Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,300.99  
 

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
1,300.99
908.35
392.64
272,113.36
2
1,300.99
907.04
393.95
271,719.42
3
1,300.99
905.73
395.26
271,324.16
4
1,300.99
904.41
396.58
270,927.58
5
1,300.99
903.09
397.90
270,529.69
6
1,300.99
901.77
399.22
270,130.46
7
1,300.99
900.43
400.56
269,729.91
8
1,300.99
899.10
401.89
269,328.02
9
1,300.99
897.76
403.23
268,924.79
10
1,300.99
896.42
404.57
268,520.21
11
1,300.99
895.07
405.92
268,114.29
12
1,300.99
893.71
407.28
267,707.01
13
1,300.99
892.36
408.63
267,298.38
14
1,300.99
890.99
410.00
266,888.38
15
1,300.99
889.63
411.36
266,477.02
16
1,300.99
888.26
412.73
266,064.29
17
1,300.99
886.88
414.11
265,650.18
18
1,300.99
885.50
415.49
265,234.69
19
1,300.99
884.12
416.87
264,817.82
20
1,300.99
882.73
418.26
264,399.55
21
1,300.99
881.33
419.66
263,979.89
22
1,300.99
879.93
421.06
263,558.84
23
1,300.99
878.53
422.46
263,136.38
24
1,300.99
877.12
423.87
262,712.51
25
1,300.99
875.71
425.28
262,287.23
26
1,300.99
874.29
426.70
261,860.53
27
1,300.99
872.87
428.12
261,432.41
28
1,300.99
871.44
429.55
261,002.86
29
1,300.99
870.01
430.98
260,571.88
30
1,300.99
868.57
432.42
260,139.46
31
1,300.99
867.13
433.86
259,705.60
32
1,300.99
865.69
435.30
259,270.30
33
1,300.99
864.23
436.76
258,833.54
34
1,300.99
862.78
438.21
258,395.33
35
1,300.99
861.32
439.67
257,955.66
36
1,300.99
859.85
441.14
257,514.52
37
1,300.99
858.38
442.61
257,071.91
38
1,300.99
856.91
444.08
256,627.83
39
1,300.99
855.43
445.56
256,182.26
40
1,300.99
853.94
447.05
255,735.21
41
1,300.99
852.45
448.54
255,286.67
42
1,300.99
850.96
450.03
254,836.64
43
1,300.99
849.46
451.53
254,385.11
44
1,300.99
847.95
453.04
253,932.07
45
1,300.99
846.44
454.55
253,477.52
46
1,300.99
844.93
456.06
253,021.45
47
1,300.99
843.40
457.59
252,563.87
48
1,300.99
841.88
459.11
252,104.76
49
1,300.99
840.35
460.64
251,644.11
50
1,300.99
838.81
462.18
251,181.94
51
1,300.99
837.27
463.72
250,718.22
52
1,300.99
835.73
465.26
250,252.96
53
1,300.99
834.18
466.81
249,786.15
54
1,300.99
832.62
468.37
249,317.78
55
1,300.99
831.06
469.93
248,847.85
56
1,300.99
829.49
471.50
248,376.35
57
1,300.99
827.92
473.07
247,903.28
58
1,300.99
826.34
474.65
247,428.63
59
1,300.99
824.76
476.23
246,952.41
60
1,300.99
823.17
477.82
246,474.59
61
1,300.99
821.58
479.41
245,995.18
62
1,300.99
819.98
481.01
245,514.18
63
1,300.99
818.38
482.61
245,031.57
64
1,300.99
816.77
484.22
244,547.35
65
1,300.99
815.16
485.83
244,061.52
66
1,300.99
813.54
487.45
243,574.06
67
1,300.99
811.91
489.08
243,084.99
68
1,300.99
810.28
490.71
242,594.28
69
1,300.99
808.65
492.34
242,101.94
70
1,300.99
807.01
493.98
241,607.96
71
1,300.99
805.36
495.63
241,112.33
72
1,300.99
803.71
497.28
