Mortgage product from Kennebunk Savings 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 Kennebunk Savings Bank

Interest Type: Fixed

Interest Rate: 6.287%

Monthly Payment: $ 2,199.26
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/25/2025 $299,372.49 $2,199.26 $1,571.75 $627.51
02/25/2025 $298,741.69 $2,199.26 $1,568.46 $630.80
03/25/2025 $298,107.59 $2,199.26 $1,565.16 $634.10
04/25/2025 $297,470.17 $2,199.26 $1,561.84 $637.42
05/25/2025 $296,829.41 $2,199.26 $1,558.50 $640.76
06/25/2025 $296,185.28 $2,199.26 $1,555.14 $644.12
07/25/2025 $295,537.79 $2,199.26 $1,551.76 $647.50
08/25/2025 $294,886.90 $2,199.26 $1,548.37 $650.89
09/25/2025 $294,232.60 $2,199.26 $1,544.96 $654.30
10/25/2025 $293,574.88 $2,199.26 $1,541.53 $657.73
11/25/2025 $292,913.71 $2,199.26 $1,538.09 $661.17
12/25/2025 $292,249.07 $2,199.26 $1,534.62 $664.64
01/25/2026 $291,580.96 $2,199.26 $1,531.14 $668.12
02/25/2026 $290,909.34 $2,199.26 $1,527.64 $671.62
03/25/2026 $290,234.20 $2,199.26 $1,524.12 $675.14
04/25/2026 $289,555.53 $2,199.26 $1,520.59 $678.67
05/25/2026 $288,873.30 $2,199.26 $1,517.03 $682.23
06/25/2026 $288,187.49 $2,199.26 $1,513.46 $685.80
07/25/2026 $287,498.10 $2,199.26 $1,509.86 $689.40
08/25/2026 $286,805.09 $2,199.26 $1,506.25 $693.01
09/25/2026 $286,108.45 $2,199.26 $1,502.62 $696.64
10/25/2026 $285,408.16 $2,199.26 $1,498.97 $700.29
11/25/2026 $284,704.20 $2,199.26 $1,495.30 $703.96
12/25/2026 $283,996.55 $2,199.26 $1,491.61 $707.65
01/25/2027 $283,285.20 $2,199.26 $1,487.91 $711.35
02/25/2027 $282,570.12 $2,199.26 $1,484.18 $715.08
03/25/2027 $281,851.29 $2,199.26 $1,480.43 $718.83
04/25/2027 $281,128.70 $2,199.26 $1,476.67 $722.59
05/25/2027 $280,402.32 $2,199.26 $1,472.88 $726.38
06/25/2027 $279,672.14 $2,199.26 $1,469.07 $730.18
07/25/2027 $278,938.13 $2,199.26 $1,465.25 $734.01
08/25/2027 $278,200.27 $2,199.26 $1,461.40 $737.86
09/25/2027 $277,458.55 $2,199.26 $1,457.54 $741.72
10/25/2027 $276,712.94 $2,199.26 $1,453.65 $745.61
11/25/2027 $275,963.43 $2,199.26 $1,449.75 $749.51
12/25/2027 $275,209.99 $2,199.26 $1,445.82 $753.44
01/25/2028 $274,452.60 $2,199.26 $1,441.87 $757.39
02/25/2028 $273,691.24 $2,199.26 $1,437.90 $761.36
03/25/2028 $272,925.90 $2,199.26 $1,433.91 $765.35
04/25/2028 $272,156.54 $2,199.26 $1,429.90 $769.35
05/25/2028 $271,383.16 $2,199.26 $1,425.87 $773.39
06/25/2028 $270,605.72 $2,199.26 $1,421.82 $777.44
07/25/2028 $269,824.21 $2,199.26 $1,417.75 $781.51
08/25/2028 $269,038.60 $2,199.26 $1,413.65 $785.61
09/25/2028 $268,248.88 $2,199.26 $1,409.54 $789.72
