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

Contact a Loan Originator Today!