Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,381.00  
 

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
1,381.00
1,060.13
320.87
260,634.13
2
1,381.00
1,058.83
322.17
260,311.96
3
1,381.00
1,057.52
323.48
259,988.47
4
1,381.00
1,056.20
324.80
259,663.68
5
1,381.00
1,054.88
326.12
259,337.56
6
1,381.00
1,053.56
327.44
259,010.12
7
1,381.00
1,052.23
328.77
258,681.35
8
1,381.00
1,050.89
330.11
258,351.24
9
1,381.00
1,049.55
331.45
258,019.79
10
1,381.00
1,048.21
332.79
257,687.00
11
1,381.00
1,046.85
334.15
257,352.85
12
1,381.00
1,045.50
335.50
257,017.35
13
1,381.00
1,044.13
336.87
256,680.48
14
1,381.00
1,042.76
338.24
256,342.24
15
1,381.00
1,041.39
339.61
256,002.63
16
1,381.00
1,040.01
340.99
255,661.65
17
1,381.00
1,038.63
342.37
255,319.27
18
1,381.00
1,037.23
343.77
254,975.51
19
1,381.00
1,035.84
345.16
254,630.34
20
1,381.00
1,034.44
346.56
254,283.78
21
1,381.00
1,033.03
347.97
253,935.81
22
1,381.00
1,031.61
349.39
253,586.42
23
1,381.00
1,030.19
350.81
253,235.62
24
1,381.00
1,028.77
352.23
252,883.39
25
1,381.00
1,027.34
353.66
252,529.72
26
1,381.00
1,025.90
355.10
252,174.63
27
1,381.00
1,024.46
356.54
251,818.09
28
1,381.00
1,023.01
357.99
251,460.10
29
1,381.00
1,021.56
359.44
251,100.65
30
1,381.00
1,020.10
360.90
250,739.75
31
1,381.00
1,018.63
362.37
250,377.38
32
1,381.00
1,017.16
363.84
250,013.54
33
1,381.00
1,015.68
365.32
249,648.22
34
1,381.00
1,014.20
366.80
249,281.41
35
1,381.00
1,012.71
368.29
248,913.12
36
1,381.00
1,011.21
369.79
248,543.33
37
1,381.00
1,009.71
371.29
248,172.04
38
1,381.00
1,008.20
372.80
247,799.24
39
1,381.00
1,006.68
374.32
247,424.92
40
1,381.00
1,005.16
375.84
247,049.08
41
1,381.00
1,003.64
377.36
246,671.72
42
1,381.00
1,002.10
378.90
246,292.82
43
1,381.00
1,000.56
380.44
245,912.39
44
1,381.00
999.02
381.98
245,530.41
45
1,381.00
997.47
383.53
245,146.88
46
1,381.00
995.91
385.09
244,761.78
47
1,381.00
994.34
386.66
244,375.13
48
1,381.00
992.77
388.23
243,986.90
49
1,381.00
991.20
389.80
243,597.10
50
1,381.00
989.61
391.39
243,205.71
51
1,381.00
988.02
392.98
242,812.74
52
1,381.00
986.43
394.57
242,418.16
53
1,381.00
984.82
396.18
242,021.99
54
1,381.00
983.21
397.79
241,624.20
55
1,381.00
981.60
399.40
241,224.80
56
1,381.00
979.98
401.02
240,823.78
57
1,381.00
978.35
402.65
240,421.12
58
1,381.00
976.71
404.29
240,016.83
59
1,381.00
975.07
405.93
239,610.90
60
1,381.00
973.42
407.58
239,203.32
61
1,381.00
971.76
409.24
238,794.08
62
1,381.00
970.10
410.90
238,383.19
63
1,381.00
968.43
412.57
237,970.62
64
1,381.00
966.76
414.24
237,556.37
65
1,381.00
965.07
415.93
237,140.45
66
1,381.00
963.38
417.62
236,722.83
67
1,381.00
961.69
419.31
236,303.51
68
1,381.00
959.98
421.02
235,882.50
69
1,381.00
958.27
422.73
235,459.77
70
1,381.00
956.56
424.44
235,035.33
