Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,320.40  
 

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
1,320.40
1,013.61
306.79
249,197.21
2
1,320.40
1,012.36
308.04
248,889.17
3
1,320.40
1,011.11
309.29
248,579.89
4
1,320.40
1,009.86
310.54
248,269.34
5
1,320.40
1,008.59
311.81
247,957.54
6
1,320.40
1,007.33
313.07
247,644.46
7
1,320.40
1,006.06
314.34
247,330.12
8
1,320.40
1,004.78
315.62
247,014.50
9
1,320.40
1,003.50
316.90
246,697.59
10
1,320.40
1,002.21
318.19
246,379.40
11
1,320.40
1,000.92
319.48
246,059.92
12
1,320.40
999.62
320.78
245,739.14
13
1,320.40
998.32
322.08
245,417.05
14
1,320.40
997.01
323.39
245,093.66
15
1,320.40
995.69
324.71
244,768.95
16
1,320.40
994.37
326.03
244,442.93
17
1,320.40
993.05
327.35
244,115.58
18
1,320.40
991.72
328.68
243,786.90
19
1,320.40
990.38
330.02
243,456.88
20
1,320.40
989.04
331.36
243,125.52
21
1,320.40
987.70
332.70
242,792.82
22
1,320.40
986.35
334.05
242,458.77
23
1,320.40
984.99
335.41
242,123.36
24
1,320.40
983.63
336.77
241,786.58
25
1,320.40
982.26
338.14
241,448.44
26
1,320.40
980.88
339.52
241,108.92
27
1,320.40
979.51
340.89
240,768.03
28
1,320.40
978.12
342.28
240,425.75
29
1,320.40
976.73
343.67
240,082.08
30
1,320.40
975.33
345.07
239,737.01
31
1,320.40
973.93
346.47
239,390.54
32
1,320.40
972.52
347.88
239,042.67
33
1,320.40
971.11
349.29
238,693.38
34
1,320.40
969.69
350.71
238,342.67
35
1,320.40
968.27
352.13
237,990.54
36
1,320.40
966.84
353.56
237,636.97
37
1,320.40
965.40
355.00
237,281.97
38
1,320.40
963.96
356.44
236,925.53
39
1,320.40
962.51
357.89
236,567.64
40
1,320.40
961.06
359.34
236,208.30
41
1,320.40
959.60
360.80
235,847.49
42
1,320.40
958.13
362.27
235,485.22
43
1,320.40
956.66
363.74
235,121.48
44
1,320.40
955.18
365.22
234,756.26
45
1,320.40
953.70
366.70
234,389.56
46
1,320.40
952.21
368.19
234,021.37
47
1,320.40
950.71
369.69
233,651.68
48
1,320.40
949.21
371.19
233,280.49
49
1,320.40
947.70
372.70
232,907.79
50
1,320.40
946.19
374.21
232,533.58
51
1,320.40
944.67
375.73
232,157.85
52
1,320.40
943.14
377.26
231,780.59
53
1,320.40
941.61
378.79
231,401.80
54
1,320.40
940.07
380.33
231,021.47
55
1,320.40
938.52
381.88
230,639.59
56
1,320.40
936.97
383.43
230,256.17
57
1,320.40
935.42
384.98
229,871.18
58
1,320.40
933.85
386.55
229,484.63
59
1,320.40
932.28
388.12
229,096.52
60
1,320.40
930.70
389.70
228,706.82
61
1,320.40
929.12
391.28
228,315.54
62
1,320.40
927.53
392.87
227,922.67
63
1,320.40
925.94
394.46
227,528.21
64
1,320.40
924.33
396.07
227,132.14
65
1,320.40
922.72
397.68
226,734.47
66
1,320.40
921.11
399.29
226,335.18
67
1,320.40
919.49
400.91
225,934.26
68
1,320.40
917.86
402.54
225,531.72
69
1,320.40
916.22
404.18
225,127.54
70
1,320.40
914.58
405.82
224,721.72
71
1,320.40
912.93
407.47
224,314.26
72
