Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,338.90  
 

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
1,338.90
1,027.81
311.09
252,688.91
2
1,338.90
1,026.55
312.35
252,376.56
3
1,338.90
1,025.28
313.62
252,062.94
4
1,338.90
1,024.01
314.89
251,748.05
5
1,338.90
1,022.73
316.17
251,431.87
6
1,338.90
1,021.44
317.46
251,114.42
7
1,338.90
1,020.15
318.75
250,795.67
8
1,338.90
1,018.86
320.04
250,475.62
9
1,338.90
1,017.56
321.34
250,154.28
10
1,338.90
1,016.25
322.65
249,831.63
11
1,338.90
1,014.94
323.96
249,507.67
12
1,338.90
1,013.62
325.28
249,182.40
13
1,338.90
1,012.30
326.60
248,855.80
14
1,338.90
1,010.98
327.92
248,527.88
15
1,338.90
1,009.64
329.26
248,198.62
16
1,338.90
1,008.31
330.59
247,868.03
17
1,338.90
1,006.96
331.94
247,536.10
18
1,338.90
1,005.62
333.28
247,202.81
19
1,338.90
1,004.26
334.64
246,868.17
20
1,338.90
1,002.90
336.00
246,532.17
21
1,338.90
1,001.54
337.36
246,194.81
22
1,338.90
1,000.17
338.73
245,856.08
23
1,338.90
998.79
340.11
245,515.97
24
1,338.90
997.41
341.49
245,174.48
25
1,338.90
996.02
342.88
244,831.60
26
1,338.90
994.63
344.27
244,487.33
27
1,338.90
993.23
345.67
244,141.66
28
1,338.90
991.83
347.07
243,794.58
29
1,338.90
990.42
348.48
243,446.10
30
1,338.90
989.00
349.90
243,096.20
31
1,338.90
987.58
351.32
242,744.87
32
1,338.90
986.15
352.75
242,392.13
33
1,338.90
984.72
354.18
242,037.94
34
1,338.90
983.28
355.62
241,682.32
35
1,338.90
981.83
357.07
241,325.26
36
1,338.90
980.38
358.52
240,966.74
37
1,338.90
978.93
359.97
240,606.77
38
1,338.90
977.46
361.44
240,245.33
39
1,338.90
976.00
362.90
239,882.43
40
1,338.90
974.52
364.38
239,518.05
41
1,338.90
973.04
365.86
239,152.19
42
1,338.90
971.56
367.34
238,784.85
43
1,338.90
970.06
368.84
238,416.01
44
1,338.90
968.57
370.33
238,045.68
45
1,338.90
967.06
371.84
237,673.84
46
1,338.90
965.55
373.35
237,300.49
47
1,338.90
964.03
374.87
236,925.62
48
1,338.90
962.51
376.39
236,549.23
49
1,338.90
960.98
377.92
236,171.31
50
1,338.90
959.45
379.45
235,791.86
51
1,338.90
957.90
381.00
235,410.86
52
1,338.90
956.36
382.54
235,028.32
53
1,338.90
954.80
384.10
234,644.22
54
1,338.90
953.24
385.66
234,258.57
55
1,338.90
951.68
387.22
233,871.34
56
1,338.90
950.10
388.80
233,482.54
57
1,338.90
948.52
390.38
233,092.17
58
1,338.90
946.94
391.96
232,700.20
59
1,338.90
945.34
393.56
232,306.65
60
1,338.90
943.75
395.15
231,911.49
61
1,338.90
942.14
396.76
231,514.73
62
1,338.90
940.53
398.37
231,116.36
63
1,338.90
938.91
399.99
230,716.37
64
1,338.90
937.29
401.61
230,314.76
65
1,338.90
935.65
403.25
229,911.51
66
1,338.90
934.02
404.88
229,506.63
67
1,338.90
932.37
406.53
229,100.10
68
1,338.90
930.72
408.18
228,691.92
69
1,338.90
929.06
409.84
228,282.08
70
1,338.90
927.40
411.50
227,870.57
71
1,338.90
925.72
413.18
