Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,300.36  
 

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
1,300.36
949.54
350.82
260,094.18
2
1,300.36
948.26
352.10
259,742.08
3
1,300.36
946.98
353.38
259,388.70
4
1,300.36
945.69
354.67
259,034.02
5
1,300.36
944.39
355.97
258,678.06
6
1,300.36
943.10
357.26
258,320.80
7
1,300.36
941.79
358.57
257,962.23
8
1,300.36
940.49
359.87
257,602.36
9
1,300.36
939.18
361.18
257,241.17
10
1,300.36
937.86
362.50
256,878.67
11
1,300.36
936.54
363.82
256,514.85
12
1,300.36
935.21
365.15
256,149.70
13
1,300.36
933.88
366.48
255,783.22
14
1,300.36
932.54
367.82
255,415.40
15
1,300.36
931.20
369.16
255,046.24
16
1,300.36
929.86
370.50
254,675.74
17
1,300.36
928.51
371.85
254,303.88
18
1,300.36
927.15
373.21
253,930.67
19
1,300.36
925.79
374.57
253,556.10
20
1,300.36
924.42
375.94
253,180.17
21
1,300.36
923.05
377.31
252,802.86
22
1,300.36
921.68
378.68
252,424.18
23
1,300.36
920.30
380.06
252,044.11
24
1,300.36
918.91
381.45
251,662.66
25
1,300.36
917.52
382.84
251,279.82
26
1,300.36
916.12
384.24
250,895.59
27
1,300.36
914.72
385.64
250,509.95
28
1,300.36
913.32
387.04
250,122.91
29
1,300.36
911.91
388.45
249,734.45
30
1,300.36
910.49
389.87
249,344.58
31
1,300.36
909.07
391.29
248,953.29
32
1,300.36
907.64
392.72
248,560.58
33
1,300.36
906.21
394.15
248,166.43
34
1,300.36
904.77
395.59
247,770.84
35
1,300.36
903.33
397.03
247,373.81
36
1,300.36
901.88
398.48
246,975.33
37
1,300.36
900.43
399.93
246,575.41
38
1,300.36
898.97
401.39
246,174.02
39
1,300.36
897.51
402.85
245,771.17
40
1,300.36
896.04
404.32
245,366.85
41
1,300.36
894.57
405.79
244,961.05
42
1,300.36
893.09
407.27
244,553.78
43
1,300.36
891.60
408.76
244,145.02
44
1,300.36
890.11
410.25
243,734.78
45
1,300.36
888.62
411.74
243,323.03
46
1,300.36
887.12
413.24
242,909.79
47
1,300.36
885.61
414.75
242,495.04
48
1,300.36
884.10
416.26
242,078.77
49
1,300.36
882.58
417.78
241,660.99
50
1,300.36
881.06
419.30
241,241.69
51
1,300.36
879.53
420.83
240,820.85
52
1,300.36
877.99
422.37
240,398.49
53
1,300.36
876.45
423.91
239,974.58
54
1,300.36
874.91
425.45
239,549.13
55
1,300.36
873.36
427.00
239,122.12
56
1,300.36
871.80
428.56
238,693.56
57
1,300.36
870.24
430.12
238,263.44
58
1,300.36
868.67
431.69
237,831.75
59
1,300.36
867.09
433.27
237,398.48
60
1,300.36
865.52
434.84
236,963.64
61
1,300.36
863.93
436.43
236,527.21
62
1,300.36
862.34
438.02
236,089.19
63
1,300.36
860.74
439.62
235,649.57
64
1,300.36
859.14
441.22
235,208.35
65
1,300.36
857.53
442.83
234,765.52
66
1,300.36
855.92
444.44
234,321.08
67
1,300.36
854.30
446.06
233,875.01
68
1,300.36
852.67
447.69
233,427.32
69
1,300.36
851.04
449.32
232,978.00
70
1,300.36
849.40
450.96
232,527.04
71
1,300.36
847.75
452.61
232,074.43
72
1,300.36
846.10
454.26
