Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,338.44  
 

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
1,338.44
1,232.99
105.45
173,963.55
2
1,338.44
1,232.24
106.20
173,857.35
3
1,338.44
1,231.49
106.95
173,750.40
4
1,338.44
1,230.73
107.71
173,642.69
5
1,338.44
1,229.97
108.47
173,534.22
6
1,338.44
1,229.20
109.24
173,424.98
7
1,338.44
1,228.43
110.01
173,314.97
8
1,338.44
1,227.65
110.79
173,204.18
9
1,338.44
1,226.86
111.58
173,092.60
10
1,338.44
1,226.07
112.37
172,980.23
11
1,338.44
1,225.28
113.16
172,867.07
12
1,338.44
1,224.48
113.96
172,753.10
13
1,338.44
1,223.67
114.77
172,638.33
14
1,338.44
1,222.85
115.59
172,522.75
15
1,338.44
1,222.04
116.40
172,406.34
16
1,338.44
1,221.21
117.23
172,289.11
17
1,338.44
1,220.38
118.06
172,171.06
18
1,338.44
1,219.54
118.90
172,052.16
19
1,338.44
1,218.70
119.74
171,932.42
20
1,338.44
1,217.85
120.59
171,811.84
21
1,338.44
1,217.00
121.44
171,690.40
22
1,338.44
1,216.14
122.30
171,568.10
23
1,338.44
1,215.27
123.17
171,444.93
24
1,338.44
1,214.40
124.04
171,320.89
25
1,338.44
1,213.52
124.92
171,195.98
26
1,338.44
1,212.64
125.80
171,070.18
27
1,338.44
1,211.75
126.69
170,943.48
28
1,338.44
1,210.85
127.59
170,815.89
29
1,338.44
1,209.95
128.49
170,687.40
30
1,338.44
1,209.04
129.40
170,557.99
31
1,338.44
1,208.12
130.32
170,427.67
32
1,338.44
1,207.20
131.24
170,296.43
33
1,338.44
1,206.27
132.17
170,164.26
34
1,338.44
1,205.33
133.11
170,031.15
35
1,338.44
1,204.39
134.05
169,897.09
36
1,338.44
1,203.44
135.00
169,762.09
37
1,338.44
1,202.48
135.96
169,626.13
38
1,338.44
1,201.52
136.92
169,489.21
39
1,338.44
1,200.55
137.89
169,351.32
40
1,338.44
1,199.57
138.87
169,212.45
41
1,338.44
1,198.59
139.85
169,072.60
42
1,338.44
1,197.60
140.84
168,931.76
43
1,338.44
1,196.60
141.84
168,789.92
44
1,338.44
1,195.60
142.84
168,647.07
45
1,338.44
1,194.58
143.86
168,503.22
46
1,338.44
1,193.56
144.88
168,358.34
47
1,338.44
1,192.54
145.90
168,212.44
48
1,338.44
1,191.50
146.94
168,065.50
49
1,338.44
1,190.46
147.98
167,917.53
50
1,338.44
1,189.42
149.02
167,768.50
51
1,338.44
1,188.36
150.08
167,618.42
52
1,338.44
1,187.30
151.14
167,467.28
53
1,338.44
1,186.23
152.21
167,315.07
54
1,338.44
1,185.15
153.29
167,161.77
55
1,338.44
1,184.06
154.38
167,007.40
56
1,338.44
1,182.97
155.47
166,851.93
57
1,338.44
1,181.87
156.57
166,695.35
58
1,338.44
1,180.76
157.68
166,537.67
59
1,338.44
1,179.64
158.80
166,378.87
60
1,338.44
1,178.52
159.92
166,218.95
61
1,338.44
1,177.38
161.06
166,057.90
62
1,338.44
1,176.24
162.20
165,895.70
63
1,338.44
1,175.09
163.35
165,732.35
64
1,338.44
1,173.94
164.50
165,567.85
65
1,338.44
1,172.77
165.67
165,402.18
66
1,338.44
1,171.60
166.84
165,235.34
67
1,338.44
1,170.42
168.02
165,067.32
68
1,338.44
1,169.23
169.21
164,898.11
69
1,338.44
1,168.03
170.41
164,727.69
70
1,338.44
