Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,518.01  
 

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
1,518.01
1,202.69
315.32
274,584.68
2
1,518.01
1,201.31
316.70
274,267.98
3
1,518.01
1,199.92
318.09
273,949.89
4
1,518.01
1,198.53
319.48
273,630.41
5
1,518.01
1,197.13
320.88
273,309.53
6
1,518.01
1,195.73
322.28
272,987.25
7
1,518.01
1,194.32
323.69
272,663.56
8
1,518.01
1,192.90
325.11
272,338.45
9
1,518.01
1,191.48
326.53
272,011.92
10
1,518.01
1,190.05
327.96
271,683.97
11
1,518.01
1,188.62
329.39
271,354.57
12
1,518.01
1,187.18
330.83
271,023.74
13
1,518.01
1,185.73
332.28
270,691.46
14
1,518.01
1,184.28
333.73
270,357.72
15
1,518.01
1,182.82
335.19
270,022.53
16
1,518.01
1,181.35
336.66
269,685.87
17
1,518.01
1,179.88
338.13
269,347.73
18
1,518.01
1,178.40
339.61
269,008.12
19
1,518.01
1,176.91
341.10
268,667.02
20
1,518.01
1,175.42
342.59
268,324.43
21
1,518.01
1,173.92
344.09
267,980.34
22
1,518.01
1,172.41
345.60
267,634.74
23
1,518.01
1,170.90
347.11
267,287.63
24
1,518.01
1,169.38
348.63
266,939.01
25
1,518.01
1,167.86
350.15
266,588.85
26
1,518.01
1,166.33
351.68
266,237.17
27
1,518.01
1,164.79
353.22
265,883.95
28
1,518.01
1,163.24
354.77
265,529.18
29
1,518.01
1,161.69
356.32
265,172.86
30
1,518.01
1,160.13
357.88
264,814.98
31
1,518.01
1,158.57
359.44
264,455.54
32
1,518.01
1,156.99
361.02
264,094.52
33
1,518.01
1,155.41
362.60
263,731.92
34
1,518.01
1,153.83
364.18
263,367.74
35
1,518.01
1,152.23
365.78
263,001.97
36
1,518.01
1,150.63
367.38
262,634.59
37
1,518.01
1,149.03
368.98
262,265.61
38
1,518.01
1,147.41
370.60
261,895.01
39
1,518.01
1,145.79
372.22
261,522.79
40
1,518.01
1,144.16
373.85
261,148.94
41
1,518.01
1,142.53
375.48
260,773.46
42
1,518.01
1,140.88
377.13
260,396.33
43
1,518.01
1,139.23
378.78
260,017.55
44
1,518.01
1,137.58
380.43
259,637.12
45
1,518.01
1,135.91
382.10
259,255.02
46
1,518.01
1,134.24
383.77
258,871.25
47
1,518.01
1,132.56
385.45
258,485.81
48
1,518.01
1,130.88
387.13
258,098.67
49
1,518.01
1,129.18
388.83
257,709.84
50
1,518.01
1,127.48
390.53
257,319.31
51
1,518.01
1,125.77
392.24
256,927.08
52
1,518.01
1,124.06
393.95
256,533.12
53
1,518.01
1,122.33
395.68
256,137.44
54
1,518.01
1,120.60
397.41
255,740.04
55
1,518.01
1,118.86
399.15
255,340.89
56
1,518.01
1,117.12
400.89
254,939.99
57
1,518.01
1,115.36
402.65
254,537.35
58
1,518.01
1,113.60
404.41
254,132.94
59
1,518.01
1,111.83
406.18
253,726.76
60
1,518.01
1,110.05
407.96
253,318.80
61
1,518.01
1,108.27
409.74
252,909.06
62
1,518.01
1,106.48
411.53
252,497.53
63
1,518.01
1,104.68
413.33
252,084.20
64
1,518.01
1,102.87
415.14
251,669.06
65
1,518.01
1,101.05
416.96
251,252.10
66
1,518.01
1,099.23
418.78
250,833.32
67
1,518.01
1,097.40
420.61
250,412.70
68
1,518.01
1,095.56
422.45
249,990.25
69
1,518.01
1,093.71
424.30
249,565.95
70
1,518.01
1,091.85
