Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,318.01  
 

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
1,318.01
948.88
369.13
267,550.87
2
1,318.01
947.58
370.43
267,180.44
3
1,318.01
946.26
371.75
266,808.69
4
1,318.01
944.95
373.06
266,435.63
5
1,318.01
943.63
374.38
266,061.25
6
1,318.01
942.30
375.71
265,685.54
7
1,318.01
940.97
377.04
265,308.50
8
1,318.01
939.63
378.38
264,930.12
9
1,318.01
938.29
379.72
264,550.41
10
1,318.01
936.95
381.06
264,169.34
11
1,318.01
935.60
382.41
263,786.93
12
1,318.01
934.25
383.76
263,403.17
13
1,318.01
932.89
385.12
263,018.05
14
1,318.01
931.52
386.49
262,631.56
15
1,318.01
930.15
387.86
262,243.70
16
1,318.01
928.78
389.23
261,854.47
17
1,318.01
927.40
390.61
261,463.86
18
1,318.01
926.02
391.99
261,071.87
19
1,318.01
924.63
393.38
260,678.49
20
1,318.01
923.24
394.77
260,283.72
21
1,318.01
921.84
396.17
259,887.54
22
1,318.01
920.44
397.57
259,489.97
23
1,318.01
919.03
398.98
259,090.99
24
1,318.01
917.61
400.40
258,690.59
25
1,318.01
916.20
401.81
258,288.78
26
1,318.01
914.77
403.24
257,885.54
27
1,318.01
913.34
404.67
257,480.87
28
1,318.01
911.91
406.10
257,074.78
29
1,318.01
910.47
407.54
256,667.24
30
1,318.01
909.03
408.98
256,258.26
31
1,318.01
907.58
410.43
255,847.83
32
1,318.01
906.13
411.88
255,435.95
33
1,318.01
904.67
413.34
255,022.61
34
1,318.01
903.21
414.80
254,607.80
35
1,318.01
901.74
416.27
254,191.53
36
1,318.01
900.26
417.75
253,773.78
37
1,318.01
898.78
419.23
253,354.55
38
1,318.01
897.30
420.71
252,933.84
39
1,318.01
895.81
422.20
252,511.64
40
1,318.01
894.31
423.70
252,087.94
41
1,318.01
892.81
425.20
251,662.74
42
1,318.01
891.31
426.70
251,236.03
43
1,318.01
889.79
428.22
250,807.82
44
1,318.01
888.28
429.73
250,378.09
45
1,318.01
886.76
431.25
249,946.83
46
1,318.01
885.23
432.78
249,514.05
47
1,318.01
883.70
434.31
249,079.74
48
1,318.01
882.16
435.85
248,643.88
49
1,318.01
880.61
437.40
248,206.49
50
1,318.01
879.06
438.95
247,767.54
51
1,318.01
877.51
440.50
247,327.04
52
1,318.01
875.95
442.06
246,884.98
53
1,318.01
874.38
443.63
246,441.36
54
1,318.01
872.81
445.20
245,996.16
55
1,318.01
871.24
446.77
245,549.39
56
1,318.01
869.65
448.36
245,101.03
57
1,318.01
868.07
449.94
244,651.09
58
1,318.01
866.47
451.54
244,199.55
59
1,318.01
864.87
453.14
243,746.41
60
1,318.01
863.27
454.74
243,291.67
61
1,318.01
861.66
456.35
242,835.32
62
1,318.01
860.04
457.97
242,377.35
63
1,318.01
858.42
459.59
241,917.76
64
1,318.01
856.79
461.22
241,456.54
65
1,318.01
855.16
462.85
240,993.69
66
1,318.01
853.52
464.49
240,529.20
67
1,318.01
851.87
466.14
240,063.06
68
1,318.01
850.22
467.79
239,595.28
69
1,318.01
848.57
469.44
239,125.83
70
1,318.01
846.90
471.11
238,654.73
71
1,318.01
845.24
472.77
238,181.95
72
1,318.01
843.56
474.45
