Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,348.38  
 

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
1,348.38
1,010.79
337.59
261,922.41
2
1,348.38
1,009.49
338.89
261,583.53
3
1,348.38
1,008.19
340.19
261,243.33
4
1,348.38
1,006.88
341.50
260,901.83
5
1,348.38
1,005.56
342.82
260,559.01
6
1,348.38
1,004.24
344.14
260,214.87
7
1,348.38
1,002.91
345.47
259,869.40
8
1,348.38
1,001.58
346.80
259,522.60
9
1,348.38
1,000.24
348.14
259,174.46
10
1,348.38
998.90
349.48
258,824.98
11
1,348.38
997.55
350.83
258,474.16
12
1,348.38
996.20
352.18
258,121.98
13
1,348.38
994.85
353.53
257,768.44
14
1,348.38
993.48
354.90
257,413.55
15
1,348.38
992.11
356.27
257,057.28
16
1,348.38
990.74
357.64
256,699.64
17
1,348.38
989.36
359.02
256,340.63
18
1,348.38
987.98
360.40
255,980.23
19
1,348.38
986.59
361.79
255,618.44
20
1,348.38
985.20
363.18
255,255.25
21
1,348.38
983.80
364.58
254,890.67
22
1,348.38
982.39
365.99
254,524.68
23
1,348.38
980.98
367.40
254,157.28
24
1,348.38
979.56
368.82
253,788.46
25
1,348.38
978.14
370.24
253,418.23
26
1,348.38
976.72
371.66
253,046.56
27
1,348.38
975.28
373.10
252,673.47
28
1,348.38
973.85
374.53
252,298.93
29
1,348.38
972.40
375.98
251,922.95
30
1,348.38
970.95
377.43
251,545.53
31
1,348.38
969.50
378.88
251,166.65
32
1,348.38
968.04
380.34
250,786.30
33
1,348.38
966.57
381.81
250,404.50
34
1,348.38
965.10
383.28
250,021.22
35
1,348.38
963.62
384.76
249,636.46
36
1,348.38
962.14
386.24
249,250.22
37
1,348.38
960.65
387.73
248,862.49
38
1,348.38
959.16
389.22
248,473.27
39
1,348.38
957.66
390.72
248,082.55
40
1,348.38
956.15
392.23
247,690.32
41
1,348.38
954.64
393.74
247,296.58
42
1,348.38
953.12
395.26
246,901.32
43
1,348.38
951.60
396.78
246,504.54
44
1,348.38
950.07
398.31
246,106.23
45
1,348.38
948.53
399.85
245,706.38
46
1,348.38
946.99
401.39
245,305.00
47
1,348.38
945.45
402.93
244,902.06
48
1,348.38
943.89
404.49
244,497.58
49
1,348.38
942.33
406.05
244,091.53
50
1,348.38
940.77
407.61
243,683.92
51
1,348.38
939.20
409.18
243,274.74
52
1,348.38
937.62
410.76
242,863.98
53
1,348.38
936.04
412.34
242,451.64
54
1,348.38
934.45
413.93
242,037.71
55
1,348.38
932.85
415.53
241,622.18
56
1,348.38
931.25
417.13
241,205.05
57
1,348.38
929.64
418.74
240,786.32
58
1,348.38
928.03
420.35
240,365.97
59
1,348.38
926.41
421.97
239,944.00
60
1,348.38
924.78
423.60
239,520.40
61
1,348.38
923.15
425.23
239,095.18
62
1,348.38
921.51
426.87
238,668.31
63
1,348.38
919.87
428.51
238,239.80
64
1,348.38
918.22
430.16
237,809.63
65
1,348.38
916.56
431.82
237,377.81
66
1,348.38
914.89
433.49
236,944.32
67
1,348.38
913.22
435.16
236,509.17
68
1,348.38
911.55
436.83
236,072.33
69
1,348.38
909.86
438.52
235,633.81
70
1,348.38
908.17
440.21
235,193.61
71
1,348.38
906.48
441.90
234,751.70
72
1,348.38