227,457.40
72
1,338.90
924.05
414.85
227,042.54
73
1,338.90
922.36
416.54
226,626.00
74
1,338.90
920.67
418.23
226,207.77
75
1,338.90
918.97
419.93
225,787.84
76
1,338.90
917.26
421.64
225,366.21
77
1,338.90
915.55
423.35
224,942.86
78
1,338.90
913.83
425.07
224,517.79
79
1,338.90
912.10
426.80
224,090.99
80
1,338.90
910.37
428.53
223,662.46
81
1,338.90
908.63
430.27
223,232.19
82
1,338.90
906.88
432.02
222,800.17
83
1,338.90
905.13
433.77
222,366.39
84
1,338.90
903.36
435.54
221,930.86
85
1,338.90
901.59
437.31
221,493.55
86
1,338.90
899.82
439.08
221,054.47
87
1,338.90
898.03
440.87
220,613.60
88
1,338.90
896.24
442.66
220,170.95
89
1,338.90
894.44
444.46
219,726.49
90
1,338.90
892.64
446.26
219,280.23
91
1,338.90
890.83
448.07
218,832.15
92
1,338.90
889.01
449.89
218,382.26
93
1,338.90
887.18
451.72
217,930.54
94
1,338.90
885.34
453.56
217,476.98
95
1,338.90
883.50
455.40
217,021.58
96
1,338.90
881.65
457.25
216,564.33
97
1,338.90
879.79
459.11
216,105.22
98
1,338.90
877.93
460.97
215,644.25
99
1,338.90
876.05
462.85
215,181.41
100
1,338.90
874.17
464.73
214,716.68
101
1,338.90
872.29
466.61
214,250.07
102
1,338.90
870.39
468.51
213,781.56
103
1,338.90
868.49
470.41
213,311.15
104
1,338.90
866.58
472.32
212,838.82
105
1,338.90
864.66
474.24
212,364.58
106
1,338.90
862.73
476.17
211,888.41
107
1,338.90
860.80
478.10
211,410.31
108
1,338.90
858.85
480.05
210,930.26
109
1,338.90
856.90
482.00
210,448.27
110
1,338.90
854.95
483.95
209,964.31
111
1,338.90
852.98
485.92
209,478.39
112
1,338.90
851.01
487.89
208,990.50
113
1,338.90
849.02
489.88
208,500.62
114
1,338.90
847.03
491.87
208,008.76
115
1,338.90
845.04
493.86
207,514.89
116
1,338.90
843.03
495.87
207,019.02
117
1,338.90
841.01
497.89
206,521.14
118
1,338.90
838.99
499.91
206,021.23
119
1,338.90
836.96
501.94
205,519.29
120
1,338.90
834.92
503.98
205,015.31
121
1,338.90
832.87
506.03
204,509.29
122
1,338.90
830.82
508.08
204,001.21
123
1,338.90
828.75
510.15
203,491.06
124
1,338.90
826.68
512.22
202,978.84
125
1,338.90
824.60
514.30
202,464.54
126
1,338.90
822.51
516.39
201,948.16
127
1,338.90
820.41
518.49
201,429.67
128
1,338.90
818.31
520.59
200,909.08
129
1,338.90
816.19
522.71
200,386.37
130
1,338.90
814.07
524.83
199,861.54
131
1,338.90
811.94
526.96
199,334.58
132
1,338.90
809.80
529.10
198,805.48
133
1,338.90
807.65
531.25
198,274.22
134
1,338.90
805.49
533.41
197,740.81
135
1,338.90
803.32
535.58
197,205.23
136
1,338.90
801.15
537.75
196,667.48
137
1,338.90
798.96
539.94
196,127.54
138
1,338.90
796.77
542.13
195,585.41
139
1,338.90
794.57
544.33
195,041.08
140
1,338.90
792.35
546.55
194,494.53
141
1,338.90
790.13
548.77
193,945.76
142
1,338.90
787.90
551.00
193,394.77
143
1,338.90
785.67
553.23
192,841.54
144
1,338.90
783.42
555.48
192,286.05
145
1,338.90
