Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,343.00  
 

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
1,343.00
966.88
376.13
272,623.88
2
1,343.00
965.54
377.46
272,246.42
3
1,343.00
964.21
378.79
271,867.62
4
1,343.00
962.86
380.14
271,487.49
5
1,343.00
961.52
381.48
271,106.01
6
1,343.00
960.17
382.83
270,723.17
7
1,343.00
958.81
384.19
270,338.98
8
1,343.00
957.45
385.55
269,953.44
9
1,343.00
956.09
386.91
269,566.52
10
1,343.00
954.71
388.29
269,178.24
11
1,343.00
953.34
389.66
268,788.57
12
1,343.00
951.96
391.04
268,397.53
13
1,343.00
950.57
392.43
268,005.11
14
1,343.00
949.18
393.82
267,611.29
15
1,343.00
947.79
395.21
267,216.08
16
1,343.00
946.39
396.61
266,819.47
17
1,343.00
944.99
398.01
266,421.46
18
1,343.00
943.58
399.42
266,022.04
19
1,343.00
942.16
400.84
265,621.20
20
1,343.00
940.74
402.26
265,218.94
21
1,343.00
939.32
403.68
264,815.26
22
1,343.00
937.89
405.11
264,410.14
23
1,343.00
936.45
406.55
264,003.60
24
1,343.00
935.01
407.99
263,595.61
25
1,343.00
933.57
409.43
263,186.18
26
1,343.00
932.12
410.88
262,775.29
27
1,343.00
930.66
412.34
262,362.96
28
1,343.00
929.20
413.80
261,949.16
29
1,343.00
927.74
415.26
261,533.90
30
1,343.00
926.27
416.73
261,117.16
31
1,343.00
924.79
418.21
260,698.95
32
1,343.00
923.31
419.69
260,279.26
33
1,343.00
921.82
421.18
259,858.08
34
1,343.00
920.33
422.67
259,435.41
35
1,343.00
918.83
424.17
259,011.25
36
1,343.00
917.33
425.67
258,585.58
37
1,343.00
915.82
427.18
258,158.40
38
1,343.00
914.31
428.69
257,729.71
39
1,343.00
912.79
430.21
257,299.51
40
1,343.00
911.27
431.73
256,867.78
41
1,343.00
909.74
433.26
256,434.52
42
1,343.00
908.21
434.79
255,999.72
43
1,343.00
906.67
436.33
255,563.39
44
1,343.00
905.12
437.88
255,125.51
45
1,343.00
903.57
439.43
254,686.08
46
1,343.00
902.01
440.99
254,245.09
47
1,343.00
900.45
442.55
253,802.54
48
1,343.00
898.88
444.12
253,358.42
49
1,343.00
897.31
445.69
252,912.74
50
1,343.00
895.73
447.27
252,465.47
51
1,343.00
894.15
448.85
252,016.62
52
1,343.00
892.56
450.44
251,566.18
53
1,343.00
890.96
452.04
251,114.14
54
1,343.00
889.36
453.64
250,660.50
55
1,343.00
887.76
455.24
250,205.26
56
1,343.00
886.14
456.86
249,748.40
57
1,343.00
884.53
458.47
249,289.93
58
1,343.00
882.90
460.10
248,829.83
59
1,343.00
881.27
461.73
248,368.10
60
1,343.00
879.64
463.36
247,904.74
61
1,343.00
878.00
465.00
247,439.73
62
1,343.00
876.35
466.65
246,973.08
63
1,343.00
874.70
468.30
246,504.78
64
1,343.00
873.04
469.96
246,034.82
65
1,343.00
871.37
471.63
245,563.19
66
1,343.00
869.70
473.30
245,089.89
67
1,343.00
868.03
474.97
244,614.92
68
1,343.00
866.34
476.66
244,138.26
69
1,343.00
864.66
478.34
243,659.92
70
1,343.00
862.96
480.04
243,179.88
71
1,343.00
861.26
481.74
242,698.15
72
1,343.00
859.56
483.44
