Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,376.16  
 

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
1,376.16
1,018.50
357.66
271,242.34
2
1,376.16
1,017.16
359.00
270,883.34
3
1,376.16
1,015.81
360.35
270,522.99
4
1,376.16
1,014.46
361.70
270,161.29
5
1,376.16
1,013.10
363.06
269,798.24
6
1,376.16
1,011.74
364.42
269,433.82
7
1,376.16
1,010.38
365.78
269,068.04
8
1,376.16
1,009.01
367.15
268,700.88
9
1,376.16
1,007.63
368.53
268,332.35
10
1,376.16
1,006.25
369.91
267,962.44
11
1,376.16
1,004.86
371.30
267,591.14
12
1,376.16
1,003.47
372.69
267,218.44
13
1,376.16
1,002.07
374.09
266,844.35
14
1,376.16
1,000.67
375.49
266,468.86
15
1,376.16
999.26
376.90
266,091.96
16
1,376.16
997.84
378.32
265,713.64
17
1,376.16
996.43
379.73
265,333.91
18
1,376.16
995.00
381.16
264,952.75
19
1,376.16
993.57
382.59
264,570.16
20
1,376.16
992.14
384.02
264,186.14
21
1,376.16
990.70
385.46
263,800.68
22
1,376.16
989.25
386.91
263,413.77
23
1,376.16
987.80
388.36
263,025.41
24
1,376.16
986.35
389.81
262,635.60
25
1,376.16
984.88
391.28
262,244.32
26
1,376.16
983.42
392.74
261,851.58
27
1,376.16
981.94
394.22
261,457.36
28
1,376.16
980.47
395.69
261,061.67
29
1,376.16
978.98
397.18
260,664.49
30
1,376.16
977.49
398.67
260,265.82
31
1,376.16
976.00
400.16
259,865.66
32
1,376.16
974.50
401.66
259,463.99
33
1,376.16
972.99
403.17
259,060.82
34
1,376.16
971.48
404.68
258,656.14
35
1,376.16
969.96
406.20
258,249.94
36
1,376.16
968.44
407.72
257,842.22
37
1,376.16
966.91
409.25
257,432.97
38
1,376.16
965.37
410.79
257,022.18
39
1,376.16
963.83
412.33
256,609.85
40
1,376.16
962.29
413.87
256,195.98
41
1,376.16
960.73
415.43
255,780.56
42
1,376.16
959.18
416.98
255,363.57
43
1,376.16
957.61
418.55
254,945.03
44
1,376.16
956.04
420.12
254,524.91
45
1,376.16
954.47
421.69
254,103.22
46
1,376.16
952.89
423.27
253,679.95
47
1,376.16
951.30
424.86
253,255.09
48
1,376.16
949.71
426.45
252,828.63
49
1,376.16
948.11
428.05
252,400.58
50
1,376.16
946.50
429.66
251,970.92
51
1,376.16
944.89
431.27
251,539.65
52
1,376.16
943.27
432.89
251,106.77
53
1,376.16
941.65
434.51
250,672.26
54
1,376.16
940.02
436.14
250,236.12
55
1,376.16
938.39
437.77
249,798.34
56
1,376.16
936.74
439.42
249,358.93
57
1,376.16
935.10
441.06
248,917.86
58
1,376.16
933.44
442.72
248,475.14
59
1,376.16
931.78
444.38
248,030.77
60
1,376.16
930.12
446.04
247,584.72
61
1,376.16
928.44
447.72
247,137.00
62
1,376.16
926.76
449.40
246,687.61
63
1,376.16
925.08
451.08
246,236.53
64
1,376.16
923.39
452.77
245,783.75
65
1,376.16
921.69
454.47
245,329.28
66
1,376.16
919.98
456.18
244,873.11
67
1,376.16
918.27
457.89
244,415.22
68
1,376.16
916.56
459.60
243,955.62
69
1,376.16
914.83
461.33
243,494.29
70
1,376.16
913.10
463.06
243,031.24
71
1,376.16
911.37
464.79
242,566.44
72
1,376.16
