Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,388.45  
 

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
1,388.45
1,270.60
117.85
184,696.15
2
1,388.45
1,269.79
118.66
184,577.48
3
1,388.45
1,268.97
119.48
184,458.00
4
1,388.45
1,268.15
120.30
184,337.70
5
1,388.45
1,267.32
121.13
184,216.57
6
1,388.45
1,266.49
121.96
184,094.61
7
1,388.45
1,265.65
122.80
183,971.81
8
1,388.45
1,264.81
123.64
183,848.17
9
1,388.45
1,263.96
124.49
183,723.67
10
1,388.45
1,263.10
125.35
183,598.32
11
1,388.45
1,262.24
126.21
183,472.11
12
1,388.45
1,261.37
127.08
183,345.03
13
1,388.45
1,260.50
127.95
183,217.08
14
1,388.45
1,259.62
128.83
183,088.25
15
1,388.45
1,258.73
129.72
182,958.53
16
1,388.45
1,257.84
130.61
182,827.92
17
1,388.45
1,256.94
131.51
182,696.41
18
1,388.45
1,256.04
132.41
182,564.00
19
1,388.45
1,255.13
133.32
182,430.68
20
1,388.45
1,254.21
134.24
182,296.44
21
1,388.45
1,253.29
135.16
182,161.28
22
1,388.45
1,252.36
136.09
182,025.19
23
1,388.45
1,251.42
137.03
181,888.16
24
1,388.45
1,250.48
137.97
181,750.19
25
1,388.45
1,249.53
138.92
181,611.27
26
1,388.45
1,248.58
139.87
181,471.40
27
1,388.45
1,247.62
140.83
181,330.57
28
1,388.45
1,246.65
141.80
181,188.76
29
1,388.45
1,245.67
142.78
181,045.99
30
1,388.45
1,244.69
143.76
180,902.23
31
1,388.45
1,243.70
144.75
180,757.48
32
1,388.45
1,242.71
145.74
180,611.74
33
1,388.45
1,241.71
146.74
180,464.99
34
1,388.45
1,240.70
147.75
180,317.24
35
1,388.45
1,239.68
148.77
180,168.47
36
1,388.45
1,238.66
149.79
180,018.68
37
1,388.45
1,237.63
150.82
179,867.86
38
1,388.45
1,236.59
151.86
179,716.00
39
1,388.45
1,235.55
152.90
179,563.10
40
1,388.45
1,234.50
153.95
179,409.14
41
1,388.45
1,233.44
155.01
179,254.13
42
1,388.45
1,232.37
156.08
179,098.05
43
1,388.45
1,231.30
157.15
178,940.90
44
1,388.45
1,230.22
158.23
178,782.67
45
1,388.45
1,229.13
159.32
178,623.35
46
1,388.45
1,228.04
160.41
178,462.94
47
1,388.45
1,226.93
161.52
178,301.42
48
1,388.45
1,225.82
162.63
178,138.79
49
1,388.45
1,224.70
163.75
177,975.05
50
1,388.45
1,223.58
164.87
177,810.17
51
1,388.45
1,222.44
166.01
177,644.17
52
1,388.45
1,221.30
167.15
177,477.02
53
1,388.45
1,220.15
168.30
177,308.73
54
1,388.45
1,219.00
169.45
177,139.28
55
1,388.45
1,217.83
170.62
176,968.66
56
1,388.45
1,216.66
171.79
176,796.87
57
1,388.45
1,215.48
172.97
176,623.90
58
1,388.45
1,214.29
174.16
176,449.74
59
1,388.45
1,213.09
175.36
176,274.38
60
1,388.45
1,211.89
176.56
176,097.81
61
1,388.45
1,210.67
177.78
175,920.04
62
1,388.45
1,209.45
179.00
175,741.04
63
1,388.45
1,208.22
180.23
175,560.81
64
1,388.45
1,206.98
181.47
175,379.34
65
1,388.45
1,205.73
182.72
175,196.62
66
1,388.45
1,204.48
183.97
175,012.65
67
1,388.45
1,203.21
185.24
174,827.41
68
1,388.45
1,201.94
186.51
174,640.90
69
1,388.45
1,200.66
187.79
174,453.10
70
1,388.45
1,199.37
