Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,376.44  
 

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
1,376.44
1,120.82
255.62
238,852.38
2
1,376.44
1,119.62
256.82
238,595.56
3
1,376.44
1,118.42
258.02
238,337.54
4
1,376.44
1,117.21
259.23
238,078.30
5
1,376.44
1,115.99
260.45
237,817.86
6
1,376.44
1,114.77
261.67
237,556.19
7
1,376.44
1,113.54
262.90
237,293.29
8
1,376.44
1,112.31
264.13
237,029.16
9
1,376.44
1,111.07
265.37
236,763.80
10
1,376.44
1,109.83
266.61
236,497.19
11
1,376.44
1,108.58
267.86
236,229.33
12
1,376.44
1,107.32
269.12
235,960.21
13
1,376.44
1,106.06
270.38
235,689.84
14
1,376.44
1,104.80
271.64
235,418.19
15
1,376.44
1,103.52
272.92
235,145.28
16
1,376.44
1,102.24
274.20
234,871.08
17
1,376.44
1,100.96
275.48
234,595.60
18
1,376.44
1,099.67
276.77
234,318.82
19
1,376.44
1,098.37
278.07
234,040.75
20
1,376.44
1,097.07
279.37
233,761.38
21
1,376.44
1,095.76
280.68
233,480.70
22
1,376.44
1,094.44
282.00
233,198.70
23
1,376.44
1,093.12
283.32
232,915.38
24
1,376.44
1,091.79
284.65
232,630.73
25
1,376.44
1,090.46
285.98
232,344.74
26
1,376.44
1,089.12
287.32
232,057.42
27
1,376.44
1,087.77
288.67
231,768.75
28
1,376.44
1,086.42
290.02
231,478.72
29
1,376.44
1,085.06
291.38
231,187.34
30
1,376.44
1,083.69
292.75
230,894.59
31
1,376.44
1,082.32
294.12
230,600.47
32
1,376.44
1,080.94
295.50
230,304.97
33
1,376.44
1,079.55
296.89
230,008.08
34
1,376.44
1,078.16
298.28
229,709.81
35
1,376.44
1,076.76
299.68
229,410.13
36
1,376.44
1,075.36
301.08
229,109.05
37
1,376.44
1,073.95
302.49
228,806.56
38
1,376.44
1,072.53
303.91
228,502.65
39
1,376.44
1,071.11
305.33
228,197.32
40
1,376.44
1,069.67
306.77
227,890.55
41
1,376.44
1,068.24
308.20
227,582.35
42
1,376.44
1,066.79
309.65
227,272.70
43
1,376.44
1,065.34
311.10
226,961.60
44
1,376.44
1,063.88
312.56
226,649.04
45
1,376.44
1,062.42
314.02
226,335.02
46
1,376.44
1,060.95
315.49
226,019.53
47
1,376.44
1,059.47
316.97
225,702.55
48
1,376.44
1,057.98
318.46
225,384.10
49
1,376.44
1,056.49
319.95
225,064.14
50
1,376.44
1,054.99
321.45
224,742.69
51
1,376.44
1,053.48
322.96
224,419.73
52
1,376.44
1,051.97
324.47
224,095.26
53
1,376.44
1,050.45
325.99
223,769.27
54
1,376.44
1,048.92
327.52
223,441.74
55
1,376.44
1,047.38
329.06
223,112.69
56
1,376.44
1,045.84
330.60
222,782.09
57
1,376.44
1,044.29
332.15
222,449.94
58
1,376.44
1,042.73
333.71
222,116.23
59
1,376.44
1,041.17
335.27
221,780.96
60
1,376.44
1,039.60
336.84
221,444.12
61
1,376.44
1,038.02
338.42
221,105.70
62
1,376.44
1,036.43
340.01
220,765.69
63
1,376.44
1,034.84
341.60
220,424.09
64
1,376.44
1,033.24
343.20
220,080.89
65
1,376.44
1,031.63
344.81
219,736.08
66
1,376.44
1,030.01
346.43
219,389.65
67
1,376.44
1,028.39
348.05
219,041.60
68
1,376.44
1,026.76
349.68
218,691.92
69
1,376.44
1,025.12
351.32
