Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,290.01  
 

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
1,290.01
870.47
419.54
278,130.46
2
1,290.01
869.16
420.85
277,709.61
3
1,290.01
867.84
422.17
277,287.44
4
1,290.01
866.52
423.49
276,863.95
5
1,290.01
865.20
424.81
276,439.14
6
1,290.01
863.87
426.14
276,013.00
7
1,290.01
862.54
427.47
275,585.54
8
1,290.01
861.20
428.81
275,156.73
9
1,290.01
859.86
430.15
274,726.58
10
1,290.01
858.52
431.49
274,295.10
11
1,290.01
857.17
432.84
273,862.26
12
1,290.01
855.82
434.19
273,428.07
13
1,290.01
854.46
435.55
272,992.52
14
1,290.01
853.10
436.91
272,555.61
15
1,290.01
851.74
438.27
272,117.34
16
1,290.01
850.37
439.64
271,677.69
17
1,290.01
848.99
441.02
271,236.68
18
1,290.01
847.61
442.40
270,794.28
19
1,290.01
846.23
443.78
270,350.50
20
1,290.01
844.85
445.16
269,905.34
21
1,290.01
843.45
446.56
269,458.78
22
1,290.01
842.06
447.95
269,010.83
23
1,290.01
840.66
449.35
268,561.48
24
1,290.01
839.25
450.76
268,110.73
25
1,290.01
837.85
452.16
267,658.56
26
1,290.01
836.43
453.58
267,204.98
27
1,290.01
835.02
454.99
266,749.99
28
1,290.01
833.59
456.42
266,293.57
29
1,290.01
832.17
457.84
265,835.73
30
1,290.01
830.74
459.27
265,376.46
31
1,290.01
829.30
460.71
264,915.75
32
1,290.01
827.86
462.15
264,453.60
33
1,290.01
826.42
463.59
263,990.01
34
1,290.01
824.97
465.04
263,524.97
35
1,290.01
823.52
466.49
263,058.47
36
1,290.01
822.06
467.95
262,590.52
37
1,290.01
820.60
469.41
262,121.11
38
1,290.01
819.13
470.88
261,650.22
39
1,290.01
817.66
472.35
261,177.87
40
1,290.01
816.18
473.83
260,704.04
41
1,290.01
814.70
475.31
260,228.73
42
1,290.01
813.21
476.80
259,751.94
43
1,290.01
811.72
478.29
259,273.65
44
1,290.01
810.23
479.78
258,793.87
45
1,290.01
808.73
481.28
258,312.59
46
1,290.01
807.23
482.78
257,829.81
47
1,290.01
805.72
484.29
257,345.52
48
1,290.01
804.20
485.81
256,859.71
49
1,290.01
802.69
487.32
256,372.39
50
1,290.01
801.16
488.85
255,883.54
51
1,290.01
799.64
490.37
255,393.17
52
1,290.01
798.10
491.91
254,901.26
53
1,290.01
796.57
493.44
254,407.82
54
1,290.01
795.02
494.99
253,912.83
55
1,290.01
793.48
496.53
253,416.30
56
1,290.01
791.93
498.08
252,918.22
57
1,290.01
790.37
499.64
252,418.58
58
1,290.01
788.81
501.20
251,917.37
59
1,290.01
787.24
502.77
251,414.61
60
1,290.01
785.67
504.34
250,910.27
61
1,290.01
784.09
505.92
250,404.35
62
1,290.01
782.51
507.50
249,896.86
63
1,290.01
780.93
509.08
249,387.77
64
1,290.01
779.34
510.67
248,877.10
65
1,290.01
777.74
512.27
248,364.83
66
1,290.01
776.14
513.87
247,850.96
67
1,290.01
774.53
515.48
247,335.48
68
1,290.01
772.92
517.09
246,818.40
69
1,290.01
771.31
518.70
246,299.70
70
1,290.01
769.69
520.32
245,779.37
71
1,290.01
768.06
521.95
245,257.42
72
1,290.01
766.43
523.58
