Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,298.00  
 

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
1,298.00
934.48
363.52
263,490.48
2
1,298.00
933.20
364.80
263,125.68
3
1,298.00
931.90
366.10
262,759.58
4
1,298.00
930.61
367.39
262,392.19
5
1,298.00
929.31
368.69
262,023.49
6
1,298.00
928.00
370.00
261,653.49
7
1,298.00
926.69
371.31
261,282.18
8
1,298.00
925.37
372.63
260,909.56
9
1,298.00
924.05
373.95
260,535.61
10
1,298.00
922.73
375.27
260,160.34
11
1,298.00
921.40
376.60
259,783.74
12
1,298.00
920.07
377.93
259,405.81
13
1,298.00
918.73
379.27
259,026.54
14
1,298.00
917.39
380.61
258,645.93
15
1,298.00
916.04
381.96
258,263.96
16
1,298.00
914.68
383.32
257,880.65
17
1,298.00
913.33
384.67
257,495.98
18
1,298.00
911.96
386.04
257,109.94
19
1,298.00
910.60
387.40
256,722.54
20
1,298.00
909.23
388.77
256,333.76
21
1,298.00
907.85
390.15
255,943.61
22
1,298.00
906.47
391.53
255,552.08
23
1,298.00
905.08
392.92
255,159.16
24
1,298.00
903.69
394.31
254,764.85
25
1,298.00
902.29
395.71
254,369.14
26
1,298.00
900.89
397.11
253,972.03
27
1,298.00
899.48
398.52
253,573.52
28
1,298.00
898.07
399.93
253,173.59
29
1,298.00
896.66
401.34
252,772.25
30
1,298.00
895.24
402.76
252,369.48
31
1,298.00
893.81
404.19
251,965.29
32
1,298.00
892.38
405.62
251,559.67
33
1,298.00
890.94
407.06
251,152.61
34
1,298.00
889.50
408.50
250,744.11
35
1,298.00
888.05
409.95
250,334.16
36
1,298.00
886.60
411.40
249,922.76
37
1,298.00
885.14
412.86
249,509.90
38
1,298.00
883.68
414.32
249,095.58
39
1,298.00
882.21
415.79
248,679.80
40
1,298.00
880.74
417.26
248,262.54
41
1,298.00
879.26
418.74
247,843.80
42
1,298.00
877.78
420.22
247,423.58
43
1,298.00
876.29
421.71
247,001.87
44
1,298.00
874.80
423.20
246,578.67
45
1,298.00
873.30
424.70
246,153.97
46
1,298.00
871.80
426.20
245,727.76
47
1,298.00
870.29
427.71
245,300.05
48
1,298.00
868.77
429.23
244,870.82
49
1,298.00
867.25
430.75
244,440.07
50
1,298.00
865.73
432.27
244,007.80
51
1,298.00
864.19
433.81
243,573.99
52
1,298.00
862.66
435.34
243,138.65
53
1,298.00
861.12
436.88
242,701.77
54
1,298.00
859.57
438.43
242,263.33
55
1,298.00
858.02
439.98
241,823.35
56
1,298.00
856.46
441.54
241,381.81
57
1,298.00
854.89
443.11
240,938.70
58
1,298.00
853.32
444.68
240,494.03
59
1,298.00
851.75
446.25
240,047.78
60
1,298.00
850.17
447.83
239,599.95
61
1,298.00
848.58
449.42
239,150.53
62
1,298.00
846.99
451.01
238,699.52
63
1,298.00
845.39
452.61
238,246.91
64
1,298.00
843.79
454.21
237,792.71
65
1,298.00
842.18
455.82
237,336.89
66
1,298.00
840.57
457.43
236,879.46
67
1,298.00
838.95
459.05
236,420.40
68
1,298.00
837.32
460.68
235,959.73
69
1,298.00
835.69
462.31
235,497.42
70
1,298.00
834.05
463.95
235,033.47
71
1,298.00
832.41
465.59
234,567.88
72
1,298.00
830.76
467.24
