Amortization Schedule

Home Mortgage Calculator Car Loan Calculator Recast Calculator HELOC Calculator Refinance Calculator Excel

20 Year Mortgage Calculator



20 Year Mortgage Calculator is used to calculate the monthly payment for a fixed interest rate 20-year home mortgage loan. The 20 year amortization schedule breaks down each principal and interest payments, so that you know exactly how much you are paying each month.

20 Year Amortization Calculator
Mortgage Amount
Mortgage Terms
 years
Interest Rate
First Payment Date
Amortization schedule
 Show By Month Show By Year

20 Year Mortgage Amortization Calculator
Loan Amount:
 $360,000.00
Monthly Payment:
 $2,181.53
Total # Of Payments:
 240
Start Date:
 Dec, 2024
Payoff Date:
 Nov, 2044
Total Interest Paid:
 $163,567.00
Total Payment:
 $523,567.00


20 Year Amortization Schedule
Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Dec, 2024 1 $1,200.00 $981.53 $2,181.53 $359,018.47
Jan, 2025 2 $1,196.73 $984.80 $2,181.53 $358,033.67
Feb, 2025 3 $1,193.45 $988.08 $2,181.53 $357,045.59
Mar, 2025 4 $1,190.15 $991.38 $2,181.53 $356,054.21
Apr, 2025 5 $1,186.85 $994.68 $2,181.53 $355,059.53
May, 2025 6 $1,183.53 $998.00 $2,181.53 $354,061.53
Jun, 2025 7 $1,180.21 $1,001.32 $2,181.53 $353,060.21
Jul, 2025 8 $1,176.87 $1,004.66 $2,181.53 $352,055.54
Aug, 2025 9 $1,173.52 $1,008.01 $2,181.53 $351,047.53
Sep, 2025 10 $1,170.16 $1,011.37 $2,181.53 $350,036.16
Oct, 2025 11 $1,166.79 $1,014.74 $2,181.53 $349,021.42
Nov, 2025 12 $1,163.40 $1,018.12 $2,181.53 $348,003.30
Dec, 2025 13 $1,160.01 $1,021.52 $2,181.53 $346,981.78
Jan, 2026 14 $1,156.61 $1,024.92 $2,181.53 $345,956.85
Feb, 2026 15 $1,153.19 $1,028.34 $2,181.53 $344,928.51
Mar, 2026 16 $1,149.76 $1,031.77 $2,181.53 $343,896.75
Apr, 2026 17 $1,146.32 $1,035.21 $2,181.53 $342,861.54
May, 2026 18 $1,142.87 $1,038.66 $2,181.53 $341,822.88
Jun, 2026 19 $1,139.41 $1,042.12 $2,181.53 $340,780.76
Jul, 2026 20 $1,135.94 $1,045.59 $2,181.53 $339,735.17
Aug, 2026 21 $1,132.45 $1,049.08 $2,181.53 $338,686.09
Sep, 2026 22 $1,128.95 $1,052.58 $2,181.53 $337,633.52
Oct, 2026 23 $1,125.45 $1,056.08 $2,181.53 $336,577.43
Nov, 2026 24 $1,121.92 $1,059.60 $2,181.53 $335,517.83
Dec, 2026 25 $1,118.39 $1,063.14 $2,181.53 $334,454.69
Jan, 2027 26 $1,114.85 $1,066.68 $2,181.53 $333,388.01
Feb, 2027 27 $1,111.29 $1,070.24 $2,181.53 $332,317.78
Mar, 2027 28 $1,107.73 $1,073.80 $2,181.53 $331,243.97
Apr, 2027 29 $1,104.15 $1,077.38 $2,181.53 $330,166.59
May, 2027 30 $1,100.56 $1,080.97 $2,181.53 $329,085.62
Jun, 2027 31 $1,096.95 $1,084.58 $2,181.53 $328,001.04
Jul, 2027 32 $1,093.34 $1,088.19 $2,181.53 $326,912.85
Aug, 2027 33 $1,089.71 $1,091.82 $2,181.53 $325,821.03
Sep, 2027 34 $1,086.07 $1,095.46 $2,181.53 $324,725.57
Oct, 2027 35 $1,082.42 $1,099.11 $2,181.53 $323,626.46
