Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,388.38  
 

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
1,388.38
1,157.85
230.53
231,339.47
2
1,388.38
1,156.70
231.68
231,107.79
3
1,388.38
1,155.54
232.84
230,874.95
4
1,388.38
1,154.37
234.01
230,640.94
5
1,388.38
1,153.20
235.18
230,405.77
6
1,388.38
1,152.03
236.35
230,169.41
7
1,388.38
1,150.85
237.53
229,931.88
8
1,388.38
1,149.66
238.72
229,693.16
9
1,388.38
1,148.47
239.91
229,453.25
10
1,388.38
1,147.27
241.11
229,212.13
11
1,388.38
1,146.06
242.32
228,969.81
12
1,388.38
1,144.85
243.53
228,726.28
13
1,388.38
1,143.63
244.75
228,481.53
14
1,388.38
1,142.41
245.97
228,235.56
15
1,388.38
1,141.18
247.20
227,988.36
16
1,388.38
1,139.94
248.44
227,739.92
17
1,388.38
1,138.70
249.68
227,490.24
18
1,388.38
1,137.45
250.93
227,239.31
19
1,388.38
1,136.20
252.18
226,987.13
20
1,388.38
1,134.94
253.44
226,733.68
21
1,388.38
1,133.67
254.71
226,478.97
22
1,388.38
1,132.39
255.99
226,222.99
23
1,388.38
1,131.11
257.27
225,965.72
24
1,388.38
1,129.83
258.55
225,707.17
25
1,388.38
1,128.54
259.84
225,447.33
26
1,388.38
1,127.24
261.14
225,186.18
27
1,388.38
1,125.93
262.45
224,923.73
28
1,388.38
1,124.62
263.76
224,659.97
29
1,388.38
1,123.30
265.08
224,394.89
30
1,388.38
1,121.97
266.41
224,128.49
31
1,388.38
1,120.64
267.74
223,860.75
32
1,388.38
1,119.30
269.08
223,591.67
33
1,388.38
1,117.96
270.42
223,321.25
34
1,388.38
1,116.61
271.77
223,049.48
35
1,388.38
1,115.25
273.13
222,776.35
36
1,388.38
1,113.88
274.50
222,501.85
37
1,388.38
1,112.51
275.87
222,225.98
38
1,388.38
1,111.13
277.25
221,948.73
39
1,388.38
1,109.74
278.64
221,670.09
40
1,388.38
1,108.35
280.03
221,390.06
41
1,388.38
1,106.95
281.43
221,108.63
42
1,388.38
1,105.54
282.84
220,825.79
43
1,388.38
1,104.13
284.25
220,541.54
44
1,388.38
1,102.71
285.67
220,255.87
45
1,388.38
1,101.28
287.10
219,968.77
46
1,388.38
1,099.84
288.54
219,680.23
47
1,388.38
1,098.40
289.98
219,390.26
48
1,388.38
1,096.95
291.43
219,098.83
49
1,388.38
1,095.49
292.89
218,805.94
50
1,388.38
1,094.03
294.35
218,511.59
51
1,388.38
1,092.56
295.82
218,215.77
52
1,388.38
1,091.08
297.30
217,918.47
53
1,388.38
1,089.59
298.79
217,619.68
54
1,388.38
1,088.10
300.28
217,319.40
55
1,388.38
1,086.60
301.78
217,017.62
56
1,388.38
1,085.09
303.29
216,714.32
57
1,388.38
1,083.57
304.81
216,409.51
58
1,388.38
1,082.05
306.33
216,103.18
59
1,388.38
1,080.52
307.86
215,795.32
60
1,388.38
1,078.98
309.40
215,485.91
61
1,388.38
1,077.43
310.95
215,174.96
62
1,388.38
1,075.87
312.51
214,862.46
63
1,388.38
1,074.31
314.07
214,548.39
64
1,388.38
1,072.74
315.64
214,232.75
65
1,388.38
1,071.16
317.22
213,915.54
66
1,388.38
1,069.58
318.80
213,596.73
67
1,388.38
1,067.98
320.40
213,276.34
68
1,388.38
1,066.38
322.00
212,954.34
69
1,388.38
1,064.77
323.61
212,630.73
