Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,338.37  
 

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
1,338.37
1,038.81
299.56
249,014.44
2
1,338.37
1,037.56
300.81
248,713.63
3
1,338.37
1,036.31
302.06
248,411.57
4
1,338.37
1,035.05
303.32
248,108.24
5
1,338.37
1,033.78
304.59
247,803.66
6
1,338.37
1,032.52
305.85
247,497.80
7
1,338.37
1,031.24
307.13
247,190.67
8
1,338.37
1,029.96
308.41
246,882.27
9
1,338.37
1,028.68
309.69
246,572.57
10
1,338.37
1,027.39
310.98
246,261.59
11
1,338.37
1,026.09
312.28
245,949.31
12
1,338.37
1,024.79
313.58
245,635.73
13
1,338.37
1,023.48
314.89
245,320.84
14
1,338.37
1,022.17
316.20
245,004.64
15
1,338.37
1,020.85
317.52
244,687.12
16
1,338.37
1,019.53
318.84
244,368.28
17
1,338.37
1,018.20
320.17
244,048.11
18
1,338.37
1,016.87
321.50
243,726.61
19
1,338.37
1,015.53
322.84
243,403.77
20
1,338.37
1,014.18
324.19
243,079.58
21
1,338.37
1,012.83
325.54
242,754.04
22
1,338.37
1,011.48
326.89
242,427.15
23
1,338.37
1,010.11
328.26
242,098.89
24
1,338.37
1,008.75
329.62
241,769.26
25
1,338.37
1,007.37
331.00
241,438.27
26
1,338.37
1,005.99
332.38
241,105.89
27
1,338.37
1,004.61
333.76
240,772.13
28
1,338.37
1,003.22
335.15
240,436.97
29
1,338.37
1,001.82
336.55
240,100.42
30
1,338.37
1,000.42
337.95
239,762.47
31
1,338.37
999.01
339.36
239,423.11
32
1,338.37
997.60
340.77
239,082.34
33
1,338.37
996.18
342.19
238,740.15
34
1,338.37
994.75
343.62
238,396.53
35
1,338.37
993.32
345.05
238,051.48
36
1,338.37
991.88
346.49
237,704.99
37
1,338.37
990.44
347.93
237,357.05
38
1,338.37
988.99
349.38
237,007.67
39
1,338.37
987.53
350.84
236,656.83
40
1,338.37
986.07
352.30
236,304.53
41
1,338.37
984.60
353.77
235,950.77
42
1,338.37
983.13
355.24
235,595.52
43
1,338.37
981.65
356.72
235,238.80
44
1,338.37
980.16
358.21
234,880.59
45
1,338.37
978.67
359.70
234,520.89
46
1,338.37
977.17
361.20
234,159.69
47
1,338.37
975.67
362.70
233,796.99
48
1,338.37
974.15
364.22
233,432.77
49
1,338.37
972.64
365.73
233,067.04
50
1,338.37
971.11
367.26
232,699.78
51
1,338.37
969.58
368.79
232,330.99
52
1,338.37
968.05
370.32
231,960.67
53
1,338.37
966.50
371.87
231,588.80
54
1,338.37
964.95
373.42
231,215.39
55
1,338.37
963.40
374.97
230,840.41
56
1,338.37
961.84
376.53
230,463.88
57
1,338.37
960.27
378.10
230,085.77
58
1,338.37
958.69
379.68
229,706.10
59
1,338.37
957.11
381.26
229,324.83
60
1,338.37
955.52
382.85
228,941.98
61
1,338.37
953.92
384.45
228,557.54
62
1,338.37
952.32
386.05
228,171.49
63
1,338.37
950.71
387.66
227,783.84
64
1,338.37
949.10
389.27
227,394.57
65
1,338.37
947.48
390.89
227,003.67
66
1,338.37
945.85
392.52
226,611.15
67
1,338.37
944.21
394.16
226,217.00
68
1,338.37
942.57
395.80
225,821.20
69
1,338.37
940.92
397.45
225,423.75
70
1,338.37
939.27
399.10
225,024.64
71
1,338.37
