Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,342.08  
 

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
1,342.08
980.00
362.08
268,437.92
2
1,342.08
978.68
363.40
268,074.52
3
1,342.08
977.36
364.72
267,709.79
4
1,342.08
976.03
366.05
267,343.74
5
1,342.08
974.69
367.39
266,976.35
6
1,342.08
973.35
368.73
266,607.62
7
1,342.08
972.01
370.07
266,237.55
8
1,342.08
970.66
371.42
265,866.13
9
1,342.08
969.30
372.78
265,493.35
10
1,342.08
967.94
374.14
265,119.22
11
1,342.08
966.58
375.50
264,743.72
12
1,342.08
965.21
376.87
264,366.85
13
1,342.08
963.84
378.24
263,988.60
14
1,342.08
962.46
379.62
263,608.98
15
1,342.08
961.07
381.01
263,227.98
16
1,342.08
959.69
382.39
262,845.58
17
1,342.08
958.29
383.79
262,461.79
18
1,342.08
956.89
385.19
262,076.61
19
1,342.08
955.49
386.59
261,690.01
20
1,342.08
954.08
388.00
261,302.01
21
1,342.08
952.66
389.42
260,912.60
22
1,342.08
951.24
390.84
260,521.76
23
1,342.08
949.82
392.26
260,129.50
24
1,342.08
948.39
393.69
259,735.81
25
1,342.08
946.95
395.13
259,340.68
26
1,342.08
945.51
396.57
258,944.11
27
1,342.08
944.07
398.01
258,546.10
28
1,342.08
942.62
399.46
258,146.64
29
1,342.08
941.16
400.92
257,745.72
30
1,342.08
939.70
402.38
257,343.33
31
1,342.08
938.23
403.85
256,939.48
32
1,342.08
936.76
405.32
256,534.16
33
1,342.08
935.28
406.80
256,127.36
34
1,342.08
933.80
408.28
255,719.08
35
1,342.08
932.31
409.77
255,309.31
36
1,342.08
930.82
411.26
254,898.05
37
1,342.08
929.32
412.76
254,485.28
38
1,342.08
927.81
414.27
254,071.01
39
1,342.08
926.30
415.78
253,655.23
40
1,342.08
924.78
417.30
253,237.94
41
1,342.08
923.26
418.82
252,819.12
42
1,342.08
921.74
420.34
252,398.78
43
1,342.08
920.20
421.88
251,976.90
44
1,342.08
918.67
423.41
251,553.49
45
1,342.08
917.12
424.96
251,128.53
46
1,342.08
915.57
426.51
250,702.02
47
1,342.08
914.02
428.06
250,273.96
48
1,342.08
912.46
429.62
249,844.34
49
1,342.08
910.89
431.19
249,413.15
50
1,342.08
909.32
432.76
248,980.39
51
1,342.08
907.74
434.34
248,546.05
52
1,342.08
906.16
435.92
248,110.13
53
1,342.08
904.57
437.51
247,672.61
54
1,342.08
902.97
439.11
247,233.51
55
1,342.08
901.37
440.71
246,792.80
56
1,342.08
899.77
442.31
246,350.48
57
1,342.08
898.15
443.93
245,906.56
58
1,342.08
896.53
445.55
245,461.01
59
1,342.08
894.91
447.17
245,013.84
60
1,342.08
893.28
448.80
244,565.04
61
1,342.08
891.64
450.44
244,114.60
62
1,342.08
890.00
452.08
243,662.53
63
1,342.08
888.35
453.73
243,208.80
64
1,342.08
886.70
455.38
242,753.42
65
1,342.08
885.04
457.04
242,296.38
66
1,342.08
883.37
458.71
241,837.67
67
1,342.08
881.70
460.38
241,377.29
68
1,342.08
880.02
462.06
240,915.23
69
1,342.08
878.34
463.74
240,451.49
70
1,342.08
876.65
465.43
239,986.05
71
1,342.08
874.95
467.13
239,518.92
72
1,342.08
873.25
468.83