218,340.60
70
1,376.44
1,023.47
352.97
217,987.63
71
1,376.44
1,021.82
354.62
217,633.01
72
1,376.44
1,020.15
356.29
217,276.72
73
1,376.44
1,018.48
357.96
216,918.77
74
1,376.44
1,016.81
359.63
216,559.13
75
1,376.44
1,015.12
361.32
216,197.81
76
1,376.44
1,013.43
363.01
215,834.80
77
1,376.44
1,011.73
364.71
215,470.09
78
1,376.44
1,010.02
366.42
215,103.66
79
1,376.44
1,008.30
368.14
214,735.52
80
1,376.44
1,006.57
369.87
214,365.65
81
1,376.44
1,004.84
371.60
213,994.05
82
1,376.44
1,003.10
373.34
213,620.71
83
1,376.44
1,001.35
375.09
213,245.62
84
1,376.44
999.59
376.85
212,868.77
85
1,376.44
997.82
378.62
212,490.15
86
1,376.44
996.05
380.39
212,109.76
87
1,376.44
994.26
382.18
211,727.58
88
1,376.44
992.47
383.97
211,343.61
89
1,376.44
990.67
385.77
210,957.85
90
1,376.44
988.86
387.58
210,570.27
91
1,376.44
987.05
389.39
210,180.88
92
1,376.44
985.22
391.22
209,789.66
93
1,376.44
983.39
393.05
209,396.61
94
1,376.44
981.55
394.89
209,001.72
95
1,376.44
979.70
396.74
208,604.97
96
1,376.44
977.84
398.60
208,206.37
97
1,376.44
975.97
400.47
207,805.90
98
1,376.44
974.09
402.35
207,403.55
99
1,376.44
972.20
404.24
206,999.31
100
1,376.44
970.31
406.13
206,593.18
101
1,376.44
968.41
408.03
206,185.15
102
1,376.44
966.49
409.95
205,775.20
103
1,376.44
964.57
411.87
205,363.33
104
1,376.44
962.64
413.80
204,949.53
105
1,376.44
960.70
415.74
204,533.79
106
1,376.44
958.75
417.69
204,116.10
107
1,376.44
956.79
419.65
203,696.46
108
1,376.44
954.83
421.61
203,274.85
109
1,376.44
952.85
423.59
202,851.26
110
1,376.44
950.87
425.57
202,425.68
111
1,376.44
948.87
427.57
201,998.11
112
1,376.44
946.87
429.57
201,568.54
113
1,376.44
944.85
431.59
201,136.95
114
1,376.44
942.83
433.61
200,703.34
115
1,376.44
940.80
435.64
200,267.70
116
1,376.44
938.75
437.69
199,830.01
117
1,376.44
936.70
439.74
199,390.27
118
1,376.44
934.64
441.80
198,948.48
119
1,376.44
932.57
443.87
198,504.61
120
1,376.44
930.49
445.95
198,058.66
121
1,376.44
928.40
448.04
197,610.62
122
1,376.44
926.30
450.14
197,160.48
123
1,376.44
924.19
452.25
196,708.23
124
1,376.44
922.07
454.37
196,253.86
125
1,376.44
919.94
456.50
195,797.36
126
1,376.44
917.80
458.64
195,338.72
127
1,376.44
915.65
460.79
194,877.93
128
1,376.44
913.49
462.95
194,414.98
129
1,376.44
911.32
465.12
193,949.86
130
1,376.44
909.14
467.30
193,482.56
131
1,376.44
906.95
469.49
193,013.07
132
1,376.44
904.75
471.69
192,541.38
133
1,376.44
902.54
473.90
192,067.47
134
1,376.44
900.32
476.12
191,591.35
135
1,376.44
898.08
478.36
191,112.99
136
1,376.44
895.84
480.60
190,632.40
137
1,376.44
893.59
482.85
190,149.55
138
1,376.44
891.33
485.11
189,664.43
139
1,376.44
889.05
487.39
189,177.04
140
1,376.44
886.77
489.67
188,687.37
141
1,376.44
884.47
491.97
188,195.40
142
1,376.44
882.17
494.27
187,701.13
143
1,376.44