234,100.64
73
1,298.00
829.11
468.89
233,631.75
74
1,298.00
827.45
470.55
233,161.19
75
1,298.00
825.78
472.22
232,688.97
76
1,298.00
824.11
473.89
232,215.08
77
1,298.00
822.43
475.57
231,739.51
78
1,298.00
820.74
477.26
231,262.25
79
1,298.00
819.05
478.95
230,783.31
80
1,298.00
817.36
480.64
230,302.66
81
1,298.00
815.66
482.34
229,820.32
82
1,298.00
813.95
484.05
229,336.27
83
1,298.00
812.23
485.77
228,850.50
84
1,298.00
810.51
487.49
228,363.01
85
1,298.00
808.79
489.21
227,873.80
86
1,298.00
807.05
490.95
227,382.85
87
1,298.00
805.31
492.69
226,890.16
88
1,298.00
803.57
494.43
226,395.73
89
1,298.00
801.82
496.18
225,899.55
90
1,298.00
800.06
497.94
225,401.61
91
1,298.00
798.30
499.70
224,901.91
92
1,298.00
796.53
501.47
224,400.44
93
1,298.00
794.75
503.25
223,897.19
94
1,298.00
792.97
505.03
223,392.16
95
1,298.00
791.18
506.82
222,885.34
96
1,298.00
789.39
508.61
222,376.72
97
1,298.00
787.58
510.42
221,866.31
98
1,298.00
785.78
512.22
221,354.08
99
1,298.00
783.96
514.04
220,840.05
100
1,298.00
782.14
515.86
220,324.19
101
1,298.00
780.31
517.69
219,806.50
102
1,298.00
778.48
519.52
219,286.99
103
1,298.00
776.64
521.36
218,765.63
104
1,298.00
774.79
523.21
218,242.42
105
1,298.00
772.94
525.06
217,717.36
106
1,298.00
771.08
526.92
217,190.45
107
1,298.00
769.22
528.78
216,661.66
108
1,298.00
767.34
530.66
216,131.01
109
1,298.00
765.46
532.54
215,598.47
110
1,298.00
763.58
534.42
215,064.05
111
1,298.00
761.69
536.31
214,527.73
112
1,298.00
759.79
538.21
213,989.52
113
1,298.00
757.88
540.12
213,449.40
114
1,298.00
755.97
542.03
212,907.36
115
1,298.00
754.05
543.95
212,363.41
116
1,298.00
752.12
545.88
211,817.53
117
1,298.00
750.19
547.81
211,269.72
118
1,298.00
748.25
549.75
210,719.97
119
1,298.00
746.30
551.70
210,168.27
120
1,298.00
744.35
553.65
209,614.61
121
1,298.00
742.39
555.61
209,059.00
122
1,298.00
740.42
557.58
208,501.41
123
1,298.00
738.44
559.56
207,941.86
124
1,298.00
736.46
561.54
207,380.32
125
1,298.00
734.47
563.53
206,816.79
126
1,298.00
732.48
565.52
206,251.27
127
1,298.00
730.47
567.53
205,683.74
128
1,298.00
728.46
569.54
205,114.20
129
1,298.00
726.45
571.55
204,542.65
130
1,298.00
724.42
573.58
203,969.07
131
1,298.00
722.39
575.61
203,393.46
132
1,298.00
720.35
577.65
202,815.81
133
1,298.00
718.31
579.69
202,236.12
134
1,298.00
716.25
581.75
201,654.37
135
1,298.00
714.19
583.81
201,070.56
136
1,298.00
712.12
585.88
200,484.69
137
1,298.00
710.05
587.95
199,896.74
138
1,298.00
707.97
590.03
199,306.71
139
1,298.00
705.88
592.12
198,714.58
140
1,298.00
703.78
594.22
198,120.36
141
1,298.00
701.68
596.32
197,524.04
142
1,298.00
699.56
598.44
196,925.61
143
1,298.00
697.44
600.56
196,325.05
144
1,298.00
695.32
602.68
195,722.37
145
1,298.00
693.18
604.82
195,117.55