937.60
400.77
224,623.88
72
1,338.37
935.93
402.44
224,221.44
73
1,338.37
934.26
404.11
223,817.33
74
1,338.37
932.57
405.80
223,411.53
75
1,338.37
930.88
407.49
223,004.04
76
1,338.37
929.18
409.19
222,594.85
77
1,338.37
927.48
410.89
222,183.96
78
1,338.37
925.77
412.60
221,771.36
79
1,338.37
924.05
414.32
221,357.03
80
1,338.37
922.32
416.05
220,940.99
81
1,338.37
920.59
417.78
220,523.20
82
1,338.37
918.85
419.52
220,103.68
83
1,338.37
917.10
421.27
219,682.41
84
1,338.37
915.34
423.03
219,259.38
85
1,338.37
913.58
424.79
218,834.59
86
1,338.37
911.81
426.56
218,408.03
87
1,338.37
910.03
428.34
217,979.70
88
1,338.37
908.25
430.12
217,549.58
89
1,338.37
906.46
431.91
217,117.66
90
1,338.37
904.66
433.71
216,683.95
91
1,338.37
902.85
435.52
216,248.43
92
1,338.37
901.04
437.33
215,811.09
93
1,338.37
899.21
439.16
215,371.94
94
1,338.37
897.38
440.99
214,930.95
95
1,338.37
895.55
442.82
214,488.13
96
1,338.37
893.70
444.67
214,043.46
97
1,338.37
891.85
446.52
213,596.93
98
1,338.37
889.99
448.38
213,148.55
99
1,338.37
888.12
450.25
212,698.30
100
1,338.37
886.24
452.13
212,246.17
101
1,338.37
884.36
454.01
211,792.16
102
1,338.37
882.47
455.90
211,336.26
103
1,338.37
880.57
457.80
210,878.46
104
1,338.37
878.66
459.71
210,418.75
105
1,338.37
876.74
461.63
209,957.12
106
1,338.37
874.82
463.55
209,493.57
107
1,338.37
872.89
465.48
209,028.09
108
1,338.37
870.95
467.42
208,560.67
109
1,338.37
869.00
469.37
208,091.31
110
1,338.37
867.05
471.32
207,619.98
111
1,338.37
865.08
473.29
207,146.70
112
1,338.37
863.11
475.26
206,671.44
113
1,338.37
861.13
477.24
206,194.20
114
1,338.37
859.14
479.23
205,714.97
115
1,338.37
857.15
481.22
205,233.75
116
1,338.37
855.14
483.23
204,750.52
117
1,338.37
853.13
485.24
204,265.27
118
1,338.37
851.11
487.26
203,778.01
119
1,338.37
849.08
489.29
203,288.72
120
1,338.37
847.04
491.33
202,797.38
121
1,338.37
844.99
493.38
202,304.00
122
1,338.37
842.93
495.44
201,808.56
123
1,338.37
840.87
497.50
201,311.06
124
1,338.37
838.80
499.57
200,811.49
125
1,338.37
836.71
501.66
200,309.83
126
1,338.37
834.62
503.75
199,806.09
127
1,338.37
832.53
505.84
199,300.24
128
1,338.37
830.42
507.95
198,792.29
129
1,338.37
828.30
510.07
198,282.22
130
1,338.37
826.18
512.19
197,770.03
131
1,338.37
824.04
514.33
197,255.70
132
1,338.37
821.90
516.47
196,739.23
133
1,338.37
819.75
518.62
196,220.61
134
1,338.37
817.59
520.78
195,699.82
135
1,338.37
815.42
522.95
195,176.87
136
1,338.37
813.24
525.13
194,651.73
137
1,338.37
811.05
527.32
194,124.41
138
1,338.37
808.85
529.52
193,594.89
139
1,338.37
806.65
531.72
193,063.17
140
1,338.37
804.43
533.94
192,529.23
141
1,338.37
802.21
536.16
191,993.07
142
1,338.37
799.97
538.40
191,454.67
143
1,338.37
797.73
540.64
190,914.02
144
1,338.37
795.48
542.89
190,371.13
145
