Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,438.50  
 

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
1,438.50
1,190.57
247.93
242,932.07
2
1,438.50
1,189.35
249.15
242,682.92
3
1,438.50
1,188.14
250.36
242,432.56
4
1,438.50
1,186.91
251.59
242,180.97
5
1,438.50
1,185.68
252.82
241,928.15
6
1,438.50
1,184.44
254.06
241,674.09
7
1,438.50
1,183.20
255.30
241,418.78
8
1,438.50
1,181.95
256.55
241,162.23
9
1,438.50
1,180.69
257.81
240,904.42
10
1,438.50
1,179.43
259.07
240,645.35
11
1,438.50
1,178.16
260.34
240,385.01
12
1,438.50
1,176.88
261.62
240,123.39
13
1,438.50
1,175.60
262.90
239,860.49
14
1,438.50
1,174.32
264.18
239,596.31
15
1,438.50
1,173.02
265.48
239,330.84
16
1,438.50
1,171.72
266.78
239,064.06
17
1,438.50
1,170.42
268.08
238,795.98
18
1,438.50
1,169.11
269.39
238,526.58
19
1,438.50
1,167.79
270.71
238,255.87
20
1,438.50
1,166.46
272.04
237,983.83
21
1,438.50
1,165.13
273.37
237,710.46
22
1,438.50
1,163.79
274.71
237,435.75
23
1,438.50
1,162.45
276.05
237,159.70
24
1,438.50
1,161.09
277.41
236,882.29
25
1,438.50
1,159.74
278.76
236,603.53
26
1,438.50
1,158.37
280.13
236,323.40
27
1,438.50
1,157.00
281.50
236,041.90
28
1,438.50
1,155.62
282.88
235,759.02
29
1,438.50
1,154.24
284.26
235,474.76
30
1,438.50
1,152.85
285.65
235,189.10
31
1,438.50
1,151.45
287.05
234,902.05
32
1,438.50
1,150.04
288.46
234,613.59
33
1,438.50
1,148.63
289.87
234,323.72
34
1,438.50
1,147.21
291.29
234,032.43
35
1,438.50
1,145.78
292.72
233,739.71
36
1,438.50
1,144.35
294.15
233,445.56
37
1,438.50
1,142.91
295.59
233,149.97
38
1,438.50
1,141.46
297.04
232,852.94
39
1,438.50
1,140.01
298.49
232,554.45
40
1,438.50
1,138.55
299.95
232,254.49
41
1,438.50
1,137.08
301.42
231,953.07
42
1,438.50
1,135.60
302.90
231,650.18
43
1,438.50
1,134.12
304.38
231,345.80
44
1,438.50
1,132.63
305.87
231,039.93
45
1,438.50
1,131.13
307.37
230,732.56
46
1,438.50
1,129.63
308.87
230,423.69
47
1,438.50
1,128.12
310.38
230,113.30
48
1,438.50
1,126.60
311.90
229,801.40
49
1,438.50
1,125.07
313.43
229,487.97
50
1,438.50
1,123.53
314.97
229,173.00
51
1,438.50
1,121.99
316.51
228,856.50
52
1,438.50
1,120.44
318.06
228,538.44
53
1,438.50
1,118.89
319.61
228,218.83
54
1,438.50
1,117.32
321.18
227,897.65
55
1,438.50
1,115.75
322.75
227,574.90
56
1,438.50
1,114.17
324.33
227,250.57
57
1,438.50
1,112.58
325.92
226,924.65
58
1,438.50
1,110.99
327.51
226,597.13
59
1,438.50
1,109.38
329.12
226,268.01
60
1,438.50
1,107.77
330.73
225,937.28
61
1,438.50
1,106.15
332.35
225,604.94
62
1,438.50
1,104.52
333.98
225,270.96
63
1,438.50
1,102.89
335.61
224,935.35
64
1,438.50
1,101.25
337.25
224,598.10
65
1,438.50
1,099.59
338.91
224,259.19
66
1,438.50
1,097.94
340.56
223,918.63
67
1,438.50
1,096.27
342.23
223,576.39
68
1,438.50
1,094.59
343.91
223,232.49
69
1,438.50
1,092.91
345.59
222,886.90
70
1,438.50