781.16
557.74
191,728.32
146
1,338.90
778.90
560.00
191,168.31
147
1,338.90
776.62
562.28
190,606.03
148
1,338.90
774.34
564.56
190,041.47
149
1,338.90
772.04
566.86
189,474.61
150
1,338.90
769.74
569.16
188,905.45
151
1,338.90
767.43
571.47
188,333.98
152
1,338.90
765.11
573.79
187,760.19
153
1,338.90
762.78
576.12
187,184.07
154
1,338.90
760.44
578.46
186,605.60
155
1,338.90
758.09
580.81
186,024.79
156
1,338.90
755.73
583.17
185,441.61
157
1,338.90
753.36
585.54
184,856.07
158
1,338.90
750.98
587.92
184,268.15
159
1,338.90
748.59
590.31
183,677.84
160
1,338.90
746.19
592.71
183,085.13
161
1,338.90
743.78
595.12
182,490.01
162
1,338.90
741.37
597.53
181,892.48
163
1,338.90
738.94
599.96
181,292.51
164
1,338.90
736.50
602.40
180,690.11
165
1,338.90
734.05
604.85
180,085.27
166
1,338.90
731.60
607.30
179,477.96
167
1,338.90
729.13
609.77
178,868.19
168
1,338.90
726.65
612.25
178,255.95
169
1,338.90
724.16
614.74
177,641.21
170
1,338.90
721.67
617.23
177,023.98
171
1,338.90
719.16
619.74
176,404.24
172
1,338.90
716.64
622.26
175,781.98
173
1,338.90
714.11
624.79
175,157.19
174
1,338.90
711.58
627.32
174,529.87
175
1,338.90
709.03
629.87
173,900.00
176
1,338.90
706.47
632.43
173,267.57
177
1,338.90
703.90
635.00
172,632.57
178
1,338.90
701.32
637.58
171,994.99
179
1,338.90
698.73
640.17
171,354.82
180
1,338.90
696.13
642.77
170,712.04
181
1,338.90
693.52
645.38
170,066.66
182
1,338.90
690.90
648.00
169,418.66
183
1,338.90
688.26
650.64
168,768.02
184
1,338.90
685.62
653.28
168,114.74
185
1,338.90
682.97
655.93
167,458.81
186
1,338.90
680.30
658.60
166,800.21
187
1,338.90
677.63
661.27
166,138.94
188
1,338.90
674.94
663.96
165,474.97
189
1,338.90
672.24
666.66
164,808.32
190
1,338.90
669.53
669.37
164,138.95
191
1,338.90
666.81
672.09
163,466.86
192
1,338.90
664.08
674.82
162,792.05
193
1,338.90
661.34
677.56
162,114.49
194
1,338.90
658.59
680.31
161,434.18
195
1,338.90
655.83
683.07
160,751.11
196
1,338.90
653.05
685.85
160,065.26
197
1,338.90
650.27
688.63
159,376.62
198
1,338.90
647.47
691.43
158,685.19
199
1,338.90
644.66
694.24
157,990.95
200
1,338.90
641.84
697.06
157,293.89
201
1,338.90
639.01
699.89
156,594.00
202
1,338.90
636.16
702.74
155,891.26
203
1,338.90
633.31
705.59
155,185.67
204
1,338.90
630.44
708.46
154,477.21
205
1,338.90
627.56
711.34
153,765.87
206
1,338.90
624.67
714.23
153,051.65
207
1,338.90
621.77
717.13
152,334.52
208
1,338.90
618.86
720.04
151,614.48
209
1,338.90
615.93
722.97
150,891.51
210
1,338.90
613.00
725.90
150,165.61
211
1,338.90
610.05
728.85
149,436.76
212
1,338.90
607.09
731.81
148,704.94
213
1,338.90
604.11
734.79
147,970.16
214
1,338.90
601.13
737.77
147,232.39
215
1,338.90
598.13
740.77
146,491.62
216
1,338.90
595.12
743.78
145,747.84
217
1,338.90
592.10
746.80
145,001.04
218
1,338.90
