Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,300.37  
 

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
1,300.37
922.32
378.05
267,933.95
2
1,300.37
921.02
379.35
267,554.61
3
1,300.37
919.72
380.65
267,173.95
4
1,300.37
918.41
381.96
266,791.99
5
1,300.37
917.10
383.27
266,408.72
6
1,300.37
915.78
384.59
266,024.13
7
1,300.37
914.46
385.91
265,638.22
8
1,300.37
913.13
387.24
265,250.98
9
1,300.37
911.80
388.57
264,862.41
10
1,300.37
910.46
389.91
264,472.51
11
1,300.37
909.12
391.25
264,081.26
12
1,300.37
907.78
392.59
263,688.67
13
1,300.37
906.43
393.94
263,294.73
14
1,300.37
905.08
395.29
262,899.44
15
1,300.37
903.72
396.65
262,502.78
16
1,300.37
902.35
398.02
262,104.77
17
1,300.37
900.99
399.38
261,705.38
18
1,300.37
899.61
400.76
261,304.62
19
1,300.37
898.23
402.14
260,902.49
20
1,300.37
896.85
403.52
260,498.97
21
1,300.37
895.47
404.90
260,094.07
22
1,300.37
894.07
406.30
259,687.77
23
1,300.37
892.68
407.69
259,280.08
24
1,300.37
891.28
409.09
258,870.98
25
1,300.37
889.87
410.50
258,460.48
26
1,300.37
888.46
411.91
258,048.57
27
1,300.37
887.04
413.33
257,635.24
28
1,300.37
885.62
414.75
257,220.49
29
1,300.37
884.20
416.17
256,804.32
30
1,300.37
882.76
417.61
256,386.71
31
1,300.37
881.33
419.04
255,967.67
32
1,300.37
879.89
420.48
255,547.19
33
1,300.37
878.44
421.93
255,125.26
34
1,300.37
876.99
423.38
254,701.89
35
1,300.37
875.54
424.83
254,277.05
36
1,300.37
874.08
426.29
253,850.76
37
1,300.37
872.61
427.76
253,423.00
38
1,300.37
871.14
429.23
252,993.77
39
1,300.37
869.67
430.70
252,563.07
40
1,300.37
868.19
432.18
252,130.89
41
1,300.37
866.70
433.67
251,697.22
42
1,300.37
865.21
435.16
251,262.05
43
1,300.37
863.71
436.66
250,825.40
44
1,300.37
862.21
438.16
250,387.24
45
1,300.37
860.71
439.66
249,947.58
46
1,300.37
859.19
441.18
249,506.40
47
1,300.37
857.68
442.69
249,063.71
48
1,300.37
856.16
444.21
248,619.50
49
1,300.37
854.63
445.74
248,173.76
50
1,300.37
853.10
447.27
247,726.48
51
1,300.37
851.56
448.81
247,277.67
52
1,300.37
850.02
450.35
246,827.32
53
1,300.37
848.47
451.90
246,375.42
54
1,300.37
846.92
453.45
245,921.96
55
1,300.37
845.36
455.01
245,466.95
56
1,300.37
843.79
456.58
245,010.37
57
1,300.37
842.22
458.15
244,552.23
58
1,300.37
840.65
459.72
244,092.51
59
1,300.37
839.07
461.30
243,631.20
60
1,300.37
837.48
462.89
243,168.32
61
1,300.37
835.89
464.48
242,703.84
62
1,300.37
834.29
466.08
242,237.76
63
1,300.37
832.69
467.68
241,770.08
64
1,300.37
831.08
469.29
241,300.80
65
1,300.37
829.47
470.90
240,829.90
66
1,300.37
827.85
472.52
240,357.38
67
1,300.37
826.23
474.14
239,883.24
68
1,300.37
824.60
475.77
239,407.47
69
1,300.37
822.96
477.41
238,930.06
70
1,300.37
821.32
479.05
238,451.01
71
1,300.37
819.68
480.69
237,970.32
72
1,300.37
818.02
482.35
