Amortization Calculator


Mortgage amount: $ Mortgage term (in Years):
Interest rate (in % per year): Mortgage start date:
Monthly Payments: $


Compare below 18th August, 2018 15 Year Fixed mortgage Refinance rates from our top rated partners for a loan amount of $382,000.0 and choose the best deal for your requirements

Mortgage LenderAPRRatePointsFeesTotal Fees Including Points LockEstimated Monthly Payment
CloseYourOwnLoan.com3.848%3.5%2$1,545.00 $9,185.030 Days$2,731 Get Quotes
CloseYourOwnLoan.com4.196%3.99%1$1,545.00 $5,365.030 Days$2,824 Get Quotes
CloseYourOwnLoan.com4.31%4.25%0$1,545.00 $1,545.030 Days$2,874 Get Quotes

Amortization table for $382,000.0 borrowed with 4.31% on Aug 18, 2018


MonthDebt still owned at beginning of the periodInterest due at the end of the periodPayment due at the end of the periodRepayment of debt with this period's paymentDebt still owned at the end of the periodCumulative Values
Sep,2018$382,000.00$1,372.02$2,885.32$1,513.30$380,486.70$1,372.02
Oct,2018$380,486.70$1,366.58$2,885.32$1,518.74$378,967.96$2,738.60
Nov,2018$378,967.96$1,361.13$2,885.32$1,524.19$377,443.77$4,099.72
Dec,2018$377,443.77$1,355.65$2,885.32$1,529.67$375,914.11$5,455.38
Jan,2019$375,914.11$1,350.16$2,885.32$1,535.16$374,378.95$6,805.54
Feb,2019$374,378.95$1,344.64$2,885.32$1,540.67$372,838.28$8,150.18
Mar,2019$372,838.28$1,339.11$2,885.32$1,546.21$371,292.07$9,489.29
Apr,2019$371,292.07$1,333.56$2,885.32$1,551.76$369,740.31$10,822.85
May,2019$369,740.31$1,327.98$2,885.32$1,557.33$368,182.98$12,150.83
Jun,2019$368,182.98$1,322.39$2,885.32$1,562.93$366,620.05$13,473.22
Jul,2019$366,620.05$1,316.78$2,885.32$1,568.54$365,051.51$14,790.00
Aug,2019$365,051.51$1,311.14$2,885.32$1,574.17$363,477.33$16,101.14
Sep,2019$363,477.33$1,305.49$2,885.32$1,579.83$361,897.51$17,406.63
Oct,2019$361,897.51$1,299.82$2,885.32$1,585.50$360,312.01$18,706.45
Nov,2019$360,312.01$1,294.12$2,885.32$1,591.20$358,720.81$20,000.57
Dec,2019$358,720.81$1,288.41$2,885.32$1,596.91$357,123.90$21,288.97
Jan,2020$357,123.90$1,282.67$2,885.32$1,602.65$355,521.25$22,571.64
Feb,2020$355,521.25$1,276.91$2,885.32$1,608.40$353,912.85$23,848.56
Mar,2020$353,912.85$1,271.14$2,885.32$1,614.18$352,298.67$25,119.69
Apr,2020$352,298.67$1,265.34$2,885.32$1,619.98$350,678.69$26,385.03
May,2020$350,678.69$1,259.52$2,885.32$1,625.80$349,052.89$27,644.55
Jun,2020$349,052.89$1,253.68$2,885.32$1,631.64$347,421.26$28,898.24
Jul,2020$347,421.26$1,247.82$2,885.32$1,637.50$345,783.76$30,146.06
Aug,2020$345,783.76$1,241.94$2,885.32$1,643.38$344,140.38$31,388.00
