Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,320.98  
 

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
1,320.98
1,025.31
295.67
245,779.33
2
1,320.98
1,024.08
296.90
245,482.43
3
1,320.98
1,022.84
298.14
245,184.30
4
1,320.98
1,021.60
299.38
244,884.92
5
1,320.98
1,020.35
300.63
244,584.29
6
1,320.98
1,019.10
301.88
244,282.41
7
1,320.98
1,017.84
303.14
243,979.28
8
1,320.98
1,016.58
304.40
243,674.88
9
1,320.98
1,015.31
305.67
243,369.21
10
1,320.98
1,014.04
306.94
243,062.27
11
1,320.98
1,012.76
308.22
242,754.05
12
1,320.98
1,011.48
309.50
242,444.54
13
1,320.98
1,010.19
310.79
242,133.75
14
1,320.98
1,008.89
312.09
241,821.66
15
1,320.98
1,007.59
313.39
241,508.27
16
1,320.98
1,006.28
314.70
241,193.57
17
1,320.98
1,004.97
316.01
240,877.57
18
1,320.98
1,003.66
317.32
240,560.24
19
1,320.98
1,002.33
318.65
240,241.60
20
1,320.98
1,001.01
319.97
239,921.62
21
1,320.98
999.67
321.31
239,600.32
22
1,320.98
998.33
322.65
239,277.67
23
1,320.98
996.99
323.99
238,953.68
24
1,320.98
995.64
325.34
238,628.34
25
1,320.98
994.28
326.70
238,301.65
26
1,320.98
992.92
328.06
237,973.59
27
1,320.98
991.56
329.42
237,644.17
28
1,320.98
990.18
330.80
237,313.37
29
1,320.98
988.81
332.17
236,981.20
30
1,320.98
987.42
333.56
236,647.64
31
1,320.98
986.03
334.95
236,312.69
32
1,320.98
984.64
336.34
235,976.35
33
1,320.98
983.23
337.75
235,638.60
34
1,320.98
981.83
339.15
235,299.45
35
1,320.98
980.41
340.57
234,958.88
36
1,320.98
979.00
341.98
234,616.90
37
1,320.98
977.57
343.41
234,273.49
38
1,320.98
976.14
344.84
233,928.65
39
1,320.98
974.70
346.28
233,582.37
40
1,320.98
973.26
347.72
233,234.65
41
1,320.98
971.81
349.17
232,885.48
42
1,320.98
970.36
350.62
232,534.86
43
1,320.98
968.90
352.08
232,182.77
44
1,320.98
967.43
353.55
231,829.22
45
1,320.98
965.96
355.02
231,474.20
46
1,320.98
964.48
356.50
231,117.69
47
1,320.98
962.99
357.99
230,759.70
48
1,320.98
961.50
359.48
230,400.22
49
1,320.98
960.00
360.98
230,039.24
50
1,320.98
958.50
362.48
229,676.76
51
1,320.98
956.99
363.99
229,312.77
52
1,320.98
955.47
365.51
228,947.26
53
1,320.98
953.95
367.03
228,580.22
54
1,320.98
952.42
368.56
228,211.66
55
1,320.98
950.88
370.10
227,841.56
56
1,320.98
949.34
371.64
227,469.92
57
1,320.98
947.79
373.19
227,096.73
58
1,320.98
946.24
374.74
226,721.99
59
1,320.98
944.67
376.31
226,345.68
60
1,320.98
943.11
377.87
225,967.81
61
1,320.98
941.53
379.45
225,588.36
62
1,320.98
939.95
381.03
225,207.34
63
1,320.98
938.36
382.62
224,824.72
64
1,320.98
936.77
384.21
224,440.51
65
1,320.98
935.17
385.81
224,054.70
66
1,320.98
933.56
387.42
223,667.28
67
1,320.98
931.95
389.03
223,278.25
68
1,320.98
930.33
390.65
222,887.59
69
1,320.98
928.70
392.28
222,495.31
70
1,320.98
927.06
393.92
222,101.39
71
1,320.98
925.42
395.56
