Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,338.08  
 

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
1,338.08
963.33
374.75
271,625.25
2
1,338.08
962.01
376.07
271,249.18
3
1,338.08
960.67
377.41
270,871.77
4
1,338.08
959.34
378.74
270,493.03
5
1,338.08
958.00
380.08
270,112.95
6
1,338.08
956.65
381.43
269,731.52
7
1,338.08
955.30
382.78
269,348.74
8
1,338.08
953.94
384.14
268,964.60
9
1,338.08
952.58
385.50
268,579.10
10
1,338.08
951.22
386.86
268,192.24
11
1,338.08
949.85
388.23
267,804.01
12
1,338.08
948.47
389.61
267,414.40
13
1,338.08
947.09
390.99
267,023.41
14
1,338.08
945.71
392.37
266,631.04
15
1,338.08
944.32
393.76
266,237.28
16
1,338.08
942.92
395.16
265,842.12
17
1,338.08
941.52
396.56
265,445.57
18
1,338.08
940.12
397.96
265,047.61
19
1,338.08
938.71
399.37
264,648.24
20
1,338.08
937.30
400.78
264,247.45
21
1,338.08
935.88
402.20
263,845.25
22
1,338.08
934.45
403.63
263,441.62
23
1,338.08
933.02
405.06
263,036.56
24
1,338.08
931.59
406.49
262,630.07
25
1,338.08
930.15
407.93
262,222.14
26
1,338.08
928.70
409.38
261,812.76
27
1,338.08
927.25
410.83
261,401.94
28
1,338.08
925.80
412.28
260,989.66
29
1,338.08
924.34
413.74
260,575.91
30
1,338.08
922.87
415.21
260,160.71
31
1,338.08
921.40
416.68
259,744.03
32
1,338.08
919.93
418.15
259,325.88
33
1,338.08
918.45
419.63
258,906.24
34
1,338.08
916.96
421.12
258,485.12
35
1,338.08
915.47
422.61
258,062.51
36
1,338.08
913.97
424.11
257,638.40
37
1,338.08
912.47
425.61
257,212.79
38
1,338.08
910.96
427.12
256,785.67
39
1,338.08
909.45
428.63
256,357.04
40
1,338.08
907.93
430.15
255,926.89
41
1,338.08
906.41
431.67
255,495.22
42
1,338.08
904.88
433.20
255,062.02
43
1,338.08
903.34
434.74
254,627.28
44
1,338.08
901.80
436.28
254,191.01
45
1,338.08
900.26
437.82
253,753.19
46
1,338.08
898.71
439.37
253,313.82
47
1,338.08
897.15
440.93
252,872.89
48
1,338.08
895.59
442.49
252,430.40
49
1,338.08
894.02
444.06
251,986.35
50
1,338.08
892.45
445.63
251,540.72
51
1,338.08
890.87
447.21
251,093.51
52
1,338.08
889.29
448.79
250,644.72
53
1,338.08
887.70
450.38
250,194.34
54
1,338.08
886.10
451.98
249,742.37
55
1,338.08
884.50
453.58
249,288.79
56
1,338.08
882.90
455.18
248,833.61
57
1,338.08
881.29
456.79
248,376.81
58
1,338.08
879.67
458.41
247,918.40
59
1,338.08
878.04
460.04
247,458.37
60
1,338.08
876.42
461.66
246,996.70
61
1,338.08
874.78
463.30
246,533.40
62
1,338.08
873.14
464.94
246,068.46
63
1,338.08
871.49
466.59
245,601.87
64
1,338.08
869.84
468.24
245,133.63
65
1,338.08
868.18
469.90
244,663.73
66
1,338.08
866.52
471.56
244,192.17
67
1,338.08
864.85
473.23
243,718.94
68
1,338.08
863.17
474.91
243,244.03
69
1,338.08
861.49
476.59
242,767.44
70
1,338.08
859.80
478.28
242,289.16
71
1,338.08
858.11
479.97
241,809.19
72
1,338.08
856.41
481.67
