Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,318.50  
 

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
1,318.50
1,034.20
284.30
241,870.70
2
1,318.50
1,032.99
285.51
241,585.19
3
1,318.50
1,031.77
286.73
241,298.46
4
1,318.50
1,030.55
287.95
241,010.51
5
1,318.50
1,029.32
289.18
240,721.32
6
1,318.50
1,028.08
290.42
240,430.91
7
1,318.50
1,026.84
291.66
240,139.25
8
1,318.50
1,025.59
292.91
239,846.34
9
1,318.50
1,024.34
294.16
239,552.18
10
1,318.50
1,023.09
295.41
239,256.77
11
1,318.50
1,021.83
296.67
238,960.10
12
1,318.50
1,020.56
297.94
238,662.16
13
1,318.50
1,019.29
299.21
238,362.94
14
1,318.50
1,018.01
300.49
238,062.45
15
1,318.50
1,016.73
301.77
237,760.68
16
1,318.50
1,015.44
303.06
237,457.61
17
1,318.50
1,014.14
304.36
237,153.25
18
1,318.50
1,012.84
305.66
236,847.60
19
1,318.50
1,011.54
306.96
236,540.63
20
1,318.50
1,010.23
308.27
236,232.36
21
1,318.50
1,008.91
309.59
235,922.77
22
1,318.50
1,007.59
310.91
235,611.85
23
1,318.50
1,006.26
312.24
235,299.61
24
1,318.50
1,004.93
313.57
234,986.04
25
1,318.50
1,003.59
314.91
234,671.12
26
1,318.50
1,002.24
316.26
234,354.87
27
1,318.50
1,000.89
317.61
234,037.26
28
1,318.50
999.53
318.97
233,718.29
29
1,318.50
998.17
320.33
233,397.96
30
1,318.50
996.80
321.70
233,076.27
31
1,318.50
995.43
323.07
232,753.20
32
1,318.50
994.05
324.45
232,428.75
33
1,318.50
992.66
325.84
232,102.91
34
1,318.50
991.27
327.23
231,775.68
35
1,318.50
989.88
328.62
231,447.06
36
1,318.50
988.47
330.03
231,117.03
37
1,318.50
987.06
331.44
230,785.59
38
1,318.50
985.65
332.85
230,452.74
39
1,318.50
984.23
334.27
230,118.46
40
1,318.50
982.80
335.70
229,782.76
41
1,318.50
981.36
337.14
229,445.63
42
1,318.50
979.92
338.58
229,107.05
43
1,318.50
978.48
340.02
228,767.03
44
1,318.50
977.03
341.47
228,425.55
45
1,318.50
975.57
342.93
228,082.62
46
1,318.50
974.10
344.40
227,738.22
47
1,318.50
972.63
345.87
227,392.36
48
1,318.50
971.15
347.35
227,045.01
49
1,318.50
969.67
348.83
226,696.18
50
1,318.50
968.18
350.32
226,345.86
51
1,318.50
966.69
351.81
225,994.05
52
1,318.50
965.18
353.32
225,640.73
53
1,318.50
963.67
354.83
225,285.91
54
1,318.50
962.16
356.34
224,929.57
55
1,318.50
960.64
357.86
224,571.70
56
1,318.50
959.11
359.39
224,212.31
57
1,318.50
957.57
360.93
223,851.38
58
1,318.50
956.03
362.47
223,488.92
59
1,318.50
954.48
364.02
223,124.90
60
1,318.50
952.93
365.57
222,759.33
61
1,318.50
951.37
367.13
222,392.20
62
1,318.50
949.80
368.70
222,023.50
63
1,318.50
948.23
370.27
221,653.22
64
1,318.50
946.64
371.86
221,281.37
65
1,318.50
945.06
373.44
220,907.92
66
1,318.50
943.46
375.04
220,532.88
67
1,318.50
941.86
376.64
220,156.24
68
1,318.50
940.25
378.25
219,777.99
69
1,318.50
938.64
379.86
219,398.13
70
1,318.50
937.01
381.49
219,016.64
71
1,318.50
935.38
