Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,343.05  
 

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
1,343.05
889.62
453.43
294,041.57
2
1,343.05
888.25
454.80
293,586.77
3
1,343.05
886.88
456.17
293,130.60
4
1,343.05
885.50
457.55
292,673.05
5
1,343.05
884.12
458.93
292,214.11
6
1,343.05
882.73
460.32
291,753.79
7
1,343.05
881.34
461.71
291,292.08
8
1,343.05
879.94
463.11
290,828.98
9
1,343.05
878.55
464.50
290,364.47
10
1,343.05
877.14
465.91
289,898.57
11
1,343.05
875.74
467.31
289,431.25
12
1,343.05
874.32
468.73
288,962.52
13
1,343.05
872.91
470.14
288,492.38
14
1,343.05
871.49
471.56
288,020.82
15
1,343.05
870.06
472.99
287,547.83
16
1,343.05
868.63
474.42
287,073.42
17
1,343.05
867.20
475.85
286,597.57
18
1,343.05
865.76
477.29
286,120.28
19
1,343.05
864.32
478.73
285,641.55
20
1,343.05
862.88
480.17
285,161.38
21
1,343.05
861.42
481.63
284,679.75
22
1,343.05
859.97
483.08
284,196.67
23
1,343.05
858.51
484.54
283,712.13
24
1,343.05
857.05
486.00
283,226.13
25
1,343.05
855.58
487.47
282,738.66
26
1,343.05
854.11
488.94
282,249.72
27
1,343.05
852.63
490.42
281,759.30
28
1,343.05
851.15
491.90
281,267.39
29
1,343.05
849.66
493.39
280,774.01
30
1,343.05
848.17
494.88
280,279.13
31
1,343.05
846.68
496.37
279,782.75
32
1,343.05
845.18
497.87
279,284.88
33
1,343.05
843.67
499.38
278,785.50
34
1,343.05
842.16
500.89
278,284.62
35
1,343.05
840.65
502.40
277,782.22
36
1,343.05
839.13
503.92
277,278.30
37
1,343.05
837.61
505.44
276,772.87
38
1,343.05
836.08
506.97
276,265.90
39
1,343.05
834.55
508.50
275,757.40
40
1,343.05
833.02
510.03
275,247.37
41
1,343.05
831.48
511.57
274,735.80
42
1,343.05
829.93
513.12
274,222.68
43
1,343.05
828.38
514.67
273,708.01
44
1,343.05
826.83
516.22
273,191.79
45
1,343.05
825.27
517.78
272,674.00
46
1,343.05
823.70
519.35
272,154.65
47
1,343.05
822.13
520.92
271,633.74
48
1,343.05
820.56
522.49
271,111.25
49
1,343.05
818.98
524.07
270,587.18
50
1,343.05
817.40
525.65
270,061.53
51
1,343.05
815.81
527.24
269,534.29
52
1,343.05
814.22
528.83
269,005.46
53
1,343.05
812.62
530.43
268,475.03
54
1,343.05
811.02
532.03
267,943.00
55
1,343.05
809.41
533.64
267,409.36
56
1,343.05
807.80
535.25
266,874.11
57
1,343.05
806.18
536.87
266,337.24
58
1,343.05
804.56
538.49
265,798.75
59
1,343.05
802.93
540.12
265,258.63
60
1,343.05
801.30
541.75
264,716.89
61
1,343.05
799.67
543.38
264,173.50
62
1,343.05
798.02
545.03
263,628.48
63
1,343.05
796.38
546.67
263,081.80
64
1,343.05
794.73
548.32
262,533.48
65
1,343.05
793.07
549.98
261,983.50
66
1,343.05
791.41
551.64
261,431.86
67
1,343.05
789.74
553.31
260,878.55
68
1,343.05
788.07
554.98
260,323.57
69
1,343.05
786.39
556.66
259,766.91
70
1,343.05
784.71
558.34
259,208.58
71
1,343.05
783.03
560.02
258,648.55
72
1,343.05
781.33
561.72
258,086.84