241,327.52
73
1,338.08
854.70
483.38
240,844.14
74
1,338.08
852.99
485.09
240,359.05
75
1,338.08
851.27
486.81
239,872.24
76
1,338.08
849.55
488.53
239,383.71
77
1,338.08
847.82
490.26
238,893.44
78
1,338.08
846.08
492.00
238,401.44
79
1,338.08
844.34
493.74
237,907.70
80
1,338.08
842.59
495.49
237,412.21
81
1,338.08
840.83
497.25
236,914.97
82
1,338.08
839.07
499.01
236,415.96
83
1,338.08
837.31
500.77
235,915.19
84
1,338.08
835.53
502.55
235,412.64
85
1,338.08
833.75
504.33
234,908.31
86
1,338.08
831.97
506.11
234,402.20
87
1,338.08
830.17
507.91
233,894.30
88
1,338.08
828.38
509.70
233,384.59
89
1,338.08
826.57
511.51
232,873.08
90
1,338.08
824.76
513.32
232,359.76
91
1,338.08
822.94
515.14
231,844.62
92
1,338.08
821.12
516.96
231,327.66
93
1,338.08
819.29
518.79
230,808.86
94
1,338.08
817.45
520.63
230,288.23
95
1,338.08
815.60
522.48
229,765.76
96
1,338.08
813.75
524.33
229,241.43
97
1,338.08
811.90
526.18
228,715.25
98
1,338.08
810.03
528.05
228,187.20
99
1,338.08
808.16
529.92
227,657.28
100
1,338.08
806.29
531.79
227,125.49
101
1,338.08
804.40
533.68
226,591.81
102
1,338.08
802.51
535.57
226,056.24
103
1,338.08
800.62
537.46
225,518.78
104
1,338.08
798.71
539.37
224,979.41
105
1,338.08
796.80
541.28
224,438.13
106
1,338.08
794.89
543.19
223,894.94
107
1,338.08
792.96
545.12
223,349.82
108
1,338.08
791.03
547.05
222,802.77
109
1,338.08
789.09
548.99
222,253.78
110
1,338.08
787.15
550.93
221,702.85
111
1,338.08
785.20
552.88
221,149.97
112
1,338.08
783.24
554.84
220,595.13
113
1,338.08
781.27
556.81
220,038.32
114
1,338.08
779.30
558.78
219,479.55
115
1,338.08
777.32
560.76
218,918.79
116
1,338.08
775.34
562.74
218,356.05
117
1,338.08
773.34
564.74
217,791.31
118
1,338.08
771.34
566.74
217,224.58
119
1,338.08
769.34
568.74
216,655.83
120
1,338.08
767.32
570.76
216,085.08
121
1,338.08
765.30
572.78
215,512.30
122
1,338.08
763.27
574.81
214,937.49
123
1,338.08
761.24
576.84
214,360.65
124
1,338.08
759.19
578.89
213,781.76
125
1,338.08
757.14
580.94
213,200.82
126
1,338.08
755.09
582.99
212,617.83
127
1,338.08
753.02
585.06
212,032.77
128
1,338.08
750.95
587.13
211,445.64
129
1,338.08
748.87
589.21
210,856.43
130
1,338.08
746.78
591.30
210,265.13
131
1,338.08
744.69
593.39
209,671.74
132
1,338.08
742.59
595.49
209,076.25
133
1,338.08
740.48
597.60
208,478.65
134
1,338.08
738.36
599.72
207,878.93
135
1,338.08
736.24
601.84
207,277.09
136
1,338.08
734.11
603.97
206,673.12
137
1,338.08
731.97
606.11
206,067.00
138
1,338.08
729.82
608.26
205,458.74
139
1,338.08
727.67
610.41
204,848.33
140
1,338.08
725.50
612.58
204,235.75
141
1,338.08
723.33
614.75
203,621.01
142
1,338.08
721.16
616.92
203,004.09
143
1,338.08
718.97
619.11
202,384.98
144
1,338.08
716.78
621.30
201,763.68
145
1,338.08
714.58
623.50
201,140.18
146
1,338.08
