Return to Top of Page

3-2-1 Temporary
Buydown Calculator

This mortgage calculator allows you to run different temporary buydown scenarios, including interest rate, loan amounts and buydown type to determine your estimated monthly payment, as well as an amortization chart.

Buydown Loan
Information

$
%

Save as PDF

Total Buydown Fee
For This Loan

$9,923

Estimated Monthly Payments for
Buydown Period

Monthly Breakdown - Year One

Principal

$329

Interest

$534

Estimated Monthly Payment (Year 1)

$863

Monthly Breakdown - Buydown Period

Amortization
Schedule

Month Monthly Payment Monthly Principal Monthly Interest Monthly Subsidized Amt Balance
Apr. 2024 $863 $329 $534 $404 $249,671
May. 2024 $863 $330 $532 $404 $249,340
Jun. 2024 $863 $332 $531 $404 $249,009
Jul. 2024 $863 $333 $530 $404 $248,676
Aug. 2024 $863 $334 $529 $404 $248,342
Sep. 2024 $863 $335 $527 $404 $248,006
Oct. 2024 $863 $337 $526 $404 $247,669
Nov. 2024 $863 $338 $525 $404 $247,331
Dec. 2024 $863 $339 $524 $404 $246,992
Jan. 2025 $863 $340 $522 $404 $246,652
Feb. 2025 $863 $342 $521 $404 $246,310
Mar. 2025 $863 $343 $520 $404 $245,967
Apr. 2025 $988 $344 $643 $279 $245,623
May. 2025 $988 $346 $642 $279 $245,277
Jun. 2025 $988 $347 $641 $279 $244,930
Jul. 2025 $988 $348 $640 $279 $244,582
Aug. 2025 $988 $350 $638 $279 $244,232
Sep. 2025 $988 $351 $637 $279 $243,881
Oct. 2025 $988 $352 $636 $279 $243,529
Nov. 2025 $988 $353 $634 $279 $243,176
Dec. 2025 $988 $355 $633 $279 $242,821
Jan. 2026 $988 $356 $632 $279 $242,465
Feb. 2026 $988 $357 $630 $279 $242,107
Mar. 2026 $988 $359 $629 $279 $241,749
Apr. 2026 $1,123 $360 $762 $144 $241,388
May. 2026 $1,123 $362 $761 $144 $241,027
Jun. 2026 $1,123 $363 $760 $144 $240,664
Jul. 2026 $1,123 $364 $758 $144 $240,300
Aug. 2026 $1,123 $366 $757 $144 $239,934
Sep. 2026 $1,123 $367 $756 $144 $239,567
Oct. 2026 $1,123 $368 $754 $144 $239,199
Nov. 2026 $1,123 $370 $753 $144 $238,829
Dec. 2026 $1,123 $371 $752 $144 $238,458
Jan. 2027 $1,123 $372 $750 $144 $238,086
Feb. 2027 $1,123 $374 $749 $144 $237,712
Mar. 2027 $1,123 $375 $747 $144 $237,336
Apr. 2027 $1,267 $377 $890 $0 $236,960
May. 2027 $1,267 $378 $889 $0 $236,582
Jun. 2027 $1,267 $380 $887 $0 $236,202
Jul. 2027 $1,267 $381 $886 $0 $235,821
Aug. 2027 $1,267 $382 $884 $0 $235,439
Sep. 2027 $1,267 $384 $883 $0 $235,055
Oct. 2027 $1,267 $385 $881 $0 $234,670
Nov. 2027 $1,267 $387 $880 $0 $234,283
Dec. 2027 $1,267 $388 $879 $0 $233,895
Jan. 2028 $1,267 $390 $877 $0 $233,505
