Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,337.20  
 

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
1,337.20
989.67
347.53
263,564.47
2
1,337.20
988.37
348.83
263,215.64
3
1,337.20
987.06
350.14
262,865.50
4
1,337.20
985.75
351.45
262,514.04
5
1,337.20
984.43
352.77
262,161.27
6
1,337.20
983.10
354.10
261,807.17
7
1,337.20
981.78
355.42
261,451.75
8
1,337.20
980.44
356.76
261,094.99
9
1,337.20
979.11
358.09
260,736.90
10
1,337.20
977.76
359.44
260,377.46
11
1,337.20
976.42
360.78
260,016.68
12
1,337.20
975.06
362.14
259,654.54
13
1,337.20
973.70
363.50
259,291.05
14
1,337.20
972.34
364.86
258,926.19
15
1,337.20
970.97
366.23
258,559.96
16
1,337.20
969.60
367.60
258,192.36
17
1,337.20
968.22
368.98
257,823.38
18
1,337.20
966.84
370.36
257,453.02
19
1,337.20
965.45
371.75
257,081.27
20
1,337.20
964.05
373.15
256,708.12
21
1,337.20
962.66
374.54
256,333.58
22
1,337.20
961.25
375.95
255,957.63
23
1,337.20
959.84
377.36
255,580.27
24
1,337.20
958.43
378.77
255,201.50
25
1,337.20
957.01
380.19
254,821.30
26
1,337.20
955.58
381.62
254,439.68
27
1,337.20
954.15
383.05
254,056.63
28
1,337.20
952.71
384.49
253,672.14
29
1,337.20
951.27
385.93
253,286.21
30
1,337.20
949.82
387.38
252,898.84
31
1,337.20
948.37
388.83
252,510.01
32
1,337.20
946.91
390.29
252,119.72
33
1,337.20
945.45
391.75
251,727.97
34
1,337.20
943.98
393.22
251,334.75
35
1,337.20
942.51
394.69
250,940.06
36
1,337.20
941.03
396.17
250,543.88
37
1,337.20
939.54
397.66
250,146.22
38
1,337.20
938.05
399.15
249,747.07
39
1,337.20
936.55
400.65
249,346.42
40
1,337.20
935.05
402.15
248,944.27
41
1,337.20
933.54
403.66
248,540.61
42
1,337.20
932.03
405.17
248,135.44
43
1,337.20
930.51
406.69
247,728.74
44
1,337.20
928.98
408.22
247,320.53
45
1,337.20
927.45
409.75
246,910.78
46
1,337.20
925.92
411.28
246,499.50
47
1,337.20
924.37
412.83
246,086.67
48
1,337.20
922.83
414.37
245,672.29
49
1,337.20
921.27
415.93
245,256.36
50
1,337.20
919.71
417.49
244,838.88
51
1,337.20
918.15
419.05
244,419.82
52
1,337.20
916.57
420.63
243,999.20
53
1,337.20
915.00
422.20
243,576.99
54
1,337.20
913.41
423.79
243,153.21
55
1,337.20
911.82
425.38
242,727.83
56
1,337.20
910.23
426.97
242,300.86
57
1,337.20
908.63
428.57
241,872.29
58
1,337.20
907.02
430.18
241,442.11
59
1,337.20
905.41
431.79
241,010.32
60
1,337.20
903.79
433.41
240,576.91
61
1,337.20
902.16
435.04
240,141.87
62
1,337.20
900.53
436.67
239,705.20
63
1,337.20
898.89
438.31
239,266.90
64
1,337.20
897.25
439.95
238,826.95
65
1,337.20
895.60
441.60
238,385.35
66
1,337.20
893.95
443.25
237,942.09
67
1,337.20
892.28
444.92
237,497.18
68
1,337.20
890.61
446.59
237,050.59
69
1,337.20
888.94
448.26
236,602.33
70
1,337.20
887.26
449.94
236,152.39
71
1,337.20
885.57
451.63
235,700.76
72
1,337.20
883.88
453.32
