Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,318.48  
 

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
1,318.48
1,023.37
295.11
245,313.89
2
1,318.48
1,022.14
296.34
245,017.55
3
1,318.48
1,020.91
297.57
244,719.98
4
1,318.48
1,019.67
298.81
244,421.17
5
1,318.48
1,018.42
300.06
244,121.11
6
1,318.48
1,017.17
301.31
243,819.80
7
1,318.48
1,015.92
302.56
243,517.23
8
1,318.48
1,014.66
303.82
243,213.41
9
1,318.48
1,013.39
305.09
242,908.32
10
1,318.48
1,012.12
306.36
242,601.96
11
1,318.48
1,010.84
307.64
242,294.32
12
1,318.48
1,009.56
308.92
241,985.40
13
1,318.48
1,008.27
310.21
241,675.19
14
1,318.48
1,006.98
311.50
241,363.69
15
1,318.48
1,005.68
312.80
241,050.89
16
1,318.48
1,004.38
314.10
240,736.79
17
1,318.48
1,003.07
315.41
240,421.38
18
1,318.48
1,001.76
316.72
240,104.66
19
1,318.48
1,000.44
318.04
239,786.61
20
1,318.48
999.11
319.37
239,467.24
21
1,318.48
997.78
320.70
239,146.54
22
1,318.48
996.44
322.04
238,824.51
23
1,318.48
995.10
323.38
238,501.13
24
1,318.48
993.75
324.73
238,176.40
25
1,318.48
992.40
326.08
237,850.33
26
1,318.48
991.04
327.44
237,522.89
27
1,318.48
989.68
328.80
237,194.09
28
1,318.48
988.31
330.17
236,863.92
29
1,318.48
986.93
331.55
236,532.37
30
1,318.48
985.55
332.93
236,199.44
31
1,318.48
984.16
334.32
235,865.12
32
1,318.48
982.77
335.71
235,529.42
33
1,318.48
981.37
337.11
235,192.31
34
1,318.48
979.97
338.51
234,853.80
35
1,318.48
978.56
339.92
234,513.87
36
1,318.48
977.14
341.34
234,172.54
37
1,318.48
975.72
342.76
233,829.77
38
1,318.48
974.29
344.19
233,485.59
39
1,318.48
972.86
345.62
233,139.96
40
1,318.48
971.42
347.06
232,792.90
41
1,318.48
969.97
348.51
232,444.39
42
1,318.48
968.52
349.96
232,094.43
43
1,318.48
967.06
351.42
231,743.01
44
1,318.48
965.60
352.88
231,390.12
45
1,318.48
964.13
354.35
231,035.77
46
1,318.48
962.65
355.83
230,679.94
47
1,318.48
961.17
357.31
230,322.62
48
1,318.48
959.68
358.80
229,963.82
49
1,318.48
958.18
360.30
229,603.52
50
1,318.48
956.68
361.80
229,241.73
51
1,318.48
955.17
363.31
228,878.42
52
1,318.48
953.66
364.82
228,513.60
53
1,318.48
952.14
366.34
228,147.26
54
1,318.48
950.61
367.87
227,779.39
55
1,318.48
949.08
369.40
227,409.99
56
1,318.48
947.54
370.94
227,039.06
57
1,318.48
946.00
372.48
226,666.57
58
1,318.48
944.44
374.04
226,292.54
59
1,318.48
942.89
375.59
225,916.94
60
1,318.48
941.32
377.16
225,539.78
61
1,318.48
939.75
378.73
225,161.05
62
1,318.48
938.17
380.31
224,780.74
63
1,318.48
936.59
381.89
224,398.85
64
1,318.48
935.00
383.48
224,015.36
65
1,318.48
933.40
385.08
223,630.28
66
1,318.48
931.79
386.69
223,243.59
67
1,318.48
930.18
388.30
222,855.30
68
1,318.48
928.56
389.92
222,465.38
69
1,318.48
926.94
391.54
222,073.84
70
1,318.48
925.31
393.17
221,680.67
71
1,318.48
923.67
394.81
