Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,300.07  
 

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
1,300.07
844.43
455.64
289,064.36
2
1,300.07
843.10
456.97
288,607.40
3
1,300.07
841.77
458.30
288,149.10
4
1,300.07
840.43
459.64
287,689.46
5
1,300.07
839.09
460.98
287,228.49
6
1,300.07
837.75
462.32
286,766.17
7
1,300.07
836.40
463.67
286,302.50
8
1,300.07
835.05
465.02
285,837.48
9
1,300.07
833.69
466.38
285,371.10
10
1,300.07
832.33
467.74
284,903.36
11
1,300.07
830.97
469.10
284,434.26
12
1,300.07
829.60
470.47
283,963.79
13
1,300.07
828.23
471.84
283,491.95
14
1,300.07
826.85
473.22
283,018.73
15
1,300.07
825.47
474.60
282,544.13
16
1,300.07
824.09
475.98
282,068.15
17
1,300.07
822.70
477.37
281,590.78
18
1,300.07
821.31
478.76
281,112.01
19
1,300.07
819.91
480.16
280,631.85
20
1,300.07
818.51
481.56
280,150.29
21
1,300.07
817.11
482.96
279,667.33
22
1,300.07
815.70
484.37
279,182.96
23
1,300.07
814.28
485.79
278,697.17
24
1,300.07
812.87
487.20
278,209.97
25
1,300.07
811.45
488.62
277,721.34
26
1,300.07
810.02
490.05
277,231.29
27
1,300.07
808.59
491.48
276,739.81
28
1,300.07
807.16
492.91
276,246.90
29
1,300.07
805.72
494.35
275,752.55
30
1,300.07
804.28
495.79
275,256.76
31
1,300.07
802.83
497.24
274,759.52
32
1,300.07
801.38
498.69
274,260.83
33
1,300.07
799.93
500.14
273,760.69
34
1,300.07
798.47
501.60
273,259.09
35
1,300.07
797.01
503.06
272,756.03
36
1,300.07
795.54
504.53
272,251.49
37
1,300.07
794.07
506.00
271,745.49
38
1,300.07
792.59
507.48
271,238.01
39
1,300.07
791.11
508.96
270,729.05
40
1,300.07
789.63
510.44
270,218.61
41
1,300.07
788.14
511.93
269,706.68
42
1,300.07
786.64
513.43
269,193.25
43
1,300.07
785.15
514.92
268,678.33
44
1,300.07
783.65
516.42
268,161.90
45
1,300.07
782.14
517.93
267,643.97
46
1,300.07
780.63
519.44
267,124.53
47
1,300.07
779.11
520.96
266,603.57
48
1,300.07
777.59
522.48
266,081.10
49
1,300.07
776.07
524.00
265,557.10
50
1,300.07
774.54
525.53
265,031.57
51
1,300.07
773.01
527.06
264,504.51
52
1,300.07
771.47
528.60
263,975.91
53
1,300.07
769.93
530.14
263,445.77
54
1,300.07
768.38
531.69
262,914.08
55
1,300.07
766.83
533.24
262,380.84
56
1,300.07
765.28
534.79
261,846.05
57
1,300.07
763.72
536.35
261,309.70
58
1,300.07
762.15
537.92
260,771.78
59
1,300.07
760.58
539.49
260,232.30
60
1,300.07
759.01
541.06
259,691.24
61
1,300.07
757.43
542.64
259,148.60
62
1,300.07
755.85
544.22
258,604.38
63
1,300.07
754.26
545.81
258,058.57
64
1,300.07
752.67
547.40
257,511.18
65
1,300.07
751.07
549.00
256,962.18
66
1,300.07
749.47
550.60
256,411.58
67
1,300.07
747.87
552.20
255,859.38
68
1,300.07
746.26
553.81
255,305.57
69
1,300.07
744.64
555.43
254,750.14
70
1,300.07
743.02
557.05
254,193.09
71
1,300.07
741.40
558.67
253,634.41
72
1,300.07
739.77
560.30
