Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,331.34  
 

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
1,331.34
958.48
372.86
270,257.14
2
1,331.34
957.16
374.18
269,882.96
3
1,331.34
955.84
375.50
269,507.46
4
1,331.34
954.51
376.83
269,130.62
5
1,331.34
953.17
378.17
268,752.45
6
1,331.34
951.83
379.51
268,372.95
7
1,331.34
950.49
380.85
267,992.09
8
1,331.34
949.14
382.20
267,609.89
9
1,331.34
947.79
383.55
267,226.34
10
1,331.34
946.43
384.91
266,841.42
11
1,331.34
945.06
386.28
266,455.15
12
1,331.34
943.70
387.64
266,067.50
13
1,331.34
942.32
389.02
265,678.48
14
1,331.34
940.94
390.40
265,288.09
15
1,331.34
939.56
391.78
264,896.31
16
1,331.34
938.17
393.17
264,503.15
17
1,331.34
936.78
394.56
264,108.59
18
1,331.34
935.38
395.96
263,712.63
19
1,331.34
933.98
397.36
263,315.27
20
1,331.34
932.57
398.77
262,916.51
21
1,331.34
931.16
400.18
262,516.33
22
1,331.34
929.75
401.59
262,114.74
23
1,331.34
928.32
403.02
261,711.72
24
1,331.34
926.90
404.44
261,307.28
25
1,331.34
925.46
405.88
260,901.40
26
1,331.34
924.03
407.31
260,494.09
27
1,331.34
922.58
408.76
260,085.33
28
1,331.34
921.14
410.20
259,675.12
29
1,331.34
919.68
411.66
259,263.47
30
1,331.34
918.22
413.12
258,850.35
31
1,331.34
916.76
414.58
258,435.77
32
1,331.34
915.29
416.05
258,019.73
33
1,331.34
913.82
417.52
257,602.21
34
1,331.34
912.34
419.00
257,183.21
35
1,331.34
910.86
420.48
256,762.72
36
1,331.34
909.37
421.97
256,340.75
37
1,331.34
907.87
423.47
255,917.29
38
1,331.34
906.37
424.97
255,492.32
39
1,331.34
904.87
426.47
255,065.85
40
1,331.34
903.36
427.98
254,637.87
41
1,331.34
901.84
429.50
254,208.37
42
1,331.34
900.32
431.02
253,777.35
43
1,331.34
898.79
432.55
253,344.81
44
1,331.34
897.26
434.08
252,910.73
45
1,331.34
895.73
435.61
252,475.11
46
1,331.34
894.18
437.16
252,037.96
47
1,331.34
892.63
438.71
251,599.25
48
1,331.34
891.08
440.26
251,158.99
49
1,331.34
889.52
441.82
250,717.17
50
1,331.34
887.96
443.38
250,273.79
51
1,331.34
886.39
444.95
249,828.84
52
1,331.34
884.81
446.53
249,382.31
53
1,331.34
883.23
448.11
248,934.20
54
1,331.34
881.64
449.70
248,484.50
55
1,331.34
880.05
451.29
248,033.21
56
1,331.34
878.45
452.89
247,580.32
57
1,331.34
876.85
454.49
247,125.82
58
1,331.34
875.24
456.10
246,669.72
59
1,331.34
873.62
457.72
246,212.00
60
1,331.34
872.00
459.34
245,752.66
61
1,331.34
870.37
460.97
245,291.70
62
1,331.34
868.74
462.60
244,829.10
63
1,331.34
867.10
464.24
244,364.86
64
1,331.34
865.46
465.88
243,898.98
65
1,331.34
863.81
467.53
243,431.45
66
1,331.34
862.15
469.19
242,962.26
67
1,331.34
860.49
470.85
242,491.41
68
1,331.34
858.82
472.52
242,018.90
69
1,331.34
857.15
474.19
241,544.71
70
1,331.34
855.47
475.87
241,068.84
71
1,331.34
853.79
477.55
240,591.29
72
1,331.34
852.09
479.25