909.62
466.54
242,099.91
73
1,376.16
907.87
468.29
241,631.62
74
1,376.16
906.12
470.04
241,161.58
75
1,376.16
904.36
471.80
240,689.78
76
1,376.16
902.59
473.57
240,216.20
77
1,376.16
900.81
475.35
239,740.85
78
1,376.16
899.03
477.13
239,263.72
79
1,376.16
897.24
478.92
238,784.80
80
1,376.16
895.44
480.72
238,304.08
81
1,376.16
893.64
482.52
237,821.56
82
1,376.16
891.83
484.33
237,337.24
83
1,376.16
890.01
486.15
236,851.09
84
1,376.16
888.19
487.97
236,363.12
85
1,376.16
886.36
489.80
235,873.32
86
1,376.16
884.52
491.64
235,381.69
87
1,376.16
882.68
493.48
234,888.21
88
1,376.16
880.83
495.33
234,392.88
89
1,376.16
878.97
497.19
233,895.69
90
1,376.16
877.11
499.05
233,396.64
91
1,376.16
875.24
500.92
232,895.72
92
1,376.16
873.36
502.80
232,392.92
93
1,376.16
871.47
504.69
231,888.23
94
1,376.16
869.58
506.58
231,381.65
95
1,376.16
867.68
508.48
230,873.17
96
1,376.16
865.77
510.39
230,362.79
97
1,376.16
863.86
512.30
229,850.49
98
1,376.16
861.94
514.22
229,336.27
99
1,376.16
860.01
516.15
228,820.12
100
1,376.16
858.08
518.08
228,302.04
101
1,376.16
856.13
520.03
227,782.01
102
1,376.16
854.18
521.98
227,260.03
103
1,376.16
852.23
523.93
226,736.10
104
1,376.16
850.26
525.90
226,210.20
105
1,376.16
848.29
527.87
225,682.32
106
1,376.16
846.31
529.85
225,152.47
107
1,376.16
844.32
531.84
224,620.63
108
1,376.16
842.33
533.83
224,086.80
109
1,376.16
840.33
535.83
223,550.97
110
1,376.16
838.32
537.84
223,013.12
111
1,376.16
836.30
539.86
222,473.26
112
1,376.16
834.27
541.89
221,931.38
113
1,376.16
832.24
543.92
221,387.46
114
1,376.16
830.20
545.96
220,841.50
115
1,376.16
828.16
548.00
220,293.50
116
1,376.16
826.10
550.06
219,743.44
117
1,376.16
824.04
552.12
219,191.32
118
1,376.16
821.97
554.19
218,637.12
119
1,376.16
819.89
556.27
218,080.85
120
1,376.16
817.80
558.36
217,522.50
121
1,376.16
815.71
560.45
216,962.05
122
1,376.16
813.61
562.55
216,399.49
123
1,376.16
811.50
564.66
215,834.83
124
1,376.16
809.38
566.78
215,268.05
125
1,376.16
807.26
568.90
214,699.15
126
1,376.16
805.12
571.04
214,128.11
127
1,376.16
802.98
573.18
213,554.93
128
1,376.16
800.83
575.33
212,979.60
129
1,376.16
798.67
577.49
212,402.11
130
1,376.16
796.51
579.65
211,822.46
131
1,376.16
794.33
581.83
211,240.64
132
1,376.16
792.15
584.01
210,656.63
133
1,376.16
789.96
586.20
210,070.43
134
1,376.16
787.76
588.40
209,482.04
135
1,376.16
785.56
590.60
208,891.43
136
1,376.16
783.34
592.82
208,298.62
137
1,376.16
781.12
595.04
207,703.58
138
1,376.16
778.89
597.27
207,106.30
139
1,376.16
776.65
599.51
206,506.79
140
1,376.16
774.40
601.76
205,905.03
141
1,376.16
772.14
604.02
205,301.02
142
1,376.16
769.88
606.28
204,694.74
143
1,376.16
767.61
608.55
204,086.18
144
1,376.16
765.32
610.84
203,475.34
145
1,376.16
763.03
613.13
202,862.22