426.16
249,139.79
71
1,518.01
1,089.99
428.02
248,711.76
72
1,518.01
1,088.11
429.90
248,281.87
73
1,518.01
1,086.23
431.78
247,850.09
74
1,518.01
1,084.34
433.67
247,416.42
75
1,518.01
1,082.45
435.56
246,980.86
76
1,518.01
1,080.54
437.47
246,543.39
77
1,518.01
1,078.63
439.38
246,104.01
78
1,518.01
1,076.71
441.30
245,662.70
79
1,518.01
1,074.77
443.24
245,219.47
80
1,518.01
1,072.84
445.17
244,774.29
81
1,518.01
1,070.89
447.12
244,327.17
82
1,518.01
1,068.93
449.08
243,878.09
83
1,518.01
1,066.97
451.04
243,427.05
84
1,518.01
1,064.99
453.02
242,974.03
85
1,518.01
1,063.01
455.00
242,519.03
86
1,518.01
1,061.02
456.99
242,062.05
87
1,518.01
1,059.02
458.99
241,603.06
88
1,518.01
1,057.01
461.00
241,142.06
89
1,518.01
1,055.00
463.01
240,679.05
90
1,518.01
1,052.97
465.04
240,214.01
91
1,518.01
1,050.94
467.07
239,746.93
92
1,518.01
1,048.89
469.12
239,277.82
93
1,518.01
1,046.84
471.17
238,806.65
94
1,518.01
1,044.78
473.23
238,333.42
95
1,518.01
1,042.71
475.30
237,858.11
96
1,518.01
1,040.63
477.38
237,380.73
97
1,518.01
1,038.54
479.47
236,901.26
98
1,518.01
1,036.44
481.57
236,419.70
99
1,518.01
1,034.34
483.67
235,936.02
100
1,518.01
1,032.22
485.79
235,450.23
101
1,518.01
1,030.09
487.92
234,962.32
102
1,518.01
1,027.96
490.05
234,472.27
103
1,518.01
1,025.82
492.19
233,980.07
104
1,518.01
1,023.66
494.35
233,485.73
105
1,518.01
1,021.50
496.51
232,989.22
106
1,518.01
1,019.33
498.68
232,490.54
107
1,518.01
1,017.15
500.86
231,989.67
108
1,518.01
1,014.95
503.06
231,486.62
109
1,518.01
1,012.75
505.26
230,981.36
110
1,518.01
1,010.54
507.47
230,473.89
111
1,518.01
1,008.32
509.69
229,964.21
112
1,518.01
1,006.09
511.92
229,452.29
113
1,518.01
1,003.85
514.16
228,938.13
114
1,518.01
1,001.60
516.41
228,421.73
115
1,518.01
999.35
518.66
227,903.06
116
1,518.01
997.08
520.93
227,382.13
117
1,518.01
994.80
523.21
226,858.92
118
1,518.01
992.51
525.50
226,333.41
119
1,518.01
990.21
527.80
225,805.61
120
1,518.01
987.90
530.11
225,275.50
121
1,518.01
985.58
532.43
224,743.07
122
1,518.01
983.25
534.76
224,208.31
123
1,518.01
980.91
537.10
223,671.22
124
1,518.01
978.56
539.45
223,131.77
125
1,518.01
976.20
541.81
222,589.96
126
1,518.01
973.83
544.18
222,045.78
127
1,518.01
971.45
546.56
221,499.22
128
1,518.01
969.06
548.95
220,950.27
129
1,518.01
966.66
551.35
220,398.92
130
1,518.01
964.25
553.76
219,845.15
131
1,518.01
961.82
556.19
219,288.96
132
1,518.01
959.39
558.62
218,730.34
133
1,518.01
956.95
561.06
218,169.28
134
1,518.01
954.49
563.52
217,605.76
135
1,518.01
952.03
565.98
217,039.77
136
1,518.01
949.55
568.46
216,471.31
137
1,518.01
947.06
570.95
215,900.37
138
1,518.01
944.56
573.45
215,326.92
139
1,518.01
942.06
575.95
214,750.96
140
1,518.01
939.54
578.47
214,172.49
141
1,518.01
937.00
581.01
213,591.48
142
1,518.01
934.46
583.55
213,007.94
143