71
1,381.00
954.83
426.17
234,609.16
72
1,381.00
953.10
427.90
234,181.26
73
1,381.00
951.36
429.64
233,751.62
74
1,381.00
949.62
431.38
233,320.23
75
1,381.00
947.86
433.14
232,887.10
76
1,381.00
946.10
434.90
232,452.20
77
1,381.00
944.34
436.66
232,015.54
78
1,381.00
942.56
438.44
231,577.10
79
1,381.00
940.78
440.22
231,136.88
80
1,381.00
938.99
442.01
230,694.88
81
1,381.00
937.20
443.80
230,251.07
82
1,381.00
935.39
445.61
229,805.47
83
1,381.00
933.58
447.42
229,358.05
84
1,381.00
931.77
449.23
228,908.82
85
1,381.00
929.94
451.06
228,457.76
86
1,381.00
928.11
452.89
228,004.87
87
1,381.00
926.27
454.73
227,550.14
88
1,381.00
924.42
456.58
227,093.57
89
1,381.00
922.57
458.43
226,635.13
90
1,381.00
920.71
460.29
226,174.84
91
1,381.00
918.84
462.16
225,712.67
92
1,381.00
916.96
464.04
225,248.63
93
1,381.00
915.07
465.93
224,782.70
94
1,381.00
913.18
467.82
224,314.88
95
1,381.00
911.28
469.72
223,845.16
96
1,381.00
909.37
471.63
223,373.53
97
1,381.00
907.45
473.55
222,899.99
98
1,381.00
905.53
475.47
222,424.52
99
1,381.00
903.60
477.40
221,947.12
100
1,381.00
901.66
479.34
221,467.78
101
1,381.00
899.71
481.29
220,986.49
102
1,381.00
897.76
483.24
220,503.25
103
1,381.00
895.79
485.21
220,018.05
104
1,381.00
893.82
487.18
219,530.87
105
1,381.00
891.84
489.16
219,041.71
106
1,381.00
889.86
491.14
218,550.57
107
1,381.00
887.86
493.14
218,057.43
108
1,381.00
885.86
495.14
217,562.29
109
1,381.00
883.85
497.15
217,065.14
110
1,381.00
881.83
499.17
216,565.96
111
1,381.00
879.80
501.20
216,064.76
112
1,381.00
877.76
503.24
215,561.53
113
1,381.00
875.72
505.28
215,056.24
114
1,381.00
873.67
507.33
214,548.91
115
1,381.00
871.60
509.40
214,039.52
116
1,381.00
869.54
511.46
213,528.05
117
1,381.00
867.46
513.54
213,014.51
118
1,381.00
865.37
515.63
212,498.88
119
1,381.00
863.28
517.72
211,981.16
120
1,381.00
861.17
519.83
211,461.33
121
1,381.00
859.06
521.94
210,939.39
122
1,381.00
856.94
524.06
210,415.33
123
1,381.00
854.81
526.19
209,889.15
124
1,381.00
852.67
528.33
209,360.82
125
1,381.00
850.53
530.47
208,830.35
126
1,381.00
848.37
532.63
208,297.72
127
1,381.00
846.21
534.79
207,762.93
128
1,381.00
844.04
536.96
207,225.97
129
1,381.00
841.86
539.14
206,686.82
130
1,381.00
839.67
541.33
206,145.49
131
1,381.00
837.47
543.53
205,601.95
132
1,381.00
835.26
545.74
205,056.21
133
1,381.00
833.04
547.96
204,508.25
134
1,381.00
830.81
550.19
203,958.07
135
1,381.00
828.58
552.42
203,405.65
136
1,381.00
826.34
554.66
202,850.98
137
1,381.00
824.08
556.92
202,294.07
138
1,381.00
821.82
559.18
201,734.89
139
1,381.00
819.55
561.45
201,173.43
140
1,381.00
817.27
563.73
200,609.70
141
1,381.00
814.98
566.02
200,043.68
142
1,381.00
812.68
568.32
199,475.35
143
1,381.00
810.37
570.63
198,904.72
144
1,381.00
808.05
572.95
198,331.77