240,615.04
73
1,300.99
802.05
498.94
240,116.10
74
1,300.99
800.39
500.60
239,615.50
75
1,300.99
798.72
502.27
239,113.23
76
1,300.99
797.04
503.95
238,609.28
77
1,300.99
795.36
505.63
238,103.66
78
1,300.99
793.68
507.31
237,596.35
79
1,300.99
791.99
509.00
237,087.34
80
1,300.99
790.29
510.70
236,576.65
81
1,300.99
788.59
512.40
236,064.24
82
1,300.99
786.88
514.11
235,550.13
83
1,300.99
785.17
515.82
235,034.31
84
1,300.99
783.45
517.54
234,516.77
85
1,300.99
781.72
519.27
233,997.50
86
1,300.99
779.99
521.00
233,476.50
87
1,300.99
778.26
522.73
232,953.77
88
1,300.99
776.51
524.48
232,429.29
89
1,300.99
774.76
526.23
231,903.07
90
1,300.99
773.01
527.98
231,375.09
91
1,300.99
771.25
529.74
230,845.35
92
1,300.99
769.48
531.51
230,313.84
93
1,300.99
767.71
533.28
229,780.56
94
1,300.99
765.94
535.05
229,245.51
95
1,300.99
764.15
536.84
228,708.67
96
1,300.99
762.36
538.63
228,170.04
97
1,300.99
760.57
540.42
227,629.62
98
1,300.99
758.77
542.22
227,087.39
99
1,300.99
756.96
544.03
226,543.36
100
1,300.99
755.14
545.85
225,997.52
101
1,300.99
753.33
547.66
225,449.85
102
1,300.99
751.50
549.49
224,900.36
103
1,300.99
749.67
551.32
224,349.04
104
1,300.99
747.83
553.16
223,795.88
105
1,300.99
745.99
555.00
223,240.88
106
1,300.99
744.14
556.85
222,684.02
107
1,300.99
742.28
558.71
222,125.31
108
1,300.99
740.42
560.57
221,564.74
109
1,300.99
738.55
562.44
221,002.30
110
1,300.99
736.67
564.32
220,437.98
111
1,300.99
734.79
566.20
219,871.79
112
1,300.99
732.91
568.08
219,303.70
113
1,300.99
731.01
569.98
218,733.73
114
1,300.99
729.11
571.88
218,161.85
115
1,300.99
727.21
573.78
217,588.06
116
1,300.99
725.29
575.70
217,012.37
117
1,300.99
723.37
577.62
216,434.75
118
1,300.99
721.45
579.54
215,855.21
119
1,300.99
719.52
581.47
215,273.74
120
1,300.99
717.58
583.41
214,690.33
121
1,300.99
715.63
585.36
214,104.97
122
1,300.99
713.68
587.31
213,517.67
123
1,300.99
711.73
589.26
212,928.40
124
1,300.99
709.76
591.23
212,337.17
125
1,300.99
707.79
593.20
211,743.97
126
1,300.99
705.81
595.18
211,148.80
127
1,300.99
703.83
597.16
210,551.64
128
1,300.99
701.84
599.15
209,952.48
129
1,300.99
699.84
601.15
209,351.34
130
1,300.99
697.84
603.15
208,748.18
131
1,300.99
695.83
605.16
208,143.02
132
1,300.99
693.81
607.18
207,535.84
133
1,300.99
691.79
609.20
206,926.64
134
1,300.99
689.76
611.23
206,315.40
135
1,300.99
687.72
613.27
205,702.13
136
1,300.99
685.67
615.32
205,086.81
137
1,300.99
683.62
617.37
204,469.45
138
1,300.99
681.56
619.43
203,850.02
139
1,300.99
679.50
621.49
203,228.53
140
1,300.99
677.43
623.56
202,604.97
141
1,300.99
675.35
625.64
201,979.33
142
1,300.99
673.26
627.73
201,351.60
143
1,300.99
671.17
629.82
200,721.79
144
1,300.99
669.07
631.92
200,089.87
145
1,300.99
666.97
634.02
199,455.85
146
