Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,338.80  
 

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
1,338.80
1,099.28
239.52
229,175.48
2
1,338.80
1,098.13
240.67
228,934.81
3
1,338.80
1,096.98
241.82
228,692.99
4
1,338.80
1,095.82
242.98
228,450.01
5
1,338.80
1,094.66
244.14
228,205.87
6
1,338.80
1,093.49
245.31
227,960.56
7
1,338.80
1,092.31
246.49
227,714.07
8
1,338.80
1,091.13
247.67
227,466.40
9
1,338.80
1,089.94
248.86
227,217.54
10
1,338.80
1,088.75
250.05
226,967.49
11
1,338.80
1,087.55
251.25
226,716.24
12
1,338.80
1,086.35
252.45
226,463.79
13
1,338.80
1,085.14
253.66
226,210.13
14
1,338.80
1,083.92
254.88
225,955.25
15
1,338.80
1,082.70
256.10
225,699.16
16
1,338.80
1,081.48
257.32
225,441.83
17
1,338.80
1,080.24
258.56
225,183.27
18
1,338.80
1,079.00
259.80
224,923.48
19
1,338.80
1,077.76
261.04
224,662.43
20
1,338.80
1,076.51
262.29
224,400.14
21
1,338.80
1,075.25
263.55
224,136.59
22
1,338.80
1,073.99
264.81
223,871.78
23
1,338.80
1,072.72
266.08
223,605.70
24
1,338.80
1,071.44
267.36
223,338.34
25
1,338.80
1,070.16
268.64
223,069.71
26
1,338.80
1,068.88
269.92
222,799.78
27
1,338.80
1,067.58
271.22
222,528.56
28
1,338.80
1,066.28
272.52
222,256.05
29
1,338.80
1,064.98
273.82
221,982.22
30
1,338.80
1,063.66
275.14
221,707.09
31
1,338.80
1,062.35
276.45
221,430.64
32
1,338.80
1,061.02
277.78
221,152.86
33
1,338.80
1,059.69
279.11
220,873.75
34
1,338.80
1,058.35
280.45
220,593.30
35
1,338.80
1,057.01
281.79
220,311.51
36
1,338.80
1,055.66
283.14
220,028.37
37
1,338.80
1,054.30
284.50
219,743.87
38
1,338.80
1,052.94
285.86
219,458.01
39
1,338.80
1,051.57
287.23
219,170.78
40
1,338.80
1,050.19
288.61
218,882.18
41
1,338.80
1,048.81
289.99
218,592.19
42
1,338.80
1,047.42
291.38
218,300.81
43
1,338.80
1,046.02
292.78
218,008.03
44
1,338.80
1,044.62
294.18
217,713.85
45
1,338.80
1,043.21
295.59
217,418.27
46
1,338.80
1,041.80
297.00
217,121.26
47
1,338.80
1,040.37
298.43
216,822.83
48
1,338.80
1,038.94
299.86
216,522.98
49
1,338.80
1,037.51
301.29
216,221.68
50
1,338.80
1,036.06
302.74
215,918.94
51
1,338.80
1,034.61
304.19
215,614.76
52
1,338.80
1,033.15
305.65
215,309.11
53
1,338.80
1,031.69
307.11
215,002.00
54
1,338.80
1,030.22
308.58
214,693.42
55
1,338.80
1,028.74
310.06
214,383.36
56
1,338.80
1,027.25
311.55
214,071.81
57
1,338.80
1,025.76
313.04
213,758.77
58
1,338.80
1,024.26
314.54
213,444.23
59
1,338.80
1,022.75
316.05
213,128.19
60
1,338.80
1,021.24
317.56
212,810.63
61
1,338.80
1,019.72
319.08
212,491.54
62
1,338.80
1,018.19
320.61
212,170.93
63
1,338.80
1,016.65
322.15
211,848.78
64
1,338.80
1,015.11
323.69
211,525.09
65
1,338.80
1,013.56
325.24
211,199.85
66
1,338.80
1,012.00
326.80
210,873.05
67
1,338.80
1,010.43
328.37
210,544.68
68
1,338.80
1,008.86
329.94
210,214.74
69
1,338.80
1,007.28
331.52
