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

$1,577

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
June '24$0$0$240,000
July '24$202$1,375$239,798
August '24$203$1,374$239,596
September '24$204$1,373$239,392
October '24$205$1,372$239,187
November '24$206$1,371$238,980
December '24$207$1,369$238,773
January '25$209$1,368$238,564
February '25$210$1,367$238,355
March '25$211$1,366$238,144
April '25$212$1,365$237,931
May '25$213$1,363$237,718
June '25$215$1,362$237,503
July '25$216$1,361$237,287
August '25$217$1,360$237,070
September '25$218$1,358$236,852
October '25$220$1,357$236,632
November '25$221$1,356$236,411
December '25$222$1,355$236,189
January '26$223$1,353$235,966
February '26$225$1,352$235,741
March '26$226$1,351$235,515
April '26$227$1,350$235,288
May '26$229$1,348$235,059
June '26$230$1,347$234,829
July '26$231$1,346$234,598
August '26$233$1,344$234,365
September '26$234$1,343$234,132
October '26$235$1,342$233,896
November '26$237$1,340$233,660
December '26$238$1,339$233,422
January '27$239$1,338$233,183
February '27$241$1,336$232,942
March '27$242$1,335$232,700
April '27$243$1,333$232,457
May '27$245$1,332$232,212
June '27$246$1,331$231,965
July '27$248$1,329$231,718
August '27$249$1,328$231,469
September '27$250$1,326$231,218
October '27$252$1,325$230,966
November '27$253$1,323$230,713
December '27$255$1,322$230,458
January '28$256$1,321$230,202
February '28$258$1,319$229,944
March '28$259$1,318$229,685
April '28$261$1,316$229,424
May '28$262$1,315$229,162
June '28$264$1,313$228,898
July '28$265$1,312$228,633
August '28$267$1,310$228,367
September '28$268$1,309$228,098
October '28$270$1,307$227,829
November '28$271$1,305$227,557
December '28$273$1,304$227,284
January '29$274$1,302$227,010
February '29$276$1,301$226,734
March '29$278$1,299$226,456
April '29$279$1,298$226,177
May '29$281$1,296$225,896
June '29$282$1,294$225,614
July '29$284$1,293$225,330
August '29$286$1,291$225,044
September '29$287$1,290$224,757
October '29$289$1,288$224,468
November '29$291$1,286$224,177
December '29$292$1,285$223,885
January '30$294$1,283$223,591
February '30$296$1,281$223,296
March '30$297$1,279$222,998
April '30$299$1,278$222,699
May '30$301$1,276$222,399
June '30$302$1,274$222,096
July '30$304$1,273$221,792
August '30$306$1,271$221,486
September '30$308$1,269$221,178
October '30$309$1,267$220,869
November '30$311$1,266$220,558
December '30$313$1,264$220,245
January '31$315$1,262$219,930
February '31$317$1,260$219,613
March '31$318$1,258$219,295
April '31$320$1,257$218,975
May '31$322$1,255$218,653
June '31$324$1,253$218,329
July '31$326$1,251$218,003
August '31$328$1,249$217,675
September '31$330$1,247$217,346
October '31$331$1,245$217,014
November '31$333$1,243$216,681
December '31$335$1,242$216,346
January '32$337$1,240$216,009
February '32$339$1,238$215,670
March '32$341$1,236$215,329
April '32$343$1,234$214,986
May '32$345$1,232$214,641
June '32$347$1,230$214,294
July '32$349$1,228$213,945
August '32$351$1,226$213,594
September '32$353$1,224$213,241
October '32$355$1,222$212,886
November '32$357$1,220$212,529
December '32$359$1,218$212,170
January '33$361$1,216$211,809
February '33$363$1,214$211,446
March '33$365$1,212$211,081
April '33$367$1,209$210,714
May '33$369$1,207$210,344
June '33$372$1,205$209,973
July '33$374$1,203$209,599
August '33$376$1,201$209,223
September '33$378$1,199$208,845
October '33$380$1,197$208,465
November '33$382$1,195$208,083
December '33$384$1,192$207,699
January '34$387$1,190$207,312
February '34$389$1,188$206,923
March '34$391$1,186$206,532
April '34$393$1,183$206,139
May '34$396$1,181$205,743
June '34$398$1,179$205,345
July '34$400$1,177$204,945
August '34$402$1,174$204,542
September '34$405$1,172$204,138
October '34$407$1,170$203,731
November '34$409$1,167$203,321