1,518.01
931.91
586.10
212,421.84
144
1,518.01
929.35
588.66
211,833.17
145
1,518.01
926.77
591.24
211,241.93
146
1,518.01
924.18
593.83
210,648.11
147
1,518.01
921.59
596.42
210,051.68
148
1,518.01
918.98
599.03
209,452.65
149
1,518.01
916.36
601.65
208,850.99
150
1,518.01
913.72
604.29
208,246.71
151
1,518.01
911.08
606.93
207,639.78
152
1,518.01
908.42
609.59
207,030.19
153
1,518.01
905.76
612.25
206,417.94
154
1,518.01
903.08
614.93
205,803.01
155
1,518.01
900.39
617.62
205,185.38
156
1,518.01
897.69
620.32
204,565.06
157
1,518.01
894.97
623.04
203,942.02
158
1,518.01
892.25
625.76
203,316.26
159
1,518.01
889.51
628.50
202,687.76
160
1,518.01
886.76
631.25
202,056.51
161
1,518.01
884.00
634.01
201,422.49
162
1,518.01
881.22
636.79
200,785.71
163
1,518.01
878.44
639.57
200,146.13
164
1,518.01
875.64
642.37
199,503.76
165
1,518.01
872.83
645.18
198,858.58
166
1,518.01
870.01
648.00
198,210.58
167
1,518.01
867.17
650.84
197,559.74
168
1,518.01
864.32
653.69
196,906.05
169
1,518.01
861.46
656.55
196,249.51
170
1,518.01
858.59
659.42
195,590.09
171
1,518.01
855.71
662.30
194,927.79
172
1,518.01
852.81
665.20
194,262.58
173
1,518.01
849.90
668.11
193,594.47
174
1,518.01
846.98
671.03
192,923.44
175
1,518.01
844.04
673.97
192,249.47
176
1,518.01
841.09
676.92
191,572.55
177
1,518.01
838.13
679.88
190,892.67
178
1,518.01
835.16
682.85
190,209.82
179
1,518.01
832.17
685.84
189,523.97
180
1,518.01
829.17
688.84
188,835.13
181
1,518.01
826.15
691.86
188,143.27
182
1,518.01
823.13
694.88
187,448.39
183
1,518.01
820.09
697.92
186,750.47
184
1,518.01
817.03
700.98
186,049.49
185
1,518.01
813.97
704.04
185,345.45
186
1,518.01
810.89
707.12
184,638.32
187
1,518.01
807.79
710.22
183,928.11
188
1,518.01
804.69
713.32
183,214.78
189
1,518.01
801.56
716.45
182,498.34
190
1,518.01
798.43
719.58
181,778.76
191
1,518.01
795.28
722.73
181,056.03
192
1,518.01
792.12
725.89
180,330.14
193
1,518.01
788.94
729.07
179,601.07
194
1,518.01
785.75
732.26
178,868.82
195
1,518.01
782.55
735.46
178,133.36
196
1,518.01
779.33
738.68
177,394.68
197
1,518.01
776.10
741.91
176,652.78
198
1,518.01
772.86
745.15
175,907.62
199
1,518.01
769.60
748.41
175,159.21
200
1,518.01
766.32
751.69
174,407.52
201
1,518.01
763.03
754.98
173,652.54
202
1,518.01
759.73
758.28
172,894.26
203
1,518.01
756.41
761.60
172,132.66
204
1,518.01
753.08
764.93
171,367.73
205
1,518.01
749.73
768.28
170,599.46
206
1,518.01
746.37
771.64
169,827.82
207
1,518.01
743.00
775.01
169,052.81
208
1,518.01
739.61
778.40
168,274.40
209
1,518.01
736.20
781.81
167,492.59
210
1,518.01
732.78
785.23
166,707.36
211
1,518.01
729.34
788.67
165,918.70
212
1,518.01
725.89
792.12
165,126.58
213
1,518.01
722.43
795.58
164,331.00
214
1,518.01
718.95
799.06
163,531.94
215
1,518.01
715.45
802.56
162,729.38
216
1,518.01
711.94
806.07
161,923.31
217
1,518.01