242,214.70
73
1,343.00
857.84
485.16
241,729.55
74
1,343.00
856.13
486.87
241,242.67
75
1,343.00
854.40
488.60
240,754.07
76
1,343.00
852.67
490.33
240,263.74
77
1,343.00
850.93
492.07
239,771.68
78
1,343.00
849.19
493.81
239,277.87
79
1,343.00
847.44
495.56
238,782.31
80
1,343.00
845.69
497.31
238,285.00
81
1,343.00
843.93
499.07
237,785.92
82
1,343.00
842.16
500.84
237,285.08
83
1,343.00
840.38
502.62
236,782.47
84
1,343.00
838.60
504.40
236,278.07
85
1,343.00
836.82
506.18
235,771.89
86
1,343.00
835.03
507.97
235,263.92
87
1,343.00
833.23
509.77
234,754.14
88
1,343.00
831.42
511.58
234,242.56
89
1,343.00
829.61
513.39
233,729.17
90
1,343.00
827.79
515.21
233,213.96
91
1,343.00
825.97
517.03
232,696.93
92
1,343.00
824.13
518.87
232,178.06
93
1,343.00
822.30
520.70
231,657.36
94
1,343.00
820.45
522.55
231,134.81
95
1,343.00
818.60
524.40
230,610.42
96
1,343.00
816.75
526.25
230,084.16
97
1,343.00
814.88
528.12
229,556.04
98
1,343.00
813.01
529.99
229,026.05
99
1,343.00
811.13
531.87
228,494.19
100
1,343.00
809.25
533.75
227,960.44
101
1,343.00
807.36
535.64
227,424.80
102
1,343.00
805.46
537.54
226,887.26
103
1,343.00
803.56
539.44
226,347.82
104
1,343.00
801.65
541.35
225,806.47
105
1,343.00
799.73
543.27
225,263.20
106
1,343.00
797.81
545.19
224,718.01
107
1,343.00
795.88
547.12
224,170.88
108
1,343.00
793.94
549.06
223,621.82
109
1,343.00
791.99
551.01
223,070.82
110
1,343.00
790.04
552.96
222,517.86
111
1,343.00
788.08
554.92
221,962.94
112
1,343.00
786.12
556.88
221,406.06
113
1,343.00
784.15
558.85
220,847.21
114
1,343.00
782.17
560.83
220,286.37
115
1,343.00
780.18
562.82
219,723.56
116
1,343.00
778.19
564.81
219,158.74
117
1,343.00
776.19
566.81
218,591.93
118
1,343.00
774.18
568.82
218,023.11
119
1,343.00
772.17
570.83
217,452.28
120
1,343.00
770.14
572.86
216,879.42
121
1,343.00
768.11
574.89
216,304.53
122
1,343.00
766.08
576.92
215,727.61
123
1,343.00
764.04
578.96
215,148.65
124
1,343.00
761.98
581.02
214,567.63
125
1,343.00
759.93
583.07
213,984.56
126
1,343.00
757.86
585.14
213,399.42
127
1,343.00
755.79
587.21
212,812.21
128
1,343.00
753.71
589.29
212,222.92
129
1,343.00
751.62
591.38
211,631.54
130
1,343.00
749.53
593.47
211,038.07
131
1,343.00
747.43
595.57
210,442.50
132
1,343.00
745.32
597.68
209,844.82
133
1,343.00
743.20
599.80
209,245.02
134
1,343.00
741.08
601.92
208,643.09
135
1,343.00
738.94
604.06
208,039.04
136
1,343.00
736.80
606.20
207,432.84
137
1,343.00
734.66
608.34
206,824.50
138
1,343.00
732.50
610.50
206,214.00
139
1,343.00
730.34
612.66
205,601.34
140
1,343.00
728.17
614.83
204,986.52
141
1,343.00
725.99
617.01
204,369.51
142
1,343.00
723.81
619.19
203,750.32
143
1,343.00
721.62
621.38
203,128.93
144
1,343.00
719.41
623.59
202,505.35
145
1,343.00
717.21
625.79
201,879.55
146
1,343.00
