Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,318.00  
 

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
1,318.00
1,023.00
295.00
245,225.00
2
1,318.00
1,021.77
296.23
244,928.77
3
1,318.00
1,020.54
297.46
244,631.31
4
1,318.00
1,019.30
298.70
244,332.60
5
1,318.00
1,018.05
299.95
244,032.66
6
1,318.00
1,016.80
301.20
243,731.46
7
1,318.00
1,015.55
302.45
243,429.01
8
1,318.00
1,014.29
303.71
243,125.30
9
1,318.00
1,013.02
304.98
242,820.32
10
1,318.00
1,011.75
306.25
242,514.07
11
1,318.00
1,010.48
307.52
242,206.54
12
1,318.00
1,009.19
308.81
241,897.74
13
1,318.00
1,007.91
310.09
241,587.64
14
1,318.00
1,006.62
311.38
241,276.26
15
1,318.00
1,005.32
312.68
240,963.58
16
1,318.00
1,004.01
313.99
240,649.59
17
1,318.00
1,002.71
315.29
240,334.30
18
1,318.00
1,001.39
316.61
240,017.69
19
1,318.00
1,000.07
317.93
239,699.77
20
1,318.00
998.75
319.25
239,380.52
21
1,318.00
997.42
320.58
239,059.93
22
1,318.00
996.08
321.92
238,738.02
23
1,318.00
994.74
323.26
238,414.76
24
1,318.00
993.39
324.61
238,090.15
25
1,318.00
992.04
325.96
237,764.20
26
1,318.00
990.68
327.32
237,436.88
27
1,318.00
989.32
328.68
237,108.20
28
1,318.00
987.95
330.05
236,778.15
29
1,318.00
986.58
331.42
236,446.73
30
1,318.00
985.19
332.81
236,113.92
31
1,318.00
983.81
334.19
235,779.73
32
1,318.00
982.42
335.58
235,444.14
33
1,318.00
981.02
336.98
235,107.16
34
1,318.00
979.61
338.39
234,768.78
35
1,318.00
978.20
339.80
234,428.98
36
1,318.00
976.79
341.21
234,087.77
37
1,318.00
975.37
342.63
233,745.13
38
1,318.00
973.94
344.06
233,401.07
39
1,318.00
972.50
345.50
233,055.57
40
1,318.00
971.06
346.94
232,708.64
41
1,318.00
969.62
348.38
232,360.26
42
1,318.00
968.17
349.83
232,010.43
43
1,318.00
966.71
351.29
231,659.14
44
1,318.00
965.25
352.75
231,306.38
45
1,318.00
963.78
354.22
230,952.16
46
1,318.00
962.30
355.70
230,596.46
47
1,318.00
960.82
357.18
230,239.28
48
1,318.00
959.33
358.67
229,880.61
49
1,318.00
957.84
360.16
229,520.44
50
1,318.00
956.34
361.66
229,158.78
51
1,318.00
954.83
363.17
228,795.61
52
1,318.00
953.32
364.68
228,430.92
53
1,318.00
951.80
366.20
228,064.72
54
1,318.00
950.27
367.73
227,696.99
55
1,318.00
948.74
369.26
227,327.73
56
1,318.00
947.20
370.80
226,956.92
57
1,318.00
945.65
372.35
226,584.58
58
1,318.00
944.10
373.90
226,210.68
59
1,318.00
942.54
375.46
225,835.23
60
1,318.00
940.98
377.02
225,458.21
61
1,318.00
939.41
378.59
225,079.61
62
1,318.00
937.83
380.17
224,699.45
63
1,318.00
936.25
381.75
224,317.69
64
1,318.00
934.66
383.34
223,934.35
65
1,318.00
933.06
384.94
223,549.41
66
1,318.00
931.46
386.54
223,162.87
67
1,318.00
929.85
388.15
222,774.71
68
1,318.00
928.23
389.77
222,384.94
69
1,318.00
926.60
391.40
221,993.54
70
1,318.00
924.97
393.03
221,600.52
71
1,318.00
923.34
394.66
