Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,340.01  
 

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
1,340.01
1,226.27
113.74
178,253.26
2
1,340.01
1,225.49
114.52
178,138.74
3
1,340.01
1,224.70
115.31
178,023.44
4
1,340.01
1,223.91
116.10
177,907.34
5
1,340.01
1,223.11
116.90
177,790.44
6
1,340.01
1,222.31
117.70
177,672.74
7
1,340.01
1,221.50
118.51
177,554.23
8
1,340.01
1,220.69
119.32
177,434.91
9
1,340.01
1,219.86
120.15
177,314.76
10
1,340.01
1,219.04
120.97
177,193.79
11
1,340.01
1,218.21
121.80
177,071.99
12
1,340.01
1,217.37
122.64
176,949.35
13
1,340.01
1,216.53
123.48
176,825.86
14
1,340.01
1,215.68
124.33
176,701.53
15
1,340.01
1,214.82
125.19
176,576.35
16
1,340.01
1,213.96
126.05
176,450.30
17
1,340.01
1,213.10
126.91
176,323.38
18
1,340.01
1,212.22
127.79
176,195.60
19
1,340.01
1,211.34
128.67
176,066.93
20
1,340.01
1,210.46
129.55
175,937.38
21
1,340.01
1,209.57
130.44
175,806.94
22
1,340.01
1,208.67
131.34
175,675.60
23
1,340.01
1,207.77
132.24
175,543.36
24
1,340.01
1,206.86
133.15
175,410.21
25
1,340.01
1,205.95
134.06
175,276.15
26
1,340.01
1,205.02
134.99
175,141.16
27
1,340.01
1,204.10
135.91
175,005.25
28
1,340.01
1,203.16
136.85
174,868.40
29
1,340.01
1,202.22
137.79
174,730.61
30
1,340.01
1,201.27
138.74
174,591.87
31
1,340.01
1,200.32
139.69
174,452.18
32
1,340.01
1,199.36
140.65
174,311.53
33
1,340.01
1,198.39
141.62
174,169.91
34
1,340.01
1,197.42
142.59
174,027.32
35
1,340.01
1,196.44
143.57
173,883.75
36
1,340.01
1,195.45
144.56
173,739.19
37
1,340.01
1,194.46
145.55
173,593.64
38
1,340.01
1,193.46
146.55
173,447.08
39
1,340.01
1,192.45
147.56
173,299.52
40
1,340.01
1,191.43
148.58
173,150.95
41
1,340.01
1,190.41
149.60
173,001.35
42
1,340.01
1,189.38
150.63
172,850.72
43
1,340.01
1,188.35
151.66
172,699.06
44
1,340.01
1,187.31
152.70
172,546.36
45
1,340.01
1,186.26
153.75
172,392.60
46
1,340.01
1,185.20
154.81
172,237.79
47
1,340.01
1,184.13
155.88
172,081.92
48
1,340.01
1,183.06
156.95
171,924.97
49
1,340.01
1,181.98
158.03
171,766.95
50
1,340.01
1,180.90
159.11
171,607.83
51
1,340.01
1,179.80
160.21
171,447.63
52
1,340.01
1,178.70
161.31
171,286.32
53
1,340.01
1,177.59
162.42
171,123.90
54
1,340.01
1,176.48
163.53
170,960.37
55
1,340.01
1,175.35
164.66
170,795.71
56
1,340.01
1,174.22
165.79
170,629.92
57
1,340.01
1,173.08
166.93
170,462.99
58
1,340.01
1,171.93
168.08
170,294.92
59
1,340.01
1,170.78
169.23
170,125.68
60
1,340.01
1,169.61
170.40
169,955.29
61
1,340.01
1,168.44
171.57
169,783.72
62
1,340.01
1,167.26
172.75
169,610.97
63
1,340.01
1,166.08
173.93
169,437.04
64
1,340.01
1,164.88
175.13
169,261.91
65
1,340.01
1,163.68
176.33
169,085.57
66
1,340.01
1,162.46
177.55
168,908.03
67
1,340.01
1,161.24
178.77
168,729.26
68
1,340.01
1,160.01
180.00
168,549.26
69
1,340.01
1,158.78
181.23
168,368.03
70
1,340.01
