Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,448.41  
 

Instructions

Enter mortgage loan data into the table above to calculate your monthly payment and produce an amortization table with principal, interest, and remaining balance information for each payment. To enter new amounts, type them into the table and press the "Update" button.

Amortization Schedule

#
PAYMENT
INTEREST
PRINCIPAL
BALANCE
1
1,448.41
375.00
1,073.41
148,926.59
2
1,448.41
372.32
1,076.09
147,850.50
3
1,448.41
369.63
1,078.78
146,771.71
4
1,448.41
366.93
1,081.48
145,690.23
5
1,448.41
364.23
1,084.18
144,606.05
6
1,448.41
361.52
1,086.89
143,519.15
7
1,448.41
358.80
1,089.61
142,429.54
8
1,448.41
356.07
1,092.34
141,337.20
9
1,448.41
353.34
1,095.07
140,242.14
10
1,448.41
350.61
1,097.80
139,144.33
11
1,448.41
347.86
1,100.55
138,043.78
12
1,448.41
345.11
1,103.30
136,940.48
13
1,448.41
342.35
1,106.06
135,834.42
14
1,448.41
339.59
1,108.82
134,725.60
15
1,448.41
336.81
1,111.60
133,614.00
16
1,448.41
334.04
1,114.37
132,499.63
17
1,448.41
331.25
1,117.16
131,382.47
18
1,448.41
328.46
1,119.95
130,262.51
19
1,448.41
325.66
1,122.75
129,139.76
20
1,448.41
322.85
1,125.56
128,014.20
21
1,448.41
320.04
1,128.37
126,885.83
22
1,448.41
317.21
1,131.20
125,754.63
23
1,448.41
314.39
1,134.02
124,620.61
24
1,448.41
311.55
1,136.86
123,483.75
25
1,448.41
308.71
1,139.70
122,344.05
26
1,448.41
305.86
1,142.55
121,201.50
27
1,448.41
303.00
1,145.41
120,056.09
28
1,448.41
300.14
1,148.27
118,907.82
29
1,448.41
297.27
1,151.14
117,756.68
30
1,448.41
294.39
1,154.02
116,602.66
31
1,448.41
291.51
1,156.90
115,445.76
32
1,448.41
288.61
1,159.80
114,285.96
33
1,448.41
285.71
1,162.70
113,123.27
34
1,448.41
282.81
1,165.60
111,957.67
35
1,448.41
279.89
1,168.52
110,789.15
36
1,448.41
276.97
1,171.44
109,617.71
37
1,448.41
274.04
1,174.37
108,443.35
38
1,448.41
271.11
1,177.30
107,266.05
39
1,448.41
268.17
1,180.24
106,085.80
40
1,448.41
265.21
1,183.20
104,902.61
41
1,448.41
262.26
1,186.15
103,716.45
42
1,448.41
259.29
1,189.12
102,527.33
43
1,448.41
256.32
1,192.09
101,335.24
44
1,448.41
253.34
1,195.07
100,140.17
45
1,448.41
250.35
1,198.06
98,942.11
46
1,448.41
247.36
1,201.05
97,741.06
47
1,448.41
244.35
1,204.06
96,537.00
48
1,448.41
241.34
1,207.07
95,329.93
49
1,448.41
238.32
1,210.09
94,119.85
50
1,448.41
235.30
1,213.11
92,906.74
51
1,448.41
232.27
1,216.14
91,690.59
52
1,448.41
229.23
1,219.18
90,471.41
53
1,448.41
226.18
1,222.23
89,249.18
54
1,448.41
223.12
1,225.29
88,023.89
55
1,448.41
220.06
1,228.35
86,795.54
56
1,448.41
216.99
1,231.42
85,564.12
