Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,338.20  
 

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
1,338.20
1,116.00
222.20
222,977.80
2
1,338.20
1,114.89
223.31
222,754.49
3
1,338.20
1,113.77
224.43
222,530.06
4
1,338.20
1,112.65
225.55
222,304.51
5
1,338.20
1,111.52
226.68
222,077.83
6
1,338.20
1,110.39
227.81
221,850.02
7
1,338.20
1,109.25
228.95
221,621.07
8
1,338.20
1,108.11
230.09
221,390.98
9
1,338.20
1,106.95
231.25
221,159.73
10
1,338.20
1,105.80
232.40
220,927.33
11
1,338.20
1,104.64
233.56
220,693.77
12
1,338.20
1,103.47
234.73
220,459.04
13
1,338.20
1,102.30
235.90
220,223.13
14
1,338.20
1,101.12
237.08
219,986.05
15
1,338.20
1,099.93
238.27
219,747.78
16
1,338.20
1,098.74
239.46
219,508.32
17
1,338.20
1,097.54
240.66
219,267.66
18
1,338.20
1,096.34
241.86
219,025.80
19
1,338.20
1,095.13
243.07
218,782.73
20
1,338.20
1,093.91
244.29
218,538.44
21
1,338.20
1,092.69
245.51
218,292.93
22
1,338.20
1,091.46
246.74
218,046.20
23
1,338.20
1,090.23
247.97
217,798.23
24
1,338.20
1,088.99
249.21
217,549.02
25
1,338.20
1,087.75
250.45
217,298.56
26
1,338.20
1,086.49
251.71
217,046.86
27
1,338.20
1,085.23
252.97
216,793.89
28
1,338.20
1,083.97
254.23
216,539.66
29
1,338.20
1,082.70
255.50
216,284.16
30
1,338.20
1,081.42
256.78
216,027.38
31
1,338.20
1,080.14
258.06
215,769.32
32
1,338.20
1,078.85
259.35
215,509.96
33
1,338.20
1,077.55
260.65
215,249.31
34
1,338.20
1,076.25
261.95
214,987.36
35
1,338.20
1,074.94
263.26
214,724.10
36
1,338.20
1,073.62
264.58
214,459.52
37
1,338.20
1,072.30
265.90
214,193.62
38
1,338.20
1,070.97
267.23
213,926.38
39
1,338.20
1,069.63
268.57
213,657.82
40
1,338.20
1,068.29
269.91
213,387.90
41
1,338.20
1,066.94
271.26
213,116.64
42
1,338.20
1,065.58
272.62
212,844.03
43
1,338.20
1,064.22
273.98
212,570.05
44
1,338.20
1,062.85
275.35
212,294.70
45
1,338.20
1,061.47
276.73
212,017.97
46
1,338.20
1,060.09
278.11
211,739.86
47
1,338.20
1,058.70
279.50
211,460.36
48
1,338.20
1,057.30
280.90
211,179.46
49
1,338.20
1,055.90
282.30
210,897.16
50
1,338.20
1,054.49
283.71
210,613.44
51
1,338.20
1,053.07
285.13
210,328.31
52
1,338.20
1,051.64
286.56
210,041.75
53
1,338.20
1,050.21
287.99
209,753.76
54
1,338.20
1,048.77
289.43
209,464.33
55
1,338.20
1,047.32
290.88
209,173.45
56
1,338.20
1,045.87
292.33
208,881.12
57
1,338.20
1,044.41
293.79
208,587.33
58
1,338.20
1,042.94
295.26
208,292.06
59
1,338.20
1,041.46
296.74
207,995.32
60
1,338.20
1,039.98
298.22
207,697.10
61
1,338.20
1,038.49
299.71
207,397.38
62
1,338.20
1,036.99
301.21
207,096.17
63
1,338.20
1,035.48
302.72
206,793.45
64
1,338.20
1,033.97
304.23
206,489.22
65
1,338.20
1,032.45
305.75
206,183.47
66
1,338.20
1,030.92
307.28
205,876.18
67
1,338.20
1,029.38
308.82
205,567.36
68
1,338.20
1,027.84
310.36
205,257.00
69
1,338.20
1,026.29
311.91