10/25/2028 $267,455.02 $2,199.26 $1,405.40 $793.86
11/25/2028 $266,657.01 $2,199.26 $1,401.24 $798.02
12/25/2028 $265,854.81 $2,199.26 $1,397.06 $802.20
01/25/2029 $265,048.41 $2,199.26 $1,392.86 $806.40
02/25/2029 $264,237.78 $2,199.26 $1,388.63 $810.63
03/25/2029 $263,422.91 $2,199.26 $1,384.39 $814.87
04/25/2029 $262,603.76 $2,199.26 $1,380.12 $819.14
05/25/2029 $261,780.33 $2,199.26 $1,375.82 $823.43
06/25/2029 $260,952.58 $2,199.26 $1,371.51 $827.75
07/25/2029 $260,120.50 $2,199.26 $1,367.17 $832.09
08/25/2029 $259,284.05 $2,199.26 $1,362.81 $836.44
09/25/2029 $258,443.22 $2,199.26 $1,358.43 $840.83
10/25/2029 $257,597.99 $2,199.26 $1,354.03 $845.23
11/25/2029 $256,748.33 $2,199.26 $1,349.60 $849.66
12/25/2029 $255,894.22 $2,199.26 $1,345.15 $854.11
01/25/2030 $255,035.63 $2,199.26 $1,340.67 $858.59
02/25/2030 $254,172.55 $2,199.26 $1,336.17 $863.08
03/25/2030 $253,304.94 $2,199.26 $1,331.65 $867.61
04/25/2030 $252,432.79 $2,199.26 $1,327.11 $872.15
05/25/2030 $251,556.07 $2,199.26 $1,322.54 $876.72
06/25/2030 $250,674.75 $2,199.26 $1,317.94 $881.31
07/25/2030 $249,788.82 $2,199.26 $1,313.33 $885.93
08/25/2030 $248,898.25 $2,199.26 $1,308.69 $890.57
09/25/2030 $248,003.01 $2,199.26 $1,304.02 $895.24
10/25/2030 $247,103.08 $2,199.26 $1,299.33 $899.93
11/25/2030 $246,198.43 $2,199.26 $1,294.61 $904.64
12/25/2030 $245,289.05 $2,199.26 $1,289.87 $909.38
01/25/2031 $244,374.90 $2,199.26 $1,285.11 $914.15
02/25/2031 $243,455.96 $2,199.26 $1,280.32 $918.94
03/25/2031 $242,532.21 $2,199.26 $1,275.51 $923.75
04/25/2031 $241,603.61 $2,199.26 $1,270.67 $928.59
05/25/2031 $240,670.16 $2,199.26 $1,265.80 $933.46
06/25/2031 $239,731.81 $2,199.26 $1,260.91 $938.35
07/25/2031 $238,788.54 $2,199.26 $1,255.99 $943.26
08/25/2031 $237,840.34 $2,199.26 $1,251.05 $948.21
09/25/2031 $236,887.16 $2,199.26 $1,246.09 $953.17
10/25/2031 $235,929.00 $2,199.26 $1,241.09 $958.17
11/25/2031 $234,965.81 $2,199.26 $1,236.07 $963.19
12/25/2031 $233,997.57 $2,199.26 $1,231.03 $968.23
01/25/2032 $233,024.27 $2,199.26 $1,225.95 $973.31
02/25/2032 $232,045.86 $2,199.26 $1,220.85 $978.41
03/25/2032 $231,062.33 $2,199.26 $1,215.73 $983.53
04/25/2032 $230,073.64 $2,199.26 $1,210.57 $988.69
05/25/2032 $229,079.78 $2,199.26 $1,205.39 $993.86
06/25/2032 $228,080.71 $2,199.26 $1,200.19 $999.07
07/25/2032 $227,076.40 $2,199.26 $1,194.95 $1,004.31
08/25/2032 $226,066.83 $2,199.26 $1,189.69 $1,009.57
09/25/2032 $225,051.98 $2,199.26 $1,184.40 $1,014.86
10/25/2032 $224,031.80 $2,199.26 $1,179.08 $1,020.17
