Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,388.01  
 

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
1,388.01
1,278.66
109.36
180,406.65
2
1,388.01
1,277.88
110.13
180,296.52
3
1,388.01
1,277.10
110.91
180,185.61
4
1,388.01
1,276.31
111.70
180,073.91
5
1,388.01
1,275.52
112.49
179,961.42
6
1,388.01
1,274.73
113.28
179,848.14
7
1,388.01
1,273.92
114.09
179,734.06
8
1,388.01
1,273.12
114.89
179,619.16
9
1,388.01
1,272.30
115.71
179,503.45
10
1,388.01
1,271.48
116.53
179,386.93
11
1,388.01
1,270.66
117.35
179,269.57
12
1,388.01
1,269.83
118.18
179,151.39
13
1,388.01
1,268.99
119.02
179,032.37
14
1,388.01
1,268.15
119.86
178,912.50
15
1,388.01
1,267.30
120.71
178,791.79
16
1,388.01
1,266.44
121.57
178,670.22
17
1,388.01
1,265.58
122.43
178,547.79
18
1,388.01
1,264.71
123.30
178,424.50
19
1,388.01
1,263.84
124.17
178,300.33
20
1,388.01
1,262.96
125.05
178,175.28
21
1,388.01
1,262.07
125.94
178,049.34
22
1,388.01
1,261.18
126.83
177,922.52
23
1,388.01
1,260.28
127.73
177,794.79
24
1,388.01
1,259.38
128.63
177,666.16
25
1,388.01
1,258.47
129.54
177,536.62
26
1,388.01
1,257.55
130.46
177,406.16
27
1,388.01
1,256.63
131.38
177,274.78
28
1,388.01
1,255.70
132.31
177,142.46
29
1,388.01
1,254.76
133.25
177,009.21
30
1,388.01
1,253.82
134.19
176,875.02
31
1,388.01
1,252.86
135.15
176,739.87
32
1,388.01
1,251.91
136.10
176,603.77
33
1,388.01
1,250.94
137.07
176,466.70
34
1,388.01
1,249.97
138.04
176,328.67
35
1,388.01
1,248.99
139.02
176,189.65
36
1,388.01
1,248.01
140.00
176,049.65
37
1,388.01
1,247.02
140.99
175,908.66
38
1,388.01
1,246.02
141.99
175,766.67
39
1,388.01
1,245.01
143.00
175,623.67
40
1,388.01
1,244.00
144.01
175,479.66
41
1,388.01
1,242.98
145.03
175,334.63
42
1,388.01
1,241.95
146.06
175,188.58
43
1,388.01
1,240.92
147.09
175,041.49
44
1,388.01
1,239.88
148.13
174,893.35
45
1,388.01
1,238.83
149.18
174,744.17
46
1,388.01
1,237.77
150.24
174,593.93
47
1,388.01
1,236.71
151.30
174,442.63
48
1,388.01
1,235.64
152.37
174,290.26
49
1,388.01
1,234.56
153.45
174,136.80
50
1,388.01
1,233.47
154.54
173,982.26
51
1,388.01
1,232.37
155.64
173,826.63
52
1,388.01
1,231.27
156.74
173,669.89
53
1,388.01
1,230.16
157.85
173,512.04
54
1,388.01
1,229.04
158.97
173,353.07
55
1,388.01
1,227.92
160.09
173,192.98
56
1,388.01
1,226.78
161.23
173,031.75
57
1,388.01
1,225.64
162.37
172,869.39
58
1,388.01
1,224.49
163.52
172,705.87
59
1,388.01
1,223.33
164.68
172,541.19
60
1,388.01
1,222.17
165.84
172,375.35
61
1,388.01
1,220.99
167.02
172,208.33
62
1,388.01
1,219.81
168.20
172,040.13
63
1,388.01
1,218.62
169.39
171,870.74
64
1,388.01
1,217.42
170.59
171,700.14
65
1,388.01
1,216.21
171.80
171,528.34
66
1,388.01
1,214.99
173.02
171,355.33
67
1,388.01
1,213.77
174.24
171,181.08
68
1,388.01
1,212.53
175.48
171,005.60
69
1,388.01
1,211.29
176.72
170,828.88
70
1,388.01
1,210.04