1,300.99
664.85
636.14
198,819.71
147
1,300.99
662.73
638.26
198,181.45
148
1,300.99
660.60
640.39
197,541.07
149
1,300.99
658.47
642.52
196,898.55
150
1,300.99
656.33
644.66
196,253.88
151
1,300.99
654.18
646.81
195,607.07
152
1,300.99
652.02
648.97
194,958.11
153
1,300.99
649.86
651.13
194,306.98
154
1,300.99
647.69
653.30
193,653.68
155
1,300.99
645.51
655.48
192,998.20
156
1,300.99
643.33
657.66
192,340.54
157
1,300.99
641.14
659.85
191,680.68
158
1,300.99
638.94
662.05
191,018.63
159
1,300.99
636.73
664.26
190,354.37
160
1,300.99
634.51
666.48
189,687.89
161
1,300.99
632.29
668.70
189,019.19
162
1,300.99
630.06
670.93
188,348.27
163
1,300.99
627.83
673.16
187,675.11
164
1,300.99
625.58
675.41
186,999.70
165
1,300.99
623.33
677.66
186,322.04
166
1,300.99
621.07
679.92
185,642.13
167
1,300.99
618.81
682.18
184,959.94
168
1,300.99
616.53
684.46
184,275.49
169
1,300.99
614.25
686.74
183,588.75
170
1,300.99
611.96
689.03
182,899.72
171
1,300.99
609.67
691.32
182,208.40
172
1,300.99
607.36
693.63
181,514.77
173
1,300.99
605.05
695.94
180,818.83
174
1,300.99
602.73
698.26
180,120.57
175
1,300.99
600.40
700.59
179,419.98
176
1,300.99
598.07
702.92
178,717.05
177
1,300.99
595.72
705.27
178,011.79
178
1,300.99
593.37
707.62
177,304.17
179
1,300.99
591.01
709.98
176,594.19
180
1,300.99
588.65
712.34
175,881.85
181
1,300.99
586.27
714.72
175,167.13
182
1,300.99
583.89
717.10
174,450.03
183
1,300.99
581.50
719.49
173,730.54
184
1,300.99
579.10
721.89
173,008.66
185
1,300.99
576.70
724.29
172,284.36
186
1,300.99
574.28
726.71
171,557.65
187
1,300.99
571.86
729.13
170,828.52
188
1,300.99
569.43
731.56
170,096.96
189
1,300.99
566.99
734.00
169,362.96
190
1,300.99
564.54
736.45
168,626.51
191
1,300.99
562.09
738.90
167,887.61
192
1,300.99
559.63
741.36
167,146.25
193
1,300.99
557.15
743.84
166,402.41
194
1,300.99
554.67
746.32
165,656.10
195
1,300.99
552.19
748.80
164,907.29
196
1,300.99
549.69
751.30
164,155.99
197
1,300.99
547.19
753.80
163,402.19
198
1,300.99
544.67
756.32
162,645.87
199
1,300.99
542.15
758.84
161,887.04
200
1,300.99
539.62
761.37
161,125.67
201
1,300.99
537.09
763.90
160,361.77
202
1,300.99
534.54
766.45
159,595.32
203
1,300.99
531.98
769.01
158,826.31
204
1,300.99
529.42
771.57
158,054.74
205
1,300.99
526.85
774.14
157,280.60
206
1,300.99
524.27
776.72
156,503.88
207
1,300.99
521.68
779.31
155,724.57
208
1,300.99
519.08
781.91
154,942.66
209
1,300.99
516.48
784.51
154,158.15
210
1,300.99
513.86
787.13
153,371.02
211
1,300.99
511.24
789.75
152,581.26
212
1,300.99
508.60
792.39
151,788.88
213
1,300.99
505.96
795.03
150,993.85
214
1,300.99
503.31
797.68
150,196.17
215
1,300.99
500.65
800.34
149,395.84
216
1,300.99
497.99
803.00
148,592.83
217
1,300.99
495.31
805.68
147,787.15
218
1,300.99
492.62
808.37
146,978.79