221,705.84
72
1,320.98
923.77
397.21
221,308.63
73
1,320.98
922.12
398.86
220,909.77
74
1,320.98
920.46
400.52
220,509.25
75
1,320.98
918.79
402.19
220,107.06
76
1,320.98
917.11
403.87
219,703.19
77
1,320.98
915.43
405.55
219,297.64
78
1,320.98
913.74
407.24
218,890.40
79
1,320.98
912.04
408.94
218,481.46
80
1,320.98
910.34
410.64
218,070.82
81
1,320.98
908.63
412.35
217,658.47
82
1,320.98
906.91
414.07
217,244.40
83
1,320.98
905.19
415.79
216,828.61
84
1,320.98
903.45
417.53
216,411.08
85
1,320.98
901.71
419.27
215,991.81
86
1,320.98
899.97
421.01
215,570.80
87
1,320.98
898.21
422.77
215,148.03
88
1,320.98
896.45
424.53
214,723.50
89
1,320.98
894.68
426.30
214,297.20
90
1,320.98
892.90
428.08
213,869.12
91
1,320.98
891.12
429.86
213,439.27
92
1,320.98
889.33
431.65
213,007.62
93
1,320.98
887.53
433.45
212,574.17
94
1,320.98
885.73
435.25
212,138.91
95
1,320.98
883.91
437.07
211,701.85
96
1,320.98
882.09
438.89
211,262.96
97
1,320.98
880.26
440.72
210,822.24
98
1,320.98
878.43
442.55
210,379.69
99
1,320.98
876.58
444.40
209,935.29
100
1,320.98
874.73
446.25
209,489.04
101
1,320.98
872.87
448.11
209,040.93
102
1,320.98
871.00
449.98
208,590.95
103
1,320.98
869.13
451.85
208,139.10
104
1,320.98
867.25
453.73
207,685.37
105
1,320.98
865.36
455.62
207,229.74
106
1,320.98
863.46
457.52
206,772.22
107
1,320.98
861.55
459.43
206,312.79
108
1,320.98
859.64
461.34
205,851.45
109
1,320.98
857.71
463.27
205,388.18
110
1,320.98
855.78
465.20
204,922.99
111
1,320.98
853.85
467.13
204,455.85
112
1,320.98
851.90
469.08
203,986.77
113
1,320.98
849.94
471.04
203,515.74
114
1,320.98
847.98
473.00
203,042.74
115
1,320.98
846.01
474.97
202,567.77
116
1,320.98
844.03
476.95
202,090.82
117
1,320.98
842.05
478.93
201,611.89
118
1,320.98
840.05
480.93
201,130.96
119
1,320.98
838.05
482.93
200,648.02
120
1,320.98
836.03
484.95
200,163.08
121
1,320.98
834.01
486.97
199,676.11
122
1,320.98
831.98
489.00
199,187.11
123
1,320.98
829.95
491.03
198,696.08
124
1,320.98
827.90
493.08
198,203.00
125
1,320.98
825.85
495.13
197,707.87
126
1,320.98
823.78
497.20
197,210.67
127
1,320.98
821.71
499.27
196,711.40
128
1,320.98
819.63
501.35
196,210.05
129
1,320.98
817.54
503.44
195,706.61
130
1,320.98
815.44
505.54
195,201.08
131
1,320.98
813.34
507.64
194,693.43
132
1,320.98
811.22
509.76
194,183.68
133
1,320.98
809.10
511.88
193,671.80
134
1,320.98
806.97
514.01
193,157.78
135
1,320.98
804.82
516.16
192,641.63
136
1,320.98
802.67
518.31
192,123.32
137
1,320.98
800.51
520.47
191,602.85
138
1,320.98
798.35
522.63
191,080.22
139
1,320.98
796.17
524.81
190,555.41
140
1,320.98
793.98
527.00
190,028.41
141
1,320.98
791.79
529.19
189,499.21
142
1,320.98
789.58
531.40
188,967.81
143
1,320.98
787.37
533.61
188,434.20
144
1,320.98
785.14
535.84
187,898.36
145
1,320.98
