Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,375.00  
 

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
1,375.00
975.25
399.75
283,310.25
2
1,375.00
973.88
401.12
282,909.13
3
1,375.00
972.50
402.50
282,506.63
4
1,375.00
971.12
403.88
282,102.75
5
1,375.00
969.73
405.27
281,697.48
6
1,375.00
968.34
406.66
281,290.81
7
1,375.00
966.94
408.06
280,882.75
8
1,375.00
965.53
409.47
280,473.28
9
1,375.00
964.13
410.87
280,062.41
10
1,375.00
962.71
412.29
279,650.13
11
1,375.00
961.30
413.70
279,236.42
12
1,375.00
959.88
415.12
278,821.30
13
1,375.00
958.45
416.55
278,404.75
14
1,375.00
957.02
417.98
277,986.76
15
1,375.00
955.58
419.42
277,567.34
16
1,375.00
954.14
420.86
277,146.48
17
1,375.00
952.69
422.31
276,724.17
18
1,375.00
951.24
423.76
276,300.41
19
1,375.00
949.78
425.22
275,875.19
20
1,375.00
948.32
426.68
275,448.51
21
1,375.00
946.85
428.15
275,020.37
22
1,375.00
945.38
429.62
274,590.75
23
1,375.00
943.91
431.09
274,159.66
24
1,375.00
942.42
432.58
273,727.08
25
1,375.00
940.94
434.06
273,293.02
26
1,375.00
939.44
435.56
272,857.46
27
1,375.00
937.95
437.05
272,420.41
28
1,375.00
936.45
438.55
271,981.85
29
1,375.00
934.94
440.06
271,541.79
30
1,375.00
933.42
441.58
271,100.22
31
1,375.00
931.91
443.09
270,657.12
32
1,375.00
930.38
444.62
270,212.51
33
1,375.00
928.86
446.14
269,766.36
34
1,375.00
927.32
447.68
269,318.68
35
1,375.00
925.78
449.22
268,869.47
36
1,375.00
924.24
450.76
268,418.71
37
1,375.00
922.69
452.31
267,966.40
38
1,375.00
921.13
453.87
267,512.53
39
1,375.00
919.57
455.43
267,057.10
40
1,375.00
918.01
456.99
266,600.11
41
1,375.00
916.44
458.56
266,141.55
42
1,375.00
914.86
460.14
265,681.41
43
1,375.00
913.28
461.72
265,219.69
44
1,375.00
911.69
463.31
264,756.39
45
1,375.00
910.10
464.90
264,291.49
46
1,375.00
908.50
466.50
263,824.99
47
1,375.00
906.90
468.10
263,356.89
48
1,375.00
905.29
469.71
262,887.18
49
1,375.00
903.67
471.33
262,415.85
50
1,375.00
902.05
472.95
261,942.90
51
1,375.00
900.43
474.57
261,468.33
52
1,375.00
898.80
476.20
260,992.13
53
1,375.00
897.16
477.84
260,514.29
54
1,375.00
895.52
479.48
260,034.81
55
1,375.00
893.87
481.13
259,553.68
56
1,375.00
892.22
482.78
259,070.89
57
1,375.00
890.56
484.44
258,586.45
58
1,375.00
888.89
486.11
258,100.34
59
1,375.00
887.22
487.78
257,612.56
60
1,375.00
885.54
489.46
257,123.10
61
1,375.00
883.86
491.14
256,631.97
62
1,375.00
882.17
492.83
256,139.14
63
1,375.00
880.48
494.52
255,644.62
64
1,375.00
878.78
496.22
255,148.39
65
1,375.00
877.07
497.93
254,650.47
66
1,375.00
875.36
499.64
254,150.83
67
1,375.00
873.64
501.36
253,649.47
68
1,375.00
871.92
503.08
253,146.39
69
1,375.00
870.19
504.81
252,641.58
70
1,375.00
868.46
506.54
252,135.04
71
1,375.00
866.71
508.29
251,626.75
72
1,375.00
864.97
510.03
251,116.72