73
1,343.05
779.64
563.41
257,523.42
74
1,343.05
777.94
565.11
256,958.31
75
1,343.05
776.23
566.82
256,391.49
76
1,343.05
774.52
568.53
255,822.95
77
1,343.05
772.80
570.25
255,252.70
78
1,343.05
771.08
571.97
254,680.73
79
1,343.05
769.35
573.70
254,107.03
80
1,343.05
767.61
575.44
253,531.59
81
1,343.05
765.88
577.17
252,954.42
82
1,343.05
764.13
578.92
252,375.50
83
1,343.05
762.38
580.67
251,794.84
84
1,343.05
760.63
582.42
251,212.42
85
1,343.05
758.87
584.18
250,628.24
86
1,343.05
757.11
585.94
250,042.29
87
1,343.05
755.34
587.71
249,454.58
88
1,343.05
753.56
589.49
248,865.09
89
1,343.05
751.78
591.27
248,273.82
90
1,343.05
749.99
593.06
247,680.76
91
1,343.05
748.20
594.85
247,085.92
92
1,343.05
746.41
596.64
246,489.27
93
1,343.05
744.60
598.45
245,890.82
94
1,343.05
742.80
600.25
245,290.57
95
1,343.05
740.98
602.07
244,688.50
96
1,343.05
739.16
603.89
244,084.61
97
1,343.05
737.34
605.71
243,478.90
98
1,343.05
735.51
607.54
242,871.36
99
1,343.05
733.67
609.38
242,261.99
100
1,343.05
731.83
611.22
241,650.77
101
1,343.05
729.99
613.06
241,037.71
102
1,343.05
728.13
614.92
240,422.79
103
1,343.05
726.28
616.77
239,806.02
104
1,343.05
724.41
618.64
239,187.38
105
1,343.05
722.55
620.50
238,566.88
106
1,343.05
720.67
622.38
237,944.50
107
1,343.05
718.79
624.26
237,320.24
108
1,343.05
716.90
626.15
236,694.09
109
1,343.05
715.01
628.04
236,066.06
110
1,343.05
713.12
629.93
235,436.12
111
1,343.05
711.21
631.84
234,804.29
112
1,343.05
709.30
633.75
234,170.54
113
1,343.05
707.39
635.66
233,534.88
114
1,343.05
705.47
637.58
232,897.30
115
1,343.05
703.54
639.51
232,257.80
116
1,343.05
701.61
641.44
231,616.36
117
1,343.05
699.67
643.38
230,972.98
118
1,343.05
697.73
645.32
230,327.66
119
1,343.05
695.78
647.27
229,680.39
120
1,343.05
693.83
649.22
229,031.17
121
1,343.05
691.86
651.19
228,379.99
122
1,343.05
689.90
653.15
227,726.83
123
1,343.05
687.92
655.13
227,071.71
124
1,343.05
685.95
657.10
226,414.60
125
1,343.05
683.96
659.09
225,755.52
126
1,343.05
681.97
661.08
225,094.43
127
1,343.05
679.97
663.08
224,431.36
128
1,343.05
677.97
665.08
223,766.28
129
1,343.05
675.96
667.09
223,099.19
130
1,343.05
673.95
669.10
222,430.08
131
1,343.05
671.92
671.13
221,758.96
132
1,343.05
669.90
673.15
221,085.80
133
1,343.05
667.86
675.19
220,410.62
134
1,343.05
665.82
677.23
219,733.39
135
1,343.05
663.78
679.27
219,054.12
136
1,343.05
661.73
681.32
218,372.80
137
1,343.05
659.67
683.38
217,689.41
138
1,343.05
657.60
685.45
217,003.97
139
1,343.05
655.53
687.52
216,316.45
140
1,343.05
653.46
689.59
215,626.86
141
1,343.05
651.37
691.68
214,935.18
142
1,343.05
649.28
693.77
214,241.41
143
1,343.05
647.19
695.86
213,545.55
144
1,343.05
645.09
697.96
212,847.58
145
1,343.05
642.98
700.07
212,147.51
146
1,343.05
640.86
