Amortization Calculator


Mortgage amount: $ Down Payment (in %):
Mortgage term (in Years): Interest rate (in % per year):
Mortgage start date: Principal & Interest: $
Monthly Tax:$ Monthly Home Insurance:$
Monthly PMI: $ Down Payment Amount: $
Financed Amount: $ Monthly Payments: $


Compare below 9th July, 2020 Va 30 Year mortgage Refinance rates from our top rated partners for a loan amount of $295,000.0 and choose the best deal for your requirements

Mortgage LenderAPRRatePointsFeesTotal Fees Including Points LockEstimated Monthly Payment
Magnolia Bank3.37%3.25%1$1,545.00 $4,495.030 Days$1,284 Get Quotes
Magnolia Bank3.417%3.375%0$1,545.00 $1,545.030 Days$1,304 Get Quotes

Amortization table for $295,000.0 borrowed with 3.417% on Jul 09, 2020


Payment DatePrincipalIntrestBalance
Aug,2020$471.04$840.01$294,528.96
Sep,2020$472.38$838.67$294,056.58
Oct,2020$473.73$837.33$293,582.85
Nov,2020$475.07$835.98$293,107.78
Dec,2020$476.43$834.62$292,631.35
Jan,2021$477.78$833.27$292,153.57
Feb,2021$479.14$831.91$291,674.42
Mar,2021$480.51$830.54$291,193.91
Apr,2021$481.88$829.17$290,712.04
May,2021$483.25$827.80$290,228.79
Jun,2021$484.63$826.43$289,744.16
Jul,2021$486.01$825.05$289,258.16
Aug,2021$487.39$823.66$288,770.77
Sep,2021$488.78$822.27$288,281.99
Oct,2021$490.17$820.88$287,791.82
Nov,2021$491.56$819.49$287,300.26
Dec,2021$492.96$818.09$286,807.29
Jan,2022$494.37$816.68$286,312.92
Feb,2022$495.78$815.28$285,817.15
Mar,2022$497.19$813.86$285,319.96
Apr,2022$498.60$812.45$284,821.36
May,2022$500.02$811.03$284,321.33
Jun,2022$501.45$809.60$283,819.89
Jul,2022$502.87$808.18$283,317.01
Aug,2022$504.31$806.75$282,812.70
Sep,2022$505.74$805.31$282,306.96
Oct,2022$507.18$803.87$281,799.78
Nov,2022$508.63$802.42$281,291.15
Dec,2022$510.08$800.98$280,781.08
Jan,2023$511.53$799.52$280,269.55
Feb,2023$512.98$798.07$279,756.56
Mar,2023$514.45$796.61$279,242.12
Apr,2023$515.91$795.14$278,726.21
May,2023$517.38$793.67$278,208.83
Jun,2023$518.85$792.20$277,689.98
Jul,2023$520.33$790.72$277,169.65
Aug,2023$521.81$789.24$276,647.84
Sep,2023$523.30$787.75$276,124.54
Oct,2023$524.79$786.26$275,599.75
Nov,2023$526.28$784.77$275,073.47
Dec,2023$527.78$783.27$274,545.69
Jan,2024$529.28$781.77$274,016.41
Feb,2024$530.79$780.26$273,485.62
Mar,2024$532.30$778.75$272,953.32
Apr,2024$533.82$777.23$272,419.50
May,2024$535.34$775.71$271,884.16
Jun,2024$536.86$774.19$271,347.30
Jul,2024$538.39$772.66$270,808.91
Aug,2024$539.92$771.13$270,268.99
Sep,2024$541.46$769.59$269,727.52
Oct,2024$543.00$768.05$269,184.52
Nov,2024$544.55$766.50$268,639.97
Dec,2024$546.10$764.95$268,093.87
Jan,2025$547.65$763.40$267,546.22