240,112.04
73
1,331.34
850.40
480.94
239,631.10
74
1,331.34
848.69
482.65
239,148.45
75
1,331.34
846.98
484.36
238,664.09
76
1,331.34
845.27
486.07
238,178.02
77
1,331.34
843.55
487.79
237,690.23
78
1,331.34
841.82
489.52
237,200.71
79
1,331.34
840.09
491.25
236,709.46
80
1,331.34
838.35
492.99
236,216.46
81
1,331.34
836.60
494.74
235,721.72
82
1,331.34
834.85
496.49
235,225.23
83
1,331.34
833.09
498.25
234,726.98
84
1,331.34
831.32
500.02
234,226.96
85
1,331.34
829.55
501.79
233,725.18
86
1,331.34
827.78
503.56
233,221.61
87
1,331.34
825.99
505.35
232,716.27
88
1,331.34
824.20
507.14
232,209.13
89
1,331.34
822.41
508.93
231,700.20
90
1,331.34
820.60
510.74
231,189.46
91
1,331.34
818.80
512.54
230,676.92
92
1,331.34
816.98
514.36
230,162.56
93
1,331.34
815.16
516.18
229,646.38
94
1,331.34
813.33
518.01
229,128.37
95
1,331.34
811.50
519.84
228,608.53
96
1,331.34
809.66
521.68
228,086.84
97
1,331.34
807.81
523.53
227,563.31
98
1,331.34
805.95
525.39
227,037.92
99
1,331.34
804.09
527.25
226,510.67
100
1,331.34
802.23
529.11
225,981.56
101
1,331.34
800.35
530.99
225,450.57
102
1,331.34
798.47
532.87
224,917.70
103
1,331.34
796.58
534.76
224,382.94
104
1,331.34
794.69
536.65
223,846.29
105
1,331.34
792.79
538.55
223,307.74
106
1,331.34
790.88
540.46
222,767.29
107
1,331.34
788.97
542.37
222,224.91
108
1,331.34
787.05
544.29
221,680.62
109
1,331.34
785.12
546.22
221,134.40
110
1,331.34
783.18
548.16
220,586.24
111
1,331.34
781.24
550.10
220,036.15
112
1,331.34
779.29
552.05
219,484.10
113
1,331.34
777.34
554.00
218,930.10
114
1,331.34
775.38
555.96
218,374.14
115
1,331.34
773.41
557.93
217,816.21
116
1,331.34
771.43
559.91
217,256.30
117
1,331.34
769.45
561.89
216,694.41
118
1,331.34
767.46
563.88
216,130.53
119
1,331.34
765.46
565.88
215,564.65
120
1,331.34
763.46
567.88
214,996.77
121
1,331.34
761.45
569.89
214,426.87
122
1,331.34
759.43
571.91
213,854.96
123
1,331.34
757.40
573.94
213,281.03
124
1,331.34
755.37
575.97
212,705.06
125
1,331.34
753.33
578.01
212,127.05
126
1,331.34
751.28
580.06
211,546.99
127
1,331.34
749.23
582.11
210,964.88
128
1,331.34
747.17
584.17
210,380.71
129
1,331.34
745.10
586.24
209,794.46
130
1,331.34
743.02
588.32
209,206.15
131
1,331.34
740.94
590.40
208,615.74
132
1,331.34
738.85
592.49
208,023.25
133
1,331.34
736.75
594.59
207,428.66
134
1,331.34
734.64
596.70
206,831.96
135
1,331.34
732.53
598.81
206,233.15
136
1,331.34
730.41
600.93
205,632.22
137
1,331.34
728.28
603.06
205,029.16
138
1,331.34
726.14
605.20
204,423.97
139
1,331.34
724.00
607.34
203,816.63
140
1,331.34
721.85
609.49
203,207.14
141
1,331.34
719.69
611.65
202,595.49
142
1,331.34
717.53
613.81
201,981.68
143
1,331.34
715.35
615.99
201,365.69
144
1,331.34
713.17
618.17
200,747.52
145
1,331.34
710.98
620.36
200,127.16
146
