Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,318.98  
 

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
1,318.98
935.52
383.46
271,767.54
2
1,318.98
934.20
384.78
271,382.76
3
1,318.98
932.88
386.10
270,996.66
4
1,318.98
931.55
387.43
270,609.23
5
1,318.98
930.22
388.76
270,220.47
6
1,318.98
928.88
390.10
269,830.37
7
1,318.98
927.54
391.44
269,438.93
8
1,318.98
926.20
392.78
269,046.15
9
1,318.98
924.85
394.13
268,652.02
10
1,318.98
923.49
395.49
268,256.53
11
1,318.98
922.13
396.85
267,859.68
12
1,318.98
920.77
398.21
267,461.47
13
1,318.98
919.40
399.58
267,061.89
14
1,318.98
918.03
400.95
266,660.93
15
1,318.98
916.65
402.33
266,258.60
16
1,318.98
915.26
403.72
265,854.88
17
1,318.98
913.88
405.10
265,449.78
18
1,318.98
912.48
406.50
265,043.28
19
1,318.98
911.09
407.89
264,635.39
20
1,318.98
909.68
409.30
264,226.09
21
1,318.98
908.28
410.70
263,815.39
22
1,318.98
906.87
412.11
263,403.27
23
1,318.98
905.45
413.53
262,989.74
24
1,318.98
904.03
414.95
262,574.79
25
1,318.98
902.60
416.38
262,158.41
26
1,318.98
901.17
417.81
261,740.60
27
1,318.98
899.73
419.25
261,321.35
28
1,318.98
898.29
420.69
260,900.67
29
1,318.98
896.85
422.13
260,478.53
30
1,318.98
895.39
423.59
260,054.95
31
1,318.98
893.94
425.04
259,629.91
32
1,318.98
892.48
426.50
259,203.40
33
1,318.98
891.01
427.97
258,775.44
34
1,318.98
889.54
429.44
258,346.00
35
1,318.98
888.06
430.92
257,915.08
36
1,318.98
886.58
432.40
257,482.68
37
1,318.98
885.10
433.88
257,048.80
38
1,318.98
883.61
435.37
256,613.43
39
1,318.98
882.11
436.87
256,176.55
40
1,318.98
880.61
438.37
255,738.18
41
1,318.98
879.10
439.88
255,298.30
42
1,318.98
877.59
441.39
254,856.91
43
1,318.98
876.07
442.91
254,414.00
44
1,318.98
874.55
444.43
253,969.57
45
1,318.98
873.02
445.96
253,523.61
46
1,318.98
871.49
447.49
253,076.12
47
1,318.98
869.95
449.03
252,627.08
48
1,318.98
868.41
450.57
252,176.51
49
1,318.98
866.86
452.12
251,724.39
50
1,318.98
865.30
453.68
251,270.71
51
1,318.98
863.74
455.24
250,815.47
52
1,318.98
862.18
456.80
250,358.67
53
1,318.98
860.61
458.37
249,900.30
54
1,318.98
859.03
459.95
249,440.35
55
1,318.98
857.45
461.53
248,978.82
56
1,318.98
855.86
463.12
248,515.71
57
1,318.98
854.27
464.71
248,051.00
58
1,318.98
852.68
466.30
247,584.69
59
1,318.98
851.07
467.91
247,116.79
60
1,318.98
849.46
469.52
246,647.27
61
1,318.98
847.85
471.13
246,176.14
62
1,318.98
846.23
472.75
245,703.39
63
1,318.98
844.61
474.37
245,229.02
64
1,318.98
842.97
476.01
244,753.01
65
1,318.98
841.34
477.64
244,275.37
66
1,318.98
839.70
479.28
243,796.09
67
1,318.98
838.05
480.93
243,315.16
68
1,318.98
836.40
482.58
242,832.57
69
1,318.98
834.74
484.24
242,348.33
70
1,318.98
833.07
485.91
241,862.42
71
1,318.98
831.40
487.58
241,374.84
72
1,318.98
829.73
489.25