145
1,381.00
805.72
575.28
197,756.50
146
1,381.00
803.39
577.61
197,178.88
147
1,381.00
801.04
579.96
196,598.92
148
1,381.00
798.68
582.32
196,016.60
149
1,381.00
796.32
584.68
195,431.92
150
1,381.00
793.94
587.06
194,844.86
151
1,381.00
791.56
589.44
194,255.42
152
1,381.00
789.16
591.84
193,663.58
153
1,381.00
786.76
594.24
193,069.34
154
1,381.00
784.34
596.66
192,472.69
155
1,381.00
781.92
599.08
191,873.61
156
1,381.00
779.49
601.51
191,272.09
157
1,381.00
777.04
603.96
190,668.14
158
1,381.00
774.59
606.41
190,061.73
159
1,381.00
772.13
608.87
189,452.85
160
1,381.00
769.65
611.35
188,841.50
161
1,381.00
767.17
613.83
188,227.67
162
1,381.00
764.67
616.33
187,611.35
163
1,381.00
762.17
618.83
186,992.52
164
1,381.00
759.66
621.34
186,371.18
165
1,381.00
757.13
623.87
185,747.31
166
1,381.00
754.60
626.40
185,120.91
167
1,381.00
752.05
628.95
184,491.96
168
1,381.00
749.50
631.50
183,860.46
169
1,381.00
746.93
634.07
183,226.39
170
1,381.00
744.36
636.64
182,589.75
171
1,381.00
741.77
639.23
181,950.52
172
1,381.00
739.17
641.83
181,308.69
173
1,381.00
736.57
644.43
180,664.26
174
1,381.00
733.95
647.05
180,017.21
175
1,381.00
731.32
649.68
179,367.53
176
1,381.00
728.68
652.32
178,715.21
177
1,381.00
726.03
654.97
178,060.24
178
1,381.00
723.37
657.63
177,402.61
179
1,381.00
720.70
660.30
176,742.31
180
1,381.00
718.02
662.98
176,079.32
181
1,381.00
715.32
665.68
175,413.65
182
1,381.00
712.62
668.38
174,745.26
183
1,381.00
709.90
671.10
174,074.17
184
1,381.00
707.18
673.82
173,400.34
185
1,381.00
704.44
676.56
172,723.78
186
1,381.00
701.69
679.31
172,044.47
187
1,381.00
698.93
682.07
171,362.40
188
1,381.00
696.16
684.84
170,677.56
189
1,381.00
693.38
687.62
169,989.94
190
1,381.00
690.58
690.42
169,299.52
191
1,381.00
687.78
693.22
168,606.30
192
1,381.00
684.96
696.04
167,910.27
193
1,381.00
682.14
698.86
167,211.40
194
1,381.00
679.30
701.70
166,509.70
195
1,381.00
676.45
704.55
165,805.14
196
1,381.00
673.58
707.42
165,097.73
197
1,381.00
670.71
710.29
164,387.44
198
1,381.00
667.82
713.18
163,674.26
199
1,381.00
664.93
716.07
162,958.19
200
1,381.00
662.02
718.98
162,239.21
201
1,381.00
659.10
721.90
161,517.30
202
1,381.00
656.16
724.84
160,792.47
203
1,381.00
653.22
727.78
160,064.69
204
1,381.00
650.26
730.74
159,333.95
205
1,381.00
647.29
733.71
158,600.24
206
1,381.00
644.31
736.69
157,863.56
207
1,381.00
641.32
739.68
157,123.88
208
1,381.00
638.32
742.68
156,381.19
209
1,381.00
635.30
745.70
155,635.49
210
1,381.00
632.27
748.73
154,886.76
211
1,381.00
629.23
751.77
154,134.99
212
1,381.00
626.17
754.83
153,380.16
213
1,381.00
623.11
757.89
152,622.27
214
1,381.00
620.03
760.97
151,861.30
215
1,381.00
616.94
764.06
151,097.23
216
1,381.00
613.83
767.17
150,330.07
217
1,381.00
610.72
770.28
149,559.78
218