237,487.97
73
1,300.37
816.36
484.01
237,003.97
74
1,300.37
814.70
485.67
236,518.30
75
1,300.37
813.03
487.34
236,030.96
76
1,300.37
811.36
489.01
235,541.95
77
1,300.37
809.68
490.69
235,051.25
78
1,300.37
807.99
492.38
234,558.87
79
1,300.37
806.30
494.07
234,064.80
80
1,300.37
804.60
495.77
233,569.02
81
1,300.37
802.89
497.48
233,071.55
82
1,300.37
801.18
499.19
232,572.36
83
1,300.37
799.47
500.90
232,071.46
84
1,300.37
797.75
502.62
231,568.83
85
1,300.37
796.02
504.35
231,064.48
86
1,300.37
794.28
506.09
230,558.40
87
1,300.37
792.54
507.83
230,050.57
88
1,300.37
790.80
509.57
229,541.00
89
1,300.37
789.05
511.32
229,029.68
90
1,300.37
787.29
513.08
228,516.60
91
1,300.37
785.53
514.84
228,001.75
92
1,300.37
783.76
516.61
227,485.14
93
1,300.37
781.98
518.39
226,966.75
94
1,300.37
780.20
520.17
226,446.58
95
1,300.37
778.41
521.96
225,924.62
96
1,300.37
776.62
523.75
225,400.86
97
1,300.37
774.82
525.55
224,875.31
98
1,300.37
773.01
527.36
224,347.95
99
1,300.37
771.20
529.17
223,818.77
100
1,300.37
769.38
530.99
223,287.78
101
1,300.37
767.55
532.82
222,754.96
102
1,300.37
765.72
534.65
222,220.31
103
1,300.37
763.88
536.49
221,683.82
104
1,300.37
762.04
538.33
221,145.49
105
1,300.37
760.19
540.18
220,605.31
106
1,300.37
758.33
542.04
220,063.27
107
1,300.37
756.47
543.90
219,519.37
108
1,300.37
754.60
545.77
218,973.60
109
1,300.37
752.72
547.65
218,425.95
110
1,300.37
750.84
549.53
217,876.42
111
1,300.37
748.95
551.42
217,325.00
112
1,300.37
747.05
553.32
216,771.68
113
1,300.37
745.15
555.22
216,216.47
114
1,300.37
743.24
557.13
215,659.34
115
1,300.37
741.33
559.04
215,100.30
116
1,300.37
739.41
560.96
214,539.34
117
1,300.37
737.48
562.89
213,976.44
118
1,300.37
735.54
564.83
213,411.62
119
1,300.37
733.60
566.77
212,844.85
120
1,300.37
731.65
568.72
212,276.14
121
1,300.37
729.70
570.67
211,705.46
122
1,300.37
727.74
572.63
211,132.83
123
1,300.37
725.77
574.60
210,558.23
124
1,300.37
723.79
576.58
209,981.65
125
1,300.37
721.81
578.56
209,403.10
126
1,300.37
719.82
580.55
208,822.55
127
1,300.37
717.83
582.54
208,240.01
128
1,300.37
715.83
584.54
207,655.46
129
1,300.37
713.82
586.55
207,068.91
130
1,300.37
711.80
588.57
206,480.34
131
1,300.37
709.78
590.59
205,889.74
132
1,300.37
707.75
592.62
205,297.12
133
1,300.37
705.71
594.66
204,702.46
134
1,300.37
703.66
596.71
204,105.75
135
1,300.37
701.61
598.76
203,507.00
136
1,300.37
699.56
600.81
202,906.18
137
1,300.37
697.49
602.88
202,303.30
138
1,300.37
695.42
604.95
201,698.35
139
1,300.37
693.34
607.03
201,091.32
140
1,300.37
691.25
609.12
200,482.20
141
1,300.37
689.16
611.21
199,870.99
142
1,300.37
687.06
613.31
199,257.67
143
1,300.37
684.95
615.42
198,642.25
144
1,300.37
682.83
617.54
198,024.71
145
1,300.37
680.71
619.66
197,405.05
146