221,285.86
72
1,318.48
922.02
396.46
220,889.40
73
1,318.48
920.37
398.11
220,491.29
74
1,318.48
918.71
399.77
220,091.53
75
1,318.48
917.05
401.43
219,690.09
76
1,318.48
915.38
403.10
219,286.99
77
1,318.48
913.70
404.78
218,882.20
78
1,318.48
912.01
406.47
218,475.73
79
1,318.48
910.32
408.16
218,067.57
80
1,318.48
908.61
409.87
217,657.70
81
1,318.48
906.91
411.57
217,246.13
82
1,318.48
905.19
413.29
216,832.84
83
1,318.48
903.47
415.01
216,417.83
84
1,318.48
901.74
416.74
216,001.09
85
1,318.48
900.00
418.48
215,582.62
86
1,318.48
898.26
420.22
215,162.40
87
1,318.48
896.51
421.97
214,740.43
88
1,318.48
894.75
423.73
214,316.70
89
1,318.48
892.99
425.49
213,891.21
90
1,318.48
891.21
427.27
213,463.94
91
1,318.48
889.43
429.05
213,034.89
92
1,318.48
887.65
430.83
212,604.06
93
1,318.48
885.85
432.63
212,171.43
94
1,318.48
884.05
434.43
211,737.00
95
1,318.48
882.24
436.24
211,300.76
96
1,318.48
880.42
438.06
210,862.70
97
1,318.48
878.59
439.89
210,422.81
98
1,318.48
876.76
441.72
209,981.09
99
1,318.48
874.92
443.56
209,537.53
100
1,318.48
873.07
445.41
209,092.13
101
1,318.48
871.22
447.26
208,644.86
102
1,318.48
869.35
449.13
208,195.74
103
1,318.48
867.48
451.00
207,744.74
104
1,318.48
865.60
452.88
207,291.86
105
1,318.48
863.72
454.76
206,837.10
106
1,318.48
861.82
456.66
206,380.44
107
1,318.48
859.92
458.56
205,921.88
108
1,318.48
858.01
460.47
205,461.41
109
1,318.48
856.09
462.39
204,999.02
110
1,318.48
854.16
464.32
204,534.70
111
1,318.48
852.23
466.25
204,068.45
112
1,318.48
850.29
468.19
203,600.25
113
1,318.48
848.33
470.15
203,130.11
114
1,318.48
846.38
472.10
202,658.00
115
1,318.48
844.41
474.07
202,183.93
116
1,318.48
842.43
476.05
201,707.88
117
1,318.48
840.45
478.03
201,229.85
118
1,318.48
838.46
480.02
200,749.83
119
1,318.48
836.46
482.02
200,267.81
120
1,318.48
834.45
484.03
199,783.78
121
1,318.48
832.43
486.05
199,297.73
122
1,318.48
830.41
488.07
198,809.66
123
1,318.48
828.37
490.11
198,319.55
124
1,318.48
826.33
492.15
197,827.40
125
1,318.48
824.28
494.20
197,333.20
126
1,318.48
822.22
496.26
196,836.94
127
1,318.48
820.15
498.33
196,338.62
128
1,318.48
818.08
500.40
195,838.21
129
1,318.48
815.99
502.49
195,335.73
130
1,318.48
813.90
504.58
194,831.15
131
1,318.48
811.80
506.68
194,324.46
132
1,318.48
809.69
508.79
193,815.67
133
1,318.48
807.57
510.91
193,304.75
134
1,318.48
805.44
513.04
192,791.71
135
1,318.48
803.30
515.18
192,276.53
136
1,318.48
801.15
517.33
191,759.20
137
1,318.48
799.00
519.48
191,239.72
138
1,318.48
796.83
521.65
190,718.07
139
1,318.48
794.66
523.82
190,194.25
140
1,318.48
792.48
526.00
189,668.24
141
1,318.48
790.28
528.20
189,140.05
142
1,318.48
788.08
530.40
188,609.65
143
1,318.48
785.87
532.61
188,077.05
144
1,318.48
783.65
534.83
187,542.22
145
1,318.48