1,331.34
708.78
622.56
199,504.60
147
1,331.34
706.58
624.76
198,879.84
148
1,331.34
704.37
626.97
198,252.87
149
1,331.34
702.15
629.19
197,623.68
150
1,331.34
699.92
631.42
196,992.25
151
1,331.34
697.68
633.66
196,358.59
152
1,331.34
695.44
635.90
195,722.69
153
1,331.34
693.18
638.16
195,084.53
154
1,331.34
690.92
640.42
194,444.12
155
1,331.34
688.66
642.68
193,801.44
156
1,331.34
686.38
644.96
193,156.48
157
1,331.34
684.10
647.24
192,509.23
158
1,331.34
681.80
649.54
191,859.69
159
1,331.34
679.50
651.84
191,207.86
160
1,331.34
677.19
654.15
190,553.71
161
1,331.34
674.88
656.46
189,897.25
162
1,331.34
672.55
658.79
189,238.46
163
1,331.34
670.22
661.12
188,577.34
164
1,331.34
667.88
663.46
187,913.88
165
1,331.34
665.53
665.81
187,248.07
166
1,331.34
663.17
668.17
186,579.90
167
1,331.34
660.80
670.54
185,909.36
168
1,331.34
658.43
672.91
185,236.45
169
1,331.34
656.05
675.29
184,561.16
170
1,331.34
653.65
677.69
183,883.47
171
1,331.34
651.25
680.09
183,203.39
172
1,331.34
648.85
682.49
182,520.89
173
1,331.34
646.43
684.91
181,835.98
174
1,331.34
644.00
687.34
181,148.64
175
1,331.34
641.57
689.77
180,458.87
176
1,331.34
639.13
692.21
179,766.65
177
1,331.34
636.67
694.67
179,071.99
178
1,331.34
634.21
697.13
178,374.86
179
1,331.34
631.74
699.60
177,675.27
180
1,331.34
629.27
702.07
176,973.19
181
1,331.34
626.78
704.56
176,268.63
182
1,331.34
624.28
707.06
175,561.58
183
1,331.34
621.78
709.56
174,852.02
184
1,331.34
619.27
712.07
174,139.95
185
1,331.34
616.75
714.59
173,425.35
186
1,331.34
614.21
717.13
172,708.23
187
1,331.34
611.67
719.67
171,988.56
188
1,331.34
609.13
722.21
171,266.35
189
1,331.34
606.57
724.77
170,541.58
190
1,331.34
604.00
727.34
169,814.24
191
1,331.34
601.43
729.91
169,084.32
192
1,331.34
598.84
732.50
168,351.82
193
1,331.34
596.25
735.09
167,616.73
194
1,331.34
593.64
737.70
166,879.03
195
1,331.34
591.03
740.31
166,138.72
196
1,331.34
588.41
742.93
165,395.79
197
1,331.34
585.78
745.56
164,650.23
198
1,331.34
583.14
748.20
163,902.02
199
1,331.34
580.49
750.85
163,151.17
200
1,331.34
577.83
753.51
162,397.66
201
1,331.34
575.16
756.18
161,641.47
202
1,331.34
572.48
758.86
160,882.61
203
1,331.34
569.79
761.55
160,121.07
204
1,331.34
567.10
764.24
159,356.82
205
1,331.34
564.39
766.95
158,589.87
206
1,331.34
561.67
769.67
157,820.20
207
1,331.34
558.95
772.39
157,047.81
208
1,331.34
556.21
775.13
156,272.68
209
1,331.34
553.47
777.87
155,494.81
210
1,331.34
550.71
780.63
154,714.18
211
1,331.34
547.95
783.39
153,930.78
212
1,331.34
545.17
786.17
153,144.61
213
1,331.34
542.39
788.95
152,355.66
214
1,331.34
539.59
791.75
151,563.91
215
1,331.34
536.79
794.55
150,769.36
216
1,331.34
533.97
797.37
149,972.00
217
1,331.34
531.15
800.19
149,171.81
218
1,331.34
528.32
803.02
148,368.79
