Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,388.20  
 

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
1,388.20
1,265.90
122.30
186,840.70
2
1,388.20
1,265.07
123.13
186,717.56
3
1,388.20
1,264.23
123.97
186,593.60
4
1,388.20
1,263.39
124.81
186,468.79
5
1,388.20
1,262.55
125.65
186,343.14
6
1,388.20
1,261.70
126.50
186,216.64
7
1,388.20
1,260.84
127.36
186,089.28
8
1,388.20
1,259.98
128.22
185,961.06
9
1,388.20
1,259.11
129.09
185,831.97
10
1,388.20
1,258.24
129.96
185,702.01
11
1,388.20
1,257.36
130.84
185,571.16
12
1,388.20
1,256.47
131.73
185,439.44
13
1,388.20
1,255.58
132.62
185,306.82
14
1,388.20
1,254.68
133.52
185,173.30
15
1,388.20
1,253.78
134.42
185,038.87
16
1,388.20
1,252.87
135.33
184,903.54
17
1,388.20
1,251.95
136.25
184,767.29
18
1,388.20
1,251.03
137.17
184,630.12
19
1,388.20
1,250.10
138.10
184,492.02
20
1,388.20
1,249.16
139.04
184,352.99
21
1,388.20
1,248.22
139.98
184,213.01
22
1,388.20
1,247.28
140.92
184,072.09
23
1,388.20
1,246.32
141.88
183,930.21
24
1,388.20
1,245.36
142.84
183,787.37
25
1,388.20
1,244.39
143.81
183,643.56
26
1,388.20
1,243.42
144.78
183,498.78
27
1,388.20
1,242.44
145.76
183,353.02
28
1,388.20
1,241.45
146.75
183,206.27
29
1,388.20
1,240.46
147.74
183,058.53
30
1,388.20
1,239.46
148.74
182,909.79
31
1,388.20
1,238.45
149.75
182,760.04
32
1,388.20
1,237.44
150.76
182,609.28
33
1,388.20
1,236.42
151.78
182,457.50
34
1,388.20
1,235.39
152.81
182,304.69
35
1,388.20
1,234.35
153.85
182,150.84
36
1,388.20
1,233.31
154.89
181,995.95
37
1,388.20
1,232.26
155.94
181,840.02
38
1,388.20
1,231.21
156.99
181,683.03
39
1,388.20
1,230.15
158.05
181,524.97
40
1,388.20
1,229.08
159.12
181,365.85
41
1,388.20
1,228.00
160.20
181,205.65
42
1,388.20
1,226.91
161.29
181,044.36
43
1,388.20
1,225.82
162.38
180,881.98
44
1,388.20
1,224.72
163.48
180,718.50
45
1,388.20
1,223.61
164.59
180,553.92
46
1,388.20
1,222.50
165.70
180,388.22
47
1,388.20
1,221.38
166.82
180,221.40
48
1,388.20
1,220.25
167.95
180,053.45
49
1,388.20
1,219.11
169.09
179,884.36
50
1,388.20
1,217.97
170.23
179,714.12
51
1,388.20
1,216.81
171.39
179,542.74
52
1,388.20
1,215.65
172.55
179,370.19
53
1,388.20
1,214.49
173.71
179,196.48
54
1,388.20
1,213.31
174.89
179,021.59
55
1,388.20
1,212.13
176.07
178,845.51
56
1,388.20
1,210.93
177.27
178,668.25
57
1,388.20
1,209.73
178.47
178,489.78
58
1,388.20
1,208.52
179.68
178,310.10
59
1,388.20
1,207.31
180.89
178,129.21
60
1,388.20
1,206.08
182.12
177,947.10
61
1,388.20
1,204.85
183.35
177,763.75
62
1,388.20
1,203.61
184.59
177,579.15
63
1,388.20
1,202.36
185.84
177,393.31
64
1,388.20
1,201.10
187.10
177,206.21
65
1,388.20
1,199.83
188.37
177,017.85
66
1,388.20
1,198.56
189.64
176,828.21
67
1,388.20
1,197.27
190.93
176,637.28
68
1,388.20
1,195.98
192.22
176,445.06
69
1,388.20
1,194.68
193.52
176,251.54
70
1,388.20
1,193.37
