Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,378.50  
 

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
1,378.50
1,214.88
163.62
204,447.38
2
1,378.50
1,213.91
164.59
204,282.78
3
1,378.50
1,212.93
165.57
204,117.21
4
1,378.50
1,211.95
166.55
203,950.66
5
1,378.50
1,210.96
167.54
203,783.12
6
1,378.50
1,209.96
168.54
203,614.58
7
1,378.50
1,208.96
169.54
203,445.04
8
1,378.50
1,207.95
170.55
203,274.49
9
1,378.50
1,206.94
171.56
203,102.94
10
1,378.50
1,205.92
172.58
202,930.36
11
1,378.50
1,204.90
173.60
202,756.76
12
1,378.50
1,203.87
174.63
202,582.13
13
1,378.50
1,202.83
175.67
202,406.46
14
1,378.50
1,201.79
176.71
202,229.75
15
1,378.50
1,200.74
177.76
202,051.99
16
1,378.50
1,199.68
178.82
201,873.17
17
1,378.50
1,198.62
179.88
201,693.29
18
1,378.50
1,197.55
180.95
201,512.35
19
1,378.50
1,196.48
182.02
201,330.33
20
1,378.50
1,195.40
183.10
201,147.22
21
1,378.50
1,194.31
184.19
200,963.04
22
1,378.50
1,193.22
185.28
200,777.75
23
1,378.50
1,192.12
186.38
200,591.37
24
1,378.50
1,191.01
187.49
200,403.88
25
1,378.50
1,189.90
188.60
200,215.28
26
1,378.50
1,188.78
189.72
200,025.56
27
1,378.50
1,187.65
190.85
199,834.71
28
1,378.50
1,186.52
191.98
199,642.73
29
1,378.50
1,185.38
193.12
199,449.61
30
1,378.50
1,184.23
194.27
199,255.34
31
1,378.50
1,183.08
195.42
199,059.92
32
1,378.50
1,181.92
196.58
198,863.34
33
1,378.50
1,180.75
197.75
198,665.59
34
1,378.50
1,179.58
198.92
198,466.67
35
1,378.50
1,178.40
200.10
198,266.56
36
1,378.50
1,177.21
201.29
198,065.27
37
1,378.50
1,176.01
202.49
197,862.78
38
1,378.50
1,174.81
203.69
197,659.09
39
1,378.50
1,173.60
204.90
197,454.19
40
1,378.50
1,172.38
206.12
197,248.08
41
1,378.50
1,171.16
207.34
197,040.74
42
1,378.50
1,169.93
208.57
196,832.17
43
1,378.50
1,168.69
209.81
196,622.36
44
1,378.50
1,167.45
211.05
196,411.30
45
1,378.50
1,166.19
212.31
196,199.00
46
1,378.50
1,164.93
213.57
195,985.43
47
1,378.50
1,163.66
214.84
195,770.59
48
1,378.50
1,162.39
216.11
195,554.48
49
1,378.50
1,161.10
217.40
195,337.08
50
1,378.50
1,159.81
218.69
195,118.40
51
1,378.50
1,158.52
219.98
194,898.41
52
1,378.50
1,157.21
221.29
194,677.12
53
1,378.50
1,155.90
222.60
194,454.52
54
1,378.50
1,154.57
223.93
194,230.59
55
1,378.50
1,153.24
225.26
194,005.34
56
1,378.50
1,151.91
226.59
193,778.74
57
1,378.50
1,150.56
227.94
193,550.80
58
1,378.50
1,149.21
229.29
193,321.51
59
1,378.50
1,147.85
230.65
193,090.86
60
1,378.50
1,146.48
232.02
192,858.83
61
1,378.50
1,145.10
233.40
192,625.43
62
1,378.50
1,143.71
234.79
192,390.65
63
1,378.50
1,142.32
236.18
192,154.47
64
1,378.50
1,140.92
237.58
191,916.88
65
1,378.50
1,139.51
238.99
191,677.89
66
1,378.50
1,138.09
240.41
191,437.48
67
1,378.50
1,136.66
241.84
191,195.64
68
1,378.50
1,135.22
243.28
190,952.36
69
1,378.50
1,133.78
244.72
190,707.64
70
1,378.50