253,074.11
73
1,300.07
738.13
561.94
252,512.17
74
1,300.07
736.49
563.58
251,948.60
75
1,300.07
734.85
565.22
251,383.38
76
1,300.07
733.20
566.87
250,816.51
77
1,300.07
731.55
568.52
250,247.99
78
1,300.07
729.89
570.18
249,677.81
79
1,300.07
728.23
571.84
249,105.97
80
1,300.07
726.56
573.51
248,532.45
81
1,300.07
724.89
575.18
247,957.27
82
1,300.07
723.21
576.86
247,380.41
83
1,300.07
721.53
578.54
246,801.87
84
1,300.07
719.84
580.23
246,221.63
85
1,300.07
718.15
581.92
245,639.71
86
1,300.07
716.45
583.62
245,056.09
87
1,300.07
714.75
585.32
244,470.77
88
1,300.07
713.04
587.03
243,883.74
89
1,300.07
711.33
588.74
243,294.99
90
1,300.07
709.61
590.46
242,704.53
91
1,300.07
707.89
592.18
242,112.35
92
1,300.07
706.16
593.91
241,518.44
93
1,300.07
704.43
595.64
240,922.80
94
1,300.07
702.69
597.38
240,325.42
95
1,300.07
700.95
599.12
239,726.30
96
1,300.07
699.20
600.87
239,125.44
97
1,300.07
697.45
602.62
238,522.81
98
1,300.07
695.69
604.38
237,918.44
99
1,300.07
693.93
606.14
237,312.29
100
1,300.07
692.16
607.91
236,704.39
101
1,300.07
690.39
609.68
236,094.70
102
1,300.07
688.61
611.46
235,483.24
103
1,300.07
686.83
613.24
234,870.00
104
1,300.07
685.04
615.03
234,254.97
105
1,300.07
683.24
616.83
233,638.14
106
1,300.07
681.44
618.63
233,019.51
107
1,300.07
679.64
620.43
232,399.08
108
1,300.07
677.83
622.24
231,776.85
109
1,300.07
676.02
624.05
231,152.79
110
1,300.07
674.20
625.87
230,526.92
111
1,300.07
672.37
627.70
229,899.22
112
1,300.07
670.54
629.53
229,269.69
113
1,300.07
668.70
631.37
228,638.32
114
1,300.07
666.86
633.21
228,005.11
115
1,300.07
665.01
635.06
227,370.06
116
1,300.07
663.16
636.91
226,733.15
117
1,300.07
661.31
638.76
226,094.38
118
1,300.07
659.44
640.63
225,453.76
119
1,300.07
657.57
642.50
224,811.26
120
1,300.07
655.70
644.37
224,166.89
121
1,300.07
653.82
646.25
223,520.64
122
1,300.07
651.94
648.13
222,872.50
123
1,300.07
650.04
650.03
222,222.48
124
1,300.07
648.15
651.92
221,570.56
125
1,300.07
646.25
653.82
220,916.74
126
1,300.07
644.34
655.73
220,261.01
127
1,300.07
642.43
657.64
219,603.36
128
1,300.07
640.51
659.56
218,943.80
129
1,300.07
638.59
661.48
218,282.32
130
1,300.07
636.66
663.41
217,618.91
131
1,300.07
634.72
665.35
216,953.56
132
1,300.07
632.78
667.29
216,286.27
133
1,300.07
630.83
669.24
215,617.03
134
1,300.07
628.88
671.19
214,945.85
135
1,300.07
626.93
673.14
214,272.70
136
1,300.07
624.96
675.11
213,597.59
137
1,300.07
622.99
677.08
212,920.52
138
1,300.07
621.02
679.05
212,241.47
139
1,300.07
619.04
681.03
211,560.43
140
1,300.07
617.05
683.02
210,877.42
141
1,300.07
615.06
685.01
210,192.40
142
1,300.07
613.06
687.01
209,505.40
143
1,300.07
611.06
689.01
208,816.38
144
1,300.07
609.05
691.02
208,125.36
145
1,300.07
607.03
693.04
207,432.32
146
1,300.07