146
1,298.00
691.04
606.96
194,510.59
147
1,298.00
688.89
609.11
193,901.48
148
1,298.00
686.73
611.27
193,290.22
149
1,298.00
684.57
613.43
192,676.79
150
1,298.00
682.40
615.60
192,061.19
151
1,298.00
680.22
617.78
191,443.40
152
1,298.00
678.03
619.97
190,823.43
153
1,298.00
675.83
622.17
190,201.26
154
1,298.00
673.63
624.37
189,576.89
155
1,298.00
671.42
626.58
188,950.31
156
1,298.00
669.20
628.80
188,321.51
157
1,298.00
666.97
631.03
187,690.48
158
1,298.00
664.74
633.26
187,057.22
159
1,298.00
662.49
635.51
186,421.71
160
1,298.00
660.24
637.76
185,783.96
161
1,298.00
657.98
640.02
185,143.94
162
1,298.00
655.72
642.28
184,501.66
163
1,298.00
653.44
644.56
183,857.10
164
1,298.00
651.16
646.84
183,210.26
165
1,298.00
648.87
649.13
182,561.13
166
1,298.00
646.57
651.43
181,909.70
167
1,298.00
644.26
653.74
181,255.97
168
1,298.00
641.95
656.05
180,599.92
169
1,298.00
639.62
658.38
179,941.54
170
1,298.00
637.29
660.71
179,280.83
171
1,298.00
634.95
663.05
178,617.79
172
1,298.00
632.60
665.40
177,952.39
173
1,298.00
630.25
667.75
177,284.64
174
1,298.00
627.88
670.12
176,614.52
175
1,298.00
625.51
672.49
175,942.03
176
1,298.00
623.13
674.87
175,267.16
177
1,298.00
620.74
677.26
174,589.90
178
1,298.00
618.34
679.66
173,910.24
179
1,298.00
615.93
682.07
173,228.17
180
1,298.00
613.52
684.48
172,543.69
181
1,298.00
611.09
686.91
171,856.78
182
1,298.00
608.66
689.34
171,167.44
183
1,298.00
606.22
691.78
170,475.66
184
1,298.00
603.77
694.23
169,781.42
185
1,298.00
601.31
696.69
169,084.73
186
1,298.00
598.84
699.16
168,385.57
187
1,298.00
596.37
701.63
167,683.94
188
1,298.00
593.88
704.12
166,979.82
189
1,298.00
591.39
706.61
166,273.21
190
1,298.00
588.88
709.12
165,564.09
191
1,298.00
586.37
711.63
164,852.46
192
1,298.00
583.85
714.15
164,138.32
193
1,298.00
581.32
716.68
163,421.64
194
1,298.00
578.78
719.22
162,702.43
195
1,298.00
576.24
721.76
161,980.66
196
1,298.00
573.68
724.32
161,256.34
197
1,298.00
571.12
726.88
160,529.46
198
1,298.00
568.54
729.46
159,800.00
199
1,298.00
565.96
732.04
159,067.96
200
1,298.00
563.37
734.63
158,333.33
201
1,298.00
560.76
737.24
157,596.09
202
1,298.00
558.15
739.85
156,856.24
203
1,298.00
555.53
742.47
156,113.78
204
1,298.00
552.90
745.10
155,368.68
205
1,298.00
550.26
747.74
154,620.94
206
1,298.00
547.62
750.38
153,870.56
207
1,298.00
544.96
753.04
153,117.52
208
1,298.00
542.29
755.71
152,361.81
209
1,298.00
539.61
758.39
151,603.42
210
1,298.00
536.93
761.07
150,842.35
211
1,298.00
534.23
763.77
150,078.59
212
1,298.00
531.53
766.47
149,312.11
213
1,298.00
528.81
769.19
148,542.93
214
1,298.00
526.09
771.91
147,771.02
215
1,298.00
523.36
774.64
146,996.37
216
1,298.00
520.61
777.39
146,218.98
217
1,298.00
517.86
780.14
145,438.84
218
1,298.00
515.10
782.90