231,620.18
73
1,300.36
844.45
455.91
231,164.26
74
1,300.36
842.79
457.57
230,706.69
75
1,300.36
841.12
459.24
230,247.45
76
1,300.36
839.44
460.92
229,786.53
77
1,300.36
837.76
462.60
229,323.94
78
1,300.36
836.08
464.28
228,859.65
79
1,300.36
834.38
465.98
228,393.68
80
1,300.36
832.69
467.67
227,926.00
81
1,300.36
830.98
469.38
227,456.62
82
1,300.36
829.27
471.09
226,985.53
83
1,300.36
827.55
472.81
226,512.72
84
1,300.36
825.83
474.53
226,038.19
85
1,300.36
824.10
476.26
225,561.93
86
1,300.36
822.36
478.00
225,083.93
87
1,300.36
820.62
479.74
224,604.19
88
1,300.36
818.87
481.49
224,122.70
89
1,300.36
817.11
483.25
223,639.45
90
1,300.36
815.35
485.01
223,154.44
91
1,300.36
813.58
486.78
222,667.67
92
1,300.36
811.81
488.55
222,179.12
93
1,300.36
810.03
490.33
221,688.78
94
1,300.36
808.24
492.12
221,196.66
95
1,300.36
806.45
493.91
220,702.75
96
1,300.36
804.65
495.71
220,207.04
97
1,300.36
802.84
497.52
219,709.51
98
1,300.36
801.02
499.34
219,210.18
99
1,300.36
799.20
501.16
218,709.02
100
1,300.36
797.38
502.98
218,206.04
101
1,300.36
795.54
504.82
217,701.22
102
1,300.36
793.70
506.66
217,194.56
103
1,300.36
791.86
508.50
216,686.06
104
1,300.36
790.00
510.36
216,175.70
105
1,300.36
788.14
512.22
215,663.48
106
1,300.36
786.27
514.09
215,149.39
107
1,300.36
784.40
515.96
214,633.43
108
1,300.36
782.52
517.84
214,115.59
109
1,300.36
780.63
519.73
213,595.86
110
1,300.36
778.73
521.63
213,074.24
111
1,300.36
776.83
523.53
212,550.71
112
1,300.36
774.92
525.44
212,025.27
113
1,300.36
773.01
527.35
211,497.92
114
1,300.36
771.09
529.27
210,968.65
115
1,300.36
769.16
531.20
210,437.44
116
1,300.36
767.22
533.14
209,904.30
117
1,300.36
765.28
535.08
209,369.22
118
1,300.36
763.33
537.03
208,832.19
119
1,300.36
761.37
538.99
208,293.19
120
1,300.36
759.40
540.96
207,752.24
121
1,300.36
757.43
542.93
207,209.31
122
1,300.36
755.45
544.91
206,664.40
123
1,300.36
753.46
546.90
206,117.50
124
1,300.36
751.47
548.89
205,568.61
125
1,300.36
749.47
550.89
205,017.72
126
1,300.36
747.46
552.90
204,464.82
127
1,300.36
745.44
554.92
203,909.90
128
1,300.36
743.42
556.94
203,352.97
129
1,300.36
741.39
558.97
202,794.00
130
1,300.36
739.35
561.01
202,232.99
131
1,300.36
737.31
563.05
201,669.94
132
1,300.36
735.25
565.11
201,104.83
133
1,300.36
733.19
567.17
200,537.67
134
1,300.36
731.13
569.23
199,968.43
135
1,300.36
729.05
571.31
199,397.13
136
1,300.36
726.97
573.39
198,823.73
137
1,300.36
724.88
575.48
198,248.25
138
1,300.36
722.78
577.58
197,670.67
139
1,300.36
720.67
579.69
197,090.99
140
1,300.36
718.56
581.80
196,509.19
141
1,300.36
716.44
583.92
195,925.27
142
1,300.36
714.31
586.05
195,339.22
143
1,300.36
712.17
588.19
194,751.03
144
1,300.36
710.03
590.33
194,160.70
145
1,300.36
707.88
592.48
193,568.22
