Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,340.34  
 

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
1,340.34
887.83
452.51
293,449.49
2
1,340.34
886.46
453.88
292,995.61
3
1,340.34
885.09
455.25
292,540.36
4
1,340.34
883.72
456.62
292,083.74
5
1,340.34
882.34
458.00
291,625.73
6
1,340.34
880.95
459.39
291,166.35
7
1,340.34
879.57
460.77
290,705.57
8
1,340.34
878.17
462.17
290,243.40
9
1,340.34
876.78
463.56
289,779.84
10
1,340.34
875.38
464.96
289,314.88
11
1,340.34
873.97
466.37
288,848.51
12
1,340.34
872.56
467.78
288,380.73
13
1,340.34
871.15
469.19
287,911.54
14
1,340.34
869.73
470.61
287,440.94
15
1,340.34
868.31
472.03
286,968.91
16
1,340.34
866.89
473.45
286,495.45
17
1,340.34
865.46
474.88
286,020.57
18
1,340.34
864.02
476.32
285,544.25
19
1,340.34
862.58
477.76
285,066.49
20
1,340.34
861.14
479.20
284,587.29
21
1,340.34
859.69
480.65
284,106.64
22
1,340.34
858.24
482.10
283,624.54
23
1,340.34
856.78
483.56
283,140.98
24
1,340.34
855.32
485.02
282,655.96
25
1,340.34
853.86
486.48
282,169.48
26
1,340.34
852.39
487.95
281,681.53
27
1,340.34
850.91
489.43
281,192.10
28
1,340.34
849.43
490.91
280,701.19
29
1,340.34
847.95
492.39
280,208.80
30
1,340.34
846.46
493.88
279,714.93
31
1,340.34
844.97
495.37
279,219.56
32
1,340.34
843.48
496.86
278,722.70
33
1,340.34
841.97
498.37
278,224.33
34
1,340.34
840.47
499.87
277,724.46
35
1,340.34
838.96
501.38
277,223.08
36
1,340.34
837.44
502.90
276,720.18
37
1,340.34
835.93
504.41
276,215.77
38
1,340.34
834.40
505.94
275,709.83
39
1,340.34
832.87
507.47
275,202.37
40
1,340.34
831.34
509.00
274,693.37
41
1,340.34
829.80
510.54
274,182.83
42
1,340.34
828.26
512.08
273,670.75
43
1,340.34
826.71
513.63
273,157.12
44
1,340.34
825.16
515.18
272,641.95
45
1,340.34
823.61
516.73
272,125.21
46
1,340.34
822.04
518.30
271,606.92
47
1,340.34
820.48
519.86
271,087.06
48
1,340.34
818.91
521.43
270,565.62
49
1,340.34
817.33
523.01
270,042.62
50
1,340.34
815.75
524.59
269,518.03
51
1,340.34
814.17
526.17
268,991.86
52
1,340.34
812.58
527.76
268,464.10
53
1,340.34
810.99
529.35
267,934.75
54
1,340.34
809.39
530.95
267,403.79
55
1,340.34
807.78
532.56
266,871.23
56
1,340.34
806.17
534.17
266,337.07
57
1,340.34
804.56
535.78
265,801.29
58
1,340.34
802.94
537.40
265,263.89
59
1,340.34
801.32
539.02
264,724.87
60
1,340.34
799.69
540.65
264,184.22
61
1,340.34
798.06
542.28
263,641.93
62
1,340.34
796.42
543.92
263,098.01
63
1,340.34
794.78
545.56
262,552.45
64
1,340.34
793.13
547.21
262,005.23
65
1,340.34
791.47
548.87
261,456.37
66
1,340.34
789.82
550.52
260,905.84
67
1,340.34
788.15
552.19
260,353.66
68
1,340.34
786.49
553.85
259,799.80
69
1,340.34
784.81
555.53
259,244.27
70
1,340.34
783.13
557.21
258,687.07
71
1,340.34
781.45
558.89
258,128.18
72
1,340.34
779.76
560.58
257,567.60