239,050.09
73
1,342.08
871.54
470.54
238,579.54
74
1,342.08
869.82
472.26
238,107.28
75
1,342.08
868.10
473.98
237,633.30
76
1,342.08
866.37
475.71
237,157.60
77
1,342.08
864.64
477.44
236,680.15
78
1,342.08
862.90
479.18
236,200.97
79
1,342.08
861.15
480.93
235,720.04
80
1,342.08
859.40
482.68
235,237.35
81
1,342.08
857.64
484.44
234,752.91
82
1,342.08
855.87
486.21
234,266.70
83
1,342.08
854.10
487.98
233,778.72
84
1,342.08
852.32
489.76
233,288.96
85
1,342.08
850.53
491.55
232,797.41
86
1,342.08
848.74
493.34
232,304.07
87
1,342.08
846.94
495.14
231,808.93
88
1,342.08
845.14
496.94
231,311.99
89
1,342.08
843.32
498.76
230,813.23
90
1,342.08
841.51
500.57
230,312.66
91
1,342.08
839.68
502.40
229,810.26
92
1,342.08
837.85
504.23
229,306.03
93
1,342.08
836.01
506.07
228,799.96
94
1,342.08
834.17
507.91
228,292.05
95
1,342.08
832.31
509.77
227,782.28
96
1,342.08
830.46
511.62
227,270.66
97
1,342.08
828.59
513.49
226,757.17
98
1,342.08
826.72
515.36
226,241.81
99
1,342.08
824.84
517.24
225,724.57
100
1,342.08
822.95
519.13
225,205.44
101
1,342.08
821.06
521.02
224,684.43
102
1,342.08
819.16
522.92
224,161.51
103
1,342.08
817.26
524.82
223,636.68
104
1,342.08
815.34
526.74
223,109.95
105
1,342.08
813.42
528.66
222,581.29
106
1,342.08
811.49
530.59
222,050.70
107
1,342.08
809.56
532.52
221,518.18
108
1,342.08
807.62
534.46
220,983.72
109
1,342.08
805.67
536.41
220,447.31
110
1,342.08
803.71
538.37
219,908.94
111
1,342.08
801.75
540.33
219,368.61
112
1,342.08
799.78
542.30
218,826.32
113
1,342.08
797.80
544.28
218,282.04
114
1,342.08
795.82
546.26
217,735.78
115
1,342.08
793.83
548.25
217,187.53
116
1,342.08
791.83
550.25
216,637.28
117
1,342.08
789.82
552.26
216,085.02
118
1,342.08
787.81
554.27
215,530.75
119
1,342.08
785.79
556.29
214,974.46
120
1,342.08
783.76
558.32
214,416.14
121
1,342.08
781.73
560.35
213,855.79
122
1,342.08
779.68
562.40
213,293.39
123
1,342.08
777.63
564.45
212,728.94
124
1,342.08
775.57
566.51
212,162.44
125
1,342.08
773.51
568.57
211,593.87
126
1,342.08
771.44
570.64
211,023.22
127
1,342.08
769.36
572.72
210,450.50
128
1,342.08
767.27
574.81
209,875.68
129
1,342.08
765.17
576.91
209,298.78
130
1,342.08
763.07
579.01
208,719.76
131
1,342.08
760.96
581.12
208,138.64
132
1,342.08
758.84
583.24
207,555.40
133
1,342.08
756.71
585.37
206,970.03
134
1,342.08
754.58
587.50
206,382.53
135
1,342.08
752.44
589.64
205,792.89
136
1,342.08
750.29
591.79
205,201.09
137
1,342.08
748.13
593.95
204,607.14
138
1,342.08
745.96
596.12
204,011.03
139
1,342.08
743.79
598.29
203,412.74
140
1,342.08
741.61
600.47
202,812.27
141
1,342.08
739.42
602.66
202,209.61
142
1,342.08
737.22
604.86
201,604.75
143
1,342.08
735.02
607.06
200,997.69
144
1,342.08
732.80
609.28
200,388.41
145
1,342.08
730.58
611.50
199,776.91
146
