Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,378.06  
 

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
1,378.06
1,057.88
320.19
260,079.82
2
1,378.06
1,056.57
321.49
259,758.33
3
1,378.06
1,055.27
322.79
259,435.54
4
1,378.06
1,053.96
324.10
259,111.43
5
1,378.06
1,052.64
325.42
258,786.01
6
1,378.06
1,051.32
326.74
258,459.27
7
1,378.06
1,049.99
328.07
258,131.20
8
1,378.06
1,048.66
329.40
257,801.80
9
1,378.06
1,047.32
330.74
257,471.06
10
1,378.06
1,045.98
332.08
257,138.98
11
1,378.06
1,044.63
333.43
256,805.54
12
1,378.06
1,043.27
334.79
256,470.76
13
1,378.06
1,041.91
336.15
256,134.61
14
1,378.06
1,040.55
337.51
255,797.10
15
1,378.06
1,039.18
338.88
255,458.21
16
1,378.06
1,037.80
340.26
255,117.95
17
1,378.06
1,036.42
341.64
254,776.31
18
1,378.06
1,035.03
343.03
254,433.28
19
1,378.06
1,033.64
344.42
254,088.85
20
1,378.06
1,032.24
345.82
253,743.03
21
1,378.06
1,030.83
347.23
253,395.80
22
1,378.06
1,029.42
348.64
253,047.16
23
1,378.06
1,028.00
350.06
252,697.10
24
1,378.06
1,026.58
351.48
252,345.63
25
1,378.06
1,025.15
352.91
251,992.72
26
1,378.06
1,023.72
354.34
251,638.38
27
1,378.06
1,022.28
355.78
251,282.60
28
1,378.06
1,020.84
357.22
250,925.38
29
1,378.06
1,019.38
358.68
250,566.70
30
1,378.06
1,017.93
360.13
250,206.57
31
1,378.06
1,016.46
361.60
249,844.97
32
1,378.06
1,015.00
363.06
249,481.91
33
1,378.06
1,013.52
364.54
249,117.37
34
1,378.06
1,012.04
366.02
248,751.35
35
1,378.06
1,010.55
367.51
248,383.84
36
1,378.06
1,009.06
369.00
248,014.84
37
1,378.06
1,007.56
370.50
247,644.34
38
1,378.06
1,006.06
372.00
247,272.33
39
1,378.06
1,004.54
373.52
246,898.82
40
1,378.06
1,003.03
375.03
246,523.78
41
1,378.06
1,001.50
376.56
246,147.23
42
1,378.06
999.97
378.09
245,769.14
43
1,378.06
998.44
379.62
245,389.52
44
1,378.06
996.89
381.17
245,008.35
45
1,378.06
995.35
382.71
244,625.64
46
1,378.06
993.79
384.27
244,241.37
47
1,378.06
992.23
385.83
243,855.54
48
1,378.06
990.66
387.40
243,468.14
49
1,378.06
989.09
388.97
243,079.17
50
1,378.06
987.51
390.55
242,688.62
51
1,378.06
985.92
392.14
242,296.49
52
1,378.06
984.33
393.73
241,902.75
53
1,378.06
982.73
395.33
241,507.42
54
1,378.06
981.12
396.94
241,110.49
55
1,378.06
979.51
398.55
240,711.94
56
1,378.06
977.89
400.17
240,311.77
57
1,378.06
976.27
401.79
239,909.98
58
1,378.06
974.63
403.43
239,506.55
59
1,378.06
973.00
405.06
239,101.49
60
1,378.06
971.35
406.71
238,694.78
61
1,378.06
969.70
408.36
238,286.42
62
1,378.06
968.04
410.02
237,876.39
63
1,378.06
966.37
411.69
237,464.71
64
1,378.06
964.70
413.36
237,051.35
65
1,378.06
963.02
415.04
236,636.31
66
1,378.06
961.34
416.72
236,219.58
67
1,378.06
959.64
418.42
235,801.17
68
1,378.06
957.94
420.12
235,381.05
69
1,378.06
956.24
421.82
234,959.22
70
1,378.06
954.52
423.54
234,535.69