1,157.53
182.48
168,185.55
71
1,340.01
1,156.28
183.73
168,001.82
72
1,340.01
1,155.01
185.00
167,816.82
73
1,340.01
1,153.74
186.27
167,630.55
74
1,340.01
1,152.46
187.55
167,443.00
75
1,340.01
1,151.17
188.84
167,254.16
76
1,340.01
1,149.87
190.14
167,064.02
77
1,340.01
1,148.57
191.44
166,872.58
78
1,340.01
1,147.25
192.76
166,679.82
79
1,340.01
1,145.92
194.09
166,485.73
80
1,340.01
1,144.59
195.42
166,290.31
81
1,340.01
1,143.25
196.76
166,093.55
82
1,340.01
1,141.89
198.12
165,895.43
83
1,340.01
1,140.53
199.48
165,695.95
84
1,340.01
1,139.16
200.85
165,495.10
85
1,340.01
1,137.78
202.23
165,292.87
86
1,340.01
1,136.39
203.62
165,089.25
87
1,340.01
1,134.99
205.02
164,884.23
88
1,340.01
1,133.58
206.43
164,677.79
89
1,340.01
1,132.16
207.85
164,469.94
90
1,340.01
1,130.73
209.28
164,260.66
91
1,340.01
1,129.29
210.72
164,049.95
92
1,340.01
1,127.84
212.17
163,837.78
93
1,340.01
1,126.38
213.63
163,624.15
94
1,340.01
1,124.92
215.09
163,409.06
95
1,340.01
1,123.44
216.57
163,192.49
96
1,340.01
1,121.95
218.06
162,974.43
97
1,340.01
1,120.45
219.56
162,754.87
98
1,340.01
1,118.94
221.07
162,533.80
99
1,340.01
1,117.42
222.59
162,311.21
100
1,340.01
1,115.89
224.12
162,087.08
101
1,340.01
1,114.35
225.66
161,861.42
102
1,340.01
1,112.80
227.21
161,634.21
103
1,340.01
1,111.24
228.77
161,405.44
104
1,340.01
1,109.66
230.35
161,175.09
105
1,340.01
1,108.08
231.93
160,943.16
106
1,340.01
1,106.48
233.53
160,709.63
107
1,340.01
1,104.88
235.13
160,474.50
108
1,340.01
1,103.26
236.75
160,237.75
109
1,340.01
1,101.63
238.38
159,999.38
110
1,340.01
1,100.00
240.01
159,759.36
111
1,340.01
1,098.35
241.66
159,517.70
112
1,340.01
1,096.68
243.33
159,274.37
113
1,340.01
1,095.01
245.00
159,029.37
114
1,340.01
1,093.33
246.68
158,782.69
115
1,340.01
1,091.63
248.38
158,534.31
116
1,340.01
1,089.92
250.09
158,284.23
117
1,340.01
1,088.20
251.81
158,032.42
118
1,340.01
1,086.47
253.54
157,778.88
119
1,340.01
1,084.73
255.28
157,523.60
120
1,340.01
1,082.97
257.04
157,266.57
121
1,340.01
1,081.21
258.80
157,007.76
122
1,340.01
1,079.43
260.58
156,747.18
123
1,340.01
1,077.64
262.37
156,484.81
124
1,340.01
1,075.83
264.18
156,220.63
125
1,340.01
1,074.02
265.99
155,954.64
126
1,340.01
1,072.19
267.82
155,686.82
127
1,340.01
1,070.35
269.66
155,417.15
128
1,340.01
1,068.49
271.52
155,145.64
129
1,340.01
1,066.63
273.38
154,872.25
130
1,340.01
1,064.75
275.26
154,596.99
131
1,340.01
1,062.85
277.16
154,319.83
132
1,340.01
1,060.95
279.06
154,040.77
133
1,340.01
1,059.03
280.98
153,759.79
134
1,340.01
1,057.10
282.91
153,476.88
135
1,340.01
1,055.15
284.86
153,192.03
136
1,340.01
1,053.20
286.81
152,905.21
137
1,340.01
1,051.22
288.79
152,616.42
138
1,340.01
1,049.24
290.77
152,325.65
139
1,340.01
1,047.24
292.77
152,032.88
140
1,340.01
1,045.23
294.78
151,738.10
141
1,340.01
