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

Contact a Loan Originator Today!