Mortgage Amortization Report (Fixed Rate)
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.
Based on your input, to maintain a 10-year mortgage of $110,000.00 at 5% interest rate for a $120,000.00 home, you need to have a monthly payment of $1,316.72 ~ $1,362.55. You will make a total of 120 payments and you will pay off your mortgage on 2028/01. Consult with a Mortgage Specialist
You can save $4,690.15 in interest by paying off your mortgage through bi-weekly payments! Here is a loan comparison table to show you different loan terms and payment types: Consult with a Mortgage Specialist
Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
---|---|---|---|---|---|---|
30 years | Monthly | $590.50 | 5% | 360 months | $222,581.36 | $102,581.36 |
30 years | Bi-Weekly | $295.25 | 5% | 307 months | $205,077.95 | $85,077.95 |
25 years | Monthly | $643.05 | 5% | 300 months | $202,914.71 | $82,914.71 |
25 years | Bi-Weekly | $321.53 | 5% | 256 months | $188,995.81 | $68,995.81 |
20 years | Monthly | $725.95 | 5% | 240 months | $184,228.32 | $64,228.32 |
20 years | Bi-Weekly | $362.98 | 5% | 205 months | $173,655.64 | $53,655.64 |
15 years | Monthly | $869.87 | 5% | 180 months | $166,577.14 | $46,577.14 |
15 years | Bi-Weekly | $434.94 | 5% | 154 months | $159,087.65 | $39,087.65 |
10 years | Monthly | $1,166.72 | 5% | 120 months | $150,006.48 | $30,006.48 |
10 years | Bi-Weekly | $583.36 | 5% | 103 months | $145,316.33 | $25,316.33 |
(Payment Amount does not include property tax, insurance, or PMI)

Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2018/02 | $708.39 | $458.33 | $45.83 | $100.00 | $50.00 | $1,362.55 | $109,291.61 |
2 | 2018/03 | $711.34 | $455.38 | $45.83 | $100.00 | $50.00 | $1,362.55 | $108,580.27 |
3 | 2018/04 | $714.30 | $452.42 | $45.83 | $100.00 | $50.00 | $1,362.55 | $107,865.97 |
4 | 2018/05 | $717.28 | $449.44 | $45.83 | $100.00 | $50.00 | $1,362.55 | $107,148.69 |
5 | 2018/06 | $720.27 | $446.45 | $45.83 | $100.00 | $50.00 | $1,362.55 | $106,428.42 |
6 | 2018/07 | $723.27 | $443.45 | $45.83 | $100.00 | $50.00 | $1,362.55 | $105,705.16 |
7 | 2018/08 | $726.28 | $440.44 | $45.83 | $100.00 | $50.00 | $1,362.55 | $104,978.87 |
8 | 2018/09 | $729.31 | $437.41 | $45.83 | $100.00 | $50.00 | $1,362.55 | $104,249.56 |
9 | 2018/10 | $732.35 | $434.37 | $45.83 | $100.00 | $50.00 | $1,362.55 | $103,517.22 |
10 | 2018/11 | $735.40 | $431.32 | $45.83 | $100.00 | $50.00 | $1,362.55 | $102,781.82 |
11 | 2018/12 | $738.46 | $428.26 | $45.83 | $100.00 | $50.00 | $1,362.55 | $102,043.35 |
12 | 2019/01 | $741.54 | $425.18 | $45.83 | $100.00 | $50.00 | $1,362.55 | $101,301.81 |
13 | 2019/02 | $744.63 | $422.09 | $45.83 | $100.00 | $50.00 | $1,362.55 | $100,557.18 |
14 | 2019/03 | $747.73 | $418.99 | $45.83 | $100.00 | $50.00 | $1,362.55 | $99,809.45 |
15 | 2019/04 | $750.85 | $415.87 | $45.83 | $100.00 | $50.00 | $1,362.55 | $99,058.60 |
16 | 2019/05 | $753.98 | $412.74 | $45.83 | $100.00 | $50.00 | $1,362.55 | $98,304.63 |
17 | 2019/06 | $757.12 | $409.60 | $45.83 | $100.00 | $50.00 | $1,362.55 | $97,547.51 |