Sep,2020$344,140.38$1,236.04$2,885.32$1,649.28$342,491.10$32,624.03
Oct,2020$342,491.10$1,230.11$2,885.32$1,655.20$340,835.90$33,854.15
Nov,2020$340,835.90$1,224.17$2,885.32$1,661.15$339,174.75$35,078.32
Dec,2020$339,174.75$1,218.20$2,885.32$1,667.11$337,507.64$36,296.52
Jan,2021$337,507.64$1,212.21$2,885.32$1,673.10$335,834.53$37,508.74
Feb,2021$335,834.53$1,206.21$2,885.32$1,679.11$334,155.42$38,714.94
Mar,2021$334,155.42$1,200.17$2,885.32$1,685.14$332,470.28$39,915.12
Apr,2021$332,470.28$1,194.12$2,885.32$1,691.19$330,779.09$41,109.24
May,2021$330,779.09$1,188.05$2,885.32$1,697.27$329,081.82$42,297.29
Jun,2021$329,081.82$1,181.95$2,885.32$1,703.37$327,378.45$43,479.24
Jul,2021$327,378.45$1,175.83$2,885.32$1,709.48$325,668.97$44,655.07
Aug,2021$325,668.97$1,169.69$2,885.32$1,715.62$323,953.35$45,824.77
Sep,2021$323,953.35$1,163.53$2,885.32$1,721.78$322,231.56$46,988.30
Oct,2021$322,231.56$1,157.35$2,885.32$1,727.97$320,503.59$48,145.65
Nov,2021$320,503.59$1,151.14$2,885.32$1,734.18$318,769.42$49,296.79
Dec,2021$318,769.42$1,144.91$2,885.32$1,740.40$317,029.01$50,441.70
Jan,2022$317,029.01$1,138.66$2,885.32$1,746.65$315,282.36$51,580.37
Feb,2022$315,282.36$1,132.39$2,885.32$1,752.93$313,529.43$52,712.76
Mar,2022$313,529.43$1,126.09$2,885.32$1,759.22$311,770.21$53,838.85
Apr,2022$311,770.21$1,119.77$2,885.32$1,765.54$310,004.66$54,958.62
May,2022$310,004.66$1,113.43$2,885.32$1,771.88$308,232.78$56,072.06
Jun,2022$308,232.78$1,107.07$2,885.32$1,778.25$306,454.53$57,179.13
Jul,2022$306,454.53$1,100.68$2,885.32$1,784.63$304,669.90$58,279.81
Aug,2022$304,669.90$1,094.27$2,885.32$1,791.04$302,878.85$59,374.08
Sep,2022$302,878.85$1,087.84$2,885.32$1,797.48$301,081.37$60,461.92
Oct,2022$301,081.37$1,081.38$2,885.32$1,803.93$299,277.44$61,543.31
Nov,2022$299,277.44$1,074.90$2,885.32$1,810.41$297,467.03$62,618.21
Dec,2022$297,467.03$1,068.40$2,885.32$1,816.91$295,650.11$63,686.61
Jan,2023$295,650.11$1,061.88$2,885.32$1,823.44$293,826.67$64,748.49
Feb,2023$293,826.67$1,055.33$2,885.32$1,829.99$291,996.68$65,803.82
Mar,2023$291,996.68$1,048.75$2,885.32$1,836.56$290,160.12$66,852.57
Apr,2023$290,160.12$1,042.16$2,885.32$1,843.16$288,316.96$67,894.73
May,2023$288,316.96$1,035.54$2,885.32$1,849.78$286,467.18$68,930.27
Jun,2023$286,467.18$1,028.89$2,885.32$1,856.42$284,610.76$69,959.16
Jul,2023$284,610.76$1,022.23$2,885.32$1,863.09$282,747.67$70,981.39
Aug,2023$282,747.67$1,015.54$2,885.32$1,869.78$280,877.89$71,996.92
Sep,2023$280,877.89$1,008.82$2,885.32$1,876.50$279,001.39$73,005.74
Oct,2023$279,001.39$1,002.08$2,885.32$1,883.24$277,118.15$74,007.82