714.99
628.01
201,251.54
147
1,343.00
712.77
630.23
200,621.31
148
1,343.00
710.53
632.47
199,988.84
149
1,343.00
708.29
634.71
199,354.14
150
1,343.00
706.05
636.95
198,717.18
151
1,343.00
703.79
639.21
198,077.97
152
1,343.00
701.53
641.47
197,436.50
153
1,343.00
699.25
643.75
196,792.75
154
1,343.00
696.97
646.03
196,146.73
155
1,343.00
694.69
648.31
195,498.42
156
1,343.00
692.39
650.61
194,847.81
157
1,343.00
690.09
652.91
194,194.89
158
1,343.00
687.77
655.23
193,539.67
159
1,343.00
685.45
657.55
192,882.12
160
1,343.00
683.12
659.88
192,222.24
161
1,343.00
680.79
662.21
191,560.03
162
1,343.00
678.44
664.56
190,895.47
163
1,343.00
676.09
666.91
190,228.56
164
1,343.00
673.73
669.27
189,559.29
165
1,343.00
671.36
671.64
188,887.64
166
1,343.00
668.98
674.02
188,213.62
167
1,343.00
666.59
676.41
187,537.21
168
1,343.00
664.19
678.81
186,858.40
169
1,343.00
661.79
681.21
186,177.19
170
1,343.00
659.38
683.62
185,493.57
171
1,343.00
656.96
686.04
184,807.53
172
1,343.00
654.53
688.47
184,119.05
173
1,343.00
652.09
690.91
183,428.14
174
1,343.00
649.64
693.36
182,734.78
175
1,343.00
647.19
695.81
182,038.97
176
1,343.00
644.72
698.28
181,340.69
177
1,343.00
642.25
700.75
180,639.94
178
1,343.00
639.77
703.23
179,936.70
179
1,343.00
637.28
705.72
179,230.98
180
1,343.00
634.78
708.22
178,522.76
181
1,343.00
632.27
710.73
177,812.03
182
1,343.00
629.75
713.25
177,098.78
183
1,343.00
627.22
715.78
176,383.00
184
1,343.00
624.69
718.31
175,664.69
185
1,343.00
622.15
720.85
174,943.84
186
1,343.00
619.59
723.41
174,220.43
187
1,343.00
617.03
725.97
173,494.46
188
1,343.00
614.46
728.54
172,765.92
189
1,343.00
611.88
731.12
172,034.80
190
1,343.00
609.29
733.71
171,301.09
191
1,343.00
606.69
736.31
170,564.78
192
1,343.00
604.08
738.92
169,825.86
193
1,343.00
601.47
741.53
169,084.33
194
1,343.00
598.84
744.16
168,340.17
195
1,343.00
596.20
746.80
167,593.38
196
1,343.00
593.56
749.44
166,843.94
197
1,343.00
590.91
752.09
166,091.84
198
1,343.00
588.24
754.76
165,337.08
199
1,343.00
585.57
757.43
164,579.65
200
1,343.00
582.89
760.11
163,819.54
201
1,343.00
580.19
762.81
163,056.73
202
1,343.00
577.49
765.51
162,291.22
203
1,343.00
574.78
768.22
161,523.01
204
1,343.00
572.06
770.94
160,752.07
205
1,343.00
569.33
773.67
159,978.40
206
1,343.00
566.59
776.41
159,201.99
207
1,343.00
563.84
779.16
158,422.83
208
1,343.00
561.08
781.92
157,640.91
209
1,343.00
558.31
784.69
156,856.22
210
1,343.00
555.53
787.47
156,068.75
211
1,343.00
552.74
790.26
155,278.50
212
1,343.00
549.94
793.06
154,485.44
213
1,343.00
547.14
795.86
153,689.58
214
1,343.00
544.32
798.68
152,890.89
215
1,343.00
541.49
801.51
152,089.38
216
1,343.00
538.65
804.35
151,285.03
217
1,343.00
535.80
807.20
150,477.83
218
1,343.00
532.94
810.06
149,667.78
219
