Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,378.18  
 

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
1,378.18
1,020.00
358.18
271,641.82
2
1,378.18
1,018.66
359.52
271,282.30
3
1,378.18
1,017.31
360.87
270,921.43
4
1,378.18
1,015.96
362.22
270,559.20
5
1,378.18
1,014.60
363.58
270,195.62
6
1,378.18
1,013.23
364.95
269,830.67
7
1,378.18
1,011.87
366.31
269,464.36
8
1,378.18
1,010.49
367.69
269,096.67
9
1,378.18
1,009.11
369.07
268,727.60
10
1,378.18
1,007.73
370.45
268,357.15
11
1,378.18
1,006.34
371.84
267,985.31
12
1,378.18
1,004.94
373.24
267,612.07
13
1,378.18
1,003.55
374.63
267,237.44
14
1,378.18
1,002.14
376.04
266,861.40
15
1,378.18
1,000.73
377.45
266,483.95
16
1,378.18
999.31
378.87
266,105.08
17
1,378.18
997.89
380.29
265,724.80
18
1,378.18
996.47
381.71
265,343.09
19
1,378.18
995.04
383.14
264,959.94
20
1,378.18
993.60
384.58
264,575.36
21
1,378.18
992.16
386.02
264,189.34
22
1,378.18
990.71
387.47
263,801.87
23
1,378.18
989.26
388.92
263,412.95
24
1,378.18
987.80
390.38
263,022.57
25
1,378.18
986.33
391.85
262,630.72
26
1,378.18
984.87
393.31
262,237.41
27
1,378.18
983.39
394.79
261,842.62
28
1,378.18
981.91
396.27
261,446.35
29
1,378.18
980.42
397.76
261,048.59
30
1,378.18
978.93
399.25
260,649.34
31
1,378.18
977.44
400.74
260,248.60
32
1,378.18
975.93
402.25
259,846.35
33
1,378.18
974.42
403.76
259,442.59
34
1,378.18
972.91
405.27
259,037.32
35
1,378.18
971.39
406.79
258,630.53
36
1,378.18
969.86
408.32
258,222.22
37
1,378.18
968.33
409.85
257,812.37
38
1,378.18
966.80
411.38
257,400.99
39
1,378.18
965.25
412.93
256,988.06
40
1,378.18
963.71
414.47
256,573.59
41
1,378.18
962.15
416.03
256,157.56
42
1,378.18
960.59
417.59
255,739.97
43
1,378.18
959.02
419.16
255,320.81
44
1,378.18
957.45
420.73
254,900.08
45
1,378.18
955.88
422.30
254,477.78
46
1,378.18
954.29
423.89
254,053.89
47
1,378.18
952.70
425.48
253,628.41
48
1,378.18
951.11
427.07
253,201.34
49
1,378.18
949.51
428.67
252,772.67
50
1,378.18
947.90
430.28
252,342.38
51
1,378.18
946.28
431.90
251,910.49
52
1,378.18
944.66
433.52
251,476.97
53
1,378.18
943.04
435.14
251,041.83
54
1,378.18
941.41
436.77
250,605.06
55
1,378.18
939.77
438.41
250,166.65
56
1,378.18
938.12
440.06
249,726.59
57
1,378.18
936.47
441.71
249,284.89
58
1,378.18
934.82
443.36
248,841.52
59
1,378.18
933.16
445.02
248,396.50
60
1,378.18
931.49
446.69
247,949.81
61
1,378.18
929.81
448.37
247,501.44
62
1,378.18
928.13
450.05
247,051.39
63
1,378.18
926.44
451.74
246,599.65
64
1,378.18
924.75
453.43
246,146.22
65
1,378.18
923.05
455.13
245,691.09
66
1,378.18
921.34
456.84
245,234.25
67
1,378.18
919.63
458.55
244,775.70
68
1,378.18
917.91
460.27
244,315.43
69
1,378.18
916.18
462.00
243,853.43
70
1,378.18
914.45
463.73
243,389.70
71
1,378.18
912.71
465.47
242,924.23
72
