Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,338.08  
 

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
1,338.08
1,201.26
136.82
188,913.18
2
1,338.08
1,200.39
137.69
188,775.48
3
1,338.08
1,199.51
138.57
188,636.91
4
1,338.08
1,198.63
139.45
188,497.46
5
1,338.08
1,197.74
140.34
188,357.13
6
1,338.08
1,196.85
141.23
188,215.90
7
1,338.08
1,195.96
142.12
188,073.77
8
1,338.08
1,195.05
143.03
187,930.75
9
1,338.08
1,194.14
143.94
187,786.81
10
1,338.08
1,193.23
144.85
187,641.96
11
1,338.08
1,192.31
145.77
187,496.19
12
1,338.08
1,191.38
146.70
187,349.49
13
1,338.08
1,190.45
147.63
187,201.86
14
1,338.08
1,189.51
148.57
187,053.29
15
1,338.08
1,188.57
149.51
186,903.78
16
1,338.08
1,187.62
150.46
186,753.32
17
1,338.08
1,186.66
151.42
186,601.90
18
1,338.08
1,185.70
152.38
186,449.52
19
1,338.08
1,184.73
153.35
186,296.17
20
1,338.08
1,183.76
154.32
186,141.85
21
1,338.08
1,182.78
155.30
185,986.54
22
1,338.08
1,181.79
156.29
185,830.25
23
1,338.08
1,180.80
157.28
185,672.97
24
1,338.08
1,179.80
158.28
185,514.68
25
1,338.08
1,178.79
159.29
185,355.40
26
1,338.08
1,177.78
160.30
185,195.09
27
1,338.08
1,176.76
161.32
185,033.78
28
1,338.08
1,175.74
162.34
184,871.43
29
1,338.08
1,174.70
163.38
184,708.05
30
1,338.08
1,173.67
164.41
184,543.64
31
1,338.08
1,172.62
165.46
184,378.18
32
1,338.08
1,171.57
166.51
184,211.67
33
1,338.08
1,170.51
167.57
184,044.10
34
1,338.08
1,169.45
168.63
183,875.47
35
1,338.08
1,168.38
169.70
183,705.77
36
1,338.08
1,167.30
170.78
183,534.98
37
1,338.08
1,166.21
171.87
183,363.11
38
1,338.08
1,165.12
172.96
183,190.15
39
1,338.08
1,164.02
174.06
183,016.09
40
1,338.08
1,162.91
175.17
182,840.93
41
1,338.08
1,161.80
176.28
182,664.65
42
1,338.08
1,160.68
177.40
182,487.25
43
1,338.08
1,159.55
178.53
182,308.73
44
1,338.08
1,158.42
179.66
182,129.07
45
1,338.08
1,157.28
180.80
181,948.27
46
1,338.08
1,156.13
181.95
181,766.32
47
1,338.08
1,154.97
183.11
181,583.21
48
1,338.08
1,153.81
184.27
181,398.94
49
1,338.08
1,152.64
185.44
181,213.50
50
1,338.08
1,151.46
186.62
181,026.88
51
1,338.08
1,150.27
187.81
180,839.07
52
1,338.08
1,149.08
189.00
180,650.08
53
1,338.08
1,147.88
190.20
180,459.88
54
1,338.08
1,146.67
191.41
180,268.47
55
1,338.08
1,145.46
192.62
180,075.84
56
1,338.08
1,144.23
193.85
179,882.00
57
1,338.08
1,143.00
195.08
179,686.92
58
1,338.08
1,141.76
196.32
179,490.60
59
1,338.08
1,140.51
197.57
179,293.03
60
1,338.08
1,139.26
198.82
179,094.21
61
1,338.08
1,137.99
200.09
178,894.12
62
1,338.08
1,136.72
201.36
178,692.76
63
1,338.08
1,135.44
202.64
178,490.13
64
1,338.08
1,134.16
203.92
178,286.20
65
1,338.08
1,132.86
205.22
178,080.98
66
1,338.08
1,131.56
206.52
177,874.46
67
1,338.08
1,130.24
207.84
177,666.63
68
1,338.08
1,128.92
209.16
177,457.47
69
1,338.08
1,127.59
210.49
177,246.98
70