Nov,2023$277,118.15$995.32$2,885.32$1,890.00$275,228.15$75,003.14
Dec,2023$275,228.15$988.53$2,885.32$1,896.79$273,331.36$75,991.67
Jan,2024$273,331.36$981.72$2,885.32$1,903.60$271,427.76$76,973.38
Feb,2024$271,427.76$974.88$2,885.32$1,910.44$269,517.32$77,948.26
Mar,2024$269,517.32$968.02$2,885.32$1,917.30$267,600.02$78,916.28
Apr,2024$267,600.02$961.13$2,885.32$1,924.19$265,675.83$79,877.41
May,2024$265,675.83$954.22$2,885.32$1,931.10$263,744.73$80,831.63
Jun,2024$263,744.73$947.28$2,885.32$1,938.03$261,806.70$81,778.91
Jul,2024$261,806.70$940.32$2,885.32$1,944.99$259,861.71$82,719.23
Aug,2024$259,861.71$933.34$2,885.32$1,951.98$257,909.72$83,652.57
Sep,2024$257,909.72$926.33$2,885.32$1,958.99$255,950.73$84,578.90
Oct,2024$255,950.73$919.29$2,885.32$1,966.03$253,984.71$85,498.18
Nov,2024$253,984.71$912.23$2,885.32$1,973.09$252,011.62$86,410.41
Dec,2024$252,011.62$905.14$2,885.32$1,980.18$250,031.44$87,315.56
Jan,2025$250,031.44$898.03$2,885.32$1,987.29$248,044.15$88,213.58
Feb,2025$248,044.15$890.89$2,885.32$1,994.43$246,049.73$89,104.48
Mar,2025$246,049.73$883.73$2,885.32$2,001.59$244,048.14$89,988.21
Apr,2025$244,048.14$876.54$2,885.32$2,008.78$242,039.36$90,864.74
May,2025$242,039.36$869.32$2,885.32$2,015.99$240,023.37$91,734.07
Jun,2025$240,023.37$862.08$2,885.32$2,023.23$238,000.14$92,596.15
Jul,2025$238,000.14$854.82$2,885.32$2,030.50$235,969.64$93,450.97
Aug,2025$235,969.64$847.52$2,885.32$2,037.79$233,931.84$94,298.49
Sep,2025$233,931.84$840.21$2,885.32$2,045.11$231,886.73$95,138.70
Oct,2025$231,886.73$832.86$2,885.32$2,052.46$229,834.27$95,971.56
Nov,2025$229,834.27$825.49$2,885.32$2,059.83$227,774.44$96,797.05
Dec,2025$227,774.44$818.09$2,885.32$2,067.23$225,707.22$97,615.14
Jan,2026$225,707.22$810.67$2,885.32$2,074.65$223,632.56$98,425.80
Feb,2026$223,632.56$803.21$2,885.32$2,082.10$221,550.46$99,229.02
Mar,2026$221,550.46$795.74$2,885.32$2,089.58$219,460.88$100,024.75
Apr,2026$219,460.88$788.23$2,885.32$2,097.09$217,363.79$100,812.98
May,2026$217,363.79$780.70$2,885.32$2,104.62$215,259.17$101,593.68
Jun,2026$215,259.17$773.14$2,885.32$2,112.18$213,146.99$102,366.82
Jul,2026$213,146.99$765.55$2,885.32$2,119.76$211,027.23$103,132.37
Aug,2026$211,027.23$757.94$2,885.32$2,127.38$208,899.85$103,890.31
Sep,2026$208,899.85$750.30$2,885.32$2,135.02$206,764.83$104,640.61
Oct,2026$206,764.83$742.63$2,885.32$2,142.69$204,622.15$105,383.24
Nov,2026$204,622.15$734.93$2,885.32$2,150.38$202,471.76$106,118.18
Dec,2026$202,471.76$727.21$2,885.32$2,158.11$200,313.66$106,845.39
Jan,2027$200,313.66$719.46$2,885.32$2,165.86$198,147.80$107,564.85