204,945.09
70
1,338.20
1,024.73
313.47
204,631.61
71
1,338.20
1,023.16
315.04
204,316.57
72
1,338.20
1,021.58
316.62
203,999.95
73
1,338.20
1,020.00
318.20
203,681.75
74
1,338.20
1,018.41
319.79
203,361.96
75
1,338.20
1,016.81
321.39
203,040.57
76
1,338.20
1,015.20
323.00
202,717.57
77
1,338.20
1,013.59
324.61
202,392.96
78
1,338.20
1,011.96
326.24
202,066.73
79
1,338.20
1,010.33
327.87
201,738.86
80
1,338.20
1,008.69
329.51
201,409.35
81
1,338.20
1,007.05
331.15
201,078.20
82
1,338.20
1,005.39
332.81
200,745.39
83
1,338.20
1,003.73
334.47
200,410.92
84
1,338.20
1,002.05
336.15
200,074.77
85
1,338.20
1,000.37
337.83
199,736.95
86
1,338.20
998.68
339.52
199,397.43
87
1,338.20
996.99
341.21
199,056.22
88
1,338.20
995.28
342.92
198,713.30
89
1,338.20
993.57
344.63
198,368.67
90
1,338.20
991.84
346.36
198,022.31
91
1,338.20
990.11
348.09
197,674.22
92
1,338.20
988.37
349.83
197,324.39
93
1,338.20
986.62
351.58
196,972.81
94
1,338.20
984.86
353.34
196,619.48
95
1,338.20
983.10
355.10
196,264.38
96
1,338.20
981.32
356.88
195,907.50
97
1,338.20
979.54
358.66
195,548.84
98
1,338.20
977.74
360.46
195,188.38
99
1,338.20
975.94
362.26
194,826.12
100
1,338.20
974.13
364.07
194,462.05
101
1,338.20
972.31
365.89
194,096.16
102
1,338.20
970.48
367.72
193,728.44
103
1,338.20
968.64
369.56
193,358.89
104
1,338.20
966.79
371.41
192,987.48
105
1,338.20
964.94
373.26
192,614.22
106
1,338.20
963.07
375.13
192,239.09
107
1,338.20
961.20
377.00
191,862.08
108
1,338.20
959.31
378.89
191,483.19
109
1,338.20
957.42
380.78
191,102.41
110
1,338.20
955.51
382.69
190,719.72
111
1,338.20
953.60
384.60
190,335.12
112
1,338.20
951.68
386.52
189,948.60
113
1,338.20
949.74
388.46
189,560.14
114
1,338.20
947.80
390.40
189,169.74
115
1,338.20
945.85
392.35
188,777.39
116
1,338.20
943.89
394.31
188,383.08
117
1,338.20
941.92
396.28
187,986.79
118
1,338.20
939.93
398.27
187,588.53
119
1,338.20
937.94
400.26
187,188.27
120
1,338.20
935.94
402.26
186,786.01
121
1,338.20
933.93
404.27
186,381.74
122
1,338.20
931.91
406.29
185,975.45
123
1,338.20
929.88
408.32
185,567.13
124
1,338.20
927.84
410.36
185,156.76
125
1,338.20
925.78
412.42
184,744.34
126
1,338.20
923.72
414.48
184,329.87
127
1,338.20
921.65
416.55
183,913.32
128
1,338.20
919.57
418.63
183,494.68
129
1,338.20
917.47
420.73
183,073.96
130
1,338.20
915.37
422.83
182,651.13
131
1,338.20
913.26
424.94
182,226.18
132
1,338.20
911.13
427.07
181,799.11
133
1,338.20
909.00
429.20
181,369.91
134
1,338.20
906.85
431.35
180,938.56
135
1,338.20
904.69
433.51
180,505.05
136
1,338.20
902.53
435.67
180,069.38
137
1,338.20
900.35
437.85
179,631.52
138
1,338.20
898.16
440.04
179,191.48
139
1,338.20
895.96
442.24
178,749.24
140
1,338.20
893.75
444.45
178,304.78
141
1,338.20
891.52
446.68
177,858.11
142
1,338.20
889.29
448.91
177,409.20
143