1,300.37
678.58
621.79
196,783.26
147
1,300.37
676.44
623.93
196,159.34
148
1,300.37
674.30
626.07
195,533.26
149
1,300.37
672.15
628.22
194,905.04
150
1,300.37
669.99
630.38
194,274.66
151
1,300.37
667.82
632.55
193,642.11
152
1,300.37
665.64
634.73
193,007.38
153
1,300.37
663.46
636.91
192,370.47
154
1,300.37
661.27
639.10
191,731.38
155
1,300.37
659.08
641.29
191,090.08
156
1,300.37
656.87
643.50
190,446.58
157
1,300.37
654.66
645.71
189,800.88
158
1,300.37
652.44
647.93
189,152.95
159
1,300.37
650.21
650.16
188,502.79
160
1,300.37
647.98
652.39
187,850.40
161
1,300.37
645.74
654.63
187,195.76
162
1,300.37
643.49
656.88
186,538.88
163
1,300.37
641.23
659.14
185,879.74
164
1,300.37
638.96
661.41
185,218.33
165
1,300.37
636.69
663.68
184,554.65
166
1,300.37
634.41
665.96
183,888.68
167
1,300.37
632.12
668.25
183,220.43
168
1,300.37
629.82
670.55
182,549.88
169
1,300.37
627.52
672.85
181,877.02
170
1,300.37
625.20
675.17
181,201.86
171
1,300.37
622.88
677.49
180,524.37
172
1,300.37
620.55
679.82
179,844.55
173
1,300.37
618.22
682.15
179,162.40
174
1,300.37
615.87
684.50
178,477.90
175
1,300.37
613.52
686.85
177,791.05
176
1,300.37
611.16
689.21
177,101.83
177
1,300.37
608.79
691.58
176,410.25
178
1,300.37
606.41
693.96
175,716.29
179
1,300.37
604.02
696.35
175,019.94
180
1,300.37
601.63
698.74
174,321.21
181
1,300.37
599.23
701.14
173,620.06
182
1,300.37
596.82
703.55
172,916.51
183
1,300.37
594.40
705.97
172,210.54
184
1,300.37
591.97
708.40
171,502.15
185
1,300.37
589.54
710.83
170,791.32
186
1,300.37
587.10
713.27
170,078.04
187
1,300.37
584.64
715.73
169,362.31
188
1,300.37
582.18
718.19
168,644.13
189
1,300.37
579.71
720.66
167,923.47
190
1,300.37
577.24
723.13
167,200.34
191
1,300.37
574.75
725.62
166,474.72
192
1,300.37
572.26
728.11
165,746.61
193
1,300.37
569.75
730.62
165,015.99
194
1,300.37
567.24
733.13
164,282.86
195
1,300.37
564.72
735.65
163,547.22
196
1,300.37
562.19
738.18
162,809.04
197
1,300.37
559.66
740.71
162,068.33
198
1,300.37
557.11
743.26
161,325.07
199
1,300.37
554.55
745.82
160,579.25
200
1,300.37
551.99
748.38
159,830.87
201
1,300.37
549.42
750.95
159,079.92
202
1,300.37
546.84
753.53
158,326.39
203
1,300.37
544.25
756.12
157,570.26
204
1,300.37
541.65
758.72
156,811.54
205
1,300.37
539.04
761.33
156,050.21
206
1,300.37
536.42
763.95
155,286.26
207
1,300.37
533.80
766.57
154,519.69
208
1,300.37
531.16
769.21
153,750.48
209
1,300.37
528.52
771.85
152,978.63
210
1,300.37
525.86
774.51
152,204.12
211
1,300.37
523.20
777.17
151,426.96
212
1,300.37
520.53
779.84
150,647.12
213
1,300.37
517.85
782.52
149,864.59
214
1,300.37
515.16
785.21
149,079.38
215
1,300.37
512.46
787.91
148,291.47
216
1,300.37
509.75
790.62
147,500.86
217
1,300.37
507.03
793.34
146,707.52
218
1,300.37
504.31
796.06
