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: 5.795%

Monthly Payment: $ 1,665.64
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/25/2025 $199,300.19 $1,665.64 $965.83 $699.81
02/25/2025 $198,597.00 $1,665.64 $962.45 $703.19
03/25/2025 $197,890.42 $1,665.64 $959.06 $706.59
04/25/2025 $197,180.42 $1,665.64 $955.65 $710.00
05/25/2025 $196,466.99 $1,665.64 $952.22 $713.43
06/25/2025 $195,750.12 $1,665.64 $948.77 $716.87
07/25/2025 $195,029.79 $1,665.64 $945.31 $720.33
08/25/2025 $194,305.97 $1,665.64 $941.83 $723.81
09/25/2025 $193,578.67 $1,665.64 $938.34 $727.31
10/25/2025 $192,847.85 $1,665.64 $934.82 $730.82
11/25/2025 $192,113.50 $1,665.64 $931.29 $734.35
12/25/2025 $191,375.60 $1,665.64 $927.75 $737.90
01/25/2026 $190,634.14 $1,665.64 $924.18 $741.46
02/25/2026 $189,889.11 $1,665.64 $920.60 $745.04
03/25/2026 $189,140.47 $1,665.64 $917.01 $748.64
04/25/2026 $188,388.22 $1,665.64 $913.39 $752.25
05/25/2026 $187,632.33 $1,665.64 $909.76 $755.89
06/25/2026 $186,872.80 $1,665.64 $906.11 $759.54
07/25/2026 $186,109.59 $1,665.64 $902.44 $763.20
08/25/2026 $185,342.70 $1,665.64 $898.75 $766.89
09/25/2026 $184,572.11 $1,665.64 $895.05 $770.59
10/25/2026 $183,797.80 $1,665.64 $891.33 $774.31
11/25/2026 $183,019.74 $1,665.64 $887.59 $778.05
12/25/2026 $182,237.93 $1,665.64 $883.83 $781.81
01/25/2027 $181,452.35 $1,665.64 $880.06 $785.59
02/25/2027 $180,662.97 $1,665.64 $876.26 $789.38
03/25/2027 $179,869.78 $1,665.64 $872.45 $793.19
04/25/2027 $179,072.75 $1,665.64 $868.62 $797.02
05/25/2027 $178,271.88 $1,665.64 $864.77 $800.87
06/25/2027 $177,467.14 $1,665.64 $860.90 $804.74
07/25/2027 $176,658.52 $1,665.64 $857.02 $808.62
08/25/2027 $175,845.99 $1,665.64 $853.11 $812.53
09/25/2027 $175,029.53 $1,665.64 $849.19 $816.45
10/25/2027 $174,209.14 $1,665.64 $845.25 $820.40
11/25/2027 $173,384.78 $1,665.64 $841.28 $824.36
12/25/2027 $172,556.44 $1,665.64 $837.30 $828.34
01/25/2028 $171,724.10 $1,665.64 $833.30 $832.34
02/25/2028 $170,887.74 $1,665.64 $829.28 $836.36
03/25/2028 $170,047.34 $1,665.64 $825.25 $840.40
04/25/2028 $169,202.89 $1,665.64 $821.19 $844.46
05/25/2028 $168,354.35 $1,665.64 $817.11 $848.53
06/25/2028 $167,501.72 $1,665.64 $813.01 $852.63
07/25/2028 $166,644.97 $1,665.64 $808.89 $856.75
08/25/2028 $165,784.08 $1,665.64 $804.76 $860.89
09/25/2028 $164,919.04 $1,665.64 $800.60 $865.04
10/25/2028 $164,049.82 $1,665.64 $796.42 $869.22
11/25/2028 $163,176.40 $1,665.64 $792.22 $873.42
12/25/2028 $162,298.76 $1,665.64 $788.01 $877.64
01/25/2029 $161,416.89 $1,665.64 $783.77 $881.88
02/25/2029 $160,530.75 $1,665.64 $779.51 $886.13
03/25/2029 $159,640.34 $1,665.64 $775.23 $890.41
04/25/2029 $158,745.62 $1,665.64 $770.93 $894.71
05/25/2029 $157,846.59 $1,665.64 $766.61 $899.03
06/25/2029 $156,943.21 $1,665.64 $762.27 $903.38
07/25/2029 $156,035.48 $1,665.64 $757.90 $907.74
08/25/2029 $155,123.35 $1,665.64 $753.52 $912.12
09/25/2029 $154,206.83 $1,665.64 $749.12 $916.53
10/25/2029 $153,285.87 $1,665.64 $744.69 $920.95
11/25/2029 $152,360.47 $1,665.64 $740.24 $925.40
12/25/2029 $151,430.61 $1,665.64 $735.77 $929.87