781.43
537.05
187,005.17
146
1,318.48
779.19
539.29
186,465.87
147
1,318.48
776.94
541.54
185,924.33
148
1,318.48
774.68
543.80
185,380.54
149
1,318.48
772.42
546.06
184,834.48
150
1,318.48
770.14
548.34
184,286.14
151
1,318.48
767.86
550.62
183,735.52
152
1,318.48
765.56
552.92
183,182.61
153
1,318.48
763.26
555.22
182,627.39
154
1,318.48
760.95
557.53
182,069.85
155
1,318.48
758.62
559.86
181,510.00
156
1,318.48
756.29
562.19
180,947.81
157
1,318.48
753.95
564.53
180,383.28
158
1,318.48
751.60
566.88
179,816.40
159
1,318.48
749.23
569.25
179,247.15
160
1,318.48
746.86
571.62
178,675.53
161
1,318.48
744.48
574.00
178,101.54
162
1,318.48
742.09
576.39
177,525.15
163
1,318.48
739.69
578.79
176,946.35
164
1,318.48
737.28
581.20
176,365.15
165
1,318.48
734.85
583.63
175,781.53
166
1,318.48
732.42
586.06
175,195.47
167
1,318.48
729.98
588.50
174,606.97
168
1,318.48
727.53
590.95
174,016.02
169
1,318.48
725.07
593.41
173,422.60
170
1,318.48
722.59
595.89
172,826.72
171
1,318.48
720.11
598.37
172,228.35
172
1,318.48
717.62
600.86
171,627.49
173
1,318.48
715.11
603.37
171,024.12
174
1,318.48
712.60
605.88
170,418.24
175
1,318.48
710.08
608.40
169,809.84
176
1,318.48
707.54
610.94
169,198.90
177
1,318.48
705.00
613.48
168,585.42
178
1,318.48
702.44
616.04
167,969.38
179
1,318.48
699.87
618.61
167,350.77
180
1,318.48
697.29
621.19
166,729.58
181
1,318.48
694.71
623.77
166,105.81
182
1,318.48
692.11
626.37
165,479.44
183
1,318.48
689.50
628.98
164,850.45
184
1,318.48
686.88
631.60
164,218.85
185
1,318.48
684.25
634.23
163,584.62
186
1,318.48
681.60
636.88
162,947.74
187
1,318.48
678.95
639.53
162,308.21
188
1,318.48
676.28
642.20
161,666.01
189
1,318.48
673.61
644.87
161,021.14
190
1,318.48
670.92
647.56
160,373.58
191
1,318.48
668.22
650.26
159,723.33
192
1,318.48
665.51
652.97
159,070.36
193
1,318.48
662.79
655.69
158,414.67
194
1,318.48
660.06
658.42
157,756.25
195
1,318.48
657.32
661.16
157,095.09
196
1,318.48
654.56
663.92
156,431.17
197
1,318.48
651.80
666.68
155,764.49
198
1,318.48
649.02
669.46
155,095.03
199
1,318.48
646.23
672.25
154,422.78
200
1,318.48
643.43
675.05
153,747.73
201
1,318.48
640.62
677.86
153,069.86
202
1,318.48
637.79
680.69
152,389.17
203
1,318.48
634.95
683.53
151,705.65
204
1,318.48
632.11
686.37
151,019.28
205
1,318.48
629.25
689.23
150,330.04
206
1,318.48
626.38
692.10
149,637.94
207
1,318.48
623.49
694.99
148,942.95
208
1,318.48
620.60
697.88
148,245.06
209
1,318.48
617.69
700.79
147,544.27
210
1,318.48
614.77
703.71
146,840.56
211
1,318.48
611.84
706.64
146,133.92
212
1,318.48
608.89
709.59
145,424.33
213
1,318.48
605.93
712.55
144,711.78
214
1,318.48
602.97
715.51
143,996.27
215
1,318.48
599.98
718.50
143,277.77
216
1,318.48
596.99
721.49
142,556.28
217
1,318.48
593.98
724.50
141,831.79
218