605.01
695.06
206,737.26
147
1,300.07
602.98
697.09
206,040.18
148
1,300.07
600.95
699.12
205,341.06
149
1,300.07
598.91
701.16
204,639.90
150
1,300.07
596.87
703.20
203,936.70
151
1,300.07
594.82
705.25
203,231.44
152
1,300.07
592.76
707.31
202,524.13
153
1,300.07
590.70
709.37
201,814.75
154
1,300.07
588.63
711.44
201,103.31
155
1,300.07
586.55
713.52
200,389.79
156
1,300.07
584.47
715.60
199,674.19
157
1,300.07
582.38
717.69
198,956.51
158
1,300.07
580.29
719.78
198,236.73
159
1,300.07
578.19
721.88
197,514.85
160
1,300.07
576.08
723.99
196,790.86
161
1,300.07
573.97
726.10
196,064.76
162
1,300.07
571.86
728.21
195,336.55
163
1,300.07
569.73
730.34
194,606.21
164
1,300.07
567.60
732.47
193,873.74
165
1,300.07
565.47
734.60
193,139.14
166
1,300.07
563.32
736.75
192,402.39
167
1,300.07
561.17
738.90
191,663.49
168
1,300.07
559.02
741.05
190,922.44
169
1,300.07
556.86
743.21
190,179.23
170
1,300.07
554.69
745.38
189,433.85
171
1,300.07
552.52
747.55
188,686.29
172
1,300.07
550.34
749.73
187,936.56
173
1,300.07
548.15
751.92
187,184.64
174
1,300.07
545.96
754.11
186,430.52
175
1,300.07
543.76
756.31
185,674.21
176
1,300.07
541.55
758.52
184,915.69
177
1,300.07
539.34
760.73
184,154.96
178
1,300.07
537.12
762.95
183,392.00
179
1,300.07
534.89
765.18
182,626.83
180
1,300.07
532.66
767.41
181,859.42
181
1,300.07
530.42
769.65
181,089.77
182
1,300.07
528.18
771.89
180,317.88
183
1,300.07
525.93
774.14
179,543.74
184
1,300.07
523.67
776.40
178,767.34
185
1,300.07
521.40
778.67
177,988.67
186
1,300.07
519.13
780.94
177,207.74
187
1,300.07
516.86
783.21
176,424.52
188
1,300.07
514.57
785.50
175,639.02
189
1,300.07
512.28
787.79
174,851.23
190
1,300.07
509.98
790.09
174,061.15
191
1,300.07
507.68
792.39
173,268.76
192
1,300.07
505.37
794.70
172,474.05
193
1,300.07
503.05
797.02
171,677.03
194
1,300.07
500.72
799.35
170,877.69
195
1,300.07
498.39
801.68
170,076.01
196
1,300.07
496.06
804.01
169,271.99
197
1,300.07
493.71
806.36
168,465.63
198
1,300.07
491.36
808.71
167,656.92
199
1,300.07
489.00
811.07
166,845.85
200
1,300.07
486.63
813.44
166,032.42
201
1,300.07
484.26
815.81
165,216.61
202
1,300.07
481.88
818.19
164,398.42
203
1,300.07
479.50
820.57
163,577.84
204
1,300.07
477.10
822.97
162,754.88
205
1,300.07
474.70
825.37
161,929.51
206
1,300.07
472.29
827.78
161,101.73
207
1,300.07
469.88
830.19
160,271.54
208
1,300.07
467.46
832.61
159,438.93
209
1,300.07
465.03
835.04
158,603.89
210
1,300.07
462.59
837.48
157,766.42
211
1,300.07
460.15
839.92
156,926.50
212
1,300.07
457.70
842.37
156,084.13
213
1,300.07
455.25
844.82
155,239.31
214
1,300.07
452.78
847.29
154,392.02
215
1,300.07
450.31
849.76
153,542.26
216
1,300.07
447.83
852.24
152,690.02
217
1,300.07
445.35
854.72
151,835.29
218
1,300.07
442.85
857.22
150,978.08
219