237,707.51
73
1,318.01
841.88
476.13
237,231.38
74
1,318.01
840.19
477.82
236,753.56
75
1,318.01
838.50
479.51
236,274.05
76
1,318.01
836.80
481.21
235,792.85
77
1,318.01
835.10
482.91
235,309.94
78
1,318.01
833.39
484.62
234,825.32
79
1,318.01
831.67
486.34
234,338.98
80
1,318.01
829.95
488.06
233,850.92
81
1,318.01
828.22
489.79
233,361.13
82
1,318.01
826.49
491.52
232,869.61
83
1,318.01
824.75
493.26
232,376.34
84
1,318.01
823.00
495.01
231,881.33
85
1,318.01
821.25
496.76
231,384.57
86
1,318.01
819.49
498.52
230,886.05
87
1,318.01
817.72
500.29
230,385.76
88
1,318.01
815.95
502.06
229,883.70
89
1,318.01
814.17
503.84
229,379.86
90
1,318.01
812.39
505.62
228,874.24
91
1,318.01
810.60
507.41
228,366.82
92
1,318.01
808.80
509.21
227,857.61
93
1,318.01
807.00
511.01
227,346.60
94
1,318.01
805.19
512.82
226,833.77
95
1,318.01
803.37
514.64
226,319.13
96
1,318.01
801.55
516.46
225,802.67
97
1,318.01
799.72
518.29
225,284.38
98
1,318.01
797.88
520.13
224,764.25
99
1,318.01
796.04
521.97
224,242.28
100
1,318.01
794.19
523.82
223,718.46
101
1,318.01
792.34
525.67
223,192.79
102
1,318.01
790.47
527.54
222,665.25
103
1,318.01
788.61
529.40
222,135.85
104
1,318.01
786.73
531.28
221,604.57
105
1,318.01
784.85
533.16
221,071.41
106
1,318.01
782.96
535.05
220,536.36
107
1,318.01
781.07
536.94
219,999.42
108
1,318.01
779.16
538.85
219,460.57
109
1,318.01
777.26
540.75
218,919.82
110
1,318.01
775.34
542.67
218,377.15
111
1,318.01
773.42
544.59
217,832.56
112
1,318.01
771.49
546.52
217,286.04
113
1,318.01
769.55
548.46
216,737.58
114
1,318.01
767.61
550.40
216,187.19
115
1,318.01
765.66
552.35
215,634.84
116
1,318.01
763.71
554.30
215,080.54
117
1,318.01
761.74
556.27
214,524.27
118
1,318.01
759.77
558.24
213,966.03
119
1,318.01
757.80
560.21
213,405.82
120
1,318.01
755.81
562.20
212,843.62
121
1,318.01
753.82
564.19
212,279.43
122
1,318.01
751.82
566.19
211,713.24
123
1,318.01
749.82
568.19
211,145.05
124
1,318.01
747.81
570.20
210,574.85
125
1,318.01
745.79
572.22
210,002.62
126
1,318.01
743.76
574.25
209,428.37
127
1,318.01
741.73
576.28
208,852.09
128
1,318.01
739.68
578.33
208,273.76
129
1,318.01
737.64
580.37
207,693.39
130
1,318.01
735.58
582.43
207,110.96
131
1,318.01
733.52
584.49
206,526.47
132
1,318.01
731.45
586.56
205,939.91
133
1,318.01
729.37
588.64
205,351.27
134
1,318.01
727.29
590.72
204,760.54
135
1,318.01
725.19
592.82
204,167.73
136
1,318.01
723.09
594.92
203,572.81
137
1,318.01
720.99
597.02
202,975.79
138
1,318.01
718.87
599.14
202,376.65
139
1,318.01
716.75
601.26
201,775.39
140
1,318.01
714.62
603.39
201,172.00
141
1,318.01
712.48
605.53
200,566.48
142
1,318.01
710.34
607.67
199,958.81
143
1,318.01
708.19
609.82
199,348.98
144
1,318.01
706.03
611.98
198,737.00
145
1,318.01
703.86
614.15
198,122.85
146
