Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,338.52  
 

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
1,338.52
1,201.65
136.87
188,975.13
2
1,338.52
1,200.78
137.74
188,837.39
3
1,338.52
1,199.90
138.62
188,698.77
4
1,338.52
1,199.02
139.50
188,559.28
5
1,338.52
1,198.14
140.38
188,418.89
6
1,338.52
1,197.25
141.27
188,277.62
7
1,338.52
1,196.35
142.17
188,135.45
8
1,338.52
1,195.44
143.08
187,992.37
9
1,338.52
1,194.53
143.99
187,848.38
10
1,338.52
1,193.62
144.90
187,703.48
11
1,338.52
1,192.70
145.82
187,557.66
12
1,338.52
1,191.77
146.75
187,410.92
13
1,338.52
1,190.84
147.68
187,263.24
14
1,338.52
1,189.90
148.62
187,114.62
15
1,338.52
1,188.96
149.56
186,965.06
16
1,338.52
1,188.01
150.51
186,814.54
17
1,338.52
1,187.05
151.47
186,663.07
18
1,338.52
1,186.09
152.43
186,510.64
19
1,338.52
1,185.12
153.40
186,357.24
20
1,338.52
1,184.14
154.38
186,202.87
21
1,338.52
1,183.16
155.36
186,047.51
22
1,338.52
1,182.18
156.34
185,891.17
23
1,338.52
1,181.18
157.34
185,733.83
24
1,338.52
1,180.18
158.34
185,575.49
25
1,338.52
1,179.18
159.34
185,416.15
26
1,338.52
1,178.17
160.35
185,255.80
27
1,338.52
1,177.15
161.37
185,094.42
28
1,338.52
1,176.12
162.40
184,932.02
29
1,338.52
1,175.09
163.43
184,768.59
30
1,338.52
1,174.05
164.47
184,604.12
31
1,338.52
1,173.01
165.51
184,438.61
32
1,338.52
1,171.95
166.57
184,272.04
33
1,338.52
1,170.90
167.62
184,104.42
34
1,338.52
1,169.83
168.69
183,935.73
35
1,338.52
1,168.76
169.76
183,765.97
36
1,338.52
1,167.68
170.84
183,595.13
37
1,338.52
1,166.59
171.93
183,423.20
38
1,338.52
1,165.50
173.02
183,250.18
39
1,338.52
1,164.40
174.12
183,076.06
40
1,338.52
1,163.30
175.22
182,900.84
41
1,338.52
1,162.18
176.34
182,724.50
42
1,338.52
1,161.06
177.46
182,547.04
43
1,338.52
1,159.93
178.59
182,368.46
44
1,338.52
1,158.80
179.72
182,188.74
45
1,338.52
1,157.66
180.86
182,007.88
46
1,338.52
1,156.51
182.01
181,825.86
47
1,338.52
1,155.35
183.17
181,642.70
48
1,338.52
1,154.19
184.33
181,458.36
49
1,338.52
1,153.02
185.50
181,272.86
50
1,338.52
1,151.84
186.68
181,086.18
51
1,338.52
1,150.65
187.87
180,898.31
52
1,338.52
1,149.46
189.06
180,709.25
53
1,338.52
1,148.26
190.26
180,518.99
54
1,338.52
1,147.05
191.47
180,327.51
55
1,338.52
1,145.83
192.69
180,134.82
56
1,338.52
1,144.61
193.91
179,940.91
57
1,338.52
1,143.37
195.15
179,745.77
58
1,338.52
1,142.13
196.39
179,549.38
59
1,338.52
1,140.89
197.63
179,351.75
60
1,338.52
1,139.63
198.89
179,152.86
61
1,338.52
1,138.37
200.15
178,952.70
62
1,338.52
1,137.10
201.42
178,751.28
63
1,338.52
1,135.82
202.70
178,548.58
64
1,338.52
1,134.53
203.99
178,344.58
65
1,338.52
1,133.23
205.29
178,139.29
66
1,338.52
1,131.93
206.59
177,932.70
67
1,338.52
1,130.61
207.91
177,724.79
68
1,338.52
1,129.29
209.23
177,515.57
69
1,338.52
1,127.96
210.56
177,305.01
70
