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: $ 1,748.93
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
12/23/2024 $209,265.20 $1,748.93 $1,014.13 $734.80
01/23/2025 $208,526.85 $1,748.93 $1,010.58 $738.35
02/23/2025 $207,784.94 $1,748.93 $1,007.01 $741.91
03/23/2025 $207,039.44 $1,748.93 $1,003.43 $745.50
04/23/2025 $206,290.34 $1,748.93 $999.83 $749.10
05/23/2025 $205,537.63 $1,748.93 $996.21 $752.72
06/23/2025 $204,781.28 $1,748.93 $992.58 $756.35
07/23/2025 $204,021.27 $1,748.93 $988.92 $760.00
08/23/2025 $203,257.60 $1,748.93 $985.25 $763.67
09/23/2025 $202,490.24 $1,748.93 $981.56 $767.36
10/23/2025 $201,719.17 $1,748.93 $977.86 $771.07
11/23/2025 $200,944.38 $1,748.93 $974.14 $774.79
12/23/2025 $200,165.85 $1,748.93 $970.39 $778.53
01/23/2026 $199,383.56 $1,748.93 $966.63 $782.29
02/23/2026 $198,597.49 $1,748.93 $962.86 $786.07
03/23/2026 $197,807.63 $1,748.93 $959.06 $789.87
04/23/2026 $197,013.95 $1,748.93 $955.25 $793.68
05/23/2026 $196,216.43 $1,748.93 $951.41 $797.51
06/23/2026 $195,415.07 $1,748.93 $947.56 $801.36
07/23/2026 $194,609.84 $1,748.93 $943.69 $805.23
08/23/2026 $193,800.72 $1,748.93 $939.80 $809.12
09/23/2026 $192,987.69 $1,748.93 $935.90 $813.03
10/23/2026 $192,170.73 $1,748.93 $931.97 $816.96
11/23/2026 $191,349.83 $1,748.93 $928.02 $820.90
12/23/2026 $190,524.96 $1,748.93 $924.06 $824.87
01/23/2027 $189,696.12 $1,748.93 $920.08 $828.85
02/23/2027 $188,863.26 $1,748.93 $916.07 $832.85
03/23/2027 $188,026.39 $1,748.93 $912.05 $836.87
04/23/2027 $187,185.48 $1,748.93 $908.01 $840.91
05/23/2027 $186,340.50 $1,748.93 $903.95 $844.98
06/23/2027 $185,491.44 $1,748.93 $899.87 $849.06
07/23/2027 $184,638.29 $1,748.93 $895.77 $853.16
08/23/2027 $183,781.01 $1,748.93 $891.65 $857.28
09/23/2027 $182,919.60 $1,748.93 $887.51 $861.42
10/23/2027 $182,054.02 $1,748.93 $883.35 $865.58
11/23/2027 $181,184.26 $1,748.93 $879.17 $869.76
12/23/2027 $180,310.31 $1,748.93 $874.97 $873.96
01/23/2028 $179,432.13 $1,748.93 $870.75 $878.18
02/23/2028 $178,549.71 $1,748.93 $866.51 $882.42
03/23/2028 $177,663.03 $1,748.93 $862.25 $886.68
04/23/2028 $176,772.07 $1,748.93 $857.96 $890.96
05/23/2028 $175,876.81 $1,748.93 $853.66 $895.26
06/23/2028 $174,977.22 $1,748.93 $849.34 $899.59
07/23/2028 $174,073.29 $1,748.93 $844.99 $903.93
08/23/2028 $173,164.99 $1,748.93 $840.63 $908.30
09/23/2028 $172,252.31 $1,748.93 $836.24 $912.68
10/23/2028 $171,335.22 $1,748.93 $831.84 $917.09
11/23/2028 $170,413.70 $1,748.93 $827.41 $921.52
12/23/2028 $169,487.73 $1,748.93 $822.96 $925.97
01/23/2029 $168,557.29 $1,748.93 $818.48 $930.44
02/23/2029 $167,622.36 $1,748.93 $813.99 $934.93
03/23/2029 $166,682.91 $1,748.93 $809.48 $939.45
04/23/2029 $165,738.92 $1,748.93 $804.94 $943.99
05/23/2029 $164,790.38 $1,748.93 $800.38 $948.54
06/23/2029 $163,837.25 $1,748.93 $795.80 $953.13
07/23/2029 $162,879.52 $1,748.93 $791.20 $957.73
08/23/2029 $161,917.17 $1,748.93 $786.57 $962.35
09/23/2029 $160,950.17 $1,748.93 $781.92 $967.00
10/23/2029 $159,978.50 $1,748.93 $777.26 $971.67
11/23/2029 $159,002.14 $1,748.93 $772.56 $976.36