Nov, 2027 36 $1,078.75 $1,102.77 $2,181.53 $322,523.68
Dec, 2027 37 $1,075.08 $1,106.45 $2,181.53 $321,417.23
Jan, 2028 38 $1,071.39 $1,110.14 $2,181.53 $320,307.09
Feb, 2028 39 $1,067.69 $1,113.84 $2,181.53 $319,193.25
Mar, 2028 40 $1,063.98 $1,117.55 $2,181.53 $318,075.70
Apr, 2028 41 $1,060.25 $1,121.28 $2,181.53 $316,954.43
May, 2028 42 $1,056.51 $1,125.01 $2,181.53 $315,829.41
Jun, 2028 43 $1,052.76 $1,128.76 $2,181.53 $314,700.65
Jul, 2028 44 $1,049.00 $1,132.53 $2,181.53 $313,568.12
Aug, 2028 45 $1,045.23 $1,136.30 $2,181.53 $312,431.82
Sep, 2028 46 $1,041.44 $1,140.09 $2,181.53 $311,291.73
Oct, 2028 47 $1,037.64 $1,143.89 $2,181.53 $310,147.84
Nov, 2028 48 $1,033.83 $1,147.70 $2,181.53 $309,000.14
Dec, 2028 49 $1,030.00 $1,151.53 $2,181.53 $307,848.61
Jan, 2029 50 $1,026.16 $1,155.37 $2,181.53 $306,693.24
Feb, 2029 51 $1,022.31 $1,159.22 $2,181.53 $305,534.02
Mar, 2029 52 $1,018.45 $1,163.08 $2,181.53 $304,370.94
Apr, 2029 53 $1,014.57 $1,166.96 $2,181.53 $303,203.98
May, 2029 54 $1,010.68 $1,170.85 $2,181.53 $302,033.13
Jun, 2029 55 $1,006.78 $1,174.75 $2,181.53 $300,858.38
Jul, 2029 56 $1,002.86 $1,178.67 $2,181.53 $299,679.71
Aug, 2029 57 $998.93 $1,182.60 $2,181.53 $298,497.11
Sep, 2029 58 $994.99 $1,186.54 $2,181.53 $297,310.57
Oct, 2029 59 $991.04 $1,190.49 $2,181.53 $296,120.08
Nov, 2029 60 $987.07 $1,194.46 $2,181.53 $294,925.62
Dec, 2029 61 $983.09 $1,198.44 $2,181.53 $293,727.17
Jan, 2030 62 $979.09 $1,202.44 $2,181.53 $292,524.74
Feb, 2030 63 $975.08 $1,206.45 $2,181.53 $291,318.29
Mar, 2030 64 $971.06 $1,210.47 $2,181.53 $290,107.82
Apr, 2030 65 $967.03 $1,214.50 $2,181.53 $288,893.32
May, 2030 66 $962.98 $1,218.55 $2,181.53 $287,674.77
Jun, 2030 67 $958.92 $1,222.61 $2,181.53 $286,452.15
Jul, 2030 68 $954.84 $1,226.69 $2,181.53 $285,225.46
Aug, 2030 69 $950.75 $1,230.78 $2,181.53 $283,994.69
Sep, 2030 70 $946.65 $1,234.88 $2,181.53 $282,759.81
Oct, 2030 71 $942.53 $1,239.00 $2,181.53 $281,520.81
Nov, 2030 72 $938.40 $1,243.13 $2,181.53 $280,277.68
Dec, 2030 73 $934.26 $1,247.27 $2,181.53 $279,030.41
Jan, 2031 74 $930.10 $1,251.43 $2,181.53 $277,778.99
Feb, 2031 75 $925.93 $1,255.60 $2,181.53 $276,523.39
Mar, 2031 76 $921.74 $1,259.78 $2,181.53 $275,263.60
Apr, 2031 77 $917.55 $1,263.98 $2,181.53 $273,999.62
May, 2031 78 $913.33 $1,268.20 $2,181.53 $272,731.42
Jun, 2031 79 $909.10 $1,272.42 $2,181.53 $271,459.00
Jul, 2031 80 $904.86 $1,276.67 $2,181.53 $270,182.33
Aug, 2031 81 $900.61 $1,280.92 $2,181.53 $268,901.41
Sep, 2031 82 $896.34 $1,285.19 $2,181.53 $267,616.22
Oct, 2031 83 $892.05 $1,289.48 $2,181.53 $266,326.74
Nov, 2031 84 $887.76 $1,293.77 $2,181.53 $265,032.97
Dec, 2031 85 $883.44 $1,298.09 $2,181.53 $263,734.88
Jan, 2032 86 $879.12 $1,302.41 $2,181.53 $262,432.47
Feb, 2032 87 $874.77 $1,306.75 $2,181.53 $261,125.72
