Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,338.60  
 

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
1,338.60
919.23
419.37
284,245.63
2
1,338.60
917.88
420.72
283,824.91
3
1,338.60
916.52
422.08
283,402.83
4
1,338.60
915.15
423.45
282,979.38
5
1,338.60
913.79
424.81
282,554.57
6
1,338.60
912.42
426.18
282,128.38
7
1,338.60
911.04
427.56
281,700.82
8
1,338.60
909.66
428.94
281,271.88
9
1,338.60
908.27
430.33
280,841.56
10
1,338.60
906.88
431.72
280,409.84
11
1,338.60
905.49
433.11
279,976.73
12
1,338.60
904.09
434.51
279,542.22
13
1,338.60
902.69
435.91
279,106.31
14
1,338.60
901.28
437.32
278,668.99
15
1,338.60
899.87
438.73
278,230.26
16
1,338.60
898.45
440.15
277,790.11
17
1,338.60
897.03
441.57
277,348.54
18
1,338.60
895.60
443.00
276,905.55
19
1,338.60
894.17
444.43
276,461.12
20
1,338.60
892.74
445.86
276,015.26
21
1,338.60
891.30
447.30
275,567.96
22
1,338.60
889.85
448.75
275,119.21
23
1,338.60
888.41
450.19
274,669.02
24
1,338.60
886.95
451.65
274,217.37
25
1,338.60
885.49
453.11
273,764.27
26
1,338.60
884.03
454.57
273,309.70
27
1,338.60
882.56
456.04
272,853.66
28
1,338.60
881.09
457.51
272,396.15
29
1,338.60
879.61
458.99
271,937.16
30
1,338.60
878.13
460.47
271,476.69
31
1,338.60
876.64
461.96
271,014.73
32
1,338.60
875.15
463.45
270,551.29
33
1,338.60
873.66
464.94
270,086.34
34
1,338.60
872.15
466.45
269,619.90
35
1,338.60
870.65
467.95
269,151.94
36
1,338.60
869.14
469.46
268,682.48
37
1,338.60
867.62
470.98
268,211.50
38
1,338.60
866.10
472.50
267,739.00
39
1,338.60
864.57
474.03
267,264.97
40
1,338.60
863.04
475.56
266,789.42
41
1,338.60
861.51
477.09
266,312.32
42
1,338.60
859.97
478.63
265,833.69
43
1,338.60
858.42
480.18
265,353.51
44
1,338.60
856.87
481.73
264,871.78
45
1,338.60
855.32
483.28
264,388.50
46
1,338.60
853.75
484.85
263,903.65
47
1,338.60
852.19
486.41
263,417.24
48
1,338.60
850.62
487.98
262,929.26
49
1,338.60
849.04
489.56
262,439.70
50
1,338.60
847.46
491.14
261,948.56
51
1,338.60
845.88
492.72
261,455.84
52
1,338.60
844.28
494.32
260,961.52
53
1,338.60
842.69
495.91
260,465.61
54
1,338.60
841.09
497.51
259,968.10
55
1,338.60
839.48
499.12
259,468.98
56
1,338.60
837.87
500.73
258,968.25
57
1,338.60
836.25
502.35
258,465.90
58
1,338.60
834.63
503.97
257,961.93
59
1,338.60
833.00
505.60
257,456.33
60
1,338.60
831.37
507.23
256,949.10
61
1,338.60
829.73
508.87
256,440.23
62
1,338.60
828.09
510.51
255,929.72
63
1,338.60
826.44
512.16
255,417.56
64
1,338.60
824.79
513.81
254,903.75
65
1,338.60
823.13
515.47
254,388.27
66
1,338.60
821.46
517.14
253,871.13
67
1,338.60
819.79
518.81
253,352.33
68
1,338.60
818.12
520.48
252,831.84
69
1,338.60
816.44
522.16
252,309.68
70
1,338.60
814.75
523.85
251,785.83
71
1,338.60
813.06
525.54
251,260.29
72
1,338.60
811.36
527.24
250,733.05