146
1,376.16
760.73
615.43
202,246.79
147
1,376.16
758.43
617.73
201,629.06
148
1,376.16
756.11
620.05
201,009.00
149
1,376.16
753.78
622.38
200,386.63
150
1,376.16
751.45
624.71
199,761.92
151
1,376.16
749.11
627.05
199,134.87
152
1,376.16
746.76
629.40
198,505.46
153
1,376.16
744.40
631.76
197,873.70
154
1,376.16
742.03
634.13
197,239.56
155
1,376.16
739.65
636.51
196,603.05
156
1,376.16
737.26
638.90
195,964.15
157
1,376.16
734.87
641.29
195,322.86
158
1,376.16
732.46
643.70
194,679.16
159
1,376.16
730.05
646.11
194,033.05
160
1,376.16
727.62
648.54
193,384.51
161
1,376.16
725.19
650.97
192,733.54
162
1,376.16
722.75
653.41
192,080.13
163
1,376.16
720.30
655.86
191,424.27
164
1,376.16
717.84
658.32
190,765.95
165
1,376.16
715.37
660.79
190,105.17
166
1,376.16
712.89
663.27
189,441.90
167
1,376.16
710.41
665.75
188,776.15
168
1,376.16
707.91
668.25
188,107.90
169
1,376.16
705.40
670.76
187,437.14
170
1,376.16
702.89
673.27
186,763.87
171
1,376.16
700.36
675.80
186,088.08
172
1,376.16
697.83
678.33
185,409.75
173
1,376.16
695.29
680.87
184,728.87
174
1,376.16
692.73
683.43
184,045.45
175
1,376.16
690.17
685.99
183,359.46
176
1,376.16
687.60
688.56
182,670.90
177
1,376.16
685.02
691.14
181,979.75
178
1,376.16
682.42
693.74
181,286.02
179
1,376.16
679.82
696.34
180,589.68
180
1,376.16
677.21
698.95
179,890.73
181
1,376.16
674.59
701.57
179,189.16
182
1,376.16
671.96
704.20
178,484.96
183
1,376.16
669.32
706.84
177,778.12
184
1,376.16
666.67
709.49
177,068.63
185
1,376.16
664.01
712.15
176,356.47
186
1,376.16
661.34
714.82
175,641.65
187
1,376.16
658.66
717.50
174,924.15
188
1,376.16
655.97
720.19
174,203.95
189
1,376.16
653.26
722.90
173,481.06
190
1,376.16
650.55
725.61
172,755.45
191
1,376.16
647.83
728.33
172,027.12
192
1,376.16
645.10
731.06
171,296.06
193
1,376.16
642.36
733.80
170,562.27
194
1,376.16
639.61
736.55
169,825.71
195
1,376.16
636.85
739.31
169,086.40
196
1,376.16
634.07
742.09
168,344.31
197
1,376.16
631.29
744.87
167,599.45
198
1,376.16
628.50
747.66
166,851.78
199
1,376.16
625.69
750.47
166,101.32
200
1,376.16
622.88
753.28
165,348.04
201
1,376.16
620.06
756.10
164,591.93
202
1,376.16
617.22
758.94
163,832.99
203
1,376.16
614.37
761.79
163,071.21
204
1,376.16
611.52
764.64
162,306.56
205
1,376.16
608.65
767.51
161,539.05
206
1,376.16
605.77
770.39
160,768.66
207
1,376.16
602.88
773.28
159,995.39
208
1,376.16
599.98
776.18
159,219.21
209
1,376.16
597.07
779.09
158,440.12
210
1,376.16
594.15
782.01
157,658.11
211
1,376.16
591.22
784.94
156,873.17
212
1,376.16
588.27
787.89
156,085.28
213
1,376.16
585.32
790.84
155,294.44
214
1,376.16
582.35
793.81
154,500.64
215
1,376.16
579.38
796.78
153,703.86
216
1,376.16
576.39
799.77
152,904.08
217
1,376.16
573.39
802.77
152,101.32
218
1,376.16
570.38
805.78
151,295.54