1,343.00
530.07
812.93
148,854.85
220
1,343.00
527.19
815.81
148,039.04
221
1,343.00
524.30
818.70
147,220.35
222
1,343.00
521.41
821.59
146,398.75
223
1,343.00
518.50
824.50
145,574.25
224
1,343.00
515.58
827.42
144,746.82
225
1,343.00
512.65
830.35
143,916.47
226
1,343.00
509.70
833.30
143,083.17
227
1,343.00
506.75
836.25
142,246.93
228
1,343.00
503.79
839.21
141,407.72
229
1,343.00
500.82
842.18
140,565.54
230
1,343.00
497.84
845.16
139,720.37
231
1,343.00
494.84
848.16
138,872.22
232
1,343.00
491.84
851.16
138,021.06
233
1,343.00
488.82
854.18
137,166.88
234
1,343.00
485.80
857.20
136,309.68
235
1,343.00
482.76
860.24
135,449.44
236
1,343.00
479.72
863.28
134,586.16
237
1,343.00
476.66
866.34
133,719.82
238
1,343.00
473.59
869.41
132,850.41
239
1,343.00
470.51
872.49
131,977.92
240
1,343.00
467.42
875.58
131,102.34
241
1,343.00
464.32
878.68
130,223.66
242
1,343.00
461.21
881.79
129,341.87
243
1,343.00
458.09
884.91
128,456.96
244
1,343.00
454.95
888.05
127,568.91
245
1,343.00
451.81
891.19
126,677.72
246
1,343.00
448.65
894.35
125,783.37
247
1,343.00
445.48
897.52
124,885.85
248
1,343.00
442.30
900.70
123,985.15
249
1,343.00
439.11
903.89
123,081.27
250
1,343.00
435.91
907.09
122,174.18
251
1,343.00
432.70
910.30
121,263.88
252
1,343.00
429.48
913.52
120,350.36
253
1,343.00
426.24
916.76
119,433.60
254
1,343.00
422.99
920.01
118,513.59
255
1,343.00
419.74
923.26
117,590.33
256
1,343.00
416.47
926.53
116,663.79
257
1,343.00
413.18
929.82
115,733.98
258
1,343.00
409.89
933.11
114,800.87
259
1,343.00
406.59
936.41
113,864.46
260
1,343.00
403.27
939.73
112,924.73
261
1,343.00
399.94
943.06
111,981.67
262
1,343.00
396.60
946.40
111,035.27
263
1,343.00
393.25
949.75
110,085.52
264
1,343.00
389.89
953.11
109,132.41
265
1,343.00
386.51
956.49
108,175.92
266
1,343.00
383.12
959.88
107,216.04
267
1,343.00
379.72
963.28
106,252.76
268
1,343.00
376.31
966.69
105,286.07
269
1,343.00
372.89
970.11
104,315.96
270
1,343.00
369.45
973.55
103,342.41
271
1,343.00
366.00
977.00
102,365.42
272
1,343.00
362.54
980.46
101,384.96
273
1,343.00
359.07
983.93
100,401.04
274
1,343.00
355.59
987.41
99,413.62
275
1,343.00
352.09
990.91
98,422.71
276
1,343.00
348.58
994.42
97,428.29
277
1,343.00
345.06
997.94
96,430.35
278
1,343.00
341.52
1,001.48
95,428.88
279
1,343.00
337.98
1,005.02
94,423.85
280
1,343.00
334.42
1,008.58
93,415.27
281
1,343.00
330.85
1,012.15
92,403.12
282
1,343.00
327.26
1,015.74
91,387.38
283
1,343.00
323.66
1,019.34
90,368.04
284
1,343.00
320.05
1,022.95
89,345.09
285
1,343.00
316.43
1,026.57
88,318.52
286
1,343.00
312.79
1,030.21
87,288.32
287
1,343.00
309.15
1,033.85
86,254.47
288
1,343.00
305.48
1,037.52
85,216.95
289
1,343.00
301.81
1,041.19
84,175.76
290
1,343.00
298.12
1,044.88
83,130.88
291
1,343.00
294.42