1,091.22
347.28
222,539.61
71
1,438.50
1,089.52
348.98
222,190.63
72
1,438.50
1,087.81
350.69
221,839.94
73
1,438.50
1,086.09
352.41
221,487.53
74
1,438.50
1,084.37
354.13
221,133.40
75
1,438.50
1,082.63
355.87
220,777.53
76
1,438.50
1,080.89
357.61
220,419.92
77
1,438.50
1,079.14
359.36
220,060.56
78
1,438.50
1,077.38
361.12
219,699.44
79
1,438.50
1,075.61
362.89
219,336.55
80
1,438.50
1,073.84
364.66
218,971.88
81
1,438.50
1,072.05
366.45
218,605.43
82
1,438.50
1,070.26
368.24
218,237.19
83
1,438.50
1,068.45
370.05
217,867.14
84
1,438.50
1,066.64
371.86
217,495.28
85
1,438.50
1,064.82
373.68
217,121.60
86
1,438.50
1,062.99
375.51
216,746.09
87
1,438.50
1,061.15
377.35
216,368.75
88
1,438.50
1,059.31
379.19
215,989.55
89
1,438.50
1,057.45
381.05
215,608.50
90
1,438.50
1,055.58
382.92
215,225.59
91
1,438.50
1,053.71
384.79
214,840.79
92
1,438.50
1,051.82
386.68
214,454.12
93
1,438.50
1,049.93
388.57
214,065.55
94
1,438.50
1,048.03
390.47
213,675.08
95
1,438.50
1,046.12
392.38
213,282.70
96
1,438.50
1,044.20
394.30
212,888.39
97
1,438.50
1,042.27
396.23
212,492.16
98
1,438.50
1,040.33
398.17
212,093.99
99
1,438.50
1,038.38
400.12
211,693.86
100
1,438.50
1,036.42
402.08
211,291.78
101
1,438.50
1,034.45
404.05
210,887.73
102
1,438.50
1,032.47
406.03
210,481.70
103
1,438.50
1,030.48
408.02
210,073.68
104
1,438.50
1,028.49
410.01
209,663.67
105
1,438.50
1,026.48
412.02
209,251.65
106
1,438.50
1,024.46
414.04
208,837.61
107
1,438.50
1,022.43
416.07
208,421.54
108
1,438.50
1,020.40
418.10
208,003.44
109
1,438.50
1,018.35
420.15
207,583.29
110
1,438.50
1,016.29
422.21
207,161.08
111
1,438.50
1,014.23
424.27
206,736.81
112
1,438.50
1,012.15
426.35
206,310.46
113
1,438.50
1,010.06
428.44
205,882.02
114
1,438.50
1,007.96
430.54
205,451.49
115
1,438.50
1,005.86
432.64
205,018.84
116
1,438.50
1,003.74
434.76
204,584.08
117
1,438.50
1,001.61
436.89
204,147.19
118
1,438.50
999.47
439.03
203,708.16
119
1,438.50
997.32
441.18
203,266.98
120
1,438.50
995.16
443.34
202,823.64
121
1,438.50
992.99
445.51
202,378.13
122
1,438.50
990.81
447.69
201,930.44
123
1,438.50
988.62
449.88
201,480.56
124
1,438.50
986.42
452.08
201,028.48
125
1,438.50
984.20
454.30
200,574.18
126
1,438.50
981.98
456.52
200,117.66
127
1,438.50
979.74
458.76
199,658.90
128
1,438.50
977.50
461.00
199,197.89
129
1,438.50
975.24
463.26
198,734.63
130
1,438.50
972.97
465.53
198,269.11
131
1,438.50
970.69
467.81
197,801.30
132
1,438.50
968.40
470.10
197,331.20
133
1,438.50
966.10
472.40
196,858.80
134
1,438.50
963.79
474.71
196,384.09
135
1,438.50
961.46
477.04
195,907.05
136
1,438.50
959.13
479.37
195,427.68
137
1,438.50
956.78
481.72
194,945.96
138
1,438.50
954.42
484.08
194,461.89
139
1,438.50
952.05
486.45
193,975.44
140
1,438.50
949.67
488.83
193,486.61
141
1,438.50
947.28
491.22
192,995.39
142
1,438.50
944.87