177.97
170,650.91
71
1,388.01
1,208.78
179.23
170,471.68
72
1,388.01
1,207.51
180.50
170,291.18
73
1,388.01
1,206.23
181.78
170,109.40
74
1,388.01
1,204.94
183.07
169,926.33
75
1,388.01
1,203.64
184.37
169,741.96
76
1,388.01
1,202.34
185.67
169,556.29
77
1,388.01
1,201.02
186.99
169,369.31
78
1,388.01
1,199.70
188.31
169,181.00
79
1,388.01
1,198.37
189.64
168,991.35
80
1,388.01
1,197.02
190.99
168,800.36
81
1,388.01
1,195.67
192.34
168,608.02
82
1,388.01
1,194.31
193.70
168,414.32
83
1,388.01
1,192.93
195.08
168,219.24
84
1,388.01
1,191.55
196.46
168,022.79
85
1,388.01
1,190.16
197.85
167,824.94
86
1,388.01
1,188.76
199.25
167,625.69
87
1,388.01
1,187.35
200.66
167,425.03
88
1,388.01
1,185.93
202.08
167,222.94
89
1,388.01
1,184.50
203.51
167,019.43
90
1,388.01
1,183.05
204.96
166,814.47
91
1,388.01
1,181.60
206.41
166,608.07
92
1,388.01
1,180.14
207.87
166,400.20
93
1,388.01
1,178.67
209.34
166,190.85
94
1,388.01
1,177.19
210.82
165,980.03
95
1,388.01
1,175.69
212.32
165,767.71
96
1,388.01
1,174.19
213.82
165,553.89
97
1,388.01
1,172.67
215.34
165,338.55
98
1,388.01
1,171.15
216.86
165,121.69
99
1,388.01
1,169.61
218.40
164,903.29
100
1,388.01
1,168.06
219.95
164,683.35
101
1,388.01
1,166.51
221.50
164,461.85
102
1,388.01
1,164.94
223.07
164,238.77
103
1,388.01
1,163.36
224.65
164,014.12
104
1,388.01
1,161.77
226.24
163,787.88
105
1,388.01
1,160.16
227.85
163,560.03
106
1,388.01
1,158.55
229.46
163,330.57
107
1,388.01
1,156.92
231.09
163,099.49
108
1,388.01
1,155.29
232.72
162,866.77
109
1,388.01
1,153.64
234.37
162,632.39
110
1,388.01
1,151.98
236.03
162,396.36
111
1,388.01
1,150.31
237.70
162,158.66
112
1,388.01
1,148.62
239.39
161,919.28
113
1,388.01
1,146.93
241.08
161,678.19
114
1,388.01
1,145.22
242.79
161,435.40
115
1,388.01
1,143.50
244.51
161,190.90
116
1,388.01
1,141.77
246.24
160,944.65
117
1,388.01
1,140.02
247.99
160,696.67
118
1,388.01
1,138.27
249.74
160,446.93
119
1,388.01
1,136.50
251.51
160,195.42
120
1,388.01
1,134.72
253.29
159,942.12
121
1,388.01
1,132.92
255.09
159,687.04
122
1,388.01
1,131.12
256.89
159,430.14
123
1,388.01
1,129.30
258.71
159,171.43
124
1,388.01
1,127.46
260.55
158,910.88
125
1,388.01
1,125.62
262.39
158,648.49
126
1,388.01
1,123.76
264.25
158,384.24
127
1,388.01
1,121.89
266.12
158,118.12
128
1,388.01
1,120.00
268.01
157,850.12
129
1,388.01
1,118.10
269.91
157,580.21
130
1,388.01
1,116.19
271.82
157,308.39
131
1,388.01
1,114.27
273.74
157,034.65
132
1,388.01
1,112.33
275.68
156,758.97
133
1,388.01
1,110.38
277.63
156,481.34
134
1,388.01
1,108.41
279.60
156,201.74
135
1,388.01
1,106.43
281.58
155,920.15
136
1,388.01
1,104.43
283.58
155,636.58
137
1,388.01
1,102.43
285.58
155,350.99
138
1,388.01
1,100.40
287.61
155,063.39
139
1,388.01
1,098.37
289.64
154,773.74
140
1,388.01
1,096.31
291.70
154,482.05
141
1,388.01
1,094.25
293.76