240,885.59
73
1,318.98
828.04
490.94
240,394.65
74
1,318.98
826.36
492.62
239,902.03
75
1,318.98
824.66
494.32
239,407.71
76
1,318.98
822.96
496.02
238,911.70
77
1,318.98
821.26
497.72
238,413.98
78
1,318.98
819.55
499.43
237,914.54
79
1,318.98
817.83
501.15
237,413.40
80
1,318.98
816.11
502.87
236,910.52
81
1,318.98
814.38
504.60
236,405.92
82
1,318.98
812.65
506.33
235,899.59
83
1,318.98
810.90
508.08
235,391.51
84
1,318.98
809.16
509.82
234,881.69
85
1,318.98
807.41
511.57
234,370.12
86
1,318.98
805.65
513.33
233,856.79
87
1,318.98
803.88
515.10
233,341.69
88
1,318.98
802.11
516.87
232,824.82
89
1,318.98
800.34
518.64
232,306.18
90
1,318.98
798.55
520.43
231,785.75
91
1,318.98
796.76
522.22
231,263.53
92
1,318.98
794.97
524.01
230,739.52
93
1,318.98
793.17
525.81
230,213.71
94
1,318.98
791.36
527.62
229,686.09
95
1,318.98
789.55
529.43
229,156.65
96
1,318.98
787.73
531.25
228,625.40
97
1,318.98
785.90
533.08
228,092.32
98
1,318.98
784.07
534.91
227,557.41
99
1,318.98
782.23
536.75
227,020.65
100
1,318.98
780.38
538.60
226,482.06
101
1,318.98
778.53
540.45
225,941.61
102
1,318.98
776.67
542.31
225,399.30
103
1,318.98
774.81
544.17
224,855.13
104
1,318.98
772.94
546.04
224,309.09
105
1,318.98
771.06
547.92
223,761.18
106
1,318.98
769.18
549.80
223,211.38
107
1,318.98
767.29
551.69
222,659.68
108
1,318.98
765.39
553.59
222,106.10
109
1,318.98
763.49
555.49
221,550.61
110
1,318.98
761.58
557.40
220,993.21
111
1,318.98
759.66
559.32
220,433.89
112
1,318.98
757.74
561.24
219,872.65
113
1,318.98
755.81
563.17
219,309.49
114
1,318.98
753.88
565.10
218,744.38
115
1,318.98
751.93
567.05
218,177.34
116
1,318.98
749.98
569.00
217,608.34
117
1,318.98
748.03
570.95
217,037.39
118
1,318.98
746.07
572.91
216,464.47
119
1,318.98
744.10
574.88
215,889.59
120
1,318.98
742.12
576.86
215,312.73
121
1,318.98
740.14
578.84
214,733.89
122
1,318.98
738.15
580.83
214,153.06
123
1,318.98
736.15
582.83
213,570.23
124
1,318.98
734.15
584.83
212,985.40
125
1,318.98
732.14
586.84
212,398.55
126
1,318.98
730.12
588.86
211,809.69
127
1,318.98
728.10
590.88
211,218.81
128
1,318.98
726.06
592.92
210,625.89
129
1,318.98
724.03
594.95
210,030.94
130
1,318.98
721.98
597.00
209,433.94
131
1,318.98
719.93
599.05
208,834.89
132
1,318.98
717.87
601.11
208,233.78
133
1,318.98
715.80
603.18
207,630.60
134
1,318.98
713.73
605.25
207,025.35
135
1,318.98
711.65
607.33
206,418.02
136
1,318.98
709.56
609.42
205,808.61
137
1,318.98
707.47
611.51
205,197.09
138
1,318.98
705.37
613.61
204,583.48
139
1,318.98
703.26
615.72
203,967.75
140
1,318.98
701.14
617.84
203,349.91
141
1,318.98
699.02
619.96
202,729.95
142
1,318.98
696.88
622.10
202,107.85
143
1,318.98
694.75
624.23
201,483.62
144
1,318.98
692.60
626.38
200,857.24
145
1,318.98
690.45
628.53
200,228.70
146
