Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,318.38  
 

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
1,318.38
1,023.29
295.09
245,294.91
2
1,318.38
1,022.06
296.32
244,998.59
3
1,318.38
1,020.83
297.55
244,701.04
4
1,318.38
1,019.59
298.79
244,402.25
5
1,318.38
1,018.34
300.04
244,102.21
6
1,318.38
1,017.09
301.29
243,800.92
7
1,318.38
1,015.84
302.54
243,498.38
8
1,318.38
1,014.58
303.80
243,194.58
9
1,318.38
1,013.31
305.07
242,889.51
10
1,318.38
1,012.04
306.34
242,583.17
11
1,318.38
1,010.76
307.62
242,275.55
12
1,318.38
1,009.48
308.90
241,966.65
13
1,318.38
1,008.19
310.19
241,656.47
14
1,318.38
1,006.90
311.48
241,344.99
15
1,318.38
1,005.60
312.78
241,032.21
16
1,318.38
1,004.30
314.08
240,718.13
17
1,318.38
1,002.99
315.39
240,402.75
18
1,318.38
1,001.68
316.70
240,086.04
19
1,318.38
1,000.36
318.02
239,768.02
20
1,318.38
999.03
319.35
239,448.68
21
1,318.38
997.70
320.68
239,128.00
22
1,318.38
996.37
322.01
238,805.99
23
1,318.38
995.02
323.36
238,482.63
24
1,318.38
993.68
324.70
238,157.93
25
1,318.38
992.32
326.06
237,831.87
26
1,318.38
990.97
327.41
237,504.46
27
1,318.38
989.60
328.78
237,175.68
28
1,318.38
988.23
330.15
236,845.53
29
1,318.38
986.86
331.52
236,514.01
30
1,318.38
985.48
332.90
236,181.10
31
1,318.38
984.09
334.29
235,846.81
32
1,318.38
982.70
335.68
235,511.13
33
1,318.38
981.30
337.08
235,174.04
34
1,318.38
979.89
338.49
234,835.56
35
1,318.38
978.48
339.90
234,495.66
36
1,318.38
977.07
341.31
234,154.34
37
1,318.38
975.64
342.74
233,811.61
38
1,318.38
974.22
344.16
233,467.44
39
1,318.38
972.78
345.60
233,121.84
40
1,318.38
971.34
347.04
232,774.80
41
1,318.38
969.90
348.48
232,426.32
42
1,318.38
968.44
349.94
232,076.38
43
1,318.38
966.98
351.40
231,724.99
44
1,318.38
965.52
352.86
231,372.13
45
1,318.38
964.05
354.33
231,017.80
46
1,318.38
962.57
355.81
230,661.99
47
1,318.38
961.09
357.29
230,304.70
48
1,318.38
959.60
358.78
229,945.93
49
1,318.38
958.11
360.27
229,585.65
50
1,318.38
956.61
361.77
229,223.88
51
1,318.38
955.10
363.28
228,860.60
52
1,318.38
953.59
364.79
228,495.81
53
1,318.38
952.07
366.31
228,129.49
54
1,318.38
950.54
367.84
227,761.65
55
1,318.38
949.01
369.37
227,392.28
56
1,318.38
947.47
370.91
227,021.37
57
1,318.38
945.92
372.46
226,648.91
58
1,318.38
944.37
374.01
226,274.90
59
1,318.38
942.81
375.57
225,899.33
60
1,318.38
941.25
377.13
225,522.20
61
1,318.38
939.68
378.70
225,143.49
62
1,318.38
938.10
380.28
224,763.21
63
1,318.38
936.51
381.87
224,381.35
64
1,318.38
934.92
383.46
223,997.89
65
1,318.38
933.32
385.06
223,612.83
66
1,318.38
931.72
386.66
223,226.17
67
1,318.38
930.11
388.27
222,837.90
68
1,318.38
928.49
389.89
222,448.01
69
1,318.38
926.87
391.51
222,056.50
70
1,318.38
925.24
393.14
221,663.35
71
1,318.38
923.60
394.78