383.12
218,633.52
72
1,318.50
933.75
384.75
218,248.77
73
1,318.50
932.10
386.40
217,862.38
74
1,318.50
930.45
388.05
217,474.33
75
1,318.50
928.80
389.70
217,084.63
76
1,318.50
927.13
391.37
216,693.26
77
1,318.50
925.46
393.04
216,300.22
78
1,318.50
923.78
394.72
215,905.50
79
1,318.50
922.10
396.40
215,509.10
80
1,318.50
920.40
398.10
215,111.00
81
1,318.50
918.70
399.80
214,711.20
82
1,318.50
917.00
401.50
214,309.70
83
1,318.50
915.28
403.22
213,906.48
84
1,318.50
913.56
404.94
213,501.54
85
1,318.50
911.83
406.67
213,094.87
86
1,318.50
910.09
408.41
212,686.46
87
1,318.50
908.35
410.15
212,276.31
88
1,318.50
906.60
411.90
211,864.41
89
1,318.50
904.84
413.66
211,450.75
90
1,318.50
903.07
415.43
211,035.32
91
1,318.50
901.30
417.20
210,618.11
92
1,318.50
899.51
418.99
210,199.13
93
1,318.50
897.73
420.77
209,778.35
94
1,318.50
895.93
422.57
209,355.78
95
1,318.50
894.12
424.38
208,931.41
96
1,318.50
892.31
426.19
208,505.22
97
1,318.50
890.49
428.01
208,077.21
98
1,318.50
888.66
429.84
207,647.37
99
1,318.50
886.83
431.67
207,215.70
100
1,318.50
884.98
433.52
206,782.18
101
1,318.50
883.13
435.37
206,346.81
102
1,318.50
881.27
437.23
205,909.59
103
1,318.50
879.41
439.09
205,470.49
104
1,318.50
877.53
440.97
205,029.52
105
1,318.50
875.65
442.85
204,586.67
106
1,318.50
873.76
444.74
204,141.92
107
1,318.50
871.86
446.64
203,695.28
108
1,318.50
869.95
448.55
203,246.73
109
1,318.50
868.03
450.47
202,796.26
110
1,318.50
866.11
452.39
202,343.87
111
1,318.50
864.18
454.32
201,889.55
112
1,318.50
862.24
456.26
201,433.28
113
1,318.50
860.29
458.21
200,975.07
114
1,318.50
858.33
460.17
200,514.90
115
1,318.50
856.37
462.13
200,052.77
116
1,318.50
854.39
464.11
199,588.66
117
1,318.50
852.41
466.09
199,122.57
118
1,318.50
850.42
468.08
198,654.49
119
1,318.50
848.42
470.08
198,184.41
120
1,318.50
846.41
472.09
197,712.32
121
1,318.50
844.40
474.10
197,238.22
122
1,318.50
842.37
476.13
196,762.09
123
1,318.50
840.34
478.16
196,283.93
124
1,318.50
838.30
480.20
195,803.73
125
1,318.50
836.25
482.25
195,321.47
126
1,318.50
834.19
484.31
194,837.16
127
1,318.50
832.12
486.38
194,350.77
128
1,318.50
830.04
488.46
193,862.31
129
1,318.50
827.95
490.55
193,371.77
130
1,318.50
825.86
492.64
192,879.13
131
1,318.50
823.75
494.75
192,384.38
132
1,318.50
821.64
496.86
191,887.52
133
1,318.50
819.52
498.98
191,388.54
134
1,318.50
817.39
501.11
190,887.43
135
1,318.50
815.25
503.25
190,384.18
136
1,318.50
813.10
505.40
189,878.78
137
1,318.50
810.94
507.56
189,371.22
138
1,318.50
808.77
509.73
188,861.49
139
1,318.50
806.60
511.90
188,349.59
140
1,318.50
804.41
514.09
187,835.50
141
1,318.50
802.21
516.29
187,319.21
142
1,318.50
800.01
518.49
186,800.72
143
1,318.50
797.79
520.71
186,280.01
144
1,318.50
795.57
522.93
185,757.09