221,205.85
72
1,318.00
921.69
396.31
220,809.54
73
1,318.00
920.04
397.96
220,411.58
74
1,318.00
918.38
399.62
220,011.97
75
1,318.00
916.72
401.28
219,610.68
76
1,318.00
915.04
402.96
219,207.73
77
1,318.00
913.37
404.63
218,803.09
78
1,318.00
911.68
406.32
218,396.77
79
1,318.00
909.99
408.01
217,988.76
80
1,318.00
908.29
409.71
217,579.04
81
1,318.00
906.58
411.42
217,167.62
82
1,318.00
904.87
413.13
216,754.49
83
1,318.00
903.14
414.86
216,339.63
84
1,318.00
901.42
416.58
215,923.05
85
1,318.00
899.68
418.32
215,504.73
86
1,318.00
897.94
420.06
215,084.66
87
1,318.00
896.19
421.81
214,662.85
88
1,318.00
894.43
423.57
214,239.28
89
1,318.00
892.66
425.34
213,813.94
90
1,318.00
890.89
427.11
213,386.83
91
1,318.00
889.11
428.89
212,957.94
92
1,318.00
887.32
430.68
212,527.27
93
1,318.00
885.53
432.47
212,094.80
94
1,318.00
883.73
434.27
211,660.53
95
1,318.00
881.92
436.08
211,224.45
96
1,318.00
880.10
437.90
210,786.55
97
1,318.00
878.28
439.72
210,346.83
98
1,318.00
876.45
441.55
209,905.27
99
1,318.00
874.61
443.39
209,461.88
100
1,318.00
872.76
445.24
209,016.63
101
1,318.00
870.90
447.10
208,569.54
102
1,318.00
869.04
448.96
208,120.58
103
1,318.00
867.17
450.83
207,669.75
104
1,318.00
865.29
452.71
207,217.04
105
1,318.00
863.40
454.60
206,762.44
106
1,318.00
861.51
456.49
206,305.95
107
1,318.00
859.61
458.39
205,847.56
108
1,318.00
857.70
460.30
205,387.26
109
1,318.00
855.78
462.22
204,925.04
110
1,318.00
853.85
464.15
204,460.89
111
1,318.00
851.92
466.08
203,994.81
112
1,318.00
849.98
468.02
203,526.79
113
1,318.00
848.03
469.97
203,056.82
114
1,318.00
846.07
471.93
202,584.89
115
1,318.00
844.10
473.90
202,110.99
116
1,318.00
842.13
475.87
201,635.12
117
1,318.00
840.15
477.85
201,157.27
118
1,318.00
838.16
479.84
200,677.42
119
1,318.00
836.16
481.84
200,195.58
120
1,318.00
834.15
483.85
199,711.73
121
1,318.00
832.13
485.87
199,225.86
122
1,318.00
830.11
487.89
198,737.97
123
1,318.00
828.07
489.93
198,248.04
124
1,318.00
826.03
491.97
197,756.08
125
1,318.00
823.98
494.02
197,262.06
126
1,318.00
821.93
496.07
196,765.98
127
1,318.00
819.86
498.14
196,267.84
128
1,318.00
817.78
500.22
195,767.63
129
1,318.00
815.70
502.30
195,265.32
130
1,318.00
813.61
504.39
194,760.93
131
1,318.00
811.50
506.50
194,254.43
132
1,318.00
809.39
508.61
193,745.83
133
1,318.00
807.27
510.73
193,235.10
134
1,318.00
805.15
512.85
192,722.25
135
1,318.00
803.01
514.99
192,207.26
136
1,318.00
800.86
517.14
191,690.12
137
1,318.00
798.71
519.29
191,170.83
138
1,318.00
796.55
521.45
190,649.37
139
1,318.00
794.37
523.63
190,125.75
140
1,318.00
792.19
525.81
189,599.94
141
1,318.00
790.00
528.00
189,071.94
142
1,318.00
787.80
530.20
188,541.74
143
1,318.00
785.59
532.41
188,009.33
144
1,318.00
783.37
534.63
187,474.70
145
1,318.00