Feb. 2028 $1,267 $391 $876 $0 $233,114
Mar. 2028 $1,267 $393 $874 $0 $232,722
Apr. 2028 $1,267 $394 $873 $0 $232,328
May. 2028 $1,267 $395 $871 $0 $231,932
Jun. 2028 $1,267 $397 $870 $0 $231,535
Jul. 2028 $1,267 $398 $868 $0 $231,137
Aug. 2028 $1,267 $400 $867 $0 $230,737
Sep. 2028 $1,267 $401 $865 $0 $230,335
Oct. 2028 $1,267 $403 $864 $0 $229,932
Nov. 2028 $1,267 $404 $862 $0 $229,528
Dec. 2028 $1,267 $406 $861 $0 $229,122
Jan. 2029 $1,267 $408 $859 $0 $228,714
Feb. 2029 $1,267 $409 $858 $0 $228,305
Mar. 2029 $1,267 $411 $856 $0 $227,895
Apr. 2029 $1,267 $412 $855 $0 $227,483
May. 2029 $1,267 $414 $853 $0 $227,069
Jun. 2029 $1,267 $415 $852 $0 $226,654
Jul. 2029 $1,267 $417 $850 $0 $226,237
Aug. 2029 $1,267 $418 $848 $0 $225,819
Sep. 2029 $1,267 $420 $847 $0 $225,399
Oct. 2029 $1,267 $421 $845 $0 $224,977
Nov. 2029 $1,267 $423 $844 $0 $224,554
Dec. 2029 $1,267 $425 $842 $0 $224,130
Jan. 2030 $1,267 $426 $840 $0 $223,703
Feb. 2030 $1,267 $428 $839 $0 $223,276
Mar. 2030 $1,267 $429 $837 $0 $222,846
Apr. 2030 $1,267 $431 $836 $0 $222,415
May. 2030 $1,267 $433 $834 $0 $221,983
Jun. 2030 $1,267 $434 $832 $0 $221,548
Jul. 2030 $1,267 $436 $831 $0 $221,112
Aug. 2030 $1,267 $438 $829 $0 $220,675
Sep. 2030 $1,267 $439 $828 $0 $220,236
Oct. 2030 $1,267 $441 $826 $0 $219,795
Nov. 2030 $1,267 $442 $824 $0 $219,352
Dec. 2030 $1,267 $444 $823 $0 $218,908
Jan. 2031 $1,267 $446 $821 $0 $218,462
Feb. 2031 $1,267 $447 $819 $0 $218,015
Mar. 2031 $1,267 $449 $818 $0 $217,566
Apr. 2031 $1,267 $451 $816 $0 $217,115
May. 2031 $1,267 $453 $814 $0 $216,662
Jun. 2031 $1,267 $454 $812 $0 $216,208
Jul. 2031 $1,267 $456 $811 $0 $215,752
Aug. 2031 $1,267 $458 $809 $0 $215,295
Sep. 2031 $1,267 $459 $807 $0 $214,835
Oct. 2031 $1,267 $461 $806 $0 $214,374
Nov. 2031 $1,267 $463 $804 $0 $213,911
Dec. 2031 $1,267 $465 $802 $0 $213,447
Jan. 2032 $1,267 $466 $800 $0 $212,980
Feb. 2032 $1,267 $468 $799 $0 $212,512
Mar. 2032 $1,267 $470 $797 $0 $212,043
Apr. 2032 $1,267 $472 $795 $0 $211,571
May. 2032 $1,267 $473 $793 $0 $211,098
Jun. 2032 $1,267 $475 $792 $0 $210,623
Jul. 2032 $1,267 $477 $790 $0 $210,146
Aug. 2032 $1,267 $479 $788 $0 $209,667
Sep. 2032 $1,267 $480 $786 $0 $209,187
Oct. 2032 $1,267 $482 $784 $0 $208,704
Nov. 2032 $1,267 $484 $783 $0 $208,220
Dec. 2032 $1,267 $486 $781 $0 $207,734
Jan. 2033 $1,267 $488 $779 $0 $207,247
Feb. 2033 $1,267 $490 $777 $0 $206,757
Mar. 2033 $1,267 $491 $775 $0 $206,266
Apr. 2033 $1,267 $493 $773 $0 $205,773