146
1,300.36
705.72
594.64
192,973.58
147
1,300.36
703.55
596.81
192,376.77
148
1,300.36
701.37
598.99
191,777.78
149
1,300.36
699.19
601.17
191,176.61
150
1,300.36
697.00
603.36
190,573.25
151
1,300.36
694.80
605.56
189,967.69
152
1,300.36
692.59
607.77
189,359.92
153
1,300.36
690.37
609.99
188,749.93
154
1,300.36
688.15
612.21
188,137.72
155
1,300.36
685.92
614.44
187,523.28
156
1,300.36
683.68
616.68
186,906.60
157
1,300.36
681.43
618.93
186,287.67
158
1,300.36
679.17
621.19
185,666.48
159
1,300.36
676.91
623.45
185,043.03
160
1,300.36
674.64
625.72
184,417.31
161
1,300.36
672.35
628.01
183,789.30
162
1,300.36
670.07
630.29
183,159.01
163
1,300.36
667.77
632.59
182,526.42
164
1,300.36
665.46
634.90
181,891.52
165
1,300.36
663.15
637.21
181,254.30
166
1,300.36
660.82
639.54
180,614.77
167
1,300.36
658.49
641.87
179,972.90
168
1,300.36
656.15
644.21
179,328.69
169
1,300.36
653.80
646.56
178,682.13
170
1,300.36
651.45
648.91
178,033.22
171
1,300.36
649.08
651.28
177,381.94
172
1,300.36
646.70
653.66
176,728.28
173
1,300.36
644.32
656.04
176,072.24
174
1,300.36
641.93
658.43
175,413.81
175
1,300.36
639.53
660.83
174,752.98
176
1,300.36
637.12
663.24
174,089.74
177
1,300.36
634.70
665.66
173,424.09
178
1,300.36
632.28
668.08
172,756.00
179
1,300.36
629.84
670.52
172,085.48
180
1,300.36
627.39
672.97
171,412.52
181
1,300.36
624.94
675.42
170,737.10
182
1,300.36
622.48
677.88
170,059.22
183
1,300.36
620.01
680.35
169,378.86
184
1,300.36
617.53
682.83
168,696.03
185
1,300.36
615.04
685.32
168,010.71
186
1,300.36
612.54
687.82
167,322.89
187
1,300.36
610.03
690.33
166,632.56
188
1,300.36
607.51
692.85
165,939.71
189
1,300.36
604.99
695.37
165,244.34
190
1,300.36
602.45
697.91
164,546.43
191
1,300.36
599.91
700.45
163,845.98
192
1,300.36
597.36
703.00
163,142.98
193
1,300.36
594.79
705.57
162,437.41
194
1,300.36
592.22
708.14
161,729.27
195
1,300.36
589.64
710.72
161,018.55
196
1,300.36
587.05
713.31
160,305.24
197
1,300.36
584.45
715.91
159,589.32
198
1,300.36
581.84
718.52
158,870.80
199
1,300.36
579.22
721.14
158,149.65
200
1,300.36
576.59
723.77
157,425.88
201
1,300.36
573.95
726.41
156,699.47
202
1,300.36
571.30
729.06
155,970.41
203
1,300.36
568.64
731.72
155,238.69
204
1,300.36
565.97
734.39
154,504.31
205
1,300.36
563.30
737.06
153,767.24
206
1,300.36
560.61
739.75
153,027.49
207
1,300.36
557.91
742.45
152,285.05
208
1,300.36
555.21
745.15
151,539.89
209
1,300.36
552.49
747.87
150,792.02
210
1,300.36
549.76
750.60
150,041.42
211
1,300.36
547.03
753.33
149,288.09
212
1,300.36
544.28
756.08
148,532.01
213
1,300.36
541.52
758.84
147,773.17
214
1,300.36
538.76
761.60
147,011.57
215
1,300.36
535.98
764.38
146,247.19
216
1,300.36
533.19
767.17
145,480.02
217
1,300.36
530.40
769.96
144,710.06
218
1,300.36
527.59
772.77