1,043.20
296.81
151,441.29
142
1,340.01
1,041.16
298.85
151,142.44
143
1,340.01
1,039.10
300.91
150,841.53
144
1,340.01
1,037.04
302.97
150,538.56
145
1,340.01
1,034.95
305.06
150,233.50
146
1,340.01
1,032.86
307.15
149,926.34
147
1,340.01
1,030.74
309.27
149,617.08
148
1,340.01
1,028.62
311.39
149,305.68
149
1,340.01
1,026.48
313.53
148,992.15
150
1,340.01
1,024.32
315.69
148,676.46
151
1,340.01
1,022.15
317.86
148,358.60
152
1,340.01
1,019.97
320.04
148,038.56
153
1,340.01
1,017.77
322.24
147,716.31
154
1,340.01
1,015.55
324.46
147,391.85
155
1,340.01
1,013.32
326.69
147,065.16
156
1,340.01
1,011.07
328.94
146,736.22
157
1,340.01
1,008.81
331.20
146,405.03
158
1,340.01
1,006.53
333.48
146,071.55
159
1,340.01
1,004.24
335.77
145,735.78
160
1,340.01
1,001.93
338.08
145,397.71
161
1,340.01
999.61
340.40
145,057.31
162
1,340.01
997.27
342.74
144,714.56
163
1,340.01
994.91
345.10
144,369.47
164
1,340.01
992.54
347.47
144,022.00
165
1,340.01
990.15
349.86
143,672.14
166
1,340.01
987.75
352.26
143,319.87
167
1,340.01
985.32
354.69
142,965.19
168
1,340.01
982.89
357.12
142,608.06
169
1,340.01
980.43
359.58
142,248.48
170
1,340.01
977.96
362.05
141,886.43
171
1,340.01
975.47
364.54
141,521.89
172
1,340.01
972.96
367.05
141,154.85
173
1,340.01
970.44
369.57
140,785.27
174
1,340.01
967.90
372.11
140,413.16
175
1,340.01
965.34
374.67
140,038.49
176
1,340.01
962.76
377.25
139,661.25
177
1,340.01
960.17
379.84
139,281.41
178
1,340.01
957.56
382.45
138,898.96
179
1,340.01
954.93
385.08
138,513.88
180
1,340.01
952.28
387.73
138,126.15
181
1,340.01
949.62
390.39
137,735.76
182
1,340.01
946.93
393.08
137,342.68
183
1,340.01
944.23
395.78
136,946.90
184
1,340.01
941.51
398.50
136,548.40
185
1,340.01
938.77
401.24
136,147.16
186
1,340.01
936.01
404.00
135,743.17
187
1,340.01
933.23
406.78
135,336.39
188
1,340.01
930.44
409.57
134,926.82
189
1,340.01
927.62
412.39
134,514.43
190
1,340.01
924.79
415.22
134,099.21
191
1,340.01
921.93
418.08
133,681.13
192
1,340.01
919.06
420.95
133,260.18
193
1,340.01
916.16
423.85
132,836.33
194
1,340.01
913.25
426.76
132,409.57
195
1,340.01
910.32
429.69
131,979.88
196
1,340.01
907.36
432.65
131,547.23
197
1,340.01
904.39
435.62
131,111.60
198
1,340.01
901.39
438.62
130,672.99
199
1,340.01
898.38
441.63
130,231.35
200
1,340.01
895.34
444.67
129,786.68
201
1,340.01
892.28
447.73
129,338.96
202
1,340.01
889.21
450.80
128,888.15
203
1,340.01
886.11
453.90
128,434.25
204
1,340.01
882.99
457.02
127,977.22
205
1,340.01
879.84
460.17
127,517.06
206
1,340.01
876.68
463.33
127,053.73
207
1,340.01
873.49
466.52
126,587.21
208
1,340.01
870.29
469.72
126,117.49
209
1,340.01
867.06
472.95
125,644.54
210
1,340.01
863.81
476.20
125,168.33
211
1,340.01
860.53
479.48
124,688.86
212
1,340.01
857.24
482.77
124,206.08
213
1,340.01
853.92
486.09
123,719.99
214
1,340.01
