Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,343.38  
 

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
1,343.38
889.84
453.54
294,113.46
2
1,343.38
888.47
454.91
293,658.55
3
1,343.38
887.09
456.29
293,202.26
4
1,343.38
885.72
457.66
292,744.59
5
1,343.38
884.33
459.05
292,285.55
6
1,343.38
882.95
460.43
291,825.11
7
1,343.38
881.56
461.82
291,363.29
8
1,343.38
880.16
463.22
290,900.07
9
1,343.38
878.76
464.62
290,435.45
10
1,343.38
877.36
466.02
289,969.43
11
1,343.38
875.95
467.43
289,501.99
12
1,343.38
874.54
468.84
289,033.15
13
1,343.38
873.12
470.26
288,562.89
14
1,343.38
871.70
471.68
288,091.21
15
1,343.38
870.28
473.10
287,618.11
16
1,343.38
868.85
474.53
287,143.58
17
1,343.38
867.41
475.97
286,667.61
18
1,343.38
865.98
477.40
286,190.20
19
1,343.38
864.53
478.85
285,711.36
20
1,343.38
863.09
480.29
285,231.06
21
1,343.38
861.64
481.74
284,749.32
22
1,343.38
860.18
483.20
284,266.12
23
1,343.38
858.72
484.66
283,781.46
24
1,343.38
857.26
486.12
283,295.34
25
1,343.38
855.79
487.59
282,807.74
26
1,343.38
854.32
489.06
282,318.68
27
1,343.38
852.84
490.54
281,828.14
28
1,343.38
851.36
492.02
281,336.11
29
1,343.38
849.87
493.51
280,842.60
30
1,343.38
848.38
495.00
280,347.60
31
1,343.38
846.88
496.50
279,851.10
32
1,343.38
845.38
498.00
279,353.11
33
1,343.38
843.88
499.50
278,853.61
34
1,343.38
842.37
501.01
278,352.60
35
1,343.38
840.86
502.52
277,850.07
36
1,343.38
839.34
504.04
277,346.03
37
1,343.38
837.82
505.56
276,840.47
38
1,343.38
836.29
507.09
276,333.38
39
1,343.38
834.76
508.62
275,824.75
40
1,343.38
833.22
510.16
275,314.59
41
1,343.38
831.68
511.70
274,802.89
42
1,343.38
830.13
513.25
274,289.65
43
1,343.38
828.58
514.80
273,774.85
44
1,343.38
827.03
516.35
273,258.50
45
1,343.38
825.47
517.91
272,740.59
46
1,343.38
823.90
519.48
272,221.11
47
1,343.38
822.33
521.05
271,700.07
48
1,343.38
820.76
522.62
271,177.45
49
1,343.38
819.18
524.20
270,653.25
50
1,343.38
817.60
525.78
270,127.47
51
1,343.38
816.01
527.37
269,600.10
52
1,343.38
814.42
528.96
269,071.13
53
1,343.38
812.82
530.56
268,540.57
54
1,343.38
811.22
532.16
268,008.41
55
1,343.38
809.61
533.77
267,474.64
56
1,343.38
808.00
535.38
266,939.25
57
1,343.38
806.38
537.00
266,402.25
58
1,343.38
804.76
538.62
265,863.63
59
1,343.38
803.13
540.25
265,323.38
60
1,343.38
801.50
541.88
264,781.50
61
1,343.38
799.86
543.52
264,237.98
62
1,343.38
798.22
545.16
263,692.82
63
1,343.38
796.57
546.81
263,146.01
64
1,343.38
794.92
548.46
262,597.55
65
1,343.38
793.26
550.12
262,047.43
66
1,343.38
791.60
551.78
261,495.65
67
1,343.38
789.93
553.45
260,942.21
68
1,343.38
788.26
555.12
260,387.09
69
1,343.38
786.59
556.79
259,830.30
70
1,343.38
784.90
558.48
259,271.82
71
1,343.38
783.22
560.16
258,711.66
72
1,343.38
781.52
561.86
258,149.80
73
1,343.38
779.83
563.55
257,586.25
74
1,343.38
778.13
565.25
257,021.00
75
1,343.38
776.42
566.96
256,454.03
76
1,343.38
774.70
568.68
255,885.36
77
1,343.38
772.99
570.39
255,314.97
78
1,343.38
771.26
572.12
254,742.85
79
1,343.38
769.54
573.84
254,169.01
80
1,343.38
767.80
575.58
253,593.43
81
1,343.38
766.06
577.32
253,016.11
82
1,343.38
764.32
579.06
252,437.05
83
1,343.38
762.57
580.81
251,856.24
84
1,343.38
760.82
582.56
251,273.68
85
1,343.38
759.06
584.32
250,689.35
86
1,343.38
757.29
586.09
250,103.26
87
1,343.38
755.52
587.86
249,515.40
88
1,343.38
753.74
589.64
248,925.77
89
1,343.38
751.96
591.42
248,334.35
90
1,343.38
750.18
593.20
247,741.15
91
1,343.38
748.38
595.00
247,146.15
92
1,343.38
746.59