1,342.08
728.35
613.73
199,163.19
147
1,342.08
726.12
615.96
198,547.22
148
1,342.08
723.87
618.21
197,929.01
149
1,342.08
721.62
620.46
197,308.55
150
1,342.08
719.35
622.73
196,685.82
151
1,342.08
717.08
625.00
196,060.83
152
1,342.08
714.81
627.27
195,433.55
153
1,342.08
712.52
629.56
194,803.99
154
1,342.08
710.22
631.86
194,172.13
155
1,342.08
707.92
634.16
193,537.97
156
1,342.08
705.61
636.47
192,901.50
157
1,342.08
703.29
638.79
192,262.70
158
1,342.08
700.96
641.12
191,621.58
159
1,342.08
698.62
643.46
190,978.12
160
1,342.08
696.27
645.81
190,332.32
161
1,342.08
693.92
648.16
189,684.16
162
1,342.08
691.56
650.52
189,033.63
163
1,342.08
689.19
652.89
188,380.74
164
1,342.08
686.80
655.28
187,725.46
165
1,342.08
684.42
657.66
187,067.80
166
1,342.08
682.02
660.06
186,407.74
167
1,342.08
679.61
662.47
185,745.27
168
1,342.08
677.20
664.88
185,080.39
169
1,342.08
674.77
667.31
184,413.08
170
1,342.08
672.34
669.74
183,743.34
171
1,342.08
669.90
672.18
183,071.15
172
1,342.08
667.45
674.63
182,396.52
173
1,342.08
664.99
677.09
181,719.43
174
1,342.08
662.52
679.56
181,039.87
175
1,342.08
660.04
682.04
180,357.83
176
1,342.08
657.55
684.53
179,673.30
177
1,342.08
655.06
687.02
178,986.28
178
1,342.08
652.55
689.53
178,296.76
179
1,342.08
650.04
692.04
177,604.72
180
1,342.08
647.52
694.56
176,910.15
181
1,342.08
644.98
697.10
176,213.06
182
1,342.08
642.44
699.64
175,513.42
183
1,342.08
639.89
702.19
174,811.23
184
1,342.08
637.33
704.75
174,106.49
185
1,342.08
634.76
707.32
173,399.17
186
1,342.08
632.18
709.90
172,689.28
187
1,342.08
629.60
712.48
171,976.79
188
1,342.08
627.00
715.08
171,261.71
189
1,342.08
624.39
717.69
170,544.02
190
1,342.08
621.78
720.30
169,823.72
191
1,342.08
619.15
722.93
169,100.79
192
1,342.08
616.51
725.57
168,375.22
193
1,342.08
613.87
728.21
167,647.01
194
1,342.08
611.21
730.87
166,916.14
195
1,342.08
608.55
733.53
166,182.61
196
1,342.08
605.87
736.21
165,446.40
197
1,342.08
603.19
738.89
164,707.51
198
1,342.08
600.50
741.58
163,965.93
199
1,342.08
597.79
744.29
163,221.64
200
1,342.08
595.08
747.00
162,474.64
201
1,342.08
592.36
749.72
161,724.92
202
1,342.08
589.62
752.46
160,972.46
203
1,342.08
586.88
755.20
160,217.26
204
1,342.08
584.13
757.95
159,459.30
205
1,342.08
581.36
760.72
158,698.58
206
1,342.08
578.59
763.49
157,935.09
207
1,342.08
575.81
766.27
157,168.82
208
1,342.08
573.01
769.07
156,399.75
209
1,342.08
570.21
771.87
155,627.88
210
1,342.08
567.39
774.69
154,853.19
211
1,342.08
564.57
777.51
154,075.68
212
1,342.08
561.73
780.35
153,295.33
213
1,342.08
558.89
783.19
152,512.14
214
1,342.08
556.03
786.05
151,726.10
215
1,342.08
553.17
788.91
150,937.18
216
1,342.08
550.29
791.79
150,145.40
217
1,342.08
547.41
794.67
149,350.72
218
1,342.08
544.51
797.57
148,553.15