1,300.07
440.35
859.72
150,118.36
220
1,300.07
437.85
862.22
149,256.14
221
1,300.07
435.33
864.74
148,391.40
222
1,300.07
432.81
867.26
147,524.13
223
1,300.07
430.28
869.79
146,654.34
224
1,300.07
427.74
872.33
145,782.01
225
1,300.07
425.20
874.87
144,907.14
226
1,300.07
422.65
877.42
144,029.72
227
1,300.07
420.09
879.98
143,149.73
228
1,300.07
417.52
882.55
142,267.18
229
1,300.07
414.95
885.12
141,382.06
230
1,300.07
412.36
887.71
140,494.36
231
1,300.07
409.78
890.29
139,604.06
232
1,300.07
407.18
892.89
138,711.17
233
1,300.07
404.57
895.50
137,815.67
234
1,300.07
401.96
898.11
136,917.57
235
1,300.07
399.34
900.73
136,016.84
236
1,300.07
396.72
903.35
135,113.48
237
1,300.07
394.08
905.99
134,207.50
238
1,300.07
391.44
908.63
133,298.86
239
1,300.07
388.79
911.28
132,387.58
240
1,300.07
386.13
913.94
131,473.64
241
1,300.07
383.46
916.61
130,557.04
242
1,300.07
380.79
919.28
129,637.76
243
1,300.07
378.11
921.96
128,715.80
244
1,300.07
375.42
924.65
127,791.15
245
1,300.07
372.72
927.35
126,863.80
246
1,300.07
370.02
930.05
125,933.75
247
1,300.07
367.31
932.76
125,000.99
248
1,300.07
364.59
935.48
124,065.51
249
1,300.07
361.86
938.21
123,127.29
250
1,300.07
359.12
940.95
122,186.35
251
1,300.07
356.38
943.69
121,242.65
252
1,300.07
353.62
946.45
120,296.21
253
1,300.07
350.86
949.21
119,347.00
254
1,300.07
348.10
951.97
118,395.03
255
1,300.07
345.32
954.75
117,440.27
256
1,300.07
342.53
957.54
116,482.74
257
1,300.07
339.74
960.33
115,522.41
258
1,300.07
336.94
963.13
114,559.28
259
1,300.07
334.13
965.94
113,593.34
260
1,300.07
331.31
968.76
112,624.59
261
1,300.07
328.49
971.58
111,653.00
262
1,300.07
325.65
974.42
110,678.59
263
1,300.07
322.81
977.26
109,701.33
264
1,300.07
319.96
980.11
108,721.22
265
1,300.07
317.10
982.97
107,738.26
266
1,300.07
314.24
985.83
106,752.42
267
1,300.07
311.36
988.71
105,763.71
268
1,300.07
308.48
991.59
104,772.12
269
1,300.07
305.59
994.48
103,777.64
270
1,300.07
302.68
997.39
102,780.25
271
1,300.07
299.78
1,000.29
101,779.96
272
1,300.07
296.86
1,003.21
100,776.75
273
1,300.07
293.93
1,006.14
99,770.61
274
1,300.07
291.00
1,009.07
98,761.54
275
1,300.07
288.05
1,012.02
97,749.52
276
1,300.07
285.10
1,014.97
96,734.55
277
1,300.07
282.14
1,017.93
95,716.63
278
1,300.07
279.17
1,020.90
94,695.73
279
1,300.07
276.20
1,023.87
93,671.86
280
1,300.07
273.21
1,026.86
92,644.99
281
1,300.07
270.21
1,029.86
91,615.14
282
1,300.07
267.21
1,032.86
90,582.28
283
1,300.07
264.20
1,035.87
89,546.41
284
1,300.07
261.18
1,038.89
88,507.52
285
1,300.07
258.15
1,041.92
87,465.59
286
1,300.07
255.11
1,044.96
86,420.63
287
1,300.07
252.06
1,048.01
85,372.62
288
1,300.07
249.00
1,051.07
84,321.55
289
1,300.07
245.94
1,054.13
83,267.42
290
1,300.07
242.86
1,057.21
82,210.22
291
1,300.07