194.83
176,056.71
71
1,388.20
1,192.05
196.15
175,860.56
72
1,388.20
1,190.72
197.48
175,663.08
73
1,388.20
1,189.39
198.81
175,464.27
74
1,388.20
1,188.04
200.16
175,264.11
75
1,388.20
1,186.68
201.52
175,062.59
76
1,388.20
1,185.32
202.88
174,859.71
77
1,388.20
1,183.95
204.25
174,655.46
78
1,388.20
1,182.56
205.64
174,449.82
79
1,388.20
1,181.17
207.03
174,242.79
80
1,388.20
1,179.77
208.43
174,034.36
81
1,388.20
1,178.36
209.84
173,824.52
82
1,388.20
1,176.94
211.26
173,613.26
83
1,388.20
1,175.51
212.69
173,400.56
84
1,388.20
1,174.07
214.13
173,186.43
85
1,388.20
1,172.62
215.58
172,970.85
86
1,388.20
1,171.16
217.04
172,753.80
87
1,388.20
1,169.69
218.51
172,535.29
88
1,388.20
1,168.21
219.99
172,315.30
89
1,388.20
1,166.72
221.48
172,093.82
90
1,388.20
1,165.22
222.98
171,870.83
91
1,388.20
1,163.71
224.49
171,646.34
92
1,388.20
1,162.19
226.01
171,420.33
93
1,388.20
1,160.66
227.54
171,192.79
94
1,388.20
1,159.12
229.08
170,963.71
95
1,388.20
1,157.57
230.63
170,733.07
96
1,388.20
1,156.01
232.19
170,500.88
97
1,388.20
1,154.43
233.77
170,267.11
98
1,388.20
1,152.85
235.35
170,031.76
99
1,388.20
1,151.26
236.94
169,794.82
100
1,388.20
1,149.65
238.55
169,556.27
101
1,388.20
1,148.04
240.16
169,316.11
102
1,388.20
1,146.41
241.79
169,074.32
103
1,388.20
1,144.77
243.43
168,830.89
104
1,388.20
1,143.13
245.07
168,585.82
105
1,388.20
1,141.47
246.73
168,339.09
106
1,388.20
1,139.80
248.40
168,090.68
107
1,388.20
1,138.11
250.09
167,840.60
108
1,388.20
1,136.42
251.78
167,588.82
109
1,388.20
1,134.72
253.48
167,335.33
110
1,388.20
1,133.00
255.20
167,080.13
111
1,388.20
1,131.27
256.93
166,823.20
112
1,388.20
1,129.53
258.67
166,564.54
113
1,388.20
1,127.78
260.42
166,304.12
114
1,388.20
1,126.02
262.18
166,041.93
115
1,388.20
1,124.24
263.96
165,777.98
116
1,388.20
1,122.46
265.74
165,512.23
117
1,388.20
1,120.66
267.54
165,244.69
118
1,388.20
1,118.84
269.36
164,975.33
119
1,388.20
1,117.02
271.18
164,704.15
120
1,388.20
1,115.18
273.02
164,431.14
121
1,388.20
1,113.34
274.86
164,156.27
122
1,388.20
1,111.47
276.73
163,879.55
123
1,388.20
1,109.60
278.60
163,600.95
124
1,388.20
1,107.71
280.49
163,320.46
125
1,388.20
1,105.82
282.38
163,038.08
126
1,388.20
1,103.90
284.30
162,753.78
127
1,388.20
1,101.98
286.22
162,467.56
128
1,388.20
1,100.04
288.16
162,179.40
129
1,388.20
1,098.09
290.11
161,889.29
130
1,388.20
1,096.13
292.07
161,597.22
131
1,388.20
1,094.15
294.05
161,303.17
132
1,388.20
1,092.16
296.04
161,007.12
133
1,388.20
1,090.15
298.05
160,709.07
134
1,388.20
1,088.13
300.07
160,409.01
135
1,388.20
1,086.10
302.10
160,106.91
136
1,388.20
1,084.06
304.14
159,802.77
137
1,388.20
1,082.00
306.20
159,496.57
138
1,388.20
1,079.92
308.28
159,188.29
139
1,388.20
1,077.84
310.36
158,877.93
140
1,388.20
1,075.74
312.46
158,565.46
141
1,388.20
1,073.62
314.58