219
1,342.08
541.60
800.48
147,752.67
220
1,342.08
538.68
803.40
146,949.27
221
1,342.08
535.75
806.33
146,142.94
222
1,342.08
532.81
809.27
145,333.68
223
1,342.08
529.86
812.22
144,521.46
224
1,342.08
526.90
815.18
143,706.28
225
1,342.08
523.93
818.15
142,888.13
226
1,342.08
520.95
821.13
142,066.99
227
1,342.08
517.95
824.13
141,242.87
228
1,342.08
514.95
827.13
140,415.74
229
1,342.08
511.93
830.15
139,585.59
230
1,342.08
508.91
833.17
138,752.41
231
1,342.08
505.87
836.21
137,916.20
232
1,342.08
502.82
839.26
137,076.94
233
1,342.08
499.76
842.32
136,234.62
234
1,342.08
496.69
845.39
135,389.23
235
1,342.08
493.61
848.47
134,540.76
236
1,342.08
490.51
851.57
133,689.19
237
1,342.08
487.41
854.67
132,834.52
238
1,342.08
484.29
857.79
131,976.73
239
1,342.08
481.17
860.91
131,115.82
240
1,342.08
478.03
864.05
130,251.76
241
1,342.08
474.88
867.20
129,384.56
242
1,342.08
471.71
870.37
128,514.19
243
1,342.08
468.54
873.54
127,640.65
244
1,342.08
465.36
876.72
126,763.93
245
1,342.08
462.16
879.92
125,884.01
246
1,342.08
458.95
883.13
125,000.88
247
1,342.08
455.73
886.35
124,114.53
248
1,342.08
452.50
889.58
123,224.96
249
1,342.08
449.26
892.82
122,332.13
250
1,342.08
446.00
896.08
121,436.06
251
1,342.08
442.74
899.34
120,536.71
252
1,342.08
439.46
902.62
119,634.09
253
1,342.08
436.17
905.91
118,728.17
254
1,342.08
432.86
909.22
117,818.96
255
1,342.08
429.55
912.53
116,906.43
256
1,342.08
426.22
915.86
115,990.57
257
1,342.08
422.88
919.20
115,071.37
258
1,342.08
419.53
922.55
114,148.82
259
1,342.08
416.17
925.91
113,222.91
260
1,342.08
412.79
929.29
112,293.62
261
1,342.08
409.40
932.68
111,360.94
262
1,342.08
406.00
936.08
110,424.87
263
1,342.08
402.59
939.49
109,485.38
264
1,342.08
399.17
942.91
108,542.46
265
1,342.08
395.73
946.35
107,596.11
266
1,342.08
392.28
949.80
106,646.31
267
1,342.08
388.81
953.27
105,693.04
268
1,342.08
385.34
956.74
104,736.30
269
1,342.08
381.85
960.23
103,776.07
270
1,342.08
378.35
963.73
102,812.34
271
1,342.08
374.84
967.24
101,845.10
272
1,342.08
371.31
970.77
100,874.33
273
1,342.08
367.77
974.31
99,900.02
274
1,342.08
364.22
977.86
98,922.16
275
1,342.08
360.65
981.43
97,940.73
276
1,342.08
357.08
985.00
96,955.73
277
1,342.08
353.48
988.60
95,967.13
278
1,342.08
349.88
992.20
94,974.93
279
1,342.08
346.26
995.82
93,979.12
280
1,342.08
342.63
999.45
92,979.67
281
1,342.08
338.99
1,003.09
91,976.58
282
1,342.08
335.33
1,006.75
90,969.83
283
1,342.08
331.66
1,010.42
89,959.41
284
1,342.08
327.98
1,014.10
88,945.31
285
1,342.08
324.28
1,017.80
87,927.51
286
1,342.08
320.57
1,021.51
86,906.00
287
1,342.08
316.84
1,025.24
85,880.76
288
1,342.08
313.11
1,028.97
84,851.79
289
1,342.08
309.36
1,032.72
83,819.06
290
1,342.08
305.59
1,036.49
82,782.57
291
1,342.08
301.81
1,040.27
