Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,438.01  
 

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
1,438.01
1,180.74
257.27
246,157.73
2
1,438.01
1,179.51
258.50
245,899.22
3
1,438.01
1,178.27
259.74
245,639.48
4
1,438.01
1,177.02
260.99
245,378.49
5
1,438.01
1,175.77
262.24
245,116.26
6
1,438.01
1,174.52
263.49
244,852.76
7
1,438.01
1,173.25
264.76
244,588.00
8
1,438.01
1,171.98
266.03
244,321.98
9
1,438.01
1,170.71
267.30
244,054.68
10
1,438.01
1,169.43
268.58
243,786.10
11
1,438.01
1,168.14
269.87
243,516.23
12
1,438.01
1,166.85
271.16
243,245.07
13
1,438.01
1,165.55
272.46
242,972.61
14
1,438.01
1,164.24
273.77
242,698.84
15
1,438.01
1,162.93
275.08
242,423.76
16
1,438.01
1,161.61
276.40
242,147.37
17
1,438.01
1,160.29
277.72
241,869.65
18
1,438.01
1,158.96
279.05
241,590.59
19
1,438.01
1,157.62
280.39
241,310.21
20
1,438.01
1,156.28
281.73
241,028.47
21
1,438.01
1,154.93
283.08
240,745.39
22
1,438.01
1,153.57
284.44
240,460.95
23
1,438.01
1,152.21
285.80
240,175.15
24
1,438.01
1,150.84
287.17
239,887.98
25
1,438.01
1,149.46
288.55
239,599.43
26
1,438.01
1,148.08
289.93
239,309.51
27
1,438.01
1,146.69
291.32
239,018.19
28
1,438.01
1,145.30
292.71
238,725.47
29
1,438.01
1,143.89
294.12
238,431.35
30
1,438.01
1,142.48
295.53
238,135.83
31
1,438.01
1,141.07
296.94
237,838.89
32
1,438.01
1,139.64
298.37
237,540.52
33
1,438.01
1,138.21
299.80
237,240.73
34
1,438.01
1,136.78
301.23
236,939.49
35
1,438.01
1,135.34
302.67
236,636.82
36
1,438.01
1,133.88
304.13
236,332.69
37
1,438.01
1,132.43
305.58
236,027.11
38
1,438.01
1,130.96
307.05
235,720.06
39
1,438.01
1,129.49
308.52
235,411.55
40
1,438.01
1,128.01
310.00
235,101.55
41
1,438.01
1,126.53
311.48
234,790.07
42
1,438.01
1,125.04
312.97
234,477.09
43
1,438.01
1,123.54
314.47
234,162.62
44
1,438.01
1,122.03
315.98
233,846.64
45
1,438.01
1,120.52
317.49
233,529.14
46
1,438.01
1,118.99
319.02
233,210.13
47
1,438.01
1,117.47
320.54
232,889.58
48
1,438.01
1,115.93
322.08
232,567.50
49
1,438.01
1,114.39
323.62
232,243.88
50
1,438.01
1,112.84
325.17
231,918.70
51
1,438.01
1,111.28
326.73
231,591.97
52
1,438.01
1,109.71
328.30
231,263.67
53
1,438.01
1,108.14
329.87
230,933.80
54
1,438.01
1,106.56
331.45
230,602.35
55
1,438.01
1,104.97
333.04
230,269.31
56
1,438.01
1,103.37
334.64
229,934.67
57
1,438.01
1,101.77
336.24
229,598.43
58
1,438.01
1,100.16
337.85
229,260.58
59
1,438.01
1,098.54
339.47
228,921.11
60
1,438.01
1,096.91
341.10
228,580.02
61
1,438.01
1,095.28
342.73
228,237.29
62
1,438.01
1,093.64
344.37
227,892.91
63
1,438.01
1,091.99
346.02
227,546.89
64
1,438.01
1,090.33
347.68
227,199.21
65
1,438.01
1,088.66
349.35
226,849.86
66
1,438.01
1,086.99
351.02
226,498.84
67
1,438.01
1,085.31
352.70
226,146.14
68
1,438.01
1,083.62
354.39
225,791.74
69
1,438.01
1,081.92
356.09
225,435.65
70
1,438.01