1,378.18
910.97
467.21
242,457.02
73
1,378.18
909.21
468.97
241,988.05
74
1,378.18
907.46
470.72
241,517.33
75
1,378.18
905.69
472.49
241,044.84
76
1,378.18
903.92
474.26
240,570.57
77
1,378.18
902.14
476.04
240,094.53
78
1,378.18
900.35
477.83
239,616.71
79
1,378.18
898.56
479.62
239,137.09
80
1,378.18
896.76
481.42
238,655.68
81
1,378.18
894.96
483.22
238,172.45
82
1,378.18
893.15
485.03
237,687.42
83
1,378.18
891.33
486.85
237,200.57
84
1,378.18
889.50
488.68
236,711.89
85
1,378.18
887.67
490.51
236,221.38
86
1,378.18
885.83
492.35
235,729.03
87
1,378.18
883.98
494.20
235,234.83
88
1,378.18
882.13
496.05
234,738.79
89
1,378.18
880.27
497.91
234,240.88
90
1,378.18
878.40
499.78
233,741.10
91
1,378.18
876.53
501.65
233,239.45
92
1,378.18
874.65
503.53
232,735.92
93
1,378.18
872.76
505.42
232,230.50
94
1,378.18
870.86
507.32
231,723.18
95
1,378.18
868.96
509.22
231,213.96
96
1,378.18
867.05
511.13
230,702.83
97
1,378.18
865.14
513.04
230,189.79
98
1,378.18
863.21
514.97
229,674.82
99
1,378.18
861.28
516.90
229,157.92
100
1,378.18
859.34
518.84
228,639.08
101
1,378.18
857.40
520.78
228,118.30
102
1,378.18
855.44
522.74
227,595.56
103
1,378.18
853.48
524.70
227,070.87
104
1,378.18
851.52
526.66
226,544.20
105
1,378.18
849.54
528.64
226,015.56
106
1,378.18
847.56
530.62
225,484.94
107
1,378.18
845.57
532.61
224,952.33
108
1,378.18
843.57
534.61
224,417.72
109
1,378.18
841.57
536.61
223,881.11
110
1,378.18
839.55
538.63
223,342.48
111
1,378.18
837.53
540.65
222,801.84
112
1,378.18
835.51
542.67
222,259.16
113
1,378.18
833.47
544.71
221,714.46
114
1,378.18
831.43
546.75
221,167.71
115
1,378.18
829.38
548.80
220,618.90
116
1,378.18
827.32
550.86
220,068.05
117
1,378.18
825.26
552.92
219,515.12
118
1,378.18
823.18
555.00
218,960.12
119
1,378.18
821.10
557.08
218,403.04
120
1,378.18
819.01
559.17
217,843.87
121
1,378.18
816.91
561.27
217,282.61
122
1,378.18
814.81
563.37
216,719.24
123
1,378.18
812.70
565.48
216,153.76
124
1,378.18
810.58
567.60
215,586.15
125
1,378.18
808.45
569.73
215,016.42
126
1,378.18
806.31
571.87
214,444.55
127
1,378.18
804.17
574.01
213,870.54
128
1,378.18
802.01
576.17
213,294.37
129
1,378.18
799.85
578.33
212,716.05
130
1,378.18
797.69
580.49
212,135.55
131
1,378.18
795.51
582.67
211,552.88
132
1,378.18
793.32
584.86
210,968.02
133
1,378.18
791.13
587.05
210,380.97
134
1,378.18
788.93
589.25
209,791.72
135
1,378.18
786.72
591.46
209,200.26
136
1,378.18
784.50
593.68
208,606.58
137
1,378.18
782.27
595.91
208,010.68
138
1,378.18
780.04
598.14
207,412.54
139
1,378.18
777.80
600.38
206,812.15
140
1,378.18
775.55
602.63
206,209.52
141
1,378.18
773.29
604.89
205,604.63
142
1,378.18
771.02
607.16
204,997.46
143
1,378.18
768.74
609.44
204,388.02
144
1,378.18
766.46
611.72
203,776.30
145
1,378.18
764.16
614.02
203,162.28