1,338.20
887.05
451.15
176,958.04
144
1,338.20
884.79
453.41
176,504.63
145
1,338.20
882.52
455.68
176,048.96
146
1,338.20
880.24
457.96
175,591.00
147
1,338.20
877.96
460.24
175,130.76
148
1,338.20
875.65
462.55
174,668.21
149
1,338.20
873.34
464.86
174,203.35
150
1,338.20
871.02
467.18
173,736.17
151
1,338.20
868.68
469.52
173,266.65
152
1,338.20
866.33
471.87
172,794.78
153
1,338.20
863.97
474.23
172,320.56
154
1,338.20
861.60
476.60
171,843.96
155
1,338.20
859.22
478.98
171,364.98
156
1,338.20
856.82
481.38
170,883.60
157
1,338.20
854.42
483.78
170,399.82
158
1,338.20
852.00
486.20
169,913.62
159
1,338.20
849.57
488.63
169,424.99
160
1,338.20
847.12
491.08
168,933.91
161
1,338.20
844.67
493.53
168,440.38
162
1,338.20
842.20
496.00
167,944.39
163
1,338.20
839.72
498.48
167,445.91
164
1,338.20
837.23
500.97
166,944.94
165
1,338.20
834.72
503.48
166,441.46
166
1,338.20
832.21
505.99
165,935.47
167
1,338.20
829.68
508.52
165,426.95
168
1,338.20
827.13
511.07
164,915.88
169
1,338.20
824.58
513.62
164,402.26
170
1,338.20
822.01
516.19
163,886.07
171
1,338.20
819.43
518.77
163,367.30
172
1,338.20
816.84
521.36
162,845.94
173
1,338.20
814.23
523.97
162,321.97
174
1,338.20
811.61
526.59
161,795.38
175
1,338.20
808.98
529.22
161,266.15
176
1,338.20
806.33
531.87
160,734.29
177
1,338.20
803.67
534.53
160,199.76
178
1,338.20
801.00
537.20
159,662.56
179
1,338.20
798.31
539.89
159,122.67
180
1,338.20
795.61
542.59
158,580.08
181
1,338.20
792.90
545.30
158,034.78
182
1,338.20
790.17
548.03
157,486.76
183
1,338.20
787.43
550.77
156,935.99
184
1,338.20
784.68
553.52
156,382.47
185
1,338.20
781.91
556.29
155,826.18
186
1,338.20
779.13
559.07
155,267.11
187
1,338.20
776.34
561.86
154,705.25
188
1,338.20
773.53
564.67
154,140.58
189
1,338.20
770.70
567.50
153,573.08
190
1,338.20
767.87
570.33
153,002.74
191
1,338.20
765.01
573.19
152,429.56
192
1,338.20
762.15
576.05
151,853.50
193
1,338.20
759.27
578.93
151,274.57
194
1,338.20
756.37
581.83
150,692.75
195
1,338.20
753.46
584.74
150,108.01
196
1,338.20
750.54
587.66
149,520.35
197
1,338.20
747.60
590.60
148,929.75
198
1,338.20
744.65
593.55
148,336.20
199
1,338.20
741.68
596.52
147,739.68
200
1,338.20
738.70
599.50
147,140.18
201
1,338.20
735.70
602.50
146,537.68
202
1,338.20
732.69
605.51
145,932.17
203
1,338.20
729.66
608.54
145,323.63
204
1,338.20
726.62
611.58
144,712.05
205
1,338.20
723.56
614.64
144,097.41
206
1,338.20
720.49
617.71
143,479.69
207
1,338.20
717.40
620.80
142,858.89
208
1,338.20
714.29
623.91
142,234.99
209
1,338.20
711.17
627.03
141,607.96
210
1,338.20
708.04
630.16
140,977.80
211
1,338.20
704.89
633.31
140,344.49
212
1,338.20
701.72
636.48
139,708.01
213
1,338.20
698.54
639.66
139,068.35
214
1,338.20
695.34
642.86
138,425.50
215
1,338.20
692.13
646.07
137,779.42
216
1,338.20
688.90
