Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,438.01  
 

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
1,438.01
1,050.05
387.96
287,626.04
2
1,438.01
1,048.64
389.37
287,236.67
3
1,438.01
1,047.22
390.79
286,845.87
4
1,438.01
1,045.79
392.22
286,453.66
5
1,438.01
1,044.36
393.65
286,060.01
6
1,438.01
1,042.93
395.08
285,664.93
7
1,438.01
1,041.49
396.52
285,268.40
8
1,438.01
1,040.04
397.97
284,870.43
9
1,438.01
1,038.59
399.42
284,471.01
10
1,438.01
1,037.13
400.88
284,070.14
11
1,438.01
1,035.67
402.34
283,667.80
12
1,438.01
1,034.21
403.80
283,264.00
13
1,438.01
1,032.73
405.28
282,858.72
14
1,438.01
1,031.26
406.75
282,451.97
15
1,438.01
1,029.77
408.24
282,043.73
16
1,438.01
1,028.28
409.73
281,634.00
17
1,438.01
1,026.79
411.22
281,222.78
18
1,438.01
1,025.29
412.72
280,810.06
19
1,438.01
1,023.79
414.22
280,395.84
20
1,438.01
1,022.28
415.73
279,980.11
21
1,438.01
1,020.76
417.25
279,562.86
22
1,438.01
1,019.24
418.77
279,144.09
23
1,438.01
1,017.71
420.30
278,723.79
24
1,438.01
1,016.18
421.83
278,301.96
25
1,438.01
1,014.64
423.37
277,878.59
26
1,438.01
1,013.10
424.91
277,453.68
27
1,438.01
1,011.55
426.46
277,027.22
28
1,438.01
1,010.00
428.01
276,599.21
29
1,438.01
1,008.43
429.58
276,169.63
30
1,438.01
1,006.87
431.14
275,738.49
31
1,438.01
1,005.30
432.71
275,305.78
32
1,438.01
1,003.72
434.29
274,871.49
33
1,438.01
1,002.14
435.87
274,435.61
34
1,438.01
1,000.55
437.46
273,998.15
35
1,438.01
998.95
439.06
273,559.09
36
1,438.01
997.35
440.66
273,118.43
37
1,438.01
995.74
442.27
272,676.17
38
1,438.01
994.13
443.88
272,232.29
39
1,438.01
992.51
445.50
271,786.79
40
1,438.01
990.89
447.12
271,339.67
41
1,438.01
989.26
448.75
270,890.92
42
1,438.01
987.62
450.39
270,440.53
43
1,438.01
985.98
452.03
269,988.50
44
1,438.01
984.33
453.68
269,534.83
45
1,438.01
982.68
455.33
269,079.50
46
1,438.01
981.02
456.99
268,622.50
47
1,438.01
979.35
458.66
268,163.85
48
1,438.01
977.68
460.33
267,703.52
49
1,438.01
976.00
462.01
267,241.51
50
1,438.01
974.32
463.69
266,777.82
51
1,438.01
972.63
465.38
266,312.44
52
1,438.01
970.93
467.08
265,845.36
53
1,438.01
969.23
468.78
265,376.57
54
1,438.01
967.52
470.49
264,906.08
55
1,438.01
965.80
472.21
264,433.88
56
1,438.01
964.08
473.93
263,959.95
57
1,438.01
962.35
475.66
263,484.29
58
1,438.01
960.62
477.39
263,006.90
59
1,438.01
958.88
479.13
262,527.77
60
1,438.01
957.13
480.88
262,046.89
61
1,438.01
955.38
482.63
261,564.26
62
1,438.01
953.62
484.39
261,079.87
63
1,438.01
951.85
486.16
260,593.72
64
1,438.01
950.08
487.93
260,105.79
65
1,438.01
948.30
489.71
259,616.08
66
1,438.01
946.52
491.49
259,124.59
67
1,438.01
944.73
493.28
258,631.30
68
1,438.01
942.93
495.08
258,136.22
69
1,438.01
941.12
496.89
257,639.33
70
1,438.01
939.31
498.70
257,140.63
71
1,438.01
937.49