57
1,448.41
213.91
1,234.50
84,329.62
58
1,448.41
210.82
1,237.59
83,092.03
59
1,448.41
207.73
1,240.68
81,851.35
60
1,448.41
204.63
1,243.78
80,607.57
61
1,448.41
201.52
1,246.89
79,360.68
62
1,448.41
198.40
1,250.01
78,110.67
63
1,448.41
195.28
1,253.13
76,857.54
64
1,448.41
192.14
1,256.27
75,601.27
65
1,448.41
189.00
1,259.41
74,341.87
66
1,448.41
185.85
1,262.56
73,079.31
67
1,448.41
182.70
1,265.71
71,813.60
68
1,448.41
179.53
1,268.88
70,544.72
69
1,448.41
176.36
1,272.05
69,272.68
70
1,448.41
173.18
1,275.23
67,997.45
71
1,448.41
169.99
1,278.42
66,719.03
72
1,448.41
166.80
1,281.61
65,437.42
73
1,448.41
163.59
1,284.82
64,152.60
74
1,448.41
160.38
1,288.03
62,864.57
75
1,448.41
157.16
1,291.25
61,573.32
76
1,448.41
153.93
1,294.48
60,278.85
77
1,448.41
150.70
1,297.71
58,981.14
78
1,448.41
147.45
1,300.96
57,680.18
79
1,448.41
144.20
1,304.21
56,375.97
80
1,448.41
140.94
1,307.47
55,068.50
81
1,448.41
137.67
1,310.74
53,757.76
82
1,448.41
134.39
1,314.02
52,443.74
83
1,448.41
131.11
1,317.30
51,126.44
84
1,448.41
127.82
1,320.59
49,805.85
85
1,448.41
124.51
1,323.90
48,481.95
86
1,448.41
121.20
1,327.21
47,154.75
87
1,448.41
117.89
1,330.52
45,824.23
88
1,448.41
114.56
1,333.85
44,490.38
89
1,448.41
111.23
1,337.18
43,153.19
90
1,448.41
107.88
1,340.53
41,812.67
91
1,448.41
104.53
1,343.88
40,468.79
92
1,448.41
101.17
1,347.24
39,121.55
93
1,448.41
97.80
1,350.61
37,770.94
94
1,448.41
94.43
1,353.98
36,416.96
95
1,448.41
91.04
1,357.37
35,059.59
96
1,448.41
87.65
1,360.76
33,698.83
97
1,448.41
84.25
1,364.16
32,334.67
98
1,448.41
80.84
1,367.57
30,967.10
99
1,448.41
77.42
1,370.99
29,596.10
100
1,448.41
73.99
1,374.42
28,221.68
101
1,448.41
70.55
1,377.86
26,843.83
102
1,448.41
67.11
1,381.30
25,462.53
103
1,448.41
63.66
1,384.75
24,077.77
104
1,448.41
60.19
1,388.22
22,689.56
105
1,448.41
56.72
1,391.69
21,297.87
106
1,448.41
53.24
1,395.17
19,902.71
107
1,448.41
49.76
1,398.65
18,504.05
108
1,448.41
46.26
1,402.15
17,101.90
109
1,448.41
42.75
1,405.66
15,696.25
110
1,448.41
39.24
1,409.17
14,287.08
111
1,448.41
35.72
1,412.69
12,874.39
112
1,448.41
32.19
1,416.22
11,458.16
113
1,448.41
28.65
1,419.76
10,038.40
114
1,448.41
25.10
1,423.31
8,615.08
115
1,448.41
21.54
1,426.87
7,188.21
116
1,448.41
17.97
1,430.44
5,757.77
117
1,448.41
14.39
1,434.02
4,323.76
118
1,448.41
10.81
1,437.60
2,886.16
119
1,448.41
7.22
1,441.19
1,444.96
120
1,448.57
3.61
1,444.96
0.00
Totals
173,809.36
23,809.36
150,000.00

© 2023 TANYA KULAGA, REALTOR, CRS, ABR, GRI|REALTY EXECUTIVES — HEDGES REAL ESTATE|1037 VERMONT ST, LAWRENCE, KS 66044