235,247.44
73
1,337.20
882.18
455.02
234,792.42
74
1,337.20
880.47
456.73
234,335.69
75
1,337.20
878.76
458.44
233,877.25
76
1,337.20
877.04
460.16
233,417.09
77
1,337.20
875.31
461.89
232,955.20
78
1,337.20
873.58
463.62
232,491.58
79
1,337.20
871.84
465.36
232,026.23
80
1,337.20
870.10
467.10
231,559.12
81
1,337.20
868.35
468.85
231,090.27
82
1,337.20
866.59
470.61
230,619.66
83
1,337.20
864.82
472.38
230,147.28
84
1,337.20
863.05
474.15
229,673.14
85
1,337.20
861.27
475.93
229,197.21
86
1,337.20
859.49
477.71
228,719.50
87
1,337.20
857.70
479.50
228,240.00
88
1,337.20
855.90
481.30
227,758.70
89
1,337.20
854.10
483.10
227,275.59
90
1,337.20
852.28
484.92
226,790.68
91
1,337.20
850.47
486.73
226,303.94
92
1,337.20
848.64
488.56
225,815.38
93
1,337.20
846.81
490.39
225,324.99
94
1,337.20
844.97
492.23
224,832.76
95
1,337.20
843.12
494.08
224,338.68
96
1,337.20
841.27
495.93
223,842.75
97
1,337.20
839.41
497.79
223,344.96
98
1,337.20
837.54
499.66
222,845.30
99
1,337.20
835.67
501.53
222,343.77
100
1,337.20
833.79
503.41
221,840.36
101
1,337.20
831.90
505.30
221,335.06
102
1,337.20
830.01
507.19
220,827.87
103
1,337.20
828.10
509.10
220,318.78
104
1,337.20
826.20
511.00
219,807.77
105
1,337.20
824.28
512.92
219,294.85
106
1,337.20
822.36
514.84
218,780.01
107
1,337.20
820.43
516.77
218,263.23
108
1,337.20
818.49
518.71
217,744.52
109
1,337.20
816.54
520.66
217,223.86
110
1,337.20
814.59
522.61
216,701.25
111
1,337.20
812.63
524.57
216,176.68
112
1,337.20
810.66
526.54
215,650.14
113
1,337.20
808.69
528.51
215,121.63
114
1,337.20
806.71
530.49
214,591.14
115
1,337.20
804.72
532.48
214,058.65
116
1,337.20
802.72
534.48
213,524.17
117
1,337.20
800.72
536.48
212,987.69
118
1,337.20
798.70
538.50
212,449.19
119
1,337.20
796.68
540.52
211,908.68
120
1,337.20
794.66
542.54
211,366.13
121
1,337.20
792.62
544.58
210,821.56
122
1,337.20
790.58
546.62
210,274.94
123
1,337.20
788.53
548.67
209,726.27
124
1,337.20
786.47
550.73
209,175.54
125
1,337.20
784.41
552.79
208,622.75
126
1,337.20
782.34
554.86
208,067.89
127
1,337.20
780.25
556.95
207,510.94
128
1,337.20
778.17
559.03
206,951.91
129
1,337.20
776.07
561.13
206,390.78
130
1,337.20
773.97
563.23
205,827.54
131
1,337.20
771.85
565.35
205,262.19
132
1,337.20
769.73
567.47
204,694.73
133
1,337.20
767.61
569.59
204,125.13
134
1,337.20
765.47
571.73
203,553.40
135
1,337.20
763.33
573.87
202,979.53
136
1,337.20
761.17
576.03
202,403.50
137
1,337.20
759.01
578.19
201,825.31
138
1,337.20
756.84
580.36
201,244.96
139
1,337.20
754.67
582.53
200,662.43
140
1,337.20
752.48
584.72
200,077.71
141
1,337.20
750.29
586.91
199,490.80
142
1,337.20
748.09
589.11
198,901.69
143
1,337.20
745.88
591.32
198,310.37
144
1,337.20
743.66
593.54
197,716.84
145
1,337.20
741.44
595.76
197,121.08
146
