Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,318.54  
 

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
1,318.54
889.72
428.82
284,282.18
2
1,318.54
888.38
430.16
283,852.02
3
1,318.54
887.04
431.50
283,420.52
4
1,318.54
885.69
432.85
282,987.67
5
1,318.54
884.34
434.20
282,553.47
6
1,318.54
882.98
435.56
282,117.91
7
1,318.54
881.62
436.92
281,680.98
8
1,318.54
880.25
438.29
281,242.70
9
1,318.54
878.88
439.66
280,803.04
10
1,318.54
877.51
441.03
280,362.01
11
1,318.54
876.13
442.41
279,919.60
12
1,318.54
874.75
443.79
279,475.81
13
1,318.54
873.36
445.18
279,030.63
14
1,318.54
871.97
446.57
278,584.06
15
1,318.54
870.58
447.96
278,136.10
16
1,318.54
869.18
449.36
277,686.73
17
1,318.54
867.77
450.77
277,235.97
18
1,318.54
866.36
452.18
276,783.79
19
1,318.54
864.95
453.59
276,330.20
20
1,318.54
863.53
455.01
275,875.19
21
1,318.54
862.11
456.43
275,418.76
22
1,318.54
860.68
457.86
274,960.90
23
1,318.54
859.25
459.29
274,501.62
24
1,318.54
857.82
460.72
274,040.89
25
1,318.54
856.38
462.16
273,578.73
26
1,318.54
854.93
463.61
273,115.12
27
1,318.54
853.48
465.06
272,650.07
28
1,318.54
852.03
466.51
272,183.56
29
1,318.54
850.57
467.97
271,715.59
30
1,318.54
849.11
469.43
271,246.17
31
1,318.54
847.64
470.90
270,775.27
32
1,318.54
846.17
472.37
270,302.90
33
1,318.54
844.70
473.84
269,829.06
34
1,318.54
843.22
475.32
269,353.73
35
1,318.54
841.73
476.81
268,876.92
36
1,318.54
840.24
478.30
268,398.63
37
1,318.54
838.75
479.79
267,918.83
38
1,318.54
837.25
481.29
267,437.54
39
1,318.54
835.74
482.80
266,954.74
40
1,318.54
834.23
484.31
266,470.43
41
1,318.54
832.72
485.82
265,984.61
42
1,318.54
831.20
487.34
265,497.28
43
1,318.54
829.68
488.86
265,008.41
44
1,318.54
828.15
490.39
264,518.03
45
1,318.54
826.62
491.92
264,026.10
46
1,318.54
825.08
493.46
263,532.65
47
1,318.54
823.54
495.00
263,037.65
48
1,318.54
821.99
496.55
262,541.10
49
1,318.54
820.44
498.10
262,043.00
50
1,318.54
818.88
499.66
261,543.34
51
1,318.54
817.32
501.22
261,042.13
52
1,318.54
815.76
502.78
260,539.34
53
1,318.54
814.19
504.35
260,034.99
54
1,318.54
812.61
505.93
259,529.06
55
1,318.54
811.03
507.51
259,021.55
56
1,318.54
809.44
509.10
258,512.45
57
1,318.54
807.85
510.69
258,001.76
58
1,318.54
806.26
512.28
257,489.48
59
1,318.54
804.65
513.89
256,975.59
60
1,318.54
803.05
515.49
256,460.10
61
1,318.54
801.44
517.10
255,943.00
62
1,318.54
799.82
518.72
255,424.28
63
1,318.54
798.20
520.34
254,903.94
64
1,318.54
796.57
521.97
254,381.97
65
1,318.54
794.94
523.60
253,858.38
66
1,318.54
793.31
525.23
253,333.15
67
1,318.54
791.67
526.87
252,806.27
68
1,318.54
790.02
528.52
252,277.75
69
1,318.54
788.37
530.17
251,747.58
70
1,318.54
786.71
531.83
251,215.75
71
1,318.54
785.05
533.49
250,682.26
72
1,318.54
783.38
535.16