154,188.28
142
1,388.01
1,092.17
295.84
153,892.44
143
1,388.01
1,090.07
297.94
153,594.50
144
1,388.01
1,087.96
300.05
153,294.45
145
1,388.01
1,085.84
302.17
152,992.28
146
1,388.01
1,083.70
304.31
152,687.97
147
1,388.01
1,081.54
306.47
152,381.50
148
1,388.01
1,079.37
308.64
152,072.85
149
1,388.01
1,077.18
310.83
151,762.03
150
1,388.01
1,074.98
313.03
151,449.00
151
1,388.01
1,072.76
315.25
151,133.75
152
1,388.01
1,070.53
317.48
150,816.27
153
1,388.01
1,068.28
319.73
150,496.54
154
1,388.01
1,066.02
321.99
150,174.55
155
1,388.01
1,063.74
324.27
149,850.28
156
1,388.01
1,061.44
326.57
149,523.71
157
1,388.01
1,059.13
328.88
149,194.82
158
1,388.01
1,056.80
331.21
148,863.61
159
1,388.01
1,054.45
333.56
148,530.05
160
1,388.01
1,052.09
335.92
148,194.13
161
1,388.01
1,049.71
338.30
147,855.83
162
1,388.01
1,047.31
340.70
147,515.13
163
1,388.01
1,044.90
343.11
147,172.02
164
1,388.01
1,042.47
345.54
146,826.48
165
1,388.01
1,040.02
347.99
146,478.49
166
1,388.01
1,037.56
350.45
146,128.03
167
1,388.01
1,035.07
352.94
145,775.10
168
1,388.01
1,032.57
355.44
145,419.66
169
1,388.01
1,030.06
357.95
145,061.71
170
1,388.01
1,027.52
360.49
144,701.22
171
1,388.01
1,024.97
363.04
144,338.17
172
1,388.01
1,022.40
365.61
143,972.56
173
1,388.01
1,019.81
368.20
143,604.35
174
1,388.01
1,017.20
370.81
143,233.54
175
1,388.01
1,014.57
373.44
142,860.10
176
1,388.01
1,011.93
376.08
142,484.02
177
1,388.01
1,009.26
378.75
142,105.27
178
1,388.01
1,006.58
381.43
141,723.84
179
1,388.01
1,003.88
384.13
141,339.71
180
1,388.01
1,001.16
386.85
140,952.85
181
1,388.01
998.42
389.59
140,563.26
182
1,388.01
995.66
392.35
140,170.91
183
1,388.01
992.88
395.13
139,775.77
184
1,388.01
990.08
397.93
139,377.84
185
1,388.01
987.26
400.75
138,977.09
186
1,388.01
984.42
403.59
138,573.50
187
1,388.01
981.56
406.45
138,167.05
188
1,388.01
978.68
409.33
137,757.73
189
1,388.01
975.78
412.23
137,345.50
190
1,388.01
972.86
415.15
136,930.36
191
1,388.01
969.92
418.09
136,512.27
192
1,388.01
966.96
421.05
136,091.22
193
1,388.01
963.98
424.03
135,667.19
194
1,388.01
960.98
427.03
135,240.16
195
1,388.01
957.95
430.06
134,810.10
196
1,388.01
954.90
433.11
134,376.99
197
1,388.01
951.84
436.17
133,940.82
198
1,388.01
948.75
439.26
133,501.56
199
1,388.01
945.64
442.37
133,059.18
200
1,388.01
942.50
445.51
132,613.68
201
1,388.01
939.35
448.66
132,165.01
202
1,388.01
936.17
451.84
131,713.17
203
1,388.01
932.97
455.04
131,258.13
204
1,388.01
929.75
458.26
130,799.86
205
1,388.01
926.50
461.51
130,338.35
206
1,388.01
923.23
464.78
129,873.57
207
1,388.01
919.94
468.07
129,405.50
208
1,388.01
916.62
471.39
128,934.11
209
1,388.01
913.28
474.73
128,459.39
210
1,388.01
909.92
478.09
127,981.30
211
1,388.01
906.53
481.48
127,499.82
212
1,388.01
903.12
484.89
127,014.94
213
1,388.01
899.69
488.32
126,526.61
214