73
1,338.60
809.66
528.94
250,204.11
74
1,338.60
807.95
530.65
249,673.46
75
1,338.60
806.24
532.36
249,141.10
76
1,338.60
804.52
534.08
248,607.01
77
1,338.60
802.79
535.81
248,071.21
78
1,338.60
801.06
537.54
247,533.67
79
1,338.60
799.33
539.27
246,994.40
80
1,338.60
797.59
541.01
246,453.38
81
1,338.60
795.84
542.76
245,910.62
82
1,338.60
794.09
544.51
245,366.11
83
1,338.60
792.33
546.27
244,819.84
84
1,338.60
790.56
548.04
244,271.80
85
1,338.60
788.79
549.81
243,722.00
86
1,338.60
787.02
551.58
243,170.42
87
1,338.60
785.24
553.36
242,617.05
88
1,338.60
783.45
555.15
242,061.90
89
1,338.60
781.66
556.94
241,504.96
90
1,338.60
779.86
558.74
240,946.22
91
1,338.60
778.06
560.54
240,385.68
92
1,338.60
776.25
562.35
239,823.32
93
1,338.60
774.43
564.17
239,259.15
94
1,338.60
772.61
565.99
238,693.16
95
1,338.60
770.78
567.82
238,125.34
96
1,338.60
768.95
569.65
237,555.69
97
1,338.60
767.11
571.49
236,984.19
98
1,338.60
765.26
573.34
236,410.86
99
1,338.60
763.41
575.19
235,835.67
100
1,338.60
761.55
577.05
235,258.62
101
1,338.60
759.69
578.91
234,679.71
102
1,338.60
757.82
580.78
234,098.93
103
1,338.60
755.94
582.66
233,516.27
104
1,338.60
754.06
584.54
232,931.73
105
1,338.60
752.18
586.42
232,345.31
106
1,338.60
750.28
588.32
231,756.99
107
1,338.60
748.38
590.22
231,166.77
108
1,338.60
746.48
592.12
230,574.65
109
1,338.60
744.56
594.04
229,980.61
110
1,338.60
742.65
595.95
229,384.66
111
1,338.60
740.72
597.88
228,786.78
112
1,338.60
738.79
599.81
228,186.97
113
1,338.60
736.85
601.75
227,585.22
114
1,338.60
734.91
603.69
226,981.54
115
1,338.60
732.96
605.64
226,375.90
116
1,338.60
731.01
607.59
225,768.30
117
1,338.60
729.04
609.56
225,158.75
118
1,338.60
727.08
611.52
224,547.22
119
1,338.60
725.10
613.50
223,933.72
120
1,338.60
723.12
615.48
223,318.24
121
1,338.60
721.13
617.47
222,700.77
122
1,338.60
719.14
619.46
222,081.31
123
1,338.60
717.14
621.46
221,459.85
124
1,338.60
715.13
623.47
220,836.38
125
1,338.60
713.12
625.48
220,210.90
126
1,338.60
711.10
627.50
219,583.39
127
1,338.60
709.07
629.53
218,953.87
128
1,338.60
707.04
631.56
218,322.30
129
1,338.60
705.00
633.60
217,688.70
130
1,338.60
702.95
635.65
217,053.06
131
1,338.60
700.90
637.70
216,415.36
132
1,338.60
698.84
639.76
215,775.60
133
1,338.60
696.78
641.82
215,133.77
134
1,338.60
694.70
643.90
214,489.88
135
1,338.60
692.62
645.98
213,843.90
136
1,338.60
690.54
648.06
213,195.84
137
1,338.60
688.44
650.16
212,545.68
138
1,338.60
686.35
652.25
211,893.43
139
1,338.60
684.24
654.36
211,239.07
140
1,338.60
682.13
656.47
210,582.59
141
1,338.60
680.01
658.59
209,924.00
142
1,338.60
677.88
660.72
209,263.28
143
1,338.60
675.75
662.85
208,600.42
144
1,338.60
673.61
664.99
207,935.43
145
1,338.60
671.46
667.14
207,268.29
146
1,338.60