1,080.21
357.80
225,077.85
71
1,438.01
1,078.50
359.51
224,718.34
72
1,438.01
1,076.78
361.23
224,357.11
73
1,438.01
1,075.04
362.97
223,994.14
74
1,438.01
1,073.31
364.70
223,629.44
75
1,438.01
1,071.56
366.45
223,262.99
76
1,438.01
1,069.80
368.21
222,894.78
77
1,438.01
1,068.04
369.97
222,524.80
78
1,438.01
1,066.26
371.75
222,153.06
79
1,438.01
1,064.48
373.53
221,779.53
80
1,438.01
1,062.69
375.32
221,404.22
81
1,438.01
1,060.90
377.11
221,027.10
82
1,438.01
1,059.09
378.92
220,648.18
83
1,438.01
1,057.27
380.74
220,267.44
84
1,438.01
1,055.45
382.56
219,884.88
85
1,438.01
1,053.62
384.39
219,500.49
86
1,438.01
1,051.77
386.24
219,114.25
87
1,438.01
1,049.92
388.09
218,726.16
88
1,438.01
1,048.06
389.95
218,336.21
89
1,438.01
1,046.19
391.82
217,944.40
90
1,438.01
1,044.32
393.69
217,550.71
91
1,438.01
1,042.43
395.58
217,155.13
92
1,438.01
1,040.53
397.48
216,757.65
93
1,438.01
1,038.63
399.38
216,358.27
94
1,438.01
1,036.72
401.29
215,956.98
95
1,438.01
1,034.79
403.22
215,553.76
96
1,438.01
1,032.86
405.15
215,148.61
97
1,438.01
1,030.92
407.09
214,741.52
98
1,438.01
1,028.97
409.04
214,332.48
99
1,438.01
1,027.01
411.00
213,921.48
100
1,438.01
1,025.04
412.97
213,508.51
101
1,438.01
1,023.06
414.95
213,093.57
102
1,438.01
1,021.07
416.94
212,676.63
103
1,438.01
1,019.08
418.93
212,257.69
104
1,438.01
1,017.07
420.94
211,836.75
105
1,438.01
1,015.05
422.96
211,413.79
106
1,438.01
1,013.02
424.99
210,988.81
107
1,438.01
1,010.99
427.02
210,561.79
108
1,438.01
1,008.94
429.07
210,132.72
109
1,438.01
1,006.89
431.12
209,701.59
110
1,438.01
1,004.82
433.19
209,268.40
111
1,438.01
1,002.74
435.27
208,833.14
112
1,438.01
1,000.66
437.35
208,395.79
113
1,438.01
998.56
439.45
207,956.34
114
1,438.01
996.46
441.55
207,514.79
115
1,438.01
994.34
443.67
207,071.12
116
1,438.01
992.22
445.79
206,625.33
117
1,438.01
990.08
447.93
206,177.40
118
1,438.01
987.93
450.08
205,727.32
119
1,438.01
985.78
452.23
205,275.09
120
1,438.01
983.61
454.40
204,820.69
121
1,438.01
981.43
456.58
204,364.11
122
1,438.01
979.24
458.77
203,905.34
123
1,438.01
977.05
460.96
203,444.38
124
1,438.01
974.84
463.17
202,981.21
125
1,438.01
972.62
465.39
202,515.81
126
1,438.01
970.39
467.62
202,048.19
127
1,438.01
968.15
469.86
201,578.33
128
1,438.01
965.90
472.11
201,106.22
129
1,438.01
963.63
474.38
200,631.84
130
1,438.01
961.36
476.65
200,155.19
131
1,438.01
959.08
478.93
199,676.26
132
1,438.01
956.78
481.23
199,195.03
133
1,438.01
954.48
483.53
198,711.50
134
1,438.01
952.16
485.85
198,225.65
135
1,438.01
949.83
488.18
197,737.47
136
1,438.01
947.49
490.52
197,246.95
137
1,438.01
945.14
492.87
196,754.08
138
1,438.01
942.78
495.23
196,258.85
139
1,438.01
940.41
497.60
195,761.25
140
1,438.01
938.02
499.99
195,261.26
141
1,438.01
935.63
502.38
194,758.88
142
1,438.01
933.22
504.79
