Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,385.50  
 

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
1,385.50
1,051.33
334.17
265,265.83
2
1,385.50
1,050.01
335.49
264,930.34
3
1,385.50
1,048.68
336.82
264,593.53
4
1,385.50
1,047.35
338.15
264,255.38
5
1,385.50
1,046.01
339.49
263,915.89
6
1,385.50
1,044.67
340.83
263,575.05
7
1,385.50
1,043.32
342.18
263,232.87
8
1,385.50
1,041.96
343.54
262,889.34
9
1,385.50
1,040.60
344.90
262,544.44
10
1,385.50
1,039.24
346.26
262,198.18
11
1,385.50
1,037.87
347.63
261,850.55
12
1,385.50
1,036.49
349.01
261,501.54
13
1,385.50
1,035.11
350.39
261,151.15
14
1,385.50
1,033.72
351.78
260,799.37
15
1,385.50
1,032.33
353.17
260,446.20
16
1,385.50
1,030.93
354.57
260,091.63
17
1,385.50
1,029.53
355.97
259,735.66
18
1,385.50
1,028.12
357.38
259,378.28
19
1,385.50
1,026.71
358.79
259,019.49
20
1,385.50
1,025.29
360.21
258,659.27
21
1,385.50
1,023.86
361.64
258,297.63
22
1,385.50
1,022.43
363.07
257,934.56
23
1,385.50
1,020.99
364.51
257,570.05
24
1,385.50
1,019.55
365.95
257,204.10
25
1,385.50
1,018.10
367.40
256,836.70
26
1,385.50
1,016.65
368.85
256,467.85
27
1,385.50
1,015.19
370.31
256,097.53
28
1,385.50
1,013.72
371.78
255,725.75
29
1,385.50
1,012.25
373.25
255,352.50
30
1,385.50
1,010.77
374.73
254,977.77
31
1,385.50
1,009.29
376.21
254,601.56
32
1,385.50
1,007.80
377.70
254,223.85
33
1,385.50
1,006.30
379.20
253,844.66
34
1,385.50
1,004.80
380.70
253,463.96
35
1,385.50
1,003.29
382.21
253,081.75
36
1,385.50
1,001.78
383.72
252,698.04
37
1,385.50
1,000.26
385.24
252,312.80
38
1,385.50
998.74
386.76
251,926.04
39
1,385.50
997.21
388.29
251,537.74
40
1,385.50
995.67
389.83
251,147.91
41
1,385.50
994.13
391.37
250,756.54
42
1,385.50
992.58
392.92
250,363.62
43
1,385.50
991.02
394.48
249,969.14
44
1,385.50
989.46
396.04
249,573.10
45
1,385.50
987.89
397.61
249,175.50
46
1,385.50
986.32
399.18
248,776.32
47
1,385.50
984.74
400.76
248,375.56
48
1,385.50
983.15
402.35
247,973.21
49
1,385.50
981.56
403.94
247,569.27
50
1,385.50
979.96
405.54
247,163.73
51
1,385.50
978.36
407.14
246,756.59
52
1,385.50
976.74
408.76
246,347.83
53
1,385.50
975.13
410.37
245,937.46
54
1,385.50
973.50
412.00
245,525.46
55
1,385.50
971.87
413.63
245,111.83
56
1,385.50
970.23
415.27
244,696.57
57
1,385.50
968.59
416.91
244,279.66
58
1,385.50
966.94
418.56
243,861.10
59
1,385.50
965.28
420.22
243,440.88
60
1,385.50
963.62
421.88
243,019.00
61
1,385.50
961.95
423.55
242,595.45
62
1,385.50
960.27
425.23
242,170.23
63
1,385.50
958.59
426.91
241,743.32
64
1,385.50
956.90
428.60
241,314.72
65
1,385.50
955.20
430.30
240,884.42
66
1,385.50
953.50
432.00
240,452.42
67
1,385.50
951.79
433.71
240,018.71
68
1,385.50
950.07
435.43
239,583.29
69
1,385.50
948.35
437.15
239,146.14
70
1,385.50
946.62
438.88
238,707.26
71
1,385.50