850.57
489.44
123,230.55
215
1,340.01
847.21
492.80
122,737.75
216
1,340.01
843.82
496.19
122,241.57
217
1,340.01
840.41
499.60
121,741.97
218
1,340.01
836.98
503.03
121,238.93
219
1,340.01
833.52
506.49
120,732.44
220
1,340.01
830.04
509.97
120,222.47
221
1,340.01
826.53
513.48
119,708.98
222
1,340.01
823.00
517.01
119,191.97
223
1,340.01
819.44
520.57
118,671.41
224
1,340.01
815.87
524.14
118,147.26
225
1,340.01
812.26
527.75
117,619.52
226
1,340.01
808.63
531.38
117,088.14
227
1,340.01
804.98
535.03
116,553.11
228
1,340.01
801.30
538.71
116,014.40
229
1,340.01
797.60
542.41
115,471.99
230
1,340.01
793.87
546.14
114,925.85
231
1,340.01
790.12
549.89
114,375.96
232
1,340.01
786.33
553.68
113,822.28
233
1,340.01
782.53
557.48
113,264.80
234
1,340.01
778.70
561.31
112,703.49
235
1,340.01
774.84
565.17
112,138.31
236
1,340.01
770.95
569.06
111,569.25
237
1,340.01
767.04
572.97
110,996.28
238
1,340.01
763.10
576.91
110,419.37
239
1,340.01
759.13
580.88
109,838.50
240
1,340.01
755.14
584.87
109,253.63
241
1,340.01
751.12
588.89
108,664.73
242
1,340.01
747.07
592.94
108,071.79
243
1,340.01
742.99
597.02
107,474.78
244
1,340.01
738.89
601.12
106,873.66
245
1,340.01
734.76
605.25
106,268.40
246
1,340.01
730.60
609.41
105,658.99
247
1,340.01
726.41
613.60
105,045.38
248
1,340.01
722.19
617.82
104,427.56
249
1,340.01
717.94
622.07
103,805.49
250
1,340.01
713.66
626.35
103,179.14
251
1,340.01
709.36
630.65
102,548.49
252
1,340.01
705.02
634.99
101,913.50
253
1,340.01
700.66
639.35
101,274.15
254
1,340.01
696.26
643.75
100,630.40
255
1,340.01
691.83
648.18
99,982.22
256
1,340.01
687.38
652.63
99,329.59
257
1,340.01
682.89
657.12
98,672.47
258
1,340.01
678.37
661.64
98,010.83
259
1,340.01
673.82
666.19
97,344.65
260
1,340.01
669.24
670.77
96,673.88
261
1,340.01
664.63
675.38
95,998.50
262
1,340.01
659.99
680.02
95,318.48
263
1,340.01
655.31
684.70
94,633.79
264
1,340.01
650.61
689.40
93,944.39
265
1,340.01
645.87
694.14
93,250.24
266
1,340.01
641.10
698.91
92,551.33
267
1,340.01
636.29
703.72
91,847.61
268
1,340.01
631.45
708.56
91,139.05
269
1,340.01
626.58
713.43
90,425.62
270
1,340.01
621.68
718.33
89,707.29
271
1,340.01
616.74
723.27
88,984.02
272
1,340.01
611.77
728.24
88,255.77
273
1,340.01
606.76
733.25
87,522.52
274
1,340.01
601.72
738.29
86,784.23
275
1,340.01
596.64
743.37
86,040.86
276
1,340.01
591.53
748.48
85,292.38
277
1,340.01
586.39
753.62
84,538.75
278
1,340.01
581.20
758.81
83,779.95
279
1,340.01
575.99
764.02
83,015.93
280
1,340.01
570.73
769.28
82,246.65
281
1,340.01
565.45
774.56
81,472.09
282
1,340.01
560.12
779.89
80,692.20
283
1,340.01
554.76
785.25
79,906.95
284
1,340.01
549.36
790.65
79,116.30
285
1,340.01
543.92
796.09
78,320.21
286
1,340.01
538.45
801.56
77,518.65
287
1,340.01
532.94
807.07
76,711.58
288
1,340.01
527.39
812.62
75,898.96
289