Feb,2025$549.21$761.84$266,997.00
Mar,2025$550.78$760.27$266,446.23
Apr,2025$552.35$758.71$265,893.88
May,2025$553.92$757.13$265,339.96
Jun,2025$555.50$755.56$264,784.46
Jul,2025$557.08$753.97$264,227.39
Aug,2025$558.66$752.39$263,668.72
Sep,2025$560.26$750.80$263,108.47
Oct,2025$561.85$749.20$262,546.62
Nov,2025$563.45$747.60$261,983.17
Dec,2025$565.05$746.00$261,418.11
Jan,2026$566.66$744.39$260,851.45
Feb,2026$568.28$742.77$260,283.17
Mar,2026$569.90$741.16$259,713.27
Apr,2026$571.52$739.53$259,141.76
May,2026$573.15$737.91$258,568.61
Jun,2026$574.78$736.27$257,993.83
Jul,2026$576.41$734.64$257,417.42
Aug,2026$578.06$733.00$256,839.36
Sep,2026$579.70$731.35$256,259.66
Oct,2026$581.35$729.70$255,678.31
Nov,2026$583.01$728.04$255,095.30
Dec,2026$584.67$726.38$254,510.63
Jan,2027$586.33$724.72$253,924.30
Feb,2027$588.00$723.05$253,336.30
Mar,2027$589.68$721.38$252,746.62
Apr,2027$591.36$719.70$252,155.26
May,2027$593.04$718.01$251,562.22
Jun,2027$594.73$716.32$250,967.49
Jul,2027$596.42$714.63$250,371.07
Aug,2027$598.12$712.93$249,772.95
Sep,2027$599.82$711.23$249,173.13
Oct,2027$601.53$709.52$248,571.60
Nov,2027$603.24$707.81$247,968.35
Dec,2027$604.96$706.09$247,363.39
Jan,2028$606.68$704.37$246,756.71
Feb,2028$608.41$702.64$246,148.29
Mar,2028$610.14$700.91$245,538.15
Apr,2028$611.88$699.17$244,926.27
May,2028$613.62$697.43$244,312.64
Jun,2028$615.37$695.68$243,697.27
Jul,2028$617.12$693.93$243,080.15
Aug,2028$618.88$692.17$242,461.27
Sep,2028$620.64$690.41$241,840.62
Oct,2028$622.41$688.64$241,218.21
Nov,2028$624.18$686.87$240,594.03
Dec,2028$625.96$685.09$239,968.07
Jan,2029$627.74$683.31$239,340.33
Feb,2029$629.53$681.52$238,710.79
Mar,2029$631.32$679.73$238,079.47
Apr,2029$633.12$677.93$237,446.35
May,2029$634.92$676.13$236,811.43
Jun,2029$636.73$674.32$236,174.70
Jul,2029$638.54$672.51$235,536.15
Aug,2029$640.36$670.69$234,895.79
Sep,2029$642.19$668.87$234,253.60
Oct,2029$644.01$667.04$233,609.59
Nov,2029$645.85$665.20$232,963.74
Dec,2029$647.69$663.36$232,316.05
Jan,2030$649.53$661.52$231,666.52
Feb,2030$651.38$659.67$231,015.14
Mar,2030$653.24$657.82$230,361.90
Apr,2030$655.10$655.96$229,706.81
May,2030$656.96$654.09$229,049.84
Jun,2030$658.83$652.22$228,391.01
Jul,2030$660.71$650.34$227,730.30
Aug,2030$662.59$648.46$227,067.71
Sep,2030$664.48$646.58$226,403.24
Oct,2030$666.37$644.68$225,736.87
Nov,2030$668.27$642.79$225,068.60
Dec,2030$670.17$640.88$224,398.43
Jan,2031$672.08$638.97$223,726.35
Feb,2031$673.99$637.06$223,052.36
Mar,2031$675.91$635.14$222,376.45
Apr,2031$677.83$633.22$221,698.62
May,2031$679.77$631.29$221,018.85
Jun,2031$681.70$629.35$220,337.15