244,733.84
73
1,290.01
764.79
525.22
244,208.63
74
1,290.01
763.15
526.86
243,681.77
75
1,290.01
761.51
528.50
243,153.26
76
1,290.01
759.85
530.16
242,623.11
77
1,290.01
758.20
531.81
242,091.29
78
1,290.01
756.54
533.47
241,557.82
79
1,290.01
754.87
535.14
241,022.68
80
1,290.01
753.20
536.81
240,485.86
81
1,290.01
751.52
538.49
239,947.37
82
1,290.01
749.84
540.17
239,407.20
83
1,290.01
748.15
541.86
238,865.33
84
1,290.01
746.45
543.56
238,321.78
85
1,290.01
744.76
545.25
237,776.52
86
1,290.01
743.05
546.96
237,229.57
87
1,290.01
741.34
548.67
236,680.90
88
1,290.01
739.63
550.38
236,130.52
89
1,290.01
737.91
552.10
235,578.41
90
1,290.01
736.18
553.83
235,024.59
91
1,290.01
734.45
555.56
234,469.03
92
1,290.01
732.72
557.29
233,911.73
93
1,290.01
730.97
559.04
233,352.70
94
1,290.01
729.23
560.78
232,791.92
95
1,290.01
727.47
562.54
232,229.38
96
1,290.01
725.72
564.29
231,665.09
97
1,290.01
723.95
566.06
231,099.03
98
1,290.01
722.18
567.83
230,531.21
99
1,290.01
720.41
569.60
229,961.61
100
1,290.01
718.63
571.38
229,390.23
101
1,290.01
716.84
573.17
228,817.06
102
1,290.01
715.05
574.96
228,242.10
103
1,290.01
713.26
576.75
227,665.35
104
1,290.01
711.45
578.56
227,086.79
105
1,290.01
709.65
580.36
226,506.43
106
1,290.01
707.83
582.18
225,924.25
107
1,290.01
706.01
584.00
225,340.26
108
1,290.01
704.19
585.82
224,754.43
109
1,290.01
702.36
587.65
224,166.78
110
1,290.01
700.52
589.49
223,577.29
111
1,290.01
698.68
591.33
222,985.96
112
1,290.01
696.83
593.18
222,392.78
113
1,290.01
694.98
595.03
221,797.75
114
1,290.01
693.12
596.89
221,200.86
115
1,290.01
691.25
598.76
220,602.10
116
1,290.01
689.38
600.63
220,001.47
117
1,290.01
687.50
602.51
219,398.97
118
1,290.01
685.62
604.39
218,794.58
119
1,290.01
683.73
606.28
218,188.30
120
1,290.01
681.84
608.17
217,580.13
121
1,290.01
679.94
610.07
216,970.06
122
1,290.01
678.03
611.98
216,358.08
123
1,290.01
676.12
613.89
215,744.19
124
1,290.01
674.20
615.81
215,128.38
125
1,290.01
672.28
617.73
214,510.65
126
1,290.01
670.35
619.66
213,890.98
127
1,290.01
668.41
621.60
213,269.38
128
1,290.01
666.47
623.54
212,645.84
129
1,290.01
664.52
625.49
212,020.35
130
1,290.01
662.56
627.45
211,392.90
131
1,290.01
660.60
629.41
210,763.49
132
1,290.01
658.64
631.37
210,132.12
133
1,290.01
656.66
633.35
209,498.77
134
1,290.01
654.68
635.33
208,863.44
135
1,290.01
652.70
637.31
208,226.13
136
1,290.01
650.71
639.30
207,586.83
137
1,290.01
648.71
641.30
206,945.53
138
1,290.01
646.70
643.31
206,302.22
139
1,290.01
644.69
645.32
205,656.91
140
1,290.01
642.68
647.33
205,009.58
141
1,290.01
640.65
649.36
204,360.22
142
1,290.01
638.63
651.38
203,708.84
143
1,290.01
636.59
653.42
203,055.42
144
1,290.01
634.55
655.46
202,399.95
145
1,290.01
632.50
657.51
201,742.44
146