May. 2033 $1,267 $495 $772 $0 $205,278
Jun. 2033 $1,267 $497 $770 $0 $204,781
Jul. 2033 $1,267 $499 $768 $0 $204,282
Aug. 2033 $1,267 $501 $766 $0 $203,781
Sep. 2033 $1,267 $503 $764 $0 $203,279
Oct. 2033 $1,267 $504 $762 $0 $202,774
Nov. 2033 $1,267 $506 $760 $0 $202,268
Dec. 2033 $1,267 $508 $759 $0 $201,760
Jan. 2034 $1,267 $510 $757 $0 $201,250
Feb. 2034 $1,267 $512 $755 $0 $200,738
Mar. 2034 $1,267 $514 $753 $0 $200,224
Apr. 2034 $1,267 $516 $751 $0 $199,708
May. 2034 $1,267 $518 $749 $0 $199,190
Jun. 2034 $1,267 $520 $747 $0 $198,670
Jul. 2034 $1,267 $522 $745 $0 $198,148
Aug. 2034 $1,267 $524 $743 $0 $197,625
Sep. 2034 $1,267 $526 $741 $0 $197,099
Oct. 2034 $1,267 $528 $739 $0 $196,572
Nov. 2034 $1,267 $530 $737 $0 $196,042
Dec. 2034 $1,267 $532 $735 $0 $195,510
Jan. 2035 $1,267 $534 $733 $0 $194,977
Feb. 2035 $1,267 $536 $731 $0 $194,441
Mar. 2035 $1,267 $538 $729 $0 $193,904
Apr. 2035 $1,267 $540 $727 $0 $193,364
May. 2035 $1,267 $542 $725 $0 $192,823
Jun. 2035 $1,267 $544 $723 $0 $192,279
Jul. 2035 $1,267 $546 $721 $0 $191,733
Aug. 2035 $1,267 $548 $719 $0 $191,186
Sep. 2035 $1,267 $550 $717 $0 $190,636
Oct. 2035 $1,267 $552 $715 $0 $190,084
Nov. 2035 $1,267 $554 $713 $0 $189,530
Dec. 2035 $1,267 $556 $711 $0 $188,974
Jan. 2036 $1,267 $558 $709 $0 $188,416
Feb. 2036 $1,267 $560 $707 $0 $187,856
Mar. 2036 $1,267 $562 $704 $0 $187,294
Apr. 2036 $1,267 $564 $702 $0 $186,729
May. 2036 $1,267 $566 $700 $0 $186,163
Jun. 2036 $1,267 $569 $698 $0 $185,594
Jul. 2036 $1,267 $571 $696 $0 $185,024
Aug. 2036 $1,267 $573 $694 $0 $184,451
Sep. 2036 $1,267 $575 $692 $0 $183,876
Oct. 2036 $1,267 $577 $690 $0 $183,298
Nov. 2036 $1,267 $579 $687 $0 $182,719
Dec. 2036 $1,267 $582 $685 $0 $182,138
Jan. 2037 $1,267 $584 $683 $0 $181,554
Feb. 2037 $1,267 $586 $681 $0 $180,968
Mar. 2037 $1,267 $588 $679 $0 $180,380
Apr. 2037 $1,267 $590 $676 $0 $179,790
May. 2037 $1,267 $593 $674 $0 $179,197
Jun. 2037 $1,267 $595 $672 $0 $178,602
Jul. 2037 $1,267 $597 $670 $0 $178,005
Aug. 2037 $1,267 $599 $668 $0 $177,406
Sep. 2037 $1,267 $601 $665 $0 $176,805
Oct. 2037 $1,267 $604 $663 $0 $176,201
Nov. 2037 $1,267 $606 $661 $0 $175,595
Dec. 2037 $1,267 $608 $658 $0 $174,987
Jan. 2038 $1,267 $611 $656 $0 $174,376
Feb. 2038 $1,267 $613 $654 $0 $173,764
Mar. 2038 $1,267 $615 $652 $0 $173,148
Apr. 2038 $1,267 $617 $649 $0 $172,531
May. 2038 $1,267 $620 $647 $0 $171,911
Jun. 2038 $1,267 $622 $645 $0 $171,289
Jul. 2038 $1,267 $624 $642 $0 $170,665