158,250.88
142
1,388.20
1,071.49
316.71
157,934.18
143
1,388.20
1,069.35
318.85
157,615.32
144
1,388.20
1,067.19
321.01
157,294.31
145
1,388.20
1,065.01
323.19
156,971.12
146
1,388.20
1,062.83
325.37
156,645.75
147
1,388.20
1,060.62
327.58
156,318.17
148
1,388.20
1,058.40
329.80
155,988.37
149
1,388.20
1,056.17
332.03
155,656.35
150
1,388.20
1,053.92
334.28
155,322.07
151
1,388.20
1,051.66
336.54
154,985.53
152
1,388.20
1,049.38
338.82
154,646.71
153
1,388.20
1,047.09
341.11
154,305.60
154
1,388.20
1,044.78
343.42
153,962.17
155
1,388.20
1,042.45
345.75
153,616.43
156
1,388.20
1,040.11
348.09
153,268.34
157
1,388.20
1,037.75
350.45
152,917.89
158
1,388.20
1,035.38
352.82
152,565.07
159
1,388.20
1,032.99
355.21
152,209.87
160
1,388.20
1,030.59
357.61
151,852.25
161
1,388.20
1,028.17
360.03
151,492.22
162
1,388.20
1,025.73
362.47
151,129.75
163
1,388.20
1,023.27
364.93
150,764.82
164
1,388.20
1,020.80
367.40
150,397.43
165
1,388.20
1,018.32
369.88
150,027.54
166
1,388.20
1,015.81
372.39
149,655.15
167
1,388.20
1,013.29
374.91
149,280.24
168
1,388.20
1,010.75
377.45
148,902.80
169
1,388.20
1,008.20
380.00
148,522.79
170
1,388.20
1,005.62
382.58
148,140.21
171
1,388.20
1,003.03
385.17
147,755.05
172
1,388.20
1,000.42
387.78
147,367.27
173
1,388.20
997.80
390.40
146,976.87
174
1,388.20
995.16
393.04
146,583.83
175
1,388.20
992.49
395.71
146,188.12
176
1,388.20
989.82
398.38
145,789.74
177
1,388.20
987.12
401.08
145,388.66
178
1,388.20
984.40
403.80
144,984.86
179
1,388.20
981.67
406.53
144,578.33
180
1,388.20
978.92
409.28
144,169.04
181
1,388.20
976.14
412.06
143,756.99
182
1,388.20
973.35
414.85
143,342.14
183
1,388.20
970.55
417.65
142,924.49
184
1,388.20
967.72
420.48
142,504.00
185
1,388.20
964.87
423.33
142,080.68
186
1,388.20
962.00
426.20
141,654.48
187
1,388.20
959.12
429.08
141,225.40
188
1,388.20
956.21
431.99
140,793.41
189
1,388.20
953.29
434.91
140,358.50
190
1,388.20
950.34
437.86
139,920.64
191
1,388.20
947.38
440.82
139,479.82
192
1,388.20
944.39
443.81
139,036.02
193
1,388.20
941.39
446.81
138,589.21
194
1,388.20
938.36
449.84
138,139.37
195
1,388.20
935.32
452.88
137,686.49
196
1,388.20
932.25
455.95
137,230.54
197
1,388.20
929.17
459.03
136,771.51
198
1,388.20
926.06
462.14
136,309.37
199
1,388.20
922.93
465.27
135,844.09
200
1,388.20
919.78
468.42
135,375.67
201
1,388.20
916.61
471.59
134,904.08
202
1,388.20
913.41
474.79
134,429.29
203
1,388.20
910.20
478.00
133,951.29
204
1,388.20
906.96
481.24
133,470.05
205
1,388.20
903.70
484.50
132,985.55
206
1,388.20
900.42
487.78
132,497.78
207
1,388.20
897.12
491.08
132,006.70
208
1,388.20
893.80
494.40
131,512.29
209
1,388.20
890.45
497.75
131,014.54
210
1,388.20
887.08
501.12
130,513.42
211
1,388.20
883.68
504.52
130,008.90
212
1,388.20
880.27
507.93
129,500.97
213
1,388.20
876.83
511.37
128,989.60
214
1,388.20