782.91
538.07
187,360.29
146
1,320.98
780.67
540.31
186,819.98
147
1,320.98
778.42
542.56
186,277.41
148
1,320.98
776.16
544.82
185,732.59
149
1,320.98
773.89
547.09
185,185.50
150
1,320.98
771.61
549.37
184,636.12
151
1,320.98
769.32
551.66
184,084.46
152
1,320.98
767.02
553.96
183,530.50
153
1,320.98
764.71
556.27
182,974.23
154
1,320.98
762.39
558.59
182,415.64
155
1,320.98
760.07
560.91
181,854.73
156
1,320.98
757.73
563.25
181,291.47
157
1,320.98
755.38
565.60
180,725.88
158
1,320.98
753.02
567.96
180,157.92
159
1,320.98
750.66
570.32
179,587.60
160
1,320.98
748.28
572.70
179,014.90
161
1,320.98
745.90
575.08
178,439.81
162
1,320.98
743.50
577.48
177,862.33
163
1,320.98
741.09
579.89
177,282.45
164
1,320.98
738.68
582.30
176,700.14
165
1,320.98
736.25
584.73
176,115.41
166
1,320.98
733.81
587.17
175,528.25
167
1,320.98
731.37
589.61
174,938.64
168
1,320.98
728.91
592.07
174,346.57
169
1,320.98
726.44
594.54
173,752.03
170
1,320.98
723.97
597.01
173,155.02
171
1,320.98
721.48
599.50
172,555.52
172
1,320.98
718.98
602.00
171,953.52
173
1,320.98
716.47
604.51
171,349.01
174
1,320.98
713.95
607.03
170,741.99
175
1,320.98
711.42
609.56
170,132.43
176
1,320.98
708.89
612.09
169,520.34
177
1,320.98
706.33
614.65
168,905.69
178
1,320.98
703.77
617.21
168,288.48
179
1,320.98
701.20
619.78
167,668.71
180
1,320.98
698.62
622.36
167,046.35
181
1,320.98
696.03
624.95
166,421.39
182
1,320.98
693.42
627.56
165,793.84
183
1,320.98
690.81
630.17
165,163.66
184
1,320.98
688.18
632.80
164,530.86
185
1,320.98
685.55
635.43
163,895.43
186
1,320.98
682.90
638.08
163,257.35
187
1,320.98
680.24
640.74
162,616.61
188
1,320.98
677.57
643.41
161,973.20
189
1,320.98
674.89
646.09
161,327.10
190
1,320.98
672.20
648.78
160,678.32
191
1,320.98
669.49
651.49
160,026.83
192
1,320.98
666.78
654.20
159,372.63
193
1,320.98
664.05
656.93
158,715.70
194
1,320.98
661.32
659.66
158,056.04
195
1,320.98
658.57
662.41
157,393.63
196
1,320.98
655.81
665.17
156,728.45
197
1,320.98
653.04
667.94
156,060.51
198
1,320.98
650.25
670.73
155,389.78
199
1,320.98
647.46
673.52
154,716.26
200
1,320.98
644.65
676.33
154,039.93
201
1,320.98
641.83
679.15
153,360.78
202
1,320.98
639.00
681.98
152,678.81
203
1,320.98
636.16
684.82
151,993.99
204
1,320.98
633.31
687.67
151,306.32
205
1,320.98
630.44
690.54
150,615.78
206
1,320.98
627.57
693.41
149,922.36
207
1,320.98
624.68
696.30
149,226.06
208
1,320.98
621.78
699.20
148,526.86
209
1,320.98
618.86
702.12
147,824.74
210
1,320.98
615.94
705.04
147,119.69
211
1,320.98
613.00
707.98
146,411.71
212
1,320.98
610.05
710.93
145,700.78
213
1,320.98
607.09
713.89
144,986.89
214
1,320.98
604.11
716.87
144,270.02
215
1,320.98
601.13
719.85
143,550.17
216
1,320.98
598.13
722.85
142,827.31
217
1,320.98
595.11
725.87
142,101.45
218
