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

$1,626

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
April '24$0$0$240,000
May '24$190$1,436$239,810
June '24$191$1,435$239,619
July '24$192$1,434$239,427
August '24$193$1,432$239,234
September '24$194$1,431$239,039
October '24$196$1,430$238,844
November '24$197$1,429$238,647
December '24$198$1,428$238,449
January '25$199$1,427$238,250
February '25$200$1,425$238,049
March '25$202$1,424$237,848
April '25$203$1,423$237,645
May '25$204$1,422$237,441
June '25$205$1,420$237,236
July '25$206$1,419$237,029
August '25$208$1,418$236,822
September '25$209$1,417$236,613
October '25$210$1,416$236,403
November '25$211$1,414$236,191
December '25$213$1,413$235,979
January '26$214$1,412$235,765
February '26$215$1,410$235,549
March '26$217$1,409$235,333
April '26$218$1,408$235,115
May '26$219$1,407$234,896
June '26$220$1,405$234,676
July '26$222$1,404$234,454
August '26$223$1,403$234,231
September '26$224$1,401$234,006
October '26$226$1,400$233,781
November '26$227$1,399$233,554
December '26$228$1,397$233,325
January '27$230$1,396$233,095
February '27$231$1,394$232,864
March '27$233$1,393$232,632
April '27$234$1,392$232,398
May '27$235$1,390$232,162
June '27$237$1,389$231,925
July '27$238$1,387$231,687
August '27$240$1,386$231,448
September '27$241$1,385$231,207
October '27$242$1,383$230,964
November '27$244$1,382$230,720
December '27$245$1,380$230,475
January '28$247$1,379$230,228
February '28$248$1,377$229,980
March '28$250$1,376$229,730
April '28$251$1,374$229,478
May '28$253$1,373$229,226
June '28$254$1,371$228,971
July '28$256$1,370$228,715
August '28$257$1,368$228,458
September '28$259$1,367$228,199
October '28$260$1,365$227,939
November '28$262$1,364$227,677
December '28$264$1,362$227,413
January '29$265$1,360$227,148
February '29$267$1,359$226,881
March '29$268$1,357$226,613
April '29$270$1,356$226,343
May '29$272$1,354$226,071
June '29$273$1,352$225,798
July '29$275$1,351$225,523
August '29$276$1,349$225,247
September '29$278$1,348$224,968
October '29$280$1,346$224,689
November '29$281$1,344$224,407
December '29$283$1,343$224,124
January '30$285$1,341$223,839
February '30$287$1,339$223,553
March '30$288$1,337$223,264
April '30$290$1,336$222,974
May '30$292$1,334$222,683
June '30$293$1,332$222,389
July '30$295$1,330$222,094
August '30$297$1,329$221,797
September '30$299$1,327$221,498
October '30$301$1,325$221,197
November '30$302$1,323$220,895
December '30$304$1,322$220,591
January '31$306$1,320$220,285
February '31$308$1,318$219,977
March '31$310$1,316$219,667
April '31$312$1,314$219,356
May '31$313$1,312$219,042
June '31$315$1,310$218,727
July '31$317$1,309$218,410
August '31$319$1,307$218,091
September '31$321$1,305$217,770
October '31$323$1,303$217,447
November '31$325$1,301$217,122
December '31$327$1,299$216,796
January '32$329$1,297$216,467
February '32$331$1,295$216,136
March '32$333$1,293$215,804
April '32$335$1,291$215,469
May '32$337$1,289$215,132
June '32$339$1,287$214,794
July '32$341$1,285$214,453
August '32$343$1,283$214,110
September '32$345$1,281$213,766
October '32$347$1,279$213,419
November '32$349$1,277$213,070
December '32$351$1,275$212,719
January '33$353$1,273$212,366
February '33$355$1,270$212,011
March '33$357$1,268$211,653
April '33$359$1,266$211,294
May '33$362$1,264$210,932
June '33$364$1,262$210,568
July '33$366$1,260$210,202
August '33$368$1,258$209,834
September '33$370$1,255$209,464
October '33$373$1,253$209,091
November '33$375$1,251$208,717
December '33$377$1,249$208,340
January '34$379$1,246$207,960
February '34$382$1,244$207,579
March '34$384$1,242$207,195
April '34$386$1,240$206,809
May '34$388$1,237$206,420
June '34$391$1,235$206,029
July '34$393$1,233$205,636
August '34$395$1,230$205,241
September '34$398$1,228$204,843
October '34$400$1,225$204,443
November '34$403$1,223$204,040
December '34$405$1,221$203,635
January '35$407$1,218$203,228
February '35$410$1,216$202,818
March '35$412$1,213$202,406
April '35$415$1,211$201,991
May '35$417$1,208$201,574
June '35$420$1,206$201,154
July '35$422$1,203$200,732
August '35$425$1,201$200,307
September '35$427$1,198$199,879
October '35$430$1,196$199,449
November '35$432$1,193$199,017
December '35$435$1,191$198,582
January '36$438$1,188$198,144
February '36$440$1,185$197,704
March '36$443$1,183$197,261
April '36$446$1,180$196,815
May '36$448$1,177$196,367
June '36$451$1,175$195,916
July '36$454$1,172$195,463
August '36$456$1,169$195,006
September '36$459$1,167$194,547
October '36$462$1,164$194,086
November '36$465$1,161$193,621
December '36$467$1,158$193,154
January '37$470$1,156$192,684
February '37$473$1,153$192,211
March '37$476$1,150$191,735
April '37$479$1,147$191,256
May '37$481$1,144$190,775
June '37$484$1,141$190,290
July '37$487$1,138$189,803
August '37$490$1,135$189,313
September '37$493$1,133$188,820
October '37$496$1,130$188,324
November '37$499$1,127$187,825
December '37$502$1,124$187,323
January '38$505$1,121$186,818
February '38$508$1,118$186,310
March '38$511$1,115$185,798
April '38$514$1,112$185,284
May '38$517$1,108$184,767
June '38$520$1,105$184,247
July '38$523$1,102$183,723
August '38$527$1,099$183,197
September '38$530$1,096$182,667
October '38$533$1,093$182,134
November '38$536$1,090$181,598
December '38$539$1,086$181,059
January '39$542$1,083$180,516
February '39$546$1,080$179,971