596.79
246,549.36
93
1,343.38
744.78
598.60
245,950.77
94
1,343.38
742.98
600.40
245,350.36
95
1,343.38
741.16
602.22
244,748.14
96
1,343.38
739.34
604.04
244,144.11
97
1,343.38
737.52
605.86
243,538.25
98
1,343.38
735.69
607.69
242,930.55
99
1,343.38
733.85
609.53
242,321.03
100
1,343.38
732.01
611.37
241,709.66
101
1,343.38
730.16
613.22
241,096.44
102
1,343.38
728.31
615.07
240,481.38
103
1,343.38
726.45
616.93
239,864.45
104
1,343.38
724.59
618.79
239,245.66
105
1,343.38
722.72
620.66
238,625.00
106
1,343.38
720.85
622.53
238,002.47
107
1,343.38
718.97
624.41
237,378.05
108
1,343.38
717.08
626.30
236,751.75
109
1,343.38
715.19
628.19
236,123.56
110
1,343.38
713.29
630.09
235,493.47
111
1,343.38
711.39
631.99
234,861.48
112
1,343.38
709.48
633.90
234,227.57
113
1,343.38
707.56
635.82
233,591.76
114
1,343.38
705.64
637.74
232,954.02
115
1,343.38
703.72
639.66
232,314.35
116
1,343.38
701.78
641.60
231,672.76
117
1,343.38
699.84
643.54
231,029.22
118
1,343.38
697.90
645.48
230,383.74
119
1,343.38
695.95
647.43
229,736.31
120
1,343.38
694.00
649.38
229,086.93
121
1,343.38
692.03
651.35
228,435.58
122
1,343.38
690.07
653.31
227,782.27
123
1,343.38
688.09
655.29
227,126.98
124
1,343.38
686.11
657.27
226,469.71
125
1,343.38
684.13
659.25
225,810.46
126
1,343.38
682.14
661.24
225,149.22
127
1,343.38
680.14
663.24
224,485.97
128
1,343.38
678.13
665.25
223,820.73
129
1,343.38
676.13
667.25
223,153.47
130
1,343.38
674.11
669.27
222,484.20
131
1,343.38
672.09
671.29
221,812.91
132
1,343.38
670.06
673.32
221,139.59
133
1,343.38
668.03
675.35
220,464.24
134
1,343.38
665.99
677.39
219,786.84
135
1,343.38
663.94
679.44
219,107.40
136
1,343.38
661.89
681.49
218,425.91
137
1,343.38
659.83
683.55
217,742.36
138
1,343.38
657.76
685.62
217,056.74
139
1,343.38
655.69
687.69
216,369.05
140
1,343.38
653.61
689.77
215,679.29
141
1,343.38
651.53
691.85
214,987.44
142
1,343.38
649.44
693.94
214,293.50
143
1,343.38
647.34
696.04
213,597.46
144
1,343.38
645.24
698.14
212,899.33
145
1,343.38
643.13
700.25
212,199.08
146
1,343.38
641.02
702.36
211,496.72
147
1,343.38
638.90
704.48
210,792.24
148
1,343.38
636.77
706.61
210,085.62
149
1,343.38
634.63
708.75
209,376.88
150
1,343.38
632.49
710.89
208,665.99
151
1,343.38
630.35
713.03
207,952.95
152
1,343.38
628.19
715.19
207,237.77
153
1,343.38
626.03
717.35
206,520.42
154
1,343.38
623.86
719.52
205,800.90
155
1,343.38
621.69
721.69
205,079.21
156
1,343.38
619.51
723.87
204,355.34
157
1,343.38
617.32
726.06
203,629.28
158
1,343.38
615.13
728.25
202,901.03
159
1,343.38
612.93
730.45
202,170.58
160
1,343.38
610.72
732.66
201,437.93
161
1,343.38
608.51
734.87
200,703.06
162
1,343.38
606.29
737.09
199,965.97
163
1,343.38
604.06
739.32
199,226.65
164
1,343.38
601.83
741.55
198,485.10
165
1,343.38
599.59
743.79
197,741.31
166
1,343.38
597.34
746.04
196,995.28
167
1,343.38
595.09
748.29
196,246.99
168
1,343.38
592.83
750.55
195,496.44
169
1,343.38
590.56
752.82
194,743.62
170
1,343.38
588.29
755.09
193,988.53
171
1,343.38
586.01
757.37
193,231.15
172
1,343.38
583.72
759.66
192,471.49
173
1,343.38
581.42
761.96
191,709.54
174
1,343.38
579.12
764.26
190,945.28
175
1,343.38
576.81
766.57
190,178.71
176
1,343.38
574.50
768.88
189,409.83
177
1,343.38
572.18
771.20
188,638.63
178
1,343.38
569.85
773.53
187,865.09
179
1,343.38
567.51
775.87
187,089.22
180
1,343.38
565.17
778.21
186,311.01
181
1,343.38
562.81
780.57
185,530.44
182
1,343.38
560.46
782.92
184,747.52
183
1,343.38
558.09
785.29
183,962.23
184
1,343.38
555.72