1,381.00
607.59
773.41
148,786.37
219
1,381.00
604.44
776.56
148,009.81
220
1,381.00
601.29
779.71
147,230.10
221
1,381.00
598.12
782.88
146,447.22
222
1,381.00
594.94
786.06
145,661.17
223
1,381.00
591.75
789.25
144,871.91
224
1,381.00
588.54
792.46
144,079.46
225
1,381.00
585.32
795.68
143,283.78
226
1,381.00
582.09
798.91
142,484.87
227
1,381.00
578.84
802.16
141,682.71
228
1,381.00
575.59
805.41
140,877.30
229
1,381.00
572.31
808.69
140,068.61
230
1,381.00
569.03
811.97
139,256.64
231
1,381.00
565.73
815.27
138,441.37
232
1,381.00
562.42
818.58
137,622.79
233
1,381.00
559.09
821.91
136,800.88
234
1,381.00
555.75
825.25
135,975.64
235
1,381.00
552.40
828.60
135,147.04
236
1,381.00
549.03
831.97
134,315.07
237
1,381.00
545.65
835.35
133,479.73
238
1,381.00
542.26
838.74
132,640.99
239
1,381.00
538.85
842.15
131,798.84
240
1,381.00
535.43
845.57
130,953.28
241
1,381.00
532.00
849.00
130,104.27
242
1,381.00
528.55
852.45
129,251.82
243
1,381.00
525.09
855.91
128,395.91
244
1,381.00
521.61
859.39
127,536.52
245
1,381.00
518.12
862.88
126,673.63
246
1,381.00
514.61
866.39
125,807.25
247
1,381.00
511.09
869.91
124,937.34
248
1,381.00
507.56
873.44
124,063.90
249
1,381.00
504.01
876.99
123,186.91
250
1,381.00
500.45
880.55
122,306.35
251
1,381.00
496.87
884.13
121,422.22
252
1,381.00
493.28
887.72
120,534.50
253
1,381.00
489.67
891.33
119,643.17
254
1,381.00
486.05
894.95
118,748.22
255
1,381.00
482.41
898.59
117,849.64
256
1,381.00
478.76
902.24
116,947.40
257
1,381.00
475.10
905.90
116,041.50
258
1,381.00
471.42
909.58
115,131.92
259
1,381.00
467.72
913.28
114,218.64
260
1,381.00
464.01
916.99
113,301.65
261
1,381.00
460.29
920.71
112,380.94
262
1,381.00
456.55
924.45
111,456.49
263
1,381.00
452.79
928.21
110,528.28
264
1,381.00
449.02
931.98
109,596.30
265
1,381.00
445.23
935.77
108,660.54
266
1,381.00
441.43
939.57
107,720.97
267
1,381.00
437.62
943.38
106,777.59
268
1,381.00
433.78
947.22
105,830.37
269
1,381.00
429.94
951.06
104,879.31
270
1,381.00
426.07
954.93
103,924.38
271
1,381.00
422.19
958.81
102,965.57
272
1,381.00
418.30
962.70
102,002.87
273
1,381.00
414.39
966.61
101,036.26
274
1,381.00
410.46
970.54
100,065.72
275
1,381.00
406.52
974.48
99,091.23
276
1,381.00
402.56
978.44
98,112.79
277
1,381.00
398.58
982.42
97,130.38
278
1,381.00
394.59
986.41
96,143.97
279
1,381.00
390.58
990.42
95,153.55
280
1,381.00
386.56
994.44
94,159.11
281
1,381.00
382.52
998.48
93,160.63
282
1,381.00
378.47
1,002.53
92,158.10
283
1,381.00
374.39
1,006.61
91,151.49
284
1,381.00
370.30
1,010.70
90,140.80
285
1,381.00
366.20
1,014.80
89,125.99
286
1,381.00
362.07
1,018.93
88,107.07
287
1,381.00
357.93
1,023.07
87,084.00
288
1,381.00
353.78
1,027.22
86,056.78
289
1,381.00
349.61
1,031.39
85,025.39
290
1,381.00
345.42
1,035.58
83,989.80
291
1,381.00