11/25/2032 $223,006.28 $2,199.26 $1,173.74 $1,025.52
12/25/2032 $221,975.39 $2,199.26 $1,168.37 $1,030.89
01/25/2033 $220,939.10 $2,199.26 $1,162.97 $1,036.29
02/25/2033 $219,897.37 $2,199.26 $1,157.54 $1,041.72
03/25/2033 $218,850.19 $2,199.26 $1,152.08 $1,047.18
04/25/2033 $217,797.53 $2,199.26 $1,146.59 $1,052.67
05/25/2033 $216,739.35 $2,199.26 $1,141.08 $1,058.18
06/25/2033 $215,675.62 $2,199.26 $1,135.53 $1,063.73
07/25/2033 $214,606.32 $2,199.26 $1,129.96 $1,069.30
08/25/2033 $213,531.42 $2,199.26 $1,124.36 $1,074.90
09/25/2033 $212,450.89 $2,199.26 $1,118.73 $1,080.53
10/25/2033 $211,364.70 $2,199.26 $1,113.07 $1,086.19
11/25/2033 $210,272.81 $2,199.26 $1,107.37 $1,091.88
12/25/2033 $209,175.21 $2,199.26 $1,101.65 $1,097.60
01/25/2034 $208,071.85 $2,199.26 $1,095.90 $1,103.36
02/25/2034 $206,962.72 $2,199.26 $1,090.12 $1,109.14
03/25/2034 $205,847.77 $2,199.26 $1,084.31 $1,114.95
04/25/2034 $204,726.98 $2,199.26 $1,078.47 $1,120.79
05/25/2034 $203,600.32 $2,199.26 $1,072.60 $1,126.66
06/25/2034 $202,467.76 $2,199.26 $1,066.70 $1,132.56
07/25/2034 $201,329.26 $2,199.26 $1,060.76 $1,138.50
08/25/2034 $200,184.80 $2,199.26 $1,054.80 $1,144.46
09/25/2034 $199,034.34 $2,199.26 $1,048.80 $1,150.46
10/25/2034 $197,877.86 $2,199.26 $1,042.77 $1,156.49
11/25/2034 $196,715.31 $2,199.26 $1,036.72 $1,162.54
12/25/2034 $195,546.68 $2,199.26 $1,030.62 $1,168.63
01/25/2035 $194,371.92 $2,199.26 $1,024.50 $1,174.76
02/25/2035 $193,191.01 $2,199.26 $1,018.35 $1,180.91
03/25/2035 $192,003.91 $2,199.26 $1,012.16 $1,187.10
04/25/2035 $190,810.59 $2,199.26 $1,005.94 $1,193.32
05/25/2035 $189,611.02 $2,199.26 $999.69 $1,199.57
06/25/2035 $188,405.16 $2,199.26 $993.40 $1,205.86
07/25/2035 $187,192.99 $2,199.26 $987.09 $1,212.17
08/25/2035 $185,974.47 $2,199.26 $980.74 $1,218.52
09/25/2035 $184,749.56 $2,199.26 $974.35 $1,224.91
10/25/2035 $183,518.23 $2,199.26 $967.93 $1,231.33
11/25/2035 $182,280.46 $2,199.26 $961.48 $1,237.78
12/25/2035 $181,036.19 $2,199.26 $955.00 $1,244.26
01/25/2036 $179,785.41 $2,199.26 $948.48 $1,250.78
02/25/2036 $178,528.08 $2,199.26 $941.93 $1,257.33
03/25/2036 $177,264.16 $2,199.26 $935.34 $1,263.92
04/25/2036 $175,993.62 $2,199.26 $928.72 $1,270.54
05/25/2036 $174,716.42 $2,199.26 $922.06 $1,277.20
06/25/2036 $173,432.53 $2,199.26 $915.37 $1,283.89
07/25/2036 $172,141.91 $2,199.26 $908.64 $1,290.62
08/25/2036 $170,844.53 $2,199.26 $901.88 $1,297.38
09/25/2036 $169,540.35 $2,199.26 $895.08 $1,304.18
10/25/2036 $168,229.35 $2,199.26 $888.25 $1,311.01