146
1,378.18
761.86
616.32
202,545.96
147
1,378.18
759.55
618.63
201,927.33
148
1,378.18
757.23
620.95
201,306.37
149
1,378.18
754.90
623.28
200,683.09
150
1,378.18
752.56
625.62
200,057.47
151
1,378.18
750.22
627.96
199,429.51
152
1,378.18
747.86
630.32
198,799.19
153
1,378.18
745.50
632.68
198,166.51
154
1,378.18
743.12
635.06
197,531.45
155
1,378.18
740.74
637.44
196,894.01
156
1,378.18
738.35
639.83
196,254.19
157
1,378.18
735.95
642.23
195,611.96
158
1,378.18
733.54
644.64
194,967.32
159
1,378.18
731.13
647.05
194,320.27
160
1,378.18
728.70
649.48
193,670.79
161
1,378.18
726.27
651.91
193,018.88
162
1,378.18
723.82
654.36
192,364.52
163
1,378.18
721.37
656.81
191,707.71
164
1,378.18
718.90
659.28
191,048.43
165
1,378.18
716.43
661.75
190,386.68
166
1,378.18
713.95
664.23
189,722.45
167
1,378.18
711.46
666.72
189,055.73
168
1,378.18
708.96
669.22
188,386.51
169
1,378.18
706.45
671.73
187,714.78
170
1,378.18
703.93
674.25
187,040.53
171
1,378.18
701.40
676.78
186,363.75
172
1,378.18
698.86
679.32
185,684.44
173
1,378.18
696.32
681.86
185,002.57
174
1,378.18
693.76
684.42
184,318.15
175
1,378.18
691.19
686.99
183,631.17
176
1,378.18
688.62
689.56
182,941.60
177
1,378.18
686.03
692.15
182,249.45
178
1,378.18
683.44
694.74
181,554.71
179
1,378.18
680.83
697.35
180,857.36
180
1,378.18
678.22
699.96
180,157.39
181
1,378.18
675.59
702.59
179,454.80
182
1,378.18
672.96
705.22
178,749.58
183
1,378.18
670.31
707.87
178,041.71
184
1,378.18
667.66
710.52
177,331.19
185
1,378.18
664.99
713.19
176,618.00
186
1,378.18
662.32
715.86
175,902.14
187
1,378.18
659.63
718.55
175,183.59
188
1,378.18
656.94
721.24
174,462.35
189
1,378.18
654.23
723.95
173,738.40
190
1,378.18
651.52
726.66
173,011.74
191
1,378.18
648.79
729.39
172,282.35
192
1,378.18
646.06
732.12
171,550.23
193
1,378.18
643.31
734.87
170,815.37
194
1,378.18
640.56
737.62
170,077.74
195
1,378.18
637.79
740.39
169,337.36
196
1,378.18
635.02
743.16
168,594.19
197
1,378.18
632.23
745.95
167,848.24
198
1,378.18
629.43
748.75
167,099.49
199
1,378.18
626.62
751.56
166,347.93
200
1,378.18
623.80
754.38
165,593.56
201
1,378.18
620.98
757.20
164,836.35
202
1,378.18
618.14
760.04
164,076.31
203
1,378.18
615.29
762.89
163,313.42
204
1,378.18
612.43
765.75
162,547.66
205
1,378.18
609.55
768.63
161,779.04
206
1,378.18
606.67
771.51
161,007.53
207
1,378.18
603.78
774.40
160,233.13
208
1,378.18
600.87
777.31
159,455.82
209
1,378.18
597.96
780.22
158,675.60
210
1,378.18
595.03
783.15
157,892.45
211
1,378.18
592.10
786.08
157,106.37
212
1,378.18
589.15
789.03
156,317.34
213
1,378.18
586.19
791.99
155,525.35
214
1,378.18
583.22
794.96
154,730.39
215
1,378.18
580.24
797.94
153,932.45
216
1,378.18
577.25
800.93
153,131.51
217
1,378.18
574.24
803.94
152,327.58
218
1,378.18
571.23
806.95
151,520.63