1,388.01
896.23
491.78
126,034.83
215
1,388.01
892.75
495.26
125,539.57
216
1,388.01
889.24
498.77
125,040.80
217
1,388.01
885.71
502.30
124,538.50
218
1,388.01
882.15
505.86
124,032.63
219
1,388.01
878.56
509.45
123,523.19
220
1,388.01
874.96
513.05
123,010.13
221
1,388.01
871.32
516.69
122,493.45
222
1,388.01
867.66
520.35
121,973.10
223
1,388.01
863.98
524.03
121,449.06
224
1,388.01
860.26
527.75
120,921.32
225
1,388.01
856.53
531.48
120,389.83
226
1,388.01
852.76
535.25
119,854.59
227
1,388.01
848.97
539.04
119,315.55
228
1,388.01
845.15
542.86
118,772.69
229
1,388.01
841.31
546.70
118,225.98
230
1,388.01
837.43
550.58
117,675.41
231
1,388.01
833.53
554.48
117,120.93
232
1,388.01
829.61
558.40
116,562.53
233
1,388.01
825.65
562.36
116,000.17
234
1,388.01
821.67
566.34
115,433.83
235
1,388.01
817.66
570.35
114,863.47
236
1,388.01
813.62
574.39
114,289.08
237
1,388.01
809.55
578.46
113,710.62
238
1,388.01
805.45
582.56
113,128.06
239
1,388.01
801.32
586.69
112,541.37
240
1,388.01
797.17
590.84
111,950.53
241
1,388.01
792.98
595.03
111,355.50
242
1,388.01
788.77
599.24
110,756.26
243
1,388.01
784.52
603.49
110,152.77
244
1,388.01
780.25
607.76
109,545.01
245
1,388.01
775.94
612.07
108,932.95
246
1,388.01
771.61
616.40
108,316.55
247
1,388.01
767.24
620.77
107,695.78
248
1,388.01
762.85
625.16
107,070.61
249
1,388.01
758.42
629.59
106,441.02
250
1,388.01
753.96
634.05
105,806.97
251
1,388.01
749.47
638.54
105,168.42
252
1,388.01
744.94
643.07
104,525.36
253
1,388.01
740.39
647.62
103,877.73
254
1,388.01
735.80
652.21
103,225.52
255
1,388.01
731.18
656.83
102,568.70
256
1,388.01
726.53
661.48
101,907.21
257
1,388.01
721.84
666.17
101,241.05
258
1,388.01
717.12
670.89
100,570.16
259
1,388.01
712.37
675.64
99,894.52
260
1,388.01
707.59
680.42
99,214.10
261
1,388.01
702.77
685.24
98,528.85
262
1,388.01
697.91
690.10
97,838.76
263
1,388.01
693.02
694.99
97,143.77
264
1,388.01
688.10
699.91
96,443.86
265
1,388.01
683.14
704.87
95,739.00
266
1,388.01
678.15
709.86
95,029.14
267
1,388.01
673.12
714.89
94,314.25
268
1,388.01
668.06
719.95
93,594.30
269
1,388.01
662.96
725.05
92,869.25
270
1,388.01
657.82
730.19
92,139.06
271
1,388.01
652.65
735.36
91,403.71
272
1,388.01
647.44
740.57
90,663.14
273
1,388.01
642.20
745.81
89,917.33
274
1,388.01
636.91
751.10
89,166.23
275
1,388.01
631.59
756.42
88,409.82
276
1,388.01
626.24
761.77
87,648.04
277
1,388.01
620.84
767.17
86,880.87
278
1,388.01
615.41
772.60
86,108.27
279
1,388.01
609.93
778.08
85,330.19
280
1,388.01
604.42
783.59
84,546.60
281
1,388.01
598.87
789.14
83,757.47
282
1,388.01
593.28
794.73
82,962.74
283
1,388.01
587.65
800.36
82,162.38
284
1,388.01
581.98
806.03
81,356.35
285
1,388.01
576.27
811.74
80,544.62
286
1,388.01
570.52
817.49
79,727.13
287
1,388.01
564.73
823.28
78,903.86
288
1,388.01
558.90
829.11
78,074.75
289