1,320.98
592.09
728.89
141,372.55
219
1,320.98
589.05
731.93
140,640.63
220
1,320.98
586.00
734.98
139,905.65
221
1,320.98
582.94
738.04
139,167.61
222
1,320.98
579.87
741.11
138,426.49
223
1,320.98
576.78
744.20
137,682.29
224
1,320.98
573.68
747.30
136,934.99
225
1,320.98
570.56
750.42
136,184.57
226
1,320.98
567.44
753.54
135,431.03
227
1,320.98
564.30
756.68
134,674.34
228
1,320.98
561.14
759.84
133,914.51
229
1,320.98
557.98
763.00
133,151.50
230
1,320.98
554.80
766.18
132,385.32
231
1,320.98
551.61
769.37
131,615.95
232
1,320.98
548.40
772.58
130,843.37
233
1,320.98
545.18
775.80
130,067.57
234
1,320.98
541.95
779.03
129,288.53
235
1,320.98
538.70
782.28
128,506.26
236
1,320.98
535.44
785.54
127,720.72
237
1,320.98
532.17
788.81
126,931.91
238
1,320.98
528.88
792.10
126,139.81
239
1,320.98
525.58
795.40
125,344.41
240
1,320.98
522.27
798.71
124,545.70
241
1,320.98
518.94
802.04
123,743.66
242
1,320.98
515.60
805.38
122,938.28
243
1,320.98
512.24
808.74
122,129.54
244
1,320.98
508.87
812.11
121,317.44
245
1,320.98
505.49
815.49
120,501.95
246
1,320.98
502.09
818.89
119,683.06
247
1,320.98
498.68
822.30
118,860.76
248
1,320.98
495.25
825.73
118,035.03
249
1,320.98
491.81
829.17
117,205.86
250
1,320.98
488.36
832.62
116,373.24
251
1,320.98
484.89
836.09
115,537.15
252
1,320.98
481.40
839.58
114,697.57
253
1,320.98
477.91
843.07
113,854.50
254
1,320.98
474.39
846.59
113,007.92
255
1,320.98
470.87
850.11
112,157.80
256
1,320.98
467.32
853.66
111,304.15
257
1,320.98
463.77
857.21
110,446.93
258
1,320.98
460.20
860.78
109,586.15
259
1,320.98
456.61
864.37
108,721.78
260
1,320.98
453.01
867.97
107,853.80
261
1,320.98
449.39
871.59
106,982.22
262
1,320.98
445.76
875.22
106,106.99
263
1,320.98
442.11
878.87
105,228.13
264
1,320.98
438.45
882.53
104,345.60
265
1,320.98
434.77
886.21
103,459.39
266
1,320.98
431.08
889.90
102,569.49
267
1,320.98
427.37
893.61
101,675.88
268
1,320.98
423.65
897.33
100,778.55
269
1,320.98
419.91
901.07
99,877.49
270
1,320.98
416.16
904.82
98,972.66
271
1,320.98
412.39
908.59
98,064.07
272
1,320.98
408.60
912.38
97,151.69
273
1,320.98
404.80
916.18
96,235.51
274
1,320.98
400.98
920.00
95,315.51
275
1,320.98
397.15
923.83
94,391.68
276
1,320.98
393.30
927.68
93,463.99
277
1,320.98
389.43
931.55
92,532.45
278
1,320.98
385.55
935.43
91,597.02
279
1,320.98
381.65
939.33
90,657.69
280
1,320.98
377.74
943.24
89,714.45
281
1,320.98
373.81
947.17
88,767.28
282
1,320.98
369.86
951.12
87,816.17
283
1,320.98
365.90
955.08
86,861.09
284
1,320.98
361.92
959.06
85,902.03
285
1,320.98
357.93
963.05
84,938.97
286
1,320.98
353.91
967.07
83,971.91
287
1,320.98
349.88
971.10
83,000.81
288
1,320.98
345.84
975.14
82,025.67
289
1,320.98
341.77
979.21
81,046.46
290
1,320.98
337.69
983.29
80,063.17
291
1,320.98
333.60