493.63
192,501.76
143
1,438.50
942.46
496.04
192,005.72
144
1,438.50
940.03
498.47
191,507.25
145
1,438.50
937.59
500.91
191,006.33
146
1,438.50
935.14
503.36
190,502.97
147
1,438.50
932.67
505.83
189,997.14
148
1,438.50
930.19
508.31
189,488.83
149
1,438.50
927.71
510.79
188,978.04
150
1,438.50
925.20
513.30
188,464.74
151
1,438.50
922.69
515.81
187,948.94
152
1,438.50
920.17
518.33
187,430.60
153
1,438.50
917.63
520.87
186,909.73
154
1,438.50
915.08
523.42
186,386.31
155
1,438.50
912.52
525.98
185,860.33
156
1,438.50
909.94
528.56
185,331.77
157
1,438.50
907.35
531.15
184,800.62
158
1,438.50
904.75
533.75
184,266.87
159
1,438.50
902.14
536.36
183,730.51
160
1,438.50
899.51
538.99
183,191.53
161
1,438.50
896.88
541.62
182,649.90
162
1,438.50
894.22
544.28
182,105.63
163
1,438.50
891.56
546.94
181,558.69
164
1,438.50
888.88
549.62
181,009.07
165
1,438.50
886.19
552.31
180,456.76
166
1,438.50
883.49
555.01
179,901.74
167
1,438.50
880.77
557.73
179,344.01
168
1,438.50
878.04
560.46
178,783.55
169
1,438.50
875.29
563.21
178,220.35
170
1,438.50
872.54
565.96
177,654.38
171
1,438.50
869.77
568.73
177,085.65
172
1,438.50
866.98
571.52
176,514.13
173
1,438.50
864.18
574.32
175,939.81
174
1,438.50
861.37
577.13
175,362.69
175
1,438.50
858.55
579.95
174,782.73
176
1,438.50
855.71
582.79
174,199.94
177
1,438.50
852.85
585.65
173,614.29
178
1,438.50
849.99
588.51
173,025.78
179
1,438.50
847.11
591.39
172,434.39
180
1,438.50
844.21
594.29
171,840.10
181
1,438.50
841.30
597.20
171,242.90
182
1,438.50
838.38
600.12
170,642.77
183
1,438.50
835.44
603.06
170,039.71
184
1,438.50
832.49
606.01
169,433.70
185
1,438.50
829.52
608.98
168,824.72
186
1,438.50
826.54
611.96
168,212.75
187
1,438.50
823.54
614.96
167,597.80
188
1,438.50
820.53
617.97
166,979.83
189
1,438.50
817.51
620.99
166,358.83
190
1,438.50
814.47
624.03
165,734.80
191
1,438.50
811.41
627.09
165,107.71
192
1,438.50
808.34
630.16
164,477.55
193
1,438.50
805.25
633.25
163,844.30
194
1,438.50
802.15
636.35
163,207.96
195
1,438.50
799.04
639.46
162,568.50
196
1,438.50
795.91
642.59
161,925.90
197
1,438.50
792.76
645.74
161,280.17
198
1,438.50
789.60
648.90
160,631.27
199
1,438.50
786.42
652.08
159,979.19
200
1,438.50
783.23
655.27
159,323.92
201
1,438.50
780.02
658.48
158,665.45
202
1,438.50
776.80
661.70
158,003.75
203
1,438.50
773.56
664.94
157,338.81
204
1,438.50
770.30
668.20
156,670.61
205
1,438.50
767.03
671.47
155,999.14
206
1,438.50
763.75
674.75
155,324.39
207
1,438.50
760.44
678.06
154,646.33
208
1,438.50
757.12
681.38
153,964.95
209
1,438.50
753.79
684.71
153,280.24
210
1,438.50
750.43
688.07
152,592.17
211
1,438.50
747.07
691.43
151,900.74
212
1,438.50
743.68
694.82
151,205.92
213
1,438.50
740.28
698.22
150,507.70
214
1,438.50
736.86
701.64
149,806.06
215
1,438.50
733.43
705.07
149,100.99
216
1,438.50
729.97