250,147.10
73
1,318.54
781.71
536.83
249,610.27
74
1,318.54
780.03
538.51
249,071.76
75
1,318.54
778.35
540.19
248,531.57
76
1,318.54
776.66
541.88
247,989.69
77
1,318.54
774.97
543.57
247,446.12
78
1,318.54
773.27
545.27
246,900.85
79
1,318.54
771.57
546.97
246,353.88
80
1,318.54
769.86
548.68
245,805.19
81
1,318.54
768.14
550.40
245,254.79
82
1,318.54
766.42
552.12
244,702.67
83
1,318.54
764.70
553.84
244,148.83
84
1,318.54
762.97
555.57
243,593.25
85
1,318.54
761.23
557.31
243,035.94
86
1,318.54
759.49
559.05
242,476.89
87
1,318.54
757.74
560.80
241,916.09
88
1,318.54
755.99
562.55
241,353.54
89
1,318.54
754.23
564.31
240,789.23
90
1,318.54
752.47
566.07
240,223.16
91
1,318.54
750.70
567.84
239,655.31
92
1,318.54
748.92
569.62
239,085.70
93
1,318.54
747.14
571.40
238,514.30
94
1,318.54
745.36
573.18
237,941.12
95
1,318.54
743.57
574.97
237,366.14
96
1,318.54
741.77
576.77
236,789.37
97
1,318.54
739.97
578.57
236,210.80
98
1,318.54
738.16
580.38
235,630.42
99
1,318.54
736.35
582.19
235,048.22
100
1,318.54
734.53
584.01
234,464.21
101
1,318.54
732.70
585.84
233,878.37
102
1,318.54
730.87
587.67
233,290.70
103
1,318.54
729.03
589.51
232,701.19
104
1,318.54
727.19
591.35
232,109.84
105
1,318.54
725.34
593.20
231,516.65
106
1,318.54
723.49
595.05
230,921.59
107
1,318.54
721.63
596.91
230,324.68
108
1,318.54
719.76
598.78
229,725.91
109
1,318.54
717.89
600.65
229,125.26
110
1,318.54
716.02
602.52
228,522.74
111
1,318.54
714.13
604.41
227,918.33
112
1,318.54
712.24
606.30
227,312.04
113
1,318.54
710.35
608.19
226,703.85
114
1,318.54
708.45
610.09
226,093.76
115
1,318.54
706.54
612.00
225,481.76
116
1,318.54
704.63
613.91
224,867.85
117
1,318.54
702.71
615.83
224,252.02
118
1,318.54
700.79
617.75
223,634.27
119
1,318.54
698.86
619.68
223,014.59
120
1,318.54
696.92
621.62
222,392.97
121
1,318.54
694.98
623.56
221,769.41
122
1,318.54
693.03
625.51
221,143.90
123
1,318.54
691.07
627.47
220,516.43
124
1,318.54
689.11
629.43
219,887.00
125
1,318.54
687.15
631.39
219,255.61
126
1,318.54
685.17
633.37
218,622.24
127
1,318.54
683.19
635.35
217,986.90
128
1,318.54
681.21
637.33
217,349.57
129
1,318.54
679.22
639.32
216,710.25
130
1,318.54
677.22
641.32
216,068.93
131
1,318.54
675.22
643.32
215,425.60
132
1,318.54
673.21
645.33
214,780.27
133
1,318.54
671.19
647.35
214,132.91
134
1,318.54
669.17
649.37
213,483.54
135
1,318.54
667.14
651.40
212,832.14
136
1,318.54
665.10
653.44
212,178.70
137
1,318.54
663.06
655.48
211,523.21
138
1,318.54
661.01
657.53
210,865.68
139
1,318.54
658.96
659.58
210,206.10
140
1,318.54
656.89
661.65
209,544.45
141
1,318.54
654.83
663.71
208,880.74
142
1,318.54
652.75
665.79
208,214.95
143
1,318.54
650.67
667.87
207,547.08
144
1,318.54
648.58
669.96
206,877.13
145
1,318.54
646.49
672.05
206,205.08
146
1,318.54