649.30
137,130.12
217
1,338.20
685.65
652.55
136,477.57
218
1,338.20
682.39
655.81
135,821.76
219
1,338.20
679.11
659.09
135,162.67
220
1,338.20
675.81
662.39
134,500.28
221
1,338.20
672.50
665.70
133,834.58
222
1,338.20
669.17
669.03
133,165.56
223
1,338.20
665.83
672.37
132,493.18
224
1,338.20
662.47
675.73
131,817.45
225
1,338.20
659.09
679.11
131,138.34
226
1,338.20
655.69
682.51
130,455.83
227
1,338.20
652.28
685.92
129,769.91
228
1,338.20
648.85
689.35
129,080.56
229
1,338.20
645.40
692.80
128,387.76
230
1,338.20
641.94
696.26
127,691.50
231
1,338.20
638.46
699.74
126,991.76
232
1,338.20
634.96
703.24
126,288.51
233
1,338.20
631.44
706.76
125,581.76
234
1,338.20
627.91
710.29
124,871.47
235
1,338.20
624.36
713.84
124,157.62
236
1,338.20
620.79
717.41
123,440.21
237
1,338.20
617.20
721.00
122,719.21
238
1,338.20
613.60
724.60
121,994.61
239
1,338.20
609.97
728.23
121,266.38
240
1,338.20
606.33
731.87
120,534.51
241
1,338.20
602.67
735.53
119,798.99
242
1,338.20
598.99
739.21
119,059.78
243
1,338.20
595.30
742.90
118,316.88
244
1,338.20
591.58
746.62
117,570.26
245
1,338.20
587.85
750.35
116,819.92
246
1,338.20
584.10
754.10
116,065.81
247
1,338.20
580.33
757.87
115,307.94
248
1,338.20
576.54
761.66
114,546.28
249
1,338.20
572.73
765.47
113,780.81
250
1,338.20
568.90
769.30
113,011.52
251
1,338.20
565.06
773.14
112,238.38
252
1,338.20
561.19
777.01
111,461.37
253
1,338.20
557.31
780.89
110,680.48
254
1,338.20
553.40
784.80
109,895.68
255
1,338.20
549.48
788.72
109,106.96
256
1,338.20
545.53
792.67
108,314.29
257
1,338.20
541.57
796.63
107,517.66
258
1,338.20
537.59
800.61
106,717.05
259
1,338.20
533.59
804.61
105,912.44
260
1,338.20
529.56
808.64
105,103.80
261
1,338.20
525.52
812.68
104,291.12
262
1,338.20
521.46
816.74
103,474.37
263
1,338.20
517.37
820.83
102,653.54
264
1,338.20
513.27
824.93
101,828.61
265
1,338.20
509.14
829.06
100,999.56
266
1,338.20
505.00
833.20
100,166.35
267
1,338.20
500.83
837.37
99,328.98
268
1,338.20
496.64
841.56
98,487.43
269
1,338.20
492.44
845.76
97,641.67
270
1,338.20
488.21
849.99
96,791.68
271
1,338.20
483.96
854.24
95,937.43
272
1,338.20
479.69
858.51
95,078.92
273
1,338.20
475.39
862.81
94,216.12
274
1,338.20
471.08
867.12
93,349.00
275
1,338.20
466.74
871.46
92,477.54
276
1,338.20
462.39
875.81
91,601.73
277
1,338.20
458.01
880.19
90,721.54
278
1,338.20
453.61
884.59
89,836.95
279
1,338.20
449.18
889.02
88,947.93
280
1,338.20
444.74
893.46
88,054.47
281
1,338.20
440.27
897.93
87,156.54
282
1,338.20
435.78
902.42
86,254.12
283
1,338.20
431.27
906.93
85,347.20
284
1,338.20
426.74
911.46
84,435.73
285
1,338.20
422.18
916.02
83,519.71
286
1,338.20
417.60
920.60
82,599.11
287
1,338.20
413.00
925.20
81,673.90
288
1,338.20
408.37
929.83
80,744.07
289
1,338.20
403.72
934.48
79,809.59
290
1,338.20
399.05