73
1,340.34
778.07
562.27
257,005.33
74
1,340.34
776.37
563.97
256,441.36
75
1,340.34
774.67
565.67
255,875.69
76
1,340.34
772.96
567.38
255,308.30
77
1,340.34
771.24
569.10
254,739.21
78
1,340.34
769.52
570.82
254,168.39
79
1,340.34
767.80
572.54
253,595.85
80
1,340.34
766.07
574.27
253,021.58
81
1,340.34
764.34
576.00
252,445.58
82
1,340.34
762.60
577.74
251,867.84
83
1,340.34
760.85
579.49
251,288.35
84
1,340.34
759.10
581.24
250,707.11
85
1,340.34
757.34
583.00
250,124.11
86
1,340.34
755.58
584.76
249,539.35
87
1,340.34
753.82
586.52
248,952.83
88
1,340.34
752.05
588.29
248,364.54
89
1,340.34
750.27
590.07
247,774.46
90
1,340.34
748.49
591.85
247,182.61
91
1,340.34
746.70
593.64
246,588.97
92
1,340.34
744.90
595.44
245,993.53
93
1,340.34
743.11
597.23
245,396.30
94
1,340.34
741.30
599.04
244,797.26
95
1,340.34
739.49
600.85
244,196.41
96
1,340.34
737.68
602.66
243,593.75
97
1,340.34
735.86
604.48
242,989.26
98
1,340.34
734.03
606.31
242,382.95
99
1,340.34
732.20
608.14
241,774.81
100
1,340.34
730.36
609.98
241,164.83
101
1,340.34
728.52
611.82
240,553.01
102
1,340.34
726.67
613.67
239,939.34
103
1,340.34
724.82
615.52
239,323.82
104
1,340.34
722.96
617.38
238,706.44
105
1,340.34
721.09
619.25
238,087.19
106
1,340.34
719.22
621.12
237,466.07
107
1,340.34
717.35
622.99
236,843.07
108
1,340.34
715.46
624.88
236,218.20
109
1,340.34
713.58
626.76
235,591.43
110
1,340.34
711.68
628.66
234,962.78
111
1,340.34
709.78
630.56
234,332.22
112
1,340.34
707.88
632.46
233,699.76
113
1,340.34
705.97
634.37
233,065.39
114
1,340.34
704.05
636.29
232,429.10
115
1,340.34
702.13
638.21
231,790.89
116
1,340.34
700.20
640.14
231,150.75
117
1,340.34
698.27
642.07
230,508.68
118
1,340.34
696.33
644.01
229,864.67
119
1,340.34
694.38
645.96
229,218.71
120
1,340.34
692.43
647.91
228,570.80
121
1,340.34
690.47
649.87
227,920.93
122
1,340.34
688.51
651.83
227,269.11
123
1,340.34
686.54
653.80
226,615.31
124
1,340.34
684.57
655.77
225,959.53
125
1,340.34
682.59
657.75
225,301.78
126
1,340.34
680.60
659.74
224,642.04
127
1,340.34
678.61
661.73
223,980.31
128
1,340.34
676.61
663.73
223,316.57
129
1,340.34
674.60
665.74
222,650.84
130
1,340.34
672.59
667.75
221,983.09
131
1,340.34
670.57
669.77
221,313.32
132
1,340.34
668.55
671.79
220,641.53
133
1,340.34
666.52
673.82
219,967.71
134
1,340.34
664.49
675.85
219,291.86
135
1,340.34
662.44
677.90
218,613.96
136
1,340.34
660.40
679.94
217,934.02
137
1,340.34
658.34
682.00
217,252.02
138
1,340.34
656.28
684.06
216,567.96
139
1,340.34
654.22
686.12
215,881.84
140
1,340.34
652.14
688.20
215,193.64
141
1,340.34
650.06
690.28
214,503.37
142
1,340.34
647.98
692.36
213,811.00
143
1,340.34
645.89
694.45
213,116.55
144
1,340.34
643.79
696.55
212,420.00
145
1,340.34
641.69
698.65
211,721.35
146
1,340.34
639.57