873.37
514.83
128,474.77
215
1,388.20
869.88
518.32
127,956.45
216
1,388.20
866.37
521.83
127,434.62
217
1,388.20
862.84
525.36
126,909.26
218
1,388.20
859.28
528.92
126,380.34
219
1,388.20
855.70
532.50
125,847.84
220
1,388.20
852.09
536.11
125,311.74
221
1,388.20
848.46
539.74
124,772.00
222
1,388.20
844.81
543.39
124,228.61
223
1,388.20
841.13
547.07
123,681.54
224
1,388.20
837.43
550.77
123,130.77
225
1,388.20
833.70
554.50
122,576.27
226
1,388.20
829.94
558.26
122,018.01
227
1,388.20
826.16
562.04
121,455.98
228
1,388.20
822.36
565.84
120,890.13
229
1,388.20
818.53
569.67
120,320.46
230
1,388.20
814.67
573.53
119,746.93
231
1,388.20
810.79
577.41
119,169.52
232
1,388.20
806.88
581.32
118,588.19
233
1,388.20
802.94
585.26
118,002.93
234
1,388.20
798.98
589.22
117,413.71
235
1,388.20
794.99
593.21
116,820.50
236
1,388.20
790.97
597.23
116,223.27
237
1,388.20
786.93
601.27
115,622.00
238
1,388.20
782.86
605.34
115,016.66
239
1,388.20
778.76
609.44
114,407.22
240
1,388.20
774.63
613.57
113,793.65
241
1,388.20
770.48
617.72
113,175.93
242
1,388.20
766.30
621.90
112,554.02
243
1,388.20
762.08
626.12
111,927.91
244
1,388.20
757.85
630.35
111,297.55
245
1,388.20
753.58
634.62
110,662.93
246
1,388.20
749.28
638.92
110,024.01
247
1,388.20
744.95
643.25
109,380.77
248
1,388.20
740.60
647.60
108,733.16
249
1,388.20
736.21
651.99
108,081.18
250
1,388.20
731.80
656.40
107,424.78
251
1,388.20
727.36
660.84
106,763.93
252
1,388.20
722.88
665.32
106,098.61
253
1,388.20
718.38
669.82
105,428.79
254
1,388.20
713.84
674.36
104,754.43
255
1,388.20
709.27
678.93
104,075.51
256
1,388.20
704.68
683.52
103,391.98
257
1,388.20
700.05
688.15
102,703.83
258
1,388.20
695.39
692.81
102,011.02
259
1,388.20
690.70
697.50
101,313.52
260
1,388.20
685.98
702.22
100,611.30
261
1,388.20
681.22
706.98
99,904.32
262
1,388.20
676.44
711.76
99,192.56
263
1,388.20
671.62
716.58
98,475.97
264
1,388.20
666.76
721.44
97,754.54
265
1,388.20
661.88
726.32
97,028.22
266
1,388.20
656.96
731.24
96,296.98
267
1,388.20
652.01
736.19
95,560.79
268
1,388.20
647.03
741.17
94,819.62
269
1,388.20
642.01
746.19
94,073.43
270
1,388.20
636.96
751.24
93,322.18
271
1,388.20
631.87
756.33
92,565.85
272
1,388.20
626.75
761.45
91,804.40
273
1,388.20
621.59
766.61
91,037.79
274
1,388.20
616.40
771.80
90,265.99
275
1,388.20
611.18
777.02
89,488.97
276
1,388.20
605.91
782.29
88,706.68
277
1,388.20
600.62
787.58
87,919.10
278
1,388.20
595.29
792.91
87,126.19
279
1,388.20
589.92
798.28
86,327.90
280
1,388.20
584.51
803.69
85,524.22
281
1,388.20
579.07
809.13
84,715.09
282
1,388.20
573.59
814.61
83,900.48
283
1,388.20
568.08
820.12
83,080.35
284
1,388.20
562.52
825.68
82,254.68
285
1,388.20
556.93
831.27
81,423.41
286
1,388.20
551.30
836.90
80,586.51
287
1,388.20
545.64
842.56
79,743.95
288
1,388.20
539.93
848.27
78,895.68
289
1,388.20