712.37
625.71
200,514.47
147
1,338.08
710.16
627.92
199,886.55
148
1,338.08
707.93
630.15
199,256.40
149
1,338.08
705.70
632.38
198,624.02
150
1,338.08
703.46
634.62
197,989.40
151
1,338.08
701.21
636.87
197,352.53
152
1,338.08
698.96
639.12
196,713.41
153
1,338.08
696.69
641.39
196,072.02
154
1,338.08
694.42
643.66
195,428.36
155
1,338.08
692.14
645.94
194,782.42
156
1,338.08
689.85
648.23
194,134.20
157
1,338.08
687.56
650.52
193,483.68
158
1,338.08
685.25
652.83
192,830.85
159
1,338.08
682.94
655.14
192,175.72
160
1,338.08
680.62
657.46
191,518.26
161
1,338.08
678.29
659.79
190,858.47
162
1,338.08
675.96
662.12
190,196.35
163
1,338.08
673.61
664.47
189,531.88
164
1,338.08
671.26
666.82
188,865.06
165
1,338.08
668.90
669.18
188,195.88
166
1,338.08
666.53
671.55
187,524.32
167
1,338.08
664.15
673.93
186,850.39
168
1,338.08
661.76
676.32
186,174.07
169
1,338.08
659.37
678.71
185,495.36
170
1,338.08
656.96
681.12
184,814.24
171
1,338.08
654.55
683.53
184,130.71
172
1,338.08
652.13
685.95
183,444.76
173
1,338.08
649.70
688.38
182,756.38
174
1,338.08
647.26
690.82
182,065.57
175
1,338.08
644.82
693.26
181,372.30
176
1,338.08
642.36
695.72
180,676.58
177
1,338.08
639.90
698.18
179,978.40
178
1,338.08
637.42
700.66
179,277.74
179
1,338.08
634.94
703.14
178,574.60
180
1,338.08
632.45
705.63
177,868.97
181
1,338.08
629.95
708.13
177,160.85
182
1,338.08
627.44
710.64
176,450.21
183
1,338.08
624.93
713.15
175,737.06
184
1,338.08
622.40
715.68
175,021.38
185
1,338.08
619.87
718.21
174,303.17
186
1,338.08
617.32
720.76
173,582.41
187
1,338.08
614.77
723.31
172,859.10
188
1,338.08
612.21
725.87
172,133.23
189
1,338.08
609.64
728.44
171,404.79
190
1,338.08
607.06
731.02
170,673.77
191
1,338.08
604.47
733.61
169,940.16
192
1,338.08
601.87
736.21
169,203.95
193
1,338.08
599.26
738.82
168,465.14
194
1,338.08
596.65
741.43
167,723.70
195
1,338.08
594.02
744.06
166,979.64
196
1,338.08
591.39
746.69
166,232.95
197
1,338.08
588.74
749.34
165,483.61
198
1,338.08
586.09
751.99
164,731.62
199
1,338.08
583.42
754.66
163,976.96
200
1,338.08
580.75
757.33
163,219.64
201
1,338.08
578.07
760.01
162,459.63
202
1,338.08
575.38
762.70
161,696.92
203
1,338.08
572.68
765.40
160,931.52
204
1,338.08
569.97
768.11
160,163.41
205
1,338.08
567.25
770.83
159,392.57
206
1,338.08
564.52
773.56
158,619.01
207
1,338.08
561.78
776.30
157,842.70
208
1,338.08
559.03
779.05
157,063.65
209
1,338.08
556.27
781.81
156,281.84
210
1,338.08
553.50
784.58
155,497.25
211
1,338.08
550.72
787.36
154,709.89
212
1,338.08
547.93
790.15
153,919.74
213
1,338.08
545.13
792.95
153,126.80
214
1,338.08
542.32
795.76
152,331.04
215
1,338.08
539.51
798.57
151,532.47
216
1,338.08
536.68
801.40
150,731.06
217
1,338.08
533.84
804.24
149,926.82
218
1,338.08
530.99
807.09
149,119.73