987.38
79,075.79
292
1,320.98
329.48
991.50
78,084.29
293
1,320.98
325.35
995.63
77,088.66
294
1,320.98
321.20
999.78
76,088.89
295
1,320.98
317.04
1,003.94
75,084.94
296
1,320.98
312.85
1,008.13
74,076.82
297
1,320.98
308.65
1,012.33
73,064.49
298
1,320.98
304.44
1,016.54
72,047.95
299
1,320.98
300.20
1,020.78
71,027.17
300
1,320.98
295.95
1,025.03
70,002.13
301
1,320.98
291.68
1,029.30
68,972.83
302
1,320.98
287.39
1,033.59
67,939.24
303
1,320.98
283.08
1,037.90
66,901.34
304
1,320.98
278.76
1,042.22
65,859.11
305
1,320.98
274.41
1,046.57
64,812.54
306
1,320.98
270.05
1,050.93
63,761.62
307
1,320.98
265.67
1,055.31
62,706.31
308
1,320.98
261.28
1,059.70
61,646.61
309
1,320.98
256.86
1,064.12
60,582.49
310
1,320.98
252.43
1,068.55
59,513.93
311
1,320.98
247.97
1,073.01
58,440.93
312
1,320.98
243.50
1,077.48
57,363.45
313
1,320.98
239.01
1,081.97
56,281.49
314
1,320.98
234.51
1,086.47
55,195.01
315
1,320.98
229.98
1,091.00
54,104.01
316
1,320.98
225.43
1,095.55
53,008.47
317
1,320.98
220.87
1,100.11
51,908.35
318
1,320.98
216.28
1,104.70
50,803.66
319
1,320.98
211.68
1,109.30
49,694.36
320
1,320.98
207.06
1,113.92
48,580.44
321
1,320.98
202.42
1,118.56
47,461.88
322
1,320.98
197.76
1,123.22
46,338.66
323
1,320.98
193.08
1,127.90
45,210.76
324
1,320.98
188.38
1,132.60
44,078.15
325
1,320.98
183.66
1,137.32
42,940.83
326
1,320.98
178.92
1,142.06
41,798.77
327
1,320.98
174.16
1,146.82
40,651.95
328
1,320.98
169.38
1,151.60
39,500.36
329
1,320.98
164.58
1,156.40
38,343.96
330
1,320.98
159.77
1,161.21
37,182.75
331
1,320.98
154.93
1,166.05
36,016.70
332
1,320.98
150.07
1,170.91
34,845.79
333
1,320.98
145.19
1,175.79
33,670.00
334
1,320.98
140.29
1,180.69
32,489.31
335
1,320.98
135.37
1,185.61
31,303.70
336
1,320.98
130.43
1,190.55
30,113.15
337
1,320.98
125.47
1,195.51
28,917.64
338
1,320.98
120.49
1,200.49
27,717.15
339
1,320.98
115.49
1,205.49
26,511.66
340
1,320.98
110.47
1,210.51
25,301.15
341
1,320.98
105.42
1,215.56
24,085.59
342
1,320.98
100.36
1,220.62
22,864.97
343
1,320.98
95.27
1,225.71
21,639.26
344
1,320.98
90.16
1,230.82
20,408.44
345
1,320.98
85.04
1,235.94
19,172.50
346
1,320.98
79.89
1,241.09
17,931.40
347
1,320.98
74.71
1,246.27
16,685.13
348
1,320.98
69.52
1,251.46
15,433.68
349
1,320.98
64.31
1,256.67
14,177.00
350
1,320.98
59.07
1,261.91
12,915.09
351
1,320.98
53.81
1,267.17
11,647.93
352
1,320.98
48.53
1,272.45
10,375.48
353
1,320.98
43.23
1,277.75
9,097.73
354
1,320.98
37.91
1,283.07
7,814.66
355
1,320.98
32.56
1,288.42
6,526.24
356
1,320.98
27.19
1,293.79
5,232.45
357
1,320.98
21.80
1,299.18
3,933.27
358
1,320.98
16.39
1,304.59
2,628.68
359
1,320.98
10.95
1,310.03
1,318.66
360
1,324.15
5.49
1,318.66
0.00
Totals
475,555.97
229,480.97
246,075.00

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