1,338.52
1,126.63
211.89
177,093.12
71
1,338.52
1,125.28
213.24
176,879.88
72
1,338.52
1,123.92
214.60
176,665.28
73
1,338.52
1,122.56
215.96
176,449.32
74
1,338.52
1,121.19
217.33
176,231.99
75
1,338.52
1,119.81
218.71
176,013.28
76
1,338.52
1,118.42
220.10
175,793.17
77
1,338.52
1,117.02
221.50
175,571.67
78
1,338.52
1,115.61
222.91
175,348.77
79
1,338.52
1,114.20
224.32
175,124.44
80
1,338.52
1,112.77
225.75
174,898.69
81
1,338.52
1,111.34
227.18
174,671.51
82
1,338.52
1,109.89
228.63
174,442.88
83
1,338.52
1,108.44
230.08
174,212.80
84
1,338.52
1,106.98
231.54
173,981.25
85
1,338.52
1,105.51
233.01
173,748.24
86
1,338.52
1,104.03
234.49
173,513.74
87
1,338.52
1,102.54
235.98
173,277.76
88
1,338.52
1,101.04
237.48
173,040.28
89
1,338.52
1,099.53
238.99
172,801.28
90
1,338.52
1,098.01
240.51
172,560.77
91
1,338.52
1,096.48
242.04
172,318.73
92
1,338.52
1,094.94
243.58
172,075.15
93
1,338.52
1,093.39
245.13
171,830.03
94
1,338.52
1,091.84
246.68
171,583.34
95
1,338.52
1,090.27
248.25
171,335.09
96
1,338.52
1,088.69
249.83
171,085.26
97
1,338.52
1,087.10
251.42
170,833.85
98
1,338.52
1,085.51
253.01
170,580.84
99
1,338.52
1,083.90
254.62
170,326.21
100
1,338.52
1,082.28
256.24
170,069.98
101
1,338.52
1,080.65
257.87
169,812.11
102
1,338.52
1,079.01
259.51
169,552.60
103
1,338.52
1,077.37
261.15
169,291.45
104
1,338.52
1,075.71
262.81
169,028.63
105
1,338.52
1,074.04
264.48
168,764.15
106
1,338.52
1,072.36
266.16
168,497.99
107
1,338.52
1,070.66
267.86
168,230.13
108
1,338.52
1,068.96
269.56
167,960.57
109
1,338.52
1,067.25
271.27
167,689.30
110
1,338.52
1,065.53
272.99
167,416.31
111
1,338.52
1,063.79
274.73
167,141.58
112
1,338.52
1,062.05
276.47
166,865.10
113
1,338.52
1,060.29
278.23
166,586.87
114
1,338.52
1,058.52
280.00
166,306.87
115
1,338.52
1,056.74
281.78
166,025.10
116
1,338.52
1,054.95
283.57
165,741.53
117
1,338.52
1,053.15
285.37
165,456.16
118
1,338.52
1,051.34
287.18
165,168.97
119
1,338.52
1,049.51
289.01
164,879.96
120
1,338.52
1,047.67
290.85
164,589.12
121
1,338.52
1,045.83
292.69
164,296.42
122
1,338.52
1,043.97
294.55
164,001.87
123
1,338.52
1,042.10
296.42
163,705.45
124
1,338.52
1,040.21
298.31
163,407.14
125
1,338.52
1,038.32
300.20
163,106.93
126
1,338.52
1,036.41
302.11
162,804.82
127
1,338.52
1,034.49
304.03
162,500.79
128
1,338.52
1,032.56
305.96
162,194.83
129
1,338.52
1,030.61
307.91
161,886.92
130
1,338.52
1,028.66
309.86
161,577.06
131
1,338.52
1,026.69
311.83
161,265.23
132
1,338.52
1,024.71
313.81
160,951.41
133
1,338.52
1,022.71
315.81
160,635.60
134
1,338.52
1,020.71
317.81
160,317.79
135
1,338.52
1,018.69
319.83
159,997.96
136
1,338.52
1,016.65
321.87
159,676.09
137
1,338.52
1,014.61
323.91
159,352.18
138
1,338.52
1,012.55
325.97
159,026.21
139
1,338.52
1,010.48
328.04
158,698.17
140
1,338.52
1,008.39
330.13
158,368.04
141