189.08
174,264.02
71
1,388.45
1,198.07
190.38
174,073.63
72
1,388.45
1,196.76
191.69
173,881.94
73
1,388.45
1,195.44
193.01
173,688.93
74
1,388.45
1,194.11
194.34
173,494.59
75
1,388.45
1,192.78
195.67
173,298.91
76
1,388.45
1,191.43
197.02
173,101.89
77
1,388.45
1,190.08
198.37
172,903.52
78
1,388.45
1,188.71
199.74
172,703.78
79
1,388.45
1,187.34
201.11
172,502.67
80
1,388.45
1,185.96
202.49
172,300.18
81
1,388.45
1,184.56
203.89
172,096.29
82
1,388.45
1,183.16
205.29
171,891.00
83
1,388.45
1,181.75
206.70
171,684.30
84
1,388.45
1,180.33
208.12
171,476.18
85
1,388.45
1,178.90
209.55
171,266.63
86
1,388.45
1,177.46
210.99
171,055.64
87
1,388.45
1,176.01
212.44
170,843.20
88
1,388.45
1,174.55
213.90
170,629.29
89
1,388.45
1,173.08
215.37
170,413.92
90
1,388.45
1,171.60
216.85
170,197.07
91
1,388.45
1,170.10
218.35
169,978.72
92
1,388.45
1,168.60
219.85
169,758.87
93
1,388.45
1,167.09
221.36
169,537.52
94
1,388.45
1,165.57
222.88
169,314.64
95
1,388.45
1,164.04
224.41
169,090.22
96
1,388.45
1,162.50
225.95
168,864.27
97
1,388.45
1,160.94
227.51
168,636.76
98
1,388.45
1,159.38
229.07
168,407.69
99
1,388.45
1,157.80
230.65
168,177.04
100
1,388.45
1,156.22
232.23
167,944.81
101
1,388.45
1,154.62
233.83
167,710.98
102
1,388.45
1,153.01
235.44
167,475.54
103
1,388.45
1,151.39
237.06
167,238.49
104
1,388.45
1,149.76
238.69
166,999.80
105
1,388.45
1,148.12
240.33
166,759.48
106
1,388.45
1,146.47
241.98
166,517.50
107
1,388.45
1,144.81
243.64
166,273.85
108
1,388.45
1,143.13
245.32
166,028.54
109
1,388.45
1,141.45
247.00
165,781.53
110
1,388.45
1,139.75
248.70
165,532.83
111
1,388.45
1,138.04
250.41
165,282.42
112
1,388.45
1,136.32
252.13
165,030.29
113
1,388.45
1,134.58
253.87
164,776.42
114
1,388.45
1,132.84
255.61
164,520.81
115
1,388.45
1,131.08
257.37
164,263.44
116
1,388.45
1,129.31
259.14
164,004.30
117
1,388.45
1,127.53
260.92
163,743.38
118
1,388.45
1,125.74
262.71
163,480.66
119
1,388.45
1,123.93
264.52
163,216.14
120
1,388.45
1,122.11
266.34
162,949.81
121
1,388.45
1,120.28
268.17
162,681.64
122
1,388.45
1,118.44
270.01
162,411.62
123
1,388.45
1,116.58
271.87
162,139.75
124
1,388.45
1,114.71
273.74
161,866.01
125
1,388.45
1,112.83
275.62
161,590.39
126
1,388.45
1,110.93
277.52
161,312.87
127
1,388.45
1,109.03
279.42
161,033.45
128
1,388.45
1,107.10
281.35
160,752.11
129
1,388.45
1,105.17
283.28
160,468.83
130
1,388.45
1,103.22
285.23
160,183.60
131
1,388.45
1,101.26
287.19
159,896.41
132
1,388.45
1,099.29
289.16
159,607.25
133
1,388.45
1,097.30
291.15
159,316.10
134
1,388.45
1,095.30
293.15
159,022.95
135
1,388.45
1,093.28
295.17
158,727.78
136
1,388.45
1,091.25
297.20
158,430.58
137
1,388.45
1,089.21
299.24
158,131.34
138
1,388.45
1,087.15
301.30
157,830.05
139
1,388.45
1,085.08
303.37
157,526.68
140
1,388.45
1,083.00
305.45
157,221.22
141
1,388.45
1,080.90
307.55