1,320.40
911.28
409.12
223,905.13
73
1,320.40
909.61
410.79
223,494.35
74
1,320.40
907.95
412.45
223,081.89
75
1,320.40
906.27
414.13
222,667.76
76
1,320.40
904.59
415.81
222,251.95
77
1,320.40
902.90
417.50
221,834.45
78
1,320.40
901.20
419.20
221,415.25
79
1,320.40
899.50
420.90
220,994.35
80
1,320.40
897.79
422.61
220,571.74
81
1,320.40
896.07
424.33
220,147.41
82
1,320.40
894.35
426.05
219,721.36
83
1,320.40
892.62
427.78
219,293.58
84
1,320.40
890.88
429.52
218,864.06
85
1,320.40
889.14
431.26
218,432.80
86
1,320.40
887.38
433.02
217,999.78
87
1,320.40
885.62
434.78
217,565.00
88
1,320.40
883.86
436.54
217,128.46
89
1,320.40
882.08
438.32
216,690.15
90
1,320.40
880.30
440.10
216,250.05
91
1,320.40
878.52
441.88
215,808.16
92
1,320.40
876.72
443.68
215,364.49
93
1,320.40
874.92
445.48
214,919.00
94
1,320.40
873.11
447.29
214,471.71
95
1,320.40
871.29
449.11
214,022.60
96
1,320.40
869.47
450.93
213,571.67
97
1,320.40
867.63
452.77
213,118.91
98
1,320.40
865.80
454.60
212,664.30
99
1,320.40
863.95
456.45
212,207.85
100
1,320.40
862.09
458.31
211,749.54
101
1,320.40
860.23
460.17
211,289.38
102
1,320.40
858.36
462.04
210,827.34
103
1,320.40
856.49
463.91
210,363.43
104
1,320.40
854.60
465.80
209,897.63
105
1,320.40
852.71
467.69
209,429.94
106
1,320.40
850.81
469.59
208,960.35
107
1,320.40
848.90
471.50
208,488.85
108
1,320.40
846.99
473.41
208,015.43
109
1,320.40
845.06
475.34
207,540.10
110
1,320.40
843.13
477.27
207,062.83
111
1,320.40
841.19
479.21
206,583.62
112
1,320.40
839.25
481.15
206,102.47
113
1,320.40
837.29
483.11
205,619.36
114
1,320.40
835.33
485.07
205,134.29
115
1,320.40
833.36
487.04
204,647.24
116
1,320.40
831.38
489.02
204,158.22
117
1,320.40
829.39
491.01
203,667.22
118
1,320.40
827.40
493.00
203,174.21
119
1,320.40
825.40
495.00
202,679.21
120
1,320.40
823.38
497.02
202,182.19
121
1,320.40
821.37
499.03
201,683.16
122
1,320.40
819.34
501.06
201,182.10
123
1,320.40
817.30
503.10
200,679.00
124
1,320.40
815.26
505.14
200,173.86
125
1,320.40
813.21
507.19
199,666.66
126
1,320.40
811.15
509.25
199,157.41
127
1,320.40
809.08
511.32
198,646.09
128
1,320.40
807.00
513.40
198,132.69
129
1,320.40
804.91
515.49
197,617.20
130
1,320.40
802.82
517.58
197,099.62
131
1,320.40
800.72
519.68
196,579.94
132
1,320.40
798.61
521.79
196,058.14
133
1,320.40
796.49
523.91
195,534.23
134
1,320.40
794.36
526.04
195,008.19
135
1,320.40
792.22
528.18
194,480.01
136
1,320.40
790.08
530.32
193,949.68
137
1,320.40
787.92
532.48
193,417.20
138
1,320.40
785.76
534.64
192,882.56
139
1,320.40
783.59
536.81
192,345.75
140
1,320.40
781.40
539.00
191,806.75
141
1,320.40
779.21
541.19
191,265.57
142
1,320.40
777.02
543.38
190,722.18
143
1,320.40
774.81
545.59
190,176.59
144
1,320.40
772.59
547.81
189,628.78
145
1,320.40
770.37
550.03