1,338.08
1,126.26
211.82
177,035.16
71
1,338.08
1,124.91
213.17
176,821.99
72
1,338.08
1,123.56
214.52
176,607.47
73
1,338.08
1,122.19
215.89
176,391.58
74
1,338.08
1,120.82
217.26
176,174.32
75
1,338.08
1,119.44
218.64
175,955.68
76
1,338.08
1,118.05
220.03
175,735.65
77
1,338.08
1,116.65
221.43
175,514.23
78
1,338.08
1,115.25
222.83
175,291.39
79
1,338.08
1,113.83
224.25
175,067.15
80
1,338.08
1,112.41
225.67
174,841.47
81
1,338.08
1,110.97
227.11
174,614.36
82
1,338.08
1,109.53
228.55
174,385.81
83
1,338.08
1,108.08
230.00
174,155.81
84
1,338.08
1,106.62
231.46
173,924.34
85
1,338.08
1,105.14
232.94
173,691.41
86
1,338.08
1,103.66
234.42
173,456.99
87
1,338.08
1,102.17
235.91
173,221.09
88
1,338.08
1,100.68
237.40
172,983.68
89
1,338.08
1,099.17
238.91
172,744.77
90
1,338.08
1,097.65
240.43
172,504.34
91
1,338.08
1,096.12
241.96
172,262.38
92
1,338.08
1,094.58
243.50
172,018.88
93
1,338.08
1,093.04
245.04
171,773.84
94
1,338.08
1,091.48
246.60
171,527.24
95
1,338.08
1,089.91
248.17
171,279.07
96
1,338.08
1,088.34
249.74
171,029.33
97
1,338.08
1,086.75
251.33
170,778.00
98
1,338.08
1,085.15
252.93
170,525.07
99
1,338.08
1,083.54
254.54
170,270.53
100
1,338.08
1,081.93
256.15
170,014.38
101
1,338.08
1,080.30
257.78
169,756.60
102
1,338.08
1,078.66
259.42
169,497.18
103
1,338.08
1,077.01
261.07
169,236.12
104
1,338.08
1,075.35
262.73
168,973.39
105
1,338.08
1,073.69
264.39
168,709.00
106
1,338.08
1,072.01
266.07
168,442.92
107
1,338.08
1,070.31
267.77
168,175.15
108
1,338.08
1,068.61
269.47
167,905.69
109
1,338.08
1,066.90
271.18
167,634.51
110
1,338.08
1,065.18
272.90
167,361.61
111
1,338.08
1,063.44
274.64
167,086.97
112
1,338.08
1,061.70
276.38
166,810.59
113
1,338.08
1,059.94
278.14
166,532.45
114
1,338.08
1,058.17
279.91
166,252.55
115
1,338.08
1,056.40
281.68
165,970.86
116
1,338.08
1,054.61
283.47
165,687.39
117
1,338.08
1,052.81
285.27
165,402.11
118
1,338.08
1,050.99
287.09
165,115.03
119
1,338.08
1,049.17
288.91
164,826.11
120
1,338.08
1,047.33
290.75
164,535.37
121
1,338.08
1,045.49
292.59
164,242.77
122
1,338.08
1,043.63
294.45
163,948.32
123
1,338.08
1,041.75
296.33
163,651.99
124
1,338.08
1,039.87
298.21
163,353.79
125
1,338.08
1,037.98
300.10
163,053.68
126
1,338.08
1,036.07
302.01
162,751.67
127
1,338.08
1,034.15
303.93
162,447.74
128
1,338.08
1,032.22
305.86
162,141.88
129
1,338.08
1,030.28
307.80
161,834.08
130
1,338.08
1,028.32
309.76
161,524.32
131
1,338.08
1,026.35
311.73
161,212.59
132
1,338.08
1,024.37
313.71
160,898.89
133
1,338.08
1,022.38
315.70
160,583.18
134
1,338.08
1,020.37
317.71
160,265.48
135
1,338.08
1,018.35
319.73
159,945.75
136
1,338.08
1,016.32
321.76
159,623.99
137
1,338.08
1,014.28
323.80
159,300.19
138
1,338.08
1,012.22
325.86
158,974.33
139
1,338.08
1,010.15
327.93
158,646.40
140
1,338.08
1,008.07
330.01
158,316.38
141