1,338.37
793.21
545.16
189,825.97
146
1,338.37
790.94
547.43
189,278.54
147
1,338.37
788.66
549.71
188,728.83
148
1,338.37
786.37
552.00
188,176.83
149
1,338.37
784.07
554.30
187,622.53
150
1,338.37
781.76
556.61
187,065.93
151
1,338.37
779.44
558.93
186,507.00
152
1,338.37
777.11
561.26
185,945.74
153
1,338.37
774.77
563.60
185,382.14
154
1,338.37
772.43
565.94
184,816.20
155
1,338.37
770.07
568.30
184,247.90
156
1,338.37
767.70
570.67
183,677.23
157
1,338.37
765.32
573.05
183,104.18
158
1,338.37
762.93
575.44
182,528.74
159
1,338.37
760.54
577.83
181,950.91
160
1,338.37
758.13
580.24
181,370.67
161
1,338.37
755.71
582.66
180,788.01
162
1,338.37
753.28
585.09
180,202.92
163
1,338.37
750.85
587.52
179,615.40
164
1,338.37
748.40
589.97
179,025.42
165
1,338.37
745.94
592.43
178,432.99
166
1,338.37
743.47
594.90
177,838.09
167
1,338.37
740.99
597.38
177,240.72
168
1,338.37
738.50
599.87
176,640.85
169
1,338.37
736.00
602.37
176,038.48
170
1,338.37
733.49
604.88
175,433.61
171
1,338.37
730.97
607.40
174,826.21
172
1,338.37
728.44
609.93
174,216.28
173
1,338.37
725.90
612.47
173,603.81
174
1,338.37
723.35
615.02
172,988.79
175
1,338.37
720.79
617.58
172,371.21
176
1,338.37
718.21
620.16
171,751.05
177
1,338.37
715.63
622.74
171,128.31
178
1,338.37
713.03
625.34
170,502.98
179
1,338.37
710.43
627.94
169,875.04
180
1,338.37
707.81
630.56
169,244.48
181
1,338.37
705.19
633.18
168,611.29
182
1,338.37
702.55
635.82
167,975.47
183
1,338.37
699.90
638.47
167,337.00
184
1,338.37
697.24
641.13
166,695.87
185
1,338.37
694.57
643.80
166,052.06
186
1,338.37
691.88
646.49
165,405.58
187
1,338.37
689.19
649.18
164,756.40
188
1,338.37
686.48
651.89
164,104.51
189
1,338.37
683.77
654.60
163,449.91
190
1,338.37
681.04
657.33
162,792.58
191
1,338.37
678.30
660.07
162,132.51
192
1,338.37
675.55
662.82
161,469.70
193
1,338.37
672.79
665.58
160,804.12
194
1,338.37
670.02
668.35
160,135.76
195
1,338.37
667.23
671.14
159,464.63
196
1,338.37
664.44
673.93
158,790.69
197
1,338.37
661.63
676.74
158,113.95
198
1,338.37
658.81
679.56
157,434.39
199
1,338.37
655.98
682.39
156,751.99
200
1,338.37
653.13
685.24
156,066.76
201
1,338.37
650.28
688.09
155,378.67
202
1,338.37
647.41
690.96
154,687.71
203
1,338.37
644.53
693.84
153,993.87
204
1,338.37
641.64
696.73
153,297.14
205
1,338.37
638.74
699.63
152,597.51
206
1,338.37
635.82
702.55
151,894.96
207
1,338.37
632.90
705.47
151,189.49
208
1,338.37
629.96
708.41
150,481.07
209
1,338.37
627.00
711.37
149,769.71
210
1,338.37
624.04
714.33
149,055.38
211
1,338.37
621.06
717.31
148,338.07
212
1,338.37
618.08
720.29
147,617.78
213
1,338.37
615.07
723.30
146,894.48
214
1,338.37
612.06
726.31
146,168.17
215
1,338.37
609.03
729.34
145,438.84
216
1,338.37
606.00
732.37
144,706.46
217
1,338.37
602.94
735.43
143,971.03