939.15
78,870.44
291
1,338.20
394.35
943.85
77,926.59
292
1,338.20
389.63
948.57
76,978.03
293
1,338.20
384.89
953.31
76,024.72
294
1,338.20
380.12
958.08
75,066.64
295
1,338.20
375.33
962.87
74,103.77
296
1,338.20
370.52
967.68
73,136.09
297
1,338.20
365.68
972.52
72,163.57
298
1,338.20
360.82
977.38
71,186.19
299
1,338.20
355.93
982.27
70,203.92
300
1,338.20
351.02
987.18
69,216.74
301
1,338.20
346.08
992.12
68,224.63
302
1,338.20
341.12
997.08
67,227.55
303
1,338.20
336.14
1,002.06
66,225.49
304
1,338.20
331.13
1,007.07
65,218.41
305
1,338.20
326.09
1,012.11
64,206.31
306
1,338.20
321.03
1,017.17
63,189.14
307
1,338.20
315.95
1,022.25
62,166.88
308
1,338.20
310.83
1,027.37
61,139.52
309
1,338.20
305.70
1,032.50
60,107.01
310
1,338.20
300.54
1,037.66
59,069.35
311
1,338.20
295.35
1,042.85
58,026.50
312
1,338.20
290.13
1,048.07
56,978.43
313
1,338.20
284.89
1,053.31
55,925.12
314
1,338.20
279.63
1,058.57
54,866.55
315
1,338.20
274.33
1,063.87
53,802.68
316
1,338.20
269.01
1,069.19
52,733.49
317
1,338.20
263.67
1,074.53
51,658.96
318
1,338.20
258.29
1,079.91
50,579.06
319
1,338.20
252.90
1,085.30
49,493.75
320
1,338.20
247.47
1,090.73
48,403.02
321
1,338.20
242.02
1,096.18
47,306.83
322
1,338.20
236.53
1,101.67
46,205.17
323
1,338.20
231.03
1,107.17
45,097.99
324
1,338.20
225.49
1,112.71
43,985.28
325
1,338.20
219.93
1,118.27
42,867.01
326
1,338.20
214.34
1,123.86
41,743.15
327
1,338.20
208.72
1,129.48
40,613.66
328
1,338.20
203.07
1,135.13
39,478.53
329
1,338.20
197.39
1,140.81
38,337.72
330
1,338.20
191.69
1,146.51
37,191.21
331
1,338.20
185.96
1,152.24
36,038.97
332
1,338.20
180.19
1,158.01
34,880.96
333
1,338.20
174.40
1,163.80
33,717.17
334
1,338.20
168.59
1,169.61
32,547.55
335
1,338.20
162.74
1,175.46
31,372.09
336
1,338.20
156.86
1,181.34
30,190.75
337
1,338.20
150.95
1,187.25
29,003.50
338
1,338.20
145.02
1,193.18
27,810.32
339
1,338.20
139.05
1,199.15
26,611.17
340
1,338.20
133.06
1,205.14
25,406.03
341
1,338.20
127.03
1,211.17
24,194.86
342
1,338.20
120.97
1,217.23
22,977.63
343
1,338.20
114.89
1,223.31
21,754.32
344
1,338.20
108.77
1,229.43
20,524.89
345
1,338.20
102.62
1,235.58
19,289.32
346
1,338.20
96.45
1,241.75
18,047.56
347
1,338.20
90.24
1,247.96
16,799.60
348
1,338.20
84.00
1,254.20
15,545.40
349
1,338.20
77.73
1,260.47
14,284.93
350
1,338.20
71.42
1,266.78
13,018.15
351
1,338.20
65.09
1,273.11
11,745.04
352
1,338.20
58.73
1,279.47
10,465.57
353
1,338.20
52.33
1,285.87
9,179.70
354
1,338.20
45.90
1,292.30
7,887.39
355
1,338.20
39.44
1,298.76
6,588.63
356
1,338.20
32.94
1,305.26
5,283.37
357
1,338.20
26.42
1,311.78
3,971.59
358
1,338.20
19.86
1,318.34
2,653.25
359
1,338.20
13.27
1,324.93
1,328.32
360
1,334.96
6.64
1,328.32
0.00
Totals
481,748.76
258,548.76
223,200.00

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