944.88
440.62
238,266.64
72
1,385.50
943.14
442.36
237,824.28
73
1,385.50
941.39
444.11
237,380.17
74
1,385.50
939.63
445.87
236,934.30
75
1,385.50
937.86
447.64
236,486.66
76
1,385.50
936.09
449.41
236,037.26
77
1,385.50
934.31
451.19
235,586.07
78
1,385.50
932.53
452.97
235,133.10
79
1,385.50
930.74
454.76
234,678.33
80
1,385.50
928.94
456.56
234,221.77
81
1,385.50
927.13
458.37
233,763.40
82
1,385.50
925.31
460.19
233,303.21
83
1,385.50
923.49
462.01
232,841.20
84
1,385.50
921.66
463.84
232,377.36
85
1,385.50
919.83
465.67
231,911.69
86
1,385.50
917.98
467.52
231,444.17
87
1,385.50
916.13
469.37
230,974.81
88
1,385.50
914.28
471.22
230,503.58
89
1,385.50
912.41
473.09
230,030.49
90
1,385.50
910.54
474.96
229,555.53
91
1,385.50
908.66
476.84
229,078.69
92
1,385.50
906.77
478.73
228,599.96
93
1,385.50
904.87
480.63
228,119.33
94
1,385.50
902.97
482.53
227,636.81
95
1,385.50
901.06
484.44
227,152.37
96
1,385.50
899.14
486.36
226,666.01
97
1,385.50
897.22
488.28
226,177.73
98
1,385.50
895.29
490.21
225,687.52
99
1,385.50
893.35
492.15
225,195.37
100
1,385.50
891.40
494.10
224,701.26
101
1,385.50
889.44
496.06
224,205.21
102
1,385.50
887.48
498.02
223,707.18
103
1,385.50
885.51
499.99
223,207.19
104
1,385.50
883.53
501.97
222,705.22
105
1,385.50
881.54
503.96
222,201.26
106
1,385.50
879.55
505.95
221,695.31
107
1,385.50
877.54
507.96
221,187.35
108
1,385.50
875.53
509.97
220,677.39
109
1,385.50
873.51
511.99
220,165.40
110
1,385.50
871.49
514.01
219,651.39
111
1,385.50
869.45
516.05
219,135.34
112
1,385.50
867.41
518.09
218,617.25
113
1,385.50
865.36
520.14
218,097.11
114
1,385.50
863.30
522.20
217,574.91
115
1,385.50
861.23
524.27
217,050.65
116
1,385.50
859.16
526.34
216,524.31
117
1,385.50
857.08
528.42
215,995.88
118
1,385.50
854.98
530.52
215,465.37
119
1,385.50
852.88
532.62
214,932.75
120
1,385.50
850.78
534.72
214,398.03
121
1,385.50
848.66
536.84
213,861.18
122
1,385.50
846.53
538.97
213,322.22
123
1,385.50
844.40
541.10
212,781.12
124
1,385.50
842.26
543.24
212,237.88
125
1,385.50
840.11
545.39
211,692.49
126
1,385.50
837.95
547.55
211,144.93
127
1,385.50
835.78
549.72
210,595.22
128
1,385.50
833.61
551.89
210,043.32
129
1,385.50
831.42
554.08
209,489.24
130
1,385.50
829.23
556.27
208,932.97
131
1,385.50
827.03
558.47
208,374.50
132
1,385.50
824.82
560.68
207,813.81
133
1,385.50
822.60
562.90
207,250.91
134
1,385.50
820.37
565.13
206,685.78
135
1,385.50
818.13
567.37
206,118.41
136
1,385.50
815.89
569.61
205,548.80
137
1,385.50
813.63
571.87
204,976.93
138
1,385.50
811.37
574.13
204,402.79
139
1,385.50
809.09
576.41
203,826.39
140
1,385.50
806.81
578.69
203,247.70
141
1,385.50
804.52
580.98
202,666.72
142
1,385.50
802.22
583.28
202,083.45
143
1,385.50
799.91
585.59
201,497.86
144
1,385.50
797.60
587.90
200,909.95
145
