Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,381.23  
 

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
1,381.23
1,060.31
320.92
260,679.08
2
1,381.23
1,059.01
322.22
260,356.86
3
1,381.23
1,057.70
323.53
260,033.33
4
1,381.23
1,056.39
324.84
259,708.49
5
1,381.23
1,055.07
326.16
259,382.32
6
1,381.23
1,053.74
327.49
259,054.83
7
1,381.23
1,052.41
328.82
258,726.01
8
1,381.23
1,051.07
330.16
258,395.86
9
1,381.23
1,049.73
331.50
258,064.36
10
1,381.23
1,048.39
332.84
257,731.52
11
1,381.23
1,047.03
334.20
257,397.32
12
1,381.23
1,045.68
335.55
257,061.77
13
1,381.23
1,044.31
336.92
256,724.85
14
1,381.23
1,042.94
338.29
256,386.57
15
1,381.23
1,041.57
339.66
256,046.91
16
1,381.23
1,040.19
341.04
255,705.87
17
1,381.23
1,038.81
342.42
255,363.44
18
1,381.23
1,037.41
343.82
255,019.63
19
1,381.23
1,036.02
345.21
254,674.41
20
1,381.23
1,034.61
346.62
254,327.80
21
1,381.23
1,033.21
348.02
253,979.77
22
1,381.23
1,031.79
349.44
253,630.34
23
1,381.23
1,030.37
350.86
253,279.48
24
1,381.23
1,028.95
352.28
252,927.20
25
1,381.23
1,027.52
353.71
252,573.49
26
1,381.23
1,026.08
355.15
252,218.34
27
1,381.23
1,024.64
356.59
251,861.74
28
1,381.23
1,023.19
358.04
251,503.70
29
1,381.23
1,021.73
359.50
251,144.20
30
1,381.23
1,020.27
360.96
250,783.25
31
1,381.23
1,018.81
362.42
250,420.82
32
1,381.23
1,017.33
363.90
250,056.93
33
1,381.23
1,015.86
365.37
249,691.56
34
1,381.23
1,014.37
366.86
249,324.70
35
1,381.23
1,012.88
368.35
248,956.35
36
1,381.23
1,011.39
369.84
248,586.50
37
1,381.23
1,009.88
371.35
248,215.16
38
1,381.23
1,008.37
372.86
247,842.30
39
1,381.23
1,006.86
374.37
247,467.93
40
1,381.23
1,005.34
375.89
247,092.04
41
1,381.23
1,003.81
377.42
246,714.62
42
1,381.23
1,002.28
378.95
246,335.67
43
1,381.23
1,000.74
380.49
245,955.18
44
1,381.23
999.19
382.04
245,573.14
45
1,381.23
997.64
383.59
245,189.55
46
1,381.23
996.08
385.15
244,804.40
47
1,381.23
994.52
386.71
244,417.69
48
1,381.23
992.95
388.28
244,029.41
49
1,381.23
991.37
389.86
243,639.55
50
1,381.23
989.79
391.44
243,248.10
51
1,381.23
988.20
393.03
242,855.07
52
1,381.23
986.60
394.63
242,460.44
53
1,381.23
985.00
396.23
242,064.20
54
1,381.23
983.39
397.84
241,666.36
55
1,381.23
981.77
399.46
241,266.90
56
1,381.23
980.15
401.08
240,865.82
57
1,381.23
978.52
402.71
240,463.10
58
1,381.23
976.88
404.35
240,058.75
59
1,381.23
975.24
405.99
239,652.76
60
1,381.23
973.59
407.64
239,245.12
61
1,381.23
971.93
409.30
238,835.83
62
1,381.23
970.27
410.96
238,424.87
63
1,381.23
968.60
412.63
238,012.24
64
1,381.23
966.92
414.31
237,597.93
65
1,381.23
965.24
415.99
237,181.94
66
1,381.23
963.55
417.68
236,764.26
67
1,381.23
961.85
419.38
236,344.89
68
1,381.23
960.15
421.08
235,923.81
69
1,381.23
958.44
422.79
235,501.02
70
1,381.23
956.72
424.51
235,076.51