1,340.01
521.81
818.20
75,080.76
290
1,340.01
516.18
823.83
74,256.93
291
1,340.01
510.52
829.49
73,427.44
292
1,340.01
504.81
835.20
72,592.24
293
1,340.01
499.07
840.94
71,751.30
294
1,340.01
493.29
846.72
70,904.58
295
1,340.01
487.47
852.54
70,052.04
296
1,340.01
481.61
858.40
69,193.64
297
1,340.01
475.71
864.30
68,329.33
298
1,340.01
469.76
870.25
67,459.09
299
1,340.01
463.78
876.23
66,582.86
300
1,340.01
457.76
882.25
65,700.61
301
1,340.01
451.69
888.32
64,812.29
302
1,340.01
445.58
894.43
63,917.86
303
1,340.01
439.44
900.57
63,017.29
304
1,340.01
433.24
906.77
62,110.52
305
1,340.01
427.01
913.00
61,197.52
306
1,340.01
420.73
919.28
60,278.25
307
1,340.01
414.41
925.60
59,352.65
308
1,340.01
408.05
931.96
58,420.69
309
1,340.01
401.64
938.37
57,482.32
310
1,340.01
395.19
944.82
56,537.50
311
1,340.01
388.70
951.31
55,586.19
312
1,340.01
382.16
957.85
54,628.33
313
1,340.01
375.57
964.44
53,663.89
314
1,340.01
368.94
971.07
52,692.82
315
1,340.01
362.26
977.75
51,715.07
316
1,340.01
355.54
984.47
50,730.60
317
1,340.01
348.77
991.24
49,739.37
318
1,340.01
341.96
998.05
48,741.32
319
1,340.01
335.10
1,004.91
47,736.40
320
1,340.01
328.19
1,011.82
46,724.58
321
1,340.01
321.23
1,018.78
45,705.80
322
1,340.01
314.23
1,025.78
44,680.02
323
1,340.01
307.18
1,032.83
43,647.18
324
1,340.01
300.07
1,039.94
42,607.25
325
1,340.01
292.92
1,047.09
41,560.16
326
1,340.01
285.73
1,054.28
40,505.88
327
1,340.01
278.48
1,061.53
39,444.35
328
1,340.01
271.18
1,068.83
38,375.52
329
1,340.01
263.83
1,076.18
37,299.34
330
1,340.01
256.43
1,083.58
36,215.76
331
1,340.01
248.98
1,091.03
35,124.74
332
1,340.01
241.48
1,098.53
34,026.21
333
1,340.01
233.93
1,106.08
32,920.13
334
1,340.01
226.33
1,113.68
31,806.44
335
1,340.01
218.67
1,121.34
30,685.10
336
1,340.01
210.96
1,129.05
29,556.05
337
1,340.01
203.20
1,136.81
28,419.24
338
1,340.01
195.38
1,144.63
27,274.61
339
1,340.01
187.51
1,152.50
26,122.12
340
1,340.01
179.59
1,160.42
24,961.70
341
1,340.01
171.61
1,168.40
23,793.30
342
1,340.01
163.58
1,176.43
22,616.87
343
1,340.01
155.49
1,184.52
21,432.35
344
1,340.01
147.35
1,192.66
20,239.69
345
1,340.01
139.15
1,200.86
19,038.82
346
1,340.01
130.89
1,209.12
17,829.70
347
1,340.01
122.58
1,217.43
16,612.27
348
1,340.01
114.21
1,225.80
15,386.47
349
1,340.01
105.78
1,234.23
14,152.25
350
1,340.01
97.30
1,242.71
12,909.53
351
1,340.01
88.75
1,251.26
11,658.28
352
1,340.01
80.15
1,259.86
10,398.42
353
1,340.01
71.49
1,268.52
9,129.89
354
1,340.01
62.77
1,277.24
7,852.65
355
1,340.01
53.99
1,286.02
6,566.63
356
1,340.01
45.15
1,294.86
5,271.77
357
1,340.01
36.24
1,303.77
3,968.00
358
1,340.01
27.28
1,312.73
2,655.27
359
1,340.01
18.25
1,321.76
1,333.51
360
1,342.68
9.17
1,333.51
0.00
Totals
482,406.27
304,039.27
178,367.00

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