209,883.22
70
1,338.80
1,005.69
333.11
209,550.11
71
1,338.80
1,004.09
334.71
209,215.41
72
1,338.80
1,002.49
336.31
208,879.10
73
1,338.80
1,000.88
337.92
208,541.18
74
1,338.80
999.26
339.54
208,201.64
75
1,338.80
997.63
341.17
207,860.47
76
1,338.80
996.00
342.80
207,517.67
77
1,338.80
994.36
344.44
207,173.22
78
1,338.80
992.71
346.09
206,827.13
79
1,338.80
991.05
347.75
206,479.37
80
1,338.80
989.38
349.42
206,129.95
81
1,338.80
987.71
351.09
205,778.86
82
1,338.80
986.02
352.78
205,426.08
83
1,338.80
984.33
354.47
205,071.62
84
1,338.80
982.63
356.17
204,715.45
85
1,338.80
980.93
357.87
204,357.58
86
1,338.80
979.21
359.59
203,997.99
87
1,338.80
977.49
361.31
203,636.68
88
1,338.80
975.76
363.04
203,273.64
89
1,338.80
974.02
364.78
202,908.86
90
1,338.80
972.27
366.53
202,542.33
91
1,338.80
970.52
368.28
202,174.05
92
1,338.80
968.75
370.05
201,804.00
93
1,338.80
966.98
371.82
201,432.18
94
1,338.80
965.20
373.60
201,058.57
95
1,338.80
963.41
375.39
200,683.18
96
1,338.80
961.61
377.19
200,305.99
97
1,338.80
959.80
379.00
199,926.99
98
1,338.80
957.98
380.82
199,546.17
99
1,338.80
956.16
382.64
199,163.53
100
1,338.80
954.33
384.47
198,779.05
101
1,338.80
952.48
386.32
198,392.74
102
1,338.80
950.63
388.17
198,004.57
103
1,338.80
948.77
390.03
197,614.54
104
1,338.80
946.90
391.90
197,222.64
105
1,338.80
945.03
393.77
196,828.87
106
1,338.80
943.14
395.66
196,433.21
107
1,338.80
941.24
397.56
196,035.65
108
1,338.80
939.34
399.46
195,636.19
109
1,338.80
937.42
401.38
195,234.81
110
1,338.80
935.50
403.30
194,831.51
111
1,338.80
933.57
405.23
194,426.28
112
1,338.80
931.63
407.17
194,019.10
113
1,338.80
929.67
409.13
193,609.98
114
1,338.80
927.71
411.09
193,198.89
115
1,338.80
925.74
413.06
192,785.84
116
1,338.80
923.77
415.03
192,370.80
117
1,338.80
921.78
417.02
191,953.78
118
1,338.80
919.78
419.02
191,534.76
119
1,338.80
917.77
421.03
191,113.73
120
1,338.80
915.75
423.05
190,690.68
121
1,338.80
913.73
425.07
190,265.61
122
1,338.80
911.69
427.11
189,838.50
123
1,338.80
909.64
429.16
189,409.34
124
1,338.80
907.59
431.21
188,978.13
125
1,338.80
905.52
433.28
188,544.85
126
1,338.80
903.44
435.36
188,109.49
127
1,338.80
901.36
437.44
187,672.05
128
1,338.80
899.26
439.54
187,232.51
129
1,338.80
897.16
441.64
186,790.87
130
1,338.80
895.04
443.76
186,347.11
131
1,338.80
892.91
445.89
185,901.22
132
1,338.80
890.78
448.02
185,453.20
133
1,338.80
888.63
450.17
185,003.03
134
1,338.80
886.47
452.33
184,550.70
135
1,338.80
884.31
454.49
184,096.20
136
1,338.80
882.13
456.67
183,639.53
137
1,338.80
879.94
458.86
183,180.67
138
1,338.80
877.74
461.06
182,719.61
139
1,338.80
875.53
463.27
182,256.34
140
1,338.80
873.31
465.49
181,790.86
141
1,338.80
871.08
467.72
181,323.14
142
1,338.80
868.84
469.96
180,853.18
143
1,338.80
866.59