219
1,331.34
525.47
805.87
147,562.92
220
1,331.34
522.62
808.72
146,754.20
221
1,331.34
519.75
811.59
145,942.61
222
1,331.34
516.88
814.46
145,128.15
223
1,331.34
514.00
817.34
144,310.81
224
1,331.34
511.10
820.24
143,490.57
225
1,331.34
508.20
823.14
142,667.42
226
1,331.34
505.28
826.06
141,841.36
227
1,331.34
502.35
828.99
141,012.38
228
1,331.34
499.42
831.92
140,180.46
229
1,331.34
496.47
834.87
139,345.59
230
1,331.34
493.52
837.82
138,507.77
231
1,331.34
490.55
840.79
137,666.97
232
1,331.34
487.57
843.77
136,823.21
233
1,331.34
484.58
846.76
135,976.45
234
1,331.34
481.58
849.76
135,126.69
235
1,331.34
478.57
852.77
134,273.92
236
1,331.34
475.55
855.79
133,418.14
237
1,331.34
472.52
858.82
132,559.32
238
1,331.34
469.48
861.86
131,697.46
239
1,331.34
466.43
864.91
130,832.55
240
1,331.34
463.37
867.97
129,964.58
241
1,331.34
460.29
871.05
129,093.53
242
1,331.34
457.21
874.13
128,219.39
243
1,331.34
454.11
877.23
127,342.16
244
1,331.34
451.00
880.34
126,461.83
245
1,331.34
447.89
883.45
125,578.37
246
1,331.34
444.76
886.58
124,691.79
247
1,331.34
441.62
889.72
123,802.07
248
1,331.34
438.47
892.87
122,909.19
249
1,331.34
435.30
896.04
122,013.15
250
1,331.34
432.13
899.21
121,113.94
251
1,331.34
428.95
902.39
120,211.55
252
1,331.34
425.75
905.59
119,305.96
253
1,331.34
422.54
908.80
118,397.16
254
1,331.34
419.32
912.02
117,485.14
255
1,331.34
416.09
915.25
116,569.90
256
1,331.34
412.85
918.49
115,651.41
257
1,331.34
409.60
921.74
114,729.67
258
1,331.34
406.33
925.01
113,804.66
259
1,331.34
403.06
928.28
112,876.38
260
1,331.34
399.77
931.57
111,944.81
261
1,331.34
396.47
934.87
111,009.94
262
1,331.34
393.16
938.18
110,071.76
263
1,331.34
389.84
941.50
109,130.26
264
1,331.34
386.50
944.84
108,185.42
265
1,331.34
383.16
948.18
107,237.24
266
1,331.34
379.80
951.54
106,285.70
267
1,331.34
376.43
954.91
105,330.79
268
1,331.34
373.05
958.29
104,372.49
269
1,331.34
369.65
961.69
103,410.81
270
1,331.34
366.25
965.09
102,445.71
271
1,331.34
362.83
968.51
101,477.20
272
1,331.34
359.40
971.94
100,505.26
273
1,331.34
355.96
975.38
99,529.88
274
1,331.34
352.50
978.84
98,551.04
275
1,331.34
349.03
982.31
97,568.73
276
1,331.34
345.56
985.78
96,582.95
277
1,331.34
342.06
989.28
95,593.67
278
1,331.34
338.56
992.78
94,600.89
279
1,331.34
335.04
996.30
93,604.60
280
1,331.34
331.52
999.82
92,604.77
281
1,331.34
327.98
1,003.36
91,601.41
282
1,331.34
324.42
1,006.92
90,594.49
283
1,331.34
320.86
1,010.48
89,584.01
284
1,331.34
317.28
1,014.06
88,569.94
285
1,331.34
313.69
1,017.65
87,552.29
286
1,331.34
310.08
1,021.26
86,531.03
287
1,331.34
306.46
1,024.88
85,506.15
288
1,331.34
302.83
1,028.51
84,477.65
289
1,331.34
299.19
1,032.15
83,445.50
290
1,331.34
295.54
1,035.80
82,409.70
291
1,331.34
291.87