904.77
443.61
234,308.09
73
1,348.38
903.06
445.32
233,862.78
74
1,348.38
901.35
447.03
233,415.74
75
1,348.38
899.62
448.76
232,966.99
76
1,348.38
897.89
450.49
232,516.50
77
1,348.38
896.16
452.22
232,064.28
78
1,348.38
894.41
453.97
231,610.31
79
1,348.38
892.66
455.72
231,154.60
80
1,348.38
890.91
457.47
230,697.12
81
1,348.38
889.15
459.23
230,237.89
82
1,348.38
887.38
461.00
229,776.88
83
1,348.38
885.60
462.78
229,314.10
84
1,348.38
883.81
464.57
228,849.54
85
1,348.38
882.02
466.36
228,383.18
86
1,348.38
880.23
468.15
227,915.03
87
1,348.38
878.42
469.96
227,445.07
88
1,348.38
876.61
471.77
226,973.30
89
1,348.38
874.79
473.59
226,499.71
90
1,348.38
872.97
475.41
226,024.30
91
1,348.38
871.14
477.24
225,547.06
92
1,348.38
869.30
479.08
225,067.97
93
1,348.38
867.45
480.93
224,587.04
94
1,348.38
865.60
482.78
224,104.26
95
1,348.38
863.74
484.64
223,619.61
96
1,348.38
861.87
486.51
223,133.10
97
1,348.38
859.99
488.39
222,644.71
98
1,348.38
858.11
490.27
222,154.44
99
1,348.38
856.22
492.16
221,662.28
100
1,348.38
854.32
494.06
221,168.23
101
1,348.38
852.42
495.96
220,672.27
102
1,348.38
850.51
497.87
220,174.39
103
1,348.38
848.59
499.79
219,674.60
104
1,348.38
846.66
501.72
219,172.89
105
1,348.38
844.73
503.65
218,669.23
106
1,348.38
842.79
505.59
218,163.64
107
1,348.38
840.84
507.54
217,656.10
108
1,348.38
838.88
509.50
217,146.60
109
1,348.38
836.92
511.46
216,635.14
110
1,348.38
834.95
513.43
216,121.71
111
1,348.38
832.97
515.41
215,606.30
112
1,348.38
830.98
517.40
215,088.90
113
1,348.38
828.99
519.39
214,569.51
114
1,348.38
826.99
521.39
214,048.12
115
1,348.38
824.98
523.40
213,524.72
116
1,348.38
822.96
525.42
212,999.29
117
1,348.38
820.93
527.45
212,471.85
118
1,348.38
818.90
529.48
211,942.37
119
1,348.38
816.86
531.52
211,410.85
120
1,348.38
814.81
533.57
210,877.29
121
1,348.38
812.76
535.62
210,341.66
122
1,348.38
810.69
537.69
209,803.97
123
1,348.38
808.62
539.76
209,264.21
124
1,348.38
806.54
541.84
208,722.37
125
1,348.38
804.45
543.93
208,178.44
126
1,348.38
802.35
546.03
207,632.42
127
1,348.38
800.25
548.13
207,084.29
128
1,348.38
798.14
550.24
206,534.04
129
1,348.38
796.02
552.36
205,981.68
130
1,348.38
793.89
554.49
205,427.19
131
1,348.38
791.75
556.63
204,870.56
132
1,348.38
789.61
558.77
204,311.78
133
1,348.38
787.45
560.93
203,750.86
134
1,348.38
785.29
563.09
203,187.77
135
1,348.38
783.12
565.26
202,622.51
136
1,348.38
780.94
567.44
202,055.07
137
1,348.38
778.75
569.63
201,485.44
138
1,348.38
776.56
571.82
200,913.62
139
1,348.38
774.35
574.03
200,339.59
140
1,348.38
772.14
576.24
199,763.36
141
1,348.38
769.92
578.46
199,184.90
142
1,348.38
767.69
580.69
198,604.21
143
1,348.38
765.45
582.93
198,021.28
144
1,348.38
763.21
585.17
197,436.11
145
1,348.38
760.95
587.43
196,848.68