1,338.52
1,006.30
332.22
158,035.82
142
1,338.52
1,004.19
334.33
157,701.49
143
1,338.52
1,002.06
336.46
157,365.03
144
1,338.52
999.92
338.60
157,026.43
145
1,338.52
997.77
340.75
156,685.68
146
1,338.52
995.61
342.91
156,342.77
147
1,338.52
993.43
345.09
155,997.68
148
1,338.52
991.24
347.28
155,650.39
149
1,338.52
989.03
349.49
155,300.90
150
1,338.52
986.81
351.71
154,949.19
151
1,338.52
984.57
353.95
154,595.24
152
1,338.52
982.32
356.20
154,239.05
153
1,338.52
980.06
358.46
153,880.59
154
1,338.52
977.78
360.74
153,519.85
155
1,338.52
975.49
363.03
153,156.82
156
1,338.52
973.18
365.34
152,791.48
157
1,338.52
970.86
367.66
152,423.83
158
1,338.52
968.53
369.99
152,053.83
159
1,338.52
966.18
372.34
151,681.49
160
1,338.52
963.81
374.71
151,306.78
161
1,338.52
961.43
377.09
150,929.69
162
1,338.52
959.03
379.49
150,550.20
163
1,338.52
956.62
381.90
150,168.30
164
1,338.52
954.19
384.33
149,783.97
165
1,338.52
951.75
386.77
149,397.21
166
1,338.52
949.29
389.23
149,007.98
167
1,338.52
946.82
391.70
148,616.28
168
1,338.52
944.33
394.19
148,222.10
169
1,338.52
941.83
396.69
147,825.40
170
1,338.52
939.31
399.21
147,426.19
171
1,338.52
936.77
401.75
147,024.44
172
1,338.52
934.22
404.30
146,620.14
173
1,338.52
931.65
406.87
146,213.27
174
1,338.52
929.06
409.46
145,803.81
175
1,338.52
926.46
412.06
145,391.75
176
1,338.52
923.84
414.68
144,977.08
177
1,338.52
921.21
417.31
144,559.76
178
1,338.52
918.56
419.96
144,139.80
179
1,338.52
915.89
422.63
143,717.17
180
1,338.52
913.20
425.32
143,291.85
181
1,338.52
910.50
428.02
142,863.83
182
1,338.52
907.78
430.74
142,433.09
183
1,338.52
905.04
433.48
141,999.62
184
1,338.52
902.29
436.23
141,563.39
185
1,338.52
899.52
439.00
141,124.38
186
1,338.52
896.73
441.79
140,682.59
187
1,338.52
893.92
444.60
140,237.99
188
1,338.52
891.10
447.42
139,790.57
189
1,338.52
888.25
450.27
139,340.30
190
1,338.52
885.39
453.13
138,887.17
191
1,338.52
882.51
456.01
138,431.16
192
1,338.52
879.61
458.91
137,972.26
193
1,338.52
876.70
461.82
137,510.44
194
1,338.52
873.76
464.76
137,045.68
195
1,338.52
870.81
467.71
136,577.97
196
1,338.52
867.84
470.68
136,107.29
197
1,338.52
864.85
473.67
135,633.62
198
1,338.52
861.84
476.68
135,156.94
199
1,338.52
858.81
479.71
134,677.23
200
1,338.52
855.76
482.76
134,194.47
201
1,338.52
852.69
485.83
133,708.64
202
1,338.52
849.61
488.91
133,219.73
203
1,338.52
846.50
492.02
132,727.71
204
1,338.52
843.37
495.15
132,232.57
205
1,338.52
840.23
498.29
131,734.27
206
1,338.52
837.06
501.46
131,232.82
207
1,338.52
833.88
504.64
130,728.17
208
1,338.52
830.67
507.85
130,220.32
209
1,338.52
827.44
511.08
129,709.24
210
1,338.52
824.19
514.33
129,194.91
211
1,338.52
820.93
517.59
128,677.32
212
1,338.52
817.64
520.88
128,156.44
213
1,338.52
814.33
524.19
127,632.25
214
1,338.52
811.00
527.52