1,166.82
171.62
164,556.08
71
1,338.44
1,165.61
172.83
164,383.24
72
1,338.44
1,164.38
174.06
164,209.18
73
1,338.44
1,163.15
175.29
164,033.89
74
1,338.44
1,161.91
176.53
163,857.36
75
1,338.44
1,160.66
177.78
163,679.57
76
1,338.44
1,159.40
179.04
163,500.53
77
1,338.44
1,158.13
180.31
163,320.22
78
1,338.44
1,156.85
181.59
163,138.63
79
1,338.44
1,155.57
182.87
162,955.76
80
1,338.44
1,154.27
184.17
162,771.59
81
1,338.44
1,152.97
185.47
162,586.11
82
1,338.44
1,151.65
186.79
162,399.32
83
1,338.44
1,150.33
188.11
162,211.21
84
1,338.44
1,149.00
189.44
162,021.77
85
1,338.44
1,147.65
190.79
161,830.98
86
1,338.44
1,146.30
192.14
161,638.85
87
1,338.44
1,144.94
193.50
161,445.35
88
1,338.44
1,143.57
194.87
161,250.48
89
1,338.44
1,142.19
196.25
161,054.23
90
1,338.44
1,140.80
197.64
160,856.59
91
1,338.44
1,139.40
199.04
160,657.55
92
1,338.44
1,137.99
200.45
160,457.10
93
1,338.44
1,136.57
201.87
160,255.23
94
1,338.44
1,135.14
203.30
160,051.93
95
1,338.44
1,133.70
204.74
159,847.20
96
1,338.44
1,132.25
206.19
159,641.01
97
1,338.44
1,130.79
207.65
159,433.36
98
1,338.44
1,129.32
209.12
159,224.24
99
1,338.44
1,127.84
210.60
159,013.63
100
1,338.44
1,126.35
212.09
158,801.54
101
1,338.44
1,124.84
213.60
158,587.95
102
1,338.44
1,123.33
215.11
158,372.84
103
1,338.44
1,121.81
216.63
158,156.20
104
1,338.44
1,120.27
218.17
157,938.04
105
1,338.44
1,118.73
219.71
157,718.33
106
1,338.44
1,117.17
221.27
157,497.06
107
1,338.44
1,115.60
222.84
157,274.22
108
1,338.44
1,114.03
224.41
157,049.81
109
1,338.44
1,112.44
226.00
156,823.80
110
1,338.44
1,110.84
227.60
156,596.20
111
1,338.44
1,109.22
229.22
156,366.98
112
1,338.44
1,107.60
230.84
156,136.14
113
1,338.44
1,105.96
232.48
155,903.67
114
1,338.44
1,104.32
234.12
155,669.54
115
1,338.44
1,102.66
235.78
155,433.76
116
1,338.44
1,100.99
237.45
155,196.31
117
1,338.44
1,099.31
239.13
154,957.18
118
1,338.44
1,097.61
240.83
154,716.35
119
1,338.44
1,095.91
242.53
154,473.82
120
1,338.44
1,094.19
244.25
154,229.57
121
1,338.44
1,092.46
245.98
153,983.59
122
1,338.44
1,090.72
247.72
153,735.87
123
1,338.44
1,088.96
249.48
153,486.39
124
1,338.44
1,087.20
251.24
153,235.14
125
1,338.44
1,085.42
253.02
152,982.12
126
1,338.44
1,083.62
254.82
152,727.30
127
1,338.44
1,081.82
256.62
152,470.68
128
1,338.44
1,080.00
258.44
152,212.24
129
1,338.44
1,078.17
260.27
151,951.97
130
1,338.44
1,076.33
262.11
151,689.86
131
1,338.44
1,074.47
263.97
151,425.89
132
1,338.44
1,072.60
265.84
151,160.05
133
1,338.44
1,070.72
267.72
150,892.32
134
1,338.44
1,068.82
269.62
150,622.70
135
1,338.44
1,066.91
271.53
150,351.18
136
1,338.44
1,064.99
273.45
150,077.72
137
1,338.44
1,063.05
275.39
149,802.33
138
1,338.44
1,061.10
277.34
149,524.99
139
1,338.44
1,059.14
279.30
149,245.69
140
1,338.44
1,057.16
281.28
148,964.41
141
1,338.44