500.52
256,640.11
72
1,438.01
935.67
502.34
256,137.77
73
1,438.01
933.84
504.17
255,633.60
74
1,438.01
932.00
506.01
255,127.58
75
1,438.01
930.15
507.86
254,619.73
76
1,438.01
928.30
509.71
254,110.02
77
1,438.01
926.44
511.57
253,598.45
78
1,438.01
924.58
513.43
253,085.02
79
1,438.01
922.71
515.30
252,569.71
80
1,438.01
920.83
517.18
252,052.53
81
1,438.01
918.94
519.07
251,533.46
82
1,438.01
917.05
520.96
251,012.50
83
1,438.01
915.15
522.86
250,489.64
84
1,438.01
913.24
524.77
249,964.87
85
1,438.01
911.33
526.68
249,438.19
86
1,438.01
909.41
528.60
248,909.59
87
1,438.01
907.48
530.53
248,379.07
88
1,438.01
905.55
532.46
247,846.61
89
1,438.01
903.61
534.40
247,312.20
90
1,438.01
901.66
536.35
246,775.85
91
1,438.01
899.70
538.31
246,237.55
92
1,438.01
897.74
540.27
245,697.28
93
1,438.01
895.77
542.24
245,155.04
94
1,438.01
893.79
544.22
244,610.82
95
1,438.01
891.81
546.20
244,064.62
96
1,438.01
889.82
548.19
243,516.43
97
1,438.01
887.82
550.19
242,966.24
98
1,438.01
885.81
552.20
242,414.05
99
1,438.01
883.80
554.21
241,859.84
100
1,438.01
881.78
556.23
241,303.61
101
1,438.01
879.75
558.26
240,745.35
102
1,438.01
877.72
560.29
240,185.06
103
1,438.01
875.67
562.34
239,622.72
104
1,438.01
873.62
564.39
239,058.34
105
1,438.01
871.57
566.44
238,491.89
106
1,438.01
869.50
568.51
237,923.39
107
1,438.01
867.43
570.58
237,352.81
108
1,438.01
865.35
572.66
236,780.14
109
1,438.01
863.26
574.75
236,205.40
110
1,438.01
861.17
576.84
235,628.55
111
1,438.01
859.06
578.95
235,049.60
112
1,438.01
856.95
581.06
234,468.54
113
1,438.01
854.83
583.18
233,885.37
114
1,438.01
852.71
585.30
233,300.07
115
1,438.01
850.57
587.44
232,712.63
116
1,438.01
848.43
589.58
232,123.05
117
1,438.01
846.28
591.73
231,531.32
118
1,438.01
844.12
593.89
230,937.44
119
1,438.01
841.96
596.05
230,341.39
120
1,438.01
839.79
598.22
229,743.16
121
1,438.01
837.61
600.40
229,142.76
122
1,438.01
835.42
602.59
228,540.16
123
1,438.01
833.22
604.79
227,935.37
124
1,438.01
831.01
607.00
227,328.38
125
1,438.01
828.80
609.21
226,719.17
126
1,438.01
826.58
611.43
226,107.74
127
1,438.01
824.35
613.66
225,494.08
128
1,438.01
822.11
615.90
224,878.18
129
1,438.01
819.87
618.14
224,260.04
130
1,438.01
817.61
620.40
223,639.65
131
1,438.01
815.35
622.66
223,016.99
132
1,438.01
813.08
624.93
222,392.06
133
1,438.01
810.80
627.21
221,764.86
134
1,438.01
808.52
629.49
221,135.36
135
1,438.01
806.22
631.79
220,503.58
136
1,438.01
803.92
634.09
219,869.49
137
1,438.01
801.61
636.40
219,233.08
138
1,438.01
799.29
638.72
218,594.36
139
1,438.01
796.96
641.05
217,953.31
140
1,438.01
794.62
643.39
217,309.92
141
1,438.01
792.28
645.73
216,664.19
142
1,438.01
789.92
648.09
216,016.10
143
1,438.01
787.56
650.45
215,365.65
144
1,438.01
785.19
652.82
214,712.82
145
1,438.01
782.81
655.20