472.21
180,380.97
144
1,338.80
864.33
474.47
179,906.49
145
1,338.80
862.05
476.75
179,429.74
146
1,338.80
859.77
479.03
178,950.71
147
1,338.80
857.47
481.33
178,469.38
148
1,338.80
855.17
483.63
177,985.75
149
1,338.80
852.85
485.95
177,499.80
150
1,338.80
850.52
488.28
177,011.52
151
1,338.80
848.18
490.62
176,520.90
152
1,338.80
845.83
492.97
176,027.93
153
1,338.80
843.47
495.33
175,532.59
154
1,338.80
841.09
497.71
175,034.89
155
1,338.80
838.71
500.09
174,534.80
156
1,338.80
836.31
502.49
174,032.31
157
1,338.80
833.90
504.90
173,527.41
158
1,338.80
831.49
507.31
173,020.10
159
1,338.80
829.05
509.75
172,510.35
160
1,338.80
826.61
512.19
171,998.16
161
1,338.80
824.16
514.64
171,483.52
162
1,338.80
821.69
517.11
170,966.41
163
1,338.80
819.21
519.59
170,446.83
164
1,338.80
816.72
522.08
169,924.75
165
1,338.80
814.22
524.58
169,400.18
166
1,338.80
811.71
527.09
168,873.09
167
1,338.80
809.18
529.62
168,343.47
168
1,338.80
806.65
532.15
167,811.31
169
1,338.80
804.10
534.70
167,276.61
170
1,338.80
801.53
537.27
166,739.34
171
1,338.80
798.96
539.84
166,199.50
172
1,338.80
796.37
542.43
165,657.08
173
1,338.80
793.77
545.03
165,112.05
174
1,338.80
791.16
547.64
164,564.41
175
1,338.80
788.54
550.26
164,014.15
176
1,338.80
785.90
552.90
163,461.25
177
1,338.80
783.25
555.55
162,905.70
178
1,338.80
780.59
558.21
162,347.49
179
1,338.80
777.92
560.88
161,786.61
180
1,338.80
775.23
563.57
161,223.03
181
1,338.80
772.53
566.27
160,656.76
182
1,338.80
769.81
568.99
160,087.78
183
1,338.80
767.09
571.71
159,516.06
184
1,338.80
764.35
574.45
158,941.61
185
1,338.80
761.60
577.20
158,364.41
186
1,338.80
758.83
579.97
157,784.44
187
1,338.80
756.05
582.75
157,201.69
188
1,338.80
753.26
585.54
156,616.14
189
1,338.80
750.45
588.35
156,027.80
190
1,338.80
747.63
591.17
155,436.63
191
1,338.80
744.80
594.00
154,842.63
192
1,338.80
741.95
596.85
154,245.78
193
1,338.80
739.09
599.71
153,646.08
194
1,338.80
736.22
602.58
153,043.50
195
1,338.80
733.33
605.47
152,438.03
196
1,338.80
730.43
608.37
151,829.66
197
1,338.80
727.52
611.28
151,218.38
198
1,338.80
724.59
614.21
150,604.17
199
1,338.80
721.64
617.16
149,987.01
200
1,338.80
718.69
620.11
149,366.90
201
1,338.80
715.72
623.08
148,743.82
202
1,338.80
712.73
626.07
148,117.75
203
1,338.80
709.73
629.07
147,488.68
204
1,338.80
706.72
632.08
146,856.60
205
1,338.80
703.69
635.11
146,221.49
206
1,338.80
700.64
638.16
145,583.33
207
1,338.80
697.59
641.21
144,942.12
208
1,338.80
694.51
644.29
144,297.83
209
1,338.80
691.43
647.37
143,650.46
210
1,338.80
688.33
650.47
142,999.98
211
1,338.80
685.21
653.59
142,346.39
212
1,338.80
682.08
656.72
141,689.67
213
1,338.80
678.93
659.87
141,029.80
214
1,338.80
675.77
663.03
140,366.77
215
1,338.80
672.59
666.21
139,700.56
216
1,338.80
669.40
669.40