1,055.16
283.28
148,681.13
142
1,338.44
1,053.16
285.28
148,395.85
143
1,338.44
1,051.14
287.30
148,108.55
144
1,338.44
1,049.10
289.34
147,819.21
145
1,338.44
1,047.05
291.39
147,527.82
146
1,338.44
1,044.99
293.45
147,234.37
147
1,338.44
1,042.91
295.53
146,938.84
148
1,338.44
1,040.82
297.62
146,641.22
149
1,338.44
1,038.71
299.73
146,341.48
150
1,338.44
1,036.59
301.85
146,039.63
151
1,338.44
1,034.45
303.99
145,735.64
152
1,338.44
1,032.29
306.15
145,429.49
153
1,338.44
1,030.13
308.31
145,121.18
154
1,338.44
1,027.94
310.50
144,810.68
155
1,338.44
1,025.74
312.70
144,497.98
156
1,338.44
1,023.53
314.91
144,183.07
157
1,338.44
1,021.30
317.14
143,865.93
158
1,338.44
1,019.05
319.39
143,546.54
159
1,338.44
1,016.79
321.65
143,224.88
160
1,338.44
1,014.51
323.93
142,900.95
161
1,338.44
1,012.22
326.22
142,574.73
162
1,338.44
1,009.90
328.54
142,246.19
163
1,338.44
1,007.58
330.86
141,915.33
164
1,338.44
1,005.23
333.21
141,582.12
165
1,338.44
1,002.87
335.57
141,246.56
166
1,338.44
1,000.50
337.94
140,908.61
167
1,338.44
998.10
340.34
140,568.28
168
1,338.44
995.69
342.75
140,225.53
169
1,338.44
993.26
345.18
139,880.35
170
1,338.44
990.82
347.62
139,532.73
171
1,338.44
988.36
350.08
139,182.65
172
1,338.44
985.88
352.56
138,830.09
173
1,338.44
983.38
355.06
138,475.03
174
1,338.44
980.86
357.58
138,117.45
175
1,338.44
978.33
360.11
137,757.34
176
1,338.44
975.78
362.66
137,394.68
177
1,338.44
973.21
365.23
137,029.46
178
1,338.44
970.63
367.81
136,661.64
179
1,338.44
968.02
370.42
136,291.22
180
1,338.44
965.40
373.04
135,918.18
181
1,338.44
962.75
375.69
135,542.49
182
1,338.44
960.09
378.35
135,164.14
183
1,338.44
957.41
381.03
134,783.12
184
1,338.44
954.71
383.73
134,399.39
185
1,338.44
952.00
386.44
134,012.95
186
1,338.44
949.26
389.18
133,623.76
187
1,338.44
946.50
391.94
133,231.83
188
1,338.44
943.73
394.71
132,837.11
189
1,338.44
940.93
397.51
132,439.60
190
1,338.44
938.11
400.33
132,039.27
191
1,338.44
935.28
403.16
131,636.11
192
1,338.44
932.42
406.02
131,230.09
193
1,338.44
929.55
408.89
130,821.20
194
1,338.44
926.65
411.79
130,409.41
195
1,338.44
923.73
414.71
129,994.70
196
1,338.44
920.80
417.64
129,577.06
197
1,338.44
917.84
420.60
129,156.46
198
1,338.44
914.86
423.58
128,732.88
199
1,338.44
911.86
426.58
128,306.29
200
1,338.44
908.84
429.60
127,876.69
201
1,338.44
905.79
432.65
127,444.04
202
1,338.44
902.73
435.71
127,008.33
203
1,338.44
899.64
438.80
126,569.53
204
1,338.44
896.53
441.91
126,127.63
205
1,338.44
893.40
445.04
125,682.59
206
1,338.44
890.25
448.19
125,234.40
207
1,338.44
887.08
451.36
124,783.04
208
1,338.44
883.88
454.56
124,328.48
209
1,338.44
880.66
457.78
123,870.70
210
1,338.44
877.42
461.02
123,409.68
211
1,338.44
874.15
464.29
122,945.39
212
1,338.44
870.86
467.58
122,477.81
213
1,338.44
867.55
470.89
122,006.93
214