71
1,378.06
952.80
425.26
234,110.43
72
1,378.06
951.07
426.99
233,683.44
73
1,378.06
949.34
428.72
233,254.72
74
1,378.06
947.60
430.46
232,824.26
75
1,378.06
945.85
432.21
232,392.04
76
1,378.06
944.09
433.97
231,958.08
77
1,378.06
942.33
435.73
231,522.35
78
1,378.06
940.56
437.50
231,084.85
79
1,378.06
938.78
439.28
230,645.57
80
1,378.06
937.00
441.06
230,204.51
81
1,378.06
935.21
442.85
229,761.65
82
1,378.06
933.41
444.65
229,317.00
83
1,378.06
931.60
446.46
228,870.54
84
1,378.06
929.79
448.27
228,422.27
85
1,378.06
927.97
450.09
227,972.17
86
1,378.06
926.14
451.92
227,520.25
87
1,378.06
924.30
453.76
227,066.49
88
1,378.06
922.46
455.60
226,610.89
89
1,378.06
920.61
457.45
226,153.43
90
1,378.06
918.75
459.31
225,694.12
91
1,378.06
916.88
461.18
225,232.94
92
1,378.06
915.01
463.05
224,769.89
93
1,378.06
913.13
464.93
224,304.96
94
1,378.06
911.24
466.82
223,838.14
95
1,378.06
909.34
468.72
223,369.42
96
1,378.06
907.44
470.62
222,898.80
97
1,378.06
905.53
472.53
222,426.27
98
1,378.06
903.61
474.45
221,951.81
99
1,378.06
901.68
476.38
221,475.43
100
1,378.06
899.74
478.32
220,997.12
101
1,378.06
897.80
480.26
220,516.86
102
1,378.06
895.85
482.21
220,034.65
103
1,378.06
893.89
484.17
219,550.48
104
1,378.06
891.92
486.14
219,064.34
105
1,378.06
889.95
488.11
218,576.23
106
1,378.06
887.97
490.09
218,086.14
107
1,378.06
885.97
492.09
217,594.05
108
1,378.06
883.98
494.08
217,099.97
109
1,378.06
881.97
496.09
216,603.88
110
1,378.06
879.95
498.11
216,105.77
111
1,378.06
877.93
500.13
215,605.64
112
1,378.06
875.90
502.16
215,103.48
113
1,378.06
873.86
504.20
214,599.27
114
1,378.06
871.81
506.25
214,093.02
115
1,378.06
869.75
508.31
213,584.72
116
1,378.06
867.69
510.37
213,074.35
117
1,378.06
865.61
512.45
212,561.90
118
1,378.06
863.53
514.53
212,047.37
119
1,378.06
861.44
516.62
211,530.75
120
1,378.06
859.34
518.72
211,012.04
121
1,378.06
857.24
520.82
210,491.21
122
1,378.06
855.12
522.94
209,968.28
123
1,378.06
853.00
525.06
209,443.21
124
1,378.06
850.86
527.20
208,916.01
125
1,378.06
848.72
529.34
208,386.68
126
1,378.06
846.57
531.49
207,855.19
127
1,378.06
844.41
533.65
207,321.54
128
1,378.06
842.24
535.82
206,785.72
129
1,378.06
840.07
537.99
206,247.73
130
1,378.06
837.88
540.18
205,707.55
131
1,378.06
835.69
542.37
205,165.18
132
1,378.06
833.48
544.58
204,620.60
133
1,378.06
831.27
546.79
204,073.81
134
1,378.06
829.05
549.01
203,524.80
135
1,378.06
826.82
551.24
202,973.56
136
1,378.06
824.58
553.48
202,420.08
137
1,378.06
822.33
555.73
201,864.35
138
1,378.06
820.07
557.99
201,306.37
139
1,378.06
817.81
560.25
200,746.11
140
1,378.06
815.53
562.53
200,183.59
141
1,378.06
813.25
564.81
199,618.77
142
1,378.06
810.95
567.11
199,051.66
143
1,378.06
808.65
569.41
198,482.25
144
1,378.06
806.33
571.73
197,910.52