239.78
1,060.29
81,149.93
292
1,300.07
236.69
1,063.38
80,086.54
293
1,300.07
233.59
1,066.48
79,020.06
294
1,300.07
230.48
1,069.59
77,950.46
295
1,300.07
227.36
1,072.71
76,877.75
296
1,300.07
224.23
1,075.84
75,801.91
297
1,300.07
221.09
1,078.98
74,722.92
298
1,300.07
217.94
1,082.13
73,640.80
299
1,300.07
214.79
1,085.28
72,555.51
300
1,300.07
211.62
1,088.45
71,467.06
301
1,300.07
208.45
1,091.62
70,375.44
302
1,300.07
205.26
1,094.81
69,280.63
303
1,300.07
202.07
1,098.00
68,182.63
304
1,300.07
198.87
1,101.20
67,081.42
305
1,300.07
195.65
1,104.42
65,977.01
306
1,300.07
192.43
1,107.64
64,869.37
307
1,300.07
189.20
1,110.87
63,758.50
308
1,300.07
185.96
1,114.11
62,644.40
309
1,300.07
182.71
1,117.36
61,527.04
310
1,300.07
179.45
1,120.62
60,406.42
311
1,300.07
176.19
1,123.88
59,282.54
312
1,300.07
172.91
1,127.16
58,155.38
313
1,300.07
169.62
1,130.45
57,024.93
314
1,300.07
166.32
1,133.75
55,891.18
315
1,300.07
163.02
1,137.05
54,754.12
316
1,300.07
159.70
1,140.37
53,613.75
317
1,300.07
156.37
1,143.70
52,470.06
318
1,300.07
153.04
1,147.03
51,323.02
319
1,300.07
149.69
1,150.38
50,172.65
320
1,300.07
146.34
1,153.73
49,018.91
321
1,300.07
142.97
1,157.10
47,861.82
322
1,300.07
139.60
1,160.47
46,701.34
323
1,300.07
136.21
1,163.86
45,537.48
324
1,300.07
132.82
1,167.25
44,370.23
325
1,300.07
129.41
1,170.66
43,199.58
326
1,300.07
126.00
1,174.07
42,025.50
327
1,300.07
122.57
1,177.50
40,848.01
328
1,300.07
119.14
1,180.93
39,667.08
329
1,300.07
115.70
1,184.37
38,482.70
330
1,300.07
112.24
1,187.83
37,294.88
331
1,300.07
108.78
1,191.29
36,103.58
332
1,300.07
105.30
1,194.77
34,908.81
333
1,300.07
101.82
1,198.25
33,710.56
334
1,300.07
98.32
1,201.75
32,508.81
335
1,300.07
94.82
1,205.25
31,303.56
336
1,300.07
91.30
1,208.77
30,094.79
337
1,300.07
87.78
1,212.29
28,882.50
338
1,300.07
84.24
1,215.83
27,666.67
339
1,300.07
80.69
1,219.38
26,447.30
340
1,300.07
77.14
1,222.93
25,224.36
341
1,300.07
73.57
1,226.50
23,997.86
342
1,300.07
69.99
1,230.08
22,767.79
343
1,300.07
66.41
1,233.66
21,534.12
344
1,300.07
62.81
1,237.26
20,296.86
345
1,300.07
59.20
1,240.87
19,055.99
346
1,300.07
55.58
1,244.49
17,811.50
347
1,300.07
51.95
1,248.12
16,563.38
348
1,300.07
48.31
1,251.76
15,311.62
349
1,300.07
44.66
1,255.41
14,056.21
350
1,300.07
41.00
1,259.07
12,797.14
351
1,300.07
37.32
1,262.75
11,534.39
352
1,300.07
33.64
1,266.43
10,267.96
353
1,300.07
29.95
1,270.12
8,997.84
354
1,300.07
26.24
1,273.83
7,724.02
355
1,300.07
22.53
1,277.54
6,446.47
356
1,300.07
18.80
1,281.27
5,165.21
357
1,300.07
15.07
1,285.00
3,880.20
358
1,300.07
11.32
1,288.75
2,591.45
359
1,300.07
7.56
1,292.51
1,298.94
360
1,302.73
3.79
1,298.94
0.00
Totals
468,027.86
178,507.86
289,520.00

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