221,268.57
72
1,318.38
921.95
396.43
220,872.14
73
1,318.38
920.30
398.08
220,474.07
74
1,318.38
918.64
399.74
220,074.33
75
1,318.38
916.98
401.40
219,672.92
76
1,318.38
915.30
403.08
219,269.85
77
1,318.38
913.62
404.76
218,865.09
78
1,318.38
911.94
406.44
218,458.65
79
1,318.38
910.24
408.14
218,050.51
80
1,318.38
908.54
409.84
217,640.68
81
1,318.38
906.84
411.54
217,229.13
82
1,318.38
905.12
413.26
216,815.88
83
1,318.38
903.40
414.98
216,400.89
84
1,318.38
901.67
416.71
215,984.19
85
1,318.38
899.93
418.45
215,565.74
86
1,318.38
898.19
420.19
215,145.55
87
1,318.38
896.44
421.94
214,723.61
88
1,318.38
894.68
423.70
214,299.91
89
1,318.38
892.92
425.46
213,874.45
90
1,318.38
891.14
427.24
213,447.21
91
1,318.38
889.36
429.02
213,018.19
92
1,318.38
887.58
430.80
212,587.39
93
1,318.38
885.78
432.60
212,154.79
94
1,318.38
883.98
434.40
211,720.39
95
1,318.38
882.17
436.21
211,284.18
96
1,318.38
880.35
438.03
210,846.15
97
1,318.38
878.53
439.85
210,406.29
98
1,318.38
876.69
441.69
209,964.61
99
1,318.38
874.85
443.53
209,521.08
100
1,318.38
873.00
445.38
209,075.70
101
1,318.38
871.15
447.23
208,628.47
102
1,318.38
869.29
449.09
208,179.38
103
1,318.38
867.41
450.97
207,728.41
104
1,318.38
865.54
452.84
207,275.57
105
1,318.38
863.65
454.73
206,820.84
106
1,318.38
861.75
456.63
206,364.21
107
1,318.38
859.85
458.53
205,905.68
108
1,318.38
857.94
460.44
205,445.24
109
1,318.38
856.02
462.36
204,982.88
110
1,318.38
854.10
464.28
204,518.60
111
1,318.38
852.16
466.22
204,052.38
112
1,318.38
850.22
468.16
203,584.22
113
1,318.38
848.27
470.11
203,114.10
114
1,318.38
846.31
472.07
202,642.03
115
1,318.38
844.34
474.04
202,167.99
116
1,318.38
842.37
476.01
201,691.98
117
1,318.38
840.38
478.00
201,213.98
118
1,318.38
838.39
479.99
200,734.00
119
1,318.38
836.39
481.99
200,252.01
120
1,318.38
834.38
484.00
199,768.01
121
1,318.38
832.37
486.01
199,282.00
122
1,318.38
830.34
488.04
198,793.96
123
1,318.38
828.31
490.07
198,303.89
124
1,318.38
826.27
492.11
197,811.77
125
1,318.38
824.22
494.16
197,317.61
126
1,318.38
822.16
496.22
196,821.39
127
1,318.38
820.09
498.29
196,323.10
128
1,318.38
818.01
500.37
195,822.73
129
1,318.38
815.93
502.45
195,320.28
130
1,318.38
813.83
504.55
194,815.73
131
1,318.38
811.73
506.65
194,309.08
132
1,318.38
809.62
508.76
193,800.32
133
1,318.38
807.50
510.88
193,289.45
134
1,318.38
805.37
513.01
192,776.44
135
1,318.38
803.24
515.14
192,261.29
136
1,318.38
801.09
517.29
191,744.00
137
1,318.38
798.93
519.45
191,224.56
138
1,318.38
796.77
521.61
190,702.94
139
1,318.38
794.60
523.78
190,179.16
140
1,318.38
792.41
525.97
189,653.19
141
1,318.38
790.22
528.16
189,125.03
142
1,318.38
788.02
530.36
188,594.68
143
1,318.38
785.81
532.57
188,062.11
144
1,318.38
783.59
534.79
187,527.32
145
1,318.38