1,385.50
795.27
590.23
200,319.72
146
1,385.50
792.93
592.57
199,727.16
147
1,385.50
790.59
594.91
199,132.24
148
1,385.50
788.23
597.27
198,534.97
149
1,385.50
785.87
599.63
197,935.34
150
1,385.50
783.49
602.01
197,333.34
151
1,385.50
781.11
604.39
196,728.95
152
1,385.50
778.72
606.78
196,122.17
153
1,385.50
776.32
609.18
195,512.98
154
1,385.50
773.91
611.59
194,901.39
155
1,385.50
771.48
614.02
194,287.37
156
1,385.50
769.05
616.45
193,670.93
157
1,385.50
766.61
618.89
193,052.04
158
1,385.50
764.16
621.34
192,430.71
159
1,385.50
761.70
623.80
191,806.91
160
1,385.50
759.24
626.26
191,180.65
161
1,385.50
756.76
628.74
190,551.90
162
1,385.50
754.27
631.23
189,920.67
163
1,385.50
751.77
633.73
189,286.94
164
1,385.50
749.26
636.24
188,650.70
165
1,385.50
746.74
638.76
188,011.94
166
1,385.50
744.21
641.29
187,370.66
167
1,385.50
741.68
643.82
186,726.83
168
1,385.50
739.13
646.37
186,080.46
169
1,385.50
736.57
648.93
185,431.53
170
1,385.50
734.00
651.50
184,780.03
171
1,385.50
731.42
654.08
184,125.95
172
1,385.50
728.83
656.67
183,469.28
173
1,385.50
726.23
659.27
182,810.01
174
1,385.50
723.62
661.88
182,148.14
175
1,385.50
721.00
664.50
181,483.64
176
1,385.50
718.37
667.13
180,816.51
177
1,385.50
715.73
669.77
180,146.74
178
1,385.50
713.08
672.42
179,474.32
179
1,385.50
710.42
675.08
178,799.24
180
1,385.50
707.75
677.75
178,121.49
181
1,385.50
705.06
680.44
177,441.06
182
1,385.50
702.37
683.13
176,757.93
183
1,385.50
699.67
685.83
176,072.09
184
1,385.50
696.95
688.55
175,383.54
185
1,385.50
694.23
691.27
174,692.27
186
1,385.50
691.49
694.01
173,998.26
187
1,385.50
688.74
696.76
173,301.50
188
1,385.50
685.99
699.51
172,601.99
189
1,385.50
683.22
702.28
171,899.71
190
1,385.50
680.44
705.06
171,194.64
191
1,385.50
677.65
707.85
170,486.79
192
1,385.50
674.84
710.66
169,776.13
193
1,385.50
672.03
713.47
169,062.66
194
1,385.50
669.21
716.29
168,346.37
195
1,385.50
666.37
719.13
167,627.24
196
1,385.50
663.52
721.98
166,905.26
197
1,385.50
660.67
724.83
166,180.43
198
1,385.50
657.80
727.70
165,452.73
199
1,385.50
654.92
730.58
164,722.14
200
1,385.50
652.03
733.47
163,988.67
201
1,385.50
649.12
736.38
163,252.29
202
1,385.50
646.21
739.29
162,513.00
203
1,385.50
643.28
742.22
161,770.78
204
1,385.50
640.34
745.16
161,025.62
205
1,385.50
637.39
748.11
160,277.52
206
1,385.50
634.43
751.07
159,526.45
207
1,385.50
631.46
754.04
158,772.41
208
1,385.50
628.47
757.03
158,015.38
209
1,385.50
625.48
760.02
157,255.36
210
1,385.50
622.47
763.03
156,492.33
211
1,385.50
619.45
766.05
155,726.28
212
1,385.50
616.42
769.08
154,957.19
213
1,385.50
613.37
772.13
154,185.06
214
1,385.50
610.32
775.18
153,409.88
215
1,385.50
607.25
778.25
152,631.63
216
1,385.50
604.17
781.33
151,850.29
217
1,385.50
601.07
784.43
151,065.87
218
1,385.50