219
1,378.18
568.20
809.98
150,710.65
220
1,378.18
565.16
813.02
149,897.63
221
1,378.18
562.12
816.06
149,081.57
222
1,378.18
559.06
819.12
148,262.44
223
1,378.18
555.98
822.20
147,440.25
224
1,378.18
552.90
825.28
146,614.97
225
1,378.18
549.81
828.37
145,786.60
226
1,378.18
546.70
831.48
144,955.12
227
1,378.18
543.58
834.60
144,120.52
228
1,378.18
540.45
837.73
143,282.79
229
1,378.18
537.31
840.87
142,441.92
230
1,378.18
534.16
844.02
141,597.90
231
1,378.18
530.99
847.19
140,750.71
232
1,378.18
527.82
850.36
139,900.34
233
1,378.18
524.63
853.55
139,046.79
234
1,378.18
521.43
856.75
138,190.04
235
1,378.18
518.21
859.97
137,330.07
236
1,378.18
514.99
863.19
136,466.88
237
1,378.18
511.75
866.43
135,600.45
238
1,378.18
508.50
869.68
134,730.77
239
1,378.18
505.24
872.94
133,857.83
240
1,378.18
501.97
876.21
132,981.62
241
1,378.18
498.68
879.50
132,102.12
242
1,378.18
495.38
882.80
131,219.32
243
1,378.18
492.07
886.11
130,333.21
244
1,378.18
488.75
889.43
129,443.78
245
1,378.18
485.41
892.77
128,551.02
246
1,378.18
482.07
896.11
127,654.90
247
1,378.18
478.71
899.47
126,755.43
248
1,378.18
475.33
902.85
125,852.58
249
1,378.18
471.95
906.23
124,946.35
250
1,378.18
468.55
909.63
124,036.72
251
1,378.18
465.14
913.04
123,123.67
252
1,378.18
461.71
916.47
122,207.21
253
1,378.18
458.28
919.90
121,287.31
254
1,378.18
454.83
923.35
120,363.95
255
1,378.18
451.36
926.82
119,437.14
256
1,378.18
447.89
930.29
118,506.85
257
1,378.18
444.40
933.78
117,573.07
258
1,378.18
440.90
937.28
116,635.79
259
1,378.18
437.38
940.80
115,694.99
260
1,378.18
433.86
944.32
114,750.67
261
1,378.18
430.32
947.86
113,802.80
262
1,378.18
426.76
951.42
112,851.38
263
1,378.18
423.19
954.99
111,896.40
264
1,378.18
419.61
958.57
110,937.83
265
1,378.18
416.02
962.16
109,975.66
266
1,378.18
412.41
965.77
109,009.89
267
1,378.18
408.79
969.39
108,040.50
268
1,378.18
405.15
973.03
107,067.47
269
1,378.18
401.50
976.68
106,090.79
270
1,378.18
397.84
980.34
105,110.45
271
1,378.18
394.16
984.02
104,126.44
272
1,378.18
390.47
987.71
103,138.73
273
1,378.18
386.77
991.41
102,147.32
274
1,378.18
383.05
995.13
101,152.20
275
1,378.18
379.32
998.86
100,153.34
276
1,378.18
375.58
1,002.60
99,150.73
277
1,378.18
371.82
1,006.36
98,144.37
278
1,378.18
368.04
1,010.14
97,134.23
279
1,378.18
364.25
1,013.93
96,120.30
280
1,378.18
360.45
1,017.73
95,102.57
281
1,378.18
356.63
1,021.55
94,081.03
282
1,378.18
352.80
1,025.38
93,055.65
283
1,378.18
348.96
1,029.22
92,026.43
284
1,378.18
345.10
1,033.08
90,993.35
285
1,378.18
341.23
1,036.95
89,956.39
286
1,378.18
337.34
1,040.84
88,915.55
287
1,378.18
333.43
1,044.75
87,870.80
288
1,378.18
329.52
1,048.66
86,822.14
289
1,378.18
325.58
1,052.60
85,769.54
290
1,378.18
321.64
1,056.54
84,713.00
291
1,378.18
317.67