700.77
211,020.58
147
1,340.34
637.46
702.88
210,317.70
148
1,340.34
635.33
705.01
209,612.70
149
1,340.34
633.21
707.13
208,905.56
150
1,340.34
631.07
709.27
208,196.29
151
1,340.34
628.93
711.41
207,484.88
152
1,340.34
626.78
713.56
206,771.31
153
1,340.34
624.62
715.72
206,055.59
154
1,340.34
622.46
717.88
205,337.71
155
1,340.34
620.29
720.05
204,617.66
156
1,340.34
618.12
722.22
203,895.44
157
1,340.34
615.93
724.41
203,171.03
158
1,340.34
613.75
726.59
202,444.44
159
1,340.34
611.55
728.79
201,715.65
160
1,340.34
609.35
730.99
200,984.66
161
1,340.34
607.14
733.20
200,251.46
162
1,340.34
604.93
735.41
199,516.05
163
1,340.34
602.70
737.64
198,778.41
164
1,340.34
600.48
739.86
198,038.55
165
1,340.34
598.24
742.10
197,296.45
166
1,340.34
596.00
744.34
196,552.11
167
1,340.34
593.75
746.59
195,805.52
168
1,340.34
591.50
748.84
195,056.68
169
1,340.34
589.23
751.11
194,305.57
170
1,340.34
586.96
753.38
193,552.20
171
1,340.34
584.69
755.65
192,796.55
172
1,340.34
582.41
757.93
192,038.61
173
1,340.34
580.12
760.22
191,278.39
174
1,340.34
577.82
762.52
190,515.87
175
1,340.34
575.52
764.82
189,751.04
176
1,340.34
573.21
767.13
188,983.91
177
1,340.34
570.89
769.45
188,214.46
178
1,340.34
568.56
771.78
187,442.68
179
1,340.34
566.23
774.11
186,668.58
180
1,340.34
563.89
776.45
185,892.13
181
1,340.34
561.55
778.79
185,113.34
182
1,340.34
559.20
781.14
184,332.20
183
1,340.34
556.84
783.50
183,548.69
184
1,340.34
554.47
785.87
182,762.82
185
1,340.34
552.10
788.24
181,974.58
186
1,340.34
549.71
790.63
181,183.96
187
1,340.34
547.33
793.01
180,390.94
188
1,340.34
544.93
795.41
179,595.53
189
1,340.34
542.53
797.81
178,797.72
190
1,340.34
540.12
800.22
177,997.50
191
1,340.34
537.70
802.64
177,194.86
192
1,340.34
535.28
805.06
176,389.80
193
1,340.34
532.84
807.50
175,582.30
194
1,340.34
530.40
809.94
174,772.37
195
1,340.34
527.96
812.38
173,959.98
196
1,340.34
525.50
814.84
173,145.15
197
1,340.34
523.04
817.30
172,327.85
198
1,340.34
520.57
819.77
171,508.08
199
1,340.34
518.10
822.24
170,685.84
200
1,340.34
515.61
824.73
169,861.11
201
1,340.34
513.12
827.22
169,033.90
202
1,340.34
510.62
829.72
168,204.18
203
1,340.34
508.12
832.22
167,371.96
204
1,340.34
505.60
834.74
166,537.22
205
1,340.34
503.08
837.26
165,699.96
206
1,340.34
500.55
839.79
164,860.17
207
1,340.34
498.02
842.32
164,017.85
208
1,340.34
495.47
844.87
163,172.98
209
1,340.34
492.92
847.42
162,325.56
210
1,340.34
490.36
849.98
161,475.58
211
1,340.34
487.79
852.55
160,623.03
212
1,340.34
485.22
855.12
159,767.90
213
1,340.34
482.63
857.71
158,910.19
214
1,340.34
480.04
860.30
158,049.90
215
1,340.34
477.44
862.90
157,187.00
216
1,340.34
474.84
865.50
156,321.49
217
1,340.34
472.22
868.12
155,453.37
218
1,340.34
469.60
870.74
154,582.63
219
1,340.34
466.97