01/25/2030 $150,496.25 $1,665.64 $731.28 $934.36
02/25/2030 $149,557.37 $1,665.64 $726.77 $938.87
03/25/2030 $148,613.97 $1,665.64 $722.24 $943.41
04/25/2030 $147,666.01 $1,665.64 $717.68 $947.96
05/25/2030 $146,713.47 $1,665.64 $713.10 $952.54
06/25/2030 $145,756.33 $1,665.64 $708.50 $957.14
07/25/2030 $144,794.57 $1,665.64 $703.88 $961.76
08/25/2030 $143,828.16 $1,665.64 $699.24 $966.41
09/25/2030 $142,857.09 $1,665.64 $694.57 $971.07
10/25/2030 $141,881.32 $1,665.64 $689.88 $975.76
11/25/2030 $140,900.85 $1,665.64 $685.17 $980.47
12/25/2030 $139,915.64 $1,665.64 $680.43 $985.21
01/25/2031 $138,925.67 $1,665.64 $675.68 $989.97
02/25/2031 $137,930.92 $1,665.64 $670.90 $994.75
03/25/2031 $136,931.37 $1,665.64 $666.09 $999.55
04/25/2031 $135,926.99 $1,665.64 $661.26 $1,004.38
05/25/2031 $134,917.76 $1,665.64 $656.41 $1,009.23
06/25/2031 $133,903.66 $1,665.64 $651.54 $1,014.10
07/25/2031 $132,884.66 $1,665.64 $646.64 $1,019.00
08/25/2031 $131,860.74 $1,665.64 $641.72 $1,023.92
09/25/2031 $130,831.87 $1,665.64 $636.78 $1,028.87
10/25/2031 $129,798.04 $1,665.64 $631.81 $1,033.83
11/25/2031 $128,759.21 $1,665.64 $626.82 $1,038.83
12/25/2031 $127,715.37 $1,665.64 $621.80 $1,043.84
01/25/2032 $126,666.48 $1,665.64 $616.76 $1,048.88
02/25/2032 $125,612.53 $1,665.64 $611.69 $1,053.95
03/25/2032 $124,553.49 $1,665.64 $606.60 $1,059.04
04/25/2032 $123,489.34 $1,665.64 $601.49 $1,064.15
05/25/2032 $122,420.05 $1,665.64 $596.35 $1,069.29
06/25/2032 $121,345.59 $1,665.64 $591.19 $1,074.46
07/25/2032 $120,265.95 $1,665.64 $586.00 $1,079.65
08/25/2032 $119,181.09 $1,665.64 $580.78 $1,084.86
09/25/2032 $118,090.99 $1,665.64 $575.55 $1,090.10
10/25/2032 $116,995.63 $1,665.64 $570.28 $1,095.36
11/25/2032 $115,894.98 $1,665.64 $564.99 $1,100.65
12/25/2032 $114,789.01 $1,665.64 $559.68 $1,105.97
01/25/2033 $113,677.70 $1,665.64 $554.34 $1,111.31
02/25/2033 $112,561.03 $1,665.64 $548.97 $1,116.67
03/25/2033 $111,438.96 $1,665.64 $543.58 $1,122.07
04/25/2033 $110,311.47 $1,665.64 $538.16 $1,127.49
05/25/2033 $109,178.54 $1,665.64 $532.71 $1,132.93
06/25/2033 $108,040.14 $1,665.64 $527.24 $1,138.40
07/25/2033 $106,896.24 $1,665.64 $521.74 $1,143.90
08/25/2033 $105,746.82 $1,665.64 $516.22 $1,149.42
09/25/2033 $104,591.84 $1,665.64 $510.67 $1,154.97
10/25/2033 $103,431.29 $1,665.64 $505.09 $1,160.55
11/25/2033 $102,265.13 $1,665.64 $499.49 $1,166.16
12/25/2033 $101,093.35 $1,665.64 $493.86 $1,171.79
01/25/2034 $99,915.90 $1,665.64 $488.20 $1,177.45
02/25/2034 $98,732.77 $1,665.64 $482.51 $1,183.13
03/25/2034 $97,543.92 $1,665.64 $476.80 $1,188.85
04/25/2034 $96,349.33 $1,665.64 $471.06 $1,194.59
05/25/2034 $95,148.98 $1,665.64 $465.29 $1,200.36
06/25/2034 $93,942.82 $1,665.64 $459.49 $1,206.15
07/25/2034 $92,730.85 $1,665.64 $453.67 $1,211.98
08/25/2034 $91,513.01 $1,665.64 $447.81 $1,217.83
09/25/2034 $90,289.30 $1,665.64 $441.93 $1,223.71
10/25/2034 $89,059.68 $1,665.64 $436.02 $1,229.62
11/25/2034 $87,824.12 $1,665.64 $430.08 $1,235.56
12/25/2034 $86,582.60 $1,665.64 $424.12 $1,241.53