189,078.75
146
1,320.40
768.13
552.27
188,526.48
147
1,320.40
765.89
554.51
187,971.97
148
1,320.40
763.64
556.76
187,415.21
149
1,320.40
761.37
559.03
186,856.18
150
1,320.40
759.10
561.30
186,294.88
151
1,320.40
756.82
563.58
185,731.31
152
1,320.40
754.53
565.87
185,165.44
153
1,320.40
752.23
568.17
184,597.28
154
1,320.40
749.93
570.47
184,026.80
155
1,320.40
747.61
572.79
183,454.01
156
1,320.40
745.28
575.12
182,878.89
157
1,320.40
742.95
577.45
182,301.44
158
1,320.40
740.60
579.80
181,721.64
159
1,320.40
738.24
582.16
181,139.48
160
1,320.40
735.88
584.52
180,554.96
161
1,320.40
733.50
586.90
179,968.07
162
1,320.40
731.12
589.28
179,378.79
163
1,320.40
728.73
591.67
178,787.11
164
1,320.40
726.32
594.08
178,193.04
165
1,320.40
723.91
596.49
177,596.54
166
1,320.40
721.49
598.91
176,997.63
167
1,320.40
719.05
601.35
176,396.28
168
1,320.40
716.61
603.79
175,792.49
169
1,320.40
714.16
606.24
175,186.25
170
1,320.40
711.69
608.71
174,577.54
171
1,320.40
709.22
611.18
173,966.37
172
1,320.40
706.74
613.66
173,352.70
173
1,320.40
704.25
616.15
172,736.55
174
1,320.40
701.74
618.66
172,117.89
175
1,320.40
699.23
621.17
171,496.72
176
1,320.40
696.71
623.69
170,873.03
177
1,320.40
694.17
626.23
170,246.80
178
1,320.40
691.63
628.77
169,618.03
179
1,320.40
689.07
631.33
168,986.70
180
1,320.40
686.51
633.89
168,352.81
181
1,320.40
683.93
636.47
167,716.34
182
1,320.40
681.35
639.05
167,077.29
183
1,320.40
678.75
641.65
166,435.64
184
1,320.40
676.14
644.26
165,791.38
185
1,320.40
673.53
646.87
165,144.51
186
1,320.40
670.90
649.50
164,495.01
187
1,320.40
668.26
652.14
163,842.87
188
1,320.40
665.61
654.79
163,188.08
189
1,320.40
662.95
657.45
162,530.64
190
1,320.40
660.28
660.12
161,870.52
191
1,320.40
657.60
662.80
161,207.72
192
1,320.40
654.91
665.49
160,542.22
193
1,320.40
652.20
668.20
159,874.02
194
1,320.40
649.49
670.91
159,203.11
195
1,320.40
646.76
673.64
158,529.48
196
1,320.40
644.03
676.37
157,853.10
197
1,320.40
641.28
679.12
157,173.98
198
1,320.40
638.52
681.88
156,492.10
199
1,320.40
635.75
684.65
155,807.45
200
1,320.40
632.97
687.43
155,120.02
201
1,320.40
630.18
690.22
154,429.79
202
1,320.40
627.37
693.03
153,736.76
203
1,320.40
624.56
695.84
153,040.92
204
1,320.40
621.73
698.67
152,342.25
205
1,320.40
618.89
701.51
151,640.74
206
1,320.40
616.04
704.36
150,936.38
207
1,320.40
613.18
707.22
150,229.16
208
1,320.40
610.31
710.09
149,519.06
209
1,320.40
607.42
712.98
148,806.08
210
1,320.40
604.52
715.88
148,090.21
211
1,320.40
601.62
718.78
147,371.42
212
1,320.40
598.70
721.70
146,649.72
213
1,320.40
595.76
724.64
145,925.09
214
1,320.40
592.82
727.58
145,197.51
215
1,320.40
589.86
730.54
144,466.97
216
1,320.40
586.90
733.50
143,733.47
217
1,320.40
583.92
736.48
142,996.98
218
1,320.40