1,338.08
1,005.97
332.11
157,984.27
142
1,338.08
1,003.86
334.22
157,650.05
143
1,338.08
1,001.73
336.35
157,313.71
144
1,338.08
999.60
338.48
156,975.22
145
1,338.08
997.45
340.63
156,634.59
146
1,338.08
995.28
342.80
156,291.79
147
1,338.08
993.10
344.98
155,946.82
148
1,338.08
990.91
347.17
155,599.65
149
1,338.08
988.71
349.37
155,250.27
150
1,338.08
986.49
351.59
154,898.68
151
1,338.08
984.25
353.83
154,544.85
152
1,338.08
982.00
356.08
154,188.78
153
1,338.08
979.74
358.34
153,830.44
154
1,338.08
977.46
360.62
153,469.82
155
1,338.08
975.17
362.91
153,106.91
156
1,338.08
972.87
365.21
152,741.70
157
1,338.08
970.55
367.53
152,374.17
158
1,338.08
968.21
369.87
152,004.30
159
1,338.08
965.86
372.22
151,632.08
160
1,338.08
963.50
374.58
151,257.49
161
1,338.08
961.12
376.96
150,880.53
162
1,338.08
958.72
379.36
150,501.17
163
1,338.08
956.31
381.77
150,119.40
164
1,338.08
953.88
384.20
149,735.20
165
1,338.08
951.44
386.64
149,348.57
166
1,338.08
948.99
389.09
148,959.47
167
1,338.08
946.51
391.57
148,567.90
168
1,338.08
944.03
394.05
148,173.85
169
1,338.08
941.52
396.56
147,777.29
170
1,338.08
939.00
399.08
147,378.21
171
1,338.08
936.47
401.61
146,976.60
172
1,338.08
933.91
404.17
146,572.43
173
1,338.08
931.35
406.73
146,165.70
174
1,338.08
928.76
409.32
145,756.38
175
1,338.08
926.16
411.92
145,344.46
176
1,338.08
923.54
414.54
144,929.92
177
1,338.08
920.91
417.17
144,512.75
178
1,338.08
918.26
419.82
144,092.93
179
1,338.08
915.59
422.49
143,670.44
180
1,338.08
912.91
425.17
143,245.27
181
1,338.08
910.20
427.88
142,817.39
182
1,338.08
907.49
430.59
142,386.80
183
1,338.08
904.75
433.33
141,953.47
184
1,338.08
902.00
436.08
141,517.38
185
1,338.08
899.23
438.85
141,078.53
186
1,338.08
896.44
441.64
140,636.88
187
1,338.08
893.63
444.45
140,192.43
188
1,338.08
890.81
447.27
139,745.16
189
1,338.08
887.96
450.12
139,295.04
190
1,338.08
885.10
452.98
138,842.07
191
1,338.08
882.23
455.85
138,386.21
192
1,338.08
879.33
458.75
137,927.46
193
1,338.08
876.41
461.67
137,465.80
194
1,338.08
873.48
464.60
137,001.20
195
1,338.08
870.53
467.55
136,533.64
196
1,338.08
867.56
470.52
136,063.12
197
1,338.08
864.57
473.51
135,589.61
198
1,338.08
861.56
476.52
135,113.09
199
1,338.08
858.53
479.55
134,633.54
200
1,338.08
855.48
482.60
134,150.94
201
1,338.08
852.42
485.66
133,665.28
202
1,338.08
849.33
488.75
133,176.53
203
1,338.08
846.23
491.85
132,684.68
204
1,338.08
843.10
494.98
132,189.70
205
1,338.08
839.96
498.12
131,691.57
206
1,338.08
836.79
501.29
131,190.29
207
1,338.08
833.60
504.48
130,685.81
208
1,338.08
830.40
507.68
130,178.13
209
1,338.08
827.17
510.91
129,667.22
210
1,338.08
823.93
514.15
129,153.07
211
1,338.08
820.66
517.42
128,635.65
212
1,338.08
817.37
520.71
128,114.94
213
1,338.08
814.06
524.02
127,590.93
214
1,338.08
810.73
527.35