11/25/2036 $166,911.47 $2,199.26 $881.38 $1,317.88
12/25/2036 $165,586.69 $2,199.26 $874.48 $1,324.78
01/25/2037 $164,254.96 $2,199.26 $867.54 $1,331.72
02/25/2037 $162,916.26 $2,199.26 $860.56 $1,338.70
03/25/2037 $161,570.55 $2,199.26 $853.55 $1,345.71
04/25/2037 $160,217.79 $2,199.26 $846.50 $1,352.76
05/25/2037 $158,857.93 $2,199.26 $839.41 $1,359.85
06/25/2037 $157,490.96 $2,199.26 $832.28 $1,366.98
07/25/2037 $156,116.82 $2,199.26 $825.12 $1,374.14
08/25/2037 $154,735.48 $2,199.26 $817.92 $1,381.34
09/25/2037 $153,346.91 $2,199.26 $810.68 $1,388.57
10/25/2037 $151,951.06 $2,199.26 $803.41 $1,395.85
11/25/2037 $150,547.90 $2,199.26 $796.10 $1,403.16
12/25/2037 $149,137.38 $2,199.26 $788.75 $1,410.51
01/25/2038 $147,719.48 $2,199.26 $781.36 $1,417.90
02/25/2038 $146,294.15 $2,199.26 $773.93 $1,425.33
03/25/2038 $144,861.35 $2,199.26 $766.46 $1,432.80
04/25/2038 $143,421.04 $2,199.26 $758.95 $1,440.31
05/25/2038 $141,973.19 $2,199.26 $751.41 $1,447.85
06/25/2038 $140,517.75 $2,199.26 $743.82 $1,455.44
07/25/2038 $139,054.69 $2,199.26 $736.20 $1,463.06
08/25/2038 $137,583.96 $2,199.26 $728.53 $1,470.73
09/25/2038 $136,105.53 $2,199.26 $720.83 $1,478.43
10/25/2038 $134,619.35 $2,199.26 $713.08 $1,486.18
11/25/2038 $133,125.38 $2,199.26 $705.29 $1,493.97
12/25/2038 $131,623.59 $2,199.26 $697.47 $1,501.79
01/25/2039 $130,113.93 $2,199.26 $689.60 $1,509.66
02/25/2039 $128,596.36 $2,199.26 $681.69 $1,517.57
03/25/2039 $127,070.83 $2,199.26 $673.74 $1,525.52
04/25/2039 $125,537.32 $2,199.26 $665.75 $1,533.51
05/25/2039 $123,995.77 $2,199.26 $657.71 $1,541.55
06/25/2039 $122,446.15 $2,199.26 $649.63 $1,549.62
07/25/2039 $120,888.40 $2,199.26 $641.52 $1,557.74
08/25/2039 $119,322.50 $2,199.26 $633.35 $1,565.90
09/25/2039 $117,748.39 $2,199.26 $625.15 $1,574.11
10/25/2039 $116,166.04 $2,199.26 $616.90 $1,582.36
11/25/2039 $114,575.39 $2,199.26 $608.61 $1,590.65
12/25/2039 $112,976.41 $2,199.26 $600.28 $1,598.98
01/25/2040 $111,369.05 $2,199.26 $591.90 $1,607.36
02/25/2040 $109,753.28 $2,199.26 $583.48 $1,615.78
03/25/2040 $108,129.03 $2,199.26 $575.02 $1,624.24
04/25/2040 $106,496.28 $2,199.26 $566.51 $1,632.75
05/25/2040 $104,854.97 $2,199.26 $557.95 $1,641.31
06/25/2040 $103,205.06 $2,199.26 $549.35 $1,649.91
07/25/2040 $101,546.51 $2,199.26 $540.71 $1,658.55
08/25/2040 $99,879.27 $2,199.26 $532.02 $1,667.24
09/25/2040 $98,203.30 $2,199.26 $523.28 $1,675.97
10/25/2040 $96,518.54 $2,199.26 $514.50 $1,684.76
11/25/2040 $94,824.96 $2,199.26 $505.68 $1,693.58