Mar, 2032 88 $870.42 $1,311.11 $2,181.53 $259,814.61
Apr, 2032 89 $866.05 $1,315.48 $2,181.53 $258,499.13
May, 2032 90 $861.66 $1,319.87 $2,181.53 $257,179.26
Jun, 2032 91 $857.26 $1,324.26 $2,181.53 $255,854.99
Jul, 2032 92 $852.85 $1,328.68 $2,181.53 $254,526.32
Aug, 2032 93 $848.42 $1,333.11 $2,181.53 $253,193.21
Sep, 2032 94 $843.98 $1,337.55 $2,181.53 $251,855.66
Oct, 2032 95 $839.52 $1,342.01 $2,181.53 $250,513.65
Nov, 2032 96 $835.05 $1,346.48 $2,181.53 $249,167.16
Dec, 2032 97 $830.56 $1,350.97 $2,181.53 $247,816.19
Jan, 2033 98 $826.05 $1,355.48 $2,181.53 $246,460.71
Feb, 2033 99 $821.54 $1,359.99 $2,181.53 $245,100.72
Mar, 2033 100 $817.00 $1,364.53 $2,181.53 $243,736.19
Apr, 2033 101 $812.45 $1,369.08 $2,181.53 $242,367.12
May, 2033 102 $807.89 $1,373.64 $2,181.53 $240,993.48
Jun, 2033 103 $803.31 $1,378.22 $2,181.53 $239,615.26
Jul, 2033 104 $798.72 $1,382.81 $2,181.53 $238,232.45
Aug, 2033 105 $794.11 $1,387.42 $2,181.53 $236,845.03
Sep, 2033 106 $789.48 $1,392.05 $2,181.53 $235,452.98
Oct, 2033 107 $784.84 $1,396.69 $2,181.53 $234,056.30
Nov, 2033 108 $780.19 $1,401.34 $2,181.53 $232,654.96
Dec, 2033 109 $775.52 $1,406.01 $2,181.53 $231,248.94
Jan, 2034 110 $770.83 $1,410.70 $2,181.53 $229,838.24
Feb, 2034 111 $766.13 $1,415.40 $2,181.53 $228,422.84
Mar, 2034 112 $761.41 $1,420.12 $2,181.53 $227,002.72
Apr, 2034 113 $756.68 $1,424.85 $2,181.53 $225,577.87
May, 2034 114 $751.93 $1,429.60 $2,181.53 $224,148.27
Jun, 2034 115 $747.16 $1,434.37 $2,181.53 $222,713.90
Jul, 2034 116 $742.38 $1,439.15 $2,181.53 $221,274.75
Aug, 2034 117 $737.58 $1,443.95 $2,181.53 $219,830.80
Sep, 2034 118 $732.77 $1,448.76 $2,181.53 $218,382.04
Oct, 2034 119 $727.94 $1,453.59 $2,181.53 $216,928.45
Nov, 2034 120 $723.09 $1,458.43 $2,181.53 $215,470.02
Dec, 2034 121 $718.23 $1,463.30 $2,181.53 $214,006.72
Jan, 2035 122 $713.36 $1,468.17 $2,181.53 $212,538.55
Feb, 2035 123 $708.46 $1,473.07 $2,181.53 $211,065.48
Mar, 2035 124 $703.55 $1,477.98 $2,181.53 $209,587.50
Apr, 2035 125 $698.63 $1,482.90 $2,181.53 $208,104.60
May, 2035 126 $693.68 $1,487.85 $2,181.53 $206,616.75
Jun, 2035 127 $688.72 $1,492.81 $2,181.53 $205,123.95
Jul, 2035 128 $683.75 $1,497.78 $2,181.53 $203,626.16
Aug, 2035 129 $678.75 $1,502.78 $2,181.53 $202,123.39
Sep, 2035 130 $673.74 $1,507.78 $2,181.53 $200,615.60
Oct, 2035 131 $668.72 $1,512.81 $2,181.53 $199,102.79
Nov, 2035 132 $663.68 $1,517.85 $2,181.53 $197,584.94
Dec, 2035 133 $658.62 $1,522.91 $2,181.53 $196,062.03
Jan, 2036 134 $653.54 $1,527.99 $2,181.53 $194,534.04
Feb, 2036 135 $648.45 $1,533.08 $2,181.53 $193,000.96
Mar, 2036 136 $643.34 $1,538.19 $2,181.53 $191,462.76
Apr, 2036 137 $638.21 $1,543.32 $2,181.53 $189,919.44
May, 2036 138 $633.06 $1,548.46 $2,181.53 $188,370.98
Jun, 2036 139 $627.90 $1,553.63 $2,181.53 $186,817.35