1,318.98
688.29
630.69
199,598.01
147
1,318.98
686.12
632.86
198,965.15
148
1,318.98
683.94
635.04
198,330.11
149
1,318.98
681.76
637.22
197,692.89
150
1,318.98
679.57
639.41
197,053.48
151
1,318.98
677.37
641.61
196,411.87
152
1,318.98
675.17
643.81
195,768.06
153
1,318.98
672.95
646.03
195,122.03
154
1,318.98
670.73
648.25
194,473.78
155
1,318.98
668.50
650.48
193,823.31
156
1,318.98
666.27
652.71
193,170.59
157
1,318.98
664.02
654.96
192,515.64
158
1,318.98
661.77
657.21
191,858.43
159
1,318.98
659.51
659.47
191,198.96
160
1,318.98
657.25
661.73
190,537.23
161
1,318.98
654.97
664.01
189,873.22
162
1,318.98
652.69
666.29
189,206.93
163
1,318.98
650.40
668.58
188,538.35
164
1,318.98
648.10
670.88
187,867.47
165
1,318.98
645.79
673.19
187,194.28
166
1,318.98
643.48
675.50
186,518.79
167
1,318.98
641.16
677.82
185,840.96
168
1,318.98
638.83
680.15
185,160.81
169
1,318.98
636.49
682.49
184,478.32
170
1,318.98
634.14
684.84
183,793.49
171
1,318.98
631.79
687.19
183,106.30
172
1,318.98
629.43
689.55
182,416.74
173
1,318.98
627.06
691.92
181,724.82
174
1,318.98
624.68
694.30
181,030.52
175
1,318.98
622.29
696.69
180,333.83
176
1,318.98
619.90
699.08
179,634.75
177
1,318.98
617.49
701.49
178,933.27
178
1,318.98
615.08
703.90
178,229.37
179
1,318.98
612.66
706.32
177,523.05
180
1,318.98
610.24
708.74
176,814.31
181
1,318.98
607.80
711.18
176,103.13
182
1,318.98
605.35
713.63
175,389.50
183
1,318.98
602.90
716.08
174,673.42
184
1,318.98
600.44
718.54
173,954.88
185
1,318.98
597.97
721.01
173,233.87
186
1,318.98
595.49
723.49
172,510.38
187
1,318.98
593.00
725.98
171,784.41
188
1,318.98
590.51
728.47
171,055.94
189
1,318.98
588.00
730.98
170,324.96
190
1,318.98
585.49
733.49
169,591.47
191
1,318.98
582.97
736.01
168,855.46
192
1,318.98
580.44
738.54
168,116.93
193
1,318.98
577.90
741.08
167,375.85
194
1,318.98
575.35
743.63
166,632.22
195
1,318.98
572.80
746.18
165,886.04
196
1,318.98
570.23
748.75
165,137.29
197
1,318.98
567.66
751.32
164,385.97
198
1,318.98
565.08
753.90
163,632.07
199
1,318.98
562.49
756.49
162,875.57
200
1,318.98
559.88
759.10
162,116.48
201
1,318.98
557.28
761.70
161,354.78
202
1,318.98
554.66
764.32
160,590.45
203
1,318.98
552.03
766.95
159,823.50
204
1,318.98
549.39
769.59
159,053.92
205
1,318.98
546.75
772.23
158,281.68
206
1,318.98
544.09
774.89
157,506.80
207
1,318.98
541.43
777.55
156,729.25
208
1,318.98
538.76
780.22
155,949.02
209
1,318.98
536.07
782.91
155,166.12
210
1,318.98
533.38
785.60
154,380.52
211
1,318.98
530.68
788.30
153,592.22
212
1,318.98
527.97
791.01
152,801.22
213
1,318.98
525.25
793.73
152,007.49
214
1,318.98
522.53
796.45
151,211.04
215
1,318.98
519.79
799.19
150,411.85
216
1,318.98
517.04
801.94
149,609.91
217
1,318.98
514.28
804.70
148,805.21
218
1,318.98
511.52
807.46
147,997.75