781.14
536.86
186,937.84
146
1,318.00
778.91
539.09
186,398.75
147
1,318.00
776.66
541.34
185,857.41
148
1,318.00
774.41
543.59
185,313.82
149
1,318.00
772.14
545.86
184,767.96
150
1,318.00
769.87
548.13
184,219.83
151
1,318.00
767.58
550.42
183,669.41
152
1,318.00
765.29
552.71
183,116.70
153
1,318.00
762.99
555.01
182,561.68
154
1,318.00
760.67
557.33
182,004.36
155
1,318.00
758.35
559.65
181,444.71
156
1,318.00
756.02
561.98
180,882.73
157
1,318.00
753.68
564.32
180,318.41
158
1,318.00
751.33
566.67
179,751.73
159
1,318.00
748.97
569.03
179,182.70
160
1,318.00
746.59
571.41
178,611.29
161
1,318.00
744.21
573.79
178,037.51
162
1,318.00
741.82
576.18
177,461.33
163
1,318.00
739.42
578.58
176,882.75
164
1,318.00
737.01
580.99
176,301.76
165
1,318.00
734.59
583.41
175,718.36
166
1,318.00
732.16
585.84
175,132.52
167
1,318.00
729.72
588.28
174,544.23
168
1,318.00
727.27
590.73
173,953.50
169
1,318.00
724.81
593.19
173,360.31
170
1,318.00
722.33
595.67
172,764.64
171
1,318.00
719.85
598.15
172,166.50
172
1,318.00
717.36
600.64
171,565.86
173
1,318.00
714.86
603.14
170,962.71
174
1,318.00
712.34
605.66
170,357.06
175
1,318.00
709.82
608.18
169,748.88
176
1,318.00
707.29
610.71
169,138.17
177
1,318.00
704.74
613.26
168,524.91
178
1,318.00
702.19
615.81
167,909.10
179
1,318.00
699.62
618.38
167,290.72
180
1,318.00
697.04
620.96
166,669.76
181
1,318.00
694.46
623.54
166,046.22
182
1,318.00
691.86
626.14
165,420.08
183
1,318.00
689.25
628.75
164,791.33
184
1,318.00
686.63
631.37
164,159.96
185
1,318.00
684.00
634.00
163,525.96
186
1,318.00
681.36
636.64
162,889.32
187
1,318.00
678.71
639.29
162,250.02
188
1,318.00
676.04
641.96
161,608.06
189
1,318.00
673.37
644.63
160,963.43
190
1,318.00
670.68
647.32
160,316.11
191
1,318.00
667.98
650.02
159,666.10
192
1,318.00
665.28
652.72
159,013.37
193
1,318.00
662.56
655.44
158,357.93
194
1,318.00
659.82
658.18
157,699.75
195
1,318.00
657.08
660.92
157,038.83
196
1,318.00
654.33
663.67
156,375.16
197
1,318.00
651.56
666.44
155,708.73
198
1,318.00
648.79
669.21
155,039.51
199
1,318.00
646.00
672.00
154,367.51
200
1,318.00
643.20
674.80
153,692.71
201
1,318.00
640.39
677.61
153,015.09
202
1,318.00
637.56
680.44
152,334.66
203
1,318.00
634.73
683.27
151,651.38
204
1,318.00
631.88
686.12
150,965.27
205
1,318.00
629.02
688.98
150,276.29
206
1,318.00
626.15
691.85
149,584.44
207
1,318.00
623.27
694.73
148,889.71
208
1,318.00
620.37
697.63
148,192.08
209
1,318.00
617.47
700.53
147,491.55
210
1,318.00
614.55
703.45
146,788.10
211
1,318.00
611.62
706.38
146,081.71
212
1,318.00
608.67
709.33
145,372.39
213
1,318.00
605.72
712.28
144,660.11
214
1,318.00
602.75
715.25
143,944.86
215
1,318.00
599.77
718.23
143,226.63
216
1,318.00
596.78
721.22
142,505.40
217
1,318.00
593.77
724.23
141,781.18
218
