Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,340.90  
 

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
1,340.90
888.20
452.70
293,572.30
2
1,340.90
886.83
454.07
293,118.23
3
1,340.90
885.46
455.44
292,662.79
4
1,340.90
884.09
456.81
292,205.98
5
1,340.90
882.71
458.19
291,747.79
6
1,340.90
881.32
459.58
291,288.21
7
1,340.90
879.93
460.97
290,827.24
8
1,340.90
878.54
462.36
290,364.88
9
1,340.90
877.14
463.76
289,901.13
10
1,340.90
875.74
465.16
289,435.97
11
1,340.90
874.34
466.56
288,969.41
12
1,340.90
872.93
467.97
288,501.43
13
1,340.90
871.51
469.39
288,032.05
14
1,340.90
870.10
470.80
287,561.25
15
1,340.90
868.67
472.23
287,089.02
16
1,340.90
867.25
473.65
286,615.37
17
1,340.90
865.82
475.08
286,140.29
18
1,340.90
864.38
476.52
285,663.77
19
1,340.90
862.94
477.96
285,185.81
20
1,340.90
861.50
479.40
284,706.41
21
1,340.90
860.05
480.85
284,225.56
22
1,340.90
858.60
482.30
283,743.26
23
1,340.90
857.14
483.76
283,259.50
24
1,340.90
855.68
485.22
282,774.28
25
1,340.90
854.21
486.69
282,287.59
26
1,340.90
852.74
488.16
281,799.44
27
1,340.90
851.27
489.63
281,309.81
28
1,340.90
849.79
491.11
280,818.70
29
1,340.90
848.31
492.59
280,326.10
30
1,340.90
846.82
494.08
279,832.02
31
1,340.90
845.33
495.57
279,336.45
32
1,340.90
843.83
497.07
278,839.38
33
1,340.90
842.33
498.57
278,340.80
34
1,340.90
840.82
500.08
277,840.72
35
1,340.90
839.31
501.59
277,339.13
36
1,340.90
837.80
503.10
276,836.03
37
1,340.90
836.28
504.62
276,331.41
38
1,340.90
834.75
506.15
275,825.26
39
1,340.90
833.22
507.68
275,317.58
40
1,340.90
831.69
509.21
274,808.37
41
1,340.90
830.15
510.75
274,297.62
42
1,340.90
828.61
512.29
273,785.32
43
1,340.90
827.06
513.84
273,271.48
44
1,340.90
825.51
515.39
272,756.09
45
1,340.90
823.95
516.95
272,239.14
46
1,340.90
822.39
518.51
271,720.63
47
1,340.90
820.82
520.08
271,200.55
48
1,340.90
819.25
521.65
270,678.91
49
1,340.90
817.68
523.22
270,155.68
50
1,340.90
816.10
524.80
269,630.88
51
1,340.90
814.51
526.39
269,104.49
52
1,340.90
812.92
527.98
268,576.51
53
1,340.90
811.32
529.58
268,046.93
54
1,340.90
809.73
531.17
267,515.76
55
1,340.90
808.12
532.78
266,982.98
56
1,340.90
806.51
534.39
266,448.59
57
1,340.90
804.90
536.00
265,912.59
58
1,340.90
803.28
537.62
265,374.96
59
1,340.90
801.65
539.25
264,835.72
60
1,340.90
800.02
540.88
264,294.84
61
1,340.90
798.39
542.51
263,752.33
62
1,340.90
796.75
544.15
263,208.18
63
1,340.90
795.11
545.79
262,662.39
64
1,340.90
793.46
547.44
262,114.95
65
1,340.90
791.81
549.09
261,565.86
66
1,340.90
790.15
550.75
261,015.10
67
1,340.90
788.48
552.42
260,462.69
68
1,340.90
786.81
554.09
259,908.60
69
1,340.90
785.14
555.76
259,352.84
70
1,340.90
783.46
557.44
258,795.40
71
1,340.90
781.78
559.12
258,236.28
72
1,340.90
780.09
560.81
257,675.47