70
1,388.38
1,063.15
325.23
212,305.51
71
1,388.38
1,061.53
326.85
211,978.65
72
1,388.38
1,059.89
328.49
211,650.17
73
1,388.38
1,058.25
330.13
211,320.04
74
1,388.38
1,056.60
331.78
210,988.26
75
1,388.38
1,054.94
333.44
210,654.82
76
1,388.38
1,053.27
335.11
210,319.71
77
1,388.38
1,051.60
336.78
209,982.93
78
1,388.38
1,049.91
338.47
209,644.47
79
1,388.38
1,048.22
340.16
209,304.31
80
1,388.38
1,046.52
341.86
208,962.45
81
1,388.38
1,044.81
343.57
208,618.88
82
1,388.38
1,043.09
345.29
208,273.60
83
1,388.38
1,041.37
347.01
207,926.58
84
1,388.38
1,039.63
348.75
207,577.84
85
1,388.38
1,037.89
350.49
207,227.35
86
1,388.38
1,036.14
352.24
206,875.10
87
1,388.38
1,034.38
354.00
206,521.10
88
1,388.38
1,032.61
355.77
206,165.32
89
1,388.38
1,030.83
357.55
205,807.77
90
1,388.38
1,029.04
359.34
205,448.43
91
1,388.38
1,027.24
361.14
205,087.29
92
1,388.38
1,025.44
362.94
204,724.35
93
1,388.38
1,023.62
364.76
204,359.59
94
1,388.38
1,021.80
366.58
203,993.01
95
1,388.38
1,019.97
368.41
203,624.59
96
1,388.38
1,018.12
370.26
203,254.34
97
1,388.38
1,016.27
372.11
202,882.23
98
1,388.38
1,014.41
373.97
202,508.26
99
1,388.38
1,012.54
375.84
202,132.42
100
1,388.38
1,010.66
377.72
201,754.70
101
1,388.38
1,008.77
379.61
201,375.10
102
1,388.38
1,006.88
381.50
200,993.59
103
1,388.38
1,004.97
383.41
200,610.18
104
1,388.38
1,003.05
385.33
200,224.85
105
1,388.38
1,001.12
387.26
199,837.59
106
1,388.38
999.19
389.19
199,448.40
107
1,388.38
997.24
391.14
199,057.26
108
1,388.38
995.29
393.09
198,664.17
109
1,388.38
993.32
395.06
198,269.11
110
1,388.38
991.35
397.03
197,872.08
111
1,388.38
989.36
399.02
197,473.06
112
1,388.38
987.37
401.01
197,072.04
113
1,388.38
985.36
403.02
196,669.02
114
1,388.38
983.35
405.03
196,263.99
115
1,388.38
981.32
407.06
195,856.93
116
1,388.38
979.28
409.10
195,447.83
117
1,388.38
977.24
411.14
195,036.69
118
1,388.38
975.18
413.20
194,623.50
119
1,388.38
973.12
415.26
194,208.23
120
1,388.38
971.04
417.34
193,790.89
121
1,388.38
968.95
419.43
193,371.47
122
1,388.38
966.86
421.52
192,949.95
123
1,388.38
964.75
423.63
192,526.32
124
1,388.38
962.63
425.75
192,100.57
125
1,388.38
960.50
427.88
191,672.69
126
1,388.38
958.36
430.02
191,242.67
127
1,388.38
956.21
432.17
190,810.51
128
1,388.38
954.05
434.33
190,376.18
129
1,388.38
951.88
436.50
189,939.68
130
1,388.38
949.70
438.68
189,501.00
131
1,388.38
947.50
440.88
189,060.12
132
1,388.38
945.30
443.08
188,617.04
133
1,388.38
943.09
445.29
188,171.75
134
1,388.38
940.86
447.52
187,724.23
135
1,388.38
938.62
449.76
187,274.47
136
1,388.38
936.37
452.01
186,822.46
137
1,388.38
934.11
454.27
186,368.19
138
1,388.38
931.84
456.54
185,911.66
139
1,388.38
929.56
458.82
185,452.83
140
1,388.38
927.26
461.12
184,991.72
141
1,388.38
924.96
463.42
184,528.30
142
1,388.38
922.64
465.74