1,318.01
701.69
616.32
197,506.53
147
1,318.01
699.50
618.51
196,888.02
148
1,318.01
697.31
620.70
196,267.32
149
1,318.01
695.11
622.90
195,644.42
150
1,318.01
692.91
625.10
195,019.32
151
1,318.01
690.69
627.32
194,392.00
152
1,318.01
688.47
629.54
193,762.47
153
1,318.01
686.24
631.77
193,130.70
154
1,318.01
684.00
634.01
192,496.69
155
1,318.01
681.76
636.25
191,860.44
156
1,318.01
679.51
638.50
191,221.94
157
1,318.01
677.24
640.77
190,581.17
158
1,318.01
674.97
643.04
189,938.14
159
1,318.01
672.70
645.31
189,292.82
160
1,318.01
670.41
647.60
188,645.23
161
1,318.01
668.12
649.89
187,995.33
162
1,318.01
665.82
652.19
187,343.14
163
1,318.01
663.51
654.50
186,688.64
164
1,318.01
661.19
656.82
186,031.82
165
1,318.01
658.86
659.15
185,372.67
166
1,318.01
656.53
661.48
184,711.19
167
1,318.01
654.19
663.82
184,047.36
168
1,318.01
651.83
666.18
183,381.19
169
1,318.01
649.48
668.53
182,712.65
170
1,318.01
647.11
670.90
182,041.75
171
1,318.01
644.73
673.28
181,368.47
172
1,318.01
642.35
675.66
180,692.81
173
1,318.01
639.95
678.06
180,014.75
174
1,318.01
637.55
680.46
179,334.29
175
1,318.01
635.14
682.87
178,651.43
176
1,318.01
632.72
685.29
177,966.14
177
1,318.01
630.30
687.71
177,278.43
178
1,318.01
627.86
690.15
176,588.28
179
1,318.01
625.42
692.59
175,895.68
180
1,318.01
622.96
695.05
175,200.64
181
1,318.01
620.50
697.51
174,503.13
182
1,318.01
618.03
699.98
173,803.15
183
1,318.01
615.55
702.46
173,100.70
184
1,318.01
613.06
704.95
172,395.75
185
1,318.01
610.57
707.44
171,688.31
186
1,318.01
608.06
709.95
170,978.36
187
1,318.01
605.55
712.46
170,265.90
188
1,318.01
603.03
714.98
169,550.92
189
1,318.01
600.49
717.52
168,833.40
190
1,318.01
597.95
720.06
168,113.34
191
1,318.01
595.40
722.61
167,390.73
192
1,318.01
592.84
725.17
166,665.56
193
1,318.01
590.27
727.74
165,937.83
194
1,318.01
587.70
730.31
165,207.51
195
1,318.01
585.11
732.90
164,474.61
196
1,318.01
582.51
735.50
163,739.12
197
1,318.01
579.91
738.10
163,001.02
198
1,318.01
577.30
740.71
162,260.30
199
1,318.01
574.67
743.34
161,516.96
200
1,318.01
572.04
745.97
160,770.99
201
1,318.01
569.40
748.61
160,022.38
202
1,318.01
566.75
751.26
159,271.12
203
1,318.01
564.09
753.92
158,517.19
204
1,318.01
561.42
756.59
157,760.60
205
1,318.01
558.74
759.27
157,001.32
206
1,318.01
556.05
761.96
156,239.36
207
1,318.01
553.35
764.66
155,474.70
208
1,318.01
550.64
767.37
154,707.33
209
1,318.01
547.92
770.09
153,937.24
210
1,318.01
545.19
772.82
153,164.42
211
1,318.01
542.46
775.55
152,388.87
212
1,318.01
539.71
778.30
151,610.57
213
1,318.01
536.95
781.06
150,829.51
214
1,318.01
534.19
783.82
150,045.69
215
1,318.01
531.41
786.60
149,259.09
216
1,318.01
528.63
789.38
148,469.71
217
1,318.01
525.83
792.18
147,677.53
218
1,318.01
523.02
794.99
146,882.54