219
1,338.08
528.13
809.95
148,309.79
220
1,338.08
525.26
812.82
147,496.97
221
1,338.08
522.39
815.69
146,681.28
222
1,338.08
519.50
818.58
145,862.69
223
1,338.08
516.60
821.48
145,041.21
224
1,338.08
513.69
824.39
144,216.82
225
1,338.08
510.77
827.31
143,389.50
226
1,338.08
507.84
830.24
142,559.26
227
1,338.08
504.90
833.18
141,726.08
228
1,338.08
501.95
836.13
140,889.95
229
1,338.08
498.99
839.09
140,050.85
230
1,338.08
496.01
842.07
139,208.78
231
1,338.08
493.03
845.05
138,363.74
232
1,338.08
490.04
848.04
137,515.69
233
1,338.08
487.03
851.05
136,664.65
234
1,338.08
484.02
854.06
135,810.59
235
1,338.08
481.00
857.08
134,953.51
236
1,338.08
477.96
860.12
134,093.39
237
1,338.08
474.91
863.17
133,230.22
238
1,338.08
471.86
866.22
132,364.00
239
1,338.08
468.79
869.29
131,494.71
240
1,338.08
465.71
872.37
130,622.34
241
1,338.08
462.62
875.46
129,746.88
242
1,338.08
459.52
878.56
128,868.32
243
1,338.08
456.41
881.67
127,986.65
244
1,338.08
453.29
884.79
127,101.85
245
1,338.08
450.15
887.93
126,213.92
246
1,338.08
447.01
891.07
125,322.85
247
1,338.08
443.85
894.23
124,428.62
248
1,338.08
440.68
897.40
123,531.23
249
1,338.08
437.51
900.57
122,630.65
250
1,338.08
434.32
903.76
121,726.89
251
1,338.08
431.12
906.96
120,819.93
252
1,338.08
427.90
910.18
119,909.75
253
1,338.08
424.68
913.40
118,996.35
254
1,338.08
421.45
916.63
118,079.72
255
1,338.08
418.20
919.88
117,159.84
256
1,338.08
414.94
923.14
116,236.70
257
1,338.08
411.67
926.41
115,310.29
258
1,338.08
408.39
929.69
114,380.60
259
1,338.08
405.10
932.98
113,447.62
260
1,338.08
401.79
936.29
112,511.33
261
1,338.08
398.48
939.60
111,571.73
262
1,338.08
395.15
942.93
110,628.80
263
1,338.08
391.81
946.27
109,682.53
264
1,338.08
388.46
949.62
108,732.91
265
1,338.08
385.10
952.98
107,779.92
266
1,338.08
381.72
956.36
106,823.56
267
1,338.08
378.33
959.75
105,863.82
268
1,338.08
374.93
963.15
104,900.67
269
1,338.08
371.52
966.56
103,934.12
270
1,338.08
368.10
969.98
102,964.14
271
1,338.08
364.66
973.42
101,990.72
272
1,338.08
361.22
976.86
101,013.86
273
1,338.08
357.76
980.32
100,033.53
274
1,338.08
354.29
983.79
99,049.74
275
1,338.08
350.80
987.28
98,062.46
276
1,338.08
347.30
990.78
97,071.69
277
1,338.08
343.80
994.28
96,077.40
278
1,338.08
340.27
997.81
95,079.60
279
1,338.08
336.74
1,001.34
94,078.26
280
1,338.08
333.19
1,004.89
93,073.37
281
1,338.08
329.63
1,008.45
92,064.92
282
1,338.08
326.06
1,012.02
91,052.91
283
1,338.08
322.48
1,015.60
90,037.31
284
1,338.08
318.88
1,019.20
89,018.11
285
1,338.08
315.27
1,022.81
87,995.30
286
1,338.08
311.65
1,026.43
86,968.87
287
1,338.08
308.01
1,030.07
85,938.81
288
1,338.08
304.37
1,033.71
84,905.09
289
1,338.08
300.71
1,037.37
83,867.72
290
1,338.08
297.03
1,041.05
82,826.67
291
1,338.08
293.34