1,318.00
590.75
727.25
141,053.93
219
1,318.00
587.72
730.28
140,323.66
220
1,318.00
584.68
733.32
139,590.34
221
1,318.00
581.63
736.37
138,853.96
222
1,318.00
578.56
739.44
138,114.52
223
1,318.00
575.48
742.52
137,372.00
224
1,318.00
572.38
745.62
136,626.38
225
1,318.00
569.28
748.72
135,877.66
226
1,318.00
566.16
751.84
135,125.82
227
1,318.00
563.02
754.98
134,370.84
228
1,318.00
559.88
758.12
133,612.72
229
1,318.00
556.72
761.28
132,851.44
230
1,318.00
553.55
764.45
132,086.99
231
1,318.00
550.36
767.64
131,319.35
232
1,318.00
547.16
770.84
130,548.51
233
1,318.00
543.95
774.05
129,774.46
234
1,318.00
540.73
777.27
128,997.19
235
1,318.00
537.49
780.51
128,216.68
236
1,318.00
534.24
783.76
127,432.92
237
1,318.00
530.97
787.03
126,645.89
238
1,318.00
527.69
790.31
125,855.58
239
1,318.00
524.40
793.60
125,061.98
240
1,318.00
521.09
796.91
124,265.07
241
1,318.00
517.77
800.23
123,464.84
242
1,318.00
514.44
803.56
122,661.28
243
1,318.00
511.09
806.91
121,854.36
244
1,318.00
507.73
810.27
121,044.09
245
1,318.00
504.35
813.65
120,230.44
246
1,318.00
500.96
817.04
119,413.40
247
1,318.00
497.56
820.44
118,592.96
248
1,318.00
494.14
823.86
117,769.09
249
1,318.00
490.70
827.30
116,941.80
250
1,318.00
487.26
830.74
116,111.06
251
1,318.00
483.80
834.20
115,276.85
252
1,318.00
480.32
837.68
114,439.17
253
1,318.00
476.83
841.17
113,598.00
254
1,318.00
473.33
844.67
112,753.33
255
1,318.00
469.81
848.19
111,905.13
256
1,318.00
466.27
851.73
111,053.40
257
1,318.00
462.72
855.28
110,198.13
258
1,318.00
459.16
858.84
109,339.29
259
1,318.00
455.58
862.42
108,476.87
260
1,318.00
451.99
866.01
107,610.85
261
1,318.00
448.38
869.62
106,741.23
262
1,318.00
444.76
873.24
105,867.99
263
1,318.00
441.12
876.88
104,991.10
264
1,318.00
437.46
880.54
104,110.57
265
1,318.00
433.79
884.21
103,226.36
266
1,318.00
430.11
887.89
102,338.47
267
1,318.00
426.41
891.59
101,446.88
268
1,318.00
422.70
895.30
100,551.58
269
1,318.00
418.96
899.04
99,652.54
270
1,318.00
415.22
902.78
98,749.76
271
1,318.00
411.46
906.54
97,843.22
272
1,318.00
407.68
910.32
96,932.90
273
1,318.00
403.89
914.11
96,018.78
274
1,318.00
400.08
917.92
95,100.86
275
1,318.00
396.25
921.75
94,179.12
276
1,318.00
392.41
925.59
93,253.53
277
1,318.00
388.56
929.44
92,324.09
278
1,318.00
384.68
933.32
91,390.77
279
1,318.00
380.79
937.21
90,453.56
280
1,318.00
376.89
941.11
89,512.45
281
1,318.00
372.97
945.03
88,567.42
282
1,318.00
369.03
948.97
87,618.45
283
1,318.00
365.08
952.92
86,665.53
284
1,318.00
361.11
956.89
85,708.64
285
1,318.00
357.12
960.88
84,747.76
286
1,318.00
353.12
964.88
83,782.87
287
1,318.00
349.10
968.90
82,813.97
288
1,318.00
345.06
972.94
81,841.03
289
1,318.00
341.00
977.00
80,864.03
290
1,318.00
336.93
981.07
79,882.96
291
1,318.00
332.85