194,254.09
143
1,438.01
930.80
507.21
193,746.88
144
1,438.01
928.37
509.64
193,237.24
145
1,438.01
925.93
512.08
192,725.16
146
1,438.01
923.47
514.54
192,210.62
147
1,438.01
921.01
517.00
191,693.62
148
1,438.01
918.53
519.48
191,174.14
149
1,438.01
916.04
521.97
190,652.18
150
1,438.01
913.54
524.47
190,127.71
151
1,438.01
911.03
526.98
189,600.73
152
1,438.01
908.50
529.51
189,071.22
153
1,438.01
905.97
532.04
188,539.18
154
1,438.01
903.42
534.59
188,004.58
155
1,438.01
900.86
537.15
187,467.43
156
1,438.01
898.28
539.73
186,927.70
157
1,438.01
895.70
542.31
186,385.38
158
1,438.01
893.10
544.91
185,840.47
159
1,438.01
890.49
547.52
185,292.95
160
1,438.01
887.86
550.15
184,742.80
161
1,438.01
885.23
552.78
184,190.01
162
1,438.01
882.58
555.43
183,634.58
163
1,438.01
879.92
558.09
183,076.49
164
1,438.01
877.24
560.77
182,515.72
165
1,438.01
874.55
563.46
181,952.26
166
1,438.01
871.85
566.16
181,386.11
167
1,438.01
869.14
568.87
180,817.24
168
1,438.01
866.42
571.59
180,245.65
169
1,438.01
863.68
574.33
179,671.31
170
1,438.01
860.93
577.08
179,094.23
171
1,438.01
858.16
579.85
178,514.38
172
1,438.01
855.38
582.63
177,931.75
173
1,438.01
852.59
585.42
177,346.33
174
1,438.01
849.78
588.23
176,758.10
175
1,438.01
846.97
591.04
176,167.06
176
1,438.01
844.13
593.88
175,573.18
177
1,438.01
841.29
596.72
174,976.46
178
1,438.01
838.43
599.58
174,376.88
179
1,438.01
835.56
602.45
173,774.43
180
1,438.01
832.67
605.34
173,169.08
181
1,438.01
829.77
608.24
172,560.84
182
1,438.01
826.85
611.16
171,949.69
183
1,438.01
823.93
614.08
171,335.60
184
1,438.01
820.98
617.03
170,718.58
185
1,438.01
818.03
619.98
170,098.59
186
1,438.01
815.06
622.95
169,475.64
187
1,438.01
812.07
625.94
168,849.70
188
1,438.01
809.07
628.94
168,220.76
189
1,438.01
806.06
631.95
167,588.81
190
1,438.01
803.03
634.98
166,953.83
191
1,438.01
799.99
638.02
166,315.81
192
1,438.01
796.93
641.08
165,674.72
193
1,438.01
793.86
644.15
165,030.57
194
1,438.01
790.77
647.24
164,383.33
195
1,438.01
787.67
650.34
163,732.99
196
1,438.01
784.55
653.46
163,079.54
197
1,438.01
781.42
656.59
162,422.95
198
1,438.01
778.28
659.73
161,763.22
199
1,438.01
775.12
662.89
161,100.32
200
1,438.01
771.94
666.07
160,434.25
201
1,438.01
768.75
669.26
159,764.99
202
1,438.01
765.54
672.47
159,092.52
203
1,438.01
762.32
675.69
158,416.83
204
1,438.01
759.08
678.93
157,737.90
205
1,438.01
755.83
682.18
157,055.72
206
1,438.01
752.56
685.45
156,370.27
207
1,438.01
749.27
688.74
155,681.53
208
1,438.01
745.97
692.04
154,989.49
209
1,438.01
742.66
695.35
154,294.14
210
1,438.01
739.33
698.68
153,595.46
211
1,438.01
735.98
702.03
152,893.43
212
1,438.01
732.61
705.40
152,188.03
213
1,438.01
729.23
708.78
151,479.25
214
1,438.01
725.84
712.17
150,767.08
215
1,438.01
722.43
715.58
150,051.50
216
1,438.01
719.00