702.19
211,445.32
147
1,343.05
638.74
704.31
210,741.02
148
1,343.05
636.61
706.44
210,034.58
149
1,343.05
634.48
708.57
209,326.01
150
1,343.05
632.34
710.71
208,615.30
151
1,343.05
630.19
712.86
207,902.44
152
1,343.05
628.04
715.01
207,187.43
153
1,343.05
625.88
717.17
206,470.26
154
1,343.05
623.71
719.34
205,750.92
155
1,343.05
621.54
721.51
205,029.41
156
1,343.05
619.36
723.69
204,305.72
157
1,343.05
617.17
725.88
203,579.84
158
1,343.05
614.98
728.07
202,851.77
159
1,343.05
612.78
730.27
202,121.50
160
1,343.05
610.58
732.47
201,389.03
161
1,343.05
608.36
734.69
200,654.34
162
1,343.05
606.14
736.91
199,917.43
163
1,343.05
603.92
739.13
199,178.30
164
1,343.05
601.68
741.37
198,436.94
165
1,343.05
599.44
743.61
197,693.33
166
1,343.05
597.20
745.85
196,947.48
167
1,343.05
594.95
748.10
196,199.38
168
1,343.05
592.69
750.36
195,449.01
169
1,343.05
590.42
752.63
194,696.38
170
1,343.05
588.15
754.90
193,941.48
171
1,343.05
585.86
757.19
193,184.29
172
1,343.05
583.58
759.47
192,424.82
173
1,343.05
581.28
761.77
191,663.05
174
1,343.05
578.98
764.07
190,898.98
175
1,343.05
576.67
766.38
190,132.61
176
1,343.05
574.36
768.69
189,363.92
177
1,343.05
572.04
771.01
188,592.90
178
1,343.05
569.71
773.34
187,819.56
179
1,343.05
567.37
775.68
187,043.88
180
1,343.05
565.03
778.02
186,265.86
181
1,343.05
562.68
780.37
185,485.49
182
1,343.05
560.32
782.73
184,702.76
183
1,343.05
557.96
785.09
183,917.67
184
1,343.05
555.58
787.47
183,130.20
185
1,343.05
553.21
789.84
182,340.36
186
1,343.05
550.82
792.23
181,548.13
187
1,343.05
548.43
794.62
180,753.50
188
1,343.05
546.03
797.02
179,956.48
189
1,343.05
543.62
799.43
179,157.05
190
1,343.05
541.20
801.85
178,355.20
191
1,343.05
538.78
804.27
177,550.93
192
1,343.05
536.35
806.70
176,744.23
193
1,343.05
533.91
809.14
175,935.10
194
1,343.05
531.47
811.58
175,123.52
195
1,343.05
529.02
814.03
174,309.49
196
1,343.05
526.56
816.49
173,493.00
197
1,343.05
524.09
818.96
172,674.04
198
1,343.05
521.62
821.43
171,852.61
199
1,343.05
519.14
823.91
171,028.70
200
1,343.05
516.65
826.40
170,202.30
201
1,343.05
514.15
828.90
169,373.40
202
1,343.05
511.65
831.40
168,542.00
203
1,343.05
509.14
833.91
167,708.09
204
1,343.05
506.62
836.43
166,871.66
205
1,343.05
504.09
838.96
166,032.70
206
1,343.05
501.56
841.49
165,191.20
207
1,343.05
499.02
844.03
164,347.17
208
1,343.05
496.47
846.58
163,500.58
209
1,343.05
493.91
849.14
162,651.44
210
1,343.05
491.34
851.71
161,799.74
211
1,343.05
488.77
854.28
160,945.46
212
1,343.05
486.19
856.86
160,088.60
213
1,343.05
483.60
859.45
159,229.15
214
1,343.05
481.00
862.05
158,367.10
215
1,343.05
478.40
864.65
157,502.45
216
1,343.05
475.79
867.26
156,635.19
217
1,343.05
473.17
869.88
155,765.31
218
1,343.05
470.54
872.51
154,892.80
219
1,343.05
467.91