145
1,378.06
804.01
574.05
197,336.48
146
1,378.06
801.68
576.38
196,760.09
147
1,378.06
799.34
578.72
196,181.37
148
1,378.06
796.99
581.07
195,600.30
149
1,378.06
794.63
583.43
195,016.87
150
1,378.06
792.26
585.80
194,431.06
151
1,378.06
789.88
588.18
193,842.88
152
1,378.06
787.49
590.57
193,252.30
153
1,378.06
785.09
592.97
192,659.33
154
1,378.06
782.68
595.38
192,063.95
155
1,378.06
780.26
597.80
191,466.15
156
1,378.06
777.83
600.23
190,865.92
157
1,378.06
775.39
602.67
190,263.25
158
1,378.06
772.94
605.12
189,658.14
159
1,378.06
770.49
607.57
189,050.57
160
1,378.06
768.02
610.04
188,440.52
161
1,378.06
765.54
612.52
187,828.00
162
1,378.06
763.05
615.01
187,212.99
163
1,378.06
760.55
617.51
186,595.49
164
1,378.06
758.04
620.02
185,975.47
165
1,378.06
755.53
622.53
185,352.94
166
1,378.06
753.00
625.06
184,727.87
167
1,378.06
750.46
627.60
184,100.27
168
1,378.06
747.91
630.15
183,470.12
169
1,378.06
745.35
632.71
182,837.40
170
1,378.06
742.78
635.28
182,202.12
171
1,378.06
740.20
637.86
181,564.26
172
1,378.06
737.60
640.46
180,923.80
173
1,378.06
735.00
643.06
180,280.75
174
1,378.06
732.39
645.67
179,635.08
175
1,378.06
729.77
648.29
178,986.78
176
1,378.06
727.13
650.93
178,335.86
177
1,378.06
724.49
653.57
177,682.29
178
1,378.06
721.83
656.23
177,026.06
179
1,378.06
719.17
658.89
176,367.17
180
1,378.06
716.49
661.57
175,705.60
181
1,378.06
713.80
664.26
175,041.34
182
1,378.06
711.11
666.95
174,374.39
183
1,378.06
708.40
669.66
173,704.73
184
1,378.06
705.68
672.38
173,032.34
185
1,378.06
702.94
675.12
172,357.23
186
1,378.06
700.20
677.86
171,679.37
187
1,378.06
697.45
680.61
170,998.75
188
1,378.06
694.68
683.38
170,315.38
189
1,378.06
691.91
686.15
169,629.22
190
1,378.06
689.12
688.94
168,940.28
191
1,378.06
686.32
691.74
168,248.54
192
1,378.06
683.51
694.55
167,553.99
193
1,378.06
680.69
697.37
166,856.62
194
1,378.06
677.86
700.20
166,156.41
195
1,378.06
675.01
703.05
165,453.36
196
1,378.06
672.15
705.91
164,747.46
197
1,378.06
669.29
708.77
164,038.69
198
1,378.06
666.41
711.65
163,327.03
199
1,378.06
663.52
714.54
162,612.49
200
1,378.06
660.61
717.45
161,895.04
201
1,378.06
657.70
720.36
161,174.68
202
1,378.06
654.77
723.29
160,451.39
203
1,378.06
651.83
726.23
159,725.17
204
1,378.06
648.88
729.18
158,995.99
205
1,378.06
645.92
732.14
158,263.85
206
1,378.06
642.95
735.11
157,528.74
207
1,378.06
639.96
738.10
156,790.64
208
1,378.06
636.96
741.10
156,049.54
209
1,378.06
633.95
744.11
155,305.43
210
1,378.06
630.93
747.13
154,558.30
211
1,378.06
627.89
750.17
153,808.13
212
1,378.06
624.85
753.21
153,054.92
213
1,378.06
621.79
756.27
152,298.64
214
1,378.06
618.71
759.35
151,539.30
215
1,378.06
615.63
762.43
150,776.87
216
1,378.06
612.53
765.53
150,011.34
217
1,378.06
609.42
768.64
149,242.70
218