127,104.72
215
1,338.52
807.64
530.88
126,573.85
216
1,338.52
804.27
534.25
126,039.60
217
1,338.52
800.88
537.64
125,501.95
218
1,338.52
797.46
541.06
124,960.89
219
1,338.52
794.02
544.50
124,416.40
220
1,338.52
790.56
547.96
123,868.44
221
1,338.52
787.08
551.44
123,317.00
222
1,338.52
783.58
554.94
122,762.06
223
1,338.52
780.05
558.47
122,203.59
224
1,338.52
776.50
562.02
121,641.57
225
1,338.52
772.93
565.59
121,075.98
226
1,338.52
769.34
569.18
120,506.80
227
1,338.52
765.72
572.80
119,934.00
228
1,338.52
762.08
576.44
119,357.56
229
1,338.52
758.42
580.10
118,777.46
230
1,338.52
754.73
583.79
118,193.67
231
1,338.52
751.02
587.50
117,606.17
232
1,338.52
747.29
591.23
117,014.94
233
1,338.52
743.53
594.99
116,419.95
234
1,338.52
739.75
598.77
115,821.18
235
1,338.52
735.95
602.57
115,218.61
236
1,338.52
732.12
606.40
114,612.21
237
1,338.52
728.27
610.25
114,001.95
238
1,338.52
724.39
614.13
113,387.82
239
1,338.52
720.49
618.03
112,769.79
240
1,338.52
716.56
621.96
112,147.82
241
1,338.52
712.61
625.91
111,521.91
242
1,338.52
708.63
629.89
110,892.02
243
1,338.52
704.63
633.89
110,258.13
244
1,338.52
700.60
637.92
109,620.20
245
1,338.52
696.55
641.97
108,978.23
246
1,338.52
692.47
646.05
108,332.17
247
1,338.52
688.36
650.16
107,682.02
248
1,338.52
684.23
654.29
107,027.73
249
1,338.52
680.07
658.45
106,369.28
250
1,338.52
675.89
662.63
105,706.65
251
1,338.52
671.68
666.84
105,039.80
252
1,338.52
667.44
671.08
104,368.72
253
1,338.52
663.18
675.34
103,693.38
254
1,338.52
658.89
679.63
103,013.74
255
1,338.52
654.57
683.95
102,329.79
256
1,338.52
650.22
688.30
101,641.49
257
1,338.52
645.85
692.67
100,948.82
258
1,338.52
641.45
697.07
100,251.74
259
1,338.52
637.02
701.50
99,550.24
260
1,338.52
632.56
705.96
98,844.28
261
1,338.52
628.07
710.45
98,133.83
262
1,338.52
623.56
714.96
97,418.87
263
1,338.52
619.02
719.50
96,699.37
264
1,338.52
614.44
724.08
95,975.29
265
1,338.52
609.84
728.68
95,246.61
266
1,338.52
605.21
733.31
94,513.31
267
1,338.52
600.55
737.97
93,775.34
268
1,338.52
595.86
742.66
93,032.68
269
1,338.52
591.15
747.37
92,285.31
270
1,338.52
586.40
752.12
91,533.19
271
1,338.52
581.62
756.90
90,776.28
272
1,338.52
576.81
761.71
90,014.57
273
1,338.52
571.97
766.55
89,248.02
274
1,338.52
567.10
771.42
88,476.59
275
1,338.52
562.20
776.32
87,700.27
276
1,338.52
557.26
781.26
86,919.01
277
1,338.52
552.30
786.22
86,132.79
278
1,338.52
547.30
791.22
85,341.57
279
1,338.52
542.27
796.25
84,545.33
280
1,338.52
537.22
801.30
83,744.02
281
1,338.52
532.12
806.40
82,937.62
282
1,338.52
527.00
811.52
82,126.10
283
1,338.52
521.84
816.68
81,309.43
284
1,338.52
516.65
821.87
80,487.56
285
1,338.52
511.43
827.09
79,660.47
286
1,338.52
506.18
832.34
78,828.13
287
1,338.52
500.89
837.63
77,990.50
288
1,338.52
495.56
842.96
77,147.54
289
1,338.52
490.21
