Mortgage product from First Citizens 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 First Citizens Bank

Interest Type: Fixed

Interest Rate: 6.666%

Monthly Payment: $ 3,088.65
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/15/2025 $268,411.20 $3,088.65 $1,499.85 $1,588.80
02/15/2025 $266,813.58 $3,088.65 $1,491.02 $1,597.62
03/15/2025 $265,207.08 $3,088.65 $1,482.15 $1,606.50
04/15/2025 $263,591.65 $3,088.65 $1,473.23 $1,615.42
05/15/2025 $261,967.25 $3,088.65 $1,464.25 $1,624.40
06/15/2025 $260,333.83 $3,088.65 $1,455.23 $1,633.42
07/15/2025 $258,691.34 $3,088.65 $1,446.15 $1,642.49
08/15/2025 $257,039.72 $3,088.65 $1,437.03 $1,651.62
09/15/2025 $255,378.93 $3,088.65 $1,427.86 $1,660.79
10/15/2025 $253,708.91 $3,088.65 $1,418.63 $1,670.02
11/15/2025 $252,029.61 $3,088.65 $1,409.35 $1,679.30
12/15/2025 $250,340.99 $3,088.65 $1,400.02 $1,688.62
01/15/2026 $248,642.98 $3,088.65 $1,390.64 $1,698.00
02/15/2026 $246,935.54 $3,088.65 $1,381.21 $1,707.44
03/15/2026 $245,218.62 $3,088.65 $1,371.73 $1,716.92
04/15/2026 $243,492.16 $3,088.65 $1,362.19 $1,726.46
05/15/2026 $241,756.11 $3,088.65 $1,352.60 $1,736.05
06/15/2026 $240,010.42 $3,088.65 $1,342.96 $1,745.69
07/15/2026 $238,255.03 $3,088.65 $1,333.26 $1,755.39
08/15/2026 $236,489.88 $3,088.65 $1,323.51 $1,765.14
09/15/2026 $234,714.94 $3,088.65 $1,313.70 $1,774.95
10/15/2026 $232,930.13 $3,088.65 $1,303.84 $1,784.81
11/15/2026 $231,135.41 $3,088.65 $1,293.93 $1,794.72
12/15/2026 $229,330.71 $3,088.65 $1,283.96 $1,804.69
01/15/2027 $227,516.00 $3,088.65 $1,273.93 $1,814.72
02/15/2027 $225,691.20 $3,088.65 $1,263.85 $1,824.80
03/15/2027 $223,856.27 $3,088.65 $1,253.71 $1,834.93
04/15/2027 $222,011.14 $3,088.65 $1,243.52 $1,845.13
05/15/2027 $220,155.76 $3,088.65 $1,233.27 $1,855.38
06/15/2027 $218,290.08 $3,088.65 $1,222.97 $1,865.68
07/15/2027 $216,414.03 $3,088.65 $1,212.60 $1,876.05
08/15/2027 $214,527.56 $3,088.65 $1,202.18 $1,886.47
09/15/2027 $212,630.61 $3,088.65 $1,191.70 $1,896.95
10/15/2027 $210,723.12 $3,088.65 $1,181.16 $1,907.49
11/15/2027 $208,805.04 $3,088.65 $1,170.57 $1,918.08
12/15/2027 $206,876.31 $3,088.65 $1,159.91 $1,928.74
01/15/2028 $204,936.85 $3,088.65 $1,149.20 $1,939.45
02/15/2028 $202,986.63 $3,088.65 $1,138.42 $1,950.22
03/15/2028 $201,025.57 $3,088.65 $1,127.59 $1,961.06
04/15/2028 $199,053.62 $3,088.65 $1,116.70 $1,971.95
05/15/2028 $197,070.71 $3,088.65 $1,105.74 $1,982.91
06/15/2028 $195,076.79 $3,088.65 $1,094.73 $1,993.92
07/15/2028 $193,071.79 $3,088.65 $1,083.65 $2,005.00
08/15/2028 $191,055.66 $3,088.65 $1,072.51 $2,016.14
09/15/2028 $189,028.32 $3,088.65 $1,061.31 $2,027.33
10/15/2028 $186,989.73 $3,088.65 $1,050.05 $2,038.60
11/15/2028 $184,939.81 $3,088.65 $1,038.73 $2,049.92
12/15/2028 $182,878.50 $3,088.65 $1,027.34 $2,061.31
01/15/2029 $180,805.74 $3,088.65 $1,015.89 $2,072.76
02/15/2029 $178,721.46 $3,088.65 $1,004.38 $2,084.27
03/15/2029 $176,625.61 $3,088.65 $992.80 $2,095.85
04/15/2029 $174,518.12 $3,088.65 $981.16 $2,107.49
05/15/2029 $172,398.92 $3,088.65 $969.45 $2,119.20
06/15/2029 $170,267.94 $3,088.65 $957.68 $2,130.97
07/15/2029 $168,125.13 $3,088.65 $945.84 $2,142.81
08/15/2029 $165,970.42 $3,088.65 $933.94 $2,154.71
09/15/2029 $163,803.74 $3,088.65 $921.97 $2,166.68