580.93
739.47
142,257.51
219
1,320.40
577.92
742.48
141,515.03
220
1,320.40
574.90
745.50
140,769.54
221
1,320.40
571.88
748.52
140,021.01
222
1,320.40
568.84
751.56
139,269.45
223
1,320.40
565.78
754.62
138,514.83
224
1,320.40
562.72
757.68
137,757.15
225
1,320.40
559.64
760.76
136,996.38
226
1,320.40
556.55
763.85
136,232.53
227
1,320.40
553.44
766.96
135,465.58
228
1,320.40
550.33
770.07
134,695.51
229
1,320.40
547.20
773.20
133,922.31
230
1,320.40
544.06
776.34
133,145.97
231
1,320.40
540.91
779.49
132,366.47
232
1,320.40
537.74
782.66
131,583.81
233
1,320.40
534.56
785.84
130,797.97
234
1,320.40
531.37
789.03
130,008.94
235
1,320.40
528.16
792.24
129,216.70
236
1,320.40
524.94
795.46
128,421.24
237
1,320.40
521.71
798.69
127,622.55
238
1,320.40
518.47
801.93
126,820.62
239
1,320.40
515.21
805.19
126,015.43
240
1,320.40
511.94
808.46
125,206.96
241
1,320.40
508.65
811.75
124,395.22
242
1,320.40
505.36
815.04
123,580.17
243
1,320.40
502.04
818.36
122,761.82
244
1,320.40
498.72
821.68
121,940.14
245
1,320.40
495.38
825.02
121,115.12
246
1,320.40
492.03
828.37
120,286.75
247
1,320.40
488.66
831.74
119,455.01
248
1,320.40
485.29
835.11
118,619.90
249
1,320.40
481.89
838.51
117,781.39
250
1,320.40
478.49
841.91
116,939.48
251
1,320.40
475.07
845.33
116,094.15
252
1,320.40
471.63
848.77
115,245.38
253
1,320.40
468.18
852.22
114,393.16
254
1,320.40
464.72
855.68
113,537.49
255
1,320.40
461.25
859.15
112,678.33
256
1,320.40
457.76
862.64
111,815.69
257
1,320.40
454.25
866.15
110,949.54
258
1,320.40
450.73
869.67
110,079.87
259
1,320.40
447.20
873.20
109,206.67
260
1,320.40
443.65
876.75
108,329.92
261
1,320.40
440.09
880.31
107,449.61
262
1,320.40
436.51
883.89
106,565.73
263
1,320.40
432.92
887.48
105,678.25
264
1,320.40
429.32
891.08
104,787.17
265
1,320.40
425.70
894.70
103,892.47
266
1,320.40
422.06
898.34
102,994.13
267
1,320.40
418.41
901.99
102,092.14
268
1,320.40
414.75
905.65
101,186.49
269
1,320.40
411.07
909.33
100,277.16
270
1,320.40
407.38
913.02
99,364.14
271
1,320.40
403.67
916.73
98,447.41
272
1,320.40
399.94
920.46
97,526.95
273
1,320.40
396.20
924.20
96,602.75
274
1,320.40
392.45
927.95
95,674.80
275
1,320.40
388.68
931.72
94,743.08
276
1,320.40
384.89
935.51
93,807.57
277
1,320.40
381.09
939.31
92,868.27
278
1,320.40
377.28
943.12
91,925.14
279
1,320.40
373.45
946.95
90,978.19
280
1,320.40
369.60
950.80
90,027.39
281
1,320.40
365.74
954.66
89,072.73
282
1,320.40
361.86
958.54
88,114.18
283
1,320.40
357.96
962.44
87,151.75
284
1,320.40
354.05
966.35
86,185.40
285
1,320.40
350.13
970.27
85,215.13
286
1,320.40
346.19
974.21
84,240.92
287
1,320.40
342.23
978.17
83,262.74
288
1,320.40
338.25
982.15
82,280.60
289
1,320.40
334.26
986.14
81,294.46
290
1,320.40
330.26
990.14
80,304.32
291
1,320.40
326.24
994.16
