Mortgage amortization calculator

Your amortization schedule will show you how much of your monthly mortgage payments you spend toward principal and interest.
Monthly principal & interest

$1,581

30-year fixed loan term

See how your payments change over time for your 30-year fixed loan term
At year 0
30 year fixed loan term

Remaining
$240,000
Principal Paid
$0
Interest Paid
$0
Year 0
drag me

1

30

Years

Amortization schedule
See how your payments change over time for your 30-year fixed loan term
At year 0
30 year fixed loan term

Remaining
$240,000
Principal Paid
$0
Interest Paid
$0
Year 0
drag me

1

30

Years

Breakdown
Payment datePrincipalInterestBalance
May '24$0$0$240,000
June '24$200$1,381$239,800
July '24$202$1,380$239,598
August '24$203$1,378$239,395
September '24$204$1,377$239,191
October '24$205$1,376$238,986
November '24$206$1,375$238,780
December '24$208$1,374$238,572
January '25$209$1,373$238,363
February '25$210$1,371$238,154
March '25$211$1,370$237,942
April '25$212$1,369$237,730
May '25$214$1,368$237,517
June '25$215$1,367$237,302
July '25$216$1,365$237,086
August '25$217$1,364$236,869
September '25$218$1,363$236,650
October '25$220$1,362$236,430
November '25$221$1,360$236,209
December '25$222$1,359$235,987
January '26$224$1,358$235,763
February '26$225$1,356$235,539
March '26$226$1,355$235,312
April '26$227$1,354$235,085
May '26$229$1,353$234,856
June '26$230$1,351$234,626
July '26$231$1,350$234,395
August '26$233$1,349$234,162
September '26$234$1,347$233,928
October '26$235$1,346$233,693
November '26$237$1,345$233,456
December '26$238$1,343$233,218
January '27$240$1,342$232,978
February '27$241$1,340$232,737
March '27$242$1,339$232,495
April '27$244$1,338$232,251
May '27$245$1,336$232,006
June '27$246$1,335$231,760
July '27$248$1,333$231,512
August '27$249$1,332$231,263
September '27$251$1,331$231,012
October '27$252$1,329$230,760
November '27$254$1,328$230,506
December '27$255$1,326$230,251
January '28$257$1,325$229,994
February '28$258$1,323$229,736
March '28$260$1,322$229,477
April '28$261$1,320$229,216
May '28$263$1,319$228,953
June '28$264$1,317$228,689
July '28$266$1,316$228,424
August '28$267$1,314$228,156
September '28$269$1,313$227,888
October '28$270$1,311$227,618
November '28$272$1,310$227,346
December '28$273$1,308$227,073
January '29$275$1,306$226,798
February '29$276$1,305$226,521
March '29$278$1,303$226,243
April '29$280$1,302$225,964
May '29$281$1,300$225,682
June '29$283$1,298$225,400
July '29$284$1,297$225,115
August '29$286$1,295$224,829
September '29$288$1,294$224,541
October '29$289$1,292$224,252
November '29$291$1,290$223,961
December '29$293$1,289$223,668
January '30$294$1,287$223,374
February '30$296$1,285$223,077
March '30$298$1,283$222,780
April '30$300$1,282$222,480
May '30$301$1,280$222,179
June '30$303$1,278$221,876
July '30$305$1,277$221,571
August '30$307$1,275$221,264
September '30$308$1,273$220,956
October '30$310$1,271$220,646
November '30$312$1,269$220,334
December '30$314$1,268$220,021
January '31$315$1,266$219,705
February '31$317$1,264$219,388
March '31$319$1,262$219,069
April '31$321$1,260$218,748
May '31$323$1,259$218,425
June '31$325$1,257$218,101
July '31$326$1,255$217,774
August '31$328$1,253$217,446
September '31$330$1,251$217,116
October '31$332$1,249$216,783
November '31$334$1,247$216,449
December '31$336$1,245$216,113
January '32$338$1,243$215,775
February '32$340$1,241$215,436
March '32$342$1,239$215,094
April '32$344$1,238$214,750
May '32$346$1,236$214,404
June '32$348$1,234$214,057
July '32$350$1,232$213,707
August '32$352$1,230$213,355
September '32$354$1,228$213,001
October '32$356$1,225$212,645
November '32$358$1,223$212,288
December '32$360$1,221$211,928
January '33$362$1,219$211,566
February '33$364$1,217$211,202
March '33$366$1,215$210,835
April '33$368$1,213$210,467
May '33$370$1,211$210,097
June '33$373$1,209$209,724
July '33$375$1,207$209,350
August '33$377$1,204$208,973
September '33$379$1,202$208,594
October '33$381$1,200$208,213
November '33$383$1,198$207,829
December '33$386$1,196$207,444
January '34$388$1,193$207,056
February '34$390$1,191$206,666
March '34$392$1,189$206,274
April '34$395$1,187$205,879
May '34$397$1,184$205,482
June '34$399$1,182$205,083
July '34$401$1,180$204,682
August '34$404$1,178$204,278
September '34$406$1,175$203,872
October '34$408$1,173$203,464
November '34$411$1,171$203,053
December '34$413$1,168$202,640
January '35$415$1,166$202,225
February '35$418$1,163$201,807
March '35$420$1,161$201,387
April '35$423$1,159$200,964
May '35$425$1,156$200,539
June '35$428$1,154$200,111
July '35$430$1,151$199,681
August '35$432$1,149$199,249
September '35$435$1,146$198,814
October '35$437$1,144$198,377
November '35$440$1,141$197,937
December '35$442$1,139$197,494
January '36$445$1,136$197,049
February '36$448$1,134$196,601
March '36$450$1,131$196,151
April '36$453$1,129$195,699
May '36$455$1,126$195,243
June '36$458$1,123$194,785
July '36$461$1,121$194,325
August '36$463$1,118$193,861
September '36$466$1,115$193,395
October '36$469$1,113$192,927
November '36$471$1,110$192,455
December '36$474$1,107$191,981
January '37$477$1,105$191,505
February '37$479$1,102$191,025
March '37$482$1,099$190,543
April '37$485$1,096$190,058
May '37$488$1,093$189,570
June '37$491$1,091$189,079
July '37$493$1,088$188,586
August '37$496$1,085$188,090
September '37$499$1,082$187,591
October '37$502$1,079$187,089
November '37$505$1,076$186,584
December '37$508$1,073$186,076
January '38$511$1,071$185,565
February '38$514$1,068$185,052
March '38$517$1,065$184,535
April '38$520$1,062$184,015
May '38$523$1,059$183,493