589.07
749.83
144,251.21
219
1,338.90
586.02
752.88
143,498.33
220
1,338.90
582.96
755.94
142,742.39
221
1,338.90
579.89
759.01
141,983.38
222
1,338.90
576.81
762.09
141,221.29
223
1,338.90
573.71
765.19
140,456.10
224
1,338.90
570.60
768.30
139,687.80
225
1,338.90
567.48
771.42
138,916.38
226
1,338.90
564.35
774.55
138,141.83
227
1,338.90
561.20
777.70
137,364.13
228
1,338.90
558.04
780.86
136,583.27
229
1,338.90
554.87
784.03
135,799.24
230
1,338.90
551.68
787.22
135,012.03
231
1,338.90
548.49
790.41
134,221.61
232
1,338.90
545.28
793.62
133,427.99
233
1,338.90
542.05
796.85
132,631.14
234
1,338.90
538.81
800.09
131,831.05
235
1,338.90
535.56
803.34
131,027.72
236
1,338.90
532.30
806.60
130,221.12
237
1,338.90
529.02
809.88
129,411.24
238
1,338.90
525.73
813.17
128,598.08
239
1,338.90
522.43
816.47
127,781.60
240
1,338.90
519.11
819.79
126,961.82
241
1,338.90
515.78
823.12
126,138.70
242
1,338.90
512.44
826.46
125,312.24
243
1,338.90
509.08
829.82
124,482.42
244
1,338.90
505.71
833.19
123,649.23
245
1,338.90
502.32
836.58
122,812.65
246
1,338.90
498.93
839.97
121,972.68
247
1,338.90
495.51
843.39
121,129.29
248
1,338.90
492.09
846.81
120,282.48
249
1,338.90
488.65
850.25
119,432.23
250
1,338.90
485.19
853.71
118,578.52
251
1,338.90
481.73
857.17
117,721.35
252
1,338.90
478.24
860.66
116,860.69
253
1,338.90
474.75
864.15
115,996.54
254
1,338.90
471.24
867.66
115,128.87
255
1,338.90
467.71
871.19
114,257.69
256
1,338.90
464.17
874.73
113,382.96
257
1,338.90
460.62
878.28
112,504.68
258
1,338.90
457.05
881.85
111,622.83
259
1,338.90
453.47
885.43
110,737.39
260
1,338.90
449.87
889.03
109,848.36
261
1,338.90
446.26
892.64
108,955.72
262
1,338.90
442.63
896.27
108,059.46
263
1,338.90
438.99
899.91
107,159.55
264
1,338.90
435.34
903.56
106,255.98
265
1,338.90
431.66
907.24
105,348.75
266
1,338.90
427.98
910.92
104,437.83
267
1,338.90
424.28
914.62
103,523.21
268
1,338.90
420.56
918.34
102,604.87
269
1,338.90
416.83
922.07
101,682.80
270
1,338.90
413.09
925.81
100,756.99
271
1,338.90
409.33
929.57
99,827.41
272
1,338.90
405.55
933.35
98,894.06
273
1,338.90
401.76
937.14
97,956.92
274
1,338.90
397.95
940.95
97,015.97
275
1,338.90
394.13
944.77
96,071.20
276
1,338.90
390.29
948.61
95,122.59
277
1,338.90
386.44
952.46
94,170.12
278
1,338.90
382.57
956.33
93,213.79
279
1,338.90
378.68
960.22
92,253.57
280
1,338.90
374.78
964.12
91,289.45
281
1,338.90
370.86
968.04
90,321.41
282
1,338.90
366.93
971.97
89,349.44
283
1,338.90
362.98
975.92
88,373.52
284
1,338.90
359.02
979.88
87,393.64
285
1,338.90
355.04
983.86
86,409.78
286
1,338.90
351.04
987.86
85,421.92
287
1,338.90
347.03
991.87
84,430.04
288
1,338.90
343.00
995.90
83,434.14
289
1,338.90
338.95
999.95
82,434.19
290
1,338.90
334.89
1,004.01
81,430.18
291
1,338.90
330.81