644.39
674.15
205,530.93
147
1,318.54
642.28
676.26
204,854.67
148
1,318.54
640.17
678.37
204,176.31
149
1,318.54
638.05
680.49
203,495.82
150
1,318.54
635.92
682.62
202,813.20
151
1,318.54
633.79
684.75
202,128.45
152
1,318.54
631.65
686.89
201,441.56
153
1,318.54
629.50
689.04
200,752.53
154
1,318.54
627.35
691.19
200,061.34
155
1,318.54
625.19
693.35
199,367.99
156
1,318.54
623.02
695.52
198,672.48
157
1,318.54
620.85
697.69
197,974.79
158
1,318.54
618.67
699.87
197,274.92
159
1,318.54
616.48
702.06
196,572.86
160
1,318.54
614.29
704.25
195,868.61
161
1,318.54
612.09
706.45
195,162.16
162
1,318.54
609.88
708.66
194,453.50
163
1,318.54
607.67
710.87
193,742.63
164
1,318.54
605.45
713.09
193,029.54
165
1,318.54
603.22
715.32
192,314.22
166
1,318.54
600.98
717.56
191,596.66
167
1,318.54
598.74
719.80
190,876.86
168
1,318.54
596.49
722.05
190,154.81
169
1,318.54
594.23
724.31
189,430.50
170
1,318.54
591.97
726.57
188,703.93
171
1,318.54
589.70
728.84
187,975.09
172
1,318.54
587.42
731.12
187,243.97
173
1,318.54
585.14
733.40
186,510.57
174
1,318.54
582.85
735.69
185,774.88
175
1,318.54
580.55
737.99
185,036.88
176
1,318.54
578.24
740.30
184,296.58
177
1,318.54
575.93
742.61
183,553.97
178
1,318.54
573.61
744.93
182,809.04
179
1,318.54
571.28
747.26
182,061.77
180
1,318.54
568.94
749.60
181,312.18
181
1,318.54
566.60
751.94
180,560.24
182
1,318.54
564.25
754.29
179,805.95
183
1,318.54
561.89
756.65
179,049.30
184
1,318.54
559.53
759.01
178,290.29
185
1,318.54
557.16
761.38
177,528.91
186
1,318.54
554.78
763.76
176,765.15
187
1,318.54
552.39
766.15
175,999.00
188
1,318.54
550.00
768.54
175,230.45
189
1,318.54
547.60
770.94
174,459.51
190
1,318.54
545.19
773.35
173,686.15
191
1,318.54
542.77
775.77
172,910.38
192
1,318.54
540.34
778.20
172,132.19
193
1,318.54
537.91
780.63
171,351.56
194
1,318.54
535.47
783.07
170,568.50
195
1,318.54
533.03
785.51
169,782.98
196
1,318.54
530.57
787.97
168,995.01
197
1,318.54
528.11
790.43
168,204.58
198
1,318.54
525.64
792.90
167,411.68
199
1,318.54
523.16
795.38
166,616.30
200
1,318.54
520.68
797.86
165,818.44
201
1,318.54
518.18
800.36
165,018.08
202
1,318.54
515.68
802.86
164,215.22
203
1,318.54
513.17
805.37
163,409.86
204
1,318.54
510.66
807.88
162,601.97
205
1,318.54
508.13
810.41
161,791.56
206
1,318.54
505.60
812.94
160,978.62
207
1,318.54
503.06
815.48
160,163.14
208
1,318.54
500.51
818.03
159,345.11
209
1,318.54
497.95
820.59
158,524.52
210
1,318.54
495.39
823.15
157,701.37
211
1,318.54
492.82
825.72
156,875.65
212
1,318.54
490.24
828.30
156,047.35
213
1,318.54
487.65
830.89
155,216.45
214
1,318.54
485.05
833.49
154,382.97
215
1,318.54
482.45
836.09
153,546.87
216
1,318.54
479.83
838.71
152,708.17
217
1,318.54
477.21
841.33
151,866.84
218
1,318.54
474.58
843.96
151,022.88
219