June '38$526$1,056$182,967
July '38$529$1,053$182,439
August '38$532$1,050$181,907
September '38$535$1,047$181,372
October '38$538$1,043$180,834
November '38$541$1,040$180,293
December '38$544$1,037$179,749
January '39$547$1,034$179,202
February '39$550$1,031$178,652
March '39$553$1,028$178,099
April '39$557$1,025$177,542
May '39$560$1,021$176,982
June '39$563$1,018$176,419
July '39$566$1,015$175,853
August '39$570$1,012$175,283
September '39$573$1,008$174,711
October '39$576$1,005$174,134
November '39$579$1,002$173,555
December '39$583$999$172,972
January '40$586$995$172,386
February '40$589$992$171,797
March '40$593$988$171,204
April '40$596$985$170,607
May '40$600$982$170,008
June '40$603$978$169,405
July '40$607$975$168,798
August '40$610$971$168,188
September '40$614$968$167,574
October '40$617$964$166,957
November '40$621$961$166,336
December '40$624$957$165,712
January '41$628$953$165,084
February '41$631$950$164,453
March '41$635$946$163,817
April '41$639$942$163,179
May '41$642$939$162,536
June '41$646$935$161,890
July '41$650$931$161,240
August '41$654$928$160,587
September '41$657$924$159,929
October '41$661$920$159,268
November '41$665$916$158,603
December '41$669$912$157,934
January '42$673$909$157,262
February '42$677$905$156,585
March '42$680$901$155,905
April '42$684$897$155,220
May '42$688$893$154,532
June '42$692$889$153,840
July '42$696$885$153,144
August '42$700$881$152,444
September '42$704$877$151,739
October '42$708$873$151,031
November '42$712$869$150,319
December '42$716$865$149,602
January '43$721$861$148,882
February '43$725$857$148,157
March '43$729$852$147,428
April '43$733$848$146,695
May '43$737$844$145,958
June '43$742$840$145,216
July '43$746$835$144,470
August '43$750$831$143,720
September '43$754$827$142,966
October '43$759$823$142,207
November '43$763$818$141,444
December '43$768$814$140,676
January '44$772$809$139,905
February '44$776$805$139,128
March '44$781$800$138,347
April '44$785$796$137,562
May '44$790$791$136,772
June '44$794$787$135,978
July '44$799$782$135,179
August '44$804$778$134,375
September '44$808$773$133,567
October '44$813$768$132,754
November '44$818$764$131,937
December '44$822$759$131,115
January '45$827$754$130,288
February '45$832$750$129,456
March '45$836$745$128,619
April '45$841$740$127,778
May '45$846$735$126,932
June '45$851$730$126,081
July '45$856$725$125,225
August '45$861$720$124,364
September '45$866$716$123,499
October '45$871$711$122,628
November '45$876$706$121,752
December '45$881$700$120,871
January '46$886$695$119,985
February '46$891$690$119,094
March '46$896$685$118,198
April '46$901$680$117,297
May '46$906$675$116,391
June '46$912$670$115,479
July '46$917$664$114,562
August '46$922$659$113,640
September '46$927$654$112,712
October '46$933$648$111,780
November '46$938$643$110,841
December '46$944$638$109,898
January '47$949$632$108,949
February '47$954$627$107,994
March '47$960$621$107,034
April '47$965$616$106,069
May '47$971$610$105,098
June '47$977$605$104,121
July '47$982$599$103,139
August '47$988$593$102,151
September '47$994$588$101,158
October '47$999$582$100,158
November '47$1,005$576$99,153
December '47$1,011$570$98,143
January '48$1,017$565$97,126
February '48$1,022$559$96,103
March '48$1,028$553$95,075
April '48$1,034$547$94,041
May '48$1,040$541$93,000
June '48$1,046$535$91,954
July '48$1,052$529$90,902
August '48$1,058$523$89,844
September '48$1,064$517$88,779
October '48$1,071$511$87,709
November '48$1,077$505$86,632
December '48$1,083$498$85,549
January '49$1,089$492$84,460
February '49$1,095$486$83,365
March '49$1,102$480$82,263
April '49$1,108$473$81,155
May '49$1,114$467$80,041
June '49$1,121$461$78,920
July '49$1,127$454$77,793
August '49$1,134$448$76,659
September '49$1,140$441$75,519
October '49$1,147$434$74,372
November '49$1,153$428$73,219
December '49$1,160$421$72,059
January '50$1,167$415$70,892
February '50$1,173$408$69,719
March '50$1,180$401$68,538
April '50$1,187$394$67,351
May '50$1,194$387$66,158
June '50$1,201$381$64,957
July '50$1,208$374$63,749
August '50$1,215$367$62,535
September '50$1,221$360$61,313
October '50$1,229$353$60,085
November '50$1,236$346$58,849
December '50$1,243$339$57,607
January '51$1,250$331$56,357
February '51$1,257$324$55,100
March '51$1,264$317$53,835
April '51$1,272$310$52,564
May '51$1,279$302$51,285
June '51$1,286$295$49,999
July '51$1,294$288$48,705
August '51$1,301$280$47,404
September '51$1,309$273$46,096
October '51$1,316$265$44,779
November '51$1,324$258$43,456
December '51$1,331$250$42,125
January '52$1,339$242$40,786
February '52$1,347$235$39,439
March '52$1,354$227$38,085
April '52$1,362$219$36,722
May '52$1,370$211$35,352
June '52$1,378$203$33,975
July '52$1,386$195$32,589
August '52$1,394$187$31,195
September '52$1,402$179$29,793
October '52$1,410$171$28,383
November '52$1,418$163$26,965
December '52$1,426$155$25,539
January '53$1,434$147$24,105
February '53$1,443$139$22,662
March '53$1,451$130$21,211
April '53$1,459$122$19,752
May '53$1,468$114$18,284
June '53$1,476$105$16,808
July '53$1,485$97$15,324
August '53$1,493$88$13,831
September '53$1,502$80$12,329
October '53$1,510$71$10,819
November '53$1,519$62$9,300
December '53$1,528$54$7,772
January '54$1,537$45$6,235
February '54$1,545$36$4,690
March '54$1,554$27$3,135
April '54$1,563$18$1,572
May '54$1,572$9$0
Compare loan types
Total principal: $240,000
Loan Term
30-year fixed
Your Input
15-year fixed30-year fixed
Total Monthly Payment$2,017$2,476$2,017
Mortgage Rate6.904%6.118%*6.904%*
Total interest paid$329,262$127,306$329,262
* Data source: ©Zillow, Inc. 2006 - 2024. Use is subject to the Terms of Use