Feb,2027$198,147.80$711.68$2,885.32$2,173.64$195,974.16$108,276.53
Mar,2027$195,974.16$703.87$2,885.32$2,181.44$193,792.72$108,980.40
Apr,2027$193,792.72$696.04$2,885.32$2,189.28$191,603.44$109,676.44
May,2027$191,603.44$688.18$2,885.32$2,197.14$189,406.30$110,364.62
Jun,2027$189,406.30$680.28$2,885.32$2,205.03$187,201.27$111,044.90
Jul,2027$187,201.27$672.36$2,885.32$2,212.95$184,988.32$111,717.26
Aug,2027$184,988.32$664.42$2,885.32$2,220.90$182,767.41$112,381.68
Sep,2027$182,767.41$656.44$2,885.32$2,228.88$180,538.54$113,038.12
Oct,2027$180,538.54$648.43$2,885.32$2,236.88$178,301.65$113,686.56
Nov,2027$178,301.65$640.40$2,885.32$2,244.92$176,056.74$114,326.96
Dec,2027$176,056.74$632.34$2,885.32$2,252.98$173,803.76$114,959.29
Jan,2028$173,803.76$624.25$2,885.32$2,261.07$171,542.68$115,583.54
Feb,2028$171,542.68$616.12$2,885.32$2,269.19$169,273.49$116,199.66
Mar,2028$169,273.49$607.97$2,885.32$2,277.34$166,996.15$116,807.64
Apr,2028$166,996.15$599.79$2,885.32$2,285.52$164,710.63$117,407.43
May,2028$164,710.63$591.59$2,885.32$2,293.73$162,416.89$117,999.02
Jun,2028$162,416.89$583.35$2,885.32$2,301.97$160,114.92$118,582.36
Jul,2028$160,114.92$575.08$2,885.32$2,310.24$157,804.69$119,157.44
Aug,2028$157,804.69$566.78$2,885.32$2,318.54$155,486.15$119,724.22
Sep,2028$155,486.15$558.45$2,885.32$2,326.86$153,159.29$120,282.68
Oct,2028$153,159.29$550.10$2,885.32$2,335.22$150,824.07$120,832.78
Nov,2028$150,824.07$541.71$2,885.32$2,343.61$148,480.46$121,374.49
Dec,2028$148,480.46$533.29$2,885.32$2,352.02$146,128.43$121,907.78
Jan,2029$146,128.43$524.84$2,885.32$2,360.47$143,767.96$122,432.62
Feb,2029$143,767.96$516.37$2,885.32$2,368.95$141,399.01$122,948.99
Mar,2029$141,399.01$507.86$2,885.32$2,377.46$139,021.55$123,456.85
Apr,2029$139,021.55$499.32$2,885.32$2,386.00$136,635.55$123,956.17
May,2029$136,635.55$490.75$2,885.32$2,394.57$134,240.99$124,446.92
Jun,2029$134,240.99$482.15$2,885.32$2,403.17$131,837.82$124,929.06
Jul,2029$131,837.82$473.52$2,885.32$2,411.80$129,426.02$125,402.58
Aug,2029$129,426.02$464.86$2,885.32$2,420.46$127,005.56$125,867.44
Sep,2029$127,005.56$456.16$2,885.32$2,429.16$124,576.40$126,323.60
Oct,2029$124,576.40$447.44$2,885.32$2,437.88$122,138.52$126,771.04
Nov,2029$122,138.52$438.68$2,885.32$2,446.64$119,691.88$127,209.72
Dec,2029$119,691.88$429.89$2,885.32$2,455.42$117,236.46$127,639.61
Jan,2030$117,236.46$421.07$2,885.32$2,464.24$114,772.22$128,060.68
Feb,2030$114,772.22$412.22$2,885.32$2,473.09$112,299.12$128,472.91
Mar,2030$112,299.12$403.34$2,885.32$2,481.98$109,817.15$128,876.25
Apr,2030$109,817.15$394.43$2,885.32$2,490.89$107,326.26$129,270.68