184,062.56
143
1,388.38
920.31
468.07
183,594.49
144
1,388.38
917.97
470.41
183,124.08
145
1,388.38
915.62
472.76
182,651.32
146
1,388.38
913.26
475.12
182,176.20
147
1,388.38
910.88
477.50
181,698.70
148
1,388.38
908.49
479.89
181,218.81
149
1,388.38
906.09
482.29
180,736.53
150
1,388.38
903.68
484.70
180,251.83
151
1,388.38
901.26
487.12
179,764.71
152
1,388.38
898.82
489.56
179,275.15
153
1,388.38
896.38
492.00
178,783.15
154
1,388.38
893.92
494.46
178,288.69
155
1,388.38
891.44
496.94
177,791.75
156
1,388.38
888.96
499.42
177,292.33
157
1,388.38
886.46
501.92
176,790.41
158
1,388.38
883.95
504.43
176,285.98
159
1,388.38
881.43
506.95
175,779.03
160
1,388.38
878.90
509.48
175,269.55
161
1,388.38
876.35
512.03
174,757.51
162
1,388.38
873.79
514.59
174,242.92
163
1,388.38
871.21
517.17
173,725.76
164
1,388.38
868.63
519.75
173,206.00
165
1,388.38
866.03
522.35
172,683.66
166
1,388.38
863.42
524.96
172,158.69
167
1,388.38
860.79
527.59
171,631.11
168
1,388.38
858.16
530.22
171,100.88
169
1,388.38
855.50
532.88
170,568.01
170
1,388.38
852.84
535.54
170,032.47
171
1,388.38
850.16
538.22
169,494.25
172
1,388.38
847.47
540.91
168,953.34
173
1,388.38
844.77
543.61
168,409.73
174
1,388.38
842.05
546.33
167,863.40
175
1,388.38
839.32
549.06
167,314.33
176
1,388.38
836.57
551.81
166,762.52
177
1,388.38
833.81
554.57
166,207.96
178
1,388.38
831.04
557.34
165,650.62
179
1,388.38
828.25
560.13
165,090.49
180
1,388.38
825.45
562.93
164,527.56
181
1,388.38
822.64
565.74
163,961.82
182
1,388.38
819.81
568.57
163,393.25
183
1,388.38
816.97
571.41
162,821.84
184
1,388.38
814.11
574.27
162,247.56
185
1,388.38
811.24
577.14
161,670.42
186
1,388.38
808.35
580.03
161,090.39
187
1,388.38
805.45
582.93
160,507.47
188
1,388.38
802.54
585.84
159,921.62
189
1,388.38
799.61
588.77
159,332.85
190
1,388.38
796.66
591.72
158,741.14
191
1,388.38
793.71
594.67
158,146.46
192
1,388.38
790.73
597.65
157,548.81
193
1,388.38
787.74
600.64
156,948.18
194
1,388.38
784.74
603.64
156,344.54
195
1,388.38
781.72
606.66
155,737.88
196
1,388.38
778.69
609.69
155,128.19
197
1,388.38
775.64
612.74
154,515.45
198
1,388.38
772.58
615.80
153,899.65
199
1,388.38
769.50
618.88
153,280.77
200
1,388.38
766.40
621.98
152,658.79
201
1,388.38
763.29
625.09
152,033.71
202
1,388.38
760.17
628.21
151,405.49
203
1,388.38
757.03
631.35
150,774.14
204
1,388.38
753.87
634.51
150,139.63
205
1,388.38
750.70
637.68
149,501.95
206
1,388.38
747.51
640.87
148,861.08
207
1,388.38
744.31
644.07
148,217.01
208
1,388.38
741.09
647.29
147,569.71
209
1,388.38
737.85
650.53
146,919.18
210
1,388.38
734.60
653.78
146,265.39
211
1,388.38
731.33
657.05
145,608.34
212
1,388.38
728.04
660.34
144,948.00
213
1,388.38
724.74
663.64
144,284.36
214
1,388.38
721.42
666.96
143,617.41
215
1,388.38
718.09
670.29
142,947.11
216
1,388.38