1,044.74
81,781.93
292
1,338.08
289.64
1,048.44
80,733.50
293
1,338.08
285.93
1,052.15
79,681.35
294
1,338.08
282.20
1,055.88
78,625.47
295
1,338.08
278.47
1,059.61
77,565.86
296
1,338.08
274.71
1,063.37
76,502.49
297
1,338.08
270.95
1,067.13
75,435.36
298
1,338.08
267.17
1,070.91
74,364.45
299
1,338.08
263.37
1,074.71
73,289.74
300
1,338.08
259.57
1,078.51
72,211.23
301
1,338.08
255.75
1,082.33
71,128.90
302
1,338.08
251.91
1,086.17
70,042.73
303
1,338.08
248.07
1,090.01
68,952.72
304
1,338.08
244.21
1,093.87
67,858.85
305
1,338.08
240.33
1,097.75
66,761.10
306
1,338.08
236.45
1,101.63
65,659.46
307
1,338.08
232.54
1,105.54
64,553.93
308
1,338.08
228.63
1,109.45
63,444.48
309
1,338.08
224.70
1,113.38
62,331.10
310
1,338.08
220.76
1,117.32
61,213.77
311
1,338.08
216.80
1,121.28
60,092.49
312
1,338.08
212.83
1,125.25
58,967.24
313
1,338.08
208.84
1,129.24
57,838.00
314
1,338.08
204.84
1,133.24
56,704.76
315
1,338.08
200.83
1,137.25
55,567.51
316
1,338.08
196.80
1,141.28
54,426.23
317
1,338.08
192.76
1,145.32
53,280.91
318
1,338.08
188.70
1,149.38
52,131.54
319
1,338.08
184.63
1,153.45
50,978.09
320
1,338.08
180.55
1,157.53
49,820.56
321
1,338.08
176.45
1,161.63
48,658.93
322
1,338.08
172.33
1,165.75
47,493.18
323
1,338.08
168.21
1,169.87
46,323.30
324
1,338.08
164.06
1,174.02
45,149.29
325
1,338.08
159.90
1,178.18
43,971.11
326
1,338.08
155.73
1,182.35
42,788.76
327
1,338.08
151.54
1,186.54
41,602.22
328
1,338.08
147.34
1,190.74
40,411.49
329
1,338.08
143.12
1,194.96
39,216.53
330
1,338.08
138.89
1,199.19
38,017.34
331
1,338.08
134.64
1,203.44
36,813.91
332
1,338.08
130.38
1,207.70
35,606.21
333
1,338.08
126.11
1,211.97
34,394.23
334
1,338.08
121.81
1,216.27
33,177.97
335
1,338.08
117.51
1,220.57
31,957.39
336
1,338.08
113.18
1,224.90
30,732.49
337
1,338.08
108.84
1,229.24
29,503.26
338
1,338.08
104.49
1,233.59
28,269.67
339
1,338.08
100.12
1,237.96
27,031.71
340
1,338.08
95.74
1,242.34
25,789.37
341
1,338.08
91.34
1,246.74
24,542.63
342
1,338.08
86.92
1,251.16
23,291.47
343
1,338.08
82.49
1,255.59
22,035.88
344
1,338.08
78.04
1,260.04
20,775.84
345
1,338.08
73.58
1,264.50
19,511.34
346
1,338.08
69.10
1,268.98
18,242.37
347
1,338.08
64.61
1,273.47
16,968.89
348
1,338.08
60.10
1,277.98
15,690.91
349
1,338.08
55.57
1,282.51
14,408.40
350
1,338.08
51.03
1,287.05
13,121.35
351
1,338.08
46.47
1,291.61
11,829.75
352
1,338.08
41.90
1,296.18
10,533.56
353
1,338.08
37.31
1,300.77
9,232.79
354
1,338.08
32.70
1,305.38
7,927.41
355
1,338.08
28.08
1,310.00
6,617.40
356
1,338.08
23.44
1,314.64
5,302.76
357
1,338.08
18.78
1,319.30
3,983.46
358
1,338.08
14.11
1,323.97
2,659.49
359
1,338.08
9.42
1,328.66
1,330.83
360
1,335.54
4.71
1,330.83
0.00
Totals
481,706.26
209,706.26
272,000.00

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