597.97
787.53
150,278.34
219
1,385.50
594.85
790.65
149,487.69
220
1,385.50
591.72
793.78
148,693.91
221
1,385.50
588.58
796.92
147,896.99
222
1,385.50
585.43
800.07
147,096.92
223
1,385.50
582.26
803.24
146,293.68
224
1,385.50
579.08
806.42
145,487.25
225
1,385.50
575.89
809.61
144,677.64
226
1,385.50
572.68
812.82
143,864.82
227
1,385.50
569.46
816.04
143,048.79
228
1,385.50
566.23
819.27
142,229.52
229
1,385.50
562.99
822.51
141,407.02
230
1,385.50
559.74
825.76
140,581.25
231
1,385.50
556.47
829.03
139,752.22
232
1,385.50
553.19
832.31
138,919.91
233
1,385.50
549.89
835.61
138,084.30
234
1,385.50
546.58
838.92
137,245.38
235
1,385.50
543.26
842.24
136,403.14
236
1,385.50
539.93
845.57
135,557.57
237
1,385.50
536.58
848.92
134,708.65
238
1,385.50
533.22
852.28
133,856.38
239
1,385.50
529.85
855.65
133,000.72
240
1,385.50
526.46
859.04
132,141.69
241
1,385.50
523.06
862.44
131,279.25
242
1,385.50
519.65
865.85
130,413.39
243
1,385.50
516.22
869.28
129,544.11
244
1,385.50
512.78
872.72
128,671.39
245
1,385.50
509.32
876.18
127,795.22
246
1,385.50
505.86
879.64
126,915.57
247
1,385.50
502.37
883.13
126,032.45
248
1,385.50
498.88
886.62
125,145.82
249
1,385.50
495.37
890.13
124,255.69
250
1,385.50
491.85
893.65
123,362.04
251
1,385.50
488.31
897.19
122,464.85
252
1,385.50
484.76
900.74
121,564.10
253
1,385.50
481.19
904.31
120,659.80
254
1,385.50
477.61
907.89
119,751.91
255
1,385.50
474.02
911.48
118,840.42
256
1,385.50
470.41
915.09
117,925.33
257
1,385.50
466.79
918.71
117,006.62
258
1,385.50
463.15
922.35
116,084.27
259
1,385.50
459.50
926.00
115,158.27
260
1,385.50
455.83
929.67
114,228.61
261
1,385.50
452.15
933.35
113,295.26
262
1,385.50
448.46
937.04
112,358.22
263
1,385.50
444.75
940.75
111,417.48
264
1,385.50
441.03
944.47
110,473.00
265
1,385.50
437.29
948.21
109,524.79
266
1,385.50
433.54
951.96
108,572.83
267
1,385.50
429.77
955.73
107,617.09
268
1,385.50
425.98
959.52
106,657.58
269
1,385.50
422.19
963.31
105,694.27
270
1,385.50
418.37
967.13
104,727.14
271
1,385.50
414.54
970.96
103,756.18
272
1,385.50
410.70
974.80
102,781.39
273
1,385.50
406.84
978.66
101,802.73
274
1,385.50
402.97
982.53
100,820.20
275
1,385.50
399.08
986.42
99,833.78
276
1,385.50
395.18
990.32
98,843.45
277
1,385.50
391.26
994.24
97,849.21
278
1,385.50
387.32
998.18
96,851.03
279
1,385.50
383.37
1,002.13
95,848.90
280
1,385.50
379.40
1,006.10
94,842.80
281
1,385.50
375.42
1,010.08
93,832.72
282
1,385.50
371.42
1,014.08
92,818.64
283
1,385.50
367.41
1,018.09
91,800.55
284
1,385.50
363.38
1,022.12
90,778.42
285
1,385.50
359.33
1,026.17
89,752.25
286
1,385.50
355.27
1,030.23
88,722.02
287
1,385.50
351.19
1,034.31
87,687.72
288
1,385.50
347.10
1,038.40
86,649.31
289
1,385.50
342.99
1,042.51
85,606.80
290
1,385.50
338.86
1,046.64
84,560.16
291
1,385.50