73
1,375.00
863.21
511.79
250,604.93
74
1,375.00
861.45
513.55
250,091.39
75
1,375.00
859.69
515.31
249,576.08
76
1,375.00
857.92
517.08
249,058.99
77
1,375.00
856.14
518.86
248,540.13
78
1,375.00
854.36
520.64
248,019.49
79
1,375.00
852.57
522.43
247,497.06
80
1,375.00
850.77
524.23
246,972.83
81
1,375.00
848.97
526.03
246,446.80
82
1,375.00
847.16
527.84
245,918.96
83
1,375.00
845.35
529.65
245,389.31
84
1,375.00
843.53
531.47
244,857.83
85
1,375.00
841.70
533.30
244,324.53
86
1,375.00
839.87
535.13
243,789.40
87
1,375.00
838.03
536.97
243,252.42
88
1,375.00
836.18
538.82
242,713.60
89
1,375.00
834.33
540.67
242,172.93
90
1,375.00
832.47
542.53
241,630.40
91
1,375.00
830.60
544.40
241,086.00
92
1,375.00
828.73
546.27
240,539.74
93
1,375.00
826.86
548.14
239,991.59
94
1,375.00
824.97
550.03
239,441.56
95
1,375.00
823.08
551.92
238,889.64
96
1,375.00
821.18
553.82
238,335.83
97
1,375.00
819.28
555.72
237,780.11
98
1,375.00
817.37
557.63
237,222.48
99
1,375.00
815.45
559.55
236,662.93
100
1,375.00
813.53
561.47
236,101.46
101
1,375.00
811.60
563.40
235,538.05
102
1,375.00
809.66
565.34
234,972.72
103
1,375.00
807.72
567.28
234,405.44
104
1,375.00
805.77
569.23
233,836.20
105
1,375.00
803.81
571.19
233,265.02
106
1,375.00
801.85
573.15
232,691.86
107
1,375.00
799.88
575.12
232,116.74
108
1,375.00
797.90
577.10
231,539.64
109
1,375.00
795.92
579.08
230,960.56
110
1,375.00
793.93
581.07
230,379.49
111
1,375.00
791.93
583.07
229,796.42
112
1,375.00
789.93
585.07
229,211.34
113
1,375.00
787.91
587.09
228,624.26
114
1,375.00
785.90
589.10
228,035.15
115
1,375.00
783.87
591.13
227,444.02
116
1,375.00
781.84
593.16
226,850.86
117
1,375.00
779.80
595.20
226,255.66
118
1,375.00
777.75
597.25
225,658.42
119
1,375.00
775.70
599.30
225,059.12
120
1,375.00
773.64
601.36
224,457.76
121
1,375.00
771.57
603.43
223,854.33
122
1,375.00
769.50
605.50
223,248.83
123
1,375.00
767.42
607.58
222,641.25
124
1,375.00
765.33
609.67
222,031.58
125
1,375.00
763.23
611.77
221,419.81
126
1,375.00
761.13
613.87
220,805.94
127
1,375.00
759.02
615.98
220,189.96
128
1,375.00
756.90
618.10
219,571.87
129
1,375.00
754.78
620.22
218,951.64
130
1,375.00
752.65
622.35
218,329.29
131
1,375.00
750.51
624.49
217,704.80
132
1,375.00
748.36
626.64
217,078.16
133
1,375.00
746.21
628.79
216,449.36
134
1,375.00
744.04
630.96
215,818.41
135
1,375.00
741.88
633.12
215,185.28
136
1,375.00
739.70
635.30
214,549.98
137
1,375.00
737.52
637.48
213,912.50
138
1,375.00
735.32
639.68
213,272.82
139
1,375.00
733.13
641.87
212,630.95
140
1,375.00
730.92
644.08
211,986.87
141
1,375.00
728.70
646.30
211,340.57
142
1,375.00
726.48
648.52
210,692.06
143
1,375.00
724.25
650.75
210,041.31
144
1,375.00
722.02
652.98
209,388.33
145
1,375.00
719.77
655.23
208,733.10
146
1,375.00
717.52