73
1,340.90
778.39
562.51
257,112.96
74
1,340.90
776.70
564.20
256,548.76
75
1,340.90
774.99
565.91
255,982.85
76
1,340.90
773.28
567.62
255,415.23
77
1,340.90
771.57
569.33
254,845.90
78
1,340.90
769.85
571.05
254,274.85
79
1,340.90
768.12
572.78
253,702.07
80
1,340.90
766.39
574.51
253,127.56
81
1,340.90
764.66
576.24
252,551.32
82
1,340.90
762.92
577.98
251,973.33
83
1,340.90
761.17
579.73
251,393.60
84
1,340.90
759.42
581.48
250,812.12
85
1,340.90
757.66
583.24
250,228.88
86
1,340.90
755.90
585.00
249,643.88
87
1,340.90
754.13
586.77
249,057.11
88
1,340.90
752.36
588.54
248,468.57
89
1,340.90
750.58
590.32
247,878.26
90
1,340.90
748.80
592.10
247,286.15
91
1,340.90
747.01
593.89
246,692.26
92
1,340.90
745.22
595.68
246,096.58
93
1,340.90
743.42
597.48
245,499.10
94
1,340.90
741.61
599.29
244,899.81
95
1,340.90
739.80
601.10
244,298.71
96
1,340.90
737.99
602.91
243,695.80
97
1,340.90
736.16
604.74
243,091.06
98
1,340.90
734.34
606.56
242,484.50
99
1,340.90
732.51
608.39
241,876.10
100
1,340.90
730.67
610.23
241,265.87
101
1,340.90
728.82
612.08
240,653.79
102
1,340.90
726.98
613.92
240,039.87
103
1,340.90
725.12
615.78
239,424.09
104
1,340.90
723.26
617.64
238,806.45
105
1,340.90
721.39
619.51
238,186.95
106
1,340.90
719.52
621.38
237,565.57
107
1,340.90
717.65
623.25
236,942.31
108
1,340.90
715.76
625.14
236,317.18
109
1,340.90
713.87
627.03
235,690.15
110
1,340.90
711.98
628.92
235,061.23
111
1,340.90
710.08
630.82
234,430.41
112
1,340.90
708.18
632.72
233,797.69
113
1,340.90
706.26
634.64
233,163.05
114
1,340.90
704.35
636.55
232,526.50
115
1,340.90
702.42
638.48
231,888.02
116
1,340.90
700.50
640.40
231,247.62
117
1,340.90
698.56
642.34
230,605.28
118
1,340.90
696.62
644.28
229,961.00
119
1,340.90
694.67
646.23
229,314.77
120
1,340.90
692.72
648.18
228,666.59
121
1,340.90
690.76
650.14
228,016.46
122
1,340.90
688.80
652.10
227,364.36
123
1,340.90
686.83
654.07
226,710.29
124
1,340.90
684.85
656.05
226,054.24
125
1,340.90
682.87
658.03
225,396.21
126
1,340.90
680.88
660.02
224,736.20
127
1,340.90
678.89
662.01
224,074.19
128
1,340.90
676.89
664.01
223,410.18
129
1,340.90
674.88
666.02
222,744.16
130
1,340.90
672.87
668.03
222,076.14
131
1,340.90
670.85
670.05
221,406.09
132
1,340.90
668.83
672.07
220,734.02
133
1,340.90
666.80
674.10
220,059.92
134
1,340.90
664.76
676.14
219,383.79
135
1,340.90
662.72
678.18
218,705.61
136
1,340.90
660.67
680.23
218,025.38
137
1,340.90
658.62
682.28
217,343.10
138
1,340.90
656.56
684.34
216,658.76
139
1,340.90
654.49
686.41
215,972.35
140
1,340.90
652.42
688.48
215,283.87
141
1,340.90
650.34
690.56
214,593.30
142
1,340.90
648.25
692.65
213,900.65
143
1,340.90
646.16
694.74
213,205.91
144
1,340.90
644.06
696.84
212,509.07
145
1,340.90
641.95
698.95
211,810.13
146
1,340.90
639.84