Jul,2031$683.64$627.41$219,653.51
Aug,2031$685.59$625.46$218,967.92
Sep,2031$687.54$623.51$218,280.38
Oct,2031$689.50$621.55$217,590.88
Nov,2031$691.46$619.59$216,899.42
Dec,2031$693.43$617.62$216,205.99
Jan,2032$695.41$615.65$215,510.58
Feb,2032$697.39$613.67$214,813.20
Mar,2032$699.37$611.68$214,113.83
Apr,2032$701.36$609.69$213,412.46
May,2032$703.36$607.69$212,709.10
Jun,2032$705.36$605.69$212,003.74
Jul,2032$707.37$603.68$211,296.37
Aug,2032$709.39$601.67$210,586.99
Sep,2032$711.41$599.65$209,875.58
Oct,2032$713.43$597.62$209,162.15
Nov,2032$715.46$595.59$208,446.69
Dec,2032$717.50$593.55$207,729.19
Jan,2033$719.54$591.51$207,009.64
Feb,2033$721.59$589.46$206,288.05
Mar,2033$723.65$587.41$205,564.40
Apr,2033$725.71$585.34$204,838.70
May,2033$727.77$583.28$204,110.92
Jun,2033$729.85$581.21$203,381.08
Jul,2033$731.92$579.13$202,649.15
Aug,2033$734.01$577.04$201,915.14
Sep,2033$736.10$574.95$201,179.05
Oct,2033$738.19$572.86$200,440.85
Nov,2033$740.30$570.76$199,700.55
Dec,2033$742.40$568.65$198,958.15
Jan,2034$744.52$566.53$198,213.63
Feb,2034$746.64$564.41$197,466.99
Mar,2034$748.76$562.29$196,718.23
Apr,2034$750.90$560.16$195,967.33
May,2034$753.03$558.02$195,214.30
Jun,2034$755.18$555.87$194,459.12
Jul,2034$757.33$553.72$193,701.79
Aug,2034$759.49$551.57$192,942.30
Sep,2034$761.65$549.40$192,180.65
Oct,2034$763.82$547.23$191,416.83
Nov,2034$765.99$545.06$190,650.84
Dec,2034$768.17$542.88$189,882.67
Jan,2035$770.36$540.69$189,112.31
Feb,2035$772.55$538.50$188,339.75
Mar,2035$774.75$536.30$187,565.00
Apr,2035$776.96$534.09$186,788.04
May,2035$779.17$531.88$186,008.86
Jun,2035$781.39$529.66$185,227.47
Jul,2035$783.62$527.44$184,443.86
Aug,2035$785.85$525.20$183,658.01
Sep,2035$788.09$522.97$182,869.92
Oct,2035$790.33$520.72$182,079.59
Nov,2035$792.58$518.47$181,287.01
Dec,2035$794.84$516.21$180,492.18
Jan,2036$797.10$513.95$179,695.07
Feb,2036$799.37$511.68$178,895.70
Mar,2036$801.65$509.41$178,094.06
Apr,2036$803.93$507.12$177,290.13
May,2036$806.22$504.83$176,483.91
Jun,2036$808.51$502.54$175,675.40
Jul,2036$810.82$500.24$174,864.58
Aug,2036$813.13$497.93$174,051.46
Sep,2036$815.44$495.61$173,236.02
Oct,2036$817.76$493.29$172,418.25
Nov,2036$820.09$490.96$171,598.16
Dec,2036$822.43$488.63$170,775.74
Jan,2037$824.77$486.28$169,950.97
Feb,2037$827.12$483.94$169,123.85
Mar,2037$829.47$481.58$168,294.38
Apr,2037$831.83$479.22$167,462.55
May,2037$834.20$476.85$166,628.34
Jun,2037$836.58$474.47$165,791.77
Jul,2037$838.96$472.09$164,952.81
Aug,2037$841.35$469.70$164,111.46
Sep,2037$843.74$467.31$163,267.71
Oct,2037$846.15$464.90$162,421.57
Nov,2037$848.56$462.50$161,573.01