1,060.51
83,652.49
292
1,378.18
313.70
1,064.48
82,588.01
293
1,378.18
309.71
1,068.47
81,519.53
294
1,378.18
305.70
1,072.48
80,447.05
295
1,378.18
301.68
1,076.50
79,370.55
296
1,378.18
297.64
1,080.54
78,290.01
297
1,378.18
293.59
1,084.59
77,205.42
298
1,378.18
289.52
1,088.66
76,116.76
299
1,378.18
285.44
1,092.74
75,024.01
300
1,378.18
281.34
1,096.84
73,927.17
301
1,378.18
277.23
1,100.95
72,826.22
302
1,378.18
273.10
1,105.08
71,721.14
303
1,378.18
268.95
1,109.23
70,611.91
304
1,378.18
264.79
1,113.39
69,498.53
305
1,378.18
260.62
1,117.56
68,380.97
306
1,378.18
256.43
1,121.75
67,259.22
307
1,378.18
252.22
1,125.96
66,133.26
308
1,378.18
248.00
1,130.18
65,003.08
309
1,378.18
243.76
1,134.42
63,868.66
310
1,378.18
239.51
1,138.67
62,729.99
311
1,378.18
235.24
1,142.94
61,587.04
312
1,378.18
230.95
1,147.23
60,439.82
313
1,378.18
226.65
1,151.53
59,288.28
314
1,378.18
222.33
1,155.85
58,132.44
315
1,378.18
218.00
1,160.18
56,972.25
316
1,378.18
213.65
1,164.53
55,807.72
317
1,378.18
209.28
1,168.90
54,638.82
318
1,378.18
204.90
1,173.28
53,465.53
319
1,378.18
200.50
1,177.68
52,287.85
320
1,378.18
196.08
1,182.10
51,105.75
321
1,378.18
191.65
1,186.53
49,919.21
322
1,378.18
187.20
1,190.98
48,728.23
323
1,378.18
182.73
1,195.45
47,532.78
324
1,378.18
178.25
1,199.93
46,332.85
325
1,378.18
173.75
1,204.43
45,128.42
326
1,378.18
169.23
1,208.95
43,919.47
327
1,378.18
164.70
1,213.48
42,705.99
328
1,378.18
160.15
1,218.03
41,487.96
329
1,378.18
155.58
1,222.60
40,265.36
330
1,378.18
151.00
1,227.18
39,038.17
331
1,378.18
146.39
1,231.79
37,806.38
332
1,378.18
141.77
1,236.41
36,569.98
333
1,378.18
137.14
1,241.04
35,328.94
334
1,378.18
132.48
1,245.70
34,083.24
335
1,378.18
127.81
1,250.37
32,832.87
336
1,378.18
123.12
1,255.06
31,577.81
337
1,378.18
118.42
1,259.76
30,318.05
338
1,378.18
113.69
1,264.49
29,053.56
339
1,378.18
108.95
1,269.23
27,784.33
340
1,378.18
104.19
1,273.99
26,510.35
341
1,378.18
99.41
1,278.77
25,231.58
342
1,378.18
94.62
1,283.56
23,948.02
343
1,378.18
89.81
1,288.37
22,659.64
344
1,378.18
84.97
1,293.21
21,366.44
345
1,378.18
80.12
1,298.06
20,068.38
346
1,378.18
75.26
1,302.92
18,765.46
347
1,378.18
70.37
1,307.81
17,457.65
348
1,378.18
65.47
1,312.71
16,144.93
349
1,378.18
60.54
1,317.64
14,827.30
350
1,378.18
55.60
1,322.58
13,504.72
351
1,378.18
50.64
1,327.54
12,177.18
352
1,378.18
45.66
1,332.52
10,844.67
353
1,378.18
40.67
1,337.51
9,507.15
354
1,378.18
35.65
1,342.53
8,164.63
355
1,378.18
30.62
1,347.56
6,817.06
356
1,378.18
25.56
1,352.62
5,464.45
357
1,378.18
20.49
1,357.69
4,106.76
358
1,378.18
15.40
1,362.78
2,743.98
359
1,378.18
10.29
1,367.89
1,376.09
360
1,381.25
5.16
1,376.09
0.00
Totals
496,147.87
224,147.87
272,000.00

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