Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,337.31  
 

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
1,337.31
1,048.96
288.35
245,320.65
2
1,337.31
1,047.72
289.59
245,031.06
3
1,337.31
1,046.49
290.82
244,740.24
4
1,337.31
1,045.24
292.07
244,448.17
5
1,337.31
1,044.00
293.31
244,154.86
6
1,337.31
1,042.74
294.57
243,860.29
7
1,337.31
1,041.49
295.82
243,564.47
8
1,337.31
1,040.22
297.09
243,267.38
9
1,337.31
1,038.95
298.36
242,969.03
10
1,337.31
1,037.68
299.63
242,669.40
11
1,337.31
1,036.40
300.91
242,368.49
12
1,337.31
1,035.12
302.19
242,066.29
13
1,337.31
1,033.82
303.49
241,762.81
14
1,337.31
1,032.53
304.78
241,458.03
15
1,337.31
1,031.23
306.08
241,151.94
16
1,337.31
1,029.92
307.39
240,844.55
17
1,337.31
1,028.61
308.70
240,535.85
18
1,337.31
1,027.29
310.02
240,225.83
19
1,337.31
1,025.96
311.35
239,914.48
20
1,337.31
1,024.63
312.68
239,601.81
21
1,337.31
1,023.30
314.01
239,287.80
22
1,337.31
1,021.96
315.35
238,972.45
23
1,337.31
1,020.61
316.70
238,655.75
24
1,337.31
1,019.26
318.05
238,337.70
25
1,337.31
1,017.90
319.41
238,018.29
26
1,337.31
1,016.54
320.77
237,697.51
27
1,337.31
1,015.17
322.14
237,375.37
28
1,337.31
1,013.79
323.52
237,051.85
29
1,337.31
1,012.41
324.90
236,726.95
30
1,337.31
1,011.02
326.29
236,400.66
31
1,337.31
1,009.63
327.68
236,072.98
32
1,337.31
1,008.23
329.08
235,743.90
33
1,337.31
1,006.82
330.49
235,413.41
34
1,337.31
1,005.41
331.90
235,081.51
35
1,337.31
1,003.99
333.32
234,748.19
36
1,337.31
1,002.57
334.74
234,413.46
37
1,337.31
1,001.14
336.17
234,077.29
38
1,337.31
999.71
337.60
233,739.68
39
1,337.31
998.26
339.05
233,400.63
40
1,337.31
996.82
340.49
233,060.14
41
1,337.31
995.36
341.95
232,718.19
42
1,337.31
993.90
343.41
232,374.78
43
1,337.31
992.43
344.88
232,029.91
44
1,337.31
990.96
346.35
231,683.56
45
1,337.31
989.48
347.83
231,335.73
46
1,337.31
988.00
349.31
230,986.41
47
1,337.31
986.50
350.81
230,635.61
48
1,337.31
985.01
352.30
230,283.31
49
1,337.31
983.50
353.81
229,929.50
50
1,337.31
981.99
355.32
229,574.18
51
1,337.31
980.47
356.84
229,217.34
52
1,337.31
978.95
358.36
228,858.98
53
1,337.31
977.42
359.89
228,499.09
54
1,337.31
975.88
361.43
228,137.66
55
1,337.31
974.34
362.97
227,774.69
56
1,337.31
972.79
364.52
227,410.17
57
1,337.31
971.23
366.08
227,044.09
58
1,337.31
969.67
367.64
226,676.44
59
1,337.31
968.10
369.21
226,307.23
60
1,337.31
966.52
370.79
225,936.44
61
1,337.31
964.94
372.37
225,564.07
62
1,337.31
963.35
373.96
225,190.10
63
1,337.31
961.75
375.56
224,814.54
64
1,337.31
960.15
377.16
224,437.38
65
1,337.31
958.53
378.78
224,058.60
66
1,337.31
956.92
380.39
223,678.21
67
1,337.31
955.29
382.02
223,296.19
68
1,337.31
953.66
383.65
222,912.54
69
1,337.31
952.02
385.29
222,527.26
70
1,337.31
950.38
386.93
222,140.32