219
1,318.98
508.74
810.24
147,187.51
220
1,318.98
505.96
813.02
146,374.49
221
1,318.98
503.16
815.82
145,558.67
222
1,318.98
500.36
818.62
144,740.05
223
1,318.98
497.54
821.44
143,918.61
224
1,318.98
494.72
824.26
143,094.35
225
1,318.98
491.89
827.09
142,267.26
226
1,318.98
489.04
829.94
141,437.32
227
1,318.98
486.19
832.79
140,604.53
228
1,318.98
483.33
835.65
139,768.88
229
1,318.98
480.46
838.52
138,930.36
230
1,318.98
477.57
841.41
138,088.95
231
1,318.98
474.68
844.30
137,244.65
232
1,318.98
471.78
847.20
136,397.45
233
1,318.98
468.87
850.11
135,547.33
234
1,318.98
465.94
853.04
134,694.30
235
1,318.98
463.01
855.97
133,838.33
236
1,318.98
460.07
858.91
132,979.42
237
1,318.98
457.12
861.86
132,117.56
238
1,318.98
454.15
864.83
131,252.73
239
1,318.98
451.18
867.80
130,384.93
240
1,318.98
448.20
870.78
129,514.15
241
1,318.98
445.20
873.78
128,640.38
242
1,318.98
442.20
876.78
127,763.60
243
1,318.98
439.19
879.79
126,883.80
244
1,318.98
436.16
882.82
126,000.99
245
1,318.98
433.13
885.85
125,115.14
246
1,318.98
430.08
888.90
124,226.24
247
1,318.98
427.03
891.95
123,334.29
248
1,318.98
423.96
895.02
122,439.27
249
1,318.98
420.88
898.10
121,541.17
250
1,318.98
417.80
901.18
120,639.99
251
1,318.98
414.70
904.28
119,735.71
252
1,318.98
411.59
907.39
118,828.32
253
1,318.98
408.47
910.51
117,917.81
254
1,318.98
405.34
913.64
117,004.18
255
1,318.98
402.20
916.78
116,087.40
256
1,318.98
399.05
919.93
115,167.47
257
1,318.98
395.89
923.09
114,244.38
258
1,318.98
392.72
926.26
113,318.11
259
1,318.98
389.53
929.45
112,388.66
260
1,318.98
386.34
932.64
111,456.02
261
1,318.98
383.13
935.85
110,520.17
262
1,318.98
379.91
939.07
109,581.10
263
1,318.98
376.69
942.29
108,638.81
264
1,318.98
373.45
945.53
107,693.27
265
1,318.98
370.20
948.78
106,744.49
266
1,318.98
366.93
952.05
105,792.44
267
1,318.98
363.66
955.32
104,837.12
268
1,318.98
360.38
958.60
103,878.52
269
1,318.98
357.08
961.90
102,916.62
270
1,318.98
353.78
965.20
101,951.42
271
1,318.98
350.46
968.52
100,982.90
272
1,318.98
347.13
971.85
100,011.05
273
1,318.98
343.79
975.19
99,035.86
274
1,318.98
340.44
978.54
98,057.31
275
1,318.98
337.07
981.91
97,075.40
276
1,318.98
333.70
985.28
96,090.12
277
1,318.98
330.31
988.67
95,101.45
278
1,318.98
326.91
992.07
94,109.38
279
1,318.98
323.50
995.48
93,113.90
280
1,318.98
320.08
998.90
92,115.00
281
1,318.98
316.65
1,002.33
91,112.67
282
1,318.98
313.20
1,005.78
90,106.89
283
1,318.98
309.74
1,009.24
89,097.65
284
1,318.98
306.27
1,012.71
88,084.94
285
1,318.98
302.79
1,016.19
87,068.75
286
1,318.98
299.30
1,019.68
86,049.07
287
1,318.98
295.79
1,023.19
85,025.89
288
1,318.98
292.28
1,026.70
83,999.18
289
1,318.98
288.75
1,030.23
82,968.95
290
1,318.98
285.21
1,033.77
81,935.18
291
1,318.98
281.65