144,655.94
219
1,298.00
512.32
785.68
143,870.26
220
1,298.00
509.54
788.46
143,081.80
221
1,298.00
506.75
791.25
142,290.55
222
1,298.00
503.95
794.05
141,496.50
223
1,298.00
501.13
796.87
140,699.63
224
1,298.00
498.31
799.69
139,899.94
225
1,298.00
495.48
802.52
139,097.42
226
1,298.00
492.64
805.36
138,292.06
227
1,298.00
489.78
808.22
137,483.84
228
1,298.00
486.92
811.08
136,672.76
229
1,298.00
484.05
813.95
135,858.81
230
1,298.00
481.17
816.83
135,041.98
231
1,298.00
478.27
819.73
134,222.25
232
1,298.00
475.37
822.63
133,399.62
233
1,298.00
472.46
825.54
132,574.08
234
1,298.00
469.53
828.47
131,745.61
235
1,298.00
466.60
831.40
130,914.21
236
1,298.00
463.65
834.35
130,079.87
237
1,298.00
460.70
837.30
129,242.57
238
1,298.00
457.73
840.27
128,402.30
239
1,298.00
454.76
843.24
127,559.06
240
1,298.00
451.77
846.23
126,712.83
241
1,298.00
448.77
849.23
125,863.61
242
1,298.00
445.77
852.23
125,011.37
243
1,298.00
442.75
855.25
124,156.12
244
1,298.00
439.72
858.28
123,297.84
245
1,298.00
436.68
861.32
122,436.52
246
1,298.00
433.63
864.37
121,572.15
247
1,298.00
430.57
867.43
120,704.72
248
1,298.00
427.50
870.50
119,834.21
249
1,298.00
424.41
873.59
118,960.63
250
1,298.00
421.32
876.68
118,083.95
251
1,298.00
418.21
879.79
117,204.16
252
1,298.00
415.10
882.90
116,321.26
253
1,298.00
411.97
886.03
115,435.23
254
1,298.00
408.83
889.17
114,546.06
255
1,298.00
405.68
892.32
113,653.75
256
1,298.00
402.52
895.48
112,758.27
257
1,298.00
399.35
898.65
111,859.62
258
1,298.00
396.17
901.83
110,957.79
259
1,298.00
392.98
905.02
110,052.77
260
1,298.00
389.77
908.23
109,144.54
261
1,298.00
386.55
911.45
108,233.09
262
1,298.00
383.33
914.67
107,318.42
263
1,298.00
380.09
917.91
106,400.50
264
1,298.00
376.84
921.16
105,479.34
265
1,298.00
373.57
924.43
104,554.91
266
1,298.00
370.30
927.70
103,627.21
267
1,298.00
367.01
930.99
102,696.22
268
1,298.00
363.72
934.28
101,761.94
269
1,298.00
360.41
937.59
100,824.34
270
1,298.00
357.09
940.91
99,883.43
271
1,298.00
353.75
944.25
98,939.18
272
1,298.00
350.41
947.59
97,991.59
273
1,298.00
347.05
950.95
97,040.65
274
1,298.00
343.69
954.31
96,086.33
275
1,298.00
340.31
957.69
95,128.64
276
1,298.00
336.91
961.09
94,167.55
277
1,298.00
333.51
964.49
93,203.06
278
1,298.00
330.09
967.91
92,235.16
279
1,298.00
326.67
971.33
91,263.82
280
1,298.00
323.23
974.77
90,289.05
281
1,298.00
319.77
978.23
89,310.82
282
1,298.00
316.31
981.69
88,329.13
283
1,298.00
312.83
985.17
87,343.96
284
1,298.00
309.34
988.66
86,355.31
285
1,298.00
305.84
992.16
85,363.15
286
1,298.00
302.33
995.67
84,367.48
287
1,298.00
298.80
999.20
83,368.28
288
1,298.00
295.26
1,002.74
82,365.54
289
1,298.00
291.71
1,006.29
81,359.25
290
1,298.00
288.15
1,009.85
80,349.40
291
1,298.00
284.57
1,013.43