1,039.47
81,370.22
292
1,331.34
288.19
1,043.15
80,327.07
293
1,331.34
284.49
1,046.85
79,280.22
294
1,331.34
280.78
1,050.56
78,229.67
295
1,331.34
277.06
1,054.28
77,175.39
296
1,331.34
273.33
1,058.01
76,117.38
297
1,331.34
269.58
1,061.76
75,055.62
298
1,331.34
265.82
1,065.52
73,990.10
299
1,331.34
262.05
1,069.29
72,920.81
300
1,331.34
258.26
1,073.08
71,847.73
301
1,331.34
254.46
1,076.88
70,770.85
302
1,331.34
250.65
1,080.69
69,690.16
303
1,331.34
246.82
1,084.52
68,605.64
304
1,331.34
242.98
1,088.36
67,517.28
305
1,331.34
239.12
1,092.22
66,425.06
306
1,331.34
235.26
1,096.08
65,328.98
307
1,331.34
231.37
1,099.97
64,229.01
308
1,331.34
227.48
1,103.86
63,125.15
309
1,331.34
223.57
1,107.77
62,017.38
310
1,331.34
219.64
1,111.70
60,905.68
311
1,331.34
215.71
1,115.63
59,790.05
312
1,331.34
211.76
1,119.58
58,670.47
313
1,331.34
207.79
1,123.55
57,546.92
314
1,331.34
203.81
1,127.53
56,419.39
315
1,331.34
199.82
1,131.52
55,287.87
316
1,331.34
195.81
1,135.53
54,152.34
317
1,331.34
191.79
1,139.55
53,012.79
318
1,331.34
187.75
1,143.59
51,869.20
319
1,331.34
183.70
1,147.64
50,721.56
320
1,331.34
179.64
1,151.70
49,569.86
321
1,331.34
175.56
1,155.78
48,414.08
322
1,331.34
171.47
1,159.87
47,254.21
323
1,331.34
167.36
1,163.98
46,090.23
324
1,331.34
163.24
1,168.10
44,922.13
325
1,331.34
159.10
1,172.24
43,749.88
326
1,331.34
154.95
1,176.39
42,573.49
327
1,331.34
150.78
1,180.56
41,392.93
328
1,331.34
146.60
1,184.74
40,208.19
329
1,331.34
142.40
1,188.94
39,019.26
330
1,331.34
138.19
1,193.15
37,826.11
331
1,331.34
133.97
1,197.37
36,628.74
332
1,331.34
129.73
1,201.61
35,427.12
333
1,331.34
125.47
1,205.87
34,221.26
334
1,331.34
121.20
1,210.14
33,011.12
335
1,331.34
116.91
1,214.43
31,796.69
336
1,331.34
112.61
1,218.73
30,577.96
337
1,331.34
108.30
1,223.04
29,354.92
338
1,331.34
103.97
1,227.37
28,127.55
339
1,331.34
99.62
1,231.72
26,895.82
340
1,331.34
95.26
1,236.08
25,659.74
341
1,331.34
90.88
1,240.46
24,419.28
342
1,331.34
86.48
1,244.86
23,174.42
343
1,331.34
82.08
1,249.26
21,925.16
344
1,331.34
77.65
1,253.69
20,671.47
345
1,331.34
73.21
1,258.13
19,413.34
346
1,331.34
68.76
1,262.58
18,150.76
347
1,331.34
64.28
1,267.06
16,883.70
348
1,331.34
59.80
1,271.54
15,612.16
349
1,331.34
55.29
1,276.05
14,336.11
350
1,331.34
50.77
1,280.57
13,055.55
351
1,331.34
46.24
1,285.10
11,770.44
352
1,331.34
41.69
1,289.65
10,480.79
353
1,331.34
37.12
1,294.22
9,186.57
354
1,331.34
32.54
1,298.80
7,887.77
355
1,331.34
27.94
1,303.40
6,584.36
356
1,331.34
23.32
1,308.02
5,276.34
357
1,331.34
18.69
1,312.65
3,963.69
358
1,331.34
14.04
1,317.30
2,646.39
359
1,331.34
9.37
1,321.97
1,324.42
360
1,329.11
4.69
1,324.42
0.00
Totals
479,280.17
208,650.17
270,630.00

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