1,378.06
606.30
771.76
148,470.94
219
1,378.06
603.16
774.90
147,696.04
220
1,378.06
600.02
778.04
146,917.99
221
1,378.06
596.85
781.21
146,136.79
222
1,378.06
593.68
784.38
145,352.41
223
1,378.06
590.49
787.57
144,564.84
224
1,378.06
587.29
790.77
143,774.08
225
1,378.06
584.08
793.98
142,980.10
226
1,378.06
580.86
797.20
142,182.90
227
1,378.06
577.62
800.44
141,382.46
228
1,378.06
574.37
803.69
140,578.76
229
1,378.06
571.10
806.96
139,771.80
230
1,378.06
567.82
810.24
138,961.57
231
1,378.06
564.53
813.53
138,148.04
232
1,378.06
561.23
816.83
137,331.20
233
1,378.06
557.91
820.15
136,511.05
234
1,378.06
554.58
823.48
135,687.57
235
1,378.06
551.23
826.83
134,860.74
236
1,378.06
547.87
830.19
134,030.55
237
1,378.06
544.50
833.56
133,196.99
238
1,378.06
541.11
836.95
132,360.04
239
1,378.06
537.71
840.35
131,519.70
240
1,378.06
534.30
843.76
130,675.93
241
1,378.06
530.87
847.19
129,828.74
242
1,378.06
527.43
850.63
128,978.11
243
1,378.06
523.97
854.09
128,124.03
244
1,378.06
520.50
857.56
127,266.47
245
1,378.06
517.02
861.04
126,405.43
246
1,378.06
513.52
864.54
125,540.89
247
1,378.06
510.01
868.05
124,672.84
248
1,378.06
506.48
871.58
123,801.27
249
1,378.06
502.94
875.12
122,926.15
250
1,378.06
499.39
878.67
122,047.48
251
1,378.06
495.82
882.24
121,165.23
252
1,378.06
492.23
885.83
120,279.41
253
1,378.06
488.64
889.42
119,389.98
254
1,378.06
485.02
893.04
118,496.95
255
1,378.06
481.39
896.67
117,600.28
256
1,378.06
477.75
900.31
116,699.97
257
1,378.06
474.09
903.97
115,796.00
258
1,378.06
470.42
907.64
114,888.37
259
1,378.06
466.73
911.33
113,977.04
260
1,378.06
463.03
915.03
113,062.01
261
1,378.06
459.31
918.75
112,143.27
262
1,378.06
455.58
922.48
111,220.79
263
1,378.06
451.83
926.23
110,294.56
264
1,378.06
448.07
929.99
109,364.57
265
1,378.06
444.29
933.77
108,430.81
266
1,378.06
440.50
937.56
107,493.25
267
1,378.06
436.69
941.37
106,551.88
268
1,378.06
432.87
945.19
105,606.69
269
1,378.06
429.03
949.03
104,657.65
270
1,378.06
425.17
952.89
103,704.76
271
1,378.06
421.30
956.76
102,748.01
272
1,378.06
417.41
960.65
101,787.36
273
1,378.06
413.51
964.55
100,822.81
274
1,378.06
409.59
968.47
99,854.34
275
1,378.06
405.66
972.40
98,881.94
276
1,378.06
401.71
976.35
97,905.59
277
1,378.06
397.74
980.32
96,925.27
278
1,378.06
393.76
984.30
95,940.97
279
1,378.06
389.76
988.30
94,952.67
280
1,378.06
385.75
992.31
93,960.35
281
1,378.06
381.71
996.35
92,964.01
282
1,378.06
377.67
1,000.39
91,963.62
283
1,378.06
373.60
1,004.46
90,959.16
284
1,378.06
369.52
1,008.54
89,950.62
285
1,378.06
365.42
1,012.64
88,937.98
286
1,378.06
361.31
1,016.75
87,921.23
287
1,378.06
357.18
1,020.88
86,900.35
288
1,378.06
353.03
1,025.03
85,875.33
289
1,378.06
348.87
1,029.19
84,846.13
290
1,378.06
344.69
1,033.37
83,812.76
291
1,378.06