879.85
496.59
187,204.54
144
1,376.44
877.52
498.92
186,705.62
145
1,376.44
875.18
501.26
186,204.36
146
1,376.44
872.83
503.61
185,700.76
147
1,376.44
870.47
505.97
185,194.79
148
1,376.44
868.10
508.34
184,686.45
149
1,376.44
865.72
510.72
184,175.73
150
1,376.44
863.32
513.12
183,662.61
151
1,376.44
860.92
515.52
183,147.09
152
1,376.44
858.50
517.94
182,629.15
153
1,376.44
856.07
520.37
182,108.78
154
1,376.44
853.63
522.81
181,585.98
155
1,376.44
851.18
525.26
181,060.72
156
1,376.44
848.72
527.72
180,533.01
157
1,376.44
846.25
530.19
180,002.81
158
1,376.44
843.76
532.68
179,470.14
159
1,376.44
841.27
535.17
178,934.96
160
1,376.44
838.76
537.68
178,397.28
161
1,376.44
836.24
540.20
177,857.08
162
1,376.44
833.71
542.73
177,314.34
163
1,376.44
831.16
545.28
176,769.06
164
1,376.44
828.60
547.84
176,221.23
165
1,376.44
826.04
550.40
175,670.83
166
1,376.44
823.46
552.98
175,117.84
167
1,376.44
820.86
555.58
174,562.27
168
1,376.44
818.26
558.18
174,004.09
169
1,376.44
815.64
560.80
173,443.29
170
1,376.44
813.02
563.42
172,879.87
171
1,376.44
810.37
566.07
172,313.80
172
1,376.44
807.72
568.72
171,745.08
173
1,376.44
805.06
571.38
171,173.70
174
1,376.44
802.38
574.06
170,599.64
175
1,376.44
799.69
576.75
170,022.88
176
1,376.44
796.98
579.46
169,443.42
177
1,376.44
794.27
582.17
168,861.25
178
1,376.44
791.54
584.90
168,276.35
179
1,376.44
788.80
587.64
167,688.70
180
1,376.44
786.04
590.40
167,098.30
181
1,376.44
783.27
593.17
166,505.14
182
1,376.44
780.49
595.95
165,909.19
183
1,376.44
777.70
598.74
165,310.45
184
1,376.44
774.89
601.55
164,708.90
185
1,376.44
772.07
604.37
164,104.53
186
1,376.44
769.24
607.20
163,497.33
187
1,376.44
766.39
610.05
162,887.29
188
1,376.44
763.53
612.91
162,274.38
189
1,376.44
760.66
615.78
161,658.60
190
1,376.44
757.77
618.67
161,039.94
191
1,376.44
754.87
621.57
160,418.37
192
1,376.44
751.96
624.48
159,793.89
193
1,376.44
749.03
627.41
159,166.49
194
1,376.44
746.09
630.35
158,536.14
195
1,376.44
743.14
633.30
157,902.84
196
1,376.44
740.17
636.27
157,266.57
197
1,376.44
737.19
639.25
156,627.32
198
1,376.44
734.19
642.25
155,985.07
199
1,376.44
731.18
645.26
155,339.81
200
1,376.44
728.16
648.28
154,691.52
201
1,376.44
725.12
651.32
154,040.20
202
1,376.44
722.06
654.38
153,385.82
203
1,376.44
719.00
657.44
152,728.38
204
1,376.44
715.91
660.53
152,067.85
205
1,376.44
712.82
663.62
151,404.23
206
1,376.44
709.71
666.73
150,737.50
207
1,376.44
706.58
669.86
150,067.64
208
1,376.44
703.44
673.00
149,394.64
209
1,376.44
700.29
676.15
148,718.49
210
1,376.44
697.12
679.32
148,039.17
211
1,376.44
693.93
682.51
147,356.66
212
1,376.44
690.73
685.71
146,670.95
213
1,376.44
687.52
688.92
145,982.03
214
1,376.44
684.29
692.15
145,289.89
215
1,376.44
681.05
695.39
144,594.49
216
1,376.44
677.79
698.65
143,895.84