1,132.33
246.17
190,461.47
71
1,378.50
1,130.86
247.64
190,213.83
72
1,378.50
1,129.39
249.11
189,964.73
73
1,378.50
1,127.92
250.58
189,714.14
74
1,378.50
1,126.43
252.07
189,462.07
75
1,378.50
1,124.93
253.57
189,208.50
76
1,378.50
1,123.43
255.07
188,953.43
77
1,378.50
1,121.91
256.59
188,696.84
78
1,378.50
1,120.39
258.11
188,438.73
79
1,378.50
1,118.85
259.65
188,179.08
80
1,378.50
1,117.31
261.19
187,917.89
81
1,378.50
1,115.76
262.74
187,655.16
82
1,378.50
1,114.20
264.30
187,390.86
83
1,378.50
1,112.63
265.87
187,124.99
84
1,378.50
1,111.05
267.45
186,857.55
85
1,378.50
1,109.47
269.03
186,588.51
86
1,378.50
1,107.87
270.63
186,317.88
87
1,378.50
1,106.26
272.24
186,045.65
88
1,378.50
1,104.65
273.85
185,771.79
89
1,378.50
1,103.02
275.48
185,496.31
90
1,378.50
1,101.38
277.12
185,219.20
91
1,378.50
1,099.74
278.76
184,940.44
92
1,378.50
1,098.08
280.42
184,660.02
93
1,378.50
1,096.42
282.08
184,377.94
94
1,378.50
1,094.74
283.76
184,094.18
95
1,378.50
1,093.06
285.44
183,808.74
96
1,378.50
1,091.36
287.14
183,521.61
97
1,378.50
1,089.66
288.84
183,232.77
98
1,378.50
1,087.94
290.56
182,942.21
99
1,378.50
1,086.22
292.28
182,649.93
100
1,378.50
1,084.48
294.02
182,355.91
101
1,378.50
1,082.74
295.76
182,060.15
102
1,378.50
1,080.98
297.52
181,762.63
103
1,378.50
1,079.22
299.28
181,463.35
104
1,378.50
1,077.44
301.06
181,162.29
105
1,378.50
1,075.65
302.85
180,859.44
106
1,378.50
1,073.85
304.65
180,554.79
107
1,378.50
1,072.04
306.46
180,248.34
108
1,378.50
1,070.22
308.28
179,940.06
109
1,378.50
1,068.39
310.11
179,629.95
110
1,378.50
1,066.55
311.95
179,318.01
111
1,378.50
1,064.70
313.80
179,004.21
112
1,378.50
1,062.84
315.66
178,688.55
113
1,378.50
1,060.96
317.54
178,371.01
114
1,378.50
1,059.08
319.42
178,051.59
115
1,378.50
1,057.18
321.32
177,730.27
116
1,378.50
1,055.27
323.23
177,407.04
117
1,378.50
1,053.35
325.15
177,081.90
118
1,378.50
1,051.42
327.08
176,754.82
119
1,378.50
1,049.48
329.02
176,425.80
120
1,378.50
1,047.53
330.97
176,094.83
121
1,378.50
1,045.56
332.94
175,761.89
122
1,378.50
1,043.59
334.91
175,426.98
123
1,378.50
1,041.60
336.90
175,090.08
124
1,378.50
1,039.60
338.90
174,751.17
125
1,378.50
1,037.59
340.91
174,410.26
126
1,378.50
1,035.56
342.94
174,067.32
127
1,378.50
1,033.52
344.98
173,722.34
128
1,378.50
1,031.48
347.02
173,375.32
129
1,378.50
1,029.42
349.08
173,026.24
130
1,378.50
1,027.34
351.16
172,675.08
131
1,378.50
1,025.26
353.24
172,321.84
132
1,378.50
1,023.16
355.34
171,966.50
133
1,378.50
1,021.05
357.45
171,609.05
134
1,378.50
1,018.93
359.57
171,249.48
135
1,378.50
1,016.79
361.71
170,887.77
136
1,378.50
1,014.65
363.85
170,523.92
137
1,378.50
1,012.49
366.01
170,157.90
138
1,378.50
1,010.31
368.19
169,789.72
139
1,378.50
1,008.13
370.37
169,419.34
140
1,378.50
1,005.93
372.57
169,046.77
141
1,378.50