1,318.48
590.97
727.51
141,104.27
219
1,318.48
587.93
730.55
140,373.73
220
1,318.48
584.89
733.59
139,640.14
221
1,318.48
581.83
736.65
138,903.49
222
1,318.48
578.76
739.72
138,163.78
223
1,318.48
575.68
742.80
137,420.98
224
1,318.48
572.59
745.89
136,675.09
225
1,318.48
569.48
749.00
135,926.09
226
1,318.48
566.36
752.12
135,173.96
227
1,318.48
563.22
755.26
134,418.71
228
1,318.48
560.08
758.40
133,660.31
229
1,318.48
556.92
761.56
132,898.74
230
1,318.48
553.74
764.74
132,134.01
231
1,318.48
550.56
767.92
131,366.09
232
1,318.48
547.36
771.12
130,594.97
233
1,318.48
544.15
774.33
129,820.63
234
1,318.48
540.92
777.56
129,043.07
235
1,318.48
537.68
780.80
128,262.27
236
1,318.48
534.43
784.05
127,478.22
237
1,318.48
531.16
787.32
126,690.90
238
1,318.48
527.88
790.60
125,900.30
239
1,318.48
524.58
793.90
125,106.40
240
1,318.48
521.28
797.20
124,309.20
241
1,318.48
517.95
800.53
123,508.67
242
1,318.48
514.62
803.86
122,704.81
243
1,318.48
511.27
807.21
121,897.60
244
1,318.48
507.91
810.57
121,087.03
245
1,318.48
504.53
813.95
120,273.08
246
1,318.48
501.14
817.34
119,455.73
247
1,318.48
497.73
820.75
118,634.99
248
1,318.48
494.31
824.17
117,810.82
249
1,318.48
490.88
827.60
116,983.22
250
1,318.48
487.43
831.05
116,152.17
251
1,318.48
483.97
834.51
115,317.66
252
1,318.48
480.49
837.99
114,479.67
253
1,318.48
477.00
841.48
113,638.18
254
1,318.48
473.49
844.99
112,793.20
255
1,318.48
469.97
848.51
111,944.69
256
1,318.48
466.44
852.04
111,092.64
257
1,318.48
462.89
855.59
110,237.05
258
1,318.48
459.32
859.16
109,377.89
259
1,318.48
455.74
862.74
108,515.15
260
1,318.48
452.15
866.33
107,648.82
261
1,318.48
448.54
869.94
106,778.88
262
1,318.48
444.91
873.57
105,905.31
263
1,318.48
441.27
877.21
105,028.10
264
1,318.48
437.62
880.86
104,147.24
265
1,318.48
433.95
884.53
103,262.70
266
1,318.48
430.26
888.22
102,374.49
267
1,318.48
426.56
891.92
101,482.57
268
1,318.48
422.84
895.64
100,586.93
269
1,318.48
419.11
899.37
99,687.56
270
1,318.48
415.36
903.12
98,784.45
271
1,318.48
411.60
906.88
97,877.57
272
1,318.48
407.82
910.66
96,966.91
273
1,318.48
404.03
914.45
96,052.46
274
1,318.48
400.22
918.26
95,134.20
275
1,318.48
396.39
922.09
94,212.11
276
1,318.48
392.55
925.93
93,286.18
277
1,318.48
388.69
929.79
92,356.39
278
1,318.48
384.82
933.66
91,422.73
279
1,318.48
380.93
937.55
90,485.18
280
1,318.48
377.02
941.46
89,543.72
281
1,318.48
373.10
945.38
88,598.34
282
1,318.48
369.16
949.32
87,649.02
283
1,318.48
365.20
953.28
86,695.75
284
1,318.48
361.23
957.25
85,738.50
285
1,318.48
357.24
961.24
84,777.26
286
1,318.48
353.24
965.24
83,812.02
287
1,318.48
349.22
969.26
82,842.76
288
1,318.48
345.18
973.30
81,869.45
289
1,318.48
341.12
977.36
80,892.10
290
1,318.48
337.05
981.43
79,910.67
291
1,318.48
332.96