217
1,376.44
674.51
701.93
143,193.91
218
1,376.44
671.22
705.22
142,488.69
219
1,376.44
667.92
708.52
141,780.17
220
1,376.44
664.59
711.85
141,068.32
221
1,376.44
661.26
715.18
140,353.14
222
1,376.44
657.91
718.53
139,634.61
223
1,376.44
654.54
721.90
138,912.70
224
1,376.44
651.15
725.29
138,187.42
225
1,376.44
647.75
728.69
137,458.73
226
1,376.44
644.34
732.10
136,726.63
227
1,376.44
640.91
735.53
135,991.09
228
1,376.44
637.46
738.98
135,252.11
229
1,376.44
633.99
742.45
134,509.67
230
1,376.44
630.51
745.93
133,763.74
231
1,376.44
627.02
749.42
133,014.32
232
1,376.44
623.50
752.94
132,261.38
233
1,376.44
619.98
756.46
131,504.92
234
1,376.44
616.43
760.01
130,744.91
235
1,376.44
612.87
763.57
129,981.33
236
1,376.44
609.29
767.15
129,214.18
237
1,376.44
605.69
770.75
128,443.43
238
1,376.44
602.08
774.36
127,669.07
239
1,376.44
598.45
777.99
126,891.08
240
1,376.44
594.80
781.64
126,109.44
241
1,376.44
591.14
785.30
125,324.14
242
1,376.44
587.46
788.98
124,535.16
243
1,376.44
583.76
792.68
123,742.47
244
1,376.44
580.04
796.40
122,946.08
245
1,376.44
576.31
800.13
122,145.95
246
1,376.44
572.56
803.88
121,342.07
247
1,376.44
568.79
807.65
120,534.42
248
1,376.44
565.01
811.43
119,722.98
249
1,376.44
561.20
815.24
118,907.74
250
1,376.44
557.38
819.06
118,088.68
251
1,376.44
553.54
822.90
117,265.78
252
1,376.44
549.68
826.76
116,439.03
253
1,376.44
545.81
830.63
115,608.40
254
1,376.44
541.91
834.53
114,773.87
255
1,376.44
538.00
838.44
113,935.43
256
1,376.44
534.07
842.37
113,093.07
257
1,376.44
530.12
846.32
112,246.75
258
1,376.44
526.16
850.28
111,396.47
259
1,376.44
522.17
854.27
110,542.20
260
1,376.44
518.17
858.27
109,683.92
261
1,376.44
514.14
862.30
108,821.63
262
1,376.44
510.10
866.34
107,955.29
263
1,376.44
506.04
870.40
107,084.89
264
1,376.44
501.96
874.48
106,210.41
265
1,376.44
497.86
878.58
105,331.83
266
1,376.44
493.74
882.70
104,449.13
267
1,376.44
489.61
886.83
103,562.30
268
1,376.44
485.45
890.99
102,671.31
269
1,376.44
481.27
895.17
101,776.14
270
1,376.44
477.08
899.36
100,876.77
271
1,376.44
472.86
903.58
99,973.19
272
1,376.44
468.62
907.82
99,065.38
273
1,376.44
464.37
912.07
98,153.31
274
1,376.44
460.09
916.35
97,236.96
275
1,376.44
455.80
920.64
96,316.32
276
1,376.44
451.48
924.96
95,391.36
277
1,376.44
447.15
929.29
94,462.07
278
1,376.44
442.79
933.65
93,528.42
279
1,376.44
438.41
938.03
92,590.39
280
1,376.44
434.02
942.42
91,647.97
281
1,376.44
429.60
946.84
90,701.13
282
1,376.44
425.16
951.28
89,749.85
283
1,376.44
420.70
955.74
88,794.12
284
1,376.44
416.22
960.22
87,833.90
285
1,376.44
411.72
964.72
86,869.18
286
1,376.44
407.20
969.24
85,899.94
287
1,376.44
402.66
973.78
84,926.15
288
1,376.44
398.09
978.35
83,947.81
289
1,376.44
393.51
982.93
82,964.87
290
1,376.44
388.90
987.54
81,977.33