79,310.16
292
1,320.40
322.20
998.20
78,311.96
293
1,320.40
318.14
1,002.26
77,309.70
294
1,320.40
314.07
1,006.33
76,303.37
295
1,320.40
309.98
1,010.42
75,292.95
296
1,320.40
305.88
1,014.52
74,278.43
297
1,320.40
301.76
1,018.64
73,259.79
298
1,320.40
297.62
1,022.78
72,237.00
299
1,320.40
293.46
1,026.94
71,210.07
300
1,320.40
289.29
1,031.11
70,178.96
301
1,320.40
285.10
1,035.30
69,143.66
302
1,320.40
280.90
1,039.50
68,104.16
303
1,320.40
276.67
1,043.73
67,060.43
304
1,320.40
272.43
1,047.97
66,012.46
305
1,320.40
268.18
1,052.22
64,960.24
306
1,320.40
263.90
1,056.50
63,903.74
307
1,320.40
259.61
1,060.79
62,842.95
308
1,320.40
255.30
1,065.10
61,777.85
309
1,320.40
250.97
1,069.43
60,708.42
310
1,320.40
246.63
1,073.77
59,634.65
311
1,320.40
242.27
1,078.13
58,556.51
312
1,320.40
237.89
1,082.51
57,474.00
313
1,320.40
233.49
1,086.91
56,387.09
314
1,320.40
229.07
1,091.33
55,295.76
315
1,320.40
224.64
1,095.76
54,200.00
316
1,320.40
220.19
1,100.21
53,099.79
317
1,320.40
215.72
1,104.68
51,995.10
318
1,320.40
211.23
1,109.17
50,885.93
319
1,320.40
206.72
1,113.68
49,772.26
320
1,320.40
202.20
1,118.20
48,654.06
321
1,320.40
197.66
1,122.74
47,531.31
322
1,320.40
193.10
1,127.30
46,404.01
323
1,320.40
188.52
1,131.88
45,272.13
324
1,320.40
183.92
1,136.48
44,135.65
325
1,320.40
179.30
1,141.10
42,994.55
326
1,320.40
174.67
1,145.73
41,848.81
327
1,320.40
170.01
1,150.39
40,698.42
328
1,320.40
165.34
1,155.06
39,543.36
329
1,320.40
160.64
1,159.76
38,383.60
330
1,320.40
155.93
1,164.47
37,219.14
331
1,320.40
151.20
1,169.20
36,049.94
332
1,320.40
146.45
1,173.95
34,875.99
333
1,320.40
141.68
1,178.72
33,697.28
334
1,320.40
136.90
1,183.50
32,513.77
335
1,320.40
132.09
1,188.31
31,325.46
336
1,320.40
127.26
1,193.14
30,132.32
337
1,320.40
122.41
1,197.99
28,934.33
338
1,320.40
117.55
1,202.85
27,731.48
339
1,320.40
112.66
1,207.74
26,523.74
340
1,320.40
107.75
1,212.65
25,311.09
341
1,320.40
102.83
1,217.57
24,093.52
342
1,320.40
97.88
1,222.52
22,871.00
343
1,320.40
92.91
1,227.49
21,643.51
344
1,320.40
87.93
1,232.47
20,411.04
345
1,320.40
82.92
1,237.48
19,173.56
346
1,320.40
77.89
1,242.51
17,931.05
347
1,320.40
72.84
1,247.56
16,683.49
348
1,320.40
67.78
1,252.62
15,430.87
349
1,320.40
62.69
1,257.71
14,173.16
350
1,320.40
57.58
1,262.82
12,910.34
351
1,320.40
52.45
1,267.95
11,642.38
352
1,320.40
47.30
1,273.10
10,369.28
353
1,320.40
42.13
1,278.27
9,091.01
354
1,320.40
36.93
1,283.47
7,807.54
355
1,320.40
31.72
1,288.68
6,518.86
356
1,320.40
26.48
1,293.92
5,224.94
357
1,320.40
21.23
1,299.17
3,925.77
358
1,320.40
15.95
1,304.45
2,621.31
359
1,320.40
10.65
1,309.75
1,311.56
360
1,316.89
5.33
1,311.56
0.00
Totals
475,340.49
225,836.49
249,504.00

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