1,008.09
80,422.09
292
1,338.90
326.71
1,012.19
79,409.91
293
1,338.90
322.60
1,016.30
78,393.61
294
1,338.90
318.47
1,020.43
77,373.18
295
1,338.90
314.33
1,024.57
76,348.61
296
1,338.90
310.17
1,028.73
75,319.88
297
1,338.90
305.99
1,032.91
74,286.97
298
1,338.90
301.79
1,037.11
73,249.86
299
1,338.90
297.58
1,041.32
72,208.53
300
1,338.90
293.35
1,045.55
71,162.98
301
1,338.90
289.10
1,049.80
70,113.18
302
1,338.90
284.83
1,054.07
69,059.12
303
1,338.90
280.55
1,058.35
68,000.77
304
1,338.90
276.25
1,062.65
66,938.12
305
1,338.90
271.94
1,066.96
65,871.16
306
1,338.90
267.60
1,071.30
64,799.86
307
1,338.90
263.25
1,075.65
63,724.21
308
1,338.90
258.88
1,080.02
62,644.19
309
1,338.90
254.49
1,084.41
61,559.78
310
1,338.90
250.09
1,088.81
60,470.97
311
1,338.90
245.66
1,093.24
59,377.73
312
1,338.90
241.22
1,097.68
58,280.05
313
1,338.90
236.76
1,102.14
57,177.91
314
1,338.90
232.29
1,106.61
56,071.30
315
1,338.90
227.79
1,111.11
54,960.19
316
1,338.90
223.28
1,115.62
53,844.56
317
1,338.90
218.74
1,120.16
52,724.41
318
1,338.90
214.19
1,124.71
51,599.70
319
1,338.90
209.62
1,129.28
50,470.43
320
1,338.90
205.04
1,133.86
49,336.56
321
1,338.90
200.43
1,138.47
48,198.09
322
1,338.90
195.80
1,143.10
47,055.00
323
1,338.90
191.16
1,147.74
45,907.26
324
1,338.90
186.50
1,152.40
44,754.85
325
1,338.90
181.82
1,157.08
43,597.77
326
1,338.90
177.12
1,161.78
42,435.99
327
1,338.90
172.40
1,166.50
41,269.48
328
1,338.90
167.66
1,171.24
40,098.24
329
1,338.90
162.90
1,176.00
38,922.24
330
1,338.90
158.12
1,180.78
37,741.46
331
1,338.90
153.32
1,185.58
36,555.89
332
1,338.90
148.51
1,190.39
35,365.49
333
1,338.90
143.67
1,195.23
34,170.27
334
1,338.90
138.82
1,200.08
32,970.18
335
1,338.90
133.94
1,204.96
31,765.22
336
1,338.90
129.05
1,209.85
30,555.37
337
1,338.90
124.13
1,214.77
29,340.60
338
1,338.90
119.20
1,219.70
28,120.90
339
1,338.90
114.24
1,224.66
26,896.24
340
1,338.90
109.27
1,229.63
25,666.61
341
1,338.90
104.27
1,234.63
24,431.98
342
1,338.90
99.25
1,239.65
23,192.33
343
1,338.90
94.22
1,244.68
21,947.65
344
1,338.90
89.16
1,249.74
20,697.91
345
1,338.90
84.09
1,254.81
19,443.10
346
1,338.90
78.99
1,259.91
18,183.19
347
1,338.90
73.87
1,265.03
16,918.15
348
1,338.90
68.73
1,270.17
15,647.98
349
1,338.90
63.57
1,275.33
14,372.65
350
1,338.90
58.39
1,280.51
13,092.14
351
1,338.90
53.19
1,285.71
11,806.43
352
1,338.90
47.96
1,290.94
10,515.49
353
1,338.90
42.72
1,296.18
9,219.31
354
1,338.90
37.45
1,301.45
7,917.87
355
1,338.90
32.17
1,306.73
6,611.13
356
1,338.90
26.86
1,312.04
5,299.09
357
1,338.90
21.53
1,317.37
3,981.72
358
1,338.90
16.18
1,322.72
2,658.99
359
1,338.90
10.80
1,328.10
1,330.90
360
1,336.30
5.41
1,330.90
0.00
Totals
482,001.40
229,001.40
253,000.00

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