1,037.33
80,897.85
292
1,318.98
278.09
1,040.89
79,856.95
293
1,318.98
274.51
1,044.47
78,812.48
294
1,318.98
270.92
1,048.06
77,764.42
295
1,318.98
267.32
1,051.66
76,712.76
296
1,318.98
263.70
1,055.28
75,657.48
297
1,318.98
260.07
1,058.91
74,598.57
298
1,318.98
256.43
1,062.55
73,536.02
299
1,318.98
252.78
1,066.20
72,469.82
300
1,318.98
249.12
1,069.86
71,399.96
301
1,318.98
245.44
1,073.54
70,326.41
302
1,318.98
241.75
1,077.23
69,249.18
303
1,318.98
238.04
1,080.94
68,168.24
304
1,318.98
234.33
1,084.65
67,083.59
305
1,318.98
230.60
1,088.38
65,995.21
306
1,318.98
226.86
1,092.12
64,903.09
307
1,318.98
223.10
1,095.88
63,807.22
308
1,318.98
219.34
1,099.64
62,707.57
309
1,318.98
215.56
1,103.42
61,604.15
310
1,318.98
211.76
1,107.22
60,496.93
311
1,318.98
207.96
1,111.02
59,385.91
312
1,318.98
204.14
1,114.84
58,271.07
313
1,318.98
200.31
1,118.67
57,152.40
314
1,318.98
196.46
1,122.52
56,029.88
315
1,318.98
192.60
1,126.38
54,903.50
316
1,318.98
188.73
1,130.25
53,773.25
317
1,318.98
184.85
1,134.13
52,639.12
318
1,318.98
180.95
1,138.03
51,501.09
319
1,318.98
177.03
1,141.95
50,359.14
320
1,318.98
173.11
1,145.87
49,213.27
321
1,318.98
169.17
1,149.81
48,063.46
322
1,318.98
165.22
1,153.76
46,909.70
323
1,318.98
161.25
1,157.73
45,751.97
324
1,318.98
157.27
1,161.71
44,590.26
325
1,318.98
153.28
1,165.70
43,424.56
326
1,318.98
149.27
1,169.71
42,254.85
327
1,318.98
145.25
1,173.73
41,081.13
328
1,318.98
141.22
1,177.76
39,903.36
329
1,318.98
137.17
1,181.81
38,721.55
330
1,318.98
133.11
1,185.87
37,535.67
331
1,318.98
129.03
1,189.95
36,345.72
332
1,318.98
124.94
1,194.04
35,151.68
333
1,318.98
120.83
1,198.15
33,953.54
334
1,318.98
116.72
1,202.26
32,751.27
335
1,318.98
112.58
1,206.40
31,544.87
336
1,318.98
108.44
1,210.54
30,334.33
337
1,318.98
104.27
1,214.71
29,119.62
338
1,318.98
100.10
1,218.88
27,900.74
339
1,318.98
95.91
1,223.07
26,677.67
340
1,318.98
91.70
1,227.28
25,450.40
341
1,318.98
87.49
1,231.49
24,218.90
342
1,318.98
83.25
1,235.73
22,983.17
343
1,318.98
79.00
1,239.98
21,743.20
344
1,318.98
74.74
1,244.24
20,498.96
345
1,318.98
70.47
1,248.51
19,250.45
346
1,318.98
66.17
1,252.81
17,997.64
347
1,318.98
61.87
1,257.11
16,740.53
348
1,318.98
57.55
1,261.43
15,479.09
349
1,318.98
53.21
1,265.77
14,213.32
350
1,318.98
48.86
1,270.12
12,943.20
351
1,318.98
44.49
1,274.49
11,668.71
352
1,318.98
40.11
1,278.87
10,389.84
353
1,318.98
35.72
1,283.26
9,106.58
354
1,318.98
31.30
1,287.68
7,818.90
355
1,318.98
26.88
1,292.10
6,526.80
356
1,318.98
22.44
1,296.54
5,230.26
357
1,318.98
17.98
1,301.00
3,929.25
358
1,318.98
13.51
1,305.47
2,623.78
359
1,318.98
9.02
1,309.96
1,313.82
360
1,318.34
4.52
1,313.82
0.00
Totals
474,832.16
202,681.16
272,151.00

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