701.06
211,109.07
147
1,340.90
637.73
703.17
210,405.89
148
1,340.90
635.60
705.30
209,700.59
149
1,340.90
633.47
707.43
208,993.17
150
1,340.90
631.33
709.57
208,283.60
151
1,340.90
629.19
711.71
207,571.89
152
1,340.90
627.04
713.86
206,858.03
153
1,340.90
624.88
716.02
206,142.01
154
1,340.90
622.72
718.18
205,423.83
155
1,340.90
620.55
720.35
204,703.48
156
1,340.90
618.38
722.52
203,980.96
157
1,340.90
616.19
724.71
203,256.25
158
1,340.90
614.00
726.90
202,529.36
159
1,340.90
611.81
729.09
201,800.26
160
1,340.90
609.60
731.30
201,068.97
161
1,340.90
607.40
733.50
200,335.46
162
1,340.90
605.18
735.72
199,599.74
163
1,340.90
602.96
737.94
198,861.80
164
1,340.90
600.73
740.17
198,121.63
165
1,340.90
598.49
742.41
197,379.22
166
1,340.90
596.25
744.65
196,634.57
167
1,340.90
594.00
746.90
195,887.67
168
1,340.90
591.74
749.16
195,138.52
169
1,340.90
589.48
751.42
194,387.10
170
1,340.90
587.21
753.69
193,633.41
171
1,340.90
584.93
755.97
192,877.44
172
1,340.90
582.65
758.25
192,119.19
173
1,340.90
580.36
760.54
191,358.65
174
1,340.90
578.06
762.84
190,595.82
175
1,340.90
575.76
765.14
189,830.67
176
1,340.90
573.45
767.45
189,063.22
177
1,340.90
571.13
769.77
188,293.45
178
1,340.90
568.80
772.10
187,521.35
179
1,340.90
566.47
774.43
186,746.92
180
1,340.90
564.13
776.77
185,970.15
181
1,340.90
561.78
779.12
185,191.04
182
1,340.90
559.43
781.47
184,409.57
183
1,340.90
557.07
783.83
183,625.74
184
1,340.90
554.70
786.20
182,839.54
185
1,340.90
552.33
788.57
182,050.97
186
1,340.90
549.95
790.95
181,260.02
187
1,340.90
547.56
793.34
180,466.67
188
1,340.90
545.16
795.74
179,670.93
189
1,340.90
542.76
798.14
178,872.79
190
1,340.90
540.34
800.56
178,072.23
191
1,340.90
537.93
802.97
177,269.26
192
1,340.90
535.50
805.40
176,463.86
193
1,340.90
533.07
807.83
175,656.03
194
1,340.90
530.63
810.27
174,845.76
195
1,340.90
528.18
812.72
174,033.04
196
1,340.90
525.72
815.18
173,217.86
197
1,340.90
523.26
817.64
172,400.22
198
1,340.90
520.79
820.11
171,580.12
199
1,340.90
518.31
822.59
170,757.53
200
1,340.90
515.83
825.07
169,932.46
201
1,340.90
513.34
827.56
169,104.90
202
1,340.90
510.84
830.06
168,274.84
203
1,340.90
508.33
832.57
167,442.27
204
1,340.90
505.82
835.08
166,607.18
205
1,340.90
503.29
837.61
165,769.57
206
1,340.90
500.76
840.14
164,929.44
207
1,340.90
498.22
842.68
164,086.76
208
1,340.90
495.68
845.22
163,241.54
209
1,340.90
493.13
847.77
162,393.77
210
1,340.90
490.56
850.34
161,543.43
211
1,340.90
488.00
852.90
160,690.53
212
1,340.90
485.42
855.48
159,835.04
213
1,340.90
482.84
858.06
158,976.98
214
1,340.90
480.24
860.66
158,116.32
215
1,340.90
477.64
863.26
157,253.07
216
1,340.90
475.04
865.86
156,387.20
217
1,340.90
472.42
868.48
155,518.72
218
1,340.90
469.80
871.10
154,647.62
219
1,340.90
467.16