1,003.72
374.78
168,671.99
142
1,378.50
1,001.49
377.01
168,294.98
143
1,378.50
999.25
379.25
167,915.73
144
1,378.50
997.00
381.50
167,534.23
145
1,378.50
994.73
383.77
167,150.46
146
1,378.50
992.46
386.04
166,764.42
147
1,378.50
990.16
388.34
166,376.08
148
1,378.50
987.86
390.64
165,985.44
149
1,378.50
985.54
392.96
165,592.48
150
1,378.50
983.21
395.29
165,197.18
151
1,378.50
980.86
397.64
164,799.54
152
1,378.50
978.50
400.00
164,399.54
153
1,378.50
976.12
402.38
163,997.16
154
1,378.50
973.73
404.77
163,592.39
155
1,378.50
971.33
407.17
163,185.22
156
1,378.50
968.91
409.59
162,775.64
157
1,378.50
966.48
412.02
162,363.62
158
1,378.50
964.03
414.47
161,949.15
159
1,378.50
961.57
416.93
161,532.22
160
1,378.50
959.10
419.40
161,112.82
161
1,378.50
956.61
421.89
160,690.93
162
1,378.50
954.10
424.40
160,266.53
163
1,378.50
951.58
426.92
159,839.61
164
1,378.50
949.05
429.45
159,410.16
165
1,378.50
946.50
432.00
158,978.16
166
1,378.50
943.93
434.57
158,543.59
167
1,378.50
941.35
437.15
158,106.44
168
1,378.50
938.76
439.74
157,666.70
169
1,378.50
936.15
442.35
157,224.35
170
1,378.50
933.52
444.98
156,779.37
171
1,378.50
930.88
447.62
156,331.74
172
1,378.50
928.22
450.28
155,881.46
173
1,378.50
925.55
452.95
155,428.51
174
1,378.50
922.86
455.64
154,972.87
175
1,378.50
920.15
458.35
154,514.52
176
1,378.50
917.43
461.07
154,053.45
177
1,378.50
914.69
463.81
153,589.64
178
1,378.50
911.94
466.56
153,123.08
179
1,378.50
909.17
469.33
152,653.75
180
1,378.50
906.38
472.12
152,181.63
181
1,378.50
903.58
474.92
151,706.71
182
1,378.50
900.76
477.74
151,228.97
183
1,378.50
897.92
480.58
150,748.39
184
1,378.50
895.07
483.43
150,264.96
185
1,378.50
892.20
486.30
149,778.66
186
1,378.50
889.31
489.19
149,289.47
187
1,378.50
886.41
492.09
148,797.37
188
1,378.50
883.48
495.02
148,302.36
189
1,378.50
880.55
497.95
147,804.40
190
1,378.50
877.59
500.91
147,303.49
191
1,378.50
874.61
503.89
146,799.60
192
1,378.50
871.62
506.88
146,292.73
193
1,378.50
868.61
509.89
145,782.84
194
1,378.50
865.59
512.91
145,269.93
195
1,378.50
862.54
515.96
144,753.97
196
1,378.50
859.48
519.02
144,234.94
197
1,378.50
856.39
522.11
143,712.84
198
1,378.50
853.29
525.21
143,187.63
199
1,378.50
850.18
528.32
142,659.31
200
1,378.50
847.04
531.46
142,127.85
201
1,378.50
843.88
534.62
141,593.23
202
1,378.50
840.71
537.79
141,055.44
203
1,378.50
837.52
540.98
140,514.46
204
1,378.50
834.30
544.20
139,970.26
205
1,378.50
831.07
547.43
139,422.84
206
1,378.50
827.82
550.68
138,872.16
207
1,378.50
824.55
553.95
138,318.21
208
1,378.50
821.26
557.24
137,760.98
209
1,378.50
817.96
560.54
137,200.43
210
1,378.50
814.63
563.87
136,636.56
211
1,378.50
811.28
567.22
136,069.34
212
1,378.50
807.91
570.59
135,498.75
213
1,378.50
804.52
573.98
134,924.78
214
1,378.50
801.12
577.38
134,347.39
215