143,937.29
219
1,300.36
524.77
775.59
143,161.70
220
1,300.36
521.94
778.42
142,383.28
221
1,300.36
519.11
781.25
141,602.03
222
1,300.36
516.26
784.10
140,817.92
223
1,300.36
513.40
786.96
140,030.96
224
1,300.36
510.53
789.83
139,241.13
225
1,300.36
507.65
792.71
138,448.42
226
1,300.36
504.76
795.60
137,652.82
227
1,300.36
501.86
798.50
136,854.32
228
1,300.36
498.95
801.41
136,052.91
229
1,300.36
496.03
804.33
135,248.58
230
1,300.36
493.09
807.27
134,441.31
231
1,300.36
490.15
810.21
133,631.10
232
1,300.36
487.20
813.16
132,817.94
233
1,300.36
484.23
816.13
132,001.81
234
1,300.36
481.26
819.10
131,182.71
235
1,300.36
478.27
822.09
130,360.62
236
1,300.36
475.27
825.09
129,535.53
237
1,300.36
472.26
828.10
128,707.43
238
1,300.36
469.25
831.11
127,876.32
239
1,300.36
466.22
834.14
127,042.18
240
1,300.36
463.17
837.19
126,204.99
241
1,300.36
460.12
840.24
125,364.75
242
1,300.36
457.06
843.30
124,521.45
243
1,300.36
453.98
846.38
123,675.08
244
1,300.36
450.90
849.46
122,825.61
245
1,300.36
447.80
852.56
121,973.06
246
1,300.36
444.69
855.67
121,117.39
247
1,300.36
441.57
858.79
120,258.60
248
1,300.36
438.44
861.92
119,396.69
249
1,300.36
435.30
865.06
118,531.63
250
1,300.36
432.15
868.21
117,663.41
251
1,300.36
428.98
871.38
116,792.03
252
1,300.36
425.80
874.56
115,917.48
253
1,300.36
422.62
877.74
115,039.73
254
1,300.36
419.42
880.94
114,158.79
255
1,300.36
416.20
884.16
113,274.63
256
1,300.36
412.98
887.38
112,387.25
257
1,300.36
409.75
890.61
111,496.64
258
1,300.36
406.50
893.86
110,602.78
259
1,300.36
403.24
897.12
109,705.66
260
1,300.36
399.97
900.39
108,805.27
261
1,300.36
396.69
903.67
107,901.59
262
1,300.36
393.39
906.97
106,994.62
263
1,300.36
390.08
910.28
106,084.35
264
1,300.36
386.77
913.59
105,170.75
265
1,300.36
383.44
916.92
104,253.83
266
1,300.36
380.09
920.27
103,333.56
267
1,300.36
376.74
923.62
102,409.94
268
1,300.36
373.37
926.99
101,482.95
269
1,300.36
369.99
930.37
100,552.58
270
1,300.36
366.60
933.76
99,618.81
271
1,300.36
363.19
937.17
98,681.65
272
1,300.36
359.78
940.58
97,741.07
273
1,300.36
356.35
944.01
96,797.05
274
1,300.36
352.91
947.45
95,849.60
275
1,300.36
349.45
950.91
94,898.69
276
1,300.36
345.98
954.38
93,944.32
277
1,300.36
342.51
957.85
92,986.46
278
1,300.36
339.01
961.35
92,025.11
279
1,300.36
335.51
964.85
91,060.26
280
1,300.36
331.99
968.37
90,091.89
281
1,300.36
328.46
971.90
89,119.99
282
1,300.36
324.92
975.44
88,144.55
283
1,300.36
321.36
979.00
87,165.55
284
1,300.36
317.79
982.57
86,182.98
285
1,300.36
314.21
986.15
85,196.83
286
1,300.36
310.61
989.75
84,207.08
287
1,300.36
307.00
993.36
83,213.73
288
1,300.36
303.38
996.98
82,216.75
289
1,300.36
299.75
1,000.61
81,216.14
290
1,300.36
296.10
1,004.26
80,211.88
291
1,300.36
292.44
1,007.92