71
1,337.31
948.72
388.59
221,751.74
72
1,337.31
947.06
390.25
221,361.49
73
1,337.31
945.40
391.91
220,969.58
74
1,337.31
943.72
393.59
220,575.99
75
1,337.31
942.04
395.27
220,180.73
76
1,337.31
940.36
396.95
219,783.77
77
1,337.31
938.66
398.65
219,385.12
78
1,337.31
936.96
400.35
218,984.77
79
1,337.31
935.25
402.06
218,582.71
80
1,337.31
933.53
403.78
218,178.93
81
1,337.31
931.81
405.50
217,773.42
82
1,337.31
930.07
407.24
217,366.19
83
1,337.31
928.33
408.98
216,957.21
84
1,337.31
926.59
410.72
216,546.49
85
1,337.31
924.83
412.48
216,134.01
86
1,337.31
923.07
414.24
215,719.78
87
1,337.31
921.30
416.01
215,303.77
88
1,337.31
919.53
417.78
214,885.99
89
1,337.31
917.74
419.57
214,466.42
90
1,337.31
915.95
421.36
214,045.06
91
1,337.31
914.15
423.16
213,621.90
92
1,337.31
912.34
424.97
213,196.93
93
1,337.31
910.53
426.78
212,770.15
94
1,337.31
908.71
428.60
212,341.55
95
1,337.31
906.88
430.43
211,911.11
96
1,337.31
905.04
432.27
211,478.84
97
1,337.31
903.19
434.12
211,044.72
98
1,337.31
901.34
435.97
210,608.75
99
1,337.31
899.47
437.84
210,170.91
100
1,337.31
897.60
439.71
209,731.21
101
1,337.31
895.73
441.58
209,289.63
102
1,337.31
893.84
443.47
208,846.16
103
1,337.31
891.95
445.36
208,400.79
104
1,337.31
890.05
447.26
207,953.53
105
1,337.31
888.13
449.18
207,504.35
106
1,337.31
886.22
451.09
207,053.26
107
1,337.31
884.29
453.02
206,600.24
108
1,337.31
882.36
454.95
206,145.28
109
1,337.31
880.41
456.90
205,688.39
110
1,337.31
878.46
458.85
205,229.54
111
1,337.31
876.50
460.81
204,768.73
112
1,337.31
874.53
462.78
204,305.95
113
1,337.31
872.56
464.75
203,841.20
114
1,337.31
870.57
466.74
203,374.46
115
1,337.31
868.58
468.73
202,905.73
116
1,337.31
866.58
470.73
202,435.00
117
1,337.31
864.57
472.74
201,962.25
118
1,337.31
862.55
474.76
201,487.49
119
1,337.31
860.52
476.79
201,010.70
120
1,337.31
858.48
478.83
200,531.87
121
1,337.31
856.44
480.87
200,051.00
122
1,337.31
854.38
482.93
199,568.07
123
1,337.31
852.32
484.99
199,083.09
124
1,337.31
850.25
487.06
198,596.03
125
1,337.31
848.17
489.14
198,106.89
126
1,337.31
846.08
491.23
197,615.66
127
1,337.31
843.98
493.33
197,122.33
128
1,337.31
841.88
495.43
196,626.90
129
1,337.31
839.76
497.55
196,129.35
130
1,337.31
837.64
499.67
195,629.68
131
1,337.31
835.50
501.81
195,127.87
132
1,337.31
833.36
503.95
194,623.92
133
1,337.31
831.21
506.10
194,117.81
134
1,337.31
829.04
508.27
193,609.55
135
1,337.31
826.87
510.44
193,099.11
136
1,337.31
824.69
512.62
192,586.50
137
1,337.31
822.50
514.81
192,071.69
138
1,337.31
820.31
517.00
191,554.69
139
1,337.31
818.10
519.21
191,035.47
140
1,337.31
815.88
521.43
190,514.05
141
1,337.31
813.65
523.66
189,990.39
142
1,337.31
811.42
525.89
189,464.50
143
1,337.31
809.17
528.14
188,936.36
144
1,337.31
806.92
530.39