December '34$412$1,165$202,909
January '35$414$1,163$202,495
February '35$416$1,160$202,079
March '35$419$1,158$201,660
April '35$421$1,156$201,239
May '35$424$1,153$200,815
June '35$426$1,151$200,389
July '35$429$1,148$199,960
August '35$431$1,146$199,529
September '35$433$1,143$199,096
October '35$436$1,141$198,660
November '35$438$1,138$198,221
December '35$441$1,136$197,780
January '36$444$1,133$197,337
February '36$446$1,131$196,891
March '36$449$1,128$196,442
April '36$451$1,126$195,991
May '36$454$1,123$195,537
June '36$456$1,120$195,081
July '36$459$1,118$194,622
August '36$462$1,115$194,160
September '36$464$1,113$193,696
October '36$467$1,110$193,229
November '36$470$1,107$192,760
December '36$472$1,105$192,287
January '37$475$1,102$191,812
February '37$478$1,099$191,335
March '37$480$1,096$190,854
April '37$483$1,094$190,371
May '37$486$1,091$189,885
June '37$489$1,088$189,396
July '37$492$1,085$188,905
August '37$494$1,082$188,410
September '37$497$1,080$187,913
October '37$500$1,077$187,413
November '37$503$1,074$186,910
December '37$506$1,071$186,404
January '38$509$1,068$185,896
February '38$512$1,065$185,384
March '38$515$1,062$184,869
April '38$517$1,059$184,352
May '38$520$1,056$183,832
June '38$523$1,053$183,308
July '38$526$1,050$182,782
August '38$529$1,047$182,252
September '38$532$1,044$181,720
October '38$536$1,041$181,184
November '38$539$1,038$180,646
December '38$542$1,035$180,104
January '39$545$1,032$179,559
February '39$548$1,029$179,011
March '39$551$1,026$178,460
April '39$554$1,023$177,906
May '39$557$1,019$177,349
June '39$561$1,016$176,788
July '39$564$1,013$176,224
August '39$567$1,010$175,657
September '39$570$1,007$175,087
October '39$574$1,003$174,513
November '39$577$1,000$173,936
December '39$580$997$173,356
January '40$583$993$172,773
February '40$587$990$172,186
March '40$590$987$171,596
April '40$594$983$171,002
May '40$597$980$170,405
June '40$600$976$169,805
July '40$604$973$169,201
August '40$607$970$168,594
September '40$611$966$167,983
October '40$614$963$167,369
November '40$618$959$166,751
December '40$621$955$166,130
January '41$625$952$165,505
February '41$628$948$164,877
March '41$632$945$164,245
April '41$636$941$163,609
May '41$639$937$162,970
June '41$643$934$162,327
July '41$647$930$161,680
August '41$650$926$161,030
September '41$654$923$160,376
October '41$658$919$159,718
November '41$662$915$159,056
December '41$665$911$158,391
January '42$669$908$157,721
February '42$673$904$157,048
March '42$677$900$156,372
April '42$681$896$155,691
May '42$685$892$155,006
June '42$689$888$154,317
July '42$693$884$153,625
August '42$697$880$152,928
September '42$701$876$152,228
October '42$705$872$151,523
November '42$709$868$150,815
December '42$713$864$150,102
January '43$717$860$149,385
February '43$721$856$148,665
March '43$725$852$147,940
April '43$729$848$147,211
May '43$733$844$146,477
June '43$737$839$145,740
July '43$742$835$144,998
August '43$746$831$144,252
September '43$750$827$143,502
October '43$755$822$142,747
November '43$759$818$141,989
December '43$763$814$141,225
January '44$768$809$140,458
February '44$772$805$139,686
March '44$776$800$138,910
April '44$781$796$138,129
May '44$785$791$137,343
June '44$790$787$136,554
July '44$794$782$135,759
August '44$799$778$134,960
September '44$803$773$134,157
October '44$808$769$133,349
November '44$813$764$132,536
December '44$817$759$131,719
January '45$822$755$130,897
February '45$827$750$130,070
March '45$831$745$129,238
April '45$836$741$128,402
May '45$841$736$127,561
June '45$846$731$126,715
July '45$851$726$125,865
August '45$856$721$125,009
September '45$860$716$124,149
October '45$865$711$123,283
November '45$870$706$122,413
December '45$875$701$121,537
January '46$880$696$120,657
February '46$885$691$119,772