156,913.67
142
1,388.45
1,078.78
309.67
156,604.00
143
1,388.45
1,076.65
311.80
156,292.20
144
1,388.45
1,074.51
313.94
155,978.26
145
1,388.45
1,072.35
316.10
155,662.16
146
1,388.45
1,070.18
318.27
155,343.89
147
1,388.45
1,067.99
320.46
155,023.43
148
1,388.45
1,065.79
322.66
154,700.77
149
1,388.45
1,063.57
324.88
154,375.88
150
1,388.45
1,061.33
327.12
154,048.77
151
1,388.45
1,059.09
329.36
153,719.40
152
1,388.45
1,056.82
331.63
153,387.77
153
1,388.45
1,054.54
333.91
153,053.87
154
1,388.45
1,052.25
336.20
152,717.66
155
1,388.45
1,049.93
338.52
152,379.15
156
1,388.45
1,047.61
340.84
152,038.30
157
1,388.45
1,045.26
343.19
151,695.12
158
1,388.45
1,042.90
345.55
151,349.57
159
1,388.45
1,040.53
347.92
151,001.65
160
1,388.45
1,038.14
350.31
150,651.33
161
1,388.45
1,035.73
352.72
150,298.61
162
1,388.45
1,033.30
355.15
149,943.46
163
1,388.45
1,030.86
357.59
149,585.88
164
1,388.45
1,028.40
360.05
149,225.83
165
1,388.45
1,025.93
362.52
148,863.31
166
1,388.45
1,023.44
365.01
148,498.29
167
1,388.45
1,020.93
367.52
148,130.77
168
1,388.45
1,018.40
370.05
147,760.72
169
1,388.45
1,015.85
372.60
147,388.12
170
1,388.45
1,013.29
375.16
147,012.96
171
1,388.45
1,010.71
377.74
146,635.23
172
1,388.45
1,008.12
380.33
146,254.90
173
1,388.45
1,005.50
382.95
145,871.95
174
1,388.45
1,002.87
385.58
145,486.37
175
1,388.45
1,000.22
388.23
145,098.14
176
1,388.45
997.55
390.90
144,707.24
177
1,388.45
994.86
393.59
144,313.65
178
1,388.45
992.16
396.29
143,917.36
179
1,388.45
989.43
399.02
143,518.34
180
1,388.45
986.69
401.76
143,116.58
181
1,388.45
983.93
404.52
142,712.05
182
1,388.45
981.15
407.30
142,304.75
183
1,388.45
978.35
410.10
141,894.64
184
1,388.45
975.53
412.92
141,481.72
185
1,388.45
972.69
415.76
141,065.95
186
1,388.45
969.83
418.62
140,647.33
187
1,388.45
966.95
421.50
140,225.83
188
1,388.45
964.05
424.40
139,801.44
189
1,388.45
961.13
427.32
139,374.12
190
1,388.45
958.20
430.25
138,943.87
191
1,388.45
955.24
433.21
138,510.66
192
1,388.45
952.26
436.19
138,074.47
193
1,388.45
949.26
439.19
137,635.28
194
1,388.45
946.24
442.21
137,193.07
195
1,388.45
943.20
445.25
136,747.83
196
1,388.45
940.14
448.31
136,299.52
197
1,388.45
937.06
451.39
135,848.13
198
1,388.45
933.96
454.49
135,393.63
199
1,388.45
930.83
457.62
134,936.01
200
1,388.45
927.69
460.76
134,475.25
201
1,388.45
924.52
463.93
134,011.31
202
1,388.45
921.33
467.12
133,544.19
203
1,388.45
918.12
470.33
133,073.86
204
1,388.45
914.88
473.57
132,600.29
205
1,388.45
911.63
476.82
132,123.47
206
1,388.45
908.35
480.10
131,643.37
207
1,388.45
905.05
483.40
131,159.97
208
1,388.45
901.72
486.73
130,673.24
209
1,388.45
898.38
490.07
130,183.17
210
1,388.45
895.01
493.44
129,689.73
211
1,388.45
891.62
496.83
129,192.90
212
1,388.45
888.20
500.25
128,692.65
213
1,388.45
884.76
503.69
128,188.96
214
1,388.45