1,290.01
630.45
659.56
201,082.88
147
1,290.01
628.38
661.63
200,421.25
148
1,290.01
626.32
663.69
199,757.56
149
1,290.01
624.24
665.77
199,091.79
150
1,290.01
622.16
667.85
198,423.94
151
1,290.01
620.07
669.94
197,754.01
152
1,290.01
617.98
672.03
197,081.98
153
1,290.01
615.88
674.13
196,407.85
154
1,290.01
613.77
676.24
195,731.62
155
1,290.01
611.66
678.35
195,053.27
156
1,290.01
609.54
680.47
194,372.80
157
1,290.01
607.41
682.60
193,690.20
158
1,290.01
605.28
684.73
193,005.48
159
1,290.01
603.14
686.87
192,318.61
160
1,290.01
601.00
689.01
191,629.59
161
1,290.01
598.84
691.17
190,938.43
162
1,290.01
596.68
693.33
190,245.10
163
1,290.01
594.52
695.49
189,549.60
164
1,290.01
592.34
697.67
188,851.94
165
1,290.01
590.16
699.85
188,152.09
166
1,290.01
587.98
702.03
187,450.05
167
1,290.01
585.78
704.23
186,745.83
168
1,290.01
583.58
706.43
186,039.40
169
1,290.01
581.37
708.64
185,330.76
170
1,290.01
579.16
710.85
184,619.91
171
1,290.01
576.94
713.07
183,906.84
172
1,290.01
574.71
715.30
183,191.53
173
1,290.01
572.47
717.54
182,474.00
174
1,290.01
570.23
719.78
181,754.22
175
1,290.01
567.98
722.03
181,032.19
176
1,290.01
565.73
724.28
180,307.91
177
1,290.01
563.46
726.55
179,581.36
178
1,290.01
561.19
728.82
178,852.54
179
1,290.01
558.91
731.10
178,121.44
180
1,290.01
556.63
733.38
177,388.06
181
1,290.01
554.34
735.67
176,652.39
182
1,290.01
552.04
737.97
175,914.42
183
1,290.01
549.73
740.28
175,174.14
184
1,290.01
547.42
742.59
174,431.55
185
1,290.01
545.10
744.91
173,686.64
186
1,290.01
542.77
747.24
172,939.40
187
1,290.01
540.44
749.57
172,189.83
188
1,290.01
538.09
751.92
171,437.91
189
1,290.01
535.74
754.27
170,683.64
190
1,290.01
533.39
756.62
169,927.02
191
1,290.01
531.02
758.99
169,168.03
192
1,290.01
528.65
761.36
168,406.67
193
1,290.01
526.27
763.74
167,642.93
194
1,290.01
523.88
766.13
166,876.81
195
1,290.01
521.49
768.52
166,108.29
196
1,290.01
519.09
770.92
165,337.37
197
1,290.01
516.68
773.33
164,564.04
198
1,290.01
514.26
775.75
163,788.29
199
1,290.01
511.84
778.17
163,010.12
200
1,290.01
509.41
780.60
162,229.51
201
1,290.01
506.97
783.04
161,446.47
202
1,290.01
504.52
785.49
160,660.98
203
1,290.01
502.07
787.94
159,873.04
204
1,290.01
499.60
790.41
159,082.63
205
1,290.01
497.13
792.88
158,289.75
206
1,290.01
494.66
795.35
157,494.40
207
1,290.01
492.17
797.84
156,696.56
208
1,290.01
489.68
800.33
155,896.22
209
1,290.01
487.18
802.83
155,093.39
210
1,290.01
484.67
805.34
154,288.05
211
1,290.01
482.15
807.86
153,480.19
212
1,290.01
479.63
810.38
152,669.80
213
1,290.01
477.09
812.92
151,856.89
214
1,290.01
474.55
815.46
151,041.43
215
1,290.01
472.00
818.01
150,223.42
216
1,290.01
469.45
820.56
149,402.86
217
1,290.01
466.88
823.13
148,579.74
218
1,290.01
464.31
825.70
147,754.04