781.36
537.02
186,990.30
146
1,318.38
779.13
539.25
186,451.05
147
1,318.38
776.88
541.50
185,909.55
148
1,318.38
774.62
543.76
185,365.79
149
1,318.38
772.36
546.02
184,819.77
150
1,318.38
770.08
548.30
184,271.47
151
1,318.38
767.80
550.58
183,720.89
152
1,318.38
765.50
552.88
183,168.01
153
1,318.38
763.20
555.18
182,612.83
154
1,318.38
760.89
557.49
182,055.34
155
1,318.38
758.56
559.82
181,495.52
156
1,318.38
756.23
562.15
180,933.37
157
1,318.38
753.89
564.49
180,368.88
158
1,318.38
751.54
566.84
179,802.04
159
1,318.38
749.18
569.20
179,232.84
160
1,318.38
746.80
571.58
178,661.26
161
1,318.38
744.42
573.96
178,087.30
162
1,318.38
742.03
576.35
177,510.95
163
1,318.38
739.63
578.75
176,932.20
164
1,318.38
737.22
581.16
176,351.04
165
1,318.38
734.80
583.58
175,767.45
166
1,318.38
732.36
586.02
175,181.44
167
1,318.38
729.92
588.46
174,592.98
168
1,318.38
727.47
590.91
174,002.07
169
1,318.38
725.01
593.37
173,408.70
170
1,318.38
722.54
595.84
172,812.86
171
1,318.38
720.05
598.33
172,214.53
172
1,318.38
717.56
600.82
171,613.71
173
1,318.38
715.06
603.32
171,010.39
174
1,318.38
712.54
605.84
170,404.55
175
1,318.38
710.02
608.36
169,796.19
176
1,318.38
707.48
610.90
169,185.29
177
1,318.38
704.94
613.44
168,571.85
178
1,318.38
702.38
616.00
167,955.86
179
1,318.38
699.82
618.56
167,337.29
180
1,318.38
697.24
621.14
166,716.15
181
1,318.38
694.65
623.73
166,092.42
182
1,318.38
692.05
626.33
165,466.09
183
1,318.38
689.44
628.94
164,837.16
184
1,318.38
686.82
631.56
164,205.60
185
1,318.38
684.19
634.19
163,571.41
186
1,318.38
681.55
636.83
162,934.57
187
1,318.38
678.89
639.49
162,295.09
188
1,318.38
676.23
642.15
161,652.94
189
1,318.38
673.55
644.83
161,008.11
190
1,318.38
670.87
647.51
160,360.60
191
1,318.38
668.17
650.21
159,710.39
192
1,318.38
665.46
652.92
159,057.47
193
1,318.38
662.74
655.64
158,401.83
194
1,318.38
660.01
658.37
157,743.46
195
1,318.38
657.26
661.12
157,082.34
196
1,318.38
654.51
663.87
156,418.47
197
1,318.38
651.74
666.64
155,751.83
198
1,318.38
648.97
669.41
155,082.42
199
1,318.38
646.18
672.20
154,410.22
200
1,318.38
643.38
675.00
153,735.21
201
1,318.38
640.56
677.82
153,057.40
202
1,318.38
637.74
680.64
152,376.75
203
1,318.38
634.90
683.48
151,693.28
204
1,318.38
632.06
686.32
151,006.95
205
1,318.38
629.20
689.18
150,317.77
206
1,318.38
626.32
692.06
149,625.71
207
1,318.38
623.44
694.94
148,930.77
208
1,318.38
620.54
697.84
148,232.94
209
1,318.38
617.64
700.74
147,532.19
210
1,318.38
614.72
703.66
146,828.53
211
1,318.38
611.79
706.59
146,121.94
212
1,318.38
608.84
709.54
145,412.40
213
1,318.38
605.88
712.50
144,699.90
214
1,318.38
602.92
715.46
143,984.44
215
1,318.38
599.94
718.44
143,266.00
216
1,318.38
596.94
721.44
142,544.56
217
1,318.38
593.94
724.44
141,820.11
218