719.01
149,332.49
217
1,438.01
715.55
722.46
148,610.03
218
1,438.01
712.09
725.92
147,884.11
219
1,438.01
708.61
729.40
147,154.71
220
1,438.01
705.12
732.89
146,421.81
221
1,438.01
701.60
736.41
145,685.41
222
1,438.01
698.08
739.93
144,945.47
223
1,438.01
694.53
743.48
144,201.99
224
1,438.01
690.97
747.04
143,454.95
225
1,438.01
687.39
750.62
142,704.33
226
1,438.01
683.79
754.22
141,950.11
227
1,438.01
680.18
757.83
141,192.28
228
1,438.01
676.55
761.46
140,430.82
229
1,438.01
672.90
765.11
139,665.70
230
1,438.01
669.23
768.78
138,896.93
231
1,438.01
665.55
772.46
138,124.46
232
1,438.01
661.85
776.16
137,348.30
233
1,438.01
658.13
779.88
136,568.42
234
1,438.01
654.39
783.62
135,784.80
235
1,438.01
650.64
787.37
134,997.42
236
1,438.01
646.86
791.15
134,206.28
237
1,438.01
643.07
794.94
133,411.34
238
1,438.01
639.26
798.75
132,612.59
239
1,438.01
635.44
802.57
131,810.02
240
1,438.01
631.59
806.42
131,003.60
241
1,438.01
627.73
810.28
130,193.31
242
1,438.01
623.84
814.17
129,379.14
243
1,438.01
619.94
818.07
128,561.08
244
1,438.01
616.02
821.99
127,739.09
245
1,438.01
612.08
825.93
126,913.16
246
1,438.01
608.13
829.88
126,083.28
247
1,438.01
604.15
833.86
125,249.41
248
1,438.01
600.15
837.86
124,411.56
249
1,438.01
596.14
841.87
123,569.69
250
1,438.01
592.10
845.91
122,723.78
251
1,438.01
588.05
849.96
121,873.82
252
1,438.01
583.98
854.03
121,019.79
253
1,438.01
579.89
858.12
120,161.67
254
1,438.01
575.77
862.24
119,299.43
255
1,438.01
571.64
866.37
118,433.07
256
1,438.01
567.49
870.52
117,562.55
257
1,438.01
563.32
874.69
116,687.86
258
1,438.01
559.13
878.88
115,808.98
259
1,438.01
554.92
883.09
114,925.89
260
1,438.01
550.69
887.32
114,038.56
261
1,438.01
546.43
891.58
113,146.99
262
1,438.01
542.16
895.85
112,251.14
263
1,438.01
537.87
900.14
111,351.00
264
1,438.01
533.56
904.45
110,446.55
265
1,438.01
529.22
908.79
109,537.76
266
1,438.01
524.87
913.14
108,624.62
267
1,438.01
520.49
917.52
107,707.10
268
1,438.01
516.10
921.91
106,785.19
269
1,438.01
511.68
926.33
105,858.86
270
1,438.01
507.24
930.77
104,928.09
271
1,438.01
502.78
935.23
103,992.86
272
1,438.01
498.30
939.71
103,053.15
273
1,438.01
493.80
944.21
102,108.93
274
1,438.01
489.27
948.74
101,160.19
275
1,438.01
484.73
953.28
100,206.91
276
1,438.01
480.16
957.85
99,249.06
277
1,438.01
475.57
962.44
98,286.62
278
1,438.01
470.96
967.05
97,319.56
279
1,438.01
466.32
971.69
96,347.88
280
1,438.01
461.67
976.34
95,371.53
281
1,438.01
456.99
981.02
94,390.51
282
1,438.01
452.29
985.72
93,404.79
283
1,438.01
447.56
990.45
92,414.34
284
1,438.01
442.82
995.19
91,419.15
285
1,438.01
438.05
999.96
90,419.19
286
1,438.01
433.26
1,004.75
89,414.44
287
1,438.01
428.44
1,009.57
88,404.88
288
1,438.01
423.61
1,014.40
87,390.47
289
1,438.01
418.75
1,019.26
86,371.21
290
1,438.01
413.86
1,024.15