714.74
673.64
142,273.47
217
1,388.38
711.37
677.01
141,596.46
218
1,388.38
707.98
680.40
140,916.06
219
1,388.38
704.58
683.80
140,232.26
220
1,388.38
701.16
687.22
139,545.04
221
1,388.38
697.73
690.65
138,854.38
222
1,388.38
694.27
694.11
138,160.28
223
1,388.38
690.80
697.58
137,462.70
224
1,388.38
687.31
701.07
136,761.63
225
1,388.38
683.81
704.57
136,057.06
226
1,388.38
680.29
708.09
135,348.96
227
1,388.38
676.74
711.64
134,637.33
228
1,388.38
673.19
715.19
133,922.14
229
1,388.38
669.61
718.77
133,203.37
230
1,388.38
666.02
722.36
132,481.00
231
1,388.38
662.41
725.97
131,755.03
232
1,388.38
658.78
729.60
131,025.42
233
1,388.38
655.13
733.25
130,292.17
234
1,388.38
651.46
736.92
129,555.25
235
1,388.38
647.78
740.60
128,814.65
236
1,388.38
644.07
744.31
128,070.34
237
1,388.38
640.35
748.03
127,322.31
238
1,388.38
636.61
751.77
126,570.54
239
1,388.38
632.85
755.53
125,815.02
240
1,388.38
629.08
759.30
125,055.71
241
1,388.38
625.28
763.10
124,292.61
242
1,388.38
621.46
766.92
123,525.69
243
1,388.38
617.63
770.75
122,754.94
244
1,388.38
613.77
774.61
121,980.34
245
1,388.38
609.90
778.48
121,201.86
246
1,388.38
606.01
782.37
120,419.49
247
1,388.38
602.10
786.28
119,633.21
248
1,388.38
598.17
790.21
118,842.99
249
1,388.38
594.21
794.17
118,048.83
250
1,388.38
590.24
798.14
117,250.69
251
1,388.38
586.25
802.13
116,448.56
252
1,388.38
582.24
806.14
115,642.43
253
1,388.38
578.21
810.17
114,832.26
254
1,388.38
574.16
814.22
114,018.04
255
1,388.38
570.09
818.29
113,199.75
256
1,388.38
566.00
822.38
112,377.37
257
1,388.38
561.89
826.49
111,550.88
258
1,388.38
557.75
830.63
110,720.25
259
1,388.38
553.60
834.78
109,885.47
260
1,388.38
549.43
838.95
109,046.52
261
1,388.38
545.23
843.15
108,203.37
262
1,388.38
541.02
847.36
107,356.01
263
1,388.38
536.78
851.60
106,504.41
264
1,388.38
532.52
855.86
105,648.55
265
1,388.38
528.24
860.14
104,788.41
266
1,388.38
523.94
864.44
103,923.98
267
1,388.38
519.62
868.76
103,055.22
268
1,388.38
515.28
873.10
102,182.11
269
1,388.38
510.91
877.47
101,304.64
270
1,388.38
506.52
881.86
100,422.79
271
1,388.38
502.11
886.27
99,536.52
272
1,388.38
497.68
890.70
98,645.82
273
1,388.38
493.23
895.15
97,750.67
274
1,388.38
488.75
899.63
96,851.04
275
1,388.38
484.26
904.12
95,946.92
276
1,388.38
479.73
908.65
95,038.27
277
1,388.38
475.19
913.19
94,125.09
278
1,388.38
470.63
917.75
93,207.33
279
1,388.38
466.04
922.34
92,284.99
280
1,388.38
461.42
926.96
91,358.03
281
1,388.38
456.79
931.59
90,426.44
282
1,388.38
452.13
936.25
89,490.19
283
1,388.38
447.45
940.93
88,549.27
284
1,388.38
442.75
945.63
87,603.63
285
1,388.38
438.02
950.36
86,653.27
286
1,388.38
433.27
955.11
85,698.16
287
1,388.38
428.49
959.89
84,738.27
288
1,388.38
423.69
964.69
83,773.58
289
1,388.38
418.87
969.51
82,804.07
290
1,388.38
414.02