848.31
76,299.23
290
1,338.52
484.82
853.70
75,445.53
291
1,338.52
479.39
859.13
74,586.40
292
1,338.52
473.93
864.59
73,721.81
293
1,338.52
468.44
870.08
72,851.73
294
1,338.52
462.91
875.61
71,976.13
295
1,338.52
457.35
881.17
71,094.96
296
1,338.52
451.75
886.77
70,208.18
297
1,338.52
446.11
892.41
69,315.78
298
1,338.52
440.44
898.08
68,417.70
299
1,338.52
434.74
903.78
67,513.92
300
1,338.52
428.99
909.53
66,604.39
301
1,338.52
423.22
915.30
65,689.09
302
1,338.52
417.40
921.12
64,767.97
303
1,338.52
411.55
926.97
63,841.00
304
1,338.52
405.66
932.86
62,908.13
305
1,338.52
399.73
938.79
61,969.34
306
1,338.52
393.76
944.76
61,024.58
307
1,338.52
387.76
950.76
60,073.83
308
1,338.52
381.72
956.80
59,117.02
309
1,338.52
375.64
962.88
58,154.14
310
1,338.52
369.52
969.00
57,185.14
311
1,338.52
363.36
975.16
56,209.99
312
1,338.52
357.17
981.35
55,228.64
313
1,338.52
350.93
987.59
54,241.05
314
1,338.52
344.66
993.86
53,247.19
315
1,338.52
338.34
1,000.18
52,247.01
316
1,338.52
331.99
1,006.53
51,240.47
317
1,338.52
325.59
1,012.93
50,227.54
318
1,338.52
319.15
1,019.37
49,208.18
319
1,338.52
312.68
1,025.84
48,182.33
320
1,338.52
306.16
1,032.36
47,149.97
321
1,338.52
299.60
1,038.92
46,111.05
322
1,338.52
293.00
1,045.52
45,065.53
323
1,338.52
286.35
1,052.17
44,013.36
324
1,338.52
279.67
1,058.85
42,954.51
325
1,338.52
272.94
1,065.58
41,888.93
326
1,338.52
266.17
1,072.35
40,816.58
327
1,338.52
259.36
1,079.16
39,737.42
328
1,338.52
252.50
1,086.02
38,651.39
329
1,338.52
245.60
1,092.92
37,558.47
330
1,338.52
238.65
1,099.87
36,458.60
331
1,338.52
231.66
1,106.86
35,351.75
332
1,338.52
224.63
1,113.89
34,237.86
333
1,338.52
217.55
1,120.97
33,116.89
334
1,338.52
210.43
1,128.09
31,988.80
335
1,338.52
203.26
1,135.26
30,853.54
336
1,338.52
196.05
1,142.47
29,711.07
337
1,338.52
188.79
1,149.73
28,561.34
338
1,338.52
181.48
1,157.04
27,404.31
339
1,338.52
174.13
1,164.39
26,239.92
340
1,338.52
166.73
1,171.79
25,068.13
341
1,338.52
159.29
1,179.23
23,888.90
342
1,338.52
151.79
1,186.73
22,702.17
343
1,338.52
144.25
1,194.27
21,507.90
344
1,338.52
136.66
1,201.86
20,306.05
345
1,338.52
129.03
1,209.49
19,096.56
346
1,338.52
121.34
1,217.18
17,879.38
347
1,338.52
113.61
1,224.91
16,654.47
348
1,338.52
105.83
1,232.69
15,421.77
349
1,338.52
97.99
1,240.53
14,181.25
350
1,338.52
90.11
1,248.41
12,932.84
351
1,338.52
82.18
1,256.34
11,676.49
352
1,338.52
74.19
1,264.33
10,412.17
353
1,338.52
66.16
1,272.36
9,139.81
354
1,338.52
58.08
1,280.44
7,859.37
355
1,338.52
49.94
1,288.58
6,570.78
356
1,338.52
41.75
1,296.77
5,274.02
357
1,338.52
33.51
1,305.01
3,969.01
358
1,338.52
25.22
1,313.30
2,655.71
359
1,338.52
16.87
1,321.65
1,334.06
360
1,342.54
8.48
1,334.06
0.00
Totals
481,871.22
292,759.22
189,112.00

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