Aug. 2038 $1,267 $627 $640 $0 $170,038
Sep. 2038 $1,267 $629 $638 $0 $169,409
Oct. 2038 $1,267 $631 $635 $0 $168,778
Nov. 2038 $1,267 $634 $633 $0 $168,144
Dec. 2038 $1,267 $636 $631 $0 $167,508
Jan. 2039 $1,267 $639 $628 $0 $166,869
Feb. 2039 $1,267 $641 $626 $0 $166,228
Mar. 2039 $1,267 $643 $623 $0 $165,585
Apr. 2039 $1,267 $646 $621 $0 $164,939
May. 2039 $1,267 $648 $619 $0 $164,291
Jun. 2039 $1,267 $651 $616 $0 $163,640
Jul. 2039 $1,267 $653 $614 $0 $162,987
Aug. 2039 $1,267 $656 $611 $0 $162,332
Sep. 2039 $1,267 $658 $609 $0 $161,674
Oct. 2039 $1,267 $660 $606 $0 $161,013
Nov. 2039 $1,267 $663 $604 $0 $160,350
Dec. 2039 $1,267 $665 $601 $0 $159,685
Jan. 2040 $1,267 $668 $599 $0 $159,017
Feb. 2040 $1,267 $670 $596 $0 $158,347
Mar. 2040 $1,267 $673 $594 $0 $157,674
Apr. 2040 $1,267 $675 $591 $0 $156,998
May. 2040 $1,267 $678 $589 $0 $156,320
Jun. 2040 $1,267 $681 $586 $0 $155,640
Jul. 2040 $1,267 $683 $584 $0 $154,957
Aug. 2040 $1,267 $686 $581 $0 $154,271
Sep. 2040 $1,267 $688 $579 $0 $153,583
Oct. 2040 $1,267 $691 $576 $0 $152,892
Nov. 2040 $1,267 $693 $573 $0 $152,199
Dec. 2040 $1,267 $696 $571 $0 $151,503
Jan. 2041 $1,267 $699 $568 $0 $150,804
Feb. 2041 $1,267 $701 $566 $0 $150,103
Mar. 2041 $1,267 $704 $563 $0 $149,399
Apr. 2041 $1,267 $706 $560 $0 $148,693
May. 2041 $1,267 $709 $558 $0 $147,984
Jun. 2041 $1,267 $712 $555 $0 $147,272
Jul. 2041 $1,267 $714 $552 $0 $146,557
Aug. 2041 $1,267 $717 $550 $0 $145,840
Sep. 2041 $1,267 $720 $547 $0 $145,121
Oct. 2041 $1,267 $723 $544 $0 $144,398
Nov. 2041 $1,267 $725 $541 $0 $143,673
Dec. 2041 $1,267 $728 $539 $0 $142,945
Jan. 2042 $1,267 $731 $536 $0 $142,214
Feb. 2042 $1,267 $733 $533 $0 $141,481
Mar. 2042 $1,267 $736 $531 $0 $140,745
Apr. 2042 $1,267 $739 $528 $0 $140,006
May. 2042 $1,267 $742 $525 $0 $139,264
Jun. 2042 $1,267 $744 $522 $0 $138,520
Jul. 2042 $1,267 $747 $519 $0 $137,772
Aug. 2042 $1,267 $750 $517 $0 $137,022
Sep. 2042 $1,267 $753 $514 $0 $136,269
Oct. 2042 $1,267 $756 $511 $0 $135,514
Nov. 2042 $1,267 $759 $508 $0 $134,755
Dec. 2042 $1,267 $761 $505 $0 $133,994
Jan. 2043 $1,267 $764 $502 $0 $133,229
Feb. 2043 $1,267 $767 $500 $0 $132,462
Mar. 2043 $1,267 $770 $497 $0 $131,692
Apr. 2043 $1,267 $773 $494 $0 $130,920
May. 2043 $1,267 $776 $491 $0 $130,144
Jun. 2043 $1,267 $779 $488 $0 $129,365
Jul. 2043 $1,267 $782 $485 $0 $128,584
Aug. 2043 $1,267 $785 $482 $0 $127,799
Sep. 2043 $1,267 $787 $479 $0 $127,012
Oct. 2043 $1,267 $790 $476 $0 $126,221