873.37
153,709.26
220
1,340.34
464.33
876.01
152,833.25
221
1,340.34
461.68
878.66
151,954.60
222
1,340.34
459.03
881.31
151,073.28
223
1,340.34
456.37
883.97
150,189.31
224
1,340.34
453.70
886.64
149,302.67
225
1,340.34
451.02
889.32
148,413.35
226
1,340.34
448.33
892.01
147,521.34
227
1,340.34
445.64
894.70
146,626.64
228
1,340.34
442.93
897.41
145,729.23
229
1,340.34
440.22
900.12
144,829.12
230
1,340.34
437.50
902.84
143,926.28
231
1,340.34
434.78
905.56
143,020.72
232
1,340.34
432.04
908.30
142,112.42
233
1,340.34
429.30
911.04
141,201.38
234
1,340.34
426.55
913.79
140,287.58
235
1,340.34
423.79
916.55
139,371.03
236
1,340.34
421.02
919.32
138,451.70
237
1,340.34
418.24
922.10
137,529.60
238
1,340.34
415.45
924.89
136,604.72
239
1,340.34
412.66
927.68
135,677.04
240
1,340.34
409.86
930.48
134,746.56
241
1,340.34
407.05
933.29
133,813.26
242
1,340.34
404.23
936.11
132,877.15
243
1,340.34
401.40
938.94
131,938.21
244
1,340.34
398.56
941.78
130,996.43
245
1,340.34
395.72
944.62
130,051.81
246
1,340.34
392.86
947.48
129,104.34
247
1,340.34
390.00
950.34
128,154.00
248
1,340.34
387.13
953.21
127,200.79
249
1,340.34
384.25
956.09
126,244.70
250
1,340.34
381.36
958.98
125,285.73
251
1,340.34
378.47
961.87
124,323.86
252
1,340.34
375.56
964.78
123,359.08
253
1,340.34
372.65
967.69
122,391.38
254
1,340.34
369.72
970.62
121,420.77
255
1,340.34
366.79
973.55
120,447.22
256
1,340.34
363.85
976.49
119,470.73
257
1,340.34
360.90
979.44
118,491.29
258
1,340.34
357.94
982.40
117,508.89
259
1,340.34
354.97
985.37
116,523.53
260
1,340.34
352.00
988.34
115,535.19
261
1,340.34
349.01
991.33
114,543.86
262
1,340.34
346.02
994.32
113,549.54
263
1,340.34
343.01
997.33
112,552.21
264
1,340.34
340.00
1,000.34
111,551.87
265
1,340.34
336.98
1,003.36
110,548.51
266
1,340.34
333.95
1,006.39
109,542.12
267
1,340.34
330.91
1,009.43
108,532.69
268
1,340.34
327.86
1,012.48
107,520.21
269
1,340.34
324.80
1,015.54
106,504.67
270
1,340.34
321.73
1,018.61
105,486.06
271
1,340.34
318.66
1,021.68
104,464.38
272
1,340.34
315.57
1,024.77
103,439.61
273
1,340.34
312.47
1,027.87
102,411.74
274
1,340.34
309.37
1,030.97
101,380.77
275
1,340.34
306.25
1,034.09
100,346.69
276
1,340.34
303.13
1,037.21
99,309.48
277
1,340.34
300.00
1,040.34
98,269.13
278
1,340.34
296.85
1,043.49
97,225.65
279
1,340.34
293.70
1,046.64
96,179.01
280
1,340.34
290.54
1,049.80
95,129.21
281
1,340.34
287.37
1,052.97
94,076.24
282
1,340.34
284.19
1,056.15
93,020.09
283
1,340.34
281.00
1,059.34
91,960.75
284
1,340.34
277.80
1,062.54
90,898.21
285
1,340.34
274.59
1,065.75
89,832.45
286
1,340.34
271.37
1,068.97
88,763.48
287
1,340.34
268.14
1,072.20
87,691.28
288
1,340.34
264.90
1,075.44
86,615.84
289
1,340.34
261.65
1,078.69
85,537.16
290
1,340.34
258.39
1,081.95
84,455.21
291
1,340.34