657.48
208,075.62
147
1,375.00
715.26
659.74
207,415.88
148
1,375.00
712.99
662.01
206,753.87
149
1,375.00
710.72
664.28
206,089.59
150
1,375.00
708.43
666.57
205,423.02
151
1,375.00
706.14
668.86
204,754.16
152
1,375.00
703.84
671.16
204,083.00
153
1,375.00
701.54
673.46
203,409.54
154
1,375.00
699.22
675.78
202,733.76
155
1,375.00
696.90
678.10
202,055.66
156
1,375.00
694.57
680.43
201,375.22
157
1,375.00
692.23
682.77
200,692.45
158
1,375.00
689.88
685.12
200,007.33
159
1,375.00
687.53
687.47
199,319.86
160
1,375.00
685.16
689.84
198,630.02
161
1,375.00
682.79
692.21
197,937.81
162
1,375.00
680.41
694.59
197,243.22
163
1,375.00
678.02
696.98
196,546.24
164
1,375.00
675.63
699.37
195,846.87
165
1,375.00
673.22
701.78
195,145.10
166
1,375.00
670.81
704.19
194,440.91
167
1,375.00
668.39
706.61
193,734.30
168
1,375.00
665.96
709.04
193,025.26
169
1,375.00
663.52
711.48
192,313.78
170
1,375.00
661.08
713.92
191,599.86
171
1,375.00
658.62
716.38
190,883.49
172
1,375.00
656.16
718.84
190,164.65
173
1,375.00
653.69
721.31
189,443.34
174
1,375.00
651.21
723.79
188,719.55
175
1,375.00
648.72
726.28
187,993.27
176
1,375.00
646.23
728.77
187,264.50
177
1,375.00
643.72
731.28
186,533.22
178
1,375.00
641.21
733.79
185,799.43
179
1,375.00
638.69
736.31
185,063.12
180
1,375.00
636.15
738.85
184,324.27
181
1,375.00
633.61
741.39
183,582.89
182
1,375.00
631.07
743.93
182,838.95
183
1,375.00
628.51
746.49
182,092.46
184
1,375.00
625.94
749.06
181,343.40
185
1,375.00
623.37
751.63
180,591.77
186
1,375.00
620.78
754.22
179,837.56
187
1,375.00
618.19
756.81
179,080.75
188
1,375.00
615.59
759.41
178,321.34
189
1,375.00
612.98
762.02
177,559.32
190
1,375.00
610.36
764.64
176,794.68
191
1,375.00
607.73
767.27
176,027.41
192
1,375.00
605.09
769.91
175,257.50
193
1,375.00
602.45
772.55
174,484.95
194
1,375.00
599.79
775.21
173,709.74
195
1,375.00
597.13
777.87
172,931.87
196
1,375.00
594.45
780.55
172,151.32
197
1,375.00
591.77
783.23
171,368.09
198
1,375.00
589.08
785.92
170,582.17
199
1,375.00
586.38
788.62
169,793.55
200
1,375.00
583.67
791.33
169,002.21
201
1,375.00
580.95
794.05
168,208.16
202
1,375.00
578.22
796.78
167,411.37
203
1,375.00
575.48
799.52
166,611.85
204
1,375.00
572.73
802.27
165,809.58
205
1,375.00
569.97
805.03
165,004.55
206
1,375.00
567.20
807.80
164,196.75
207
1,375.00
564.43
810.57
163,386.18
208
1,375.00
561.64
813.36
162,572.82
209
1,375.00
558.84
816.16
161,756.66
210
1,375.00
556.04
818.96
160,937.70
211
1,375.00
553.22
821.78
160,115.92
212
1,375.00
550.40
824.60
159,291.32
213
1,375.00
547.56
827.44
158,463.89
214
1,375.00
544.72
830.28
157,633.61
215
1,375.00
541.87
833.13
156,800.47
216
1,375.00
539.00
836.00
155,964.47
217
1,375.00
536.13
838.87
155,125.60
218
1,375.00
533.24
841.76
154,283.85
219
1,375.00