1,337.20
739.20
598.00
196,523.08
147
1,337.20
736.96
600.24
195,922.84
148
1,337.20
734.71
602.49
195,320.35
149
1,337.20
732.45
604.75
194,715.60
150
1,337.20
730.18
607.02
194,108.59
151
1,337.20
727.91
609.29
193,499.29
152
1,337.20
725.62
611.58
192,887.72
153
1,337.20
723.33
613.87
192,273.85
154
1,337.20
721.03
616.17
191,657.67
155
1,337.20
718.72
618.48
191,039.19
156
1,337.20
716.40
620.80
190,418.39
157
1,337.20
714.07
623.13
189,795.26
158
1,337.20
711.73
625.47
189,169.79
159
1,337.20
709.39
627.81
188,541.97
160
1,337.20
707.03
630.17
187,911.81
161
1,337.20
704.67
632.53
187,279.28
162
1,337.20
702.30
634.90
186,644.37
163
1,337.20
699.92
637.28
186,007.09
164
1,337.20
697.53
639.67
185,367.42
165
1,337.20
695.13
642.07
184,725.34
166
1,337.20
692.72
644.48
184,080.86
167
1,337.20
690.30
646.90
183,433.97
168
1,337.20
687.88
649.32
182,784.64
169
1,337.20
685.44
651.76
182,132.89
170
1,337.20
683.00
654.20
181,478.69
171
1,337.20
680.55
656.65
180,822.03
172
1,337.20
678.08
659.12
180,162.91
173
1,337.20
675.61
661.59
179,501.32
174
1,337.20
673.13
664.07
178,837.25
175
1,337.20
670.64
666.56
178,170.69
176
1,337.20
668.14
669.06
177,501.63
177
1,337.20
665.63
671.57
176,830.06
178
1,337.20
663.11
674.09
176,155.98
179
1,337.20
660.58
676.62
175,479.36
180
1,337.20
658.05
679.15
174,800.21
181
1,337.20
655.50
681.70
174,118.51
182
1,337.20
652.94
684.26
173,434.26
183
1,337.20
650.38
686.82
172,747.43
184
1,337.20
647.80
689.40
172,058.04
185
1,337.20
645.22
691.98
171,366.05
186
1,337.20
642.62
694.58
170,671.48
187
1,337.20
640.02
697.18
169,974.30
188
1,337.20
637.40
699.80
169,274.50
189
1,337.20
634.78
702.42
168,572.08
190
1,337.20
632.15
705.05
167,867.02
191
1,337.20
629.50
707.70
167,159.32
192
1,337.20
626.85
710.35
166,448.97
193
1,337.20
624.18
713.02
165,735.96
194
1,337.20
621.51
715.69
165,020.27
195
1,337.20
618.83
718.37
164,301.89
196
1,337.20
616.13
721.07
163,580.82
197
1,337.20
613.43
723.77
162,857.05
198
1,337.20
610.71
726.49
162,130.57
199
1,337.20
607.99
729.21
161,401.36
200
1,337.20
605.26
731.94
160,669.41
201
1,337.20
602.51
734.69
159,934.72
202
1,337.20
599.76
737.44
159,197.28
203
1,337.20
596.99
740.21
158,457.07
204
1,337.20
594.21
742.99
157,714.08
205
1,337.20
591.43
745.77
156,968.31
206
1,337.20
588.63
748.57
156,219.74
207
1,337.20
585.82
751.38
155,468.36
208
1,337.20
583.01
754.19
154,714.17
209
1,337.20
580.18
757.02
153,957.15
210
1,337.20
577.34
759.86
153,197.29
211
1,337.20
574.49
762.71
152,434.58
212
1,337.20
571.63
765.57
151,669.01
213
1,337.20
568.76
768.44
150,900.56
214
1,337.20
565.88
771.32
150,129.24
215
1,337.20
562.98
774.22
149,355.03
216
1,337.20
560.08
777.12
148,577.91
217
1,337.20
557.17
780.03
147,797.88
218
1,337.20
554.24
782.96
147,014.92