146
1,348.38
758.69
589.69
196,258.99
147
1,348.38
756.41
591.97
195,667.02
148
1,348.38
754.13
594.25
195,072.78
149
1,348.38
751.84
596.54
194,476.24
150
1,348.38
749.54
598.84
193,877.40
151
1,348.38
747.24
601.14
193,276.26
152
1,348.38
744.92
603.46
192,672.80
153
1,348.38
742.59
605.79
192,067.01
154
1,348.38
740.26
608.12
191,458.89
155
1,348.38
737.91
610.47
190,848.42
156
1,348.38
735.56
612.82
190,235.61
157
1,348.38
733.20
615.18
189,620.43
158
1,348.38
730.83
617.55
189,002.87
159
1,348.38
728.45
619.93
188,382.94
160
1,348.38
726.06
622.32
187,760.62
161
1,348.38
723.66
624.72
187,135.90
162
1,348.38
721.25
627.13
186,508.78
163
1,348.38
718.84
629.54
185,879.23
164
1,348.38
716.41
631.97
185,247.26
165
1,348.38
713.97
634.41
184,612.86
166
1,348.38
711.53
636.85
183,976.00
167
1,348.38
709.07
639.31
183,336.70
168
1,348.38
706.61
641.77
182,694.93
169
1,348.38
704.14
644.24
182,050.69
170
1,348.38
701.65
646.73
181,403.96
171
1,348.38
699.16
649.22
180,754.74
172
1,348.38
696.66
651.72
180,103.02
173
1,348.38
694.15
654.23
179,448.79
174
1,348.38
691.63
656.75
178,792.03
175
1,348.38
689.09
659.29
178,132.75
176
1,348.38
686.55
661.83
177,470.92
177
1,348.38
684.00
664.38
176,806.54
178
1,348.38
681.44
666.94
176,139.60
179
1,348.38
678.87
669.51
175,470.09
180
1,348.38
676.29
672.09
174,798.01
181
1,348.38
673.70
674.68
174,123.33
182
1,348.38
671.10
677.28
173,446.05
183
1,348.38
668.49
679.89
172,766.16
184
1,348.38
665.87
682.51
172,083.65
185
1,348.38
663.24
685.14
171,398.51
186
1,348.38
660.60
687.78
170,710.72
187
1,348.38
657.95
690.43
170,020.29
188
1,348.38
655.29
693.09
169,327.20
189
1,348.38
652.62
695.76
168,631.43
190
1,348.38
649.93
698.45
167,932.99
191
1,348.38
647.24
701.14
167,231.85
192
1,348.38
644.54
703.84
166,528.01
193
1,348.38
641.83
706.55
165,821.45
194
1,348.38
639.10
709.28
165,112.18
195
1,348.38
636.37
712.01
164,400.17
196
1,348.38
633.63
714.75
163,685.41
197
1,348.38
630.87
717.51
162,967.90
198
1,348.38
628.11
720.27
162,247.63
199
1,348.38
625.33
723.05
161,524.58
200
1,348.38
622.54
725.84
160,798.74
201
1,348.38
619.75
728.63
160,070.11
202
1,348.38
616.94
731.44
159,338.66
203
1,348.38
614.12
734.26
158,604.40
204
1,348.38
611.29
737.09
157,867.31
205
1,348.38
608.45
739.93
157,127.38
206
1,348.38
605.60
742.78
156,384.59
207
1,348.38
602.73
745.65
155,638.94
208
1,348.38
599.86
748.52
154,890.42
209
1,348.38
596.97
751.41
154,139.02
210
1,348.38
594.08
754.30
153,384.71
211
1,348.38
591.17
757.21
152,627.50
212
1,348.38
588.25
760.13
151,867.38
213
1,348.38
585.32
763.06
151,104.32
214
1,348.38
582.38
766.00
150,338.32
215
1,348.38
579.43
768.95
149,569.37
216
1,348.38
576.47
771.91
148,797.45
217
1,348.38
573.49
774.89
148,022.56
218
1,348.38
570.50
777.88