214,057.62
146
1,438.01
780.42
657.59
213,400.03
147
1,438.01
778.02
659.99
212,740.04
148
1,438.01
775.61
662.40
212,077.65
149
1,438.01
773.20
664.81
211,412.84
150
1,438.01
770.78
667.23
210,745.60
151
1,438.01
768.34
669.67
210,075.94
152
1,438.01
765.90
672.11
209,403.83
153
1,438.01
763.45
674.56
208,729.27
154
1,438.01
760.99
677.02
208,052.25
155
1,438.01
758.52
679.49
207,372.76
156
1,438.01
756.05
681.96
206,690.80
157
1,438.01
753.56
684.45
206,006.35
158
1,438.01
751.06
686.95
205,319.41
159
1,438.01
748.56
689.45
204,629.96
160
1,438.01
746.05
691.96
203,937.99
161
1,438.01
743.52
694.49
203,243.51
162
1,438.01
740.99
697.02
202,546.49
163
1,438.01
738.45
699.56
201,846.93
164
1,438.01
735.90
702.11
201,144.82
165
1,438.01
733.34
704.67
200,440.15
166
1,438.01
730.77
707.24
199,732.91
167
1,438.01
728.19
709.82
199,023.09
168
1,438.01
725.61
712.40
198,310.69
169
1,438.01
723.01
715.00
197,595.69
170
1,438.01
720.40
717.61
196,878.08
171
1,438.01
717.78
720.23
196,157.85
172
1,438.01
715.16
722.85
195,435.00
173
1,438.01
712.52
725.49
194,709.52
174
1,438.01
709.88
728.13
193,981.38
175
1,438.01
707.22
730.79
193,250.60
176
1,438.01
704.56
733.45
192,517.15
177
1,438.01
701.89
736.12
191,781.02
178
1,438.01
699.20
738.81
191,042.21
179
1,438.01
696.51
741.50
190,300.71
180
1,438.01
693.80
744.21
189,556.51
181
1,438.01
691.09
746.92
188,809.59
182
1,438.01
688.37
749.64
188,059.95
183
1,438.01
685.64
752.37
187,307.57
184
1,438.01
682.89
755.12
186,552.45
185
1,438.01
680.14
757.87
185,794.58
186
1,438.01
677.38
760.63
185,033.95
187
1,438.01
674.60
763.41
184,270.54
188
1,438.01
671.82
766.19
183,504.35
189
1,438.01
669.03
768.98
182,735.37
190
1,438.01
666.22
771.79
181,963.58
191
1,438.01
663.41
774.60
181,188.98
192
1,438.01
660.58
777.43
180,411.55
193
1,438.01
657.75
780.26
179,631.30
194
1,438.01
654.91
783.10
178,848.19
195
1,438.01
652.05
785.96
178,062.23
196
1,438.01
649.19
788.82
177,273.41
197
1,438.01
646.31
791.70
176,481.71
198
1,438.01
643.42
794.59
175,687.12
199
1,438.01
640.53
797.48
174,889.64
200
1,438.01
637.62
800.39
174,089.24
201
1,438.01
634.70
803.31
173,285.93
202
1,438.01
631.77
806.24
172,479.70
203
1,438.01
628.83
809.18
171,670.52
204
1,438.01
625.88
812.13
170,858.39
205
1,438.01
622.92
815.09
170,043.30
206
1,438.01
619.95
818.06
169,225.24
207
1,438.01
616.97
821.04
168,404.20
208
1,438.01
613.97
824.04
167,580.16
209
1,438.01
610.97
827.04
166,753.12
210
1,438.01
607.95
830.06
165,923.06
211
1,438.01
604.93
833.08
165,089.98
212
1,438.01
601.89
836.12
164,253.86
213
1,438.01
598.84
839.17
163,414.70
214
1,438.01
595.78
842.23
162,572.47
215
1,438.01
592.71
845.30
161,727.17
216
1,438.01
589.63
848.38
160,878.79
217
1,438.01
586.54
851.47
160,027.32
218
1,438.01
583.43
854.58
159,172.74