79,335.97
292
1,298.00
280.98
1,017.02
78,318.95
293
1,298.00
277.38
1,020.62
77,298.33
294
1,298.00
273.76
1,024.24
76,274.10
295
1,298.00
270.14
1,027.86
75,246.23
296
1,298.00
266.50
1,031.50
74,214.73
297
1,298.00
262.84
1,035.16
73,179.58
298
1,298.00
259.18
1,038.82
72,140.75
299
1,298.00
255.50
1,042.50
71,098.25
300
1,298.00
251.81
1,046.19
70,052.06
301
1,298.00
248.10
1,049.90
69,002.16
302
1,298.00
244.38
1,053.62
67,948.54
303
1,298.00
240.65
1,057.35
66,891.19
304
1,298.00
236.91
1,061.09
65,830.10
305
1,298.00
233.15
1,064.85
64,765.25
306
1,298.00
229.38
1,068.62
63,696.62
307
1,298.00
225.59
1,072.41
62,624.22
308
1,298.00
221.79
1,076.21
61,548.01
309
1,298.00
217.98
1,080.02
60,467.99
310
1,298.00
214.16
1,083.84
59,384.15
311
1,298.00
210.32
1,087.68
58,296.47
312
1,298.00
206.47
1,091.53
57,204.94
313
1,298.00
202.60
1,095.40
56,109.54
314
1,298.00
198.72
1,099.28
55,010.26
315
1,298.00
194.83
1,103.17
53,907.09
316
1,298.00
190.92
1,107.08
52,800.01
317
1,298.00
187.00
1,111.00
51,689.01
318
1,298.00
183.07
1,114.93
50,574.07
319
1,298.00
179.12
1,118.88
49,455.19
320
1,298.00
175.15
1,122.85
48,332.34
321
1,298.00
171.18
1,126.82
47,205.52
322
1,298.00
167.19
1,130.81
46,074.71
323
1,298.00
163.18
1,134.82
44,939.89
324
1,298.00
159.16
1,138.84
43,801.05
325
1,298.00
155.13
1,142.87
42,658.18
326
1,298.00
151.08
1,146.92
41,511.26
327
1,298.00
147.02
1,150.98
40,360.28
328
1,298.00
142.94
1,155.06
39,205.22
329
1,298.00
138.85
1,159.15
38,046.07
330
1,298.00
134.75
1,163.25
36,882.82
331
1,298.00
130.63
1,167.37
35,715.45
332
1,298.00
126.49
1,171.51
34,543.94
333
1,298.00
122.34
1,175.66
33,368.28
334
1,298.00
118.18
1,179.82
32,188.46
335
1,298.00
114.00
1,184.00
31,004.46
336
1,298.00
109.81
1,188.19
29,816.27
337
1,298.00
105.60
1,192.40
28,623.87
338
1,298.00
101.38
1,196.62
27,427.24
339
1,298.00
97.14
1,200.86
26,226.38
340
1,298.00
92.89
1,205.11
25,021.27
341
1,298.00
88.62
1,209.38
23,811.88
342
1,298.00
84.33
1,213.67
22,598.22
343
1,298.00
80.04
1,217.96
21,380.25
344
1,298.00
75.72
1,222.28
20,157.97
345
1,298.00
71.39
1,226.61
18,931.37
346
1,298.00
67.05
1,230.95
17,700.42
347
1,298.00
62.69
1,235.31
16,465.11
348
1,298.00
58.31
1,239.69
15,225.42
349
1,298.00
53.92
1,244.08
13,981.34
350
1,298.00
49.52
1,248.48
12,732.86
351
1,298.00
45.10
1,252.90
11,479.96
352
1,298.00
40.66
1,257.34
10,222.61
353
1,298.00
36.21
1,261.79
8,960.82
354
1,298.00
31.74
1,266.26
7,694.55
355
1,298.00
27.25
1,270.75
6,423.81
356
1,298.00
22.75
1,275.25
5,148.56
357
1,298.00
18.23
1,279.77
3,868.79
358
1,298.00
13.70
1,284.30
2,584.49
359
1,298.00
9.15
1,288.85
1,295.65
360
1,300.24
4.59
1,295.65
0.00
Totals
467,282.24
203,428.24
263,854.00

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