Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,338.43  
 

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
1,338.43
949.32
389.11
275,775.89
2
1,338.43
947.98
390.45
275,385.44
3
1,338.43
946.64
391.79
274,993.64
4
1,338.43
945.29
393.14
274,600.50
5
1,338.43
943.94
394.49
274,206.01
6
1,338.43
942.58
395.85
273,810.17
7
1,338.43
941.22
397.21
273,412.96
8
1,338.43
939.86
398.57
273,014.39
9
1,338.43
938.49
399.94
272,614.44
10
1,338.43
937.11
401.32
272,213.13
11
1,338.43
935.73
402.70
271,810.43
12
1,338.43
934.35
404.08
271,406.35
13
1,338.43
932.96
405.47
271,000.88
14
1,338.43
931.57
406.86
270,594.01
15
1,338.43
930.17
408.26
270,185.75
16
1,338.43
928.76
409.67
269,776.08
17
1,338.43
927.36
411.07
269,365.01
18
1,338.43
925.94
412.49
268,952.52
19
1,338.43
924.52
413.91
268,538.61
20
1,338.43
923.10
415.33
268,123.29
21
1,338.43
921.67
416.76
267,706.53
22
1,338.43
920.24
418.19
267,288.34
23
1,338.43
918.80
419.63
266,868.71
24
1,338.43
917.36
421.07
266,447.65
25
1,338.43
915.91
422.52
266,025.13
26
1,338.43
914.46
423.97
265,601.16
27
1,338.43
913.00
425.43
265,175.73
28
1,338.43
911.54
426.89
264,748.85
29
1,338.43
910.07
428.36
264,320.49
30
1,338.43
908.60
429.83
263,890.66
31
1,338.43
907.12
431.31
263,459.36
32
1,338.43
905.64
432.79
263,026.57
33
1,338.43
904.15
434.28
262,592.29
34
1,338.43
902.66
435.77
262,156.52
35
1,338.43
901.16
437.27
261,719.26
36
1,338.43
899.66
438.77
261,280.49
37
1,338.43
898.15
440.28
260,840.21
38
1,338.43
896.64
441.79
260,398.42
39
1,338.43
895.12
443.31
259,955.10
40
1,338.43
893.60
444.83
259,510.27
41
1,338.43
892.07
446.36
259,063.91
42
1,338.43
890.53
447.90
258,616.01
43
1,338.43
888.99
449.44
258,166.57
44
1,338.43
887.45
450.98
257,715.59
45
1,338.43
885.90
452.53
257,263.06
46
1,338.43
884.34
454.09
256,808.97
47
1,338.43
882.78
455.65
256,353.32
48
1,338.43
881.21
457.22
255,896.10
49
1,338.43
879.64
458.79
255,437.32
50
1,338.43
878.07
460.36
254,976.95
51
1,338.43
876.48
461.95
254,515.01
52
1,338.43
874.90
463.53
254,051.47
53
1,338.43
873.30
465.13
253,586.34
54
1,338.43
871.70
466.73
253,119.62
55
1,338.43
870.10
468.33
252,651.28
56
1,338.43
868.49
469.94
252,181.34
57
1,338.43
866.87
471.56
251,709.79
58
1,338.43
865.25
473.18
251,236.61
59
1,338.43
863.63
474.80
250,761.81
60
1,338.43
861.99
476.44
250,285.37
61
1,338.43
860.36
478.07
249,807.29
62
1,338.43
858.71
479.72
249,327.58
63
1,338.43
857.06
481.37
248,846.21
64
1,338.43
855.41
483.02
248,363.19
65
1,338.43
853.75
484.68
247,878.51
66
1,338.43
852.08
486.35
247,392.16
67
1,338.43
850.41
488.02
246,904.14
68
1,338.43
848.73
489.70
246,414.44
69
1,338.43
847.05
491.38
245,923.06
70
1,338.43
845.36
493.07
245,429.99
71
1,338.43
843.67
494.76
244,935.23
72
1,338.43
841.96
496.47