219
1,438.01
580.32
857.69
158,315.05
220
1,438.01
577.19
860.82
157,454.23
221
1,438.01
574.05
863.96
156,590.27
222
1,438.01
570.90
867.11
155,723.16
223
1,438.01
567.74
870.27
154,852.89
224
1,438.01
564.57
873.44
153,979.45
225
1,438.01
561.38
876.63
153,102.82
226
1,438.01
558.19
879.82
152,223.00
227
1,438.01
554.98
883.03
151,339.97
228
1,438.01
551.76
886.25
150,453.72
229
1,438.01
548.53
889.48
149,564.24
230
1,438.01
545.29
892.72
148,671.52
231
1,438.01
542.03
895.98
147,775.54
232
1,438.01
538.76
899.25
146,876.29
233
1,438.01
535.49
902.52
145,973.77
234
1,438.01
532.20
905.81
145,067.96
235
1,438.01
528.89
909.12
144,158.84
236
1,438.01
525.58
912.43
143,246.41
237
1,438.01
522.25
915.76
142,330.65
238
1,438.01
518.91
919.10
141,411.56
239
1,438.01
515.56
922.45
140,489.11
240
1,438.01
512.20
925.81
139,563.30
241
1,438.01
508.82
929.19
138,634.11
242
1,438.01
505.44
932.57
137,701.54
243
1,438.01
502.04
935.97
136,765.57
244
1,438.01
498.62
939.39
135,826.18
245
1,438.01
495.20
942.81
134,883.37
246
1,438.01
491.76
946.25
133,937.12
247
1,438.01
488.31
949.70
132,987.42
248
1,438.01
484.85
953.16
132,034.26
249
1,438.01
481.37
956.64
131,077.63
250
1,438.01
477.89
960.12
130,117.51
251
1,438.01
474.39
963.62
129,153.88
252
1,438.01
470.87
967.14
128,186.75
253
1,438.01
467.35
970.66
127,216.08
254
1,438.01
463.81
974.20
126,241.88
255
1,438.01
460.26
977.75
125,264.13
256
1,438.01
456.69
981.32
124,282.81
257
1,438.01
453.11
984.90
123,297.92
258
1,438.01
449.52
988.49
122,309.43
259
1,438.01
445.92
992.09
121,317.34
260
1,438.01
442.30
995.71
120,321.63
261
1,438.01
438.67
999.34
119,322.30
262
1,438.01
435.03
1,002.98
118,319.31
263
1,438.01
431.37
1,006.64
117,312.68
264
1,438.01
427.70
1,010.31
116,302.37
265
1,438.01
424.02
1,013.99
115,288.38
266
1,438.01
420.32
1,017.69
114,270.69
267
1,438.01
416.61
1,021.40
113,249.29
268
1,438.01
412.89
1,025.12
112,224.17
269
1,438.01
409.15
1,028.86
111,195.31
270
1,438.01
405.40
1,032.61
110,162.70
271
1,438.01
401.63
1,036.38
109,126.33
272
1,438.01
397.86
1,040.15
108,086.17
273
1,438.01
394.06
1,043.95
107,042.23
274
1,438.01
390.26
1,047.75
105,994.47
275
1,438.01
386.44
1,051.57
104,942.90
276
1,438.01
382.60
1,055.41
103,887.50
277
1,438.01
378.76
1,059.25
102,828.24
278
1,438.01
374.89
1,063.12
101,765.13
279
1,438.01
371.02
1,066.99
100,698.14
280
1,438.01
367.13
1,070.88
99,627.26
281
1,438.01
363.22
1,074.79
98,552.47
282
1,438.01
359.31
1,078.70
97,473.77
283
1,438.01
355.37
1,082.64
96,391.13
284
1,438.01
351.43
1,086.58
95,304.55
285
1,438.01
347.46
1,090.55
94,214.00
286
1,438.01
343.49
1,094.52
93,119.48
287
1,438.01
339.50
1,098.51
92,020.97
288
1,438.01
335.49
1,102.52
90,918.45
289
1,438.01
331.47
1,106.54
89,811.91
290
1,438.01
327.44
1,110.57
88,701.34
291