1,318.54
471.95
846.59
150,176.29
220
1,318.54
469.30
849.24
149,327.05
221
1,318.54
466.65
851.89
148,475.16
222
1,318.54
463.98
854.56
147,620.60
223
1,318.54
461.31
857.23
146,763.38
224
1,318.54
458.64
859.90
145,903.47
225
1,318.54
455.95
862.59
145,040.88
226
1,318.54
453.25
865.29
144,175.59
227
1,318.54
450.55
867.99
143,307.60
228
1,318.54
447.84
870.70
142,436.90
229
1,318.54
445.12
873.42
141,563.47
230
1,318.54
442.39
876.15
140,687.32
231
1,318.54
439.65
878.89
139,808.43
232
1,318.54
436.90
881.64
138,926.79
233
1,318.54
434.15
884.39
138,042.40
234
1,318.54
431.38
887.16
137,155.24
235
1,318.54
428.61
889.93
136,265.31
236
1,318.54
425.83
892.71
135,372.60
237
1,318.54
423.04
895.50
134,477.10
238
1,318.54
420.24
898.30
133,578.80
239
1,318.54
417.43
901.11
132,677.69
240
1,318.54
414.62
903.92
131,773.77
241
1,318.54
411.79
906.75
130,867.02
242
1,318.54
408.96
909.58
129,957.44
243
1,318.54
406.12
912.42
129,045.02
244
1,318.54
403.27
915.27
128,129.74
245
1,318.54
400.41
918.13
127,211.61
246
1,318.54
397.54
921.00
126,290.61
247
1,318.54
394.66
923.88
125,366.72
248
1,318.54
391.77
926.77
124,439.96
249
1,318.54
388.87
929.67
123,510.29
250
1,318.54
385.97
932.57
122,577.72
251
1,318.54
383.06
935.48
121,642.23
252
1,318.54
380.13
938.41
120,703.83
253
1,318.54
377.20
941.34
119,762.49
254
1,318.54
374.26
944.28
118,818.20
255
1,318.54
371.31
947.23
117,870.97
256
1,318.54
368.35
950.19
116,920.78
257
1,318.54
365.38
953.16
115,967.62
258
1,318.54
362.40
956.14
115,011.47
259
1,318.54
359.41
959.13
114,052.34
260
1,318.54
356.41
962.13
113,090.22
261
1,318.54
353.41
965.13
112,125.09
262
1,318.54
350.39
968.15
111,156.94
263
1,318.54
347.37
971.17
110,185.76
264
1,318.54
344.33
974.21
109,211.55
265
1,318.54
341.29
977.25
108,234.30
266
1,318.54
338.23
980.31
107,253.99
267
1,318.54
335.17
983.37
106,270.62
268
1,318.54
332.10
986.44
105,284.17
269
1,318.54
329.01
989.53
104,294.65
270
1,318.54
325.92
992.62
103,302.03
271
1,318.54
322.82
995.72
102,306.31
272
1,318.54
319.71
998.83
101,307.47
273
1,318.54
316.59
1,001.95
100,305.52
274
1,318.54
313.45
1,005.09
99,300.44
275
1,318.54
310.31
1,008.23
98,292.21
276
1,318.54
307.16
1,011.38
97,280.83
277
1,318.54
304.00
1,014.54
96,266.30
278
1,318.54
300.83
1,017.71
95,248.59
279
1,318.54
297.65
1,020.89
94,227.70
280
1,318.54
294.46
1,024.08
93,203.62
281
1,318.54
291.26
1,027.28
92,176.34
282
1,318.54
288.05
1,030.49
91,145.85
283
1,318.54
284.83
1,033.71
90,112.14
284
1,318.54
281.60
1,036.94
89,075.20
285
1,318.54
278.36
1,040.18
88,035.02
286
1,318.54
275.11
1,043.43
86,991.59
287
1,318.54
271.85
1,046.69
85,944.90
288
1,318.54
268.58
1,049.96
84,894.94
289
1,318.54
265.30
1,053.24
83,841.70
290
1,318.54
262.01
1,056.53
82,785.16
291
1,318.54
258.70