1,378.50
797.69
580.81
133,766.58
216
1,378.50
794.24
584.26
133,182.32
217
1,378.50
790.77
587.73
132,594.59
218
1,378.50
787.28
591.22
132,003.37
219
1,378.50
783.77
594.73
131,408.64
220
1,378.50
780.24
598.26
130,810.38
221
1,378.50
776.69
601.81
130,208.57
222
1,378.50
773.11
605.39
129,603.18
223
1,378.50
769.52
608.98
128,994.20
224
1,378.50
765.90
612.60
128,381.60
225
1,378.50
762.27
616.23
127,765.37
226
1,378.50
758.61
619.89
127,145.47
227
1,378.50
754.93
623.57
126,521.90
228
1,378.50
751.22
627.28
125,894.62
229
1,378.50
747.50
631.00
125,263.62
230
1,378.50
743.75
634.75
124,628.88
231
1,378.50
739.98
638.52
123,990.36
232
1,378.50
736.19
642.31
123,348.05
233
1,378.50
732.38
646.12
122,701.93
234
1,378.50
728.54
649.96
122,051.97
235
1,378.50
724.68
653.82
121,398.16
236
1,378.50
720.80
657.70
120,740.46
237
1,378.50
716.90
661.60
120,078.86
238
1,378.50
712.97
665.53
119,413.32
239
1,378.50
709.02
669.48
118,743.84
240
1,378.50
705.04
673.46
118,070.38
241
1,378.50
701.04
677.46
117,392.93
242
1,378.50
697.02
681.48
116,711.45
243
1,378.50
692.97
685.53
116,025.92
244
1,378.50
688.90
689.60
115,336.32
245
1,378.50
684.81
693.69
114,642.63
246
1,378.50
680.69
697.81
113,944.82
247
1,378.50
676.55
701.95
113,242.87
248
1,378.50
672.38
706.12
112,536.75
249
1,378.50
668.19
710.31
111,826.44
250
1,378.50
663.97
714.53
111,111.91
251
1,378.50
659.73
718.77
110,393.13
252
1,378.50
655.46
723.04
109,670.09
253
1,378.50
651.17
727.33
108,942.76
254
1,378.50
646.85
731.65
108,211.11
255
1,378.50
642.50
736.00
107,475.11
256
1,378.50
638.13
740.37
106,734.74
257
1,378.50
633.74
744.76
105,989.98
258
1,378.50
629.32
749.18
105,240.80
259
1,378.50
624.87
753.63
104,487.16
260
1,378.50
620.39
758.11
103,729.06
261
1,378.50
615.89
762.61
102,966.45
262
1,378.50
611.36
767.14
102,199.31
263
1,378.50
606.81
771.69
101,427.62
264
1,378.50
602.23
776.27
100,651.35
265
1,378.50
597.62
780.88
99,870.46
266
1,378.50
592.98
785.52
99,084.94
267
1,378.50
588.32
790.18
98,294.76
268
1,378.50
583.63
794.87
97,499.89
269
1,378.50
578.91
799.59
96,700.29
270
1,378.50
574.16
804.34
95,895.95
271
1,378.50
569.38
809.12
95,086.83
272
1,378.50
564.58
813.92
94,272.91
273
1,378.50
559.75
818.75
93,454.16
274
1,378.50
554.88
823.62
92,630.54
275
1,378.50
549.99
828.51
91,802.03
276
1,378.50
545.07
833.43
90,968.61
277
1,378.50
540.13
838.37
90,130.23
278
1,378.50
535.15
843.35
89,286.88
279
1,378.50
530.14
848.36
88,438.52
280
1,378.50
525.10
853.40
87,585.13
281
1,378.50
520.04
858.46
86,726.66
282
1,378.50
514.94
863.56
85,863.10
283
1,378.50
509.81
868.69
84,994.42
284
1,378.50
504.65
873.85
84,120.57
285
1,378.50
499.47
879.03
83,241.54
286
1,378.50
494.25
884.25
82,357.28
287
1,378.50
489.00
889.50
81,467.78
288
1,378.50
483.71
894.79
80,572.99
289
1,378.50
478.40
900.10