Dec,2037$850.97$460.08$160,722.04
Jan,2038$853.40$457.66$159,868.64
Feb,2038$855.83$455.23$159,012.81
Mar,2038$858.26$452.79$158,154.55
Apr,2038$860.71$450.35$157,293.84
May,2038$863.16$447.89$156,430.69
Jun,2038$865.62$445.44$155,565.07
Jul,2038$868.08$442.97$154,696.99
Aug,2038$870.55$440.50$153,826.44
Sep,2038$873.03$438.02$152,953.41
Oct,2038$875.52$435.53$152,077.89
Nov,2038$878.01$433.04$151,199.88
Dec,2038$880.51$430.54$150,319.37
Jan,2039$883.02$428.03$149,436.35
Feb,2039$885.53$425.52$148,550.82
Mar,2039$888.05$423.00$147,662.77
Apr,2039$890.58$420.47$146,772.18
May,2039$893.12$417.93$145,879.07
Jun,2039$895.66$415.39$144,983.40
Jul,2039$898.21$412.84$144,085.19
Aug,2039$900.77$410.28$143,184.42
Sep,2039$903.33$407.72$142,281.09
Oct,2039$905.91$405.15$141,375.18
Nov,2039$908.49$402.57$140,466.70
Dec,2039$911.07$399.98$139,555.62
Jan,2040$913.67$397.38$138,641.96
Feb,2040$916.27$394.78$137,725.69
Mar,2040$918.88$392.17$136,806.81
Apr,2040$921.49$389.56$135,885.32
May,2040$924.12$386.93$134,961.20
Jun,2040$926.75$384.30$134,034.45
Jul,2040$929.39$381.66$133,105.06
Aug,2040$932.04$379.02$132,173.02
Sep,2040$934.69$376.36$131,238.33
Oct,2040$937.35$373.70$130,300.98
Nov,2040$940.02$371.03$129,360.96
Dec,2040$942.70$368.36$128,418.27
Jan,2041$945.38$365.67$127,472.89
Feb,2041$948.07$362.98$126,524.81
Mar,2041$950.77$360.28$125,574.04
Apr,2041$953.48$357.57$124,620.56
May,2041$956.19$354.86$123,664.36
Jun,2041$958.92$352.13$122,705.45
Jul,2041$961.65$349.40$121,743.80
Aug,2041$964.39$346.67$120,779.41
Sep,2041$967.13$343.92$119,812.28
Oct,2041$969.89$341.17$118,842.39
Nov,2041$972.65$338.40$117,869.75
Dec,2041$975.42$335.63$116,894.33
Jan,2042$978.20$332.86$115,916.13
Feb,2042$980.98$330.07$114,935.15
Mar,2042$983.77$327.28$113,951.38
Apr,2042$986.58$324.48$112,964.80
May,2042$989.38$321.67$111,975.42
Jun,2042$992.20$318.85$110,983.22
Jul,2042$995.03$316.02$109,988.19
Aug,2042$997.86$313.19$108,990.33
Sep,2042$1,000.70$310.35$107,989.63
Oct,2042$1,003.55$307.50$106,986.07
Nov,2042$1,006.41$304.64$105,979.67
Dec,2042$1,009.27$301.78$104,970.39
Jan,2043$1,012.15$298.90$103,958.24
Feb,2043$1,015.03$296.02$102,943.21
Mar,2043$1,017.92$293.13$101,925.29
Apr,2043$1,020.82$290.23$100,904.47
May,2043$1,023.73$287.33$99,880.74
Jun,2043$1,026.64$284.41$98,854.10
Jul,2043$1,029.56$281.49$97,824.54
Aug,2043$1,032.50$278.56$96,792.04
Sep,2043$1,035.44$275.62$95,756.60
Oct,2043$1,038.39$272.67$94,718.22
Nov,2043$1,041.34$269.71$93,676.88
Dec,2043$1,044.31$266.74$92,632.57
Jan,2044$1,047.28$263.77$91,585.29
Feb,2044$1,050.26$260.79$90,535.03
Mar,2044$1,053.25$257.80$89,481.77