219
1,290.01
461.73
828.28
146,925.76
220
1,290.01
459.14
830.87
146,094.89
221
1,290.01
456.55
833.46
145,261.43
222
1,290.01
453.94
836.07
144,425.36
223
1,290.01
451.33
838.68
143,586.68
224
1,290.01
448.71
841.30
142,745.38
225
1,290.01
446.08
843.93
141,901.45
226
1,290.01
443.44
846.57
141,054.88
227
1,290.01
440.80
849.21
140,205.67
228
1,290.01
438.14
851.87
139,353.80
229
1,290.01
435.48
854.53
138,499.27
230
1,290.01
432.81
857.20
137,642.07
231
1,290.01
430.13
859.88
136,782.19
232
1,290.01
427.44
862.57
135,919.62
233
1,290.01
424.75
865.26
135,054.36
234
1,290.01
422.04
867.97
134,186.40
235
1,290.01
419.33
870.68
133,315.72
236
1,290.01
416.61
873.40
132,442.32
237
1,290.01
413.88
876.13
131,566.20
238
1,290.01
411.14
878.87
130,687.33
239
1,290.01
408.40
881.61
129,805.72
240
1,290.01
405.64
884.37
128,921.35
241
1,290.01
402.88
887.13
128,034.22
242
1,290.01
400.11
889.90
127,144.32
243
1,290.01
397.33
892.68
126,251.63
244
1,290.01
394.54
895.47
125,356.16
245
1,290.01
391.74
898.27
124,457.89
246
1,290.01
388.93
901.08
123,556.81
247
1,290.01
386.12
903.89
122,652.91
248
1,290.01
383.29
906.72
121,746.19
249
1,290.01
380.46
909.55
120,836.64
250
1,290.01
377.61
912.40
119,924.24
251
1,290.01
374.76
915.25
119,009.00
252
1,290.01
371.90
918.11
118,090.89
253
1,290.01
369.03
920.98
117,169.91
254
1,290.01
366.16
923.85
116,246.06
255
1,290.01
363.27
926.74
115,319.32
256
1,290.01
360.37
929.64
114,389.68
257
1,290.01
357.47
932.54
113,457.14
258
1,290.01
354.55
935.46
112,521.68
259
1,290.01
351.63
938.38
111,583.30
260
1,290.01
348.70
941.31
110,641.99
261
1,290.01
345.76
944.25
109,697.74
262
1,290.01
342.81
947.20
108,750.53
263
1,290.01
339.85
950.16
107,800.37
264
1,290.01
336.88
953.13
106,847.24
265
1,290.01
333.90
956.11
105,891.12
266
1,290.01
330.91
959.10
104,932.02
267
1,290.01
327.91
962.10
103,969.93
268
1,290.01
324.91
965.10
103,004.82
269
1,290.01
321.89
968.12
102,036.70
270
1,290.01
318.86
971.15
101,065.56
271
1,290.01
315.83
974.18
100,091.38
272
1,290.01
312.79
977.22
99,114.15
273
1,290.01
309.73
980.28
98,133.87
274
1,290.01
306.67
983.34
97,150.53
275
1,290.01
303.60
986.41
96,164.12
276
1,290.01
300.51
989.50
95,174.62
277
1,290.01
297.42
992.59
94,182.03
278
1,290.01
294.32
995.69
93,186.34
279
1,290.01
291.21
998.80
92,187.54
280
1,290.01
288.09
1,001.92
91,185.61
281
1,290.01
284.96
1,005.05
90,180.56
282
1,290.01
281.81
1,008.20
89,172.36
283
1,290.01
278.66
1,011.35
88,161.02
284
1,290.01
275.50
1,014.51
87,146.51
285
1,290.01
272.33
1,017.68
86,128.83
286
1,290.01
269.15
1,020.86
85,107.97
287
1,290.01
265.96
1,024.05
84,083.93
288
1,290.01
262.76
1,027.25
83,056.68
289
1,290.01
259.55
1,030.46
82,026.22
290
1,290.01
256.33
1,033.68
80,992.54
291
1,290.01
253.10