147,244.69
219
1,348.38
567.51
780.87
146,463.81
220
1,348.38
564.50
783.88
145,679.93
221
1,348.38
561.47
786.91
144,893.02
222
1,348.38
558.44
789.94
144,103.08
223
1,348.38
555.40
792.98
143,310.10
224
1,348.38
552.34
796.04
142,514.06
225
1,348.38
549.27
799.11
141,714.96
226
1,348.38
546.19
802.19
140,912.77
227
1,348.38
543.10
805.28
140,107.49
228
1,348.38
540.00
808.38
139,299.11
229
1,348.38
536.88
811.50
138,487.61
230
1,348.38
533.75
814.63
137,672.98
231
1,348.38
530.61
817.77
136,855.22
232
1,348.38
527.46
820.92
136,034.30
233
1,348.38
524.30
824.08
135,210.22
234
1,348.38
521.12
827.26
134,382.96
235
1,348.38
517.93
830.45
133,552.52
236
1,348.38
514.73
833.65
132,718.87
237
1,348.38
511.52
836.86
131,882.01
238
1,348.38
508.30
840.08
131,041.93
239
1,348.38
505.06
843.32
130,198.60
240
1,348.38
501.81
846.57
129,352.03
241
1,348.38
498.54
849.84
128,502.20
242
1,348.38
495.27
853.11
127,649.09
243
1,348.38
491.98
856.40
126,792.69
244
1,348.38
488.68
859.70
125,932.99
245
1,348.38
485.37
863.01
125,069.97
246
1,348.38
482.04
866.34
124,203.63
247
1,348.38
478.70
869.68
123,333.95
248
1,348.38
475.35
873.03
122,460.92
249
1,348.38
471.98
876.40
121,584.53
250
1,348.38
468.61
879.77
120,704.76
251
1,348.38
465.22
883.16
119,821.59
252
1,348.38
461.81
886.57
118,935.03
253
1,348.38
458.40
889.98
118,045.04
254
1,348.38
454.97
893.41
117,151.63
255
1,348.38
451.52
896.86
116,254.77
256
1,348.38
448.07
900.31
115,354.45
257
1,348.38
444.60
903.78
114,450.67
258
1,348.38
441.11
907.27
113,543.40
259
1,348.38
437.62
910.76
112,632.64
260
1,348.38
434.10
914.28
111,718.36
261
1,348.38
430.58
917.80
110,800.56
262
1,348.38
427.04
921.34
109,879.23
263
1,348.38
423.49
924.89
108,954.34
264
1,348.38
419.93
928.45
108,025.89
265
1,348.38
416.35
932.03
107,093.86
266
1,348.38
412.76
935.62
106,158.23
267
1,348.38
409.15
939.23
105,219.01
268
1,348.38
405.53
942.85
104,276.16
269
1,348.38
401.90
946.48
103,329.67
270
1,348.38
398.25
950.13
102,379.54
271
1,348.38
394.59
953.79
101,425.75
272
1,348.38
390.91
957.47
100,468.28
273
1,348.38
387.22
961.16
99,507.13
274
1,348.38
383.52
964.86
98,542.26
275
1,348.38
379.80
968.58
97,573.68
276
1,348.38
376.07
972.31
96,601.37
277
1,348.38
372.32
976.06
95,625.30
278
1,348.38
368.56
979.82
94,645.48
279
1,348.38
364.78
983.60
93,661.88
280
1,348.38
360.99
987.39
92,674.49
281
1,348.38
357.18
991.20
91,683.29
282
1,348.38
353.36
995.02
90,688.27
283
1,348.38
349.53
998.85
89,689.42
284
1,348.38
345.68
1,002.70
88,686.72
285
1,348.38
341.81
1,006.57
87,680.15
286
1,348.38
337.93
1,010.45
86,669.71
287
1,348.38
334.04
1,014.34
85,655.37
288
1,348.38
330.13
1,018.25
84,637.12
289
1,348.38
326.21
1,022.17
83,614.94
290
1,348.38
322.27
1,026.11
82,588.83
291
1,348.38
318.31