881.30
507.15
127,681.81
215
1,388.45
877.81
510.64
127,171.17
216
1,388.45
874.30
514.15
126,657.02
217
1,388.45
870.77
517.68
126,139.34
218
1,388.45
867.21
521.24
125,618.10
219
1,388.45
863.62
524.83
125,093.27
220
1,388.45
860.02
528.43
124,564.84
221
1,388.45
856.38
532.07
124,032.77
222
1,388.45
852.73
535.72
123,497.05
223
1,388.45
849.04
539.41
122,957.64
224
1,388.45
845.33
543.12
122,414.52
225
1,388.45
841.60
546.85
121,867.67
226
1,388.45
837.84
550.61
121,317.06
227
1,388.45
834.05
554.40
120,762.67
228
1,388.45
830.24
558.21
120,204.46
229
1,388.45
826.41
562.04
119,642.42
230
1,388.45
822.54
565.91
119,076.51
231
1,388.45
818.65
569.80
118,506.71
232
1,388.45
814.73
573.72
117,932.99
233
1,388.45
810.79
577.66
117,355.33
234
1,388.45
806.82
581.63
116,773.70
235
1,388.45
802.82
585.63
116,188.07
236
1,388.45
798.79
589.66
115,598.41
237
1,388.45
794.74
593.71
115,004.70
238
1,388.45
790.66
597.79
114,406.91
239
1,388.45
786.55
601.90
113,805.01
240
1,388.45
782.41
606.04
113,198.96
241
1,388.45
778.24
610.21
112,588.76
242
1,388.45
774.05
614.40
111,974.36
243
1,388.45
769.82
618.63
111,355.73
244
1,388.45
765.57
622.88
110,732.85
245
1,388.45
761.29
627.16
110,105.69
246
1,388.45
756.98
631.47
109,474.21
247
1,388.45
752.64
635.81
108,838.40
248
1,388.45
748.26
640.19
108,198.21
249
1,388.45
743.86
644.59
107,553.63
250
1,388.45
739.43
649.02
106,904.61
251
1,388.45
734.97
653.48
106,251.13
252
1,388.45
730.48
657.97
105,593.15
253
1,388.45
725.95
662.50
104,930.66
254
1,388.45
721.40
667.05
104,263.60
255
1,388.45
716.81
671.64
103,591.97
256
1,388.45
712.19
676.26
102,915.71
257
1,388.45
707.55
680.90
102,234.81
258
1,388.45
702.86
685.59
101,549.22
259
1,388.45
698.15
690.30
100,858.92
260
1,388.45
693.41
695.04
100,163.88
261
1,388.45
688.63
699.82
99,464.05
262
1,388.45
683.82
704.63
98,759.42
263
1,388.45
678.97
709.48
98,049.94
264
1,388.45
674.09
714.36
97,335.58
265
1,388.45
669.18
719.27
96,616.32
266
1,388.45
664.24
724.21
95,892.10
267
1,388.45
659.26
729.19
95,162.91
268
1,388.45
654.25
734.20
94,428.71
269
1,388.45
649.20
739.25
93,689.45
270
1,388.45
644.11
744.34
92,945.12
271
1,388.45
639.00
749.45
92,195.67
272
1,388.45
633.85
754.60
91,441.06
273
1,388.45
628.66
759.79
90,681.27
274
1,388.45
623.43
765.02
89,916.25
275
1,388.45
618.17
770.28
89,145.98
276
1,388.45
612.88
775.57
88,370.41
277
1,388.45
607.55
780.90
87,589.50
278
1,388.45
602.18
786.27
86,803.23
279
1,388.45
596.77
791.68
86,011.55
280
1,388.45
591.33
797.12
85,214.43
281
1,388.45
585.85
802.60
84,411.83
282
1,388.45
580.33
808.12
83,603.71
283
1,388.45
574.78
813.67
82,790.04
284
1,388.45
569.18
819.27
81,970.77
285
1,388.45
563.55
824.90
81,145.87
286
1,388.45
557.88
830.57
80,315.30
287
1,388.45
552.17
836.28
79,479.01
288
1,388.45
546.42
842.03
78,636.98
289
