197.45 $2,350.35 $1,210.88 $1,139.47
07/21/2026 $268,052.88 $2,350.35 $1,205.78 $1,144.57
08/21/2026 $266,903.19 $2,350.35 $1,200.65 $1,149.70
09/21/2026 $265,748.34 $2,350.35 $1,195.50 $1,154.85
10/21/2026 $264,588.32 $2,350.35 $1,190.33 $1,160.02
11/21/2026 $263,423.11 $2,350.35 $1,185.14 $1,165.21
12/21/2026 $262,252.67 $2,350.35 $1,179.92 $1,170.43
01/21/2027 $261,077.00 $2,350.35 $1,174.67 $1,175.68
02/21/2027 $259,896.05 $2,350.35 $1,169.41 $1,180.94
03/21/2027 $258,709.82 $2,350.35 $1,164.12 $1,186.23
04/21/2027 $257,518.28 $2,350.35 $1,158.80 $1,191.55
05/21/2027 $256,321.40 $2,350.35 $1,153.47 $1,196.88
06/21/2027 $255,119.15 $2,350.35 $1,148.11 $1,202.24
07/21/2027 $253,911.52 $2,350.35 $1,142.72 $1,207.63
08/21/2027 $252,698.49 $2,350.35 $1,137.31 $1,213.04
09/21/2027 $251,480.01 $2,350.35 $1,131.88 $1,218.47
10/21/2027 $250,256.09 $2,350.35 $1,126.42 $1,223.93
11/21/2027 $249,026.67 $2,350.35 $1,120.94 $1,229.41
12/21/2027 $247,791.76 $2,350.35 $1,115.43 $1,234.92
01/21/2028 $246,551.31 $2,350.35 $1,109.90 $1,240.45
02/21/2028 $245,305.30 $2,350.35 $1,104.34 $1,246.01
03/21/2028 $244,053.72 $2,350.35 $1,098.76 $1,251.59
04/21/2028 $242,796.52 $2,350.35 $1,093.16 $1,257.19
05/21/2028 $241,533.70 $2,350.35 $1,087.53 $1,262.82
06/21/2028 $240,265.22 $2,350.35 $1,081.87 $1,268.48
07/21/2028 $238,991.06 $2,350.35 $1,076.19 $1,274.16
08/21/2028 $237,711.19 $2,350.35 $1,070.48 $1,279.87
09/21/2028 $236,425.59 $2,350.35 $1,064.75 $1,285.60
10/21/2028 $235,134.23 $2,350.35 $1,058.99 $1,291.36
11/21/2028 $233,837.08 $2,350.35 $1,053.21 $1,297.14
12/21/2028 $232,534.13 $2,350.35 $1,047.40 $1,302.95
01/21/2029 $231,225.34 $2,350.35 $1,041.56 $1,308.79
02/21/2029 $229,910.68 $2,350.35 $1,035.70 $1,314.65
03/21/2029 $228,590.14 $2,350.35 $1,029.81 $1,320.54
04/21/2029 $227,263.69 $2,350.35 $1,023.89 $1,326.46
05/21/2029 $225,931.29 $2,350.35 $1,017.95 $1,332.40
06/21/2029 $224,592.92 $2,350.35 $1,011.98 $1,338.37
07/21/2029 $223,248.56 $2,350.35 $1,005.99 $1,344.36
08/21/2029 $221,898.18 $2,350.35 $999.97 $1,350.38
09/21/2029 $220,541.75 $2,350.35 $993.92 $1,356.43
10/21/2029 $219,179.24 $2,350.35 $987.84 $1,362.51
11/21/2029 $217,810.63 $2,350.35 $981.74 $1,368.61
12/21/2029 $216,435.89 $2,350.35 $975.61 $1,374.74
01/21/2030 $215,055.00 $2,350.35 $969.45 $1,380.90
02/21/2030 $213,667.91 $2,350.35 $963.27 $1,387.08
03/21/2030 $212,274.62 $2,350.35 $957.05 $1,393.30
04/21/2030 $210,875.08 $2,350.35 $950.81 $1,399.54
05/21/2030 $209,469.28 $2,350.35 $944.54 $1,405.81
06/21/2030 $208,057.18 $2,350.35 $938.25 $1,412.10
07/21/2030 $206,638.75 $2,350.35 $931.92 $1,418.43
08/21/2030 $205,213.97 $2,350.35 $925.57 $1,424.78
09/21/2030 $203,782.81 $2,350.35 $919.19 $1,431.16
10/21/2030 $202,345.23 $2,350.35 $912.78 $1,437.57