10/15/2029 $161,625.02 $3,088.65 $909.93 $2,178.72
11/15/2029 $159,434.20 $3,088.65 $897.83 $2,190.82
12/15/2029 $157,231.20 $3,088.65 $885.66 $2,202.99
01/15/2030 $155,015.97 $3,088.65 $873.42 $2,215.23
02/15/2030 $152,788.44 $3,088.65 $861.11 $2,227.54
03/15/2030 $150,548.53 $3,088.65 $848.74 $2,239.91
04/15/2030 $148,296.18 $3,088.65 $836.30 $2,252.35
05/15/2030 $146,031.31 $3,088.65 $823.79 $2,264.86
06/15/2030 $143,753.87 $3,088.65 $811.20 $2,277.45
07/15/2030 $141,463.77 $3,088.65 $798.55 $2,290.10
08/15/2030 $139,160.95 $3,088.65 $785.83 $2,302.82
09/15/2030 $136,845.34 $3,088.65 $773.04 $2,315.61
10/15/2030 $134,516.87 $3,088.65 $760.18 $2,328.47
11/15/2030 $132,175.46 $3,088.65 $747.24 $2,341.41
12/15/2030 $129,821.05 $3,088.65 $734.23 $2,354.41
01/15/2031 $127,453.55 $3,088.65 $721.16 $2,367.49
02/15/2031 $125,072.91 $3,088.65 $708.00 $2,380.64
03/15/2031 $122,679.04 $3,088.65 $694.78 $2,393.87
04/15/2031 $120,271.87 $3,088.65 $681.48 $2,407.17
05/15/2031 $117,851.33 $3,088.65 $668.11 $2,420.54
06/15/2031 $115,417.35 $3,088.65 $654.66 $2,433.98
07/15/2031 $112,969.84 $3,088.65 $641.14 $2,447.51
08/15/2031 $110,508.74 $3,088.65 $627.55 $2,461.10
09/15/2031 $108,033.97 $3,088.65 $613.88 $2,474.77
10/15/2031 $105,545.45 $3,088.65 $600.13 $2,488.52
11/15/2031 $103,043.10 $3,088.65 $586.30 $2,502.34
12/15/2031 $100,526.86 $3,088.65 $572.40 $2,516.24
01/15/2032 $97,996.64 $3,088.65 $558.43 $2,530.22
02/15/2032 $95,452.36 $3,088.65 $544.37 $2,544.28
03/15/2032 $92,893.95 $3,088.65 $530.24 $2,558.41
04/15/2032 $90,321.32 $3,088.65 $516.03 $2,572.62
05/15/2032 $87,734.41 $3,088.65 $501.73 $2,586.91
06/15/2032 $85,133.13 $3,088.65 $487.36 $2,601.28
07/15/2032 $82,517.39 $3,088.65 $472.91 $2,615.73
08/15/2032 $79,887.13 $3,088.65 $458.38 $2,630.27
09/15/2032 $77,242.25 $3,088.65 $443.77 $2,644.88
10/15/2032 $74,582.68 $3,088.65 $429.08 $2,659.57
11/15/2032 $71,908.34 $3,088.65 $414.31 $2,674.34
12/15/2032 $69,219.14 $3,088.65 $399.45 $2,689.20
01/15/2033 $66,515.00 $3,088.65 $384.51 $2,704.14
02/15/2033 $63,795.85 $3,088.65 $369.49 $2,719.16
03/15/2033 $61,061.58 $3,088.65 $354.39 $2,734.26
04/15/2033 $58,312.13 $3,088.65 $339.20 $2,749.45
05/15/2033 $55,547.40 $3,088.65 $323.92 $2,764.73
06/15/2033 $52,767.32 $3,088.65 $308.57 $2,780.08
07/15/2033 $49,971.79 $3,088.65 $293.12 $2,795.53
08/15/2033 $47,160.74 $3,088.65 $277.59 $2,811.06
09/15/2033 $44,334.07 $3,088.65 $261.98 $2,826.67
10/15/2033 $41,491.69 $3,088.65 $246.28 $2,842.37
11/15/2033 $38,633.53 $3,088.65 $230.49 $2,858.16
12/15/2033 $35,759.49 $3,088.65 $214.61 $2,874.04
01/15/2034 $32,869.49 $3,088.65 $198.64 $2,890.01
02/15/2034 $29,963.43 $3,088.65 $182.59 $2,906.06
03/15/2034 $27,041.23 $3,088.65 $166.45 $2,922.20
04/15/2034 $24,102.79 $3,088.65 $150.21 $2,938.44
05/15/2034 $21,148.03 $3,088.65 $133.89 $2,954.76
06/15/2034 $18,176.86 $3,088.65 $117.48 $2,971.17
07/15/2034 $15,189.18 $3,088.65 $100.97 $2,987.68
08/15/2034 $12,184.91 $3,088.65 $84.38 $3,004.27
09/15/2034 $9,163.95 $3,088.65 $67.69 $3,020.96
10/15/2034 $6,126.20 $3,088.65 $50.91 $3,037.74
11/15/2034 $3,071.59 $3,088.65 $34.03 $3,054.62
12/15/2034 $0.00 $3,088.65 $17.06 $3,071.59
TOTAL: - $370,637.90 $100,637.90 $270,000.00

Change options for different scenario in the form below:

$
%