188,405.96
145
1,337.31
804.65
532.66
187,873.30
146
1,337.31
802.38
534.93
187,338.37
147
1,337.31
800.09
537.22
186,801.15
148
1,337.31
797.80
539.51
186,261.64
149
1,337.31
795.49
541.82
185,719.82
150
1,337.31
793.18
544.13
185,175.69
151
1,337.31
790.85
546.46
184,629.23
152
1,337.31
788.52
548.79
184,080.44
153
1,337.31
786.18
551.13
183,529.31
154
1,337.31
783.82
553.49
182,975.82
155
1,337.31
781.46
555.85
182,419.97
156
1,337.31
779.09
558.22
181,861.75
157
1,337.31
776.70
560.61
181,301.14
158
1,337.31
774.31
563.00
180,738.14
159
1,337.31
771.90
565.41
180,172.73
160
1,337.31
769.49
567.82
179,604.91
161
1,337.31
767.06
570.25
179,034.66
162
1,337.31
764.63
572.68
178,461.98
163
1,337.31
762.18
575.13
177,886.85
164
1,337.31
759.73
577.58
177,309.26
165
1,337.31
757.26
580.05
176,729.21
166
1,337.31
754.78
582.53
176,146.68
167
1,337.31
752.29
585.02
175,561.66
168
1,337.31
749.79
587.52
174,974.15
169
1,337.31
747.29
590.02
174,384.12
170
1,337.31
744.77
592.54
173,791.58
171
1,337.31
742.23
595.08
173,196.50
172
1,337.31
739.69
597.62
172,598.89
173
1,337.31
737.14
600.17
171,998.72
174
1,337.31
734.58
602.73
171,395.99
175
1,337.31
732.00
605.31
170,790.68
176
1,337.31
729.42
607.89
170,182.79
177
1,337.31
726.82
610.49
169,572.30
178
1,337.31
724.22
613.09
168,959.21
179
1,337.31
721.60
615.71
168,343.49
180
1,337.31
718.97
618.34
167,725.15
181
1,337.31
716.33
620.98
167,104.17
182
1,337.31
713.67
623.64
166,480.53
183
1,337.31
711.01
626.30
165,854.23
184
1,337.31
708.34
628.97
165,225.26
185
1,337.31
705.65
631.66
164,593.60
186
1,337.31
702.95
634.36
163,959.24
187
1,337.31
700.24
637.07
163,322.17
188
1,337.31
697.52
639.79
162,682.38
189
1,337.31
694.79
642.52
162,039.86
190
1,337.31
692.05
645.26
161,394.60
191
1,337.31
689.29
648.02
160,746.58
192
1,337.31
686.52
650.79
160,095.79
193
1,337.31
683.74
653.57
159,442.22
194
1,337.31
680.95
656.36
158,785.86
195
1,337.31
678.15
659.16
158,126.70
196
1,337.31
675.33
661.98
157,464.72
197
1,337.31
672.51
664.80
156,799.92
198
1,337.31
669.67
667.64
156,132.27
199
1,337.31
666.81
670.50
155,461.78
200
1,337.31
663.95
673.36
154,788.42
201
1,337.31
661.08
676.23
154,112.19
202
1,337.31
658.19
679.12
153,433.06
203
1,337.31
655.29
682.02
152,751.04
204
1,337.31
652.37
684.94
152,066.10
205
1,337.31
649.45
687.86
151,378.24
206
1,337.31
646.51
690.80
150,687.45
207
1,337.31
643.56
693.75
149,993.70
208
1,337.31
640.60
696.71
149,296.98
209
1,337.31
637.62
699.69
148,597.30
210
1,337.31
634.63
702.68
147,894.62
211
1,337.31
631.63
705.68
147,188.94
212
1,337.31
628.62
708.69
146,480.25
213
1,337.31
625.59
711.72
145,768.54
214
1,337.31
622.55
714.76
145,053.78
215
1,337.31
619.50
717.81
144,335.97
216
1,337.31
616.43
720.88
143,615.10
217
1,337.31
613.36
723.95