219
1,300.99
489.93
811.06
146,167.73
220
1,300.99
487.23
813.76
145,353.96
221
1,300.99
484.51
816.48
144,537.48
222
1,300.99
481.79
819.20
143,718.29
223
1,300.99
479.06
821.93
142,896.36
224
1,300.99
476.32
824.67
142,071.69
225
1,300.99
473.57
827.42
141,244.27
226
1,300.99
470.81
830.18
140,414.09
227
1,300.99
468.05
832.94
139,581.15
228
1,300.99
465.27
835.72
138,745.43
229
1,300.99
462.48
838.51
137,906.93
230
1,300.99
459.69
841.30
137,065.63
231
1,300.99
456.89
844.10
136,221.52
232
1,300.99
454.07
846.92
135,374.60
233
1,300.99
451.25
849.74
134,524.86
234
1,300.99
448.42
852.57
133,672.29
235
1,300.99
445.57
855.42
132,816.87
236
1,300.99
442.72
858.27
131,958.61
237
1,300.99
439.86
861.13
131,097.48
238
1,300.99
436.99
864.00
130,233.48
239
1,300.99
434.11
866.88
129,366.60
240
1,300.99
431.22
869.77
128,496.83
241
1,300.99
428.32
872.67
127,624.17
242
1,300.99
425.41
875.58
126,748.59
243
1,300.99
422.50
878.49
125,870.10
244
1,300.99
419.57
881.42
124,988.67
245
1,300.99
416.63
884.36
124,104.31
246
1,300.99
413.68
887.31
123,217.00
247
1,300.99
410.72
890.27
122,326.74
248
1,300.99
407.76
893.23
121,433.50
249
1,300.99
404.78
896.21
120,537.29
250
1,300.99
401.79
899.20
119,638.09
251
1,300.99
398.79
902.20
118,735.89
252
1,300.99
395.79
905.20
117,830.69
253
1,300.99
392.77
908.22
116,922.47
254
1,300.99
389.74
911.25
116,011.22
255
1,300.99
386.70
914.29
115,096.94
256
1,300.99
383.66
917.33
114,179.60
257
1,300.99
380.60
920.39
113,259.21
258
1,300.99
377.53
923.46
112,335.75
259
1,300.99
374.45
926.54
111,409.21
260
1,300.99
371.36
929.63
110,479.59
261
1,300.99
368.27
932.72
109,546.86
262
1,300.99
365.16
935.83
108,611.03
263
1,300.99
362.04
938.95
107,672.08
264
1,300.99
358.91
942.08
106,729.99
265
1,300.99
355.77
945.22
105,784.77
266
1,300.99
352.62
948.37
104,836.40
267
1,300.99
349.45
951.54
103,884.86
268
1,300.99
346.28
954.71
102,930.15
269
1,300.99
343.10
957.89
101,972.26
270
1,300.99
339.91
961.08
101,011.18
271
1,300.99
336.70
964.29
100,046.89
272
1,300.99
333.49
967.50
99,079.39
273
1,300.99
330.26
970.73
98,108.67
274
1,300.99
327.03
973.96
97,134.71
275
1,300.99
323.78
977.21
96,157.50
276
1,300.99
320.53
980.46
95,177.04
277
1,300.99
317.26
983.73
94,193.30
278
1,300.99
313.98
987.01
93,206.29
279
1,300.99
310.69
990.30
92,215.99
280
1,300.99
307.39
993.60
91,222.38
281
1,300.99
304.07
996.92
90,225.47
282
1,300.99
300.75
1,000.24
89,225.23
283
1,300.99
297.42
1,003.57
88,221.66
284
1,300.99
294.07
1,006.92
87,214.74
285
1,300.99
290.72
1,010.27
86,204.47
286
1,300.99
287.35
1,013.64
85,190.82
287
1,300.99
283.97
1,017.02
84,173.80
288
1,300.99
280.58
1,020.41
83,153.39
289
1,300.99
277.18
1,023.81
82,129.58
290
1,300.99
273.77
1,027.22
81,102.36
291
1,300.99
270.34