708.53
148,392.46
217
1,438.50
726.50
712.00
147,680.46
218
1,438.50
723.02
715.48
146,964.98
219
1,438.50
719.52
718.98
146,246.00
220
1,438.50
716.00
722.50
145,523.50
221
1,438.50
712.46
726.04
144,797.45
222
1,438.50
708.90
729.60
144,067.86
223
1,438.50
705.33
733.17
143,334.69
224
1,438.50
701.74
736.76
142,597.93
225
1,438.50
698.14
740.36
141,857.57
226
1,438.50
694.51
743.99
141,113.58
227
1,438.50
690.87
747.63
140,365.95
228
1,438.50
687.21
751.29
139,614.66
229
1,438.50
683.53
754.97
138,859.69
230
1,438.50
679.83
758.67
138,101.02
231
1,438.50
676.12
762.38
137,338.64
232
1,438.50
672.39
766.11
136,572.53
233
1,438.50
668.64
769.86
135,802.66
234
1,438.50
664.87
773.63
135,029.03
235
1,438.50
661.08
777.42
134,251.61
236
1,438.50
657.27
781.23
133,470.38
237
1,438.50
653.45
785.05
132,685.33
238
1,438.50
649.61
788.89
131,896.44
239
1,438.50
645.74
792.76
131,103.68
240
1,438.50
641.86
796.64
130,307.04
241
1,438.50
637.96
800.54
129,506.51
242
1,438.50
634.04
804.46
128,702.05
243
1,438.50
630.10
808.40
127,893.65
244
1,438.50
626.15
812.35
127,081.30
245
1,438.50
622.17
816.33
126,264.97
246
1,438.50
618.17
820.33
125,444.64
247
1,438.50
614.16
824.34
124,620.29
248
1,438.50
610.12
828.38
123,791.91
249
1,438.50
606.06
832.44
122,959.48
250
1,438.50
601.99
836.51
122,122.97
251
1,438.50
597.89
840.61
121,282.36
252
1,438.50
593.78
844.72
120,437.64
253
1,438.50
589.64
848.86
119,588.78
254
1,438.50
585.49
853.01
118,735.77
255
1,438.50
581.31
857.19
117,878.58
256
1,438.50
577.11
861.39
117,017.19
257
1,438.50
572.90
865.60
116,151.59
258
1,438.50
568.66
869.84
115,281.75
259
1,438.50
564.40
874.10
114,407.65
260
1,438.50
560.12
878.38
113,529.27
261
1,438.50
555.82
882.68
112,646.59
262
1,438.50
551.50
887.00
111,759.59
263
1,438.50
547.16
891.34
110,868.25
264
1,438.50
542.79
895.71
109,972.54
265
1,438.50
538.41
900.09
109,072.45
266
1,438.50
534.00
904.50
108,167.95
267
1,438.50
529.57
908.93
107,259.02
268
1,438.50
525.12
913.38
106,345.64
269
1,438.50
520.65
917.85
105,427.79
270
1,438.50
516.16
922.34
104,505.45
271
1,438.50
511.64
926.86
103,578.59
272
1,438.50
507.10
931.40
102,647.19
273
1,438.50
502.54
935.96
101,711.24
274
1,438.50
497.96
940.54
100,770.70
275
1,438.50
493.36
945.14
99,825.55
276
1,438.50
488.73
949.77
98,875.78
277
1,438.50
484.08
954.42
97,921.36
278
1,438.50
479.41
959.09
96,962.27
279
1,438.50
474.71
963.79
95,998.48
280
1,438.50
469.99
968.51
95,029.97
281
1,438.50
465.25
973.25
94,056.72
282
1,438.50
460.49
978.01
93,078.71
283
1,438.50
455.70
982.80
92,095.91
284
1,438.50
450.89
987.61
91,108.29
285
1,438.50
446.05
992.45
90,115.85
286
1,438.50
441.19
997.31
89,118.54
287
1,438.50
436.31
1,002.19
88,116.35
288
1,438.50
431.40
1,007.10
87,109.25
289
1,438.50
426.47
1,012.03
86,097.22
290
1,438.50
421.52
1,016.98