244,438.76
73
1,338.43
840.26
498.17
243,940.59
74
1,338.43
838.55
499.88
243,440.71
75
1,338.43
836.83
501.60
242,939.11
76
1,338.43
835.10
503.33
242,435.78
77
1,338.43
833.37
505.06
241,930.72
78
1,338.43
831.64
506.79
241,423.93
79
1,338.43
829.89
508.54
240,915.39
80
1,338.43
828.15
510.28
240,405.11
81
1,338.43
826.39
512.04
239,893.07
82
1,338.43
824.63
513.80
239,379.28
83
1,338.43
822.87
515.56
238,863.71
84
1,338.43
821.09
517.34
238,346.38
85
1,338.43
819.32
519.11
237,827.26
86
1,338.43
817.53
520.90
237,306.36
87
1,338.43
815.74
522.69
236,783.67
88
1,338.43
813.94
524.49
236,259.19
89
1,338.43
812.14
526.29
235,732.90
90
1,338.43
810.33
528.10
235,204.80
91
1,338.43
808.52
529.91
234,674.89
92
1,338.43
806.69
531.74
234,143.15
93
1,338.43
804.87
533.56
233,609.59
94
1,338.43
803.03
535.40
233,074.19
95
1,338.43
801.19
537.24
232,536.95
96
1,338.43
799.35
539.08
231,997.87
97
1,338.43
797.49
540.94
231,456.93
98
1,338.43
795.63
542.80
230,914.14
99
1,338.43
793.77
544.66
230,369.47
100
1,338.43
791.90
546.53
229,822.94
101
1,338.43
790.02
548.41
229,274.52
102
1,338.43
788.13
550.30
228,724.23
103
1,338.43
786.24
552.19
228,172.04
104
1,338.43
784.34
554.09
227,617.95
105
1,338.43
782.44
555.99
227,061.95
106
1,338.43
780.53
557.90
226,504.05
107
1,338.43
778.61
559.82
225,944.23
108
1,338.43
776.68
561.75
225,382.48
109
1,338.43
774.75
563.68
224,818.80
110
1,338.43
772.81
565.62
224,253.19
111
1,338.43
770.87
567.56
223,685.63
112
1,338.43
768.92
569.51
223,116.12
113
1,338.43
766.96
571.47
222,544.65
114
1,338.43
765.00
573.43
221,971.22
115
1,338.43
763.03
575.40
221,395.81
116
1,338.43
761.05
577.38
220,818.43
117
1,338.43
759.06
579.37
220,239.06
118
1,338.43
757.07
581.36
219,657.70
119
1,338.43
755.07
583.36
219,074.35
120
1,338.43
753.07
585.36
218,488.99
121
1,338.43
751.06
587.37
217,901.61
122
1,338.43
749.04
589.39
217,312.22
123
1,338.43
747.01
591.42
216,720.80
124
1,338.43
744.98
593.45
216,127.35
125
1,338.43
742.94
595.49
215,531.85
126
1,338.43
740.89
597.54
214,934.32
127
1,338.43
738.84
599.59
214,334.72
128
1,338.43
736.78
601.65
213,733.07
129
1,338.43
734.71
603.72
213,129.35
130
1,338.43
732.63
605.80
212,523.55
131
1,338.43
730.55
607.88
211,915.67
132
1,338.43
728.46
609.97
211,305.70
133
1,338.43
726.36
612.07
210,693.63
134
1,338.43
724.26
614.17
210,079.46
135
1,338.43
722.15
616.28
209,463.18
136
1,338.43
720.03
618.40
208,844.78
137
1,338.43
717.90
620.53
208,224.25
138
1,338.43
715.77
622.66
207,601.59
139
1,338.43
713.63
624.80
206,976.79
140
1,338.43
711.48
626.95
206,349.85
141
1,338.43
709.33
629.10
205,720.74
142
1,338.43
707.17
631.26
205,089.48
143
1,338.43
705.00
633.43
204,456.04
144
1,338.43
702.82
635.61
203,820.43
145
1,338.43
700.63
637.80
203,182.63
146
1,338.43