Nov. 2043 $1,267 $793 $473 $0 $125,428
Dec. 2043 $1,267 $796 $470 $0 $124,631
Jan. 2044 $1,267 $799 $467 $0 $123,832
Feb. 2044 $1,267 $802 $464 $0 $123,030
Mar. 2044 $1,267 $805 $461 $0 $122,224
Apr. 2044 $1,267 $808 $458 $0 $121,416
May. 2044 $1,267 $811 $455 $0 $120,605
Jun. 2044 $1,267 $814 $452 $0 $119,790
Jul. 2044 $1,267 $818 $449 $0 $118,973
Aug. 2044 $1,267 $821 $446 $0 $118,152
Sep. 2044 $1,267 $824 $443 $0 $117,328
Oct. 2044 $1,267 $827 $440 $0 $116,502
Nov. 2044 $1,267 $830 $437 $0 $115,672
Dec. 2044 $1,267 $833 $434 $0 $114,839
Jan. 2045 $1,267 $836 $431 $0 $114,003
Feb. 2045 $1,267 $839 $428 $0 $113,164
Mar. 2045 $1,267 $842 $424 $0 $112,321
Apr. 2045 $1,267 $846 $421 $0 $111,476
May. 2045 $1,267 $849 $418 $0 $110,627
Jun. 2045 $1,267 $852 $415 $0 $109,775
Jul. 2045 $1,267 $855 $412 $0 $108,920
Aug. 2045 $1,267 $858 $408 $0 $108,062
Sep. 2045 $1,267 $861 $405 $0 $107,200
Oct. 2045 $1,267 $865 $402 $0 $106,336
Nov. 2045 $1,267 $868 $399 $0 $105,468
Dec. 2045 $1,267 $871 $396 $0 $104,597
Jan. 2046 $1,267 $874 $392 $0 $103,722
Feb. 2046 $1,267 $878 $389 $0 $102,844
Mar. 2046 $1,267 $881 $386 $0 $101,963
Apr. 2046 $1,267 $884 $382 $0 $101,079
May. 2046 $1,267 $888 $379 $0 $100,191
Jun. 2046 $1,267 $891 $376 $0 $99,300
Jul. 2046 $1,267 $894 $372 $0 $98,406
Aug. 2046 $1,267 $898 $369 $0 $97,508
Sep. 2046 $1,267 $901 $366 $0 $96,607
Oct. 2046 $1,267 $904 $362 $0 $95,703
Nov. 2046 $1,267 $908 $359 $0 $94,795
Dec. 2046 $1,267 $911 $355 $0 $93,884
Jan. 2047 $1,267 $915 $352 $0 $92,969
Feb. 2047 $1,267 $918 $349 $0 $92,051
Mar. 2047 $1,267 $922 $345 $0 $91,129
Apr. 2047 $1,267 $925 $342 $0 $90,204
May. 2047 $1,267 $928 $338 $0 $89,276
Jun. 2047 $1,267 $932 $335 $0 $88,344
Jul. 2047 $1,267 $935 $331 $0 $87,409
Aug. 2047 $1,267 $939 $328 $0 $86,470
Sep. 2047 $1,267 $942 $324 $0 $85,527
Oct. 2047 $1,267 $946 $321 $0 $84,581
Nov. 2047 $1,267 $950 $317 $0 $83,632
Dec. 2047 $1,267 $953 $314 $0 $82,679
Jan. 2048 $1,267 $957 $310 $0 $81,722
Feb. 2048 $1,267 $960 $306 $0 $80,762
Mar. 2048 $1,267 $964 $303 $0 $79,798
Apr. 2048 $1,267 $967 $299 $0 $78,830
May. 2048 $1,267 $971 $296 $0 $77,859
Jun. 2048 $1,267 $975 $292 $0 $76,885
Jul. 2048 $1,267 $978 $288 $0 $75,906
Aug. 2048 $1,267 $982 $285 $0 $74,924
Sep. 2048 $1,267 $986 $281 $0 $73,938
Oct. 2048 $1,267 $989 $277 $0 $72,949
Nov. 2048 $1,267 $993 $274 $0 $71,956
Dec. 2048 $1,267 $997 $270 $0 $70,959
Jan. 2049 $1,267 $1,001 $266 $0 $69,958