669.30
669.30
206,598.99
147
1,338.60
667.14
671.46
205,927.53
148
1,338.60
664.97
673.63
205,253.91
149
1,338.60
662.80
675.80
204,578.11
150
1,338.60
660.62
677.98
203,900.12
151
1,338.60
658.43
680.17
203,219.95
152
1,338.60
656.23
682.37
202,537.58
153
1,338.60
654.03
684.57
201,853.01
154
1,338.60
651.82
686.78
201,166.23
155
1,338.60
649.60
689.00
200,477.23
156
1,338.60
647.37
691.23
199,786.00
157
1,338.60
645.14
693.46
199,092.54
158
1,338.60
642.90
695.70
198,396.85
159
1,338.60
640.66
697.94
197,698.90
160
1,338.60
638.40
700.20
196,998.71
161
1,338.60
636.14
702.46
196,296.25
162
1,338.60
633.87
704.73
195,591.52
163
1,338.60
631.60
707.00
194,884.52
164
1,338.60
629.31
709.29
194,175.23
165
1,338.60
627.02
711.58
193,463.66
166
1,338.60
624.73
713.87
192,749.78
167
1,338.60
622.42
716.18
192,033.61
168
1,338.60
620.11
718.49
191,315.11
169
1,338.60
617.79
720.81
190,594.30
170
1,338.60
615.46
723.14
189,871.16
171
1,338.60
613.13
725.47
189,145.69
172
1,338.60
610.78
727.82
188,417.87
173
1,338.60
608.43
730.17
187,687.70
174
1,338.60
606.07
732.53
186,955.18
175
1,338.60
603.71
734.89
186,220.29
176
1,338.60
601.34
737.26
185,483.02
177
1,338.60
598.96
739.64
184,743.38
178
1,338.60
596.57
742.03
184,001.35
179
1,338.60
594.17
744.43
183,256.92
180
1,338.60
591.77
746.83
182,510.09
181
1,338.60
589.36
749.24
181,760.84
182
1,338.60
586.94
751.66
181,009.18
183
1,338.60
584.51
754.09
180,255.09
184
1,338.60
582.07
756.53
179,498.56
185
1,338.60
579.63
758.97
178,739.59
186
1,338.60
577.18
761.42
177,978.17
187
1,338.60
574.72
763.88
177,214.29
188
1,338.60
572.25
766.35
176,447.95
189
1,338.60
569.78
768.82
175,679.13
190
1,338.60
567.30
771.30
174,907.82
191
1,338.60
564.81
773.79
174,134.03
192
1,338.60
562.31
776.29
173,357.74
193
1,338.60
559.80
778.80
172,578.94
194
1,338.60
557.29
781.31
171,797.62
195
1,338.60
554.76
783.84
171,013.79
196
1,338.60
552.23
786.37
170,227.42
197
1,338.60
549.69
788.91
169,438.51
198
1,338.60
547.15
791.45
168,647.06
199
1,338.60
544.59
794.01
167,853.05
200
1,338.60
542.03
796.57
167,056.47
201
1,338.60
539.45
799.15
166,257.33
202
1,338.60
536.87
801.73
165,455.60
203
1,338.60
534.28
804.32
164,651.28
204
1,338.60
531.69
806.91
163,844.37
205
1,338.60
529.08
809.52
163,034.85
206
1,338.60
526.47
812.13
162,222.72
207
1,338.60
523.84
814.76
161,407.96
208
1,338.60
521.21
817.39
160,590.57
209
1,338.60
518.57
820.03
159,770.55
210
1,338.60
515.93
822.67
158,947.87
211
1,338.60
513.27
825.33
158,122.54
212
1,338.60
510.60
828.00
157,294.55
213
1,338.60
507.93
830.67
156,463.88
214
1,338.60
505.25
833.35
155,630.52
215
1,338.60
502.56
836.04
154,794.48
216
1,338.60
499.86
838.74
153,955.74
217
1,338.60
497.15
841.45
153,114.29
218
1,338.60
494.43
844.17
152,270.12
219
1,338.60