18 | 2019/07 | $760.27 | $406.45 | $45.83 | $100.00 | $50.00 | $1,362.55 | $96,787.24 |
19 | 2019/08 | $763.44 | $403.28 | $45.83 | $100.00 | $50.00 | $1,362.55 | $96,023.80 |
20 | 2019/09 | $766.62 | $400.10 | $0.00 | $100.00 | $50.00 | $1,316.72 | $95,257.17 |
21 | 2019/10 | $769.82 | $396.90 | $0.00 | $100.00 | $50.00 | $1,316.72 | $94,487.36 |
22 | 2019/11 | $773.02 | $393.70 | $0.00 | $100.00 | $50.00 | $1,316.72 | $93,714.34 |
23 | 2019/12 | $776.24 | $390.48 | $0.00 | $100.00 | $50.00 | $1,316.72 | $92,938.09 |
24 | 2020/01 | $779.48 | $387.24 | $0.00 | $100.00 | $50.00 | $1,316.72 | $92,158.61 |
25 | 2020/02 | $782.73 | $383.99 | $0.00 | $100.00 | $50.00 | $1,316.72 | $91,375.89 |
26 | 2020/03 | $785.99 | $380.73 | $0.00 | $100.00 | $50.00 | $1,316.72 | $90,589.90 |
27 | 2020/04 | $789.26 | $377.46 | $0.00 | $100.00 | $50.00 | $1,316.72 | $89,800.64 |
28 | 2020/05 | $792.55 | $374.17 | $0.00 | $100.00 | $50.00 | $1,316.72 | $89,008.08 |
29 | 2020/06 | $795.85 | $370.87 | $0.00 | $100.00 | $50.00 | $1,316.72 | $88,212.23 |
30 | 2020/07 | $799.17 | $367.55 | $0.00 | $100.00 | $50.00 | $1,316.72 | $87,413.06 |
31 | 2020/08 | $802.50 | $364.22 | $0.00 | $100.00 | $50.00 | $1,316.72 | $86,610.56 |
32 | 2020/09 | $805.84 | $360.88 | $0.00 | $100.00 | $50.00 | $1,316.72 | $85,804.72 |
33 | 2020/10 | $809.20 | $357.52 | $0.00 | $100.00 | $50.00 | $1,316.72 | $84,995.52 |
34 | 2020/11 | $812.57 | $354.15 | $0.00 | $100.00 | $50.00 | $1,316.72 | $84,182.94 |
35 | 2020/12 | $815.96 | $350.76 | $0.00 | $100.00 | $50.00 | $1,316.72 | $83,366.99 |
36 | 2021/01 | $819.36 | $347.36 | $0.00 | $100.00 | $50.00 | $1,316.72 | $82,547.63 |
37 | 2021/02 | $822.77 | $343.95 | $0.00 | $100.00 | $50.00 | $1,316.72 | $81,724.86 |
38 | 2021/03 | $826.20 | $340.52 | $0.00 | $100.00 | $50.00 | $1,316.72 | $80,898.66 |
39 | 2021/04 | $829.64 | $337.08 | $0.00 | $100.00 | $50.00 | $1,316.72 | $80,069.01 |
40 | 2021/05 | $833.10 | $333.62 | $0.00 | $100.00 | $50.00 | $1,316.72 | $79,235.91 |
41 | 2021/06 | $836.57 | $330.15 | $0.00 | $100.00 | $50.00 | $1,316.72 | $78,399.34 |
42 | 2021/07 | $840.06 | $326.66 | $0.00 | $100.00 | $50.00 | $1,316.72 | $77,559.28 |
43 | 2021/08 | $843.56 | $323.16 | $0.00 | $100.00 | $50.00 | $1,316.72 | $76,715.73 |
44 | 2021/09 | $847.07 | $319.65 | $0.00 | $100.00 | $50.00 | $1,316.72 | $75,868.66 |
45 | 2021/10 | $850.60 | $316.12 | $0.00 | $100.00 | $50.00 | $1,316.72 | $75,018.05 |
46 | 2021/11 | $854.15 | $312.58 | $0.00 | $100.00 | $50.00 | $1,316.72 | $74,163.91 |
47 | 2021/12 | $857.70 | $309.02 | $0.00 | $100.00 | $50.00 | $1,316.72 | $73,306.20 |
48 | 2022/01 | $861.28 | $305.44 | $0.00 | $100.00 | $50.00 | $1,316.72 | $72,444.93 |
49 | 2022/02 | $864.87 | $301.85 | $0.00 | $100.00 | $50.00 | $1,316.72 | $71,580.06 |
50 | 2022/03 | $868.47 | $298.25 | $0.00 | $100.00 | $50.00 | $1,316.72 | $70,711.59 |
51 | 2022/04 | $872.09 | $294.63 | $0.00 | $100.00 | $50.00 | $1,316.72 | $69,839.50 |
52 | 2022/05 | $875.72 | $291.00 | $0.00 | $100.00 | $50.00 | $1,316.72 | $68,963.78 |