219
1,318.01
520.21
797.80
146,084.74
220
1,318.01
517.38
800.63
145,284.12
221
1,318.01
514.55
803.46
144,480.66
222
1,318.01
511.70
806.31
143,674.35
223
1,318.01
508.85
809.16
142,865.18
224
1,318.01
505.98
812.03
142,053.15
225
1,318.01
503.10
814.91
141,238.25
226
1,318.01
500.22
817.79
140,420.46
227
1,318.01
497.32
820.69
139,599.77
228
1,318.01
494.42
823.59
138,776.18
229
1,318.01
491.50
826.51
137,949.67
230
1,318.01
488.57
829.44
137,120.23
231
1,318.01
485.63
832.38
136,287.85
232
1,318.01
482.69
835.32
135,452.53
233
1,318.01
479.73
838.28
134,614.25
234
1,318.01
476.76
841.25
133,772.99
235
1,318.01
473.78
844.23
132,928.76
236
1,318.01
470.79
847.22
132,081.54
237
1,318.01
467.79
850.22
131,231.32
238
1,318.01
464.78
853.23
130,378.09
239
1,318.01
461.76
856.25
129,521.84
240
1,318.01
458.72
859.29
128,662.55
241
1,318.01
455.68
862.33
127,800.22
242
1,318.01
452.63
865.38
126,934.83
243
1,318.01
449.56
868.45
126,066.38
244
1,318.01
446.49
871.52
125,194.86
245
1,318.01
443.40
874.61
124,320.25
246
1,318.01
440.30
877.71
123,442.54
247
1,318.01
437.19
880.82
122,561.72
248
1,318.01
434.07
883.94
121,677.78
249
1,318.01
430.94
887.07
120,790.72
250
1,318.01
427.80
890.21
119,900.51
251
1,318.01
424.65
893.36
119,007.14
252
1,318.01
421.48
896.53
118,110.62
253
1,318.01
418.31
899.70
117,210.92
254
1,318.01
415.12
902.89
116,308.03
255
1,318.01
411.92
906.09
115,401.94
256
1,318.01
408.72
909.29
114,492.65
257
1,318.01
405.49
912.52
113,580.13
258
1,318.01
402.26
915.75
112,664.39
259
1,318.01
399.02
918.99
111,745.40
260
1,318.01
395.76
922.25
110,823.15
261
1,318.01
392.50
925.51
109,897.64
262
1,318.01
389.22
928.79
108,968.85
263
1,318.01
385.93
932.08
108,036.77
264
1,318.01
382.63
935.38
107,101.39
265
1,318.01
379.32
938.69
106,162.70
266
1,318.01
375.99
942.02
105,220.68
267
1,318.01
372.66
945.35
104,275.33
268
1,318.01
369.31
948.70
103,326.63
269
1,318.01
365.95
952.06
102,374.57
270
1,318.01
362.58
955.43
101,419.13
271
1,318.01
359.19
958.82
100,460.31
272
1,318.01
355.80
962.21
99,498.10
273
1,318.01
352.39
965.62
98,532.48
274
1,318.01
348.97
969.04
97,563.44
275
1,318.01
345.54
972.47
96,590.97
276
1,318.01
342.09
975.92
95,615.05
277
1,318.01
338.64
979.37
94,635.68
278
1,318.01
335.17
982.84
93,652.84
279
1,318.01
331.69
986.32
92,666.51
280
1,318.01
328.19
989.82
91,676.70
281
1,318.01
324.69
993.32
90,683.37
282
1,318.01
321.17
996.84
89,686.53
283
1,318.01
317.64
1,000.37
88,686.16
284
1,318.01
314.10
1,003.91
87,682.25
285
1,318.01
310.54
1,007.47
86,674.78
286
1,318.01
306.97
1,011.04
85,663.75
287
1,318.01
303.39
1,014.62
84,649.13
288
1,318.01
299.80
1,018.21
83,630.92
289
1,318.01
296.19
1,021.82
82,609.10
290
1,318.01
292.57
1,025.44
81,583.66
291
1,318.01
288.94
1,029.07