985.52
78,925.15
292
1,318.48
328.85
989.63
77,935.52
293
1,318.48
324.73
993.75
76,941.78
294
1,318.48
320.59
997.89
75,943.89
295
1,318.48
316.43
1,002.05
74,941.84
296
1,318.48
312.26
1,006.22
73,935.62
297
1,318.48
308.07
1,010.41
72,925.20
298
1,318.48
303.86
1,014.62
71,910.58
299
1,318.48
299.63
1,018.85
70,891.72
300
1,318.48
295.38
1,023.10
69,868.63
301
1,318.48
291.12
1,027.36
68,841.27
302
1,318.48
286.84
1,031.64
67,809.62
303
1,318.48
282.54
1,035.94
66,773.68
304
1,318.48
278.22
1,040.26
65,733.43
305
1,318.48
273.89
1,044.59
64,688.84
306
1,318.48
269.54
1,048.94
63,639.89
307
1,318.48
265.17
1,053.31
62,586.58
308
1,318.48
260.78
1,057.70
61,528.88
309
1,318.48
256.37
1,062.11
60,466.77
310
1,318.48
251.94
1,066.54
59,400.23
311
1,318.48
247.50
1,070.98
58,329.25
312
1,318.48
243.04
1,075.44
57,253.81
313
1,318.48
238.56
1,079.92
56,173.89
314
1,318.48
234.06
1,084.42
55,089.47
315
1,318.48
229.54
1,088.94
54,000.53
316
1,318.48
225.00
1,093.48
52,907.05
317
1,318.48
220.45
1,098.03
51,809.02
318
1,318.48
215.87
1,102.61
50,706.41
319
1,318.48
211.28
1,107.20
49,599.20
320
1,318.48
206.66
1,111.82
48,487.39
321
1,318.48
202.03
1,116.45
47,370.94
322
1,318.48
197.38
1,121.10
46,249.84
323
1,318.48
192.71
1,125.77
45,124.06
324
1,318.48
188.02
1,130.46
43,993.60
325
1,318.48
183.31
1,135.17
42,858.43
326
1,318.48
178.58
1,139.90
41,718.52
327
1,318.48
173.83
1,144.65
40,573.87
328
1,318.48
169.06
1,149.42
39,424.45
329
1,318.48
164.27
1,154.21
38,270.24
330
1,318.48
159.46
1,159.02
37,111.22
331
1,318.48
154.63
1,163.85
35,947.37
332
1,318.48
149.78
1,168.70
34,778.67
333
1,318.48
144.91
1,173.57
33,605.10
334
1,318.48
140.02
1,178.46
32,426.64
335
1,318.48
135.11
1,183.37
31,243.27
336
1,318.48
130.18
1,188.30
30,054.97
337
1,318.48
125.23
1,193.25
28,861.72
338
1,318.48
120.26
1,198.22
27,663.50
339
1,318.48
115.26
1,203.22
26,460.28
340
1,318.48
110.25
1,208.23
25,252.05
341
1,318.48
105.22
1,213.26
24,038.79
342
1,318.48
100.16
1,218.32
22,820.47
343
1,318.48
95.09
1,223.39
21,597.08
344
1,318.48
89.99
1,228.49
20,368.58
345
1,318.48
84.87
1,233.61
19,134.97
346
1,318.48
79.73
1,238.75
17,896.22
347
1,318.48
74.57
1,243.91
16,652.31
348
1,318.48
69.38
1,249.10
15,403.22
349
1,318.48
64.18
1,254.30
14,148.92
350
1,318.48
58.95
1,259.53
12,889.39
351
1,318.48
53.71
1,264.77
11,624.61
352
1,318.48
48.44
1,270.04
10,354.57
353
1,318.48
43.14
1,275.34
9,079.23
354
1,318.48
37.83
1,280.65
7,798.59
355
1,318.48
32.49
1,285.99
6,512.60
356
1,318.48
27.14
1,291.34
5,221.26
357
1,318.48
21.76
1,296.72
3,924.53
358
1,318.48
16.35
1,302.13
2,622.40
359
1,318.48
10.93
1,307.55
1,314.85
360
1,320.33
5.48
1,314.85
0.00
Totals
474,654.65
229,045.65
245,609.00

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