1,059.84
81,725.33
292
1,318.54
255.39
1,063.15
80,662.18
293
1,318.54
252.07
1,066.47
79,595.71
294
1,318.54
248.74
1,069.80
78,525.90
295
1,318.54
245.39
1,073.15
77,452.76
296
1,318.54
242.04
1,076.50
76,376.26
297
1,318.54
238.68
1,079.86
75,296.39
298
1,318.54
235.30
1,083.24
74,213.15
299
1,318.54
231.92
1,086.62
73,126.53
300
1,318.54
228.52
1,090.02
72,036.51
301
1,318.54
225.11
1,093.43
70,943.08
302
1,318.54
221.70
1,096.84
69,846.24
303
1,318.54
218.27
1,100.27
68,745.97
304
1,318.54
214.83
1,103.71
67,642.26
305
1,318.54
211.38
1,107.16
66,535.10
306
1,318.54
207.92
1,110.62
65,424.49
307
1,318.54
204.45
1,114.09
64,310.40
308
1,318.54
200.97
1,117.57
63,192.83
309
1,318.54
197.48
1,121.06
62,071.77
310
1,318.54
193.97
1,124.57
60,947.20
311
1,318.54
190.46
1,128.08
59,819.12
312
1,318.54
186.93
1,131.61
58,687.51
313
1,318.54
183.40
1,135.14
57,552.37
314
1,318.54
179.85
1,138.69
56,413.68
315
1,318.54
176.29
1,142.25
55,271.44
316
1,318.54
172.72
1,145.82
54,125.62
317
1,318.54
169.14
1,149.40
52,976.22
318
1,318.54
165.55
1,152.99
51,823.23
319
1,318.54
161.95
1,156.59
50,666.64
320
1,318.54
158.33
1,160.21
49,506.43
321
1,318.54
154.71
1,163.83
48,342.60
322
1,318.54
151.07
1,167.47
47,175.13
323
1,318.54
147.42
1,171.12
46,004.01
324
1,318.54
143.76
1,174.78
44,829.24
325
1,318.54
140.09
1,178.45
43,650.79
326
1,318.54
136.41
1,182.13
42,468.66
327
1,318.54
132.71
1,185.83
41,282.83
328
1,318.54
129.01
1,189.53
40,093.30
329
1,318.54
125.29
1,193.25
38,900.05
330
1,318.54
121.56
1,196.98
37,703.08
331
1,318.54
117.82
1,200.72
36,502.36
332
1,318.54
114.07
1,204.47
35,297.89
333
1,318.54
110.31
1,208.23
34,089.65
334
1,318.54
106.53
1,212.01
32,877.64
335
1,318.54
102.74
1,215.80
31,661.85
336
1,318.54
98.94
1,219.60
30,442.25
337
1,318.54
95.13
1,223.41
29,218.84
338
1,318.54
91.31
1,227.23
27,991.61
339
1,318.54
87.47
1,231.07
26,760.54
340
1,318.54
83.63
1,234.91
25,525.63
341
1,318.54
79.77
1,238.77
24,286.86
342
1,318.54
75.90
1,242.64
23,044.21
343
1,318.54
72.01
1,246.53
21,797.69
344
1,318.54
68.12
1,250.42
20,547.27
345
1,318.54
64.21
1,254.33
19,292.94
346
1,318.54
60.29
1,258.25
18,034.69
347
1,318.54
56.36
1,262.18
16,772.50
348
1,318.54
52.41
1,266.13
15,506.38
349
1,318.54
48.46
1,270.08
14,236.30
350
1,318.54
44.49
1,274.05
12,962.24
351
1,318.54
40.51
1,278.03
11,684.21
352
1,318.54
36.51
1,282.03
10,402.18
353
1,318.54
32.51
1,286.03
9,116.15
354
1,318.54
28.49
1,290.05
7,826.10
355
1,318.54
24.46
1,294.08
6,532.02
356
1,318.54
20.41
1,298.13
5,233.89
357
1,318.54
16.36
1,302.18
3,931.70
358
1,318.54
12.29
1,306.25
2,625.45
359
1,318.54
8.20
1,310.34
1,315.12
360
1,319.23
4.11
1,315.12
0.00
Totals
474,675.09
189,964.09
284,711.00

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