145
1,318.50
793.34
525.16
185,231.92
146
1,318.50
791.09
527.41
184,704.52
147
1,318.50
788.84
529.66
184,174.86
148
1,318.50
786.58
531.92
183,642.94
149
1,318.50
784.31
534.19
183,108.75
150
1,318.50
782.03
536.47
182,572.28
151
1,318.50
779.74
538.76
182,033.51
152
1,318.50
777.43
541.07
181,492.45
153
1,318.50
775.12
543.38
180,949.07
154
1,318.50
772.80
545.70
180,403.37
155
1,318.50
770.47
548.03
179,855.35
156
1,318.50
768.13
550.37
179,304.98
157
1,318.50
765.78
552.72
178,752.26
158
1,318.50
763.42
555.08
178,197.18
159
1,318.50
761.05
557.45
177,639.73
160
1,318.50
758.67
559.83
177,079.90
161
1,318.50
756.28
562.22
176,517.68
162
1,318.50
753.88
564.62
175,953.06
163
1,318.50
751.47
567.03
175,386.02
164
1,318.50
749.04
569.46
174,816.57
165
1,318.50
746.61
571.89
174,244.68
166
1,318.50
744.17
574.33
173,670.35
167
1,318.50
741.72
576.78
173,093.57
168
1,318.50
739.25
579.25
172,514.32
169
1,318.50
736.78
581.72
171,932.60
170
1,318.50
734.30
584.20
171,348.40
171
1,318.50
731.80
586.70
170,761.70
172
1,318.50
729.29
589.21
170,172.49
173
1,318.50
726.78
591.72
169,580.77
174
1,318.50
724.25
594.25
168,986.52
175
1,318.50
721.71
596.79
168,389.73
176
1,318.50
719.16
599.34
167,790.40
177
1,318.50
716.60
601.90
167,188.50
178
1,318.50
714.03
604.47
166,584.04
179
1,318.50
711.45
607.05
165,976.99
180
1,318.50
708.86
609.64
165,367.35
181
1,318.50
706.26
612.24
164,755.11
182
1,318.50
703.64
614.86
164,140.25
183
1,318.50
701.02
617.48
163,522.76
184
1,318.50
698.38
620.12
162,902.64
185
1,318.50
695.73
622.77
162,279.87
186
1,318.50
693.07
625.43
161,654.44
187
1,318.50
690.40
628.10
161,026.34
188
1,318.50
687.72
630.78
160,395.56
189
1,318.50
685.02
633.48
159,762.08
190
1,318.50
682.32
636.18
159,125.90
191
1,318.50
679.60
638.90
158,487.00
192
1,318.50
676.87
641.63
157,845.37
193
1,318.50
674.13
644.37
157,201.00
194
1,318.50
671.38
647.12
156,553.88
195
1,318.50
668.62
649.88
155,904.00
196
1,318.50
665.84
652.66
155,251.34
197
1,318.50
663.05
655.45
154,595.89
198
1,318.50
660.25
658.25
153,937.64
199
1,318.50
657.44
661.06
153,276.58
200
1,318.50
654.62
663.88
152,612.70
201
1,318.50
651.78
666.72
151,945.99
202
1,318.50
648.94
669.56
151,276.42
203
1,318.50
646.08
672.42
150,604.00
204
1,318.50
643.20
675.30
149,928.70
205
1,318.50
640.32
678.18
149,250.52
206
1,318.50
637.42
681.08
148,569.45
207
1,318.50
634.52
683.98
147,885.46
208
1,318.50
631.59
686.91
147,198.56
209
1,318.50
628.66
689.84
146,508.72
210
1,318.50
625.71
692.79
145,815.93
211
1,318.50
622.76
695.74
145,120.19
212
1,318.50
619.78
698.72
144,421.47
213
1,318.50
616.80
701.70
143,719.77
214
1,318.50
613.80
704.70
143,015.08
215
1,318.50
610.79
707.71
142,307.37
216
1,318.50
607.77
710.73
141,596.64
217
1,318.50
604.74
713.76
140,882.88