708.41
809.60
161,113.72
218
1,518.01
704.87
813.14
160,300.58
219
1,518.01
701.32
816.69
159,483.89
220
1,518.01
697.74
820.27
158,663.62
221
1,518.01
694.15
823.86
157,839.76
222
1,518.01
690.55
827.46
157,012.30
223
1,518.01
686.93
831.08
156,181.22
224
1,518.01
683.29
834.72
155,346.50
225
1,518.01
679.64
838.37
154,508.13
226
1,518.01
675.97
842.04
153,666.10
227
1,518.01
672.29
845.72
152,820.37
228
1,518.01
668.59
849.42
151,970.95
229
1,518.01
664.87
853.14
151,117.82
230
1,518.01
661.14
856.87
150,260.95
231
1,518.01
657.39
860.62
149,400.33
232
1,518.01
653.63
864.38
148,535.94
233
1,518.01
649.84
868.17
147,667.78
234
1,518.01
646.05
871.96
146,795.82
235
1,518.01
642.23
875.78
145,920.04
236
1,518.01
638.40
879.61
145,040.43
237
1,518.01
634.55
883.46
144,156.97
238
1,518.01
630.69
887.32
143,269.65
239
1,518.01
626.80
891.21
142,378.44
240
1,518.01
622.91
895.10
141,483.34
241
1,518.01
618.99
899.02
140,584.32
242
1,518.01
615.06
902.95
139,681.36
243
1,518.01
611.11
906.90
138,774.46
244
1,518.01
607.14
910.87
137,863.59
245
1,518.01
603.15
914.86
136,948.73
246
1,518.01
599.15
918.86
136,029.87
247
1,518.01
595.13
922.88
135,106.99
248
1,518.01
591.09
926.92
134,180.07
249
1,518.01
587.04
930.97
133,249.10
250
1,518.01
582.96
935.05
132,314.06
251
1,518.01
578.87
939.14
131,374.92
252
1,518.01
574.77
943.24
130,431.68
253
1,518.01
570.64
947.37
129,484.31
254
1,518.01
566.49
951.52
128,532.79
255
1,518.01
562.33
955.68
127,577.11
256
1,518.01
558.15
959.86
126,617.25
257
1,518.01
553.95
964.06
125,653.19
258
1,518.01
549.73
968.28
124,684.91
259
1,518.01
545.50
972.51
123,712.40
260
1,518.01
541.24
976.77
122,735.63
261
1,518.01
536.97
981.04
121,754.59
262
1,518.01
532.68
985.33
120,769.26
263
1,518.01
528.37
989.64
119,779.61
264
1,518.01
524.04
993.97
118,785.64
265
1,518.01
519.69
998.32
117,787.31
266
1,518.01
515.32
1,002.69
116,784.62
267
1,518.01
510.93
1,007.08
115,777.55
268
1,518.01
506.53
1,011.48
114,766.06
269
1,518.01
502.10
1,015.91
113,750.16
270
1,518.01
497.66
1,020.35
112,729.80
271
1,518.01
493.19
1,024.82
111,704.98
272
1,518.01
488.71
1,029.30
110,675.68
273
1,518.01
484.21
1,033.80
109,641.88
274
1,518.01
479.68
1,038.33
108,603.55
275
1,518.01
475.14
1,042.87
107,560.68
276
1,518.01
470.58
1,047.43
106,513.25
277
1,518.01
466.00
1,052.01
105,461.24
278
1,518.01
461.39
1,056.62
104,404.62
279
1,518.01
456.77
1,061.24
103,343.38
280
1,518.01
452.13
1,065.88
102,277.50
281
1,518.01
447.46
1,070.55
101,206.95
282
1,518.01
442.78
1,075.23
100,131.72
283
1,518.01
438.08
1,079.93
99,051.79
284
1,518.01
433.35
1,084.66
97,967.13
285
1,518.01
428.61
1,089.40
96,877.73
286
1,518.01
423.84
1,094.17
95,783.56
287
1,518.01
419.05
1,098.96
94,684.60
288
1,518.01
414.25
1,103.76
93,580.83
289
1,518.01
409.42
1,108.59
92,472.24
290
1,518.01
404.57