530.35
844.65
153,439.20
220
1,375.00
527.45
847.55
152,591.64
221
1,375.00
524.53
850.47
151,741.18
222
1,375.00
521.61
853.39
150,887.79
223
1,375.00
518.68
856.32
150,031.46
224
1,375.00
515.73
859.27
149,172.20
225
1,375.00
512.78
862.22
148,309.98
226
1,375.00
509.82
865.18
147,444.79
227
1,375.00
506.84
868.16
146,576.63
228
1,375.00
503.86
871.14
145,705.49
229
1,375.00
500.86
874.14
144,831.35
230
1,375.00
497.86
877.14
143,954.21
231
1,375.00
494.84
880.16
143,074.05
232
1,375.00
491.82
883.18
142,190.87
233
1,375.00
488.78
886.22
141,304.65
234
1,375.00
485.73
889.27
140,415.39
235
1,375.00
482.68
892.32
139,523.06
236
1,375.00
479.61
895.39
138,627.68
237
1,375.00
476.53
898.47
137,729.21
238
1,375.00
473.44
901.56
136,827.65
239
1,375.00
470.35
904.65
135,923.00
240
1,375.00
467.24
907.76
135,015.23
241
1,375.00
464.11
910.89
134,104.35
242
1,375.00
460.98
914.02
133,190.33
243
1,375.00
457.84
917.16
132,273.17
244
1,375.00
454.69
920.31
131,352.86
245
1,375.00
451.53
923.47
130,429.39
246
1,375.00
448.35
926.65
129,502.74
247
1,375.00
445.17
929.83
128,572.90
248
1,375.00
441.97
933.03
127,639.87
249
1,375.00
438.76
936.24
126,703.64
250
1,375.00
435.54
939.46
125,764.18
251
1,375.00
432.31
942.69
124,821.49
252
1,375.00
429.07
945.93
123,875.57
253
1,375.00
425.82
949.18
122,926.39
254
1,375.00
422.56
952.44
121,973.95
255
1,375.00
419.29
955.71
121,018.23
256
1,375.00
416.00
959.00
120,059.23
257
1,375.00
412.70
962.30
119,096.94
258
1,375.00
409.40
965.60
118,131.33
259
1,375.00
406.08
968.92
117,162.41
260
1,375.00
402.75
972.25
116,190.16
261
1,375.00
399.40
975.60
115,214.56
262
1,375.00
396.05
978.95
114,235.61
263
1,375.00
392.68
982.32
113,253.29
264
1,375.00
389.31
985.69
112,267.60
265
1,375.00
385.92
989.08
111,278.52
266
1,375.00
382.52
992.48
110,286.04
267
1,375.00
379.11
995.89
109,290.15
268
1,375.00
375.68
999.32
108,290.84
269
1,375.00
372.25
1,002.75
107,288.09
270
1,375.00
368.80
1,006.20
106,281.89
271
1,375.00
365.34
1,009.66
105,272.23
272
1,375.00
361.87
1,013.13
104,259.11
273
1,375.00
358.39
1,016.61
103,242.50
274
1,375.00
354.90
1,020.10
102,222.39
275
1,375.00
351.39
1,023.61
101,198.78
276
1,375.00
347.87
1,027.13
100,171.65
277
1,375.00
344.34
1,030.66
99,140.99
278
1,375.00
340.80
1,034.20
98,106.79
279
1,375.00
337.24
1,037.76
97,069.03
280
1,375.00
333.67
1,041.33
96,027.71
281
1,375.00
330.10
1,044.90
94,982.80
282
1,375.00
326.50
1,048.50
93,934.31
283
1,375.00
322.90
1,052.10
92,882.20
284
1,375.00
319.28
1,055.72
91,826.49
285
1,375.00
315.65
1,059.35
90,767.14
286
1,375.00
312.01
1,062.99
89,704.15
287
1,375.00
308.36
1,066.64
88,637.51
288
1,375.00
304.69
1,070.31
87,567.20
289
1,375.00
301.01
1,073.99
86,493.21
290
1,375.00
297.32
1,077.68
85,415.54
291
1,375.00
293.62