1,318.38
590.92
727.46
141,092.65
219
1,318.38
587.89
730.49
140,362.16
220
1,318.38
584.84
733.54
139,628.62
221
1,318.38
581.79
736.59
138,892.02
222
1,318.38
578.72
739.66
138,152.36
223
1,318.38
575.63
742.75
137,409.62
224
1,318.38
572.54
745.84
136,663.78
225
1,318.38
569.43
748.95
135,914.83
226
1,318.38
566.31
752.07
135,162.76
227
1,318.38
563.18
755.20
134,407.56
228
1,318.38
560.03
758.35
133,649.21
229
1,318.38
556.87
761.51
132,887.70
230
1,318.38
553.70
764.68
132,123.02
231
1,318.38
550.51
767.87
131,355.15
232
1,318.38
547.31
771.07
130,584.09
233
1,318.38
544.10
774.28
129,809.81
234
1,318.38
540.87
777.51
129,032.30
235
1,318.38
537.63
780.75
128,251.56
236
1,318.38
534.38
784.00
127,467.56
237
1,318.38
531.11
787.27
126,680.29
238
1,318.38
527.83
790.55
125,889.75
239
1,318.38
524.54
793.84
125,095.91
240
1,318.38
521.23
797.15
124,298.76
241
1,318.38
517.91
800.47
123,498.29
242
1,318.38
514.58
803.80
122,694.49
243
1,318.38
511.23
807.15
121,887.33
244
1,318.38
507.86
810.52
121,076.82
245
1,318.38
504.49
813.89
120,262.93
246
1,318.38
501.10
817.28
119,445.64
247
1,318.38
497.69
820.69
118,624.95
248
1,318.38
494.27
824.11
117,800.84
249
1,318.38
490.84
827.54
116,973.30
250
1,318.38
487.39
830.99
116,142.31
251
1,318.38
483.93
834.45
115,307.85
252
1,318.38
480.45
837.93
114,469.92
253
1,318.38
476.96
841.42
113,628.50
254
1,318.38
473.45
844.93
112,783.57
255
1,318.38
469.93
848.45
111,935.12
256
1,318.38
466.40
851.98
111,083.14
257
1,318.38
462.85
855.53
110,227.61
258
1,318.38
459.28
859.10
109,368.51
259
1,318.38
455.70
862.68
108,505.83
260
1,318.38
452.11
866.27
107,639.56
261
1,318.38
448.50
869.88
106,769.68
262
1,318.38
444.87
873.51
105,896.17
263
1,318.38
441.23
877.15
105,019.02
264
1,318.38
437.58
880.80
104,138.22
265
1,318.38
433.91
884.47
103,253.75
266
1,318.38
430.22
888.16
102,365.60
267
1,318.38
426.52
891.86
101,473.74
268
1,318.38
422.81
895.57
100,578.17
269
1,318.38
419.08
899.30
99,678.86
270
1,318.38
415.33
903.05
98,775.81
271
1,318.38
411.57
906.81
97,869.00
272
1,318.38
407.79
910.59
96,958.41
273
1,318.38
403.99
914.39
96,044.02
274
1,318.38
400.18
918.20
95,125.82
275
1,318.38
396.36
922.02
94,203.80
276
1,318.38
392.52
925.86
93,277.94
277
1,318.38
388.66
929.72
92,348.21
278
1,318.38
384.78
933.60
91,414.62
279
1,318.38
380.89
937.49
90,477.13
280
1,318.38
376.99
941.39
89,535.74
281
1,318.38
373.07
945.31
88,590.43
282
1,318.38
369.13
949.25
87,641.17
283
1,318.38
365.17
953.21
86,687.96
284
1,318.38
361.20
957.18
85,730.78
285
1,318.38
357.21
961.17
84,769.62
286
1,318.38
353.21
965.17
83,804.44
287
1,318.38
349.19
969.19
82,835.25
288
1,318.38
345.15
973.23
81,862.01
289
1,318.38
341.09
977.29
80,884.73
290
1,318.38
337.02
981.36
79,903.37
291
1,318.38
332.93