334.72
1,050.78
83,509.38
292
1,385.50
330.56
1,054.94
82,454.43
293
1,385.50
326.38
1,059.12
81,395.32
294
1,385.50
322.19
1,063.31
80,332.01
295
1,385.50
317.98
1,067.52
79,264.49
296
1,385.50
313.76
1,071.74
78,192.74
297
1,385.50
309.51
1,075.99
77,116.76
298
1,385.50
305.25
1,080.25
76,036.51
299
1,385.50
300.98
1,084.52
74,951.99
300
1,385.50
296.68
1,088.82
73,863.17
301
1,385.50
292.38
1,093.12
72,770.05
302
1,385.50
288.05
1,097.45
71,672.60
303
1,385.50
283.70
1,101.80
70,570.80
304
1,385.50
279.34
1,106.16
69,464.64
305
1,385.50
274.96
1,110.54
68,354.11
306
1,385.50
270.57
1,114.93
67,239.17
307
1,385.50
266.16
1,119.34
66,119.83
308
1,385.50
261.72
1,123.78
64,996.05
309
1,385.50
257.28
1,128.22
63,867.83
310
1,385.50
252.81
1,132.69
62,735.14
311
1,385.50
248.33
1,137.17
61,597.97
312
1,385.50
243.83
1,141.67
60,456.29
313
1,385.50
239.31
1,146.19
59,310.10
314
1,385.50
234.77
1,150.73
58,159.37
315
1,385.50
230.21
1,155.29
57,004.08
316
1,385.50
225.64
1,159.86
55,844.22
317
1,385.50
221.05
1,164.45
54,679.77
318
1,385.50
216.44
1,169.06
53,510.71
319
1,385.50
211.81
1,173.69
52,337.03
320
1,385.50
207.17
1,178.33
51,158.69
321
1,385.50
202.50
1,183.00
49,975.70
322
1,385.50
197.82
1,187.68
48,788.02
323
1,385.50
193.12
1,192.38
47,595.64
324
1,385.50
188.40
1,197.10
46,398.54
325
1,385.50
183.66
1,201.84
45,196.70
326
1,385.50
178.90
1,206.60
43,990.10
327
1,385.50
174.13
1,211.37
42,778.73
328
1,385.50
169.33
1,216.17
41,562.56
329
1,385.50
164.52
1,220.98
40,341.58
330
1,385.50
159.69
1,225.81
39,115.76
331
1,385.50
154.83
1,230.67
37,885.10
332
1,385.50
149.96
1,235.54
36,649.56
333
1,385.50
145.07
1,240.43
35,409.13
334
1,385.50
140.16
1,245.34
34,163.79
335
1,385.50
135.23
1,250.27
32,913.52
336
1,385.50
130.28
1,255.22
31,658.31
337
1,385.50
125.31
1,260.19
30,398.12
338
1,385.50
120.33
1,265.17
29,132.95
339
1,385.50
115.32
1,270.18
27,862.76
340
1,385.50
110.29
1,275.21
26,587.55
341
1,385.50
105.24
1,280.26
25,307.30
342
1,385.50
100.17
1,285.33
24,021.97
343
1,385.50
95.09
1,290.41
22,731.56
344
1,385.50
89.98
1,295.52
21,436.04
345
1,385.50
84.85
1,300.65
20,135.39
346
1,385.50
79.70
1,305.80
18,829.59
347
1,385.50
74.53
1,310.97
17,518.63
348
1,385.50
69.34
1,316.16
16,202.47
349
1,385.50
64.13
1,321.37
14,881.10
350
1,385.50
58.90
1,326.60
13,554.51
351
1,385.50
53.65
1,331.85
12,222.66
352
1,385.50
48.38
1,337.12
10,885.54
353
1,385.50
43.09
1,342.41
9,543.13
354
1,385.50
37.77
1,347.73
8,195.41
355
1,385.50
32.44
1,353.06
6,842.35
356
1,385.50
27.08
1,358.42
5,483.93
357
1,385.50
21.71
1,363.79
4,120.14
358
1,385.50
16.31
1,369.19
2,750.95
359
1,385.50
10.89
1,374.61
1,376.34
360
1,381.78
5.45
1,376.34
0.00
Totals
498,776.28
233,176.28
265,600.00

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