71
1,381.23
955.00
426.23
234,650.28
72
1,381.23
953.27
427.96
234,222.32
73
1,381.23
951.53
429.70
233,792.62
74
1,381.23
949.78
431.45
233,361.17
75
1,381.23
948.03
433.20
232,927.97
76
1,381.23
946.27
434.96
232,493.01
77
1,381.23
944.50
436.73
232,056.28
78
1,381.23
942.73
438.50
231,617.78
79
1,381.23
940.95
440.28
231,177.50
80
1,381.23
939.16
442.07
230,735.43
81
1,381.23
937.36
443.87
230,291.56
82
1,381.23
935.56
445.67
229,845.89
83
1,381.23
933.75
447.48
229,398.41
84
1,381.23
931.93
449.30
228,949.11
85
1,381.23
930.11
451.12
228,497.98
86
1,381.23
928.27
452.96
228,045.03
87
1,381.23
926.43
454.80
227,590.23
88
1,381.23
924.59
456.64
227,133.59
89
1,381.23
922.73
458.50
226,675.09
90
1,381.23
920.87
460.36
226,214.72
91
1,381.23
919.00
462.23
225,752.49
92
1,381.23
917.12
464.11
225,288.38
93
1,381.23
915.23
466.00
224,822.38
94
1,381.23
913.34
467.89
224,354.50
95
1,381.23
911.44
469.79
223,884.71
96
1,381.23
909.53
471.70
223,413.01
97
1,381.23
907.62
473.61
222,939.39
98
1,381.23
905.69
475.54
222,463.85
99
1,381.23
903.76
477.47
221,986.38
100
1,381.23
901.82
479.41
221,506.97
101
1,381.23
899.87
481.36
221,025.62
102
1,381.23
897.92
483.31
220,542.30
103
1,381.23
895.95
485.28
220,057.02
104
1,381.23
893.98
487.25
219,569.78
105
1,381.23
892.00
489.23
219,080.55
106
1,381.23
890.01
491.22
218,589.33
107
1,381.23
888.02
493.21
218,096.12
108
1,381.23
886.02
495.21
217,600.91
109
1,381.23
884.00
497.23
217,103.68
110
1,381.23
881.98
499.25
216,604.44
111
1,381.23
879.96
501.27
216,103.16
112
1,381.23
877.92
503.31
215,599.85
113
1,381.23
875.87
505.36
215,094.49
114
1,381.23
873.82
507.41
214,587.09
115
1,381.23
871.76
509.47
214,077.62
116
1,381.23
869.69
511.54
213,566.08
117
1,381.23
867.61
513.62
213,052.46
118
1,381.23
865.53
515.70
212,536.75
119
1,381.23
863.43
517.80
212,018.95
120
1,381.23
861.33
519.90
211,499.05
121
1,381.23
859.21
522.02
210,977.04
122
1,381.23
857.09
524.14
210,452.90
123
1,381.23
854.96
526.27
209,926.64
124
1,381.23
852.83
528.40
209,398.23
125
1,381.23
850.68
530.55
208,867.68
126
1,381.23
848.52
532.71
208,334.98
127
1,381.23
846.36
534.87
207,800.11
128
1,381.23
844.19
537.04
207,263.07
129
1,381.23
842.01
539.22
206,723.84
130
1,381.23
839.82
541.41
206,182.43
131
1,381.23
837.62
543.61
205,638.81
132
1,381.23
835.41
545.82
205,092.99
133
1,381.23
833.19
548.04
204,544.95
134
1,381.23
830.96
550.27
203,994.69
135
1,381.23
828.73
552.50
203,442.18
136
1,381.23
826.48
554.75
202,887.44
137
1,381.23
824.23
557.00
202,330.44
138
1,381.23
821.97
559.26
201,771.18
139
1,381.23
819.70
561.53
201,209.64
140
1,381.23
817.41
563.82
200,645.83
141
1,381.23
815.12
566.11
200,079.72
142
1,381.23
812.82
568.41
199,511.31
143
1,381.23
810.51
570.72
198,940.60
144
1,381.23
808.20
573.03
198,367.56