218
1,338.37
599.88
738.49
143,232.54
219
1,338.37
596.80
741.57
142,490.98
220
1,338.37
593.71
744.66
141,746.32
221
1,338.37
590.61
747.76
140,998.56
222
1,338.37
587.49
750.88
140,247.68
223
1,338.37
584.37
754.00
139,493.68
224
1,338.37
581.22
757.15
138,736.53
225
1,338.37
578.07
760.30
137,976.23
226
1,338.37
574.90
763.47
137,212.76
227
1,338.37
571.72
766.65
136,446.11
228
1,338.37
568.53
769.84
135,676.27
229
1,338.37
565.32
773.05
134,903.21
230
1,338.37
562.10
776.27
134,126.94
231
1,338.37
558.86
779.51
133,347.43
232
1,338.37
555.61
782.76
132,564.68
233
1,338.37
552.35
786.02
131,778.66
234
1,338.37
549.08
789.29
130,989.37
235
1,338.37
545.79
792.58
130,196.79
236
1,338.37
542.49
795.88
129,400.90
237
1,338.37
539.17
799.20
128,601.70
238
1,338.37
535.84
802.53
127,799.17
239
1,338.37
532.50
805.87
126,993.30
240
1,338.37
529.14
809.23
126,184.07
241
1,338.37
525.77
812.60
125,371.47
242
1,338.37
522.38
815.99
124,555.48
243
1,338.37
518.98
819.39
123,736.09
244
1,338.37
515.57
822.80
122,913.29
245
1,338.37
512.14
826.23
122,087.05
246
1,338.37
508.70
829.67
121,257.38
247
1,338.37
505.24
833.13
120,424.25
248
1,338.37
501.77
836.60
119,587.65
249
1,338.37
498.28
840.09
118,747.56
250
1,338.37
494.78
843.59
117,903.97
251
1,338.37
491.27
847.10
117,056.87
252
1,338.37
487.74
850.63
116,206.23
253
1,338.37
484.19
854.18
115,352.06
254
1,338.37
480.63
857.74
114,494.32
255
1,338.37
477.06
861.31
113,633.01
256
1,338.37
473.47
864.90
112,768.11
257
1,338.37
469.87
868.50
111,899.61
258
1,338.37
466.25
872.12
111,027.49
259
1,338.37
462.61
875.76
110,151.73
260
1,338.37
458.97
879.40
109,272.33
261
1,338.37
455.30
883.07
108,389.26
262
1,338.37
451.62
886.75
107,502.51
263
1,338.37
447.93
890.44
106,612.07
264
1,338.37
444.22
894.15
105,717.91
265
1,338.37
440.49
897.88
104,820.03
266
1,338.37
436.75
901.62
103,918.41
267
1,338.37
432.99
905.38
103,013.04
268
1,338.37
429.22
909.15
102,103.89
269
1,338.37
425.43
912.94
101,190.95
270
1,338.37
421.63
916.74
100,274.21
271
1,338.37
417.81
920.56
99,353.65
272
1,338.37
413.97
924.40
98,429.25
273
1,338.37
410.12
928.25
97,501.01
274
1,338.37
406.25
932.12
96,568.89
275
1,338.37
402.37
936.00
95,632.89
276
1,338.37
398.47
939.90
94,692.99
277
1,338.37
394.55
943.82
93,749.17
278
1,338.37
390.62
947.75
92,801.43
279
1,338.37
386.67
951.70
91,849.73
280
1,338.37
382.71
955.66
90,894.07
281
1,338.37
378.73
959.64
89,934.42
282
1,338.37
374.73
963.64
88,970.78
283
1,338.37
370.71
967.66
88,003.12
284
1,338.37
366.68
971.69
87,031.43
285
1,338.37
362.63
975.74
86,055.69
286
1,338.37
358.57
979.80
85,075.89
287
1,338.37
354.48
983.89
84,092.00
288
1,338.37
350.38
987.99
83,104.01
289
1,338.37
346.27
992.10
82,111.91
290
1,338.37
342.13
996.24
81,115.67
291
1,338.37
337.98