12/23/2029 $158,021.06 $1,748.93 $767.85 $981.08
01/23/2030 $157,035.24 $1,748.93 $763.11 $985.82
02/23/2030 $156,044.67 $1,748.93 $758.35 $990.58
03/23/2030 $155,049.31 $1,748.93 $753.57 $995.36
04/23/2030 $154,049.14 $1,748.93 $748.76 $1,000.17
05/23/2030 $153,044.14 $1,748.93 $743.93 $1,005.00
06/23/2030 $152,034.29 $1,748.93 $739.08 $1,009.85
07/23/2030 $151,019.57 $1,748.93 $734.20 $1,014.73
08/23/2030 $149,999.94 $1,748.93 $729.30 $1,019.63
09/23/2030 $148,975.39 $1,748.93 $724.37 $1,024.55
10/23/2030 $147,945.89 $1,748.93 $719.43 $1,029.50
11/23/2030 $146,911.42 $1,748.93 $714.46 $1,034.47
12/23/2030 $145,871.96 $1,748.93 $709.46 $1,039.47
01/23/2031 $144,827.47 $1,748.93 $704.44 $1,044.49
02/23/2031 $143,777.94 $1,748.93 $699.40 $1,049.53
03/23/2031 $142,723.34 $1,748.93 $694.33 $1,054.60
04/23/2031 $141,663.65 $1,748.93 $689.23 $1,059.69
05/23/2031 $140,598.84 $1,748.93 $684.12 $1,064.81
06/23/2031 $139,528.89 $1,748.93 $678.98 $1,069.95
07/23/2031 $138,453.78 $1,748.93 $673.81 $1,075.12
08/23/2031 $137,373.47 $1,748.93 $668.62 $1,080.31
09/23/2031 $136,287.94 $1,748.93 $663.40 $1,085.53
10/23/2031 $135,197.17 $1,748.93 $658.16 $1,090.77
11/23/2031 $134,101.14 $1,748.93 $652.89 $1,096.04
12/23/2031 $132,999.81 $1,748.93 $647.60 $1,101.33
01/23/2032 $131,893.16 $1,748.93 $642.28 $1,106.65
02/23/2032 $130,781.17 $1,748.93 $636.93 $1,111.99
03/23/2032 $129,663.81 $1,748.93 $631.56 $1,117.36
04/23/2032 $128,541.05 $1,748.93 $626.17 $1,122.76
05/23/2032 $127,412.87 $1,748.93 $620.75 $1,128.18
06/23/2032 $126,279.24 $1,748.93 $615.30 $1,133.63
07/23/2032 $125,140.14 $1,748.93 $609.82 $1,139.10
08/23/2032 $123,995.54 $1,748.93 $604.32 $1,144.60
09/23/2032 $122,845.41 $1,748.93 $598.80 $1,150.13
10/23/2032 $121,689.72 $1,748.93 $593.24 $1,155.68
11/23/2032 $120,528.46 $1,748.93 $587.66 $1,161.27
12/23/2032 $119,361.59 $1,748.93 $582.05 $1,166.87
01/23/2033 $118,189.08 $1,748.93 $576.42 $1,172.51
02/23/2033 $117,010.91 $1,748.93 $570.75 $1,178.17
03/23/2033 $115,827.05 $1,748.93 $565.07 $1,183.86
04/23/2033 $114,637.47 $1,748.93 $559.35 $1,189.58
05/23/2033 $113,442.15 $1,748.93 $553.60 $1,195.32
06/23/2033 $112,241.05 $1,748.93 $547.83 $1,201.09
07/23/2033 $111,034.16 $1,748.93 $542.03 $1,206.89
08/23/2033 $109,821.43 $1,748.93 $536.20 $1,212.72
09/23/2033 $108,602.85 $1,748.93 $530.35 $1,218.58
10/23/2033 $107,378.39 $1,748.93 $524.46 $1,224.46
11/23/2033 $106,148.01 $1,748.93 $518.55 $1,230.38
12/23/2033 $104,911.69 $1,748.93 $512.61 $1,236.32
01/23/2034 $103,669.40 $1,748.93 $506.64 $1,242.29
02/23/2034 $102,421.12 $1,748.93 $500.64 $1,248.29
03/23/2034 $101,166.80 $1,748.93 $494.61 $1,254.32
04/23/2034 $99,906.42 $1,748.93 $488.55 $1,260.37
05/23/2034 $98,639.96 $1,748.93 $482.46 $1,266.46
06/23/2034 $97,367.39 $1,748.93 $476.35 $1,272.58
07/23/2034 $96,088.67 $1,748.93 $470.20 $1,278.72
08/23/2034 $94,803.77 $1,748.93 $464.03 $1,284.90
09/23/2034 $93,512.67 $1,748.93 $457.82 $1,291.10
10/23/2034 $92,215.33 $1,748.93 $451.59 $1,297.34
11/23/2034 $90,911.73 $1,748.93 $445.32 $1,303.60