53 | 2022/06 | $879.37 | $287.35 | $0.00 | $100.00 | $50.00 | $1,316.72 | $68,084.41 |
54 | 2022/07 | $883.04 | $283.69 | $0.00 | $100.00 | $50.00 | $1,316.72 | $67,201.37 |
55 | 2022/08 | $886.71 | $280.01 | $0.00 | $100.00 | $50.00 | $1,316.72 | $66,314.66 |
56 | 2022/09 | $890.41 | $276.31 | $0.00 | $100.00 | $50.00 | $1,316.72 | $65,424.25 |
57 | 2022/10 | $894.12 | $272.60 | $0.00 | $100.00 | $50.00 | $1,316.72 | $64,530.13 |
58 | 2022/11 | $897.85 | $268.88 | $0.00 | $100.00 | $50.00 | $1,316.72 | $63,632.28 |
59 | 2022/12 | $901.59 | $265.13 | $0.00 | $100.00 | $50.00 | $1,316.72 | $62,730.70 |
60 | 2023/01 | $905.34 | $261.38 | $0.00 | $100.00 | $50.00 | $1,316.72 | $61,825.35 |
61 | 2023/02 | $909.12 | $257.61 | $0.00 | $100.00 | $50.00 | $1,316.72 | $60,916.24 |
62 | 2023/03 | $912.90 | $253.82 | $0.00 | $100.00 | $50.00 | $1,316.72 | $60,003.33 |
63 | 2023/04 | $916.71 | $250.01 | $0.00 | $100.00 | $50.00 | $1,316.72 | $59,086.63 |
64 | 2023/05 | $920.53 | $246.19 | $0.00 | $100.00 | $50.00 | $1,316.72 | $58,166.10 |
65 | 2023/06 | $924.36 | $242.36 | $0.00 | $100.00 | $50.00 | $1,316.72 | $57,241.74 |
66 | 2023/07 | $928.21 | $238.51 | $0.00 | $100.00 | $50.00 | $1,316.72 | $56,313.53 |
67 | 2023/08 | $932.08 | $234.64 | $0.00 | $100.00 | $50.00 | $1,316.72 | $55,381.44 |
68 | 2023/09 | $935.96 | $230.76 | $0.00 | $100.00 | $50.00 | $1,316.72 | $54,445.48 |
69 | 2023/10 | $939.86 | $226.86 | $0.00 | $100.00 | $50.00 | $1,316.72 | $53,505.62 |
70 | 2023/11 | $943.78 | $222.94 | $0.00 | $100.00 | $50.00 | $1,316.72 | $52,561.83 |
71 | 2023/12 | $947.71 | $219.01 | $0.00 | $100.00 | $50.00 | $1,316.72 | $51,614.12 |
72 | 2024/01 | $951.66 | $215.06 | $0.00 | $100.00 | $50.00 | $1,316.72 | $50,662.46 |
73 | 2024/02 | $955.63 | $211.09 | $0.00 | $100.00 | $50.00 | $1,316.72 | $49,706.83 |
74 | 2024/03 | $959.61 | $207.11 | $0.00 | $100.00 | $50.00 | $1,316.72 | $48,747.22 |
75 | 2024/04 | $963.61 | $203.11 | $0.00 | $100.00 | $50.00 | $1,316.72 | $47,783.62 |
76 | 2024/05 | $967.62 | $199.10 | $0.00 | $100.00 | $50.00 | $1,316.72 | $46,815.99 |
77 | 2024/06 | $971.65 | $195.07 | $0.00 | $100.00 | $50.00 | $1,316.72 | $45,844.34 |
78 | 2024/07 | $975.70 | $191.02 | $0.00 | $100.00 | $50.00 | $1,316.72 | $44,868.64 |
79 | 2024/08 | $979.77 | $186.95 | $0.00 | $100.00 | $50.00 | $1,316.72 | $43,888.87 |
80 | 2024/09 | $983.85 | $182.87 | $0.00 | $100.00 | $50.00 | $1,316.72 | $42,905.02 |
81 | 2024/10 | $987.95 | $178.77 | $0.00 | $100.00 | $50.00 | $1,316.72 | $41,917.07 |
82 | 2024/11 | $992.07 | $174.65 | $0.00 | $100.00 | $50.00 | $1,316.72 | $40,925.00 |
83 | 2024/12 | $996.20 | $170.52 | $0.00 | $100.00 | $50.00 | $1,316.72 | $39,928.80 |
84 | 2025/01 | $1,000.35 | $166.37 | $0.00 | $100.00 | $50.00 | $1,316.72 | $38,928.45 |
85 | 2025/02 | $1,004.52 | $162.20 | $0.00 | $100.00 | $50.00 | $1,316.72 | $37,923.93 |
86 | 2025/03 | $1,008.70 | $158.02 | $0.00 | $100.00 | $50.00 | $1,316.72 | $36,915.23 |
87 | 2025/04 | $1,012.91 | $153.81 | $0.00 | $100.00 | $50.00 | $1,316.72 | $35,902.32 |