219
1,337.20
551.31
785.89
146,229.02
220
1,337.20
548.36
788.84
145,440.18
221
1,337.20
545.40
791.80
144,648.38
222
1,337.20
542.43
794.77
143,853.61
223
1,337.20
539.45
797.75
143,055.86
224
1,337.20
536.46
800.74
142,255.12
225
1,337.20
533.46
803.74
141,451.38
226
1,337.20
530.44
806.76
140,644.62
227
1,337.20
527.42
809.78
139,834.84
228
1,337.20
524.38
812.82
139,022.02
229
1,337.20
521.33
815.87
138,206.15
230
1,337.20
518.27
818.93
137,387.23
231
1,337.20
515.20
822.00
136,565.23
232
1,337.20
512.12
825.08
135,740.15
233
1,337.20
509.03
828.17
134,911.97
234
1,337.20
505.92
831.28
134,080.69
235
1,337.20
502.80
834.40
133,246.30
236
1,337.20
499.67
837.53
132,408.77
237
1,337.20
496.53
840.67
131,568.10
238
1,337.20
493.38
843.82
130,724.28
239
1,337.20
490.22
846.98
129,877.30
240
1,337.20
487.04
850.16
129,027.14
241
1,337.20
483.85
853.35
128,173.79
242
1,337.20
480.65
856.55
127,317.24
243
1,337.20
477.44
859.76
126,457.48
244
1,337.20
474.22
862.98
125,594.50
245
1,337.20
470.98
866.22
124,728.28
246
1,337.20
467.73
869.47
123,858.81
247
1,337.20
464.47
872.73
122,986.08
248
1,337.20
461.20
876.00
122,110.08
249
1,337.20
457.91
879.29
121,230.79
250
1,337.20
454.62
882.58
120,348.21
251
1,337.20
451.31
885.89
119,462.31
252
1,337.20
447.98
889.22
118,573.10
253
1,337.20
444.65
892.55
117,680.54
254
1,337.20
441.30
895.90
116,784.65
255
1,337.20
437.94
899.26
115,885.39
256
1,337.20
434.57
902.63
114,982.76
257
1,337.20
431.19
906.01
114,076.74
258
1,337.20
427.79
909.41
113,167.33
259
1,337.20
424.38
912.82
112,254.51
260
1,337.20
420.95
916.25
111,338.26
261
1,337.20
417.52
919.68
110,418.58
262
1,337.20
414.07
923.13
109,495.45
263
1,337.20
410.61
926.59
108,568.86
264
1,337.20
407.13
930.07
107,638.79
265
1,337.20
403.65
933.55
106,705.24
266
1,337.20
400.14
937.06
105,768.18
267
1,337.20
396.63
940.57
104,827.61
268
1,337.20
393.10
944.10
103,883.52
269
1,337.20
389.56
947.64
102,935.88
270
1,337.20
386.01
951.19
101,984.69
271
1,337.20
382.44
954.76
101,029.93
272
1,337.20
378.86
958.34
100,071.60
273
1,337.20
375.27
961.93
99,109.66
274
1,337.20
371.66
965.54
98,144.13
275
1,337.20
368.04
969.16
97,174.97
276
1,337.20
364.41
972.79
96,202.17
277
1,337.20
360.76
976.44
95,225.73
278
1,337.20
357.10
980.10
94,245.63
279
1,337.20
353.42
983.78
93,261.85
280
1,337.20
349.73
987.47
92,274.38
281
1,337.20
346.03
991.17
91,283.21
282
1,337.20
342.31
994.89
90,288.32
283
1,337.20
338.58
998.62
89,289.70
284
1,337.20
334.84
1,002.36
88,287.34
285
1,337.20
331.08
1,006.12
87,281.22
286
1,337.20
327.30
1,009.90
86,271.32
287
1,337.20
323.52
1,013.68
85,257.64
288
1,337.20
319.72
1,017.48
84,240.15
289
1,337.20
315.90
1,021.30
83,218.85
290
1,337.20
312.07
1,025.13
82,193.72
291
1,337.20
308.23
1,028.97