145
1,381.23
805.87
575.36
197,792.20
146
1,381.23
803.53
577.70
197,214.50
147
1,381.23
801.18
580.05
196,634.46
148
1,381.23
798.83
582.40
196,052.05
149
1,381.23
796.46
584.77
195,467.29
150
1,381.23
794.09
587.14
194,880.14
151
1,381.23
791.70
589.53
194,290.61
152
1,381.23
789.31
591.92
193,698.69
153
1,381.23
786.90
594.33
193,104.36
154
1,381.23
784.49
596.74
192,507.62
155
1,381.23
782.06
599.17
191,908.45
156
1,381.23
779.63
601.60
191,306.85
157
1,381.23
777.18
604.05
190,702.80
158
1,381.23
774.73
606.50
190,096.30
159
1,381.23
772.27
608.96
189,487.34
160
1,381.23
769.79
611.44
188,875.90
161
1,381.23
767.31
613.92
188,261.98
162
1,381.23
764.81
616.42
187,645.56
163
1,381.23
762.31
618.92
187,026.64
164
1,381.23
759.80
621.43
186,405.21
165
1,381.23
757.27
623.96
185,781.25
166
1,381.23
754.74
626.49
185,154.75
167
1,381.23
752.19
629.04
184,525.72
168
1,381.23
749.64
631.59
183,894.12
169
1,381.23
747.07
634.16
183,259.96
170
1,381.23
744.49
636.74
182,623.22
171
1,381.23
741.91
639.32
181,983.90
172
1,381.23
739.31
641.92
181,341.98
173
1,381.23
736.70
644.53
180,697.45
174
1,381.23
734.08
647.15
180,050.31
175
1,381.23
731.45
649.78
179,400.53
176
1,381.23
728.81
652.42
178,748.12
177
1,381.23
726.16
655.07
178,093.05
178
1,381.23
723.50
657.73
177,435.32
179
1,381.23
720.83
660.40
176,774.92
180
1,381.23
718.15
663.08
176,111.84
181
1,381.23
715.45
665.78
175,446.07
182
1,381.23
712.75
668.48
174,777.59
183
1,381.23
710.03
671.20
174,106.39
184
1,381.23
707.31
673.92
173,432.47
185
1,381.23
704.57
676.66
172,755.81
186
1,381.23
701.82
679.41
172,076.40
187
1,381.23
699.06
682.17
171,394.23
188
1,381.23
696.29
684.94
170,709.29
189
1,381.23
693.51
687.72
170,021.56
190
1,381.23
690.71
690.52
169,331.05
191
1,381.23
687.91
693.32
168,637.72
192
1,381.23
685.09
696.14
167,941.58
193
1,381.23
682.26
698.97
167,242.62
194
1,381.23
679.42
701.81
166,540.81
195
1,381.23
676.57
704.66
165,836.15
196
1,381.23
673.71
707.52
165,128.63
197
1,381.23
670.84
710.39
164,418.24
198
1,381.23
667.95
713.28
163,704.95
199
1,381.23
665.05
716.18
162,988.78
200
1,381.23
662.14
719.09
162,269.69
201
1,381.23
659.22
722.01
161,547.68
202
1,381.23
656.29
724.94
160,822.74
203
1,381.23
653.34
727.89
160,094.85
204
1,381.23
650.39
730.84
159,364.00
205
1,381.23
647.42
733.81
158,630.19
206
1,381.23
644.44
736.79
157,893.40
207
1,381.23
641.44
739.79
157,153.61
208
1,381.23
638.44
742.79
156,410.81
209
1,381.23
635.42
745.81
155,665.00
210
1,381.23
632.39
748.84
154,916.16
211
1,381.23
629.35
751.88
154,164.28
212
1,381.23
626.29
754.94
153,409.34
213
1,381.23
623.23
758.00
152,651.34
214
1,381.23
620.15
761.08
151,890.25
215
1,381.23
617.05
764.18
151,126.08
216
1,381.23
613.95
767.28
150,358.80
217
1,381.23
610.83
770.40
149,588.40
218