88 | 2025/05 | $1,017.13 | $149.59 | $0.00 | $100.00 | $50.00 | $1,316.72 | $34,885.20 |
89 | 2025/06 | $1,021.37 | $145.35 | $0.00 | $100.00 | $50.00 | $1,316.72 | $33,863.83 |
90 | 2025/07 | $1,025.62 | $141.10 | $0.00 | $100.00 | $50.00 | $1,316.72 | $32,838.21 |
91 | 2025/08 | $1,029.89 | $136.83 | $0.00 | $100.00 | $50.00 | $1,316.72 | $31,808.31 |
92 | 2025/09 | $1,034.19 | $132.53 | $0.00 | $100.00 | $50.00 | $1,316.72 | $30,774.13 |
93 | 2025/10 | $1,038.50 | $128.23 | $0.00 | $100.00 | $50.00 | $1,316.72 | $29,735.63 |
94 | 2025/11 | $1,042.82 | $123.90 | $0.00 | $100.00 | $50.00 | $1,316.72 | $28,692.81 |
95 | 2025/12 | $1,047.17 | $119.55 | $0.00 | $100.00 | $50.00 | $1,316.72 | $27,645.64 |
96 | 2026/01 | $1,051.53 | $115.19 | $0.00 | $100.00 | $50.00 | $1,316.72 | $26,594.11 |
97 | 2026/02 | $1,055.91 | $110.81 | $0.00 | $100.00 | $50.00 | $1,316.72 | $25,538.20 |
98 | 2026/03 | $1,060.31 | $106.41 | $0.00 | $100.00 | $50.00 | $1,316.72 | $24,477.89 |
99 | 2026/04 | $1,064.73 | $101.99 | $0.00 | $100.00 | $50.00 | $1,316.72 | $23,413.16 |
100 | 2026/05 | $1,069.17 | $97.55 | $0.00 | $100.00 | $50.00 | $1,316.72 | $22,343.99 |
101 | 2026/06 | $1,073.62 | $93.10 | $0.00 | $100.00 | $50.00 | $1,316.72 | $21,270.37 |
102 | 2026/07 | $1,078.09 | $88.63 | $0.00 | $100.00 | $50.00 | $1,316.72 | $20,192.28 |
103 | 2026/08 | $1,082.59 | $84.13 | $0.00 | $100.00 | $50.00 | $1,316.72 | $19,109.69 |
104 | 2026/09 | $1,087.10 | $79.62 | $0.00 | $100.00 | $50.00 | $1,316.72 | $18,022.60 |
105 | 2026/10 | $1,091.63 | $75.09 | $0.00 | $100.00 | $50.00 | $1,316.72 | $16,930.97 |
106 | 2026/11 | $1,096.17 | $70.55 | $0.00 | $100.00 | $50.00 | $1,316.72 | $15,834.79 |
107 | 2026/12 | $1,100.74 | $65.98 | $0.00 | $100.00 | $50.00 | $1,316.72 | $14,734.05 |
108 | 2027/01 | $1,105.33 | $61.39 | $0.00 | $100.00 | $50.00 | $1,316.72 | $13,628.72 |
109 | 2027/02 | $1,109.93 | $56.79 | $0.00 | $100.00 | $50.00 | $1,316.72 | $12,518.79 |
110 | 2027/03 | $1,114.56 | $52.16 | $0.00 | $100.00 | $50.00 | $1,316.72 | $11,404.23 |
111 | 2027/04 | $1,119.20 | $47.52 | $0.00 | $100.00 | $50.00 | $1,316.72 | $10,285.03 |
112 | 2027/05 | $1,123.87 | $42.85 | $0.00 | $100.00 | $50.00 | $1,316.72 | $9,161.16 |
113 | 2027/06 | $1,128.55 | $38.17 | $0.00 | $100.00 | $50.00 | $1,316.72 | $8,032.61 |
114 | 2027/07 | $1,133.25 | $33.47 | $0.00 | $100.00 | $50.00 | $1,316.72 | $6,899.36 |
115 | 2027/08 | $1,137.97 | $28.75 | $0.00 | $100.00 | $50.00 | $1,316.72 | $5,761.39 |
116 | 2027/09 | $1,142.71 | $24.01 | $0.00 | $100.00 | $50.00 | $1,316.72 | $4,618.67 |
117 | 2027/10 | $1,147.48 | $19.24 | $0.00 | $100.00 | $50.00 | $1,316.72 | $3,471.20 |
118 | 2027/11 | $1,152.26 | $14.46 | $0.00 | $100.00 | $50.00 | $1,316.72 | $2,318.94 |
119 | 2027/12 | $1,157.06 | $9.66 | $0.00 | $100.00 | $50.00 | $1,316.72 | $1,161.88 |
120 | 2028/01 | $1,161.88 | $4.84 | $0.00 | $100.00 | $50.00 | $1,316.72 | $0.00 |
Totals | $110,000.00 | $30,006.48 | $870.83 | $12,000.00 | $6,000.00 | $158,877.31 |
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.