81,742.30
292
1,342.08
298.02
1,044.06
80,698.24
293
1,342.08
294.21
1,047.87
79,650.38
294
1,342.08
290.39
1,051.69
78,598.69
295
1,342.08
286.56
1,055.52
77,543.17
296
1,342.08
282.71
1,059.37
76,483.80
297
1,342.08
278.85
1,063.23
75,420.56
298
1,342.08
274.97
1,067.11
74,353.45
299
1,342.08
271.08
1,071.00
73,282.45
300
1,342.08
267.18
1,074.90
72,207.55
301
1,342.08
263.26
1,078.82
71,128.73
302
1,342.08
259.32
1,082.76
70,045.97
303
1,342.08
255.38
1,086.70
68,959.26
304
1,342.08
251.41
1,090.67
67,868.60
305
1,342.08
247.44
1,094.64
66,773.96
306
1,342.08
243.45
1,098.63
65,675.32
307
1,342.08
239.44
1,102.64
64,572.68
308
1,342.08
235.42
1,106.66
63,466.03
309
1,342.08
231.39
1,110.69
62,355.33
310
1,342.08
227.34
1,114.74
61,240.59
311
1,342.08
223.27
1,118.81
60,121.78
312
1,342.08
219.19
1,122.89
58,998.90
313
1,342.08
215.10
1,126.98
57,871.92
314
1,342.08
210.99
1,131.09
56,740.83
315
1,342.08
206.87
1,135.21
55,605.62
316
1,342.08
202.73
1,139.35
54,466.26
317
1,342.08
198.57
1,143.51
53,322.76
318
1,342.08
194.41
1,147.67
52,175.09
319
1,342.08
190.22
1,151.86
51,023.23
320
1,342.08
186.02
1,156.06
49,867.17
321
1,342.08
181.81
1,160.27
48,706.90
322
1,342.08
177.58
1,164.50
47,542.39
323
1,342.08
173.33
1,168.75
46,373.65
324
1,342.08
169.07
1,173.01
45,200.64
325
1,342.08
164.79
1,177.29
44,023.35
326
1,342.08
160.50
1,181.58
42,841.77
327
1,342.08
156.19
1,185.89
41,655.89
328
1,342.08
151.87
1,190.21
40,465.68
329
1,342.08
147.53
1,194.55
39,271.13
330
1,342.08
143.18
1,198.90
38,072.22
331
1,342.08
138.80
1,203.28
36,868.95
332
1,342.08
134.42
1,207.66
35,661.29
333
1,342.08
130.02
1,212.06
34,449.22
334
1,342.08
125.60
1,216.48
33,232.74
335
1,342.08
121.16
1,220.92
32,011.82
336
1,342.08
116.71
1,225.37
30,786.45
337
1,342.08
112.24
1,229.84
29,556.61
338
1,342.08
107.76
1,234.32
28,322.29
339
1,342.08
103.26
1,238.82
27,083.47
340
1,342.08
98.74
1,243.34
25,840.13
341
1,342.08
94.21
1,247.87
24,592.26
342
1,342.08
89.66
1,252.42
23,339.84
343
1,342.08
85.09
1,256.99
22,082.85
344
1,342.08
80.51
1,261.57
20,821.28
345
1,342.08
75.91
1,266.17
19,555.11
346
1,342.08
71.29
1,270.79
18,284.33
347
1,342.08
66.66
1,275.42
17,008.91
348
1,342.08
62.01
1,280.07
15,728.84
349
1,342.08
57.34
1,284.74
14,444.10
350
1,342.08
52.66
1,289.42
13,154.69
351
1,342.08
47.96
1,294.12
11,860.56
352
1,342.08
43.24
1,298.84
10,561.73
353
1,342.08
38.51
1,303.57
9,258.15
354
1,342.08
33.75
1,308.33
7,949.83
355
1,342.08
28.98
1,313.10
6,636.73
356
1,342.08
24.20
1,317.88
5,318.85
357
1,342.08
19.39
1,322.69
3,996.16
358
1,342.08
14.57
1,327.51
2,668.65
359
1,342.08
9.73
1,332.35
1,336.30
360
1,341.17
4.87
1,336.30
0.00
Totals
483,147.89
214,347.89
268,800.00

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