698.44
639.99
202,542.64
147
1,338.43
696.24
642.19
201,900.45
148
1,338.43
694.03
644.40
201,256.06
149
1,338.43
691.82
646.61
200,609.44
150
1,338.43
689.59
648.84
199,960.61
151
1,338.43
687.36
651.07
199,309.54
152
1,338.43
685.13
653.30
198,656.24
153
1,338.43
682.88
655.55
198,000.69
154
1,338.43
680.63
657.80
197,342.89
155
1,338.43
678.37
660.06
196,682.83
156
1,338.43
676.10
662.33
196,020.49
157
1,338.43
673.82
664.61
195,355.88
158
1,338.43
671.54
666.89
194,688.99
159
1,338.43
669.24
669.19
194,019.80
160
1,338.43
666.94
671.49
193,348.32
161
1,338.43
664.63
673.80
192,674.52
162
1,338.43
662.32
676.11
191,998.41
163
1,338.43
659.99
678.44
191,319.97
164
1,338.43
657.66
680.77
190,639.21
165
1,338.43
655.32
683.11
189,956.10
166
1,338.43
652.97
685.46
189,270.64
167
1,338.43
650.62
687.81
188,582.83
168
1,338.43
648.25
690.18
187,892.65
169
1,338.43
645.88
692.55
187,200.10
170
1,338.43
643.50
694.93
186,505.17
171
1,338.43
641.11
697.32
185,807.86
172
1,338.43
638.71
699.72
185,108.14
173
1,338.43
636.31
702.12
184,406.02
174
1,338.43
633.90
704.53
183,701.49
175
1,338.43
631.47
706.96
182,994.53
176
1,338.43
629.04
709.39
182,285.14
177
1,338.43
626.61
711.82
181,573.32
178
1,338.43
624.16
714.27
180,859.05
179
1,338.43
621.70
716.73
180,142.32
180
1,338.43
619.24
719.19
179,423.13
181
1,338.43
616.77
721.66
178,701.47
182
1,338.43
614.29
724.14
177,977.32
183
1,338.43
611.80
726.63
177,250.69
184
1,338.43
609.30
729.13
176,521.56
185
1,338.43
606.79
731.64
175,789.92
186
1,338.43
604.28
734.15
175,055.77
187
1,338.43
601.75
736.68
174,319.09
188
1,338.43
599.22
739.21
173,579.89
189
1,338.43
596.68
741.75
172,838.14
190
1,338.43
594.13
744.30
172,093.84
191
1,338.43
591.57
746.86
171,346.98
192
1,338.43
589.01
749.42
170,597.56
193
1,338.43
586.43
752.00
169,845.55
194
1,338.43
583.84
754.59
169,090.97
195
1,338.43
581.25
757.18
168,333.79
196
1,338.43
578.65
759.78
167,574.01
197
1,338.43
576.04
762.39
166,811.61
198
1,338.43
573.41
765.02
166,046.60
199
1,338.43
570.79
767.64
165,278.95
200
1,338.43
568.15
770.28
164,508.67
201
1,338.43
565.50
772.93
163,735.74
202
1,338.43
562.84
775.59
162,960.15
203
1,338.43
560.18
778.25
162,181.89
204
1,338.43
557.50
780.93
161,400.96
205
1,338.43
554.82
783.61
160,617.35
206
1,338.43
552.12
786.31
159,831.04
207
1,338.43
549.42
789.01
159,042.03
208
1,338.43
546.71
791.72
158,250.31
209
1,338.43
543.99
794.44
157,455.86
210
1,338.43
541.25
797.18
156,658.69
211
1,338.43
538.51
799.92
155,858.77
212
1,338.43
535.76
802.67
155,056.11
213
1,338.43
533.01
805.42
154,250.68
214
1,338.43
530.24
808.19
153,442.49
215
1,338.43
527.46
810.97
152,631.52
216
1,338.43
524.67
813.76
151,817.76
217
1,338.43
521.87
816.56
151,001.20
218
1,338.43
519.07
819.36
150,181.84
219