218
1,318.50
601.69
716.81
140,166.06
219
1,318.50
598.63
719.87
139,446.19
220
1,318.50
595.55
722.95
138,723.24
221
1,318.50
592.46
726.04
137,997.20
222
1,318.50
589.36
729.14
137,268.07
223
1,318.50
586.25
732.25
136,535.82
224
1,318.50
583.12
735.38
135,800.44
225
1,318.50
579.98
738.52
135,061.92
226
1,318.50
576.83
741.67
134,320.25
227
1,318.50
573.66
744.84
133,575.41
228
1,318.50
570.48
748.02
132,827.38
229
1,318.50
567.28
751.22
132,076.17
230
1,318.50
564.08
754.42
131,321.74
231
1,318.50
560.85
757.65
130,564.10
232
1,318.50
557.62
760.88
129,803.21
233
1,318.50
554.37
764.13
129,039.08
234
1,318.50
551.10
767.40
128,271.69
235
1,318.50
547.83
770.67
127,501.01
236
1,318.50
544.54
773.96
126,727.05
237
1,318.50
541.23
777.27
125,949.78
238
1,318.50
537.91
780.59
125,169.19
239
1,318.50
534.58
783.92
124,385.27
240
1,318.50
531.23
787.27
123,597.99
241
1,318.50
527.87
790.63
122,807.36
242
1,318.50
524.49
794.01
122,013.35
243
1,318.50
521.10
797.40
121,215.95
244
1,318.50
517.69
800.81
120,415.14
245
1,318.50
514.27
804.23
119,610.92
246
1,318.50
510.84
807.66
118,803.25
247
1,318.50
507.39
811.11
117,992.14
248
1,318.50
503.92
814.58
117,177.57
249
1,318.50
500.45
818.05
116,359.51
250
1,318.50
496.95
821.55
115,537.97
251
1,318.50
493.44
825.06
114,712.91
252
1,318.50
489.92
828.58
113,884.33
253
1,318.50
486.38
832.12
113,052.21
254
1,318.50
482.83
835.67
112,216.54
255
1,318.50
479.26
839.24
111,377.29
256
1,318.50
475.67
842.83
110,534.47
257
1,318.50
472.07
846.43
109,688.04
258
1,318.50
468.46
850.04
108,838.00
259
1,318.50
464.83
853.67
107,984.33
260
1,318.50
461.18
857.32
107,127.01
261
1,318.50
457.52
860.98
106,266.04
262
1,318.50
453.84
864.66
105,401.38
263
1,318.50
450.15
868.35
104,533.03
264
1,318.50
446.44
872.06
103,660.98
265
1,318.50
442.72
875.78
102,785.19
266
1,318.50
438.98
879.52
101,905.67
267
1,318.50
435.22
883.28
101,022.39
268
1,318.50
431.45
887.05
100,135.34
269
1,318.50
427.66
890.84
99,244.51
270
1,318.50
423.86
894.64
98,349.86
271
1,318.50
420.04
898.46
97,451.40
272
1,318.50
416.20
902.30
96,549.10
273
1,318.50
412.35
906.15
95,642.94
274
1,318.50
408.48
910.02
94,732.92
275
1,318.50
404.59
913.91
93,819.01
276
1,318.50
400.69
917.81
92,901.19
277
1,318.50
396.77
921.73
91,979.46
278
1,318.50
392.83
925.67
91,053.79
279
1,318.50
388.88
929.62
90,124.16
280
1,318.50
384.91
933.59
89,190.57
281
1,318.50
380.92
937.58
88,252.98
282
1,318.50
376.91
941.59
87,311.40
283
1,318.50
372.89
945.61
86,365.79
284
1,318.50
368.85
949.65
85,416.14
285
1,318.50
364.80
953.70
84,462.44
286
1,318.50
360.73
957.77
83,504.67
287
1,318.50
356.63
961.87
82,542.80
288
1,318.50
352.53
965.97
81,576.83
289
1,318.50
348.40
970.10
80,606.73
290
1,318.50
344.26
974.24
79,632.49
291
1,318.50