219
1,376.16
567.36
808.80
150,486.73
220
1,376.16
564.33
811.83
149,674.90
221
1,376.16
561.28
814.88
148,860.02
222
1,376.16
558.23
817.93
148,042.08
223
1,376.16
555.16
821.00
147,221.08
224
1,376.16
552.08
824.08
146,397.00
225
1,376.16
548.99
827.17
145,569.83
226
1,376.16
545.89
830.27
144,739.56
227
1,376.16
542.77
833.39
143,906.17
228
1,376.16
539.65
836.51
143,069.66
229
1,376.16
536.51
839.65
142,230.01
230
1,376.16
533.36
842.80
141,387.21
231
1,376.16
530.20
845.96
140,541.25
232
1,376.16
527.03
849.13
139,692.12
233
1,376.16
523.85
852.31
138,839.81
234
1,376.16
520.65
855.51
137,984.30
235
1,376.16
517.44
858.72
137,125.58
236
1,376.16
514.22
861.94
136,263.64
237
1,376.16
510.99
865.17
135,398.47
238
1,376.16
507.74
868.42
134,530.05
239
1,376.16
504.49
871.67
133,658.38
240
1,376.16
501.22
874.94
132,783.44
241
1,376.16
497.94
878.22
131,905.22
242
1,376.16
494.64
881.52
131,023.70
243
1,376.16
491.34
884.82
130,138.88
244
1,376.16
488.02
888.14
129,250.74
245
1,376.16
484.69
891.47
128,359.27
246
1,376.16
481.35
894.81
127,464.46
247
1,376.16
477.99
898.17
126,566.29
248
1,376.16
474.62
901.54
125,664.76
249
1,376.16
471.24
904.92
124,759.84
250
1,376.16
467.85
908.31
123,851.53
251
1,376.16
464.44
911.72
122,939.81
252
1,376.16
461.02
915.14
122,024.68
253
1,376.16
457.59
918.57
121,106.11
254
1,376.16
454.15
922.01
120,184.10
255
1,376.16
450.69
925.47
119,258.63
256
1,376.16
447.22
928.94
118,329.69
257
1,376.16
443.74
932.42
117,397.26
258
1,376.16
440.24
935.92
116,461.34
259
1,376.16
436.73
939.43
115,521.91
260
1,376.16
433.21
942.95
114,578.96
261
1,376.16
429.67
946.49
113,632.47
262
1,376.16
426.12
950.04
112,682.43
263
1,376.16
422.56
953.60
111,728.83
264
1,376.16
418.98
957.18
110,771.65
265
1,376.16
415.39
960.77
109,810.89
266
1,376.16
411.79
964.37
108,846.52
267
1,376.16
408.17
967.99
107,878.53
268
1,376.16
404.54
971.62
106,906.92
269
1,376.16
400.90
975.26
105,931.66
270
1,376.16
397.24
978.92
104,952.74
271
1,376.16
393.57
982.59
103,970.16
272
1,376.16
389.89
986.27
102,983.88
273
1,376.16
386.19
989.97
101,993.91
274
1,376.16
382.48
993.68
101,000.23
275
1,376.16
378.75
997.41
100,002.82
276
1,376.16
375.01
1,001.15
99,001.67
277
1,376.16
371.26
1,004.90
97,996.77
278
1,376.16
367.49
1,008.67
96,988.10
279
1,376.16
363.71
1,012.45
95,975.64
280
1,376.16
359.91
1,016.25
94,959.39
281
1,376.16
356.10
1,020.06
93,939.33
282
1,376.16
352.27
1,023.89
92,915.44
283
1,376.16
348.43
1,027.73
91,887.71
284
1,376.16
344.58
1,031.58
90,856.13
285
1,376.16
340.71
1,035.45
89,820.68
286
1,376.16
336.83
1,039.33
88,781.35
287
1,376.16
332.93
1,043.23
87,738.12
288
1,376.16
329.02
1,047.14
86,690.98
289
1,376.16
325.09
1,051.07
85,639.91
290
1,376.16
321.15
1,055.01
84,584.90
291
1,376.16
317.19