12/23/2034 $89,601.83 $1,748.93 $439.03 $1,309.90
01/23/2035 $88,285.61 $1,748.93 $432.70 $1,316.22
02/23/2035 $86,963.03 $1,748.93 $426.35 $1,322.58
03/23/2035 $85,634.06 $1,748.93 $419.96 $1,328.97
04/23/2035 $84,298.67 $1,748.93 $413.54 $1,335.38
05/23/2035 $82,956.84 $1,748.93 $407.09 $1,341.83
06/23/2035 $81,608.53 $1,748.93 $400.61 $1,348.31
07/23/2035 $80,253.70 $1,748.93 $394.10 $1,354.82
08/23/2035 $78,892.34 $1,748.93 $387.56 $1,361.37
09/23/2035 $77,524.40 $1,748.93 $380.98 $1,367.94
10/23/2035 $76,149.85 $1,748.93 $374.38 $1,374.55
11/23/2035 $74,768.66 $1,748.93 $367.74 $1,381.19
12/23/2035 $73,380.81 $1,748.93 $361.07 $1,387.86
01/23/2036 $71,986.25 $1,748.93 $354.37 $1,394.56
02/23/2036 $70,584.96 $1,748.93 $347.63 $1,401.29
03/23/2036 $69,176.90 $1,748.93 $340.87 $1,408.06
04/23/2036 $67,762.04 $1,748.93 $334.07 $1,414.86
05/23/2036 $66,340.35 $1,748.93 $327.23 $1,421.69
06/23/2036 $64,911.79 $1,748.93 $320.37 $1,428.56
07/23/2036 $63,476.34 $1,748.93 $313.47 $1,435.46
08/23/2036 $62,033.95 $1,748.93 $306.54 $1,442.39
09/23/2036 $60,584.60 $1,748.93 $299.57 $1,449.35
10/23/2036 $59,128.24 $1,748.93 $292.57 $1,456.35
11/23/2036 $57,664.86 $1,748.93 $285.54 $1,463.39
12/23/2036 $56,194.41 $1,748.93 $278.47 $1,470.45
01/23/2037 $54,716.85 $1,748.93 $271.37 $1,477.55
02/23/2037 $53,232.16 $1,748.93 $264.24 $1,484.69
03/23/2037 $51,740.31 $1,748.93 $257.07 $1,491.86
04/23/2037 $50,241.24 $1,748.93 $249.86 $1,499.06
05/23/2037 $48,734.94 $1,748.93 $242.62 $1,506.30
06/23/2037 $47,221.37 $1,748.93 $235.35 $1,513.58
07/23/2037 $45,700.48 $1,748.93 $228.04 $1,520.89
08/23/2037 $44,172.25 $1,748.93 $220.70 $1,528.23
09/23/2037 $42,636.64 $1,748.93 $213.32 $1,535.61
10/23/2037 $41,093.61 $1,748.93 $205.90 $1,543.03
11/23/2037 $39,543.14 $1,748.93 $198.45 $1,550.48
12/23/2037 $37,985.17 $1,748.93 $190.96 $1,557.97
01/23/2038 $36,419.68 $1,748.93 $183.44 $1,565.49
02/23/2038 $34,846.63 $1,748.93 $175.88 $1,573.05
03/23/2038 $33,265.99 $1,748.93 $168.28 $1,580.65
04/23/2038 $31,677.71 $1,748.93 $160.65 $1,588.28
05/23/2038 $30,081.76 $1,748.93 $152.98 $1,595.95
06/23/2038 $28,478.10 $1,748.93 $145.27 $1,603.66
07/23/2038 $26,866.70 $1,748.93 $137.53 $1,611.40
08/23/2038 $25,247.52 $1,748.93 $129.74 $1,619.18
09/23/2038 $23,620.52 $1,748.93 $121.92 $1,627.00
10/23/2038 $21,985.66 $1,748.93 $114.07 $1,634.86
11/23/2038 $20,342.91 $1,748.93 $106.17 $1,642.75
12/23/2038 $18,692.22 $1,748.93 $98.24 $1,650.69
01/23/2039 $17,033.57 $1,748.93 $90.27 $1,658.66
02/23/2039 $15,366.90 $1,748.93 $82.26 $1,666.67
03/23/2039 $13,692.18 $1,748.93 $74.21 $1,674.72
04/23/2039 $12,009.38 $1,748.93 $66.12 $1,682.80
05/23/2039 $10,318.45 $1,748.93 $58.00 $1,690.93
06/23/2039 $8,619.35 $1,748.93 $49.83 $1,699.10
07/23/2039 $6,912.05 $1,748.93 $41.62 $1,707.30
08/23/2039 $5,196.51 $1,748.93 $33.38 $1,715.55
09/23/2039 $3,472.68 $1,748.93 $25.09 $1,723.83
10/23/2039 $1,740.52 $1,748.93 $16.77 $1,732.16
11/23/2039 $0.00 $1,748.93 $8.41 $1,740.52
TOTAL: - $314,806.59 $104,806.59 $210,000.00

Change options for different scenario in the form below:

$
%