79,672.90
290
1,378.50
473.06
905.44
78,767.45
291
1,378.50
467.68
910.82
77,856.64
292
1,378.50
462.27
916.23
76,940.41
293
1,378.50
456.83
921.67
76,018.74
294
1,378.50
451.36
927.14
75,091.60
295
1,378.50
445.86
932.64
74,158.96
296
1,378.50
440.32
938.18
73,220.78
297
1,378.50
434.75
943.75
72,277.03
298
1,378.50
429.14
949.36
71,327.67
299
1,378.50
423.51
954.99
70,372.68
300
1,378.50
417.84
960.66
69,412.02
301
1,378.50
412.13
966.37
68,445.65
302
1,378.50
406.40
972.10
67,473.55
303
1,378.50
400.62
977.88
66,495.67
304
1,378.50
394.82
983.68
65,511.99
305
1,378.50
388.98
989.52
64,522.47
306
1,378.50
383.10
995.40
63,527.07
307
1,378.50
377.19
1,001.31
62,525.76
308
1,378.50
371.25
1,007.25
61,518.51
309
1,378.50
365.27
1,013.23
60,505.28
310
1,378.50
359.25
1,019.25
59,486.03
311
1,378.50
353.20
1,025.30
58,460.72
312
1,378.50
347.11
1,031.39
57,429.33
313
1,378.50
340.99
1,037.51
56,391.82
314
1,378.50
334.83
1,043.67
55,348.15
315
1,378.50
328.63
1,049.87
54,298.28
316
1,378.50
322.40
1,056.10
53,242.17
317
1,378.50
316.13
1,062.37
52,179.80
318
1,378.50
309.82
1,068.68
51,111.12
319
1,378.50
303.47
1,075.03
50,036.09
320
1,378.50
297.09
1,081.41
48,954.68
321
1,378.50
290.67
1,087.83
47,866.85
322
1,378.50
284.21
1,094.29
46,772.56
323
1,378.50
277.71
1,100.79
45,671.77
324
1,378.50
271.18
1,107.32
44,564.44
325
1,378.50
264.60
1,113.90
43,450.54
326
1,378.50
257.99
1,120.51
42,330.03
327
1,378.50
251.33
1,127.17
41,202.87
328
1,378.50
244.64
1,133.86
40,069.01
329
1,378.50
237.91
1,140.59
38,928.42
330
1,378.50
231.14
1,147.36
37,781.06
331
1,378.50
224.33
1,154.17
36,626.88
332
1,378.50
217.47
1,161.03
35,465.85
333
1,378.50
210.58
1,167.92
34,297.93
334
1,378.50
203.64
1,174.86
33,123.08
335
1,378.50
196.67
1,181.83
31,941.24
336
1,378.50
189.65
1,188.85
30,752.40
337
1,378.50
182.59
1,195.91
29,556.49
338
1,378.50
175.49
1,203.01
28,353.48
339
1,378.50
168.35
1,210.15
27,143.33
340
1,378.50
161.16
1,217.34
25,925.99
341
1,378.50
153.94
1,224.56
24,701.43
342
1,378.50
146.66
1,231.84
23,469.59
343
1,378.50
139.35
1,239.15
22,230.44
344
1,378.50
131.99
1,246.51
20,983.94
345
1,378.50
124.59
1,253.91
19,730.03
346
1,378.50
117.15
1,261.35
18,468.67
347
1,378.50
109.66
1,268.84
17,199.83
348
1,378.50
102.12
1,276.38
15,923.46
349
1,378.50
94.55
1,283.95
14,639.50
350
1,378.50
86.92
1,291.58
13,347.92
351
1,378.50
79.25
1,299.25
12,048.68
352
1,378.50
71.54
1,306.96
10,741.72
353
1,378.50
63.78
1,314.72
9,427.00
354
1,378.50
55.97
1,322.53
8,104.47
355
1,378.50
48.12
1,330.38
6,774.09
356
1,378.50
40.22
1,338.28
5,435.81
357
1,378.50
32.28
1,346.22
4,089.58
358
1,378.50
24.28
1,354.22
2,735.37
359
1,378.50
16.24
1,362.26
1,373.11
360
1,381.26
8.15
1,373.11
0.00
Totals
496,262.76
291,651.76
204,611.00

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