127,063.58
215
1,338.08
807.38
530.70
126,532.88
216
1,338.08
804.01
534.07
125,998.81
217
1,338.08
800.62
537.46
125,461.35
218
1,338.08
797.20
540.88
124,920.47
219
1,338.08
793.77
544.31
124,376.16
220
1,338.08
790.31
547.77
123,828.39
221
1,338.08
786.83
551.25
123,277.13
222
1,338.08
783.32
554.76
122,722.38
223
1,338.08
779.80
558.28
122,164.09
224
1,338.08
776.25
561.83
121,602.27
225
1,338.08
772.68
565.40
121,036.87
226
1,338.08
769.09
568.99
120,467.88
227
1,338.08
765.47
572.61
119,895.27
228
1,338.08
761.83
576.25
119,319.02
229
1,338.08
758.17
579.91
118,739.12
230
1,338.08
754.49
583.59
118,155.52
231
1,338.08
750.78
587.30
117,568.22
232
1,338.08
747.05
591.03
116,977.19
233
1,338.08
743.29
594.79
116,382.40
234
1,338.08
739.51
598.57
115,783.84
235
1,338.08
735.71
602.37
115,181.47
236
1,338.08
731.88
606.20
114,575.27
237
1,338.08
728.03
610.05
113,965.22
238
1,338.08
724.15
613.93
113,351.29
239
1,338.08
720.25
617.83
112,733.47
240
1,338.08
716.33
621.75
112,111.71
241
1,338.08
712.38
625.70
111,486.01
242
1,338.08
708.40
629.68
110,856.33
243
1,338.08
704.40
633.68
110,222.65
244
1,338.08
700.37
637.71
109,584.94
245
1,338.08
696.32
641.76
108,943.19
246
1,338.08
692.24
645.84
108,297.35
247
1,338.08
688.14
649.94
107,647.41
248
1,338.08
684.01
654.07
106,993.34
249
1,338.08
679.85
658.23
106,335.11
250
1,338.08
675.67
662.41
105,672.70
251
1,338.08
671.46
666.62
105,006.08
252
1,338.08
667.23
670.85
104,335.23
253
1,338.08
662.96
675.12
103,660.11
254
1,338.08
658.67
679.41
102,980.71
255
1,338.08
654.36
683.72
102,296.98
256
1,338.08
650.01
688.07
101,608.92
257
1,338.08
645.64
692.44
100,916.48
258
1,338.08
641.24
696.84
100,219.64
259
1,338.08
636.81
701.27
99,518.37
260
1,338.08
632.36
705.72
98,812.64
261
1,338.08
627.87
710.21
98,102.44
262
1,338.08
623.36
714.72
97,387.72
263
1,338.08
618.82
719.26
96,668.45
264
1,338.08
614.25
723.83
95,944.62
265
1,338.08
609.65
728.43
95,216.19
266
1,338.08
605.02
733.06
94,483.13
267
1,338.08
600.36
737.72
93,745.41
268
1,338.08
595.67
742.41
93,003.00
269
1,338.08
590.96
747.12
92,255.88
270
1,338.08
586.21
751.87
91,504.01
271
1,338.08
581.43
756.65
90,747.36
272
1,338.08
576.62
761.46
89,985.91
273
1,338.08
571.79
766.29
89,219.61
274
1,338.08
566.92
771.16
88,448.45
275
1,338.08
562.02
776.06
87,672.38
276
1,338.08
557.08
781.00
86,891.39
277
1,338.08
552.12
785.96
86,105.43
278
1,338.08
547.13
790.95
85,314.48
279
1,338.08
542.10
795.98
84,518.50
280
1,338.08
537.04
801.04
83,717.47
281
1,338.08
531.95
806.13
82,911.34
282
1,338.08
526.83
811.25
82,100.09
283
1,338.08
521.68
816.40
81,283.69
284
1,338.08
516.49
821.59
80,462.10
285
1,338.08
511.27
826.81
79,635.29
286
1,338.08
506.02
832.06
78,803.23
287
1,338.08
500.73
837.35
77,965.88
288
1,338.08
495.41
842.67
77,123.20
289
1,338.08