873.74
153,773.88
220
1,340.90
464.53
876.37
152,897.51
221
1,340.90
461.88
879.02
152,018.48
222
1,340.90
459.22
881.68
151,136.81
223
1,340.90
456.56
884.34
150,252.47
224
1,340.90
453.89
887.01
149,365.45
225
1,340.90
451.21
889.69
148,475.76
226
1,340.90
448.52
892.38
147,583.38
227
1,340.90
445.82
895.08
146,688.31
228
1,340.90
443.12
897.78
145,790.53
229
1,340.90
440.41
900.49
144,890.04
230
1,340.90
437.69
903.21
143,986.83
231
1,340.90
434.96
905.94
143,080.89
232
1,340.90
432.22
908.68
142,172.21
233
1,340.90
429.48
911.42
141,260.79
234
1,340.90
426.73
914.17
140,346.61
235
1,340.90
423.96
916.94
139,429.68
236
1,340.90
421.19
919.71
138,509.97
237
1,340.90
418.42
922.48
137,587.49
238
1,340.90
415.63
925.27
136,662.22
239
1,340.90
412.83
928.07
135,734.15
240
1,340.90
410.03
930.87
134,803.28
241
1,340.90
407.22
933.68
133,869.60
242
1,340.90
404.40
936.50
132,933.10
243
1,340.90
401.57
939.33
131,993.76
244
1,340.90
398.73
942.17
131,051.60
245
1,340.90
395.89
945.01
130,106.58
246
1,340.90
393.03
947.87
129,158.71
247
1,340.90
390.17
950.73
128,207.98
248
1,340.90
387.29
953.61
127,254.37
249
1,340.90
384.41
956.49
126,297.89
250
1,340.90
381.52
959.38
125,338.51
251
1,340.90
378.63
962.27
124,376.24
252
1,340.90
375.72
965.18
123,411.06
253
1,340.90
372.80
968.10
122,442.96
254
1,340.90
369.88
971.02
121,471.94
255
1,340.90
366.95
973.95
120,497.99
256
1,340.90
364.00
976.90
119,521.09
257
1,340.90
361.05
979.85
118,541.25
258
1,340.90
358.09
982.81
117,558.44
259
1,340.90
355.12
985.78
116,572.66
260
1,340.90
352.15
988.75
115,583.91
261
1,340.90
349.16
991.74
114,592.17
262
1,340.90
346.16
994.74
113,597.43
263
1,340.90
343.16
997.74
112,599.69
264
1,340.90
340.14
1,000.76
111,598.94
265
1,340.90
337.12
1,003.78
110,595.16
266
1,340.90
334.09
1,006.81
109,588.35
267
1,340.90
331.05
1,009.85
108,578.50
268
1,340.90
328.00
1,012.90
107,565.60
269
1,340.90
324.94
1,015.96
106,549.63
270
1,340.90
321.87
1,019.03
105,530.60
271
1,340.90
318.79
1,022.11
104,508.49
272
1,340.90
315.70
1,025.20
103,483.29
273
1,340.90
312.61
1,028.29
102,455.00
274
1,340.90
309.50
1,031.40
101,423.60
275
1,340.90
306.38
1,034.52
100,389.08
276
1,340.90
303.26
1,037.64
99,351.44
277
1,340.90
300.12
1,040.78
98,310.67
278
1,340.90
296.98
1,043.92
97,266.75
279
1,340.90
293.83
1,047.07
96,219.67
280
1,340.90
290.66
1,050.24
95,169.44
281
1,340.90
287.49
1,053.41
94,116.03
282
1,340.90
284.31
1,056.59
93,059.44
283
1,340.90
281.12
1,059.78
91,999.65
284
1,340.90
277.92
1,062.98
90,936.67
285
1,340.90
274.70
1,066.20
89,870.47
286
1,340.90
271.48
1,069.42
88,801.06
287
1,340.90
268.25
1,072.65
87,728.41
288
1,340.90
265.01
1,075.89
86,652.52
289
1,340.90
261.76
1,079.14
85,573.39
290
1,340.90
258.50
1,082.40
84,490.99
291
1,340.90