341.21
1,039.79
82,950.01
292
1,381.00
336.98
1,044.02
81,905.99
293
1,381.00
332.74
1,048.26
80,857.74
294
1,381.00
328.48
1,052.52
79,805.22
295
1,381.00
324.21
1,056.79
78,748.43
296
1,381.00
319.92
1,061.08
77,687.35
297
1,381.00
315.60
1,065.40
76,621.95
298
1,381.00
311.28
1,069.72
75,552.23
299
1,381.00
306.93
1,074.07
74,478.16
300
1,381.00
302.57
1,078.43
73,399.73
301
1,381.00
298.19
1,082.81
72,316.91
302
1,381.00
293.79
1,087.21
71,229.70
303
1,381.00
289.37
1,091.63
70,138.07
304
1,381.00
284.94
1,096.06
69,042.01
305
1,381.00
280.48
1,100.52
67,941.49
306
1,381.00
276.01
1,104.99
66,836.50
307
1,381.00
271.52
1,109.48
65,727.03
308
1,381.00
267.02
1,113.98
64,613.04
309
1,381.00
262.49
1,118.51
63,494.53
310
1,381.00
257.95
1,123.05
62,371.48
311
1,381.00
253.38
1,127.62
61,243.86
312
1,381.00
248.80
1,132.20
60,111.67
313
1,381.00
244.20
1,136.80
58,974.87
314
1,381.00
239.59
1,141.41
57,833.45
315
1,381.00
234.95
1,146.05
56,687.40
316
1,381.00
230.29
1,150.71
55,536.70
317
1,381.00
225.62
1,155.38
54,381.31
318
1,381.00
220.92
1,160.08
53,221.24
319
1,381.00
216.21
1,164.79
52,056.45
320
1,381.00
211.48
1,169.52
50,886.93
321
1,381.00
206.73
1,174.27
49,712.66
322
1,381.00
201.96
1,179.04
48,533.61
323
1,381.00
197.17
1,183.83
47,349.78
324
1,381.00
192.36
1,188.64
46,161.14
325
1,381.00
187.53
1,193.47
44,967.67
326
1,381.00
182.68
1,198.32
43,769.35
327
1,381.00
177.81
1,203.19
42,566.16
328
1,381.00
172.93
1,208.07
41,358.09
329
1,381.00
168.02
1,212.98
40,145.11
330
1,381.00
163.09
1,217.91
38,927.20
331
1,381.00
158.14
1,222.86
37,704.34
332
1,381.00
153.17
1,227.83
36,476.51
333
1,381.00
148.19
1,232.81
35,243.70
334
1,381.00
143.18
1,237.82
34,005.87
335
1,381.00
138.15
1,242.85
32,763.02
336
1,381.00
133.10
1,247.90
31,515.12
337
1,381.00
128.03
1,252.97
30,262.15
338
1,381.00
122.94
1,258.06
29,004.09
339
1,381.00
117.83
1,263.17
27,740.92
340
1,381.00
112.70
1,268.30
26,472.62
341
1,381.00
107.55
1,273.45
25,199.17
342
1,381.00
102.37
1,278.63
23,920.54
343
1,381.00
97.18
1,283.82
22,636.71
344
1,381.00
91.96
1,289.04
21,347.68
345
1,381.00
86.72
1,294.28
20,053.40
346
1,381.00
81.47
1,299.53
18,753.87
347
1,381.00
76.19
1,304.81
17,449.06
348
1,381.00
70.89
1,310.11
16,138.94
349
1,381.00
65.56
1,315.44
14,823.51
350
1,381.00
60.22
1,320.78
13,502.73
351
1,381.00
54.85
1,326.15
12,176.58
352
1,381.00
49.47
1,331.53
10,845.05
353
1,381.00
44.06
1,336.94
9,508.11
354
1,381.00
38.63
1,342.37
8,165.73
355
1,381.00
33.17
1,347.83
6,817.91
356
1,381.00
27.70
1,353.30
5,464.60
357
1,381.00
22.20
1,358.80
4,105.80
358
1,381.00
16.68
1,364.32
2,741.48
359
1,381.00
11.14
1,369.86
1,371.62
360
1,377.19
5.57
1,371.62
0.00
Totals
497,156.19
236,201.19
260,955.00

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