12/25/2040 $93,122.51 $2,199.26 $496.80 $1,702.46
01/25/2041 $91,411.13 $2,199.26 $487.88 $1,711.37
02/25/2041 $89,690.79 $2,199.26 $478.92 $1,720.34
03/25/2041 $87,961.44 $2,199.26 $469.90 $1,729.35
04/25/2041 $86,223.02 $2,199.26 $460.84 $1,738.41
05/25/2041 $84,475.50 $2,199.26 $451.74 $1,747.52
06/25/2041 $82,718.82 $2,199.26 $442.58 $1,756.68
07/25/2041 $80,952.94 $2,199.26 $433.38 $1,765.88
08/25/2041 $79,177.81 $2,199.26 $424.13 $1,775.13
09/25/2041 $77,393.37 $2,199.26 $414.83 $1,784.43
10/25/2041 $75,599.59 $2,199.26 $405.48 $1,793.78
11/25/2041 $73,796.41 $2,199.26 $396.08 $1,803.18
12/25/2041 $71,983.78 $2,199.26 $386.63 $1,812.63
01/25/2042 $70,161.66 $2,199.26 $377.14 $1,822.12
02/25/2042 $68,329.99 $2,199.26 $367.59 $1,831.67
03/25/2042 $66,488.72 $2,199.26 $357.99 $1,841.27
04/25/2042 $64,637.81 $2,199.26 $348.35 $1,850.91
05/25/2042 $62,777.20 $2,199.26 $338.65 $1,860.61
06/25/2042 $60,906.84 $2,199.26 $328.90 $1,870.36
07/25/2042 $59,026.68 $2,199.26 $319.10 $1,880.16
08/25/2042 $57,136.67 $2,199.26 $309.25 $1,890.01
09/25/2042 $55,236.76 $2,199.26 $299.35 $1,899.91
10/25/2042 $53,326.90 $2,199.26 $289.39 $1,909.86
11/25/2042 $51,407.03 $2,199.26 $279.39 $1,919.87
12/25/2042 $49,477.10 $2,199.26 $269.33 $1,929.93
01/25/2043 $47,537.06 $2,199.26 $259.22 $1,940.04
02/25/2043 $45,586.85 $2,199.26 $249.05 $1,950.20
03/25/2043 $43,626.43 $2,199.26 $238.84 $1,960.42
04/25/2043 $41,655.74 $2,199.26 $228.57 $1,970.69
05/25/2043 $39,674.72 $2,199.26 $218.24 $1,981.02
06/25/2043 $37,683.32 $2,199.26 $207.86 $1,991.40
07/25/2043 $35,681.49 $2,199.26 $197.43 $2,001.83
08/25/2043 $33,669.17 $2,199.26 $186.94 $2,012.32
09/25/2043 $31,646.31 $2,199.26 $176.40 $2,022.86
10/25/2043 $29,612.85 $2,199.26 $165.80 $2,033.46
11/25/2043 $27,568.74 $2,199.26 $155.15 $2,044.11
12/25/2043 $25,513.92 $2,199.26 $144.44 $2,054.82
01/25/2044 $23,448.33 $2,199.26 $133.67 $2,065.59
02/25/2044 $21,371.92 $2,199.26 $122.85 $2,076.41
03/25/2044 $19,284.64 $2,199.26 $111.97 $2,087.29
04/25/2044 $17,186.41 $2,199.26 $101.04 $2,098.22
05/25/2044 $15,077.20 $2,199.26 $90.04 $2,109.22
06/25/2044 $12,956.93 $2,199.26 $78.99 $2,120.27
07/25/2044 $10,825.55 $2,199.26 $67.88 $2,131.38
08/25/2044 $8,683.01 $2,199.26 $56.72 $2,142.54
09/25/2044 $6,529.24 $2,199.26 $45.49 $2,153.77
10/25/2044 $4,364.19 $2,199.26 $34.21 $2,165.05
11/25/2044 $2,187.80 $2,199.26 $22.86 $2,176.39
12/25/2044 $0.00 $2,199.26 $11.46 $2,187.80
TOTAL: - $527,822.19 $227,822.19 $300,000.00

Change options for different scenario in the form below:

$
%