1,388.01
553.03
834.98
77,239.77
290
1,388.01
547.12
840.89
76,398.87
291
1,388.01
541.16
846.85
75,552.02
292
1,388.01
535.16
852.85
74,699.17
293
1,388.01
529.12
858.89
73,840.28
294
1,388.01
523.04
864.97
72,975.31
295
1,388.01
516.91
871.10
72,104.20
296
1,388.01
510.74
877.27
71,226.93
297
1,388.01
504.52
883.49
70,343.45
298
1,388.01
498.27
889.74
69,453.70
299
1,388.01
491.96
896.05
68,557.66
300
1,388.01
485.62
902.39
67,655.26
301
1,388.01
479.22
908.79
66,746.48
302
1,388.01
472.79
915.22
65,831.26
303
1,388.01
466.30
921.71
64,909.55
304
1,388.01
459.78
928.23
63,981.32
305
1,388.01
453.20
934.81
63,046.51
306
1,388.01
446.58
941.43
62,105.08
307
1,388.01
439.91
948.10
61,156.98
308
1,388.01
433.20
954.81
60,202.16
309
1,388.01
426.43
961.58
59,240.59
310
1,388.01
419.62
968.39
58,272.20
311
1,388.01
412.76
975.25
57,296.95
312
1,388.01
405.85
982.16
56,314.79
313
1,388.01
398.90
989.11
55,325.68
314
1,388.01
391.89
996.12
54,329.56
315
1,388.01
384.83
1,003.18
53,326.38
316
1,388.01
377.73
1,010.28
52,316.10
317
1,388.01
370.57
1,017.44
51,298.66
318
1,388.01
363.37
1,024.64
50,274.02
319
1,388.01
356.11
1,031.90
49,242.12
320
1,388.01
348.80
1,039.21
48,202.90
321
1,388.01
341.44
1,046.57
47,156.33
322
1,388.01
334.02
1,053.99
46,102.35
323
1,388.01
326.56
1,061.45
45,040.89
324
1,388.01
319.04
1,068.97
43,971.92
325
1,388.01
311.47
1,076.54
42,895.38
326
1,388.01
303.84
1,084.17
41,811.21
327
1,388.01
296.16
1,091.85
40,719.37
328
1,388.01
288.43
1,099.58
39,619.79
329
1,388.01
280.64
1,107.37
38,512.42
330
1,388.01
272.80
1,115.21
37,397.20
331
1,388.01
264.90
1,123.11
36,274.09
332
1,388.01
256.94
1,131.07
35,143.02
333
1,388.01
248.93
1,139.08
34,003.94
334
1,388.01
240.86
1,147.15
32,856.79
335
1,388.01
232.74
1,155.27
31,701.52
336
1,388.01
224.55
1,163.46
30,538.06
337
1,388.01
216.31
1,171.70
29,366.36
338
1,388.01
208.01
1,180.00
28,186.36
339
1,388.01
199.65
1,188.36
26,998.01
340
1,388.01
191.24
1,196.77
25,801.23
341
1,388.01
182.76
1,205.25
24,595.98
342
1,388.01
174.22
1,213.79
23,382.19
343
1,388.01
165.62
1,222.39
22,159.81
344
1,388.01
156.97
1,231.04
20,928.76
345
1,388.01
148.25
1,239.76
19,689.00
346
1,388.01
139.46
1,248.55
18,440.45
347
1,388.01
130.62
1,257.39
17,183.06
348
1,388.01
121.71
1,266.30
15,916.76
349
1,388.01
112.74
1,275.27
14,641.50
350
1,388.01
103.71
1,284.30
13,357.20
351
1,388.01
94.61
1,293.40
12,063.80
352
1,388.01
85.45
1,302.56
10,761.24
353
1,388.01
76.23
1,311.78
9,449.46
354
1,388.01
66.93
1,321.08
8,128.38
355
1,388.01
57.58
1,330.43
6,797.95
356
1,388.01
48.15
1,339.86
5,458.09
357
1,388.01
38.66
1,349.35
4,108.74
358
1,388.01
29.10
1,358.91
2,749.83
359
1,388.01
19.48
1,368.53
1,381.30
360
1,391.09
9.78
1,381.30
0.00
Totals
499,686.68
319,170.68
180,516.00

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