1,388.45
540.63
847.82
77,789.16
290
1,388.45
534.80
853.65
76,935.51
291
1,388.45
528.93
859.52
76,075.99
292
1,388.45
523.02
865.43
75,210.57
293
1,388.45
517.07
871.38
74,339.19
294
1,388.45
511.08
877.37
73,461.82
295
1,388.45
505.05
883.40
72,578.42
296
1,388.45
498.98
889.47
71,688.95
297
1,388.45
492.86
895.59
70,793.36
298
1,388.45
486.70
901.75
69,891.61
299
1,388.45
480.50
907.95
68,983.67
300
1,388.45
474.26
914.19
68,069.48
301
1,388.45
467.98
920.47
67,149.01
302
1,388.45
461.65
926.80
66,222.21
303
1,388.45
455.28
933.17
65,289.03
304
1,388.45
448.86
939.59
64,349.45
305
1,388.45
442.40
946.05
63,403.40
306
1,388.45
435.90
952.55
62,450.85
307
1,388.45
429.35
959.10
61,491.75
308
1,388.45
422.76
965.69
60,526.05
309
1,388.45
416.12
972.33
59,553.72
310
1,388.45
409.43
979.02
58,574.70
311
1,388.45
402.70
985.75
57,588.95
312
1,388.45
395.92
992.53
56,596.43
313
1,388.45
389.10
999.35
55,597.08
314
1,388.45
382.23
1,006.22
54,590.86
315
1,388.45
375.31
1,013.14
53,577.72
316
1,388.45
368.35
1,020.10
52,557.62
317
1,388.45
361.33
1,027.12
51,530.50
318
1,388.45
354.27
1,034.18
50,496.32
319
1,388.45
347.16
1,041.29
49,455.03
320
1,388.45
340.00
1,048.45
48,406.59
321
1,388.45
332.80
1,055.65
47,350.93
322
1,388.45
325.54
1,062.91
46,288.02
323
1,388.45
318.23
1,070.22
45,217.80
324
1,388.45
310.87
1,077.58
44,140.22
325
1,388.45
303.46
1,084.99
43,055.24
326
1,388.45
296.00
1,092.45
41,962.79
327
1,388.45
288.49
1,099.96
40,862.84
328
1,388.45
280.93
1,107.52
39,755.32
329
1,388.45
273.32
1,115.13
38,640.19
330
1,388.45
265.65
1,122.80
37,517.39
331
1,388.45
257.93
1,130.52
36,386.87
332
1,388.45
250.16
1,138.29
35,248.58
333
1,388.45
242.33
1,146.12
34,102.46
334
1,388.45
234.45
1,154.00
32,948.47
335
1,388.45
226.52
1,161.93
31,786.54
336
1,388.45
218.53
1,169.92
30,616.62
337
1,388.45
210.49
1,177.96
29,438.66
338
1,388.45
202.39
1,186.06
28,252.60
339
1,388.45
194.24
1,194.21
27,058.39
340
1,388.45
186.03
1,202.42
25,855.96
341
1,388.45
177.76
1,210.69
24,645.27
342
1,388.45
169.44
1,219.01
23,426.26
343
1,388.45
161.06
1,227.39
22,198.86
344
1,388.45
152.62
1,235.83
20,963.03
345
1,388.45
144.12
1,244.33
19,718.70
346
1,388.45
135.57
1,252.88
18,465.82
347
1,388.45
126.95
1,261.50
17,204.32
348
1,388.45
118.28
1,270.17
15,934.15
349
1,388.45
109.55
1,278.90
14,655.25
350
1,388.45
100.75
1,287.70
13,367.55
351
1,388.45
91.90
1,296.55
12,071.01
352
1,388.45
82.99
1,305.46
10,765.54
353
1,388.45
74.01
1,314.44
9,451.11
354
1,388.45
64.98
1,323.47
8,127.63
355
1,388.45
55.88
1,332.57
6,795.06
356
1,388.45
46.72
1,341.73
5,453.33
357
1,388.45
37.49
1,350.96
4,102.37
358
1,388.45
28.20
1,360.25
2,742.12
359
1,388.45
18.85
1,369.60
1,372.52
360
1,381.96
9.44
1,372.52
0.00
Totals
499,835.51
315,021.51
184,814.00

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