11/21/2030 $200,901.22 $2,350.35 $906.34 $1,444.01
12/21/2030 $199,450.74 $2,350.35 $899.87 $1,450.48
01/21/2031 $197,993.77 $2,350.35 $893.37 $1,456.98
02/21/2031 $196,530.26 $2,350.35 $886.85 $1,463.50
03/21/2031 $195,060.20 $2,350.35 $880.29 $1,470.06
04/21/2031 $193,583.56 $2,350.35 $873.71 $1,476.64
05/21/2031 $192,100.31 $2,350.35 $867.09 $1,483.26
06/21/2031 $190,610.41 $2,350.35 $860.45 $1,489.90
07/21/2031 $189,113.83 $2,350.35 $853.78 $1,496.57
08/21/2031 $187,610.55 $2,350.35 $847.07 $1,503.28
09/21/2031 $186,100.54 $2,350.35 $840.34 $1,510.01
10/21/2031 $184,583.77 $2,350.35 $833.58 $1,516.77
11/21/2031 $183,060.20 $2,350.35 $826.78 $1,523.57
12/21/2031 $181,529.81 $2,350.35 $819.96 $1,530.39
01/21/2032 $179,992.56 $2,350.35 $813.10 $1,537.25
02/21/2032 $178,448.43 $2,350.35 $806.22 $1,544.13
03/21/2032 $176,897.38 $2,350.35 $799.30 $1,551.05
04/21/2032 $175,339.38 $2,350.35 $792.35 $1,558.00
05/21/2032 $173,774.41 $2,350.35 $785.37 $1,564.98
06/21/2032 $172,202.42 $2,350.35 $778.36 $1,571.99
07/21/2032 $170,623.39 $2,350.35 $771.32 $1,579.03
08/21/2032 $169,037.29 $2,350.35 $764.25 $1,586.10
09/21/2032 $167,444.09 $2,350.35 $757.15 $1,593.20
10/21/2032 $165,843.75 $2,350.35 $750.01 $1,600.34
11/21/2032 $164,236.24 $2,350.35 $742.84 $1,607.51
12/21/2032 $162,621.54 $2,350.35 $735.64 $1,614.71
01/21/2033 $160,999.59 $2,350.35 $728.41 $1,621.94
02/21/2033 $159,370.39 $2,350.35 $721.14 $1,629.21
03/21/2033 $157,733.89 $2,350.35 $713.85 $1,636.50
04/21/2033 $156,090.05 $2,350.35 $706.52 $1,643.83
05/21/2033 $154,438.86 $2,350.35 $699.15 $1,651.20
06/21/2033 $152,780.26 $2,350.35 $691.76 $1,658.59
07/21/2033 $151,114.24 $2,350.35 $684.33 $1,666.02
08/21/2033 $149,440.76 $2,350.35 $676.87 $1,673.48
09/21/2033 $147,759.78 $2,350.35 $669.37 $1,680.98
10/21/2033 $146,071.27 $2,350.35 $661.84 $1,688.51
11/21/2033 $144,375.20 $2,350.35 $654.28 $1,696.07
12/21/2033 $142,671.53 $2,350.35 $646.68 $1,703.67
01/21/2034 $140,960.23 $2,350.35 $639.05 $1,711.30
02/21/2034 $139,241.26 $2,350.35 $631.38 $1,718.97
03/21/2034 $137,514.60 $2,350.35 $623.68 $1,726.66
04/21/2034 $135,780.20 $2,350.35 $615.95 $1,734.40
05/21/2034 $134,038.03 $2,350.35 $608.18 $1,742.17
06/21/2034 $132,288.06 $2,350.35 $600.38 $1,749.97
07/21/2034 $130,530.25 $2,350.35 $592.54 $1,757.81
08/21/2034 $128,764.57 $2,350.35 $584.67 $1,765.68
09/21/2034 $126,990.98 $2,350.35 $576.76 $1,773.59
10/21/2034 $125,209.44 $2,350.35 $568.81 $1,781.54
11/21/2034 $123,419.92 $2,350.35 $560.83 $1,789.52
12/21/2034 $121,622.39 $2,350.35 $552.82 $1,797.53
01/21/2035 $119,816.81 $2,350.35 $544.77 $1,805.58
02/21/2035 $118,003.14 $2,350.35 $536.68 $1,813.67
03/21/2035 $116,181.35 $2,350.35 $528.56 $1,821.79
04/21/2035 $114,351.39 $2,350.35 $520.40 $1,829.95
05/21/2035 $112,513.24 $2,350.35 $512.20 $1,838.15