1,058.97
83,525.93
292
1,376.16
313.22
1,062.94
82,462.99
293
1,376.16
309.24
1,066.92
81,396.07
294
1,376.16
305.24
1,070.92
80,325.15
295
1,376.16
301.22
1,074.94
79,250.20
296
1,376.16
297.19
1,078.97
78,171.23
297
1,376.16
293.14
1,083.02
77,088.22
298
1,376.16
289.08
1,087.08
76,001.14
299
1,376.16
285.00
1,091.16
74,909.98
300
1,376.16
280.91
1,095.25
73,814.73
301
1,376.16
276.81
1,099.35
72,715.38
302
1,376.16
272.68
1,103.48
71,611.90
303
1,376.16
268.54
1,107.62
70,504.29
304
1,376.16
264.39
1,111.77
69,392.52
305
1,376.16
260.22
1,115.94
68,276.58
306
1,376.16
256.04
1,120.12
67,156.46
307
1,376.16
251.84
1,124.32
66,032.13
308
1,376.16
247.62
1,128.54
64,903.59
309
1,376.16
243.39
1,132.77
63,770.82
310
1,376.16
239.14
1,137.02
62,633.80
311
1,376.16
234.88
1,141.28
61,492.52
312
1,376.16
230.60
1,145.56
60,346.96
313
1,376.16
226.30
1,149.86
59,197.10
314
1,376.16
221.99
1,154.17
58,042.93
315
1,376.16
217.66
1,158.50
56,884.43
316
1,376.16
213.32
1,162.84
55,721.58
317
1,376.16
208.96
1,167.20
54,554.38
318
1,376.16
204.58
1,171.58
53,382.80
319
1,376.16
200.19
1,175.97
52,206.82
320
1,376.16
195.78
1,180.38
51,026.44
321
1,376.16
191.35
1,184.81
49,841.63
322
1,376.16
186.91
1,189.25
48,652.37
323
1,376.16
182.45
1,193.71
47,458.66
324
1,376.16
177.97
1,198.19
46,260.47
325
1,376.16
173.48
1,202.68
45,057.79
326
1,376.16
168.97
1,207.19
43,850.59
327
1,376.16
164.44
1,211.72
42,638.87
328
1,376.16
159.90
1,216.26
41,422.61
329
1,376.16
155.33
1,220.83
40,201.78
330
1,376.16
150.76
1,225.40
38,976.38
331
1,376.16
146.16
1,230.00
37,746.38
332
1,376.16
141.55
1,234.61
36,511.77
333
1,376.16
136.92
1,239.24
35,272.53
334
1,376.16
132.27
1,243.89
34,028.64
335
1,376.16
127.61
1,248.55
32,780.09
336
1,376.16
122.93
1,253.23
31,526.86
337
1,376.16
118.23
1,257.93
30,268.92
338
1,376.16
113.51
1,262.65
29,006.27
339
1,376.16
108.77
1,267.39
27,738.88
340
1,376.16
104.02
1,272.14
26,466.74
341
1,376.16
99.25
1,276.91
25,189.83
342
1,376.16
94.46
1,281.70
23,908.14
343
1,376.16
89.66
1,286.50
22,621.63
344
1,376.16
84.83
1,291.33
21,330.30
345
1,376.16
79.99
1,296.17
20,034.13
346
1,376.16
75.13
1,301.03
18,733.10
347
1,376.16
70.25
1,305.91
17,427.19
348
1,376.16
65.35
1,310.81
16,116.38
349
1,376.16
60.44
1,315.72
14,800.66
350
1,376.16
55.50
1,320.66
13,480.00
351
1,376.16
50.55
1,325.61
12,154.39
352
1,376.16
45.58
1,330.58
10,823.81
353
1,376.16
40.59
1,335.57
9,488.24
354
1,376.16
35.58
1,340.58
8,147.66
355
1,376.16
30.55
1,345.61
6,802.05
356
1,376.16
25.51
1,350.65
5,451.40
357
1,376.16
20.44
1,355.72
4,095.68
358
1,376.16
15.36
1,360.80
2,734.88
359
1,376.16
10.26
1,365.90
1,368.98
360
1,374.11
5.13
1,368.98
0.00
Totals
495,415.55
223,815.55
271,600.00

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