85,080.24
291
1,438.50
416.54
1,021.96
84,058.28
292
1,438.50
411.54
1,026.96
83,031.31
293
1,438.50
406.51
1,031.99
81,999.32
294
1,438.50
401.46
1,037.04
80,962.28
295
1,438.50
396.38
1,042.12
79,920.15
296
1,438.50
391.28
1,047.22
78,872.93
297
1,438.50
386.15
1,052.35
77,820.58
298
1,438.50
381.00
1,057.50
76,763.08
299
1,438.50
375.82
1,062.68
75,700.39
300
1,438.50
370.62
1,067.88
74,632.51
301
1,438.50
365.39
1,073.11
73,559.40
302
1,438.50
360.13
1,078.37
72,481.03
303
1,438.50
354.86
1,083.64
71,397.39
304
1,438.50
349.55
1,088.95
70,308.44
305
1,438.50
344.22
1,094.28
69,214.16
306
1,438.50
338.86
1,099.64
68,114.52
307
1,438.50
333.48
1,105.02
67,009.50
308
1,438.50
328.07
1,110.43
65,899.06
309
1,438.50
322.63
1,115.87
64,783.19
310
1,438.50
317.17
1,121.33
63,661.86
311
1,438.50
311.68
1,126.82
62,535.04
312
1,438.50
306.16
1,132.34
61,402.70
313
1,438.50
300.62
1,137.88
60,264.82
314
1,438.50
295.05
1,143.45
59,121.36
315
1,438.50
289.45
1,149.05
57,972.31
316
1,438.50
283.82
1,154.68
56,817.64
317
1,438.50
278.17
1,160.33
55,657.31
318
1,438.50
272.49
1,166.01
54,491.29
319
1,438.50
266.78
1,171.72
53,319.57
320
1,438.50
261.04
1,177.46
52,142.12
321
1,438.50
255.28
1,183.22
50,958.90
322
1,438.50
249.49
1,189.01
49,769.88
323
1,438.50
243.67
1,194.83
48,575.05
324
1,438.50
237.82
1,200.68
47,374.36
325
1,438.50
231.94
1,206.56
46,167.80
326
1,438.50
226.03
1,212.47
44,955.33
327
1,438.50
220.09
1,218.41
43,736.92
328
1,438.50
214.13
1,224.37
42,512.55
329
1,438.50
208.13
1,230.37
41,282.19
330
1,438.50
202.11
1,236.39
40,045.80
331
1,438.50
196.06
1,242.44
38,803.36
332
1,438.50
189.97
1,248.53
37,554.83
333
1,438.50
183.86
1,254.64
36,300.19
334
1,438.50
177.72
1,260.78
35,039.41
335
1,438.50
171.55
1,266.95
33,772.46
336
1,438.50
165.34
1,273.16
32,499.30
337
1,438.50
159.11
1,279.39
31,219.92
338
1,438.50
152.85
1,285.65
29,934.26
339
1,438.50
146.55
1,291.95
28,642.32
340
1,438.50
140.23
1,298.27
27,344.04
341
1,438.50
133.87
1,304.63
26,039.42
342
1,438.50
127.48
1,311.02
24,728.40
343
1,438.50
121.07
1,317.43
23,410.97
344
1,438.50
114.62
1,323.88
22,087.08
345
1,438.50
108.13
1,330.37
20,756.72
346
1,438.50
101.62
1,336.88
19,419.84
347
1,438.50
95.08
1,343.42
18,076.41
348
1,438.50
88.50
1,350.00
16,726.41
349
1,438.50
81.89
1,356.61
15,369.80
350
1,438.50
75.25
1,363.25
14,006.55
351
1,438.50
68.57
1,369.93
12,636.63
352
1,438.50
61.87
1,376.63
11,259.99
353
1,438.50
55.13
1,383.37
9,876.62
354
1,438.50
48.35
1,390.15
8,486.47
355
1,438.50
41.55
1,396.95
7,089.52
356
1,438.50
34.71
1,403.79
5,685.73
357
1,438.50
27.84
1,410.66
4,275.07
358
1,438.50
20.93
1,417.57
2,857.50
359
1,438.50
13.99
1,424.51
1,432.99
360
1,440.00
7.02
1,432.99
0.00
Totals
517,861.50
274,681.50
243,180.00

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