985.15
78,897.81
292
1,318.00
328.74
989.26
77,908.55
293
1,318.00
324.62
993.38
76,915.17
294
1,318.00
320.48
997.52
75,917.65
295
1,318.00
316.32
1,001.68
74,915.97
296
1,318.00
312.15
1,005.85
73,910.12
297
1,318.00
307.96
1,010.04
72,900.08
298
1,318.00
303.75
1,014.25
71,885.83
299
1,318.00
299.52
1,018.48
70,867.36
300
1,318.00
295.28
1,022.72
69,844.64
301
1,318.00
291.02
1,026.98
68,817.66
302
1,318.00
286.74
1,031.26
67,786.40
303
1,318.00
282.44
1,035.56
66,750.84
304
1,318.00
278.13
1,039.87
65,710.97
305
1,318.00
273.80
1,044.20
64,666.76
306
1,318.00
269.44
1,048.56
63,618.21
307
1,318.00
265.08
1,052.92
62,565.28
308
1,318.00
260.69
1,057.31
61,507.97
309
1,318.00
256.28
1,061.72
60,446.26
310
1,318.00
251.86
1,066.14
59,380.12
311
1,318.00
247.42
1,070.58
58,309.53
312
1,318.00
242.96
1,075.04
57,234.49
313
1,318.00
238.48
1,079.52
56,154.97
314
1,318.00
233.98
1,084.02
55,070.94
315
1,318.00
229.46
1,088.54
53,982.41
316
1,318.00
224.93
1,093.07
52,889.33
317
1,318.00
220.37
1,097.63
51,791.71
318
1,318.00
215.80
1,102.20
50,689.50
319
1,318.00
211.21
1,106.79
49,582.71
320
1,318.00
206.59
1,111.41
48,471.31
321
1,318.00
201.96
1,116.04
47,355.27
322
1,318.00
197.31
1,120.69
46,234.58
323
1,318.00
192.64
1,125.36
45,109.23
324
1,318.00
187.96
1,130.04
43,979.18
325
1,318.00
183.25
1,134.75
42,844.43
326
1,318.00
178.52
1,139.48
41,704.95
327
1,318.00
173.77
1,144.23
40,560.72
328
1,318.00
169.00
1,149.00
39,411.72
329
1,318.00
164.22
1,153.78
38,257.94
330
1,318.00
159.41
1,158.59
37,099.34
331
1,318.00
154.58
1,163.42
35,935.92
332
1,318.00
149.73
1,168.27
34,767.66
333
1,318.00
144.87
1,173.13
33,594.52
334
1,318.00
139.98
1,178.02
32,416.50
335
1,318.00
135.07
1,182.93
31,233.57
336
1,318.00
130.14
1,187.86
30,045.71
337
1,318.00
125.19
1,192.81
28,852.90
338
1,318.00
120.22
1,197.78
27,655.12
339
1,318.00
115.23
1,202.77
26,452.35
340
1,318.00
110.22
1,207.78
25,244.57
341
1,318.00
105.19
1,212.81
24,031.75
342
1,318.00
100.13
1,217.87
22,813.89
343
1,318.00
95.06
1,222.94
21,590.94
344
1,318.00
89.96
1,228.04
20,362.91
345
1,318.00
84.85
1,233.15
19,129.75
346
1,318.00
79.71
1,238.29
17,891.46
347
1,318.00
74.55
1,243.45
16,648.01
348
1,318.00
69.37
1,248.63
15,399.37
349
1,318.00
64.16
1,253.84
14,145.54
350
1,318.00
58.94
1,259.06
12,886.48
351
1,318.00
53.69
1,264.31
11,622.17
352
1,318.00
48.43
1,269.57
10,352.60
353
1,318.00
43.14
1,274.86
9,077.73
354
1,318.00
37.82
1,280.18
7,797.56
355
1,318.00
32.49
1,285.51
6,512.05
356
1,318.00
27.13
1,290.87
5,221.18
357
1,318.00
21.75
1,296.25
3,924.93
358
1,318.00
16.35
1,301.65
2,623.29
359
1,318.00
10.93
1,307.07
1,316.22
360
1,321.70
5.48
1,316.22
0.00
Totals
474,483.70
228,963.70
245,520.00

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