1,000.39
80,115.28
292
1,338.37
333.81
1,004.56
79,110.73
293
1,338.37
329.63
1,008.74
78,101.99
294
1,338.37
325.42
1,012.95
77,089.04
295
1,338.37
321.20
1,017.17
76,071.87
296
1,338.37
316.97
1,021.40
75,050.47
297
1,338.37
312.71
1,025.66
74,024.81
298
1,338.37
308.44
1,029.93
72,994.88
299
1,338.37
304.15
1,034.22
71,960.65
300
1,338.37
299.84
1,038.53
70,922.12
301
1,338.37
295.51
1,042.86
69,879.26
302
1,338.37
291.16
1,047.21
68,832.05
303
1,338.37
286.80
1,051.57
67,780.48
304
1,338.37
282.42
1,055.95
66,724.53
305
1,338.37
278.02
1,060.35
65,664.18
306
1,338.37
273.60
1,064.77
64,599.41
307
1,338.37
269.16
1,069.21
63,530.20
308
1,338.37
264.71
1,073.66
62,456.54
309
1,338.37
260.24
1,078.13
61,378.41
310
1,338.37
255.74
1,082.63
60,295.78
311
1,338.37
251.23
1,087.14
59,208.64
312
1,338.37
246.70
1,091.67
58,116.98
313
1,338.37
242.15
1,096.22
57,020.76
314
1,338.37
237.59
1,100.78
55,919.98
315
1,338.37
233.00
1,105.37
54,814.61
316
1,338.37
228.39
1,109.98
53,704.63
317
1,338.37
223.77
1,114.60
52,590.03
318
1,338.37
219.13
1,119.24
51,470.79
319
1,338.37
214.46
1,123.91
50,346.88
320
1,338.37
209.78
1,128.59
49,218.29
321
1,338.37
205.08
1,133.29
48,084.99
322
1,338.37
200.35
1,138.02
46,946.98
323
1,338.37
195.61
1,142.76
45,804.22
324
1,338.37
190.85
1,147.52
44,656.70
325
1,338.37
186.07
1,152.30
43,504.40
326
1,338.37
181.27
1,157.10
42,347.30
327
1,338.37
176.45
1,161.92
41,185.38
328
1,338.37
171.61
1,166.76
40,018.61
329
1,338.37
166.74
1,171.63
38,846.99
330
1,338.37
161.86
1,176.51
37,670.48
331
1,338.37
156.96
1,181.41
36,489.07
332
1,338.37
152.04
1,186.33
35,302.74
333
1,338.37
147.09
1,191.28
34,111.46
334
1,338.37
142.13
1,196.24
32,915.22
335
1,338.37
137.15
1,201.22
31,714.00
336
1,338.37
132.14
1,206.23
30,507.77
337
1,338.37
127.12
1,211.25
29,296.52
338
1,338.37
122.07
1,216.30
28,080.21
339
1,338.37
117.00
1,221.37
26,858.85
340
1,338.37
111.91
1,226.46
25,632.39
341
1,338.37
106.80
1,231.57
24,400.82
342
1,338.37
101.67
1,236.70
23,164.12
343
1,338.37
96.52
1,241.85
21,922.27
344
1,338.37
91.34
1,247.03
20,675.24
345
1,338.37
86.15
1,252.22
19,423.02
346
1,338.37
80.93
1,257.44
18,165.58
347
1,338.37
75.69
1,262.68
16,902.90
348
1,338.37
70.43
1,267.94
15,634.95
349
1,338.37
65.15
1,273.22
14,361.73
350
1,338.37
59.84
1,278.53
13,083.20
351
1,338.37
54.51
1,283.86
11,799.34
352
1,338.37
49.16
1,289.21
10,510.14
353
1,338.37
43.79
1,294.58
9,215.56
354
1,338.37
38.40
1,299.97
7,915.59
355
1,338.37
32.98
1,305.39
6,610.20
356
1,338.37
27.54
1,310.83
5,299.37
357
1,338.37
22.08
1,316.29
3,983.08
358
1,338.37
16.60
1,321.77
2,661.31
359
1,338.37
11.09
1,327.28
1,334.03
360
1,339.59
5.56
1,334.03
0.00
Totals
481,814.42
232,500.42
249,314.00

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