1,338.44
864.22
474.22
121,532.70
215
1,338.44
860.86
477.58
121,055.12
216
1,338.44
857.47
480.97
120,574.15
217
1,338.44
854.07
484.37
120,089.78
218
1,338.44
850.64
487.80
119,601.97
219
1,338.44
847.18
491.26
119,110.71
220
1,338.44
843.70
494.74
118,615.98
221
1,338.44
840.20
498.24
118,117.73
222
1,338.44
836.67
501.77
117,615.96
223
1,338.44
833.11
505.33
117,110.63
224
1,338.44
829.53
508.91
116,601.73
225
1,338.44
825.93
512.51
116,089.22
226
1,338.44
822.30
516.14
115,573.07
227
1,338.44
818.64
519.80
115,053.28
228
1,338.44
814.96
523.48
114,529.80
229
1,338.44
811.25
527.19
114,002.61
230
1,338.44
807.52
530.92
113,471.69
231
1,338.44
803.76
534.68
112,937.01
232
1,338.44
799.97
538.47
112,398.54
233
1,338.44
796.16
542.28
111,856.25
234
1,338.44
792.32
546.12
111,310.13
235
1,338.44
788.45
549.99
110,760.13
236
1,338.44
784.55
553.89
110,206.25
237
1,338.44
780.63
557.81
109,648.43
238
1,338.44
776.68
561.76
109,086.67
239
1,338.44
772.70
565.74
108,520.93
240
1,338.44
768.69
569.75
107,951.18
241
1,338.44
764.65
573.79
107,377.39
242
1,338.44
760.59
577.85
106,799.54
243
1,338.44
756.50
581.94
106,217.60
244
1,338.44
752.37
586.07
105,631.53
245
1,338.44
748.22
590.22
105,041.32
246
1,338.44
744.04
594.40
104,446.92
247
1,338.44
739.83
598.61
103,848.31
248
1,338.44
735.59
602.85
103,245.46
249
1,338.44
731.32
607.12
102,638.34
250
1,338.44
727.02
611.42
102,026.93
251
1,338.44
722.69
615.75
101,411.18
252
1,338.44
718.33
620.11
100,791.07
253
1,338.44
713.94
624.50
100,166.56
254
1,338.44
709.51
628.93
99,537.64
255
1,338.44
705.06
633.38
98,904.25
256
1,338.44
700.57
637.87
98,266.39
257
1,338.44
696.05
642.39
97,624.00
258
1,338.44
691.50
646.94
96,977.06
259
1,338.44
686.92
651.52
96,325.54
260
1,338.44
682.31
656.13
95,669.41
261
1,338.44
677.66
660.78
95,008.63
262
1,338.44
672.98
665.46
94,343.17
263
1,338.44
668.26
670.18
93,672.99
264
1,338.44
663.52
674.92
92,998.07
265
1,338.44
658.74
679.70
92,318.36
266
1,338.44
653.92
684.52
91,633.85
267
1,338.44
649.07
689.37
90,944.48
268
1,338.44
644.19
694.25
90,250.23
269
1,338.44
639.27
699.17
89,551.06
270
1,338.44
634.32
704.12
88,846.94
271
1,338.44
629.33
709.11
88,137.83
272
1,338.44
624.31
714.13
87,423.70
273
1,338.44
619.25
719.19
86,704.51
274
1,338.44
614.16
724.28
85,980.23
275
1,338.44
609.03
729.41
85,250.82
276
1,338.44
603.86
734.58
84,516.24
277
1,338.44
598.66
739.78
83,776.45
278
1,338.44
593.42
745.02
83,031.43
279
1,338.44
588.14
750.30
82,281.13
280
1,338.44
582.82
755.62
81,525.52
281
1,338.44
577.47
760.97
80,764.55
282
1,338.44
572.08
766.36
79,998.19
283
1,338.44
566.65
771.79
79,226.40
284
1,338.44
561.19
777.25
78,449.15
285
1,338.44
555.68
782.76
77,666.39
286
1,338.44
550.14
788.30
76,878.09
287
1,338.44
544.55
793.89
76,084.20
288
1,338.44
538.93
799.51
75,284.69
289