79,203.96
292
1,300.36
288.76
1,011.60
78,192.36
293
1,300.36
285.08
1,015.28
77,177.08
294
1,300.36
281.37
1,018.99
76,158.09
295
1,300.36
277.66
1,022.70
75,135.39
296
1,300.36
273.93
1,026.43
74,108.97
297
1,300.36
270.19
1,030.17
73,078.79
298
1,300.36
266.43
1,033.93
72,044.87
299
1,300.36
262.66
1,037.70
71,007.17
300
1,300.36
258.88
1,041.48
69,965.69
301
1,300.36
255.08
1,045.28
68,920.41
302
1,300.36
251.27
1,049.09
67,871.33
303
1,300.36
247.45
1,052.91
66,818.41
304
1,300.36
243.61
1,056.75
65,761.66
305
1,300.36
239.76
1,060.60
64,701.06
306
1,300.36
235.89
1,064.47
63,636.59
307
1,300.36
232.01
1,068.35
62,568.24
308
1,300.36
228.11
1,072.25
61,495.99
309
1,300.36
224.20
1,076.16
60,419.83
310
1,300.36
220.28
1,080.08
59,339.76
311
1,300.36
216.34
1,084.02
58,255.74
312
1,300.36
212.39
1,087.97
57,167.77
313
1,300.36
208.42
1,091.94
56,075.83
314
1,300.36
204.44
1,095.92
54,979.92
315
1,300.36
200.45
1,099.91
53,880.00
316
1,300.36
196.44
1,103.92
52,776.08
317
1,300.36
192.41
1,107.95
51,668.13
318
1,300.36
188.37
1,111.99
50,556.15
319
1,300.36
184.32
1,116.04
49,440.11
320
1,300.36
180.25
1,120.11
48,320.00
321
1,300.36
176.17
1,124.19
47,195.80
322
1,300.36
172.07
1,128.29
46,067.51
323
1,300.36
167.95
1,132.41
44,935.11
324
1,300.36
163.83
1,136.53
43,798.57
325
1,300.36
159.68
1,140.68
42,657.89
326
1,300.36
155.52
1,144.84
41,513.06
327
1,300.36
151.35
1,149.01
40,364.05
328
1,300.36
147.16
1,153.20
39,210.85
329
1,300.36
142.96
1,157.40
38,053.44
330
1,300.36
138.74
1,161.62
36,891.82
331
1,300.36
134.50
1,165.86
35,725.96
332
1,300.36
130.25
1,170.11
34,555.85
333
1,300.36
125.98
1,174.38
33,381.48
334
1,300.36
121.70
1,178.66
32,202.82
335
1,300.36
117.41
1,182.95
31,019.87
336
1,300.36
113.09
1,187.27
29,832.60
337
1,300.36
108.76
1,191.60
28,641.01
338
1,300.36
104.42
1,195.94
27,445.07
339
1,300.36
100.06
1,200.30
26,244.77
340
1,300.36
95.68
1,204.68
25,040.09
341
1,300.36
91.29
1,209.07
23,831.02
342
1,300.36
86.88
1,213.48
22,617.55
343
1,300.36
82.46
1,217.90
21,399.65
344
1,300.36
78.02
1,222.34
20,177.31
345
1,300.36
73.56
1,226.80
18,950.51
346
1,300.36
69.09
1,231.27
17,719.24
347
1,300.36
64.60
1,235.76
16,483.48
348
1,300.36
60.10
1,240.26
15,243.22
349
1,300.36
55.57
1,244.79
13,998.43
350
1,300.36
51.04
1,249.32
12,749.11
351
1,300.36
46.48
1,253.88
11,495.23
352
1,300.36
41.91
1,258.45
10,236.78
353
1,300.36
37.32
1,263.04
8,973.74
354
1,300.36
32.72
1,267.64
7,706.10
355
1,300.36
28.10
1,272.26
6,433.83
356
1,300.36
23.46
1,276.90
5,156.93
357
1,300.36
18.80
1,281.56
3,875.37
358
1,300.36
14.13
1,286.23
2,589.14
359
1,300.36
9.44
1,290.92
1,298.22
360
1,302.95
4.73
1,298.22
0.00
Totals
468,132.19
207,687.19
260,445.00

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