Apr,2044$1,056.25$254.80$88,425.52
May,2044$1,059.26$251.79$87,366.26
Jun,2044$1,062.28$248.78$86,303.98
Jul,2044$1,065.30$245.75$85,238.68
Aug,2044$1,068.33$242.72$84,170.35
Sep,2044$1,071.38$239.68$83,098.97
Oct,2044$1,074.43$236.62$82,024.54
Nov,2044$1,077.49$233.56$80,947.06
Dec,2044$1,080.56$230.50$79,866.50
Jan,2045$1,083.63$227.42$78,782.87
Feb,2045$1,086.72$224.33$77,696.15
Mar,2045$1,089.81$221.24$76,606.34
Apr,2045$1,092.92$218.14$75,513.42
May,2045$1,096.03$215.02$74,417.40
Jun,2045$1,099.15$211.90$73,318.25
Jul,2045$1,102.28$208.77$72,215.97
Aug,2045$1,105.42$205.63$71,110.55
Sep,2045$1,108.56$202.49$70,001.99
Oct,2045$1,111.72$199.33$68,890.27
Nov,2045$1,114.89$196.17$67,775.38
Dec,2045$1,118.06$192.99$66,657.32
Jan,2046$1,121.25$189.81$65,536.07
Feb,2046$1,124.44$186.61$64,411.63
Mar,2046$1,127.64$183.41$63,283.99
Apr,2046$1,130.85$180.20$62,153.14
May,2046$1,134.07$176.98$61,019.07
Jun,2046$1,137.30$173.75$59,881.77
Jul,2046$1,140.54$170.51$58,741.23
Aug,2046$1,143.79$167.27$57,597.45
Sep,2046$1,147.04$164.01$56,450.41
Oct,2046$1,150.31$160.74$55,300.10
Nov,2046$1,153.58$157.47$54,146.51
Dec,2046$1,156.87$154.18$52,989.64
Jan,2047$1,160.16$150.89$51,829.48
Feb,2047$1,163.47$147.58$50,666.01
Mar,2047$1,166.78$144.27$49,499.23
Apr,2047$1,170.10$140.95$48,329.13
May,2047$1,173.43$137.62$47,155.69
Jun,2047$1,176.78$134.28$45,978.92
Jul,2047$1,180.13$130.92$44,798.79
Aug,2047$1,183.49$127.56$43,615.30
Sep,2047$1,186.86$124.19$42,428.44
Oct,2047$1,190.24$120.81$41,238.21
Nov,2047$1,193.63$117.43$40,044.58
Dec,2047$1,197.02$114.03$38,847.56
Jan,2048$1,200.43$110.62$37,647.12
Feb,2048$1,203.85$107.20$36,443.27
Mar,2048$1,207.28$103.77$35,235.99
Apr,2048$1,210.72$100.33$34,025.27
May,2048$1,214.16$96.89$32,811.11
Jun,2048$1,217.62$93.43$31,593.49
Jul,2048$1,221.09$89.96$30,372.40
Aug,2048$1,224.57$86.49$29,147.83
Sep,2048$1,228.05$83.00$27,919.78
Oct,2048$1,231.55$79.50$26,688.23
Nov,2048$1,235.06$75.99$25,453.17
Dec,2048$1,238.57$72.48$24,214.59
Jan,2049$1,242.10$68.95$22,972.49
Feb,2049$1,245.64$65.41$21,726.86
Mar,2049$1,249.18$61.87$20,477.67
Apr,2049$1,252.74$58.31$19,224.93
May,2049$1,256.31$54.74$17,968.62
Jun,2049$1,259.89$51.17$16,708.73
Jul,2049$1,263.47$47.58$15,445.26
Aug,2049$1,267.07$43.98$14,178.19
Sep,2049$1,270.68$40.37$12,907.51
Oct,2049$1,274.30$36.75$11,633.21
Nov,2049$1,277.93$33.13$10,355.29
Dec,2049$1,281.57$29.49$9,073.72
Jan,2050$1,285.21$25.84$7,788.51
Feb,2050$1,288.87$22.18$6,499.63
Mar,2050$1,292.54$18.51$5,207.09
Apr,2050$1,296.22$14.83$3,910.86
May,2050$1,299.92$11.14$2,610.95
Jun,2050$1,303.62$7.43$1,307.33
Jul,2050$1,307.33$3.72$0.00