May,2030$107,326.26$385.48$2,885.32$2,499.84$104,826.42$129,656.16
Jun,2030$104,826.42$376.50$2,885.32$2,508.82$102,317.60$130,032.66
Jul,2030$102,317.60$367.49$2,885.32$2,517.83$99,799.78$130,400.15
Aug,2030$99,799.78$358.45$2,885.32$2,526.87$97,272.91$130,758.60
Sep,2030$97,272.91$349.37$2,885.32$2,535.95$94,736.96$131,107.97
Oct,2030$94,736.96$340.26$2,885.32$2,545.05$92,191.91$131,448.23
Nov,2030$92,191.91$331.12$2,885.32$2,554.19$89,637.71$131,779.35
Dec,2030$89,637.71$321.95$2,885.32$2,563.37$87,074.34$132,101.30
Jan,2031$87,074.34$312.74$2,885.32$2,572.58$84,501.77$132,414.04
Feb,2031$84,501.77$303.50$2,885.32$2,581.82$81,919.95$132,717.55
Mar,2031$81,919.95$294.23$2,885.32$2,591.09$79,328.87$133,011.78
Apr,2031$79,328.87$284.92$2,885.32$2,600.39$76,728.47$133,296.70
May,2031$76,728.47$275.58$2,885.32$2,609.73$74,118.74$133,572.28
Jun,2031$74,118.74$266.21$2,885.32$2,619.11$71,499.63$133,838.49
Jul,2031$71,499.63$256.80$2,885.32$2,628.51$68,871.11$134,095.29
Aug,2031$68,871.11$247.36$2,885.32$2,637.96$66,233.16$134,342.66
Sep,2031$66,233.16$237.89$2,885.32$2,647.43$63,585.73$134,580.54
Oct,2031$63,585.73$228.38$2,885.32$2,656.94$60,928.79$134,808.92
Nov,2031$60,928.79$218.84$2,885.32$2,666.48$58,262.31$135,027.76
Dec,2031$58,262.31$209.26$2,885.32$2,676.06$55,586.25$135,237.02
Jan,2032$55,586.25$199.65$2,885.32$2,685.67$52,900.58$135,436.66
Feb,2032$52,900.58$190.00$2,885.32$2,695.32$50,205.27$135,626.67
Mar,2032$50,205.27$180.32$2,885.32$2,705.00$47,500.27$135,806.99
Apr,2032$47,500.27$170.61$2,885.32$2,714.71$44,785.56$135,977.59
May,2032$44,785.56$160.85$2,885.32$2,724.46$42,061.09$136,138.45
Jun,2032$42,061.09$151.07$2,885.32$2,734.25$39,326.85$136,289.52
Jul,2032$39,326.85$141.25$2,885.32$2,744.07$36,582.78$136,430.76
Aug,2032$36,582.78$131.39$2,885.32$2,753.92$33,828.85$136,562.16
Sep,2032$33,828.85$121.50$2,885.32$2,763.82$31,065.04$136,683.66
Oct,2032$31,065.04$111.58$2,885.32$2,773.74$28,291.30$136,795.23
Nov,2032$28,291.30$101.61$2,885.32$2,783.70$25,507.59$136,896.85
Dec,2032$25,507.59$91.61$2,885.32$2,793.70$22,713.89$136,988.46
Jan,2033$22,713.89$81.58$2,885.32$2,803.74$19,910.15$137,070.04
Feb,2033$19,910.15$71.51$2,885.32$2,813.81$17,096.35$137,141.55
Mar,2033$17,096.35$61.40$2,885.32$2,823.91$14,272.43$137,202.96
Apr,2033$14,272.43$51.26$2,885.32$2,834.06$11,438.38$137,254.22
May,2033$11,438.38$41.08$2,885.32$2,844.23$8,594.14$137,295.30
Jun,2033$8,594.14$30.87$2,885.32$2,854.45$5,739.69$137,326.17
Jul,2033$5,739.69$20.62$2,885.32$2,864.70$2,874.99$137,346.79
Aug,2033$2,874.99$10.33$2,885.32$2,874.99$0.00$137,357.11