1,381.23
607.70
773.53
148,814.87
219
1,381.23
604.56
776.67
148,038.20
220
1,381.23
601.41
779.82
147,258.38
221
1,381.23
598.24
782.99
146,475.38
222
1,381.23
595.06
786.17
145,689.21
223
1,381.23
591.86
789.37
144,899.84
224
1,381.23
588.66
792.57
144,107.27
225
1,381.23
585.44
795.79
143,311.47
226
1,381.23
582.20
799.03
142,512.45
227
1,381.23
578.96
802.27
141,710.17
228
1,381.23
575.70
805.53
140,904.64
229
1,381.23
572.43
808.80
140,095.84
230
1,381.23
569.14
812.09
139,283.75
231
1,381.23
565.84
815.39
138,468.36
232
1,381.23
562.53
818.70
137,649.65
233
1,381.23
559.20
822.03
136,827.63
234
1,381.23
555.86
825.37
136,002.26
235
1,381.23
552.51
828.72
135,173.54
236
1,381.23
549.14
832.09
134,341.45
237
1,381.23
545.76
835.47
133,505.98
238
1,381.23
542.37
838.86
132,667.12
239
1,381.23
538.96
842.27
131,824.85
240
1,381.23
535.54
845.69
130,979.16
241
1,381.23
532.10
849.13
130,130.03
242
1,381.23
528.65
852.58
129,277.45
243
1,381.23
525.19
856.04
128,421.41
244
1,381.23
521.71
859.52
127,561.90
245
1,381.23
518.22
863.01
126,698.89
246
1,381.23
514.71
866.52
125,832.37
247
1,381.23
511.19
870.04
124,962.34
248
1,381.23
507.66
873.57
124,088.76
249
1,381.23
504.11
877.12
123,211.65
250
1,381.23
500.55
880.68
122,330.96
251
1,381.23
496.97
884.26
121,446.70
252
1,381.23
493.38
887.85
120,558.85
253
1,381.23
489.77
891.46
119,667.39
254
1,381.23
486.15
895.08
118,772.31
255
1,381.23
482.51
898.72
117,873.59
256
1,381.23
478.86
902.37
116,971.22
257
1,381.23
475.20
906.03
116,065.19
258
1,381.23
471.51
909.72
115,155.47
259
1,381.23
467.82
913.41
114,242.06
260
1,381.23
464.11
917.12
113,324.94
261
1,381.23
460.38
920.85
112,404.09
262
1,381.23
456.64
924.59
111,479.50
263
1,381.23
452.89
928.34
110,551.16
264
1,381.23
449.11
932.12
109,619.04
265
1,381.23
445.33
935.90
108,683.14
266
1,381.23
441.53
939.70
107,743.44
267
1,381.23
437.71
943.52
106,799.91
268
1,381.23
433.87
947.36
105,852.56
269
1,381.23
430.03
951.20
104,901.35
270
1,381.23
426.16
955.07
103,946.29
271
1,381.23
422.28
958.95
102,987.34
272
1,381.23
418.39
962.84
102,024.49
273
1,381.23
414.47
966.76
101,057.74
274
1,381.23
410.55
970.68
100,087.06
275
1,381.23
406.60
974.63
99,112.43
276
1,381.23
402.64
978.59
98,133.84
277
1,381.23
398.67
982.56
97,151.28
278
1,381.23
394.68
986.55
96,164.73
279
1,381.23
390.67
990.56
95,174.17
280
1,381.23
386.65
994.58
94,179.58
281
1,381.23
382.60
998.63
93,180.96
282
1,381.23
378.55
1,002.68
92,178.28
283
1,381.23
374.47
1,006.76
91,171.52
284
1,381.23
370.38
1,010.85
90,160.67
285
1,381.23
366.28
1,014.95
89,145.72
286
1,381.23
362.15
1,019.08
88,126.65
287
1,381.23
358.01
1,023.22
87,103.43
288
1,381.23
353.86
1,027.37
86,076.06
289
1,381.23
349.68
1,031.55
85,044.51
290
1,381.23
345.49
1,035.74
84,008.78
291
1,381.23