Save & exit

Refine your results

Principal & interest

$1,581

Loan term

Refine Results

Many or all of the products featured here are from our partners who compensate us. This influences which products we write about and where and how the product appears on a page. However, this does not influence our evaluations. Our opinions are our own. Here is a list of our partners and here's how we make money.

ADVERTISEMENT

Mortgage loans from our partners

New American Funding - PURCHASE logo
Check Rate

on New American Funding

New American Funding

4.5

NerdWallet rating 
New American Funding - PURCHASE logo

4.5

NerdWallet rating 
Min. credit score 
500

Min. down payment 
3.5%

Check Rate

on New American Funding

Better - PURCHASE logo
Check Rate

on Better

Better

4.5

NerdWallet rating 
Better - PURCHASE logo

4.5

NerdWallet rating 
Min. credit score 
620

Min. down payment 
3%

Check Rate

on Better

NBKC - PURCHASE logo
Check Rate

on NBKC

NBKC

4.5

NerdWallet rating 
NBKC - PURCHASE logo

4.5

NerdWallet rating 
Min. credit score 
620

Min. down payment 
3%

Check Rate

on NBKC

Rocket Mortgage - PURCHASE logo
Check Rate

on Rocket Mortgage

Rocket Mortgage

4.0

NerdWallet rating 
Rocket Mortgage - PURCHASE logo

4.0

NerdWallet rating 
Min. credit score 
620

Min. down payment 
1%

Check Rate

on Rocket Mortgage

Guaranteed Rate - PURCHASE logo
Check Rate

on Guaranteed Rate

Guaranteed Rate

5.0

NerdWallet rating 
Guaranteed Rate - PURCHASE logo

5.0

NerdWallet rating 
Min. credit score 
620

Min. down payment 
3%

Check Rate

on Guaranteed Rate