875.14
154,017.66
220
1,343.05
465.26
877.79
153,139.87
221
1,343.05
462.61
880.44
152,259.43
222
1,343.05
459.95
883.10
151,376.33
223
1,343.05
457.28
885.77
150,490.56
224
1,343.05
454.61
888.44
149,602.12
225
1,343.05
451.92
891.13
148,710.99
226
1,343.05
449.23
893.82
147,817.17
227
1,343.05
446.53
896.52
146,920.65
228
1,343.05
443.82
899.23
146,021.42
229
1,343.05
441.11
901.94
145,119.48
230
1,343.05
438.38
904.67
144,214.81
231
1,343.05
435.65
907.40
143,307.41
232
1,343.05
432.91
910.14
142,397.27
233
1,343.05
430.16
912.89
141,484.38
234
1,343.05
427.40
915.65
140,568.73
235
1,343.05
424.63
918.42
139,650.31
236
1,343.05
421.86
921.19
138,729.12
237
1,343.05
419.08
923.97
137,805.15
238
1,343.05
416.29
926.76
136,878.39
239
1,343.05
413.49
929.56
135,948.82
240
1,343.05
410.68
932.37
135,016.45
241
1,343.05
407.86
935.19
134,081.27
242
1,343.05
405.04
938.01
133,143.25
243
1,343.05
402.20
940.85
132,202.41
244
1,343.05
399.36
943.69
131,258.72
245
1,343.05
396.51
946.54
130,312.18
246
1,343.05
393.65
949.40
129,362.78
247
1,343.05
390.78
952.27
128,410.51
248
1,343.05
387.91
955.14
127,455.37
249
1,343.05
385.02
958.03
126,497.34
250
1,343.05
382.13
960.92
125,536.42
251
1,343.05
379.22
963.83
124,572.59
252
1,343.05
376.31
966.74
123,605.86
253
1,343.05
373.39
969.66
122,636.20
254
1,343.05
370.46
972.59
121,663.61
255
1,343.05
367.53
975.52
120,688.09
256
1,343.05
364.58
978.47
119,709.62
257
1,343.05
361.62
981.43
118,728.19
258
1,343.05
358.66
984.39
117,743.80
259
1,343.05
355.68
987.37
116,756.43
260
1,343.05
352.70
990.35
115,766.08
261
1,343.05
349.71
993.34
114,772.74
262
1,343.05
346.71
996.34
113,776.40
263
1,343.05
343.70
999.35
112,777.05
264
1,343.05
340.68
1,002.37
111,774.68
265
1,343.05
337.65
1,005.40
110,769.29
266
1,343.05
334.62
1,008.43
109,760.85
267
1,343.05
331.57
1,011.48
108,749.37
268
1,343.05
328.51
1,014.54
107,734.83
269
1,343.05
325.45
1,017.60
106,717.23
270
1,343.05
322.37
1,020.68
105,696.56
271
1,343.05
319.29
1,023.76
104,672.80
272
1,343.05
316.20
1,026.85
103,645.95
273
1,343.05
313.10
1,029.95
102,616.00
274
1,343.05
309.99
1,033.06
101,582.93
275
1,343.05
306.87
1,036.18
100,546.75
276
1,343.05
303.73
1,039.32
99,507.43
277
1,343.05
300.60
1,042.45
98,464.98
278
1,343.05
297.45
1,045.60
97,419.37
279
1,343.05
294.29
1,048.76
96,370.61
280
1,343.05
291.12
1,051.93
95,318.68
281
1,343.05
287.94
1,055.11
94,263.57
282
1,343.05
284.75
1,058.30
93,205.28
283
1,343.05
281.56
1,061.49
92,143.79
284
1,343.05
278.35
1,064.70
91,079.09
285
1,343.05
275.13
1,067.92
90,011.17
286
1,343.05
271.91
1,071.14
88,940.03
287
1,343.05
268.67
1,074.38
87,865.65
288
1,343.05
265.43
1,077.62
86,788.03
289
1,343.05
262.17
1,080.88
85,707.15
290
1,343.05
258.91
1,084.14
84,623.01
291
1,343.05