1,030.07
81,558.76
292
1,348.38
314.34
1,034.04
80,524.72
293
1,348.38
310.36
1,038.02
79,486.69
294
1,348.38
306.35
1,042.03
78,444.67
295
1,348.38
302.34
1,046.04
77,398.63
296
1,348.38
298.31
1,050.07
76,348.56
297
1,348.38
294.26
1,054.12
75,294.44
298
1,348.38
290.20
1,058.18
74,236.25
299
1,348.38
286.12
1,062.26
73,173.99
300
1,348.38
282.02
1,066.36
72,107.64
301
1,348.38
277.91
1,070.47
71,037.17
302
1,348.38
273.79
1,074.59
69,962.58
303
1,348.38
269.65
1,078.73
68,883.85
304
1,348.38
265.49
1,082.89
67,800.96
305
1,348.38
261.32
1,087.06
66,713.89
306
1,348.38
257.13
1,091.25
65,622.64
307
1,348.38
252.92
1,095.46
64,527.18
308
1,348.38
248.70
1,099.68
63,427.50
309
1,348.38
244.46
1,103.92
62,323.58
310
1,348.38
240.21
1,108.17
61,215.41
311
1,348.38
235.93
1,112.45
60,102.96
312
1,348.38
231.65
1,116.73
58,986.23
313
1,348.38
227.34
1,121.04
57,865.19
314
1,348.38
223.02
1,125.36
56,739.83
315
1,348.38
218.68
1,129.70
55,610.14
316
1,348.38
214.33
1,134.05
54,476.09
317
1,348.38
209.96
1,138.42
53,337.67
318
1,348.38
205.57
1,142.81
52,194.86
319
1,348.38
201.17
1,147.21
51,047.65
320
1,348.38
196.75
1,151.63
49,896.01
321
1,348.38
192.31
1,156.07
48,739.94
322
1,348.38
187.85
1,160.53
47,579.41
323
1,348.38
183.38
1,165.00
46,414.41
324
1,348.38
178.89
1,169.49
45,244.92
325
1,348.38
174.38
1,174.00
44,070.92
326
1,348.38
169.86
1,178.52
42,892.40
327
1,348.38
165.31
1,183.07
41,709.33
328
1,348.38
160.75
1,187.63
40,521.71
329
1,348.38
156.18
1,192.20
39,329.51
330
1,348.38
151.58
1,196.80
38,132.71
331
1,348.38
146.97
1,201.41
36,931.30
332
1,348.38
142.34
1,206.04
35,725.26
333
1,348.38
137.69
1,210.69
34,514.57
334
1,348.38
133.02
1,215.36
33,299.21
335
1,348.38
128.34
1,220.04
32,079.17
336
1,348.38
123.64
1,224.74
30,854.43
337
1,348.38
118.92
1,229.46
29,624.97
338
1,348.38
114.18
1,234.20
28,390.77
339
1,348.38
109.42
1,238.96
27,151.81
340
1,348.38
104.65
1,243.73
25,908.08
341
1,348.38
99.85
1,248.53
24,659.55
342
1,348.38
95.04
1,253.34
23,406.22
343
1,348.38
90.21
1,258.17
22,148.05
344
1,348.38
85.36
1,263.02
20,885.03
345
1,348.38
80.49
1,267.89
19,617.14
346
1,348.38
75.61
1,272.77
18,344.37
347
1,348.38
70.70
1,277.68
17,066.69
348
1,348.38
65.78
1,282.60
15,784.09
349
1,348.38
60.83
1,287.55
14,496.55
350
1,348.38
55.87
1,292.51
13,204.04
351
1,348.38
50.89
1,297.49
11,906.55
352
1,348.38
45.89
1,302.49
10,604.06
353
1,348.38
40.87
1,307.51
9,296.55
354
1,348.38
35.83
1,312.55
7,984.00
355
1,348.38
30.77
1,317.61
6,666.39
356
1,348.38
25.69
1,322.69
5,343.70
357
1,348.38
20.60
1,327.78
4,015.92
358
1,348.38
15.48
1,332.90
2,683.02
359
1,348.38
10.34
1,338.04
1,344.98
360
1,350.16
5.18
1,344.98
0.00
Totals
485,418.58
223,158.58
262,260.00

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