01/25/2035 $85,335.07 $1,665.64 $418.12 $1,247.52
02/25/2035 $84,081.53 $1,665.64 $412.10 $1,253.55
03/25/2035 $82,821.93 $1,665.64 $406.04 $1,259.60
04/25/2035 $81,556.25 $1,665.64 $399.96 $1,265.68
05/25/2035 $80,284.45 $1,665.64 $393.85 $1,271.79
06/25/2035 $79,006.52 $1,665.64 $387.71 $1,277.94
07/25/2035 $77,722.41 $1,665.64 $381.54 $1,284.11
08/25/2035 $76,432.10 $1,665.64 $375.33 $1,290.31
09/25/2035 $75,135.56 $1,665.64 $369.10 $1,296.54
10/25/2035 $73,832.76 $1,665.64 $362.84 $1,302.80
11/25/2035 $72,523.67 $1,665.64 $356.55 $1,309.09
12/25/2035 $71,208.25 $1,665.64 $350.23 $1,315.41
01/25/2036 $69,886.48 $1,665.64 $343.88 $1,321.77
02/25/2036 $68,558.33 $1,665.64 $337.49 $1,328.15
03/25/2036 $67,223.77 $1,665.64 $331.08 $1,334.56
04/25/2036 $65,882.76 $1,665.64 $324.63 $1,341.01
05/25/2036 $64,535.28 $1,665.64 $318.16 $1,347.48
06/25/2036 $63,181.29 $1,665.64 $311.65 $1,353.99
07/25/2036 $61,820.76 $1,665.64 $305.11 $1,360.53
08/25/2036 $60,453.66 $1,665.64 $298.54 $1,367.10
09/25/2036 $59,079.95 $1,665.64 $291.94 $1,373.70
10/25/2036 $57,699.62 $1,665.64 $285.31 $1,380.34
11/25/2036 $56,312.61 $1,665.64 $278.64 $1,387.00
12/25/2036 $54,918.91 $1,665.64 $271.94 $1,393.70
01/25/2037 $53,518.48 $1,665.64 $265.21 $1,400.43
02/25/2037 $52,111.29 $1,665.64 $258.45 $1,407.19
03/25/2037 $50,697.30 $1,665.64 $251.65 $1,413.99
04/25/2037 $49,276.48 $1,665.64 $244.83 $1,420.82
05/25/2037 $47,848.80 $1,665.64 $237.96 $1,427.68
06/25/2037 $46,414.23 $1,665.64 $231.07 $1,434.57
07/25/2037 $44,972.73 $1,665.64 $224.14 $1,441.50
08/25/2037 $43,524.27 $1,665.64 $217.18 $1,448.46
09/25/2037 $42,068.81 $1,665.64 $210.19 $1,455.46
10/25/2037 $40,606.32 $1,665.64 $203.16 $1,462.49
11/25/2037 $39,136.77 $1,665.64 $196.09 $1,469.55
12/25/2037 $37,660.13 $1,665.64 $189.00 $1,476.65
01/25/2038 $36,176.35 $1,665.64 $181.87 $1,483.78
02/25/2038 $34,685.41 $1,665.64 $174.70 $1,490.94
03/25/2038 $33,187.27 $1,665.64 $167.50 $1,498.14
04/25/2038 $31,681.89 $1,665.64 $160.27 $1,505.38
05/25/2038 $30,169.25 $1,665.64 $153.00 $1,512.65
06/25/2038 $28,649.30 $1,665.64 $145.69 $1,519.95
07/25/2038 $27,122.00 $1,665.64 $138.35 $1,527.29
08/25/2038 $25,587.34 $1,665.64 $130.98 $1,534.67
09/25/2038 $24,045.26 $1,665.64 $123.57 $1,542.08
10/25/2038 $22,495.74 $1,665.64 $116.12 $1,549.52
11/25/2038 $20,938.73 $1,665.64 $108.64 $1,557.01
12/25/2038 $19,374.20 $1,665.64 $101.12 $1,564.53
01/25/2039 $17,802.12 $1,665.64 $93.56 $1,572.08
02/25/2039 $16,222.44 $1,665.64 $85.97 $1,579.67
03/25/2039 $14,635.14 $1,665.64 $78.34 $1,587.30
04/25/2039 $13,040.17 $1,665.64 $70.68 $1,594.97
05/25/2039 $11,437.50 $1,665.64 $62.97 $1,602.67
06/25/2039 $9,827.09 $1,665.64 $55.23 $1,610.41
07/25/2039 $8,208.91 $1,665.64 $47.46 $1,618.19
08/25/2039 $6,582.91 $1,665.64 $39.64 $1,626.00
09/25/2039 $4,949.05 $1,665.64 $31.79 $1,633.85
10/25/2039 $3,307.31 $1,665.64 $23.90 $1,641.74
11/25/2039 $1,657.64 $1,665.64 $15.97 $1,649.67
12/25/2039 $0.00 $1,665.64 $8.01 $1,657.64
TOTAL: - $299,815.80 $99,815.80 $200,000.00

Change options for different scenario in the form below:

$
%