1,338.43
516.25
822.18
149,359.66
220
1,338.43
513.42
825.01
148,534.65
221
1,338.43
510.59
827.84
147,706.81
222
1,338.43
507.74
830.69
146,876.12
223
1,338.43
504.89
833.54
146,042.58
224
1,338.43
502.02
836.41
145,206.17
225
1,338.43
499.15
839.28
144,366.89
226
1,338.43
496.26
842.17
143,524.72
227
1,338.43
493.37
845.06
142,679.65
228
1,338.43
490.46
847.97
141,831.69
229
1,338.43
487.55
850.88
140,980.80
230
1,338.43
484.62
853.81
140,126.99
231
1,338.43
481.69
856.74
139,270.25
232
1,338.43
478.74
859.69
138,410.56
233
1,338.43
475.79
862.64
137,547.92
234
1,338.43
472.82
865.61
136,682.31
235
1,338.43
469.85
868.58
135,813.72
236
1,338.43
466.86
871.57
134,942.15
237
1,338.43
463.86
874.57
134,067.59
238
1,338.43
460.86
877.57
133,190.01
239
1,338.43
457.84
880.59
132,309.43
240
1,338.43
454.81
883.62
131,425.81
241
1,338.43
451.78
886.65
130,539.16
242
1,338.43
448.73
889.70
129,649.45
243
1,338.43
445.67
892.76
128,756.69
244
1,338.43
442.60
895.83
127,860.86
245
1,338.43
439.52
898.91
126,961.96
246
1,338.43
436.43
902.00
126,059.96
247
1,338.43
433.33
905.10
125,154.86
248
1,338.43
430.22
908.21
124,246.65
249
1,338.43
427.10
911.33
123,335.32
250
1,338.43
423.97
914.46
122,420.85
251
1,338.43
420.82
917.61
121,503.24
252
1,338.43
417.67
920.76
120,582.48
253
1,338.43
414.50
923.93
119,658.55
254
1,338.43
411.33
927.10
118,731.45
255
1,338.43
408.14
930.29
117,801.16
256
1,338.43
404.94
933.49
116,867.67
257
1,338.43
401.73
936.70
115,930.97
258
1,338.43
398.51
939.92
114,991.06
259
1,338.43
395.28
943.15
114,047.91
260
1,338.43
392.04
946.39
113,101.52
261
1,338.43
388.79
949.64
112,151.87
262
1,338.43
385.52
952.91
111,198.97
263
1,338.43
382.25
956.18
110,242.78
264
1,338.43
378.96
959.47
109,283.31
265
1,338.43
375.66
962.77
108,320.54
266
1,338.43
372.35
966.08
107,354.47
267
1,338.43
369.03
969.40
106,385.07
268
1,338.43
365.70
972.73
105,412.33
269
1,338.43
362.35
976.08
104,436.26
270
1,338.43
359.00
979.43
103,456.83
271
1,338.43
355.63
982.80
102,474.03
272
1,338.43
352.25
986.18
101,487.86
273
1,338.43
348.86
989.57
100,498.29
274
1,338.43
345.46
992.97
99,505.32
275
1,338.43
342.05
996.38
98,508.94
276
1,338.43
338.62
999.81
97,509.14
277
1,338.43
335.19
1,003.24
96,505.90
278
1,338.43
331.74
1,006.69
95,499.20
279
1,338.43
328.28
1,010.15
94,489.05
280
1,338.43
324.81
1,013.62
93,475.43
281
1,338.43
321.32
1,017.11
92,458.32
282
1,338.43
317.83
1,020.60
91,437.72
283
1,338.43
314.32
1,024.11
90,413.60
284
1,338.43
310.80
1,027.63
89,385.97
285
1,338.43
307.26
1,031.17
88,354.81
286
1,338.43
303.72
1,034.71
87,320.09
287
1,338.43
300.16
1,038.27
86,281.83
288
1,338.43
296.59
1,041.84
85,239.99
289
1,338.43
293.01
1,045.42
84,194.57
290
1,338.43
289.42
1,049.01
83,145.56
291
1,338.43
285.81