985.45
78,917.92
292
1,318.38
328.82
989.56
77,928.36
293
1,318.38
324.70
993.68
76,934.68
294
1,318.38
320.56
997.82
75,936.86
295
1,318.38
316.40
1,001.98
74,934.89
296
1,318.38
312.23
1,006.15
73,928.74
297
1,318.38
308.04
1,010.34
72,918.39
298
1,318.38
303.83
1,014.55
71,903.84
299
1,318.38
299.60
1,018.78
70,885.06
300
1,318.38
295.35
1,023.03
69,862.03
301
1,318.38
291.09
1,027.29
68,834.74
302
1,318.38
286.81
1,031.57
67,803.18
303
1,318.38
282.51
1,035.87
66,767.31
304
1,318.38
278.20
1,040.18
65,727.13
305
1,318.38
273.86
1,044.52
64,682.61
306
1,318.38
269.51
1,048.87
63,633.74
307
1,318.38
265.14
1,053.24
62,580.50
308
1,318.38
260.75
1,057.63
61,522.87
309
1,318.38
256.35
1,062.03
60,460.84
310
1,318.38
251.92
1,066.46
59,394.38
311
1,318.38
247.48
1,070.90
58,323.47
312
1,318.38
243.01
1,075.37
57,248.11
313
1,318.38
238.53
1,079.85
56,168.26
314
1,318.38
234.03
1,084.35
55,083.92
315
1,318.38
229.52
1,088.86
53,995.05
316
1,318.38
224.98
1,093.40
52,901.65
317
1,318.38
220.42
1,097.96
51,803.70
318
1,318.38
215.85
1,102.53
50,701.17
319
1,318.38
211.25
1,107.13
49,594.04
320
1,318.38
206.64
1,111.74
48,482.30
321
1,318.38
202.01
1,116.37
47,365.93
322
1,318.38
197.36
1,121.02
46,244.91
323
1,318.38
192.69
1,125.69
45,119.22
324
1,318.38
188.00
1,130.38
43,988.83
325
1,318.38
183.29
1,135.09
42,853.74
326
1,318.38
178.56
1,139.82
41,713.92
327
1,318.38
173.81
1,144.57
40,569.35
328
1,318.38
169.04
1,149.34
39,420.00
329
1,318.38
164.25
1,154.13
38,265.87
330
1,318.38
159.44
1,158.94
37,106.94
331
1,318.38
154.61
1,163.77
35,943.17
332
1,318.38
149.76
1,168.62
34,774.55
333
1,318.38
144.89
1,173.49
33,601.07
334
1,318.38
140.00
1,178.38
32,422.69
335
1,318.38
135.09
1,183.29
31,239.40
336
1,318.38
130.16
1,188.22
30,051.19
337
1,318.38
125.21
1,193.17
28,858.02
338
1,318.38
120.24
1,198.14
27,659.88
339
1,318.38
115.25
1,203.13
26,456.75
340
1,318.38
110.24
1,208.14
25,248.61
341
1,318.38
105.20
1,213.18
24,035.43
342
1,318.38
100.15
1,218.23
22,817.20
343
1,318.38
95.07
1,223.31
21,593.89
344
1,318.38
89.97
1,228.41
20,365.49
345
1,318.38
84.86
1,233.52
19,131.96
346
1,318.38
79.72
1,238.66
17,893.30
347
1,318.38
74.56
1,243.82
16,649.47
348
1,318.38
69.37
1,249.01
15,400.47
349
1,318.38
64.17
1,254.21
14,146.26
350
1,318.38
58.94
1,259.44
12,886.82
351
1,318.38
53.70
1,264.68
11,622.13
352
1,318.38
48.43
1,269.95
10,352.18
353
1,318.38
43.13
1,275.25
9,076.93
354
1,318.38
37.82
1,280.56
7,796.37
355
1,318.38
32.48
1,285.90
6,510.48
356
1,318.38
27.13
1,291.25
5,219.23
357
1,318.38
21.75
1,296.63
3,922.59
358
1,318.38
16.34
1,302.04
2,620.56
359
1,318.38
10.92
1,307.46
1,313.10
360
1,318.57
5.47
1,313.10
0.00
Totals
474,616.99
229,026.99
245,590.00

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