March '39$549$1,077$179,422
April '39$552$1,073$178,869
May '39$556$1,070$178,314
June '39$559$1,067$177,755
July '39$562$1,063$177,193
August '39$566$1,060$176,627
September '39$569$1,057$176,058
October '39$572$1,053$175,485
November '39$576$1,050$174,910
December '39$579$1,046$174,330
January '40$583$1,043$173,748
February '40$586$1,039$173,161
March '40$590$1,036$172,572
April '40$593$1,032$171,978
May '40$597$1,029$171,382
June '40$600$1,025$170,781
July '40$604$1,022$170,177
August '40$608$1,018$169,570
September '40$611$1,014$168,958
October '40$615$1,011$168,343
November '40$619$1,007$167,725
December '40$622$1,003$167,103
January '41$626$1,000$166,477
February '41$630$996$165,847
March '41$634$992$165,213
April '41$637$988$164,576
May '41$641$985$163,935
June '41$645$981$163,290
July '41$649$977$162,641
August '41$653$973$161,989
September '41$657$969$161,332
October '41$661$965$160,671
November '41$664$961$160,007
December '41$668$957$159,339
January '42$672$953$158,666
February '42$676$949$157,990
March '42$681$945$157,309
April '42$685$941$156,625
May '42$689$937$155,936
June '42$693$933$155,243
July '42$697$929$154,546
August '42$701$925$153,845
September '42$705$920$153,140
October '42$710$916$152,430
November '42$714$912$151,716
December '42$718$908$150,998
January '43$722$903$150,276
February '43$727$899$149,549
March '43$731$895$148,818
April '43$735$890$148,083
May '43$740$886$147,343
June '43$744$881$146,599
July '43$749$877$145,850
August '43$753$873$145,097
September '43$758$868$144,340
October '43$762$864$143,578
November '43$767$859$142,811
December '43$771$854$142,039
January '44$776$850$141,264
February '44$781$845$140,483
March '44$785$840$139,698
April '44$790$836$138,908
May '44$795$831$138,113
June '44$799$826$137,314
July '44$804$821$136,510
August '44$809$817$135,700
September '44$814$812$134,887
October '44$819$807$134,068
November '44$824$802$133,244
December '44$829$797$132,416
January '45$834$792$131,582
February '45$838$787$130,744
March '45$844$782$129,900
April '45$849$777$129,052
May '45$854$772$128,198
June '45$859$767$127,339
July '45$864$762$126,475
August '45$869$757$125,606
September '45$874$751$124,732
October '45$879$746$123,853
November '45$885$741$122,968
December '45$890$736$122,078
January '46$895$730$121,183
February '46$901$725$120,282
March '46$906$720$119,376
April '46$912$714$118,464
May '46$917$709$117,547
June '46$922$703$116,625
July '46$928$698$115,697
August '46$934$692$114,763
September '46$939$687$113,824
October '46$945$681$112,880
November '46$950$675$111,929
December '46$956$670$110,973
January '47$962$664$110,011
February '47$968$658$109,044
March '47$973$652$108,070
April '47$979$647$107,091
May '47$985$641$106,106
June '47$991$635$105,115
July '47$997$629$104,119
August '47$1,003$623$103,116
September '47$1,009$617$102,107
October '47$1,015$611$101,092
November '47$1,021$605$100,071
December '47$1,027$599$99,044
January '48$1,033$593$98,011
February '48$1,039$586$96,972
March '48$1,046$580$95,926
April '48$1,052$574$94,874
May '48$1,058$568$93,816
June '48$1,064$561$92,752
July '48$1,071$555$91,681
August '48$1,077$548$90,604
September '48$1,084$542$89,520
October '48$1,090$536$88,430
November '48$1,097$529$87,333
December '48$1,103$522$86,230
January '49$1,110$516$85,120
February '49$1,116$509$84,004
March '49$1,123$503$82,881
April '49$1,130$496$81,751
May '49$1,137$489$80,614
June '49$1,143$482$79,471
July '49$1,150$475$78,321
August '49$1,157$469$77,164
September '49$1,164$462$76,000
October '49$1,171$455$74,829
November '49$1,178$448$73,651
December '49$1,185$441$72,465
January '50$1,192$434$71,273
February '50$1,199$426$70,074
March '50$1,206$419$68,868
April '50$1,214$412$67,654
May '50$1,221$405$66,433
June '50$1,228$397$65,205
July '50$1,236$390$63,969
August '50$1,243$383$62,726
September '50$1,250$375$61,476
October '50$1,258$368$60,218
November '50$1,265$360$58,952
December '50$1,273$353$57,679
January '51$1,281$345$56,399
February '51$1,288$337$55,110
March '51$1,296$330$53,815
April '51$1,304$322$52,511
May '51$1,312$314$51,199
June '51$1,319$306$49,880
July '51$1,327$298$48,553
August '51$1,335$290$47,217
September '51$1,343$282$45,874
October '51$1,351$274$44,523
November '51$1,359$266$43,164
December '51$1,367$258$41,796
January '52$1,376$250$40,421
February '52$1,384$242$39,037
March '52$1,392$234$37,644
April '52$1,400$225$36,244
May '52$1,409$217$34,835
June '52$1,417$208$33,418
July '52$1,426$200$31,992
August '52$1,434$191$30,558
September '52$1,443$183$29,115
October '52$1,452$174$27,663
November '52$1,460$165$26,203
December '52$1,469$157$24,734
January '53$1,478$148$23,257
February '53$1,487$139$21,770
March '53$1,495$130$20,275
April '53$1,504$121$18,770
May '53$1,513$112$17,257
June '53$1,522$103$15,734
July '53$1,532$94$14,203
August '53$1,541$85$12,662
September '53$1,550$76$11,112
October '53$1,559$66$9,553
November '53$1,569$57$7,985
December '53$1,578$48$6,407
January '54$1,587$38$4,819
February '54$1,597$29$3,222
March '54$1,606$19$1,616
April '54$1,616$10$0
Compare loan types
Total principal: $240,000
Loan Term
30-year fixed
Your Input
15-year fixed30-year fixed
Total Monthly Payment$2,062$2,500$2,062
Mortgage Rate7.179%6.298%*7.179%*
Total interest paid$345,245$131,538$345,245
* Data source: ©Zillow, Inc. 2006 - 2024. Use is subject to the Terms of Use