340.49
1,037.57
82,775.19
292
1,378.06
336.27
1,041.79
81,733.41
293
1,378.06
332.04
1,046.02
80,687.39
294
1,378.06
327.79
1,050.27
79,637.12
295
1,378.06
323.53
1,054.53
78,582.59
296
1,378.06
319.24
1,058.82
77,523.77
297
1,378.06
314.94
1,063.12
76,460.65
298
1,378.06
310.62
1,067.44
75,393.21
299
1,378.06
306.28
1,071.78
74,321.43
300
1,378.06
301.93
1,076.13
73,245.31
301
1,378.06
297.56
1,080.50
72,164.80
302
1,378.06
293.17
1,084.89
71,079.91
303
1,378.06
288.76
1,089.30
69,990.62
304
1,378.06
284.34
1,093.72
68,896.89
305
1,378.06
279.89
1,098.17
67,798.73
306
1,378.06
275.43
1,102.63
66,696.10
307
1,378.06
270.95
1,107.11
65,588.99
308
1,378.06
266.46
1,111.60
64,477.39
309
1,378.06
261.94
1,116.12
63,361.27
310
1,378.06
257.41
1,120.65
62,240.61
311
1,378.06
252.85
1,125.21
61,115.40
312
1,378.06
248.28
1,129.78
59,985.63
313
1,378.06
243.69
1,134.37
58,851.26
314
1,378.06
239.08
1,138.98
57,712.28
315
1,378.06
234.46
1,143.60
56,568.68
316
1,378.06
229.81
1,148.25
55,420.43
317
1,378.06
225.15
1,152.91
54,267.51
318
1,378.06
220.46
1,157.60
53,109.91
319
1,378.06
215.76
1,162.30
51,947.61
320
1,378.06
211.04
1,167.02
50,780.59
321
1,378.06
206.30
1,171.76
49,608.83
322
1,378.06
201.54
1,176.52
48,432.30
323
1,378.06
196.76
1,181.30
47,251.00
324
1,378.06
191.96
1,186.10
46,064.90
325
1,378.06
187.14
1,190.92
44,873.97
326
1,378.06
182.30
1,195.76
43,678.21
327
1,378.06
177.44
1,200.62
42,477.60
328
1,378.06
172.57
1,205.49
41,272.10
329
1,378.06
167.67
1,210.39
40,061.71
330
1,378.06
162.75
1,215.31
38,846.40
331
1,378.06
157.81
1,220.25
37,626.15
332
1,378.06
152.86
1,225.20
36,400.95
333
1,378.06
147.88
1,230.18
35,170.77
334
1,378.06
142.88
1,235.18
33,935.59
335
1,378.06
137.86
1,240.20
32,695.39
336
1,378.06
132.83
1,245.23
31,450.16
337
1,378.06
127.77
1,250.29
30,199.87
338
1,378.06
122.69
1,255.37
28,944.49
339
1,378.06
117.59
1,260.47
27,684.02
340
1,378.06
112.47
1,265.59
26,418.43
341
1,378.06
107.32
1,270.74
25,147.69
342
1,378.06
102.16
1,275.90
23,871.79
343
1,378.06
96.98
1,281.08
22,590.71
344
1,378.06
91.77
1,286.29
21,304.43
345
1,378.06
86.55
1,291.51
20,012.92
346
1,378.06
81.30
1,296.76
18,716.16
347
1,378.06
76.03
1,302.03
17,414.13
348
1,378.06
70.74
1,307.32
16,106.82
349
1,378.06
65.43
1,312.63
14,794.19
350
1,378.06
60.10
1,317.96
13,476.23
351
1,378.06
54.75
1,323.31
12,152.92
352
1,378.06
49.37
1,328.69
10,824.23
353
1,378.06
43.97
1,334.09
9,490.15
354
1,378.06
38.55
1,339.51
8,150.64
355
1,378.06
33.11
1,344.95
6,805.69
356
1,378.06
27.65
1,350.41
5,455.28
357
1,378.06
22.16
1,355.90
4,099.38
358
1,378.06
16.65
1,361.41
2,737.98
359
1,378.06
11.12
1,366.94
1,371.04
360
1,376.61
5.57
1,371.04
0.00
Totals
496,100.15
235,700.15
260,400.00

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