Feb. 2049 $1,267 $1,004 $262 $0 $68,954
Mar. 2049 $1,267 $1,008 $259 $0 $67,946
Apr. 2049 $1,267 $1,012 $255 $0 $66,934
May. 2049 $1,267 $1,016 $251 $0 $65,918
Jun. 2049 $1,267 $1,020 $247 $0 $64,899
Jul. 2049 $1,267 $1,023 $243 $0 $63,875
Aug. 2049 $1,267 $1,027 $240 $0 $62,848
Sep. 2049 $1,267 $1,031 $236 $0 $61,817
Oct. 2049 $1,267 $1,035 $232 $0 $60,782
Nov. 2049 $1,267 $1,039 $228 $0 $59,743
Dec. 2049 $1,267 $1,043 $224 $0 $58,701
Jan. 2050 $1,267 $1,047 $220 $0 $57,654
Feb. 2050 $1,267 $1,051 $216 $0 $56,604
Mar. 2050 $1,267 $1,054 $212 $0 $55,549
Apr. 2050 $1,267 $1,058 $208 $0 $54,491
May. 2050 $1,267 $1,062 $204 $0 $53,428
Jun. 2050 $1,267 $1,066 $200 $0 $52,362
Jul. 2050 $1,267 $1,070 $196 $0 $51,292
Aug. 2050 $1,267 $1,074 $192 $0 $50,217
Sep. 2050 $1,267 $1,078 $188 $0 $49,139
Oct. 2050 $1,267 $1,082 $184 $0 $48,056
Nov. 2050 $1,267 $1,087 $180 $0 $46,970
Dec. 2050 $1,267 $1,091 $176 $0 $45,879
Jan. 2051 $1,267 $1,095 $172 $0 $44,785
Feb. 2051 $1,267 $1,099 $168 $0 $43,686
Mar. 2051 $1,267 $1,103 $164 $0 $42,583
Apr. 2051 $1,267 $1,107 $160 $0 $41,476
May. 2051 $1,267 $1,111 $156 $0 $40,365
Jun. 2051 $1,267 $1,115 $151 $0 $39,249
Jul. 2051 $1,267 $1,120 $147 $0 $38,130
Aug. 2051 $1,267 $1,124 $143 $0 $37,006
Sep. 2051 $1,267 $1,128 $139 $0 $35,878
Oct. 2051 $1,267 $1,132 $135 $0 $34,746
Nov. 2051 $1,267 $1,136 $130 $0 $33,610
Dec. 2051 $1,267 $1,141 $126 $0 $32,469
Jan. 2052 $1,267 $1,145 $122 $0 $31,324
Feb. 2052 $1,267 $1,149 $117 $0 $30,175
Mar. 2052 $1,267 $1,154 $113 $0 $29,021
Apr. 2052 $1,267 $1,158 $109 $0 $27,863
May. 2052 $1,267 $1,162 $104 $0 $26,701
Jun. 2052 $1,267 $1,167 $100 $0 $25,535
Jul. 2052 $1,267 $1,171 $96 $0 $24,364
Aug. 2052 $1,267 $1,175 $91 $0 $23,188
Sep. 2052 $1,267 $1,180 $87 $0 $22,008
Oct. 2052 $1,267 $1,184 $83 $0 $20,824
Nov. 2052 $1,267 $1,189 $78 $0 $19,636
Dec. 2052 $1,267 $1,193 $74 $0 $18,443
Jan. 2053 $1,267 $1,198 $69 $0 $17,245
Feb. 2053 $1,267 $1,202 $65 $0 $16,043
Mar. 2053 $1,267 $1,207 $60 $0 $14,836
Apr. 2053 $1,267 $1,211 $56 $0 $13,625
May. 2053 $1,267 $1,216 $51 $0 $12,410
Jun. 2053 $1,267 $1,220 $47 $0 $11,190
Jul. 2053 $1,267 $1,225 $42 $0 $9,965
Aug. 2053 $1,267 $1,229 $37 $0 $8,735
Sep. 2053 $1,267 $1,234 $33 $0 $7,502
Oct. 2053 $1,267 $1,239 $28 $0 $6,263
Nov. 2053 $1,267 $1,243 $23 $0 $5,020
Dec. 2053 $1,267 $1,248 $19 $0 $3,772
Jan. 2054 $1,267 $1,253 $14 $0 $2,519
Feb. 2054 $1,267 $1,257 $9 $0 $1,262
Mar. 2054 $1,267 $1,262 $5 $0 $-0

Contact a Loan Originator Today!