139,031.15
217
1,338.80
666.19
672.61
138,358.55
218
1,338.80
662.97
675.83
137,682.71
219
1,338.80
659.73
679.07
137,003.64
220
1,338.80
656.48
682.32
136,321.32
221
1,338.80
653.21
685.59
135,635.73
222
1,338.80
649.92
688.88
134,946.85
223
1,338.80
646.62
692.18
134,254.67
224
1,338.80
643.30
695.50
133,559.17
225
1,338.80
639.97
698.83
132,860.34
226
1,338.80
636.62
702.18
132,158.16
227
1,338.80
633.26
705.54
131,452.62
228
1,338.80
629.88
708.92
130,743.70
229
1,338.80
626.48
712.32
130,031.38
230
1,338.80
623.07
715.73
129,315.65
231
1,338.80
619.64
719.16
128,596.48
232
1,338.80
616.19
722.61
127,873.88
233
1,338.80
612.73
726.07
127,147.80
234
1,338.80
609.25
729.55
126,418.25
235
1,338.80
605.75
733.05
125,685.21
236
1,338.80
602.24
736.56
124,948.65
237
1,338.80
598.71
740.09
124,208.56
238
1,338.80
595.17
743.63
123,464.93
239
1,338.80
591.60
747.20
122,717.73
240
1,338.80
588.02
750.78
121,966.95
241
1,338.80
584.42
754.38
121,212.58
242
1,338.80
580.81
757.99
120,454.59
243
1,338.80
577.18
761.62
119,692.97
244
1,338.80
573.53
765.27
118,927.70
245
1,338.80
569.86
768.94
118,158.76
246
1,338.80
566.18
772.62
117,386.13
247
1,338.80
562.48
776.32
116,609.81
248
1,338.80
558.76
780.04
115,829.77
249
1,338.80
555.02
783.78
115,045.98
250
1,338.80
551.26
787.54
114,258.45
251
1,338.80
547.49
791.31
113,467.13
252
1,338.80
543.70
795.10
112,672.03
253
1,338.80
539.89
798.91
111,873.12
254
1,338.80
536.06
802.74
111,070.38
255
1,338.80
532.21
806.59
110,263.79
256
1,338.80
528.35
810.45
109,453.34
257
1,338.80
524.46
814.34
108,639.00
258
1,338.80
520.56
818.24
107,820.76
259
1,338.80
516.64
822.16
106,998.60
260
1,338.80
512.70
826.10
106,172.50
261
1,338.80
508.74
830.06
105,342.45
262
1,338.80
504.77
834.03
104,508.41
263
1,338.80
500.77
838.03
103,670.38
264
1,338.80
496.75
842.05
102,828.34
265
1,338.80
492.72
846.08
101,982.26
266
1,338.80
488.66
850.14
101,132.12
267
1,338.80
484.59
854.21
100,277.91
268
1,338.80
480.50
858.30
99,419.61
269
1,338.80
476.39
862.41
98,557.20
270
1,338.80
472.25
866.55
97,690.65
271
1,338.80
468.10
870.70
96,819.95
272
1,338.80
463.93
874.87
95,945.08
273
1,338.80
459.74
879.06
95,066.02
274
1,338.80
455.52
883.28
94,182.74
275
1,338.80
451.29
887.51
93,295.23
276
1,338.80
447.04
891.76
92,403.47
277
1,338.80
442.77
896.03
91,507.44
278
1,338.80
438.47
900.33
90,607.11
279
1,338.80
434.16
904.64
89,702.47
280
1,338.80
429.82
908.98
88,793.50
281
1,338.80
425.47
913.33
87,880.16
282
1,338.80
421.09
917.71
86,962.46
283
1,338.80
416.70
922.10
86,040.35
284
1,338.80
412.28
926.52
85,113.83
285
1,338.80
407.84
930.96
84,182.87
286
1,338.80
403.38
935.42
83,247.44
287
1,338.80
398.89
939.91
82,307.54
288
1,338.80
394.39
944.41
81,363.13
289
1,338.80
389.86
948.94
80,414.19
290
1,338.80
385.32
953.48