Jul, 2036 140 $622.72 $1,558.80 $2,181.53 $185,258.55
Aug, 2036 141 $617.53 $1,564.00 $2,181.53 $183,694.55
Sep, 2036 142 $612.32 $1,569.21 $2,181.53 $182,125.33
Oct, 2036 143 $607.08 $1,574.44 $2,181.53 $180,550.89
Nov, 2036 144 $601.84 $1,579.69 $2,181.53 $178,971.20
Dec, 2036 145 $596.57 $1,584.96 $2,181.53 $177,386.24
Jan, 2037 146 $591.29 $1,590.24 $2,181.53 $175,796.00
Feb, 2037 147 $585.99 $1,595.54 $2,181.53 $174,200.45
Mar, 2037 148 $580.67 $1,600.86 $2,181.53 $172,599.59
Apr, 2037 149 $575.33 $1,606.20 $2,181.53 $170,993.40
May, 2037 150 $569.98 $1,611.55 $2,181.53 $169,381.84
Jun, 2037 151 $564.61 $1,616.92 $2,181.53 $167,764.92
Jul, 2037 152 $559.22 $1,622.31 $2,181.53 $166,142.61
Aug, 2037 153 $553.81 $1,627.72 $2,181.53 $164,514.89
Sep, 2037 154 $548.38 $1,633.15 $2,181.53 $162,881.74
Oct, 2037 155 $542.94 $1,638.59 $2,181.53 $161,243.15
Nov, 2037 156 $537.48 $1,644.05 $2,181.53 $159,599.10
Dec, 2037 157 $532.00 $1,649.53 $2,181.53 $157,949.57
Jan, 2038 158 $526.50 $1,655.03 $2,181.53 $156,294.54
Feb, 2038 159 $520.98 $1,660.55 $2,181.53 $154,633.99
Mar, 2038 160 $515.45 $1,666.08 $2,181.53 $152,967.91
Apr, 2038 161 $509.89 $1,671.64 $2,181.53 $151,296.27
May, 2038 162 $504.32 $1,677.21 $2,181.53 $149,619.06
Jun, 2038 163 $498.73 $1,682.80 $2,181.53 $147,936.26
Jul, 2038 164 $493.12 $1,688.41 $2,181.53 $146,247.86
Aug, 2038 165 $487.49 $1,694.04 $2,181.53 $144,553.82
Sep, 2038 166 $481.85 $1,699.68 $2,181.53 $142,854.14
Oct, 2038 167 $476.18 $1,705.35 $2,181.53 $141,148.79
Nov, 2038 168 $470.50 $1,711.03 $2,181.53 $139,437.75
Dec, 2038 169 $464.79 $1,716.74 $2,181.53 $137,721.02
Jan, 2039 170 $459.07 $1,722.46 $2,181.53 $135,998.56
Feb, 2039 171 $453.33 $1,728.20 $2,181.53 $134,270.36
Mar, 2039 172 $447.57 $1,733.96 $2,181.53 $132,536.40
Apr, 2039 173 $441.79 $1,739.74 $2,181.53 $130,796.65
May, 2039 174 $435.99 $1,745.54 $2,181.53 $129,051.11
Jun, 2039 175 $430.17 $1,751.36 $2,181.53 $127,299.76
Jul, 2039 176 $424.33 $1,757.20 $2,181.53 $125,542.56
Aug, 2039 177 $418.48 $1,763.05 $2,181.53 $123,779.51
Sep, 2039 178 $412.60 $1,768.93 $2,181.53 $122,010.57
Oct, 2039 179 $406.70 $1,774.83 $2,181.53 $120,235.75
Nov, 2039 180 $400.79 $1,780.74 $2,181.53 $118,455.00
Dec, 2039 181 $394.85 $1,786.68 $2,181.53 $116,668.32
Jan, 2040 182 $388.89 $1,792.63 $2,181.53 $114,875.69
Feb, 2040 183 $382.92 $1,798.61 $2,181.53 $113,077.08
Mar, 2040 184 $376.92 $1,804.61 $2,181.53 $111,272.47
Apr, 2040 185 $370.91 $1,810.62 $2,181.53 $109,461.85
May, 2040 186 $364.87 $1,816.66 $2,181.53 $107,645.20
Jun, 2040 187 $358.82 $1,822.71 $2,181.53 $105,822.48
Jul, 2040 188 $352.74 $1,828.79 $2,181.53 $103,993.70
Aug, 2040 189 $346.65 $1,834.88 $2,181.53 $102,158.81
Sep, 2040 190 $340.53 $1,841.00 $2,181.53 $100,317.81
Oct, 2040 191 $334.39 $1,847.14 $2,181.53 $98,470.68