1,052.62
82,092.95
292
1,338.43
282.19
1,056.24
81,036.71
293
1,338.43
278.56
1,059.87
79,976.84
294
1,338.43
274.92
1,063.51
78,913.33
295
1,338.43
271.26
1,067.17
77,846.17
296
1,338.43
267.60
1,070.83
76,775.33
297
1,338.43
263.92
1,074.51
75,700.82
298
1,338.43
260.22
1,078.21
74,622.61
299
1,338.43
256.52
1,081.91
73,540.70
300
1,338.43
252.80
1,085.63
72,455.06
301
1,338.43
249.06
1,089.37
71,365.70
302
1,338.43
245.32
1,093.11
70,272.59
303
1,338.43
241.56
1,096.87
69,175.72
304
1,338.43
237.79
1,100.64
68,075.08
305
1,338.43
234.01
1,104.42
66,970.66
306
1,338.43
230.21
1,108.22
65,862.44
307
1,338.43
226.40
1,112.03
64,750.41
308
1,338.43
222.58
1,115.85
63,634.56
309
1,338.43
218.74
1,119.69
62,514.88
310
1,338.43
214.89
1,123.54
61,391.34
311
1,338.43
211.03
1,127.40
60,263.94
312
1,338.43
207.16
1,131.27
59,132.67
313
1,338.43
203.27
1,135.16
57,997.51
314
1,338.43
199.37
1,139.06
56,858.45
315
1,338.43
195.45
1,142.98
55,715.47
316
1,338.43
191.52
1,146.91
54,568.56
317
1,338.43
187.58
1,150.85
53,417.71
318
1,338.43
183.62
1,154.81
52,262.90
319
1,338.43
179.65
1,158.78
51,104.12
320
1,338.43
175.67
1,162.76
49,941.37
321
1,338.43
171.67
1,166.76
48,774.61
322
1,338.43
167.66
1,170.77
47,603.84
323
1,338.43
163.64
1,174.79
46,429.05
324
1,338.43
159.60
1,178.83
45,250.22
325
1,338.43
155.55
1,182.88
44,067.34
326
1,338.43
151.48
1,186.95
42,880.39
327
1,338.43
147.40
1,191.03
41,689.36
328
1,338.43
143.31
1,195.12
40,494.24
329
1,338.43
139.20
1,199.23
39,295.01
330
1,338.43
135.08
1,203.35
38,091.65
331
1,338.43
130.94
1,207.49
36,884.16
332
1,338.43
126.79
1,211.64
35,672.52
333
1,338.43
122.62
1,215.81
34,456.72
334
1,338.43
118.44
1,219.99
33,236.73
335
1,338.43
114.25
1,224.18
32,012.55
336
1,338.43
110.04
1,228.39
30,784.17
337
1,338.43
105.82
1,232.61
29,551.56
338
1,338.43
101.58
1,236.85
28,314.71
339
1,338.43
97.33
1,241.10
27,073.61
340
1,338.43
93.07
1,245.36
25,828.25
341
1,338.43
88.78
1,249.65
24,578.60
342
1,338.43
84.49
1,253.94
23,324.66
343
1,338.43
80.18
1,258.25
22,066.41
344
1,338.43
75.85
1,262.58
20,803.83
345
1,338.43
71.51
1,266.92
19,536.92
346
1,338.43
67.16
1,271.27
18,265.64
347
1,338.43
62.79
1,275.64
16,990.00
348
1,338.43
58.40
1,280.03
15,709.98
349
1,338.43
54.00
1,284.43
14,425.55
350
1,338.43
49.59
1,288.84
13,136.71
351
1,338.43
45.16
1,293.27
11,843.43
352
1,338.43
40.71
1,297.72
10,545.72
353
1,338.43
36.25
1,302.18
9,243.54
354
1,338.43
31.77
1,306.66
7,936.88
355
1,338.43
27.28
1,311.15
6,625.73
356
1,338.43
22.78
1,315.65
5,310.08
357
1,338.43
18.25
1,320.18
3,989.90
358
1,338.43
13.72
1,324.71
2,665.19
359
1,338.43
9.16
1,329.27
1,335.92
360
1,340.51
4.59
1,335.92
0.00
Totals
481,836.88
205,671.88
276,165.00

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