1,438.01
323.39
1,114.62
87,586.72
292
1,438.01
319.33
1,118.68
86,468.04
293
1,438.01
315.25
1,122.76
85,345.28
294
1,438.01
311.15
1,126.86
84,218.42
295
1,438.01
307.05
1,130.96
83,087.46
296
1,438.01
302.92
1,135.09
81,952.37
297
1,438.01
298.78
1,139.23
80,813.15
298
1,438.01
294.63
1,143.38
79,669.77
299
1,438.01
290.46
1,147.55
78,522.22
300
1,438.01
286.28
1,151.73
77,370.49
301
1,438.01
282.08
1,155.93
76,214.56
302
1,438.01
277.87
1,160.14
75,054.41
303
1,438.01
273.64
1,164.37
73,890.04
304
1,438.01
269.39
1,168.62
72,721.42
305
1,438.01
265.13
1,172.88
71,548.54
306
1,438.01
260.85
1,177.16
70,371.39
307
1,438.01
256.56
1,181.45
69,189.94
308
1,438.01
252.25
1,185.76
68,004.18
309
1,438.01
247.93
1,190.08
66,814.10
310
1,438.01
243.59
1,194.42
65,619.69
311
1,438.01
239.24
1,198.77
64,420.92
312
1,438.01
234.87
1,203.14
63,217.77
313
1,438.01
230.48
1,207.53
62,010.25
314
1,438.01
226.08
1,211.93
60,798.31
315
1,438.01
221.66
1,216.35
59,581.96
316
1,438.01
217.23
1,220.78
58,361.18
317
1,438.01
212.78
1,225.23
57,135.95
318
1,438.01
208.31
1,229.70
55,906.24
319
1,438.01
203.82
1,234.19
54,672.06
320
1,438.01
199.33
1,238.68
53,433.37
321
1,438.01
194.81
1,243.20
52,190.17
322
1,438.01
190.28
1,247.73
50,942.44
323
1,438.01
185.73
1,252.28
49,690.16
324
1,438.01
181.16
1,256.85
48,433.31
325
1,438.01
176.58
1,261.43
47,171.88
326
1,438.01
171.98
1,266.03
45,905.85
327
1,438.01
167.37
1,270.64
44,635.21
328
1,438.01
162.73
1,275.28
43,359.93
329
1,438.01
158.08
1,279.93
42,080.00
330
1,438.01
153.42
1,284.59
40,795.41
331
1,438.01
148.73
1,289.28
39,506.13
332
1,438.01
144.03
1,293.98
38,212.15
333
1,438.01
139.32
1,298.69
36,913.46
334
1,438.01
134.58
1,303.43
35,610.03
335
1,438.01
129.83
1,308.18
34,301.85
336
1,438.01
125.06
1,312.95
32,988.90
337
1,438.01
120.27
1,317.74
31,671.16
338
1,438.01
115.47
1,322.54
30,348.62
339
1,438.01
110.65
1,327.36
29,021.25
340
1,438.01
105.81
1,332.20
27,689.05
341
1,438.01
100.95
1,337.06
26,351.99
342
1,438.01
96.07
1,341.94
25,010.05
343
1,438.01
91.18
1,346.83
23,663.23
344
1,438.01
86.27
1,351.74
22,311.49
345
1,438.01
81.34
1,356.67
20,954.82
346
1,438.01
76.40
1,361.61
19,593.21
347
1,438.01
71.43
1,366.58
18,226.63
348
1,438.01
66.45
1,371.56
16,855.07
349
1,438.01
61.45
1,376.56
15,478.52
350
1,438.01
56.43
1,381.58
14,096.94
351
1,438.01
51.40
1,386.61
12,710.32
352
1,438.01
46.34
1,391.67
11,318.65
353
1,438.01
41.27
1,396.74
9,921.91
354
1,438.01
36.17
1,401.84
8,520.07
355
1,438.01
31.06
1,406.95
7,113.12
356
1,438.01
25.93
1,412.08
5,701.05
357
1,438.01
20.79
1,417.22
4,283.82
358
1,438.01
15.62
1,422.39
2,861.43
359
1,438.01
10.43
1,427.58
1,433.85
360
1,439.08
5.23
1,433.85
0.00
Totals
517,684.67
229,670.67
288,014.00

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