06/21/2035 $110,666.86 $2,350.35 $503.97 $1,846.38
07/21/2035 $108,812.20 $2,350.35 $495.70 $1,854.65
08/21/2035 $106,949.24 $2,350.35 $487.39 $1,862.96
09/21/2035 $105,077.93 $2,350.35 $479.04 $1,871.31
10/21/2035 $103,198.25 $2,350.35 $470.66 $1,879.69
11/21/2035 $101,310.14 $2,350.35 $462.24 $1,888.11
12/21/2035 $99,413.57 $2,350.35 $453.78 $1,896.56
01/21/2036 $97,508.51 $2,350.35 $445.29 $1,905.06
02/21/2036 $95,594.92 $2,350.35 $436.76 $1,913.59
03/21/2036 $93,672.76 $2,350.35 $428.19 $1,922.16
04/21/2036 $91,741.98 $2,350.35 $419.58 $1,930.77
05/21/2036 $89,802.56 $2,350.35 $410.93 $1,939.42
06/21/2036 $87,854.45 $2,350.35 $402.24 $1,948.11
07/21/2036 $85,897.62 $2,350.35 $393.51 $1,956.84
08/21/2036 $83,932.02 $2,350.35 $384.75 $1,965.60
09/21/2036 $81,957.61 $2,350.35 $375.95 $1,974.40
10/21/2036 $79,974.36 $2,350.35 $367.10 $1,983.25
11/21/2036 $77,982.23 $2,350.35 $358.22 $1,992.13
12/21/2036 $75,981.18 $2,350.35 $349.30 $2,001.05
01/21/2037 $73,971.16 $2,350.35 $340.33 $2,010.02
02/21/2037 $71,952.14 $2,350.35 $331.33 $2,019.02
03/21/2037 $69,924.08 $2,350.35 $322.29 $2,028.06
04/21/2037 $67,886.93 $2,350.35 $313.20 $2,037.15
05/21/2037 $65,840.66 $2,350.35 $304.08 $2,046.27
06/21/2037 $63,785.22 $2,350.35 $294.91 $2,055.44
07/21/2037 $61,720.57 $2,350.35 $285.70 $2,064.65
08/21/2037 $59,646.68 $2,350.35 $276.46 $2,073.89
09/21/2037 $57,563.50 $2,350.35 $267.17 $2,083.18
10/21/2037 $55,470.98 $2,350.35 $257.84 $2,092.51
11/21/2037 $53,369.10 $2,350.35 $248.46 $2,101.89
12/21/2037 $51,257.80 $2,350.35 $239.05 $2,111.30
01/21/2038 $49,137.04 $2,350.35 $229.59 $2,120.76
02/21/2038 $47,006.78 $2,350.35 $220.09 $2,130.26
03/21/2038 $44,866.98 $2,350.35 $210.55 $2,139.80
04/21/2038 $42,717.60 $2,350.35 $200.97 $2,149.38
05/21/2038 $40,558.59 $2,350.35 $191.34 $2,159.01
06/21/2038 $38,389.91 $2,350.35 $181.67 $2,168.68
07/21/2038 $36,211.52 $2,350.35 $171.95 $2,178.39
08/21/2038 $34,023.36 $2,350.35 $162.20 $2,188.15
09/21/2038 $31,825.41 $2,350.35 $152.40 $2,197.95
10/21/2038 $29,617.61 $2,350.35 $142.55 $2,207.80
11/21/2038 $27,399.92 $2,350.35 $132.66 $2,217.69
12/21/2038 $25,172.30 $2,350.35 $122.73 $2,227.62
01/21/2039 $22,934.70 $2,350.35 $112.75 $2,237.60
02/21/2039 $20,687.08 $2,350.35 $102.73 $2,247.62
03/21/2039 $18,429.39 $2,350.35 $92.66 $2,257.69
04/21/2039 $16,161.59 $2,350.35 $82.55 $2,267.80
05/21/2039 $13,883.63 $2,350.35 $72.39 $2,277.96
06/21/2039 $11,595.47 $2,350.35 $62.19 $2,288.16
07/21/2039 $9,297.06 $2,350.35 $51.94 $2,298.41
08/21/2039 $6,988.35 $2,350.35 $41.64 $2,308.71
09/21/2039 $4,669.30 $2,350.35 $31.30 $2,319.05
10/21/2039 $2,339.87 $2,350.35 $20.91 $2,329.44
11/21/2039 $0.00 $2,350.35 $10.48 $2,339.87
TOTAL: - $423,062.95 $133,062.95 $290,000.00

Change options for different scenario in the form below:

$
%