80,554.60
292
1,318.01
285.30
1,032.71
79,521.88
293
1,318.01
281.64
1,036.37
78,485.51
294
1,318.01
277.97
1,040.04
77,445.47
295
1,318.01
274.29
1,043.72
76,401.75
296
1,318.01
270.59
1,047.42
75,354.33
297
1,318.01
266.88
1,051.13
74,303.20
298
1,318.01
263.16
1,054.85
73,248.35
299
1,318.01
259.42
1,058.59
72,189.76
300
1,318.01
255.67
1,062.34
71,127.42
301
1,318.01
251.91
1,066.10
70,061.32
302
1,318.01
248.13
1,069.88
68,991.44
303
1,318.01
244.34
1,073.67
67,917.78
304
1,318.01
240.54
1,077.47
66,840.31
305
1,318.01
236.73
1,081.28
65,759.03
306
1,318.01
232.90
1,085.11
64,673.91
307
1,318.01
229.05
1,088.96
63,584.96
308
1,318.01
225.20
1,092.81
62,492.14
309
1,318.01
221.33
1,096.68
61,395.46
310
1,318.01
217.44
1,100.57
60,294.89
311
1,318.01
213.54
1,104.47
59,190.43
312
1,318.01
209.63
1,108.38
58,082.05
313
1,318.01
205.71
1,112.30
56,969.75
314
1,318.01
201.77
1,116.24
55,853.50
315
1,318.01
197.81
1,120.20
54,733.31
316
1,318.01
193.85
1,124.16
53,609.14
317
1,318.01
189.87
1,128.14
52,481.00
318
1,318.01
185.87
1,132.14
51,348.86
319
1,318.01
181.86
1,136.15
50,212.71
320
1,318.01
177.84
1,140.17
49,072.54
321
1,318.01
173.80
1,144.21
47,928.33
322
1,318.01
169.75
1,148.26
46,780.06
323
1,318.01
165.68
1,152.33
45,627.73
324
1,318.01
161.60
1,156.41
44,471.32
325
1,318.01
157.50
1,160.51
43,310.81
326
1,318.01
153.39
1,164.62
42,146.20
327
1,318.01
149.27
1,168.74
40,977.45
328
1,318.01
145.13
1,172.88
39,804.57
329
1,318.01
140.97
1,177.04
38,627.54
330
1,318.01
136.81
1,181.20
37,446.33
331
1,318.01
132.62
1,185.39
36,260.94
332
1,318.01
128.42
1,189.59
35,071.36
333
1,318.01
124.21
1,193.80
33,877.56
334
1,318.01
119.98
1,198.03
32,679.53
335
1,318.01
115.74
1,202.27
31,477.26
336
1,318.01
111.48
1,206.53
30,270.73
337
1,318.01
107.21
1,210.80
29,059.93
338
1,318.01
102.92
1,215.09
27,844.84
339
1,318.01
98.62
1,219.39
26,625.45
340
1,318.01
94.30
1,223.71
25,401.74
341
1,318.01
89.96
1,228.05
24,173.69
342
1,318.01
85.62
1,232.39
22,941.30
343
1,318.01
81.25
1,236.76
21,704.54
344
1,318.01
76.87
1,241.14
20,463.40
345
1,318.01
72.47
1,245.54
19,217.86
346
1,318.01
68.06
1,249.95
17,967.92
347
1,318.01
63.64
1,254.37
16,713.54
348
1,318.01
59.19
1,258.82
15,454.73
349
1,318.01
54.74
1,263.27
14,191.45
350
1,318.01
50.26
1,267.75
12,923.70
351
1,318.01
45.77
1,272.24
11,651.47
352
1,318.01
41.27
1,276.74
10,374.72
353
1,318.01
36.74
1,281.27
9,093.46
354
1,318.01
32.21
1,285.80
7,807.65
355
1,318.01
27.65
1,290.36
6,517.29
356
1,318.01
23.08
1,294.93
5,222.37
357
1,318.01
18.50
1,299.51
3,922.85
358
1,318.01
13.89
1,304.12
2,618.74
359
1,318.01
9.27
1,308.74
1,310.00
360
1,314.64
4.64
1,310.00
0.00
Totals
474,480.23
206,560.23
267,920.00

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