145,911.46
219
1,300.37
501.57
798.80
145,112.66
220
1,300.37
498.82
801.55
144,311.11
221
1,300.37
496.07
804.30
143,506.81
222
1,300.37
493.30
807.07
142,699.75
223
1,300.37
490.53
809.84
141,889.91
224
1,300.37
487.75
812.62
141,077.28
225
1,300.37
484.95
815.42
140,261.87
226
1,300.37
482.15
818.22
139,443.65
227
1,300.37
479.34
821.03
138,622.62
228
1,300.37
476.52
823.85
137,798.76
229
1,300.37
473.68
826.69
136,972.07
230
1,300.37
470.84
829.53
136,142.55
231
1,300.37
467.99
832.38
135,310.17
232
1,300.37
465.13
835.24
134,474.92
233
1,300.37
462.26
838.11
133,636.81
234
1,300.37
459.38
840.99
132,795.82
235
1,300.37
456.49
843.88
131,951.93
236
1,300.37
453.58
846.79
131,105.15
237
1,300.37
450.67
849.70
130,255.45
238
1,300.37
447.75
852.62
129,402.84
239
1,300.37
444.82
855.55
128,547.29
240
1,300.37
441.88
858.49
127,688.80
241
1,300.37
438.93
861.44
126,827.36
242
1,300.37
435.97
864.40
125,962.96
243
1,300.37
433.00
867.37
125,095.59
244
1,300.37
430.02
870.35
124,225.23
245
1,300.37
427.02
873.35
123,351.89
246
1,300.37
424.02
876.35
122,475.54
247
1,300.37
421.01
879.36
121,596.18
248
1,300.37
417.99
882.38
120,713.79
249
1,300.37
414.95
885.42
119,828.38
250
1,300.37
411.91
888.46
118,939.92
251
1,300.37
408.86
891.51
118,048.40
252
1,300.37
405.79
894.58
117,153.83
253
1,300.37
402.72
897.65
116,256.17
254
1,300.37
399.63
900.74
115,355.43
255
1,300.37
396.53
903.84
114,451.60
256
1,300.37
393.43
906.94
113,544.65
257
1,300.37
390.31
910.06
112,634.59
258
1,300.37
387.18
913.19
111,721.41
259
1,300.37
384.04
916.33
110,805.08
260
1,300.37
380.89
919.48
109,885.60
261
1,300.37
377.73
922.64
108,962.96
262
1,300.37
374.56
925.81
108,037.15
263
1,300.37
371.38
928.99
107,108.16
264
1,300.37
368.18
932.19
106,175.97
265
1,300.37
364.98
935.39
105,240.58
266
1,300.37
361.76
938.61
104,301.98
267
1,300.37
358.54
941.83
103,360.15
268
1,300.37
355.30
945.07
102,415.08
269
1,300.37
352.05
948.32
101,466.76
270
1,300.37
348.79
951.58
100,515.18
271
1,300.37
345.52
954.85
99,560.33
272
1,300.37
342.24
958.13
98,602.20
273
1,300.37
338.95
961.42
97,640.78
274
1,300.37
335.64
964.73
96,676.05
275
1,300.37
332.32
968.05
95,708.00
276
1,300.37
329.00
971.37
94,736.63
277
1,300.37
325.66
974.71
93,761.91
278
1,300.37
322.31
978.06
92,783.85
279
1,300.37
318.94
981.43
91,802.42
280
1,300.37
315.57
984.80
90,817.63
281
1,300.37
312.19
988.18
89,829.44
282
1,300.37
308.79
991.58
88,837.86
283
1,300.37
305.38
994.99
87,842.87
284
1,300.37
301.96
998.41
86,844.46
285
1,300.37
298.53
1,001.84
85,842.62
286
1,300.37
295.08
1,005.29
84,837.33
287
1,300.37
291.63
1,008.74
83,828.59
288
1,300.37
288.16
1,012.21
82,816.38
289
1,300.37
284.68
1,015.69
81,800.69
290
1,300.37
281.19
1,019.18
80,781.51
291
1,300.37
277.69
1,022.68