255.63
1,087.42
83,535.59
292
1,343.05
252.35
1,090.70
82,444.89
293
1,343.05
249.05
1,094.00
81,350.89
294
1,343.05
245.75
1,097.30
80,253.59
295
1,343.05
242.43
1,100.62
79,152.97
296
1,343.05
239.11
1,103.94
78,049.03
297
1,343.05
235.77
1,107.28
76,941.75
298
1,343.05
232.43
1,110.62
75,831.13
299
1,343.05
229.07
1,113.98
74,717.15
300
1,343.05
225.71
1,117.34
73,599.81
301
1,343.05
222.33
1,120.72
72,479.09
302
1,343.05
218.95
1,124.10
71,354.99
303
1,343.05
215.55
1,127.50
70,227.49
304
1,343.05
212.15
1,130.90
69,096.59
305
1,343.05
208.73
1,134.32
67,962.27
306
1,343.05
205.30
1,137.75
66,824.52
307
1,343.05
201.87
1,141.18
65,683.34
308
1,343.05
198.42
1,144.63
64,538.70
309
1,343.05
194.96
1,148.09
63,390.62
310
1,343.05
191.49
1,151.56
62,239.06
311
1,343.05
188.01
1,155.04
61,084.02
312
1,343.05
184.52
1,158.53
59,925.50
313
1,343.05
181.02
1,162.03
58,763.47
314
1,343.05
177.51
1,165.54
57,597.94
315
1,343.05
173.99
1,169.06
56,428.88
316
1,343.05
170.46
1,172.59
55,256.29
317
1,343.05
166.92
1,176.13
54,080.16
318
1,343.05
163.37
1,179.68
52,900.48
319
1,343.05
159.80
1,183.25
51,717.23
320
1,343.05
156.23
1,186.82
50,530.41
321
1,343.05
152.64
1,190.41
49,340.01
322
1,343.05
149.05
1,194.00
48,146.00
323
1,343.05
145.44
1,197.61
46,948.39
324
1,343.05
141.82
1,201.23
45,747.17
325
1,343.05
138.19
1,204.86
44,542.31
326
1,343.05
134.55
1,208.50
43,333.82
327
1,343.05
130.90
1,212.15
42,121.67
328
1,343.05
127.24
1,215.81
40,905.86
329
1,343.05
123.57
1,219.48
39,686.38
330
1,343.05
119.89
1,223.16
38,463.22
331
1,343.05
116.19
1,226.86
37,236.36
332
1,343.05
112.48
1,230.57
36,005.80
333
1,343.05
108.77
1,234.28
34,771.51
334
1,343.05
105.04
1,238.01
33,533.50
335
1,343.05
101.30
1,241.75
32,291.75
336
1,343.05
97.55
1,245.50
31,046.25
337
1,343.05
93.79
1,249.26
29,796.98
338
1,343.05
90.01
1,253.04
28,543.95
339
1,343.05
86.23
1,256.82
27,287.12
340
1,343.05
82.43
1,260.62
26,026.50
341
1,343.05
78.62
1,264.43
24,762.07
342
1,343.05
74.80
1,268.25
23,493.83
343
1,343.05
70.97
1,272.08
22,221.75
344
1,343.05
67.13
1,275.92
20,945.83
345
1,343.05
63.27
1,279.78
19,666.05
346
1,343.05
59.41
1,283.64
18,382.41
347
1,343.05
55.53
1,287.52
17,094.89
348
1,343.05
51.64
1,291.41
15,803.48
349
1,343.05
47.74
1,295.31
14,508.17
350
1,343.05
43.83
1,299.22
13,208.95
351
1,343.05
39.90
1,303.15
11,905.80
352
1,343.05
35.97
1,307.08
10,598.71
353
1,343.05
32.02
1,311.03
9,287.68
354
1,343.05
28.06
1,314.99
7,972.69
355
1,343.05
24.08
1,318.97
6,653.72
356
1,343.05
20.10
1,322.95
5,330.77
357
1,343.05
16.10
1,326.95
4,003.82
358
1,343.05
12.09
1,330.96
2,672.87
359
1,343.05
8.07
1,334.98
1,337.89
360
1,341.93
4.04
1,337.89
0.00
Totals
483,496.88
189,001.88
294,495.00

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