1,030.65
80,071.71
292
1,300.99
266.91
1,034.08
79,037.62
293
1,300.99
263.46
1,037.53
78,000.09
294
1,300.99
260.00
1,040.99
76,959.10
295
1,300.99
256.53
1,044.46
75,914.64
296
1,300.99
253.05
1,047.94
74,866.70
297
1,300.99
249.56
1,051.43
73,815.27
298
1,300.99
246.05
1,054.94
72,760.33
299
1,300.99
242.53
1,058.46
71,701.87
300
1,300.99
239.01
1,061.98
70,639.89
301
1,300.99
235.47
1,065.52
69,574.36
302
1,300.99
231.91
1,069.08
68,505.29
303
1,300.99
228.35
1,072.64
67,432.65
304
1,300.99
224.78
1,076.21
66,356.44
305
1,300.99
221.19
1,079.80
65,276.63
306
1,300.99
217.59
1,083.40
64,193.23
307
1,300.99
213.98
1,087.01
63,106.22
308
1,300.99
210.35
1,090.64
62,015.58
309
1,300.99
206.72
1,094.27
60,921.31
310
1,300.99
203.07
1,097.92
59,823.39
311
1,300.99
199.41
1,101.58
58,721.81
312
1,300.99
195.74
1,105.25
57,616.56
313
1,300.99
192.06
1,108.93
56,507.63
314
1,300.99
188.36
1,112.63
55,395.00
315
1,300.99
184.65
1,116.34
54,278.66
316
1,300.99
180.93
1,120.06
53,158.60
317
1,300.99
177.20
1,123.79
52,034.80
318
1,300.99
173.45
1,127.54
50,907.26
319
1,300.99
169.69
1,131.30
49,775.96
320
1,300.99
165.92
1,135.07
48,640.89
321
1,300.99
162.14
1,138.85
47,502.04
322
1,300.99
158.34
1,142.65
46,359.39
323
1,300.99
154.53
1,146.46
45,212.93
324
1,300.99
150.71
1,150.28
44,062.65
325
1,300.99
146.88
1,154.11
42,908.54
326
1,300.99
143.03
1,157.96
41,750.57
327
1,300.99
139.17
1,161.82
40,588.75
328
1,300.99
135.30
1,165.69
39,423.06
329
1,300.99
131.41
1,169.58
38,253.48
330
1,300.99
127.51
1,173.48
37,080.00
331
1,300.99
123.60
1,177.39
35,902.61
332
1,300.99
119.68
1,181.31
34,721.30
333
1,300.99
115.74
1,185.25
33,536.04
334
1,300.99
111.79
1,189.20
32,346.84
335
1,300.99
107.82
1,193.17
31,153.67
336
1,300.99
103.85
1,197.14
29,956.53
337
1,300.99
99.86
1,201.13
28,755.39
338
1,300.99
95.85
1,205.14
27,550.25
339
1,300.99
91.83
1,209.16
26,341.10
340
1,300.99
87.80
1,213.19
25,127.91
341
1,300.99
83.76
1,217.23
23,910.68
342
1,300.99
79.70
1,221.29
22,689.39
343
1,300.99
75.63
1,225.36
21,464.04
344
1,300.99
71.55
1,229.44
20,234.59
345
1,300.99
67.45
1,233.54
19,001.05
346
1,300.99
63.34
1,237.65
17,763.40
347
1,300.99
59.21
1,241.78
16,521.62
348
1,300.99
55.07
1,245.92
15,275.70
349
1,300.99
50.92
1,250.07
14,025.63
350
1,300.99
46.75
1,254.24
12,771.39
351
1,300.99
42.57
1,258.42
11,512.97
352
1,300.99
38.38
1,262.61
10,250.36
353
1,300.99
34.17
1,266.82
8,983.54
354
1,300.99
29.95
1,271.04
7,712.49
355
1,300.99
25.71
1,275.28
6,437.21
356
1,300.99
21.46
1,279.53
5,157.68
357
1,300.99
17.19
1,283.80
3,873.88
358
1,300.99
12.91
1,288.08
2,585.80
359
1,300.99
8.62
1,292.37
1,293.43
360
1,297.75
4.31
1,293.43
0.00
Totals
468,353.16
195,847.16
272,506.00

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