255.13
1,085.21
83,369.99
292
1,340.34
251.85
1,088.49
82,281.50
293
1,340.34
248.56
1,091.78
81,189.72
294
1,340.34
245.26
1,095.08
80,094.64
295
1,340.34
241.95
1,098.39
78,996.25
296
1,340.34
238.63
1,101.71
77,894.55
297
1,340.34
235.31
1,105.03
76,789.51
298
1,340.34
231.97
1,108.37
75,681.14
299
1,340.34
228.62
1,111.72
74,569.42
300
1,340.34
225.26
1,115.08
73,454.34
301
1,340.34
221.89
1,118.45
72,335.90
302
1,340.34
218.51
1,121.83
71,214.07
303
1,340.34
215.13
1,125.21
70,088.86
304
1,340.34
211.73
1,128.61
68,960.24
305
1,340.34
208.32
1,132.02
67,828.22
306
1,340.34
204.90
1,135.44
66,692.78
307
1,340.34
201.47
1,138.87
65,553.91
308
1,340.34
198.03
1,142.31
64,411.59
309
1,340.34
194.58
1,145.76
63,265.83
310
1,340.34
191.12
1,149.22
62,116.61
311
1,340.34
187.64
1,152.70
60,963.91
312
1,340.34
184.16
1,156.18
59,807.73
313
1,340.34
180.67
1,159.67
58,648.06
314
1,340.34
177.17
1,163.17
57,484.89
315
1,340.34
173.65
1,166.69
56,318.20
316
1,340.34
170.13
1,170.21
55,147.99
317
1,340.34
166.59
1,173.75
53,974.24
318
1,340.34
163.05
1,177.29
52,796.95
319
1,340.34
159.49
1,180.85
51,616.10
320
1,340.34
155.92
1,184.42
50,431.68
321
1,340.34
152.35
1,187.99
49,243.69
322
1,340.34
148.76
1,191.58
48,052.11
323
1,340.34
145.16
1,195.18
46,856.92
324
1,340.34
141.55
1,198.79
45,658.13
325
1,340.34
137.93
1,202.41
44,455.72
326
1,340.34
134.29
1,206.05
43,249.67
327
1,340.34
130.65
1,209.69
42,039.98
328
1,340.34
127.00
1,213.34
40,826.63
329
1,340.34
123.33
1,217.01
39,609.62
330
1,340.34
119.65
1,220.69
38,388.94
331
1,340.34
115.97
1,224.37
37,164.57
332
1,340.34
112.27
1,228.07
35,936.49
333
1,340.34
108.56
1,231.78
34,704.71
334
1,340.34
104.84
1,235.50
33,469.21
335
1,340.34
101.10
1,239.24
32,229.97
336
1,340.34
97.36
1,242.98
30,987.00
337
1,340.34
93.61
1,246.73
29,740.26
338
1,340.34
89.84
1,250.50
28,489.76
339
1,340.34
86.06
1,254.28
27,235.48
340
1,340.34
82.27
1,258.07
25,977.42
341
1,340.34
78.47
1,261.87
24,715.55
342
1,340.34
74.66
1,265.68
23,449.87
343
1,340.34
70.84
1,269.50
22,180.37
344
1,340.34
67.00
1,273.34
20,907.04
345
1,340.34
63.16
1,277.18
19,629.85
346
1,340.34
59.30
1,281.04
18,348.81
347
1,340.34
55.43
1,284.91
17,063.90
348
1,340.34
51.55
1,288.79
15,775.11
349
1,340.34
47.65
1,292.69
14,482.42
350
1,340.34
43.75
1,296.59
13,185.83
351
1,340.34
39.83
1,300.51
11,885.32
352
1,340.34
35.90
1,304.44
10,580.88
353
1,340.34
31.96
1,308.38
9,272.51
354
1,340.34
28.01
1,312.33
7,960.18
355
1,340.34
24.05
1,316.29
6,643.88
356
1,340.34
20.07
1,320.27
5,323.62
357
1,340.34
16.08
1,324.26
3,999.36
358
1,340.34
12.08
1,328.26
2,671.10
359
1,340.34
8.07
1,332.27
1,338.83
360
1,342.87
4.04
1,338.83
0.00
Totals
482,524.93
188,622.93
293,902.00

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