142,891.14
218
1,337.31
610.26
727.05
142,164.10
219
1,337.31
607.16
730.15
141,433.94
220
1,337.31
604.04
733.27
140,700.68
221
1,337.31
600.91
736.40
139,964.27
222
1,337.31
597.76
739.55
139,224.73
223
1,337.31
594.61
742.70
138,482.02
224
1,337.31
591.43
745.88
137,736.15
225
1,337.31
588.25
749.06
136,987.09
226
1,337.31
585.05
752.26
136,234.83
227
1,337.31
581.84
755.47
135,479.35
228
1,337.31
578.61
758.70
134,720.65
229
1,337.31
575.37
761.94
133,958.71
230
1,337.31
572.12
765.19
133,193.52
231
1,337.31
568.85
768.46
132,425.05
232
1,337.31
565.57
771.74
131,653.31
233
1,337.31
562.27
775.04
130,878.27
234
1,337.31
558.96
778.35
130,099.92
235
1,337.31
555.64
781.67
129,318.24
236
1,337.31
552.30
785.01
128,533.23
237
1,337.31
548.94
788.37
127,744.86
238
1,337.31
545.58
791.73
126,953.13
239
1,337.31
542.20
795.11
126,158.02
240
1,337.31
538.80
798.51
125,359.51
241
1,337.31
535.39
801.92
124,557.58
242
1,337.31
531.96
805.35
123,752.24
243
1,337.31
528.53
808.78
122,943.45
244
1,337.31
525.07
812.24
122,131.22
245
1,337.31
521.60
815.71
121,315.51
246
1,337.31
518.12
819.19
120,496.32
247
1,337.31
514.62
822.69
119,673.63
248
1,337.31
511.11
826.20
118,847.42
249
1,337.31
507.58
829.73
118,017.69
250
1,337.31
504.03
833.28
117,184.41
251
1,337.31
500.48
836.83
116,347.58
252
1,337.31
496.90
840.41
115,507.17
253
1,337.31
493.31
844.00
114,663.17
254
1,337.31
489.71
847.60
113,815.57
255
1,337.31
486.09
851.22
112,964.35
256
1,337.31
482.45
854.86
112,109.49
257
1,337.31
478.80
858.51
111,250.98
258
1,337.31
475.13
862.18
110,388.80
259
1,337.31
471.45
865.86
109,522.95
260
1,337.31
467.75
869.56
108,653.39
261
1,337.31
464.04
873.27
107,780.12
262
1,337.31
460.31
877.00
106,903.12
263
1,337.31
456.57
880.74
106,022.38
264
1,337.31
452.80
884.51
105,137.87
265
1,337.31
449.03
888.28
104,249.59
266
1,337.31
445.23
892.08
103,357.51
267
1,337.31
441.42
895.89
102,461.62
268
1,337.31
437.60
899.71
101,561.91
269
1,337.31
433.75
903.56
100,658.35
270
1,337.31
429.90
907.41
99,750.94
271
1,337.31
426.02
911.29
98,839.65
272
1,337.31
422.13
915.18
97,924.46
273
1,337.31
418.22
919.09
97,005.37
274
1,337.31
414.29
923.02
96,082.36
275
1,337.31
410.35
926.96
95,155.40
276
1,337.31
406.39
930.92
94,224.48
277
1,337.31
402.42
934.89
93,289.59
278
1,337.31
398.42
938.89
92,350.70
279
1,337.31
394.41
942.90
91,407.81
280
1,337.31
390.39
946.92
90,460.89
281
1,337.31
386.34
950.97
89,509.92
282
1,337.31
382.28
955.03
88,554.89
283
1,337.31
378.20
959.11
87,595.78
284
1,337.31
374.11
963.20
86,632.58
285
1,337.31
369.99
967.32
85,665.26
286
1,337.31
365.86
971.45
84,693.82
287
1,337.31
361.71
975.60
83,718.22
288
1,337.31
357.55
979.76
82,738.46
289
1,337.31
353.36
983.95
81,754.51
290
1,337.31
349.16
988.15
80,766.36
291
1,337.31