1,113.44
91,358.80
291
1,518.01
399.69
1,118.32
90,240.48
292
1,518.01
394.80
1,123.21
89,117.27
293
1,518.01
389.89
1,128.12
87,989.15
294
1,518.01
384.95
1,133.06
86,856.09
295
1,518.01
380.00
1,138.01
85,718.08
296
1,518.01
375.02
1,142.99
84,575.09
297
1,518.01
370.02
1,147.99
83,427.09
298
1,518.01
364.99
1,153.02
82,274.08
299
1,518.01
359.95
1,158.06
81,116.02
300
1,518.01
354.88
1,163.13
79,952.89
301
1,518.01
349.79
1,168.22
78,784.67
302
1,518.01
344.68
1,173.33
77,611.34
303
1,518.01
339.55
1,178.46
76,432.88
304
1,518.01
334.39
1,183.62
75,249.27
305
1,518.01
329.22
1,188.79
74,060.47
306
1,518.01
324.01
1,194.00
72,866.48
307
1,518.01
318.79
1,199.22
71,667.26
308
1,518.01
313.54
1,204.47
70,462.79
309
1,518.01
308.27
1,209.74
69,253.06
310
1,518.01
302.98
1,215.03
68,038.03
311
1,518.01
297.67
1,220.34
66,817.69
312
1,518.01
292.33
1,225.68
65,592.00
313
1,518.01
286.97
1,231.04
64,360.96
314
1,518.01
281.58
1,236.43
63,124.53
315
1,518.01
276.17
1,241.84
61,882.69
316
1,518.01
270.74
1,247.27
60,635.41
317
1,518.01
265.28
1,252.73
59,382.68
318
1,518.01
259.80
1,258.21
58,124.47
319
1,518.01
254.29
1,263.72
56,860.76
320
1,518.01
248.77
1,269.24
55,591.51
321
1,518.01
243.21
1,274.80
54,316.72
322
1,518.01
237.64
1,280.37
53,036.34
323
1,518.01
232.03
1,285.98
51,750.37
324
1,518.01
226.41
1,291.60
50,458.76
325
1,518.01
220.76
1,297.25
49,161.51
326
1,518.01
215.08
1,302.93
47,858.58
327
1,518.01
209.38
1,308.63
46,549.95
328
1,518.01
203.66
1,314.35
45,235.60
329
1,518.01
197.91
1,320.10
43,915.50
330
1,518.01
192.13
1,325.88
42,589.62
331
1,518.01
186.33
1,331.68
41,257.94
332
1,518.01
180.50
1,337.51
39,920.43
333
1,518.01
174.65
1,343.36
38,577.07
334
1,518.01
168.77
1,349.24
37,227.84
335
1,518.01
162.87
1,355.14
35,872.70
336
1,518.01
156.94
1,361.07
34,511.63
337
1,518.01
150.99
1,367.02
33,144.61
338
1,518.01
145.01
1,373.00
31,771.61
339
1,518.01
139.00
1,379.01
30,392.60
340
1,518.01
132.97
1,385.04
29,007.56
341
1,518.01
126.91
1,391.10
27,616.45
342
1,518.01
120.82
1,397.19
26,219.27
343
1,518.01
114.71
1,403.30
24,815.96
344
1,518.01
108.57
1,409.44
23,406.52
345
1,518.01
102.40
1,415.61
21,990.92
346
1,518.01
96.21
1,421.80
20,569.12
347
1,518.01
89.99
1,428.02
19,141.10
348
1,518.01
83.74
1,434.27
17,706.83
349
1,518.01
77.47
1,440.54
16,266.29
350
1,518.01
71.17
1,446.84
14,819.44
351
1,518.01
64.84
1,453.17
13,366.27
352
1,518.01
58.48
1,459.53
11,906.74
353
1,518.01
52.09
1,465.92
10,440.82
354
1,518.01
45.68
1,472.33
8,968.49
355
1,518.01
39.24
1,478.77
7,489.71
356
1,518.01
32.77
1,485.24
6,004.47
357
1,518.01
26.27
1,491.74
4,512.73
358
1,518.01
19.74
1,498.27
3,014.46
359
1,518.01
13.19
1,504.82
1,509.64
360
1,516.25
6.60
1,509.64
0.00
Totals
546,481.84
271,581.84
274,900.00

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