79,460.71
291
1,338.80
380.75
958.05
78,502.66
292
1,338.80
376.16
962.64
77,540.02
293
1,338.80
371.55
967.25
76,572.76
294
1,338.80
366.91
971.89
75,600.87
295
1,338.80
362.25
976.55
74,624.33
296
1,338.80
357.57
981.23
73,643.10
297
1,338.80
352.87
985.93
72,657.18
298
1,338.80
348.15
990.65
71,666.53
299
1,338.80
343.40
995.40
70,671.13
300
1,338.80
338.63
1,000.17
69,670.96
301
1,338.80
333.84
1,004.96
68,666.00
302
1,338.80
329.02
1,009.78
67,656.22
303
1,338.80
324.19
1,014.61
66,641.61
304
1,338.80
319.32
1,019.48
65,622.13
305
1,338.80
314.44
1,024.36
64,597.77
306
1,338.80
309.53
1,029.27
63,568.51
307
1,338.80
304.60
1,034.20
62,534.30
308
1,338.80
299.64
1,039.16
61,495.15
309
1,338.80
294.66
1,044.14
60,451.01
310
1,338.80
289.66
1,049.14
59,401.87
311
1,338.80
284.63
1,054.17
58,347.71
312
1,338.80
279.58
1,059.22
57,288.49
313
1,338.80
274.51
1,064.29
56,224.20
314
1,338.80
269.41
1,069.39
55,154.81
315
1,338.80
264.28
1,074.52
54,080.29
316
1,338.80
259.13
1,079.67
53,000.62
317
1,338.80
253.96
1,084.84
51,915.78
318
1,338.80
248.76
1,090.04
50,825.75
319
1,338.80
243.54
1,095.26
49,730.49
320
1,338.80
238.29
1,100.51
48,629.98
321
1,338.80
233.02
1,105.78
47,524.20
322
1,338.80
227.72
1,111.08
46,413.12
323
1,338.80
222.40
1,116.40
45,296.71
324
1,338.80
217.05
1,121.75
44,174.96
325
1,338.80
211.67
1,127.13
43,047.83
326
1,338.80
206.27
1,132.53
41,915.30
327
1,338.80
200.84
1,137.96
40,777.35
328
1,338.80
195.39
1,143.41
39,633.94
329
1,338.80
189.91
1,148.89
38,485.05
330
1,338.80
184.41
1,154.39
37,330.66
331
1,338.80
178.88
1,159.92
36,170.74
332
1,338.80
173.32
1,165.48
35,005.25
333
1,338.80
167.73
1,171.07
33,834.19
334
1,338.80
162.12
1,176.68
32,657.51
335
1,338.80
156.48
1,182.32
31,475.19
336
1,338.80
150.82
1,187.98
30,287.21
337
1,338.80
145.13
1,193.67
29,093.54
338
1,338.80
139.41
1,199.39
27,894.14
339
1,338.80
133.66
1,205.14
26,689.00
340
1,338.80
127.88
1,210.92
25,478.09
341
1,338.80
122.08
1,216.72
24,261.37
342
1,338.80
116.25
1,222.55
23,038.82
343
1,338.80
110.39
1,228.41
21,810.42
344
1,338.80
104.51
1,234.29
20,576.13
345
1,338.80
98.59
1,240.21
19,335.92
346
1,338.80
92.65
1,246.15
18,089.77
347
1,338.80
86.68
1,252.12
16,837.65
348
1,338.80
80.68
1,258.12
15,579.53
349
1,338.80
74.65
1,264.15
14,315.38
350
1,338.80
68.59
1,270.21
13,045.18
351
1,338.80
62.51
1,276.29
11,768.89
352
1,338.80
56.39
1,282.41
10,486.48
353
1,338.80
50.25
1,288.55
9,197.93
354
1,338.80
44.07
1,294.73
7,903.20
355
1,338.80
37.87
1,300.93
6,602.27
356
1,338.80
31.64
1,307.16
5,295.11
357
1,338.80
25.37
1,313.43
3,981.68
358
1,338.80
19.08
1,319.72
2,661.96
359
1,338.80
12.76
1,326.04
1,335.91
360
1,342.31
6.40
1,335.91
0.00
Totals
481,971.51
252,556.51
229,415.00

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