491.71
846.89
151,423.22
220
1,338.60
488.97
849.63
150,573.60
221
1,338.60
486.23
852.37
149,721.22
222
1,338.60
483.47
855.13
148,866.10
223
1,338.60
480.71
857.89
148,008.21
224
1,338.60
477.94
860.66
147,147.55
225
1,338.60
475.16
863.44
146,284.12
226
1,338.60
472.38
866.22
145,417.89
227
1,338.60
469.58
869.02
144,548.87
228
1,338.60
466.77
871.83
143,677.04
229
1,338.60
463.96
874.64
142,802.40
230
1,338.60
461.13
877.47
141,924.93
231
1,338.60
458.30
880.30
141,044.63
232
1,338.60
455.46
883.14
140,161.49
233
1,338.60
452.60
886.00
139,275.50
234
1,338.60
449.74
888.86
138,386.64
235
1,338.60
446.87
891.73
137,494.91
236
1,338.60
443.99
894.61
136,600.31
237
1,338.60
441.11
897.49
135,702.81
238
1,338.60
438.21
900.39
134,802.42
239
1,338.60
435.30
903.30
133,899.12
240
1,338.60
432.38
906.22
132,992.90
241
1,338.60
429.46
909.14
132,083.76
242
1,338.60
426.52
912.08
131,171.68
243
1,338.60
423.58
915.02
130,256.65
244
1,338.60
420.62
917.98
129,338.67
245
1,338.60
417.66
920.94
128,417.73
246
1,338.60
414.68
923.92
127,493.81
247
1,338.60
411.70
926.90
126,566.91
248
1,338.60
408.71
929.89
125,637.02
249
1,338.60
405.70
932.90
124,704.12
250
1,338.60
402.69
935.91
123,768.21
251
1,338.60
399.67
938.93
122,829.28
252
1,338.60
396.64
941.96
121,887.31
253
1,338.60
393.59
945.01
120,942.31
254
1,338.60
390.54
948.06
119,994.25
255
1,338.60
387.48
951.12
119,043.13
256
1,338.60
384.41
954.19
118,088.94
257
1,338.60
381.33
957.27
117,131.67
258
1,338.60
378.24
960.36
116,171.31
259
1,338.60
375.14
963.46
115,207.85
260
1,338.60
372.03
966.57
114,241.27
261
1,338.60
368.90
969.70
113,271.57
262
1,338.60
365.77
972.83
112,298.75
263
1,338.60
362.63
975.97
111,322.78
264
1,338.60
359.48
979.12
110,343.66
265
1,338.60
356.32
982.28
109,361.38
266
1,338.60
353.15
985.45
108,375.92
267
1,338.60
349.96
988.64
107,387.29
268
1,338.60
346.77
991.83
106,395.46
269
1,338.60
343.57
995.03
105,400.43
270
1,338.60
340.36
998.24
104,402.18
271
1,338.60
337.13
1,001.47
103,400.71
272
1,338.60
333.90
1,004.70
102,396.01
273
1,338.60
330.65
1,007.95
101,388.07
274
1,338.60
327.40
1,011.20
100,376.87
275
1,338.60
324.13
1,014.47
99,362.40
276
1,338.60
320.86
1,017.74
98,344.66
277
1,338.60
317.57
1,021.03
97,323.63
278
1,338.60
314.27
1,024.33
96,299.30
279
1,338.60
310.97
1,027.63
95,271.67
280
1,338.60
307.65
1,030.95
94,240.72
281
1,338.60
304.32
1,034.28
93,206.44
282
1,338.60
300.98
1,037.62
92,168.82
283
1,338.60
297.63
1,040.97
91,127.84
284
1,338.60
294.27
1,044.33
90,083.51
285
1,338.60
290.89
1,047.71
89,035.81
286
1,338.60
287.51
1,051.09
87,984.72
287
1,338.60
284.12
1,054.48
86,930.23
288
1,338.60
280.71
1,057.89
85,872.35
289
1,338.60
277.30
1,061.30
84,811.04
290
1,338.60
273.87
1,064.73
83,746.31
291
1,338.60
270.43