March '46$890$686$118,881
April '46$896$681$117,985
May '46$901$676$117,085
June '46$906$671$116,179
July '46$911$666$115,268
August '46$916$660$114,351
September '46$922$655$113,430
October '46$927$650$112,503
November '46$932$645$111,571
December '46$937$639$110,633
January '47$943$634$109,691
February '47$948$629$108,742
March '47$954$623$107,789
April '47$959$618$106,829
May '47$965$612$105,865
June '47$970$607$104,895
July '47$976$601$103,919
August '47$981$595$102,937
September '47$987$590$101,951
October '47$993$584$100,958
November '47$998$578$99,960
December '47$1,004$573$98,956
January '48$1,010$567$97,946
February '48$1,016$561$96,930
March '48$1,021$555$95,909
April '48$1,027$550$94,882
May '48$1,033$544$93,849
June '48$1,039$538$92,810
July '48$1,045$532$91,765
August '48$1,051$526$90,714
September '48$1,057$520$89,657
October '48$1,063$514$88,593
November '48$1,069$508$87,524
December '48$1,075$502$86,449
January '49$1,081$495$85,368
February '49$1,088$489$84,280
March '49$1,094$483$83,186
April '49$1,100$477$82,086
May '49$1,106$470$80,980
June '49$1,113$464$79,867
July '49$1,119$458$78,748
August '49$1,126$451$77,622
September '49$1,132$445$76,490
October '49$1,139$438$75,352
November '49$1,145$432$74,207
December '49$1,152$425$73,055
January '50$1,158$419$71,897
February '50$1,165$412$70,732
March '50$1,171$405$69,560
April '50$1,178$399$68,382
May '50$1,185$392$67,197
June '50$1,192$385$66,006
July '50$1,199$378$64,807
August '50$1,205$371$63,601
September '50$1,212$364$62,389
October '50$1,219$357$61,170
November '50$1,226$351$59,944
December '50$1,233$343$58,710
January '51$1,240$336$57,470
February '51$1,247$329$56,222
March '51$1,255$322$54,968
April '51$1,262$315$53,706
May '51$1,269$308$52,437
June '51$1,276$300$51,161
July '51$1,284$293$49,877
August '51$1,291$286$48,586
September '51$1,298$278$47,287
October '51$1,306$271$45,982
November '51$1,313$263$44,668
December '51$1,321$256$43,348
January '52$1,328$248$42,019
February '52$1,336$241$40,683
March '52$1,344$233$39,339
April '52$1,351$225$37,988
May '52$1,359$218$36,629
June '52$1,367$210$35,262
July '52$1,375$202$33,887
August '52$1,383$194$32,505
September '52$1,391$186$31,114
October '52$1,399$178$29,716
November '52$1,407$170$28,309
December '52$1,415$162$26,895
January '53$1,423$154$25,472
February '53$1,431$146$24,041
March '53$1,439$138$22,602
April '53$1,447$130$21,155
May '53$1,456$121$19,699
June '53$1,464$113$18,235
July '53$1,472$104$16,763
August '53$1,481$96$15,282
September '53$1,489$88$13,793
October '53$1,498$79$12,295
November '53$1,506$70$10,789
December '53$1,515$62$9,274
January '54$1,524$53$7,750
February '54$1,532$44$6,218
March '54$1,541$36$4,677
April '54$1,550$27$3,127
May '54$1,559$18$1,568
June '54$1,568$9$0
Compare loan types
Total principal: $240,000
Loan Term
30-year fixed
Your Input
15-year fixed30-year fixed
Total Monthly Payment$2,013$2,467$2,013
Mortgage Rate6.876%6.046%*6.876%*
Total interest paid$327,644$125,621$327,644
* Data source: ©Zillow, Inc. 2006 - 2024. Use is subject to the Terms of Use

Save & exit

Refine your results

Principal & interest

$1,577

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

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

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

Prosperity Home Mortgage - PURCHASE logo
Check Rate

on Prosperity Home Mortgage

Prosperity Home Mortgage

4.0

NerdWallet rating 
Prosperity Home Mortgage - PURCHASE logo

4.0

NerdWallet rating 
Min. credit score 
580

Min. down payment 

0%

Check Rate

on Prosperity Home Mortgage

Tomo - PURCHASE logo
Check Rate

on Tomo

Tomo

4.0

NerdWallet rating 
Tomo - PURCHASE logo

4.0

NerdWallet rating 
Min. credit score 
580

Min. down payment 

3%

Check Rate

on Tomo