1,048.58
82,082.30
292
1,343.00
290.71
1,052.29
81,030.01
293
1,343.00
286.98
1,056.02
79,973.99
294
1,343.00
283.24
1,059.76
78,914.24
295
1,343.00
279.49
1,063.51
77,850.72
296
1,343.00
275.72
1,067.28
76,783.44
297
1,343.00
271.94
1,071.06
75,712.39
298
1,343.00
268.15
1,074.85
74,637.53
299
1,343.00
264.34
1,078.66
73,558.88
300
1,343.00
260.52
1,082.48
72,476.40
301
1,343.00
256.69
1,086.31
71,390.08
302
1,343.00
252.84
1,090.16
70,299.92
303
1,343.00
248.98
1,094.02
69,205.90
304
1,343.00
245.10
1,097.90
68,108.01
305
1,343.00
241.22
1,101.78
67,006.22
306
1,343.00
237.31
1,105.69
65,900.54
307
1,343.00
233.40
1,109.60
64,790.93
308
1,343.00
229.47
1,113.53
63,677.40
309
1,343.00
225.52
1,117.48
62,559.93
310
1,343.00
221.57
1,121.43
61,438.49
311
1,343.00
217.59
1,125.41
60,313.09
312
1,343.00
213.61
1,129.39
59,183.70
313
1,343.00
209.61
1,133.39
58,050.30
314
1,343.00
205.59
1,137.41
56,912.90
315
1,343.00
201.57
1,141.43
55,771.47
316
1,343.00
197.52
1,145.48
54,625.99
317
1,343.00
193.47
1,149.53
53,476.46
318
1,343.00
189.40
1,153.60
52,322.85
319
1,343.00
185.31
1,157.69
51,165.16
320
1,343.00
181.21
1,161.79
50,003.37
321
1,343.00
177.10
1,165.90
48,837.47
322
1,343.00
172.97
1,170.03
47,667.43
323
1,343.00
168.82
1,174.18
46,493.26
324
1,343.00
164.66
1,178.34
45,314.92
325
1,343.00
160.49
1,182.51
44,132.41
326
1,343.00
156.30
1,186.70
42,945.71
327
1,343.00
152.10
1,190.90
41,754.81
328
1,343.00
147.88
1,195.12
40,559.69
329
1,343.00
143.65
1,199.35
39,360.34
330
1,343.00
139.40
1,203.60
38,156.74
331
1,343.00
135.14
1,207.86
36,948.88
332
1,343.00
130.86
1,212.14
35,736.74
333
1,343.00
126.57
1,216.43
34,520.31
334
1,343.00
122.26
1,220.74
33,299.57
335
1,343.00
117.94
1,225.06
32,074.51
336
1,343.00
113.60
1,229.40
30,845.10
337
1,343.00
109.24
1,233.76
29,611.35
338
1,343.00
104.87
1,238.13
28,373.22
339
1,343.00
100.49
1,242.51
27,130.71
340
1,343.00
96.09
1,246.91
25,883.80
341
1,343.00
91.67
1,251.33
24,632.47
342
1,343.00
87.24
1,255.76
23,376.71
343
1,343.00
82.79
1,260.21
22,116.50
344
1,343.00
78.33
1,264.67
20,851.83
345
1,343.00
73.85
1,269.15
19,582.68
346
1,343.00
69.36
1,273.64
18,309.03
347
1,343.00
64.84
1,278.16
17,030.88
348
1,343.00
60.32
1,282.68
15,748.20
349
1,343.00
55.77
1,287.23
14,460.97
350
1,343.00
51.22
1,291.78
13,169.19
351
1,343.00
46.64
1,296.36
11,872.83
352
1,343.00
42.05
1,300.95
10,571.88
353
1,343.00
37.44
1,305.56
9,266.32
354
1,343.00
32.82
1,310.18
7,956.14
355
1,343.00
28.18
1,314.82
6,641.32
356
1,343.00
23.52
1,319.48
5,321.84
357
1,343.00
18.85
1,324.15
3,997.69
358
1,343.00
14.16
1,328.84
2,668.84
359
1,343.00
9.45
1,333.55
1,335.30
360
1,340.03
4.73
1,335.30
0.00
Totals
483,477.03
210,477.03
273,000.00

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