490.05
848.03
76,275.18
290
1,338.08
484.67
853.41
75,421.76
291
1,338.08
479.24
858.84
74,562.92
292
1,338.08
473.79
864.29
73,698.63
293
1,338.08
468.29
869.79
72,828.84
294
1,338.08
462.77
875.31
71,953.53
295
1,338.08
457.20
880.88
71,072.65
296
1,338.08
451.61
886.47
70,186.18
297
1,338.08
445.97
892.11
69,294.08
298
1,338.08
440.31
897.77
68,396.30
299
1,338.08
434.60
903.48
67,492.82
300
1,338.08
428.86
909.22
66,583.61
301
1,338.08
423.08
915.00
65,668.61
302
1,338.08
417.27
920.81
64,747.80
303
1,338.08
411.42
926.66
63,821.14
304
1,338.08
405.53
932.55
62,888.59
305
1,338.08
399.60
938.48
61,950.11
306
1,338.08
393.64
944.44
61,005.67
307
1,338.08
387.64
950.44
60,055.23
308
1,338.08
381.60
956.48
59,098.75
309
1,338.08
375.52
962.56
58,136.20
310
1,338.08
369.41
968.67
57,167.52
311
1,338.08
363.25
974.83
56,192.70
312
1,338.08
357.06
981.02
55,211.67
313
1,338.08
350.82
987.26
54,224.42
314
1,338.08
344.55
993.53
53,230.89
315
1,338.08
338.24
999.84
52,231.05
316
1,338.08
331.88
1,006.20
51,224.85
317
1,338.08
325.49
1,012.59
50,212.26
318
1,338.08
319.06
1,019.02
49,193.24
319
1,338.08
312.58
1,025.50
48,167.74
320
1,338.08
306.07
1,032.01
47,135.73
321
1,338.08
299.51
1,038.57
46,097.16
322
1,338.08
292.91
1,045.17
45,051.98
323
1,338.08
286.27
1,051.81
44,000.17
324
1,338.08
279.58
1,058.50
42,941.68
325
1,338.08
272.86
1,065.22
41,876.46
326
1,338.08
266.09
1,071.99
40,804.47
327
1,338.08
259.28
1,078.80
39,725.66
328
1,338.08
252.42
1,085.66
38,640.01
329
1,338.08
245.53
1,092.55
37,547.45
330
1,338.08
238.58
1,099.50
36,447.96
331
1,338.08
231.60
1,106.48
35,341.47
332
1,338.08
224.57
1,113.51
34,227.96
333
1,338.08
217.49
1,120.59
33,107.37
334
1,338.08
210.37
1,127.71
31,979.66
335
1,338.08
203.20
1,134.88
30,844.78
336
1,338.08
195.99
1,142.09
29,702.69
337
1,338.08
188.74
1,149.34
28,553.35
338
1,338.08
181.43
1,156.65
27,396.70
339
1,338.08
174.08
1,164.00
26,232.71
340
1,338.08
166.69
1,171.39
25,061.31
341
1,338.08
159.24
1,178.84
23,882.48
342
1,338.08
151.75
1,186.33
22,696.15
343
1,338.08
144.22
1,193.86
21,502.28
344
1,338.08
136.63
1,201.45
20,300.83
345
1,338.08
128.99
1,209.09
19,091.75
346
1,338.08
121.31
1,216.77
17,874.98
347
1,338.08
113.58
1,224.50
16,650.48
348
1,338.08
105.80
1,232.28
15,418.20
349
1,338.08
97.97
1,240.11
14,178.09
350
1,338.08
90.09
1,247.99
12,930.10
351
1,338.08
82.16
1,255.92
11,674.18
352
1,338.08
74.18
1,263.90
10,410.28
353
1,338.08
66.15
1,271.93
9,138.35
354
1,338.08
58.07
1,280.01
7,858.34
355
1,338.08
49.93
1,288.15
6,570.19
356
1,338.08
41.75
1,296.33
5,273.86
357
1,338.08
33.51
1,304.57
3,969.29
358
1,338.08
25.22
1,312.86
2,656.43
359
1,338.08
16.88
1,321.20
1,335.23
360
1,343.71
8.48
1,335.23
0.00
Totals
481,714.43
292,664.43
189,050.00

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