1,036.91
79,955.63
292
1,290.01
249.86
1,040.15
78,915.49
293
1,290.01
246.61
1,043.40
77,872.09
294
1,290.01
243.35
1,046.66
76,825.43
295
1,290.01
240.08
1,049.93
75,775.50
296
1,290.01
236.80
1,053.21
74,722.28
297
1,290.01
233.51
1,056.50
73,665.78
298
1,290.01
230.21
1,059.80
72,605.98
299
1,290.01
226.89
1,063.12
71,542.86
300
1,290.01
223.57
1,066.44
70,476.42
301
1,290.01
220.24
1,069.77
69,406.65
302
1,290.01
216.90
1,073.11
68,333.54
303
1,290.01
213.54
1,076.47
67,257.07
304
1,290.01
210.18
1,079.83
66,177.24
305
1,290.01
206.80
1,083.21
65,094.03
306
1,290.01
203.42
1,086.59
64,007.44
307
1,290.01
200.02
1,089.99
62,917.45
308
1,290.01
196.62
1,093.39
61,824.06
309
1,290.01
193.20
1,096.81
60,727.25
310
1,290.01
189.77
1,100.24
59,627.01
311
1,290.01
186.33
1,103.68
58,523.34
312
1,290.01
182.89
1,107.12
57,416.21
313
1,290.01
179.43
1,110.58
56,305.63
314
1,290.01
175.96
1,114.05
55,191.57
315
1,290.01
172.47
1,117.54
54,074.04
316
1,290.01
168.98
1,121.03
52,953.01
317
1,290.01
165.48
1,124.53
51,828.48
318
1,290.01
161.96
1,128.05
50,700.43
319
1,290.01
158.44
1,131.57
49,568.86
320
1,290.01
154.90
1,135.11
48,433.75
321
1,290.01
151.36
1,138.65
47,295.10
322
1,290.01
147.80
1,142.21
46,152.89
323
1,290.01
144.23
1,145.78
45,007.10
324
1,290.01
140.65
1,149.36
43,857.74
325
1,290.01
137.06
1,152.95
42,704.79
326
1,290.01
133.45
1,156.56
41,548.23
327
1,290.01
129.84
1,160.17
40,388.06
328
1,290.01
126.21
1,163.80
39,224.26
329
1,290.01
122.58
1,167.43
38,056.83
330
1,290.01
118.93
1,171.08
36,885.74
331
1,290.01
115.27
1,174.74
35,711.00
332
1,290.01
111.60
1,178.41
34,532.59
333
1,290.01
107.91
1,182.10
33,350.49
334
1,290.01
104.22
1,185.79
32,164.70
335
1,290.01
100.51
1,189.50
30,975.21
336
1,290.01
96.80
1,193.21
29,781.99
337
1,290.01
93.07
1,196.94
28,585.05
338
1,290.01
89.33
1,200.68
27,384.37
339
1,290.01
85.58
1,204.43
26,179.94
340
1,290.01
81.81
1,208.20
24,971.74
341
1,290.01
78.04
1,211.97
23,759.77
342
1,290.01
74.25
1,215.76
22,544.01
343
1,290.01
70.45
1,219.56
21,324.45
344
1,290.01
66.64
1,223.37
20,101.07
345
1,290.01
62.82
1,227.19
18,873.88
346
1,290.01
58.98
1,231.03
17,642.85
347
1,290.01
55.13
1,234.88
16,407.98
348
1,290.01
51.27
1,238.74
15,169.24
349
1,290.01
47.40
1,242.61
13,926.63
350
1,290.01
43.52
1,246.49
12,680.15
351
1,290.01
39.63
1,250.38
11,429.76
352
1,290.01
35.72
1,254.29
10,175.47
353
1,290.01
31.80
1,258.21
8,917.26
354
1,290.01
27.87
1,262.14
7,655.11
355
1,290.01
23.92
1,266.09
6,389.03
356
1,290.01
19.97
1,270.04
5,118.98
357
1,290.01
16.00
1,274.01
3,844.97
358
1,290.01
12.02
1,277.99
2,566.97
359
1,290.01
8.02
1,281.99
1,284.99
360
1,289.00
4.02
1,284.99
0.00
Totals
464,402.59
185,852.59
278,550.00

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