974.36
81,829.71
291
1,388.38
409.15
979.23
80,850.48
292
1,388.38
404.25
984.13
79,866.35
293
1,388.38
399.33
989.05
78,877.30
294
1,388.38
394.39
993.99
77,883.31
295
1,388.38
389.42
998.96
76,884.34
296
1,388.38
384.42
1,003.96
75,880.38
297
1,388.38
379.40
1,008.98
74,871.41
298
1,388.38
374.36
1,014.02
73,857.38
299
1,388.38
369.29
1,019.09
72,838.29
300
1,388.38
364.19
1,024.19
71,814.10
301
1,388.38
359.07
1,029.31
70,784.79
302
1,388.38
353.92
1,034.46
69,750.34
303
1,388.38
348.75
1,039.63
68,710.71
304
1,388.38
343.55
1,044.83
67,665.88
305
1,388.38
338.33
1,050.05
66,615.83
306
1,388.38
333.08
1,055.30
65,560.53
307
1,388.38
327.80
1,060.58
64,499.95
308
1,388.38
322.50
1,065.88
63,434.07
309
1,388.38
317.17
1,071.21
62,362.86
310
1,388.38
311.81
1,076.57
61,286.30
311
1,388.38
306.43
1,081.95
60,204.35
312
1,388.38
301.02
1,087.36
59,116.99
313
1,388.38
295.58
1,092.80
58,024.20
314
1,388.38
290.12
1,098.26
56,925.94
315
1,388.38
284.63
1,103.75
55,822.19
316
1,388.38
279.11
1,109.27
54,712.92
317
1,388.38
273.56
1,114.82
53,598.10
318
1,388.38
267.99
1,120.39
52,477.71
319
1,388.38
262.39
1,125.99
51,351.72
320
1,388.38
256.76
1,131.62
50,220.10
321
1,388.38
251.10
1,137.28
49,082.82
322
1,388.38
245.41
1,142.97
47,939.85
323
1,388.38
239.70
1,148.68
46,791.17
324
1,388.38
233.96
1,154.42
45,636.75
325
1,388.38
228.18
1,160.20
44,476.55
326
1,388.38
222.38
1,166.00
43,310.56
327
1,388.38
216.55
1,171.83
42,138.73
328
1,388.38
210.69
1,177.69
40,961.04
329
1,388.38
204.81
1,183.57
39,777.47
330
1,388.38
198.89
1,189.49
38,587.97
331
1,388.38
192.94
1,195.44
37,392.53
332
1,388.38
186.96
1,201.42
36,191.12
333
1,388.38
180.96
1,207.42
34,983.69
334
1,388.38
174.92
1,213.46
33,770.23
335
1,388.38
168.85
1,219.53
32,550.70
336
1,388.38
162.75
1,225.63
31,325.08
337
1,388.38
156.63
1,231.75
30,093.32
338
1,388.38
150.47
1,237.91
28,855.41
339
1,388.38
144.28
1,244.10
27,611.30
340
1,388.38
138.06
1,250.32
26,360.98
341
1,388.38
131.80
1,256.58
25,104.41
342
1,388.38
125.52
1,262.86
23,841.55
343
1,388.38
119.21
1,269.17
22,572.38
344
1,388.38
112.86
1,275.52
21,296.86
345
1,388.38
106.48
1,281.90
20,014.96
346
1,388.38
100.07
1,288.31
18,726.66
347
1,388.38
93.63
1,294.75
17,431.91
348
1,388.38
87.16
1,301.22
16,130.69
349
1,388.38
80.65
1,307.73
14,822.96
350
1,388.38
74.11
1,314.27
13,508.70
351
1,388.38
67.54
1,320.84
12,187.86
352
1,388.38
60.94
1,327.44
10,860.42
353
1,388.38
54.30
1,334.08
9,526.34
354
1,388.38
47.63
1,340.75
8,185.59
355
1,388.38
40.93
1,347.45
6,838.14
356
1,388.38
34.19
1,354.19
5,483.95
357
1,388.38
27.42
1,360.96
4,122.99
358
1,388.38
20.61
1,367.77
2,755.23
359
1,388.38
13.78
1,374.60
1,380.62
360
1,387.53
6.90
1,380.62
0.00
Totals
499,815.95
268,245.95
231,570.00

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