341.29
1,039.94
82,968.83
292
1,381.23
337.06
1,044.17
81,924.66
293
1,381.23
332.82
1,048.41
80,876.25
294
1,381.23
328.56
1,052.67
79,823.58
295
1,381.23
324.28
1,056.95
78,766.64
296
1,381.23
319.99
1,061.24
77,705.39
297
1,381.23
315.68
1,065.55
76,639.84
298
1,381.23
311.35
1,069.88
75,569.96
299
1,381.23
307.00
1,074.23
74,495.74
300
1,381.23
302.64
1,078.59
73,417.14
301
1,381.23
298.26
1,082.97
72,334.17
302
1,381.23
293.86
1,087.37
71,246.80
303
1,381.23
289.44
1,091.79
70,155.01
304
1,381.23
285.00
1,096.23
69,058.78
305
1,381.23
280.55
1,100.68
67,958.11
306
1,381.23
276.08
1,105.15
66,852.95
307
1,381.23
271.59
1,109.64
65,743.31
308
1,381.23
267.08
1,114.15
64,629.17
309
1,381.23
262.56
1,118.67
63,510.49
310
1,381.23
258.01
1,123.22
62,387.27
311
1,381.23
253.45
1,127.78
61,259.49
312
1,381.23
248.87
1,132.36
60,127.13
313
1,381.23
244.27
1,136.96
58,990.17
314
1,381.23
239.65
1,141.58
57,848.58
315
1,381.23
235.01
1,146.22
56,702.36
316
1,381.23
230.35
1,150.88
55,551.49
317
1,381.23
225.68
1,155.55
54,395.93
318
1,381.23
220.98
1,160.25
53,235.69
319
1,381.23
216.27
1,164.96
52,070.73
320
1,381.23
211.54
1,169.69
50,901.04
321
1,381.23
206.79
1,174.44
49,726.59
322
1,381.23
202.01
1,179.22
48,547.38
323
1,381.23
197.22
1,184.01
47,363.37
324
1,381.23
192.41
1,188.82
46,174.55
325
1,381.23
187.58
1,193.65
44,980.91
326
1,381.23
182.73
1,198.50
43,782.41
327
1,381.23
177.87
1,203.36
42,579.05
328
1,381.23
172.98
1,208.25
41,370.80
329
1,381.23
168.07
1,213.16
40,157.63
330
1,381.23
163.14
1,218.09
38,939.54
331
1,381.23
158.19
1,223.04
37,716.51
332
1,381.23
153.22
1,228.01
36,488.50
333
1,381.23
148.23
1,233.00
35,255.50
334
1,381.23
143.23
1,238.00
34,017.50
335
1,381.23
138.20
1,243.03
32,774.47
336
1,381.23
133.15
1,248.08
31,526.38
337
1,381.23
128.08
1,253.15
30,273.23
338
1,381.23
122.98
1,258.25
29,014.98
339
1,381.23
117.87
1,263.36
27,751.63
340
1,381.23
112.74
1,268.49
26,483.14
341
1,381.23
107.59
1,273.64
25,209.49
342
1,381.23
102.41
1,278.82
23,930.68
343
1,381.23
97.22
1,284.01
22,646.67
344
1,381.23
92.00
1,289.23
21,357.44
345
1,381.23
86.76
1,294.47
20,062.97
346
1,381.23
81.51
1,299.72
18,763.25
347
1,381.23
76.23
1,305.00
17,458.25
348
1,381.23
70.92
1,310.31
16,147.94
349
1,381.23
65.60
1,315.63
14,832.31
350
1,381.23
60.26
1,320.97
13,511.34
351
1,381.23
54.89
1,326.34
12,185.00
352
1,381.23
49.50
1,331.73
10,853.27
353
1,381.23
44.09
1,337.14
9,516.13
354
1,381.23
38.66
1,342.57
8,173.56
355
1,381.23
33.21
1,348.02
6,825.53
356
1,381.23
27.73
1,353.50
5,472.03
357
1,381.23
22.23
1,359.00
4,113.03
358
1,381.23
16.71
1,364.52
2,748.51
359
1,381.23
11.17
1,370.06
1,378.45
360
1,384.05
5.60
1,378.45
0.00
Totals
497,245.62
236,245.62
261,000.00

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