79,758.83
292
1,300.37
274.17
1,026.20
78,732.63
293
1,300.37
270.64
1,029.73
77,702.90
294
1,300.37
267.10
1,033.27
76,669.64
295
1,300.37
263.55
1,036.82
75,632.82
296
1,300.37
259.99
1,040.38
74,592.44
297
1,300.37
256.41
1,043.96
73,548.48
298
1,300.37
252.82
1,047.55
72,500.93
299
1,300.37
249.22
1,051.15
71,449.78
300
1,300.37
245.61
1,054.76
70,395.02
301
1,300.37
241.98
1,058.39
69,336.63
302
1,300.37
238.34
1,062.03
68,274.61
303
1,300.37
234.69
1,065.68
67,208.93
304
1,300.37
231.03
1,069.34
66,139.59
305
1,300.37
227.35
1,073.02
65,066.58
306
1,300.37
223.67
1,076.70
63,989.87
307
1,300.37
219.97
1,080.40
62,909.47
308
1,300.37
216.25
1,084.12
61,825.35
309
1,300.37
212.52
1,087.85
60,737.51
310
1,300.37
208.79
1,091.58
59,645.92
311
1,300.37
205.03
1,095.34
58,550.58
312
1,300.37
201.27
1,099.10
57,451.48
313
1,300.37
197.49
1,102.88
56,348.60
314
1,300.37
193.70
1,106.67
55,241.93
315
1,300.37
189.89
1,110.48
54,131.45
316
1,300.37
186.08
1,114.29
53,017.16
317
1,300.37
182.25
1,118.12
51,899.04
318
1,300.37
178.40
1,121.97
50,777.07
319
1,300.37
174.55
1,125.82
49,651.25
320
1,300.37
170.68
1,129.69
48,521.55
321
1,300.37
166.79
1,133.58
47,387.97
322
1,300.37
162.90
1,137.47
46,250.50
323
1,300.37
158.99
1,141.38
45,109.12
324
1,300.37
155.06
1,145.31
43,963.81
325
1,300.37
151.13
1,149.24
42,814.56
326
1,300.37
147.18
1,153.19
41,661.37
327
1,300.37
143.21
1,157.16
40,504.21
328
1,300.37
139.23
1,161.14
39,343.07
329
1,300.37
135.24
1,165.13
38,177.95
330
1,300.37
131.24
1,169.13
37,008.81
331
1,300.37
127.22
1,173.15
35,835.66
332
1,300.37
123.19
1,177.18
34,658.48
333
1,300.37
119.14
1,181.23
33,477.24
334
1,300.37
115.08
1,185.29
32,291.95
335
1,300.37
111.00
1,189.37
31,102.59
336
1,300.37
106.92
1,193.45
29,909.13
337
1,300.37
102.81
1,197.56
28,711.57
338
1,300.37
98.70
1,201.67
27,509.90
339
1,300.37
94.57
1,205.80
26,304.09
340
1,300.37
90.42
1,209.95
25,094.15
341
1,300.37
86.26
1,214.11
23,880.04
342
1,300.37
82.09
1,218.28
22,661.75
343
1,300.37
77.90
1,222.47
21,439.28
344
1,300.37
73.70
1,226.67
20,212.61
345
1,300.37
69.48
1,230.89
18,981.72
346
1,300.37
65.25
1,235.12
17,746.60
347
1,300.37
61.00
1,239.37
16,507.24
348
1,300.37
56.74
1,243.63
15,263.61
349
1,300.37
52.47
1,247.90
14,015.71
350
1,300.37
48.18
1,252.19
12,763.52
351
1,300.37
43.87
1,256.50
11,507.02
352
1,300.37
39.56
1,260.81
10,246.21
353
1,300.37
35.22
1,265.15
8,981.06
354
1,300.37
30.87
1,269.50
7,711.56
355
1,300.37
26.51
1,273.86
6,437.70
356
1,300.37
22.13
1,278.24
5,159.46
357
1,300.37
17.74
1,282.63
3,876.82
358
1,300.37
13.33
1,287.04
2,589.78
359
1,300.37
8.90
1,291.47
1,298.31
360
1,302.78
4.46
1,298.31
0.00
Totals
468,135.61
199,823.61
268,312.00

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