1,068.17
82,678.14
292
1,338.60
266.98
1,071.62
81,606.52
293
1,338.60
263.52
1,075.08
80,531.44
294
1,338.60
260.05
1,078.55
79,452.89
295
1,338.60
256.57
1,082.03
78,370.86
296
1,338.60
253.07
1,085.53
77,285.33
297
1,338.60
249.57
1,089.03
76,196.30
298
1,338.60
246.05
1,092.55
75,103.75
299
1,338.60
242.52
1,096.08
74,007.67
300
1,338.60
238.98
1,099.62
72,908.06
301
1,338.60
235.43
1,103.17
71,804.89
302
1,338.60
231.87
1,106.73
70,698.16
303
1,338.60
228.30
1,110.30
69,587.86
304
1,338.60
224.71
1,113.89
68,473.97
305
1,338.60
221.11
1,117.49
67,356.48
306
1,338.60
217.51
1,121.09
66,235.39
307
1,338.60
213.89
1,124.71
65,110.67
308
1,338.60
210.25
1,128.35
63,982.32
309
1,338.60
206.61
1,131.99
62,850.33
310
1,338.60
202.95
1,135.65
61,714.69
311
1,338.60
199.29
1,139.31
60,575.37
312
1,338.60
195.61
1,142.99
59,432.38
313
1,338.60
191.92
1,146.68
58,285.70
314
1,338.60
188.21
1,150.39
57,135.31
315
1,338.60
184.50
1,154.10
55,981.21
316
1,338.60
180.77
1,157.83
54,823.39
317
1,338.60
177.03
1,161.57
53,661.82
318
1,338.60
173.28
1,165.32
52,496.50
319
1,338.60
169.52
1,169.08
51,327.42
320
1,338.60
165.74
1,172.86
50,154.57
321
1,338.60
161.96
1,176.64
48,977.92
322
1,338.60
158.16
1,180.44
47,797.48
323
1,338.60
154.35
1,184.25
46,613.23
324
1,338.60
150.52
1,188.08
45,425.15
325
1,338.60
146.69
1,191.91
44,233.24
326
1,338.60
142.84
1,195.76
43,037.47
327
1,338.60
138.98
1,199.62
41,837.85
328
1,338.60
135.10
1,203.50
40,634.35
329
1,338.60
131.22
1,207.38
39,426.96
330
1,338.60
127.32
1,211.28
38,215.68
331
1,338.60
123.40
1,215.20
37,000.48
332
1,338.60
119.48
1,219.12
35,781.37
333
1,338.60
115.54
1,223.06
34,558.31
334
1,338.60
111.59
1,227.01
33,331.30
335
1,338.60
107.63
1,230.97
32,100.34
336
1,338.60
103.66
1,234.94
30,865.39
337
1,338.60
99.67
1,238.93
29,626.46
338
1,338.60
95.67
1,242.93
28,383.53
339
1,338.60
91.66
1,246.94
27,136.59
340
1,338.60
87.63
1,250.97
25,885.62
341
1,338.60
83.59
1,255.01
24,630.60
342
1,338.60
79.54
1,259.06
23,371.54
343
1,338.60
75.47
1,263.13
22,108.41
344
1,338.60
71.39
1,267.21
20,841.20
345
1,338.60
67.30
1,271.30
19,569.90
346
1,338.60
63.19
1,275.41
18,294.50
347
1,338.60
59.08
1,279.52
17,014.97
348
1,338.60
54.94
1,283.66
15,731.32
349
1,338.60
50.80
1,287.80
14,443.52
350
1,338.60
46.64
1,291.96
13,151.56
351
1,338.60
42.47
1,296.13
11,855.43
352
1,338.60
38.28
1,300.32
10,555.11
353
1,338.60
34.08
1,304.52
9,250.59
354
1,338.60
29.87
1,308.73
7,941.87
355
1,338.60
25.65
1,312.95
6,628.91
356
1,338.60
21.41
1,317.19
5,311.72
357
1,338.60
17.15
1,321.45
3,990.27
358
1,338.60
12.89
1,325.71
2,664.55
359
1,338.60
8.60
1,330.00
1,334.56
360
1,338.87
4.31
1,334.56
0.00
Totals
481,896.27
197,231.27
284,665.00

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