291
1,376.44
384.27
992.17
80,985.16
292
1,376.44
379.62
996.82
79,988.34
293
1,376.44
374.95
1,001.49
78,986.84
294
1,376.44
370.25
1,006.19
77,980.65
295
1,376.44
365.53
1,010.91
76,969.75
296
1,376.44
360.80
1,015.64
75,954.10
297
1,376.44
356.03
1,020.41
74,933.70
298
1,376.44
351.25
1,025.19
73,908.51
299
1,376.44
346.45
1,029.99
72,878.51
300
1,376.44
341.62
1,034.82
71,843.69
301
1,376.44
336.77
1,039.67
70,804.02
302
1,376.44
331.89
1,044.55
69,759.47
303
1,376.44
327.00
1,049.44
68,710.03
304
1,376.44
322.08
1,054.36
67,655.67
305
1,376.44
317.14
1,059.30
66,596.37
306
1,376.44
312.17
1,064.27
65,532.10
307
1,376.44
307.18
1,069.26
64,462.84
308
1,376.44
302.17
1,074.27
63,388.57
309
1,376.44
297.13
1,079.31
62,309.26
310
1,376.44
292.07
1,084.37
61,224.90
311
1,376.44
286.99
1,089.45
60,135.45
312
1,376.44
281.88
1,094.56
59,040.89
313
1,376.44
276.75
1,099.69
57,941.21
314
1,376.44
271.60
1,104.84
56,836.37
315
1,376.44
266.42
1,110.02
55,726.35
316
1,376.44
261.22
1,115.22
54,611.12
317
1,376.44
255.99
1,120.45
53,490.67
318
1,376.44
250.74
1,125.70
52,364.97
319
1,376.44
245.46
1,130.98
51,233.99
320
1,376.44
240.16
1,136.28
50,097.71
321
1,376.44
234.83
1,141.61
48,956.10
322
1,376.44
229.48
1,146.96
47,809.15
323
1,376.44
224.11
1,152.33
46,656.81
324
1,376.44
218.70
1,157.74
45,499.08
325
1,376.44
213.28
1,163.16
44,335.91
326
1,376.44
207.82
1,168.62
43,167.30
327
1,376.44
202.35
1,174.09
41,993.20
328
1,376.44
196.84
1,179.60
40,813.61
329
1,376.44
191.31
1,185.13
39,628.48
330
1,376.44
185.76
1,190.68
38,437.80
331
1,376.44
180.18
1,196.26
37,241.54
332
1,376.44
174.57
1,201.87
36,039.67
333
1,376.44
168.94
1,207.50
34,832.16
334
1,376.44
163.28
1,213.16
33,619.00
335
1,376.44
157.59
1,218.85
32,400.15
336
1,376.44
151.88
1,224.56
31,175.58
337
1,376.44
146.14
1,230.30
29,945.28
338
1,376.44
140.37
1,236.07
28,709.21
339
1,376.44
134.57
1,241.87
27,467.34
340
1,376.44
128.75
1,247.69
26,219.65
341
1,376.44
122.90
1,253.54
24,966.12
342
1,376.44
117.03
1,259.41
23,706.71
343
1,376.44
111.13
1,265.31
22,441.39
344
1,376.44
105.19
1,271.25
21,170.15
345
1,376.44
99.24
1,277.20
19,892.94
346
1,376.44
93.25
1,283.19
18,609.75
347
1,376.44
87.23
1,289.21
17,320.54
348
1,376.44
81.19
1,295.25
16,025.29
349
1,376.44
75.12
1,301.32
14,723.97
350
1,376.44
69.02
1,307.42
13,416.55
351
1,376.44
62.89
1,313.55
12,103.00
352
1,376.44
56.73
1,319.71
10,783.29
353
1,376.44
50.55
1,325.89
9,457.40
354
1,376.44
44.33
1,332.11
8,125.29
355
1,376.44
38.09
1,338.35
6,786.94
356
1,376.44
31.81
1,344.63
5,442.31
357
1,376.44
25.51
1,350.93
4,091.38
358
1,376.44
19.18
1,357.26
2,734.12
359
1,376.44
12.82
1,363.62
1,370.50
360
1,376.92
6.42
1,370.50
0.00
Totals
495,518.88
256,410.88
239,108.00

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