81,164.75
292
1,337.20
304.37
1,032.83
80,131.92
293
1,337.20
300.49
1,036.71
79,095.21
294
1,337.20
296.61
1,040.59
78,054.62
295
1,337.20
292.70
1,044.50
77,010.13
296
1,337.20
288.79
1,048.41
75,961.71
297
1,337.20
284.86
1,052.34
74,909.37
298
1,337.20
280.91
1,056.29
73,853.08
299
1,337.20
276.95
1,060.25
72,792.83
300
1,337.20
272.97
1,064.23
71,728.60
301
1,337.20
268.98
1,068.22
70,660.38
302
1,337.20
264.98
1,072.22
69,588.16
303
1,337.20
260.96
1,076.24
68,511.92
304
1,337.20
256.92
1,080.28
67,431.64
305
1,337.20
252.87
1,084.33
66,347.31
306
1,337.20
248.80
1,088.40
65,258.91
307
1,337.20
244.72
1,092.48
64,166.43
308
1,337.20
240.62
1,096.58
63,069.85
309
1,337.20
236.51
1,100.69
61,969.16
310
1,337.20
232.38
1,104.82
60,864.35
311
1,337.20
228.24
1,108.96
59,755.39
312
1,337.20
224.08
1,113.12
58,642.27
313
1,337.20
219.91
1,117.29
57,524.98
314
1,337.20
215.72
1,121.48
56,403.50
315
1,337.20
211.51
1,125.69
55,277.81
316
1,337.20
207.29
1,129.91
54,147.90
317
1,337.20
203.05
1,134.15
53,013.76
318
1,337.20
198.80
1,138.40
51,875.36
319
1,337.20
194.53
1,142.67
50,732.69
320
1,337.20
190.25
1,146.95
49,585.74
321
1,337.20
185.95
1,151.25
48,434.49
322
1,337.20
181.63
1,155.57
47,278.92
323
1,337.20
177.30
1,159.90
46,119.01
324
1,337.20
172.95
1,164.25
44,954.76
325
1,337.20
168.58
1,168.62
43,786.14
326
1,337.20
164.20
1,173.00
42,613.14
327
1,337.20
159.80
1,177.40
41,435.74
328
1,337.20
155.38
1,181.82
40,253.92
329
1,337.20
150.95
1,186.25
39,067.67
330
1,337.20
146.50
1,190.70
37,876.98
331
1,337.20
142.04
1,195.16
36,681.82
332
1,337.20
137.56
1,199.64
35,482.17
333
1,337.20
133.06
1,204.14
34,278.03
334
1,337.20
128.54
1,208.66
33,069.37
335
1,337.20
124.01
1,213.19
31,856.18
336
1,337.20
119.46
1,217.74
30,638.44
337
1,337.20
114.89
1,222.31
29,416.14
338
1,337.20
110.31
1,226.89
28,189.25
339
1,337.20
105.71
1,231.49
26,957.76
340
1,337.20
101.09
1,236.11
25,721.65
341
1,337.20
96.46
1,240.74
24,480.91
342
1,337.20
91.80
1,245.40
23,235.51
343
1,337.20
87.13
1,250.07
21,985.44
344
1,337.20
82.45
1,254.75
20,730.69
345
1,337.20
77.74
1,259.46
19,471.23
346
1,337.20
73.02
1,264.18
18,207.05
347
1,337.20
68.28
1,268.92
16,938.12
348
1,337.20
63.52
1,273.68
15,664.44
349
1,337.20
58.74
1,278.46
14,385.98
350
1,337.20
53.95
1,283.25
13,102.73
351
1,337.20
49.14
1,288.06
11,814.66
352
1,337.20
44.30
1,292.90
10,521.77
353
1,337.20
39.46
1,297.74
9,224.03
354
1,337.20
34.59
1,302.61
7,921.42
355
1,337.20
29.71
1,307.49
6,613.92
356
1,337.20
24.80
1,312.40
5,301.52
357
1,337.20
19.88
1,317.32
3,984.20
358
1,337.20
14.94
1,322.26
2,661.94
359
1,337.20
9.98
1,327.22
1,334.73
360
1,339.73
5.01
1,334.73
0.00
Totals
481,394.53
217,482.53
263,912.00

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