1,081.38
84,334.15
292
1,375.00
289.90
1,085.10
83,249.05
293
1,375.00
286.17
1,088.83
82,160.22
294
1,375.00
282.43
1,092.57
81,067.64
295
1,375.00
278.67
1,096.33
79,971.31
296
1,375.00
274.90
1,100.10
78,871.22
297
1,375.00
271.12
1,103.88
77,767.34
298
1,375.00
267.33
1,107.67
76,659.66
299
1,375.00
263.52
1,111.48
75,548.18
300
1,375.00
259.70
1,115.30
74,432.87
301
1,375.00
255.86
1,119.14
73,313.74
302
1,375.00
252.02
1,122.98
72,190.75
303
1,375.00
248.16
1,126.84
71,063.91
304
1,375.00
244.28
1,130.72
69,933.19
305
1,375.00
240.40
1,134.60
68,798.59
306
1,375.00
236.50
1,138.50
67,660.08
307
1,375.00
232.58
1,142.42
66,517.66
308
1,375.00
228.65
1,146.35
65,371.32
309
1,375.00
224.71
1,150.29
64,221.03
310
1,375.00
220.76
1,154.24
63,066.79
311
1,375.00
216.79
1,158.21
61,908.58
312
1,375.00
212.81
1,162.19
60,746.39
313
1,375.00
208.82
1,166.18
59,580.21
314
1,375.00
204.81
1,170.19
58,410.02
315
1,375.00
200.78
1,174.22
57,235.80
316
1,375.00
196.75
1,178.25
56,057.55
317
1,375.00
192.70
1,182.30
54,875.25
318
1,375.00
188.63
1,186.37
53,688.88
319
1,375.00
184.56
1,190.44
52,498.44
320
1,375.00
180.46
1,194.54
51,303.90
321
1,375.00
176.36
1,198.64
50,105.26
322
1,375.00
172.24
1,202.76
48,902.49
323
1,375.00
168.10
1,206.90
47,695.60
324
1,375.00
163.95
1,211.05
46,484.55
325
1,375.00
159.79
1,215.21
45,269.34
326
1,375.00
155.61
1,219.39
44,049.95
327
1,375.00
151.42
1,223.58
42,826.38
328
1,375.00
147.22
1,227.78
41,598.59
329
1,375.00
143.00
1,232.00
40,366.59
330
1,375.00
138.76
1,236.24
39,130.35
331
1,375.00
134.51
1,240.49
37,889.86
332
1,375.00
130.25
1,244.75
36,645.10
333
1,375.00
125.97
1,249.03
35,396.07
334
1,375.00
121.67
1,253.33
34,142.75
335
1,375.00
117.37
1,257.63
32,885.11
336
1,375.00
113.04
1,261.96
31,623.15
337
1,375.00
108.70
1,266.30
30,356.86
338
1,375.00
104.35
1,270.65
29,086.21
339
1,375.00
99.98
1,275.02
27,811.19
340
1,375.00
95.60
1,279.40
26,531.79
341
1,375.00
91.20
1,283.80
25,248.00
342
1,375.00
86.79
1,288.21
23,959.79
343
1,375.00
82.36
1,292.64
22,667.15
344
1,375.00
77.92
1,297.08
21,370.07
345
1,375.00
73.46
1,301.54
20,068.53
346
1,375.00
68.99
1,306.01
18,762.51
347
1,375.00
64.50
1,310.50
17,452.01
348
1,375.00
59.99
1,315.01
16,137.00
349
1,375.00
55.47
1,319.53
14,817.47
350
1,375.00
50.94
1,324.06
13,493.41
351
1,375.00
46.38
1,328.62
12,164.79
352
1,375.00
41.82
1,333.18
10,831.61
353
1,375.00
37.23
1,337.77
9,493.84
354
1,375.00
32.64
1,342.36
8,151.48
355
1,375.00
28.02
1,346.98
6,804.50
356
1,375.00
23.39
1,351.61
5,452.89
357
1,375.00
18.74
1,356.26
4,096.63
358
1,375.00
14.08
1,360.92
2,735.71
359
1,375.00
9.40
1,365.60
1,370.12
360
1,374.83
4.71
1,370.12
0.00
Totals
494,999.83
211,289.83
283,710.00

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