255.23
1,085.67
83,405.32
292
1,340.90
251.95
1,088.95
82,316.38
293
1,340.90
248.66
1,092.24
81,224.14
294
1,340.90
245.36
1,095.54
80,128.61
295
1,340.90
242.06
1,098.84
79,029.76
296
1,340.90
238.74
1,102.16
77,927.60
297
1,340.90
235.41
1,105.49
76,822.10
298
1,340.90
232.07
1,108.83
75,713.27
299
1,340.90
228.72
1,112.18
74,601.09
300
1,340.90
225.36
1,115.54
73,485.54
301
1,340.90
221.99
1,118.91
72,366.63
302
1,340.90
218.61
1,122.29
71,244.34
303
1,340.90
215.22
1,125.68
70,118.66
304
1,340.90
211.82
1,129.08
68,989.57
305
1,340.90
208.41
1,132.49
67,857.08
306
1,340.90
204.98
1,135.92
66,721.16
307
1,340.90
201.55
1,139.35
65,581.82
308
1,340.90
198.11
1,142.79
64,439.03
309
1,340.90
194.66
1,146.24
63,292.79
310
1,340.90
191.20
1,149.70
62,143.09
311
1,340.90
187.72
1,153.18
60,989.91
312
1,340.90
184.24
1,156.66
59,833.25
313
1,340.90
180.75
1,160.15
58,673.10
314
1,340.90
177.24
1,163.66
57,509.44
315
1,340.90
173.73
1,167.17
56,342.26
316
1,340.90
170.20
1,170.70
55,171.56
317
1,340.90
166.66
1,174.24
53,997.33
318
1,340.90
163.12
1,177.78
52,819.55
319
1,340.90
159.56
1,181.34
51,638.20
320
1,340.90
155.99
1,184.91
50,453.30
321
1,340.90
152.41
1,188.49
49,264.81
322
1,340.90
148.82
1,192.08
48,072.73
323
1,340.90
145.22
1,195.68
46,877.05
324
1,340.90
141.61
1,199.29
45,677.75
325
1,340.90
137.98
1,202.92
44,474.84
326
1,340.90
134.35
1,206.55
43,268.29
327
1,340.90
130.71
1,210.19
42,058.10
328
1,340.90
127.05
1,213.85
40,844.25
329
1,340.90
123.38
1,217.52
39,626.73
330
1,340.90
119.71
1,221.19
38,405.54
331
1,340.90
116.02
1,224.88
37,180.65
332
1,340.90
112.32
1,228.58
35,952.07
333
1,340.90
108.61
1,232.29
34,719.78
334
1,340.90
104.88
1,236.02
33,483.76
335
1,340.90
101.15
1,239.75
32,244.01
336
1,340.90
97.40
1,243.50
31,000.51
337
1,340.90
93.65
1,247.25
29,753.26
338
1,340.90
89.88
1,251.02
28,502.24
339
1,340.90
86.10
1,254.80
27,247.44
340
1,340.90
82.31
1,258.59
25,988.85
341
1,340.90
78.51
1,262.39
24,726.46
342
1,340.90
74.69
1,266.21
23,460.25
343
1,340.90
70.87
1,270.03
22,190.22
344
1,340.90
67.03
1,273.87
20,916.35
345
1,340.90
63.18
1,277.72
19,638.64
346
1,340.90
59.33
1,281.57
18,357.06
347
1,340.90
55.45
1,285.45
17,071.62
348
1,340.90
51.57
1,289.33
15,782.29
349
1,340.90
47.68
1,293.22
14,489.06
350
1,340.90
43.77
1,297.13
13,191.93
351
1,340.90
39.85
1,301.05
11,890.88
352
1,340.90
35.92
1,304.98
10,585.90
353
1,340.90
31.98
1,308.92
9,276.98
354
1,340.90
28.02
1,312.88
7,964.10
355
1,340.90
24.06
1,316.84
6,647.26
356
1,340.90
20.08
1,320.82
5,326.44
357
1,340.90
16.09
1,324.81
4,001.63
358
1,340.90
12.09
1,328.81
2,672.82
359
1,340.90
8.07
1,332.83
1,340.00
360
1,344.04
4.05
1,340.00
0.00
Totals
482,727.14
188,702.14
294,025.00

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