1,338.44
533.27
805.17
74,479.52
290
1,338.44
527.56
810.88
73,668.64
291
1,338.44
521.82
816.62
72,852.02
292
1,338.44
516.04
822.40
72,029.62
293
1,338.44
510.21
828.23
71,201.39
294
1,338.44
504.34
834.10
70,367.29
295
1,338.44
498.43
840.01
69,527.28
296
1,338.44
492.48
845.96
68,681.33
297
1,338.44
486.49
851.95
67,829.38
298
1,338.44
480.46
857.98
66,971.40
299
1,338.44
474.38
864.06
66,107.34
300
1,338.44
468.26
870.18
65,237.16
301
1,338.44
462.10
876.34
64,360.82
302
1,338.44
455.89
882.55
63,478.27
303
1,338.44
449.64
888.80
62,589.46
304
1,338.44
443.34
895.10
61,694.37
305
1,338.44
437.00
901.44
60,792.93
306
1,338.44
430.62
907.82
59,885.10
307
1,338.44
424.19
914.25
58,970.85
308
1,338.44
417.71
920.73
58,050.12
309
1,338.44
411.19
927.25
57,122.87
310
1,338.44
404.62
933.82
56,189.05
311
1,338.44
398.01
940.43
55,248.62
312
1,338.44
391.34
947.10
54,301.52
313
1,338.44
384.64
953.80
53,347.72
314
1,338.44
377.88
960.56
52,387.16
315
1,338.44
371.08
967.36
51,419.79
316
1,338.44
364.22
974.22
50,445.57
317
1,338.44
357.32
981.12
49,464.46
318
1,338.44
350.37
988.07
48,476.39
319
1,338.44
343.37
995.07
47,481.33
320
1,338.44
336.33
1,002.11
46,479.21
321
1,338.44
329.23
1,009.21
45,470.00
322
1,338.44
322.08
1,016.36
44,453.64
323
1,338.44
314.88
1,023.56
43,430.08
324
1,338.44
307.63
1,030.81
42,399.27
325
1,338.44
300.33
1,038.11
41,361.16
326
1,338.44
292.97
1,045.47
40,315.69
327
1,338.44
285.57
1,052.87
39,262.82
328
1,338.44
278.11
1,060.33
38,202.49
329
1,338.44
270.60
1,067.84
37,134.65
330
1,338.44
263.04
1,075.40
36,059.25
331
1,338.44
255.42
1,083.02
34,976.23
332
1,338.44
247.75
1,090.69
33,885.54
333
1,338.44
240.02
1,098.42
32,787.12
334
1,338.44
232.24
1,106.20
31,680.92
335
1,338.44
224.41
1,114.03
30,566.89
336
1,338.44
216.52
1,121.92
29,444.96
337
1,338.44
208.57
1,129.87
28,315.09
338
1,338.44
200.57
1,137.87
27,177.22
339
1,338.44
192.51
1,145.93
26,031.28
340
1,338.44
184.39
1,154.05
24,877.23
341
1,338.44
176.21
1,162.23
23,715.01
342
1,338.44
167.98
1,170.46
22,544.55
343
1,338.44
159.69
1,178.75
21,365.80
344
1,338.44
151.34
1,187.10
20,178.70
345
1,338.44
142.93
1,195.51
18,983.19
346
1,338.44
134.46
1,203.98
17,779.22
347
1,338.44
125.94
1,212.50
16,566.71
348
1,338.44
117.35
1,221.09
15,345.62
349
1,338.44
108.70
1,229.74
14,115.88
350
1,338.44
99.99
1,238.45
12,877.42
351
1,338.44
91.22
1,247.22
11,630.20
352
1,338.44
82.38
1,256.06
10,374.14
353
1,338.44
73.48
1,264.96
9,109.18
354
1,338.44
64.52
1,273.92
7,835.27
355
1,338.44
55.50
1,282.94
6,552.33
356
1,338.44
46.41
1,292.03
5,260.30
357
1,338.44
37.26
1,301.18
3,959.12
358
1,338.44
28.04
1,310.40
2,648.72
359
1,338.44
18.76
1,319.68
1,329.05
360
1,338.46
9.41
1,329.05
0.00
Totals
481,838.42
307,769.42
174,069.00

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