85,347.06
291
1,438.01
408.95
1,029.06
84,318.01
292
1,438.01
404.02
1,033.99
83,284.02
293
1,438.01
399.07
1,038.94
82,245.08
294
1,438.01
394.09
1,043.92
81,201.16
295
1,438.01
389.09
1,048.92
80,152.24
296
1,438.01
384.06
1,053.95
79,098.29
297
1,438.01
379.01
1,059.00
78,039.29
298
1,438.01
373.94
1,064.07
76,975.22
299
1,438.01
368.84
1,069.17
75,906.05
300
1,438.01
363.72
1,074.29
74,831.76
301
1,438.01
358.57
1,079.44
73,752.32
302
1,438.01
353.40
1,084.61
72,667.70
303
1,438.01
348.20
1,089.81
71,577.89
304
1,438.01
342.98
1,095.03
70,482.86
305
1,438.01
337.73
1,100.28
69,382.58
306
1,438.01
332.46
1,105.55
68,277.03
307
1,438.01
327.16
1,110.85
67,166.18
308
1,438.01
321.84
1,116.17
66,050.01
309
1,438.01
316.49
1,121.52
64,928.49
310
1,438.01
311.12
1,126.89
63,801.59
311
1,438.01
305.72
1,132.29
62,669.30
312
1,438.01
300.29
1,137.72
61,531.58
313
1,438.01
294.84
1,143.17
60,388.41
314
1,438.01
289.36
1,148.65
59,239.76
315
1,438.01
283.86
1,154.15
58,085.61
316
1,438.01
278.33
1,159.68
56,925.92
317
1,438.01
272.77
1,165.24
55,760.68
318
1,438.01
267.19
1,170.82
54,589.86
319
1,438.01
261.58
1,176.43
53,413.43
320
1,438.01
255.94
1,182.07
52,231.36
321
1,438.01
250.28
1,187.73
51,043.62
322
1,438.01
244.58
1,193.43
49,850.20
323
1,438.01
238.87
1,199.14
48,651.05
324
1,438.01
233.12
1,204.89
47,446.16
325
1,438.01
227.35
1,210.66
46,235.50
326
1,438.01
221.55
1,216.46
45,019.03
327
1,438.01
215.72
1,222.29
43,796.74
328
1,438.01
209.86
1,228.15
42,568.59
329
1,438.01
203.97
1,234.04
41,334.55
330
1,438.01
198.06
1,239.95
40,094.60
331
1,438.01
192.12
1,245.89
38,848.71
332
1,438.01
186.15
1,251.86
37,596.85
333
1,438.01
180.15
1,257.86
36,339.00
334
1,438.01
174.12
1,263.89
35,075.11
335
1,438.01
168.07
1,269.94
33,805.17
336
1,438.01
161.98
1,276.03
32,529.14
337
1,438.01
155.87
1,282.14
31,247.00
338
1,438.01
149.73
1,288.28
29,958.71
339
1,438.01
143.55
1,294.46
28,664.26
340
1,438.01
137.35
1,300.66
27,363.60
341
1,438.01
131.12
1,306.89
26,056.70
342
1,438.01
124.86
1,313.15
24,743.55
343
1,438.01
118.56
1,319.45
23,424.10
344
1,438.01
112.24
1,325.77
22,098.33
345
1,438.01
105.89
1,332.12
20,766.21
346
1,438.01
99.50
1,338.51
19,427.70
347
1,438.01
93.09
1,344.92
18,082.79
348
1,438.01
86.65
1,351.36
16,731.42
349
1,438.01
80.17
1,357.84
15,373.58
350
1,438.01
73.67
1,364.34
14,009.24
351
1,438.01
67.13
1,370.88
12,638.36
352
1,438.01
60.56
1,377.45
11,260.91
353
1,438.01
53.96
1,384.05
9,876.85
354
1,438.01
47.33
1,390.68
8,486.17
355
1,438.01
40.66
1,397.35
7,088.82
356
1,438.01
33.97
1,404.04
5,684.78
357
1,438.01
27.24
1,410.77
4,274.01
358
1,438.01
20.48
1,417.53
2,856.48
359
1,438.01
13.69
1,424.32
1,432.16
360
1,439.02
6.86
1,432.16
0.00
Totals
517,684.61
271,269.61
246,415.00

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