Save & exit

Refine your results

Principal & interest

$1,626

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

Next Door Lending LLC - PURCHASE logo
Check Rate

on Next Door Lending LLC

Next Door Lending LLC

5.0

NerdWallet rating 
Next Door Lending LLC - PURCHASE logo

5.0

NerdWallet rating 
Min. credit score 
580

Min. down payment 
0%

Check Rate

on Next Door Lending LLC

Rocket Mortgage - PURCHASE logo
Check Rate

on Rocket Mortgage

Rocket Mortgage

5.0

NerdWallet rating 
Rocket Mortgage - PURCHASE logo

5.0

NerdWallet rating 
Min. credit score 
580

Min. down payment 
3.5%

Check Rate

on Rocket Mortgage

NBKC - PURCHASE logo
Check Rate

on NBKC

NBKC

5.0

NerdWallet rating 
NBKC - PURCHASE logo

5.0

NerdWallet rating 
Min. credit score 
620

Min. down payment 
0%

Check Rate

on NBKC

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

Veterans United - PURCHASE logo
Check Rate

on Veterans United

Veterans United

4.5

NerdWallet rating 
Veterans United - PURCHASE logo

4.5

NerdWallet rating 
Min. credit score 
620

Min. down payment 
0%

Check Rate

on Veterans United

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