340.10
978.40
78,654.08
292
1,318.50
335.92
982.58
77,671.50
293
1,318.50
331.72
986.78
76,684.73
294
1,318.50
327.51
990.99
75,693.73
295
1,318.50
323.28
995.22
74,698.51
296
1,318.50
319.02
999.48
73,699.03
297
1,318.50
314.76
1,003.74
72,695.29
298
1,318.50
310.47
1,008.03
71,687.26
299
1,318.50
306.16
1,012.34
70,674.92
300
1,318.50
301.84
1,016.66
69,658.26
301
1,318.50
297.50
1,021.00
68,637.26
302
1,318.50
293.14
1,025.36
67,611.90
303
1,318.50
288.76
1,029.74
66,582.16
304
1,318.50
284.36
1,034.14
65,548.02
305
1,318.50
279.94
1,038.56
64,509.47
306
1,318.50
275.51
1,042.99
63,466.48
307
1,318.50
271.05
1,047.45
62,419.03
308
1,318.50
266.58
1,051.92
61,367.11
309
1,318.50
262.09
1,056.41
60,310.70
310
1,318.50
257.58
1,060.92
59,249.78
311
1,318.50
253.05
1,065.45
58,184.32
312
1,318.50
248.50
1,070.00
57,114.32
313
1,318.50
243.93
1,074.57
56,039.74
314
1,318.50
239.34
1,079.16
54,960.58
315
1,318.50
234.73
1,083.77
53,876.81
316
1,318.50
230.10
1,088.40
52,788.41
317
1,318.50
225.45
1,093.05
51,695.36
318
1,318.50
220.78
1,097.72
50,597.64
319
1,318.50
216.09
1,102.41
49,495.23
320
1,318.50
211.39
1,107.11
48,388.12
321
1,318.50
206.66
1,111.84
47,276.28
322
1,318.50
201.91
1,116.59
46,159.69
323
1,318.50
197.14
1,121.36
45,038.33
324
1,318.50
192.35
1,126.15
43,912.18
325
1,318.50
187.54
1,130.96
42,781.22
326
1,318.50
182.71
1,135.79
41,645.43
327
1,318.50
177.86
1,140.64
40,504.79
328
1,318.50
172.99
1,145.51
39,359.28
329
1,318.50
168.10
1,150.40
38,208.88
330
1,318.50
163.18
1,155.32
37,053.56
331
1,318.50
158.25
1,160.25
35,893.31
332
1,318.50
153.29
1,165.21
34,728.11
333
1,318.50
148.32
1,170.18
33,557.92
334
1,318.50
143.32
1,175.18
32,382.74
335
1,318.50
138.30
1,180.20
31,202.55
336
1,318.50
133.26
1,185.24
30,017.31
337
1,318.50
128.20
1,190.30
28,827.01
338
1,318.50
123.12
1,195.38
27,631.62
339
1,318.50
118.01
1,200.49
26,431.13
340
1,318.50
112.88
1,205.62
25,225.51
341
1,318.50
107.73
1,210.77
24,014.75
342
1,318.50
102.56
1,215.94
22,798.81
343
1,318.50
97.37
1,221.13
21,577.68
344
1,318.50
92.15
1,226.35
20,351.34
345
1,318.50
86.92
1,231.58
19,119.75
346
1,318.50
81.66
1,236.84
17,882.91
347
1,318.50
76.37
1,242.13
16,640.78
348
1,318.50
71.07
1,247.43
15,393.35
349
1,318.50
65.74
1,252.76
14,140.60
350
1,318.50
60.39
1,258.11
12,882.49
351
1,318.50
55.02
1,263.48
11,619.01
352
1,318.50
49.62
1,268.88
10,350.13
353
1,318.50
44.20
1,274.30
9,075.83
354
1,318.50
38.76
1,279.74
7,796.10
355
1,318.50
33.30
1,285.20
6,510.89
356
1,318.50
27.81
1,290.69
5,220.20
357
1,318.50
22.29
1,296.21
3,923.99
358
1,318.50
16.76
1,301.74
2,622.25
359
1,318.50
11.20
1,307.30
1,314.95
360
1,320.57
5.62
1,314.95
0.00
Totals
474,662.07
232,507.07
242,155.00

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