344.94
992.37
79,773.99
292
1,337.31
340.70
996.61
78,777.38
293
1,337.31
336.45
1,000.86
77,776.51
294
1,337.31
332.17
1,005.14
76,771.37
295
1,337.31
327.88
1,009.43
75,761.94
296
1,337.31
323.57
1,013.74
74,748.20
297
1,337.31
319.24
1,018.07
73,730.13
298
1,337.31
314.89
1,022.42
72,707.71
299
1,337.31
310.52
1,026.79
71,680.92
300
1,337.31
306.14
1,031.17
70,649.75
301
1,337.31
301.73
1,035.58
69,614.17
302
1,337.31
297.31
1,040.00
68,574.17
303
1,337.31
292.87
1,044.44
67,529.73
304
1,337.31
288.41
1,048.90
66,480.83
305
1,337.31
283.93
1,053.38
65,427.44
306
1,337.31
279.43
1,057.88
64,369.56
307
1,337.31
274.91
1,062.40
63,307.17
308
1,337.31
270.37
1,066.94
62,240.23
309
1,337.31
265.82
1,071.49
61,168.74
310
1,337.31
261.24
1,076.07
60,092.67
311
1,337.31
256.65
1,080.66
59,012.01
312
1,337.31
252.03
1,085.28
57,926.73
313
1,337.31
247.40
1,089.91
56,836.81
314
1,337.31
242.74
1,094.57
55,742.24
315
1,337.31
238.07
1,099.24
54,643.00
316
1,337.31
233.37
1,103.94
53,539.06
317
1,337.31
228.66
1,108.65
52,430.41
318
1,337.31
223.92
1,113.39
51,317.02
319
1,337.31
219.17
1,118.14
50,198.87
320
1,337.31
214.39
1,122.92
49,075.95
321
1,337.31
209.60
1,127.71
47,948.24
322
1,337.31
204.78
1,132.53
46,815.71
323
1,337.31
199.94
1,137.37
45,678.34
324
1,337.31
195.08
1,142.23
44,536.11
325
1,337.31
190.21
1,147.10
43,389.01
326
1,337.31
185.31
1,152.00
42,237.01
327
1,337.31
180.39
1,156.92
41,080.09
328
1,337.31
175.45
1,161.86
39,918.22
329
1,337.31
170.48
1,166.83
38,751.40
330
1,337.31
165.50
1,171.81
37,579.59
331
1,337.31
160.50
1,176.81
36,402.77
332
1,337.31
155.47
1,181.84
35,220.93
333
1,337.31
150.42
1,186.89
34,034.05
334
1,337.31
145.35
1,191.96
32,842.09
335
1,337.31
140.26
1,197.05
31,645.04
336
1,337.31
135.15
1,202.16
30,442.88
337
1,337.31
130.02
1,207.29
29,235.59
338
1,337.31
124.86
1,212.45
28,023.14
339
1,337.31
119.68
1,217.63
26,805.51
340
1,337.31
114.48
1,222.83
25,582.68
341
1,337.31
109.26
1,228.05
24,354.63
342
1,337.31
104.01
1,233.30
23,121.34
343
1,337.31
98.75
1,238.56
21,882.78
344
1,337.31
93.46
1,243.85
20,638.92
345
1,337.31
88.15
1,249.16
19,389.76
346
1,337.31
82.81
1,254.50
18,135.26
347
1,337.31
77.45
1,259.86
16,875.40
348
1,337.31
72.07
1,265.24
15,610.16
349
1,337.31
66.67
1,270.64
14,339.52
350
1,337.31
61.24
1,276.07
13,063.45
351
1,337.31
55.79
1,281.52
11,781.94
352
1,337.31
50.32
1,286.99
10,494.94
353
1,337.31
44.82
1,292.49
9,202.46
354
1,337.31
39.30
1,298.01
7,904.45
355
1,337.31
33.76
1,303.55
6,600.90
356
1,337.31
28.19
1,309.12
5,291.78
357
1,337.31
22.60
1,314.71
3,977.07
358
1,337.31
16.99
1,320.32
2,656.74
359
1,337.31
11.35
1,325.96
1,330.78
360
1,336.46
5.68
1,330.78
0.00
Totals
481,430.75
235,821.75
245,609.00

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