534.19
854.01
78,041.67
290
1,388.20
528.41
859.79
77,181.88
291
1,388.20
522.59
865.61
76,316.27
292
1,388.20
516.72
871.48
75,444.79
293
1,388.20
510.82
877.38
74,567.42
294
1,388.20
504.88
883.32
73,684.10
295
1,388.20
498.90
889.30
72,794.80
296
1,388.20
492.88
895.32
71,899.48
297
1,388.20
486.82
901.38
70,998.10
298
1,388.20
480.72
907.48
70,090.62
299
1,388.20
474.57
913.63
69,176.99
300
1,388.20
468.39
919.81
68,257.18
301
1,388.20
462.16
926.04
67,331.13
302
1,388.20
455.89
932.31
66,398.82
303
1,388.20
449.58
938.62
65,460.20
304
1,388.20
443.22
944.98
64,515.22
305
1,388.20
436.82
951.38
63,563.84
306
1,388.20
430.38
957.82
62,606.02
307
1,388.20
423.89
964.31
61,641.71
308
1,388.20
417.37
970.83
60,670.88
309
1,388.20
410.79
977.41
59,693.47
310
1,388.20
404.17
984.03
58,709.45
311
1,388.20
397.51
990.69
57,718.76
312
1,388.20
390.80
997.40
56,721.36
313
1,388.20
384.05
1,004.15
55,717.21
314
1,388.20
377.25
1,010.95
54,706.27
315
1,388.20
370.41
1,017.79
53,688.47
316
1,388.20
363.52
1,024.68
52,663.79
317
1,388.20
356.58
1,031.62
51,632.17
318
1,388.20
349.59
1,038.61
50,593.56
319
1,388.20
342.56
1,045.64
49,547.92
320
1,388.20
335.48
1,052.72
48,495.20
321
1,388.20
328.35
1,059.85
47,435.35
322
1,388.20
321.18
1,067.02
46,368.33
323
1,388.20
313.95
1,074.25
45,294.08
324
1,388.20
306.68
1,081.52
44,212.56
325
1,388.20
299.36
1,088.84
43,123.72
326
1,388.20
291.98
1,096.22
42,027.50
327
1,388.20
284.56
1,103.64
40,923.86
328
1,388.20
277.09
1,111.11
39,812.75
329
1,388.20
269.57
1,118.63
38,694.12
330
1,388.20
261.99
1,126.21
37,567.91
331
1,388.20
254.37
1,133.83
36,434.07
332
1,388.20
246.69
1,141.51
35,292.56
333
1,388.20
238.96
1,149.24
34,143.32
334
1,388.20
231.18
1,157.02
32,986.30
335
1,388.20
223.34
1,164.86
31,821.45
336
1,388.20
215.46
1,172.74
30,648.70
337
1,388.20
207.52
1,180.68
29,468.02
338
1,388.20
199.52
1,188.68
28,279.34
339
1,388.20
191.47
1,196.73
27,082.62
340
1,388.20
183.37
1,204.83
25,877.79
341
1,388.20
175.21
1,212.99
24,664.81
342
1,388.20
167.00
1,221.20
23,443.61
343
1,388.20
158.73
1,229.47
22,214.14
344
1,388.20
150.41
1,237.79
20,976.35
345
1,388.20
142.03
1,246.17
19,730.18
346
1,388.20
133.59
1,254.61
18,475.56
347
1,388.20
125.09
1,263.11
17,212.46
348
1,388.20
116.54
1,271.66
15,940.80
349
1,388.20
107.93
1,280.27
14,660.53
350
1,388.20
99.26
1,288.94
13,371.60
351
1,388.20
90.54
1,297.66
12,073.94
352
1,388.20
81.75
1,306.45
10,767.49
353
1,388.20
72.90
1,315.30
9,452.19
354
1,388.20
64.00
1,324.20
8,127.99
355
1,388.20
55.03
1,333.17
6,794.82
356
1,388.20
46.01
1,342.19
5,452.63
357
1,388.20
36.92
1,351.28
4,101.35
358
1,388.20
27.77
1,360.43
2,740.92
359
1,388.20
18.56
1,369.64
1,371.28
360
1,380.56
9.28
1,371.28
0.00
Totals
499,744.36
312,781.36
186,963.00

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