Nov, 2040 192 $328.24 $1,853.29 $2,181.53 $96,617.38
Dec, 2040 193 $322.06 $1,859.47 $2,181.53 $94,757.91
Jan, 2041 194 $315.86 $1,865.67 $2,181.53 $92,892.24
Feb, 2041 195 $309.64 $1,871.89 $2,181.53 $91,020.35
Mar, 2041 196 $303.40 $1,878.13 $2,181.53 $89,142.23
Apr, 2041 197 $297.14 $1,884.39 $2,181.53 $87,257.84
May, 2041 198 $290.86 $1,890.67 $2,181.53 $85,367.17
Jun, 2041 199 $284.56 $1,896.97 $2,181.53 $83,470.20
Jul, 2041 200 $278.23 $1,903.30 $2,181.53 $81,566.90
Aug, 2041 201 $271.89 $1,909.64 $2,181.53 $79,657.26
Sep, 2041 202 $265.52 $1,916.00 $2,181.53 $77,741.26
Oct, 2041 203 $259.14 $1,922.39 $2,181.53 $75,818.87
Nov, 2041 204 $252.73 $1,928.80 $2,181.53 $73,890.07
Dec, 2041 205 $246.30 $1,935.23 $2,181.53 $71,954.84
Jan, 2042 206 $239.85 $1,941.68 $2,181.53 $70,013.16
Feb, 2042 207 $233.38 $1,948.15 $2,181.53 $68,065.00
Mar, 2042 208 $226.88 $1,954.65 $2,181.53 $66,110.36
Apr, 2042 209 $220.37 $1,961.16 $2,181.53 $64,149.20
May, 2042 210 $213.83 $1,967.70 $2,181.53 $62,181.50
Jun, 2042 211 $207.27 $1,974.26 $2,181.53 $60,207.24
Jul, 2042 212 $200.69 $1,980.84 $2,181.53 $58,226.40
Aug, 2042 213 $194.09 $1,987.44 $2,181.53 $56,238.96
Sep, 2042 214 $187.46 $1,994.07 $2,181.53 $54,244.90
Oct, 2042 215 $180.82 $2,000.71 $2,181.53 $52,244.18
Nov, 2042 216 $174.15 $2,007.38 $2,181.53 $50,236.80
Dec, 2042 217 $167.46 $2,014.07 $2,181.53 $48,222.73
Jan, 2043 218 $160.74 $2,020.79 $2,181.53 $46,201.94
Feb, 2043 219 $154.01 $2,027.52 $2,181.53 $44,174.42
Mar, 2043 220 $147.25 $2,034.28 $2,181.53 $42,140.14
Apr, 2043 221 $140.47 $2,041.06 $2,181.53 $40,099.08
May, 2043 222 $133.66 $2,047.87 $2,181.53 $38,051.21
Jun, 2043 223 $126.84 $2,054.69 $2,181.53 $35,996.52
Jul, 2043 224 $119.99 $2,061.54 $2,181.53 $33,934.98
Aug, 2043 225 $113.12 $2,068.41 $2,181.53 $31,866.56
Sep, 2043 226 $106.22 $2,075.31 $2,181.53 $29,791.26
Oct, 2043 227 $99.30 $2,082.22 $2,181.53 $27,709.03
Nov, 2043 228 $92.36 $2,089.17 $2,181.53 $25,619.87
Dec, 2043 229 $85.40 $2,096.13 $2,181.53 $23,523.74
Jan, 2044 230 $78.41 $2,103.12 $2,181.53 $21,420.62
Feb, 2044 231 $71.40 $2,110.13 $2,181.53 $19,310.49
Mar, 2044 232 $64.37 $2,117.16 $2,181.53 $17,193.33
Apr, 2044 233 $57.31 $2,124.22 $2,181.53 $15,069.11
May, 2044 234 $50.23 $2,131.30 $2,181.53 $12,937.82
Jun, 2044 235 $43.13 $2,138.40 $2,181.53 $10,799.41
Jul, 2044 236 $36.00 $2,145.53 $2,181.53 $8,653.88
Aug, 2044 237 $28.85 $2,152.68 $2,181.53 $6,501.20
Sep, 2044 238 $21.67 $2,159.86 $2,181.53 $4,341.34
Oct, 2044 239 $14.47 $2,167.06 $2,181.53 $2,174.28
Nov, 2044 240 $7.25 $2,174.28 $2,181.53 $0.00


Compare Today's Mortgage Rates
Today's Home Equity Rates


Check Today's Mortgage Rates


Compare Today's Mortgage Rates
Check HELOC Rates

Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2024 Amortization Schedule