787.66
183,174.57
185
1,343.38
553.34
790.04
182,384.53
186
1,343.38
550.95
792.43
181,592.10
187
1,343.38
548.56
794.82
180,797.28
188
1,343.38
546.16
797.22
180,000.06
189
1,343.38
543.75
799.63
179,200.43
190
1,343.38
541.33
802.05
178,398.39
191
1,343.38
538.91
804.47
177,593.92
192
1,343.38
536.48
806.90
176,787.02
193
1,343.38
534.04
809.34
175,977.68
194
1,343.38
531.60
811.78
175,165.90
195
1,343.38
529.15
814.23
174,351.67
196
1,343.38
526.69
816.69
173,534.98
197
1,343.38
524.22
819.16
172,715.82
198
1,343.38
521.75
821.63
171,894.18
199
1,343.38
519.26
824.12
171,070.07
200
1,343.38
516.77
826.61
170,243.46
201
1,343.38
514.28
829.10
169,414.36
202
1,343.38
511.77
831.61
168,582.75
203
1,343.38
509.26
834.12
167,748.63
204
1,343.38
506.74
836.64
166,911.99
205
1,343.38
504.21
839.17
166,072.82
206
1,343.38
501.68
841.70
165,231.12
207
1,343.38
499.14
844.24
164,386.88
208
1,343.38
496.59
846.79
163,540.08
209
1,343.38
494.03
849.35
162,690.73
210
1,343.38
491.46
851.92
161,838.81
211
1,343.38
488.89
854.49
160,984.32
212
1,343.38
486.31
857.07
160,127.25
213
1,343.38
483.72
859.66
159,267.59
214
1,343.38
481.12
862.26
158,405.33
215
1,343.38
478.52
864.86
157,540.46
216
1,343.38
475.90
867.48
156,672.99
217
1,343.38
473.28
870.10
155,802.89
218
1,343.38
470.65
872.73
154,930.16
219
1,343.38
468.02
875.36
154,054.80
220
1,343.38
465.37
878.01
153,176.80
221
1,343.38
462.72
880.66
152,296.14
222
1,343.38
460.06
883.32
151,412.82
223
1,343.38
457.39
885.99
150,526.83
224
1,343.38
454.72
888.66
149,638.17
225
1,343.38
452.03
891.35
148,746.82
226
1,343.38
449.34
894.04
147,852.78
227
1,343.38
446.64
896.74
146,956.04
228
1,343.38
443.93
899.45
146,056.59
229
1,343.38
441.21
902.17
145,154.42
230
1,343.38
438.49
904.89
144,249.53
231
1,343.38
435.75
907.63
143,341.90
232
1,343.38
433.01
910.37
142,431.53
233
1,343.38
430.26
913.12
141,518.41
234
1,343.38
427.50
915.88
140,602.54
235
1,343.38
424.74
918.64
139,683.90
236
1,343.38
421.96
921.42
138,762.48
237
1,343.38
419.18
924.20
137,838.28
238
1,343.38
416.39
926.99
136,911.28
239
1,343.38
413.59
929.79
135,981.49
240
1,343.38
410.78
932.60
135,048.89
241
1,343.38
407.96
935.42
134,113.47
242
1,343.38
405.13
938.25
133,175.22
243
1,343.38
402.30
941.08
132,234.14
244
1,343.38
399.46
943.92
131,290.22
245
1,343.38
396.61
946.77
130,343.44
246
1,343.38
393.75
949.63
129,393.81
247
1,343.38
390.88
952.50
128,441.31
248
1,343.38
388.00
955.38
127,485.93
249
1,343.38
385.11
958.27
126,527.66
250
1,343.38
382.22
961.16
125,566.50
251
1,343.38
379.32
964.06
124,602.43
252
1,343.38
376.40
966.98
123,635.46
253
1,343.38
373.48
969.90
122,665.56
254
1,343.38
370.55
972.83
121,692.73
255
1,343.38
367.61
975.77
120,716.97
256
1,343.38
364.67
978.71
119,738.25
257
1,343.38
361.71
981.67
118,756.58
258
1,343.38
358.74
984.64
117,771.94
259
1,343.38
355.77
987.61
116,784.33
260
1,343.38
352.79
990.59
115,793.74
261
1,343.38
349.79
993.59
114,800.15
262
1,343.38
346.79
996.59
113,803.57
263
1,343.38
343.78
999.60
112,803.97
264
1,343.38
340.76
1,002.62
111,801.35
265
1,343.38
337.73
1,005.65
110,795.70
266
1,343.38
334.70
1,008.68
109,787.02
267
1,343.38
331.65
1,011.73
108,775.29
268
1,343.38
328.59
1,014.79
107,760.50
269
1,343.38
325.53
1,017.85
106,742.64
270
1,343.38
322.45
1,020.93
105,721.72
271
1,343.38
319.37
1,024.01
104,697.70
272
1,343.38
316.27
1,027.11
103,670.60
273
1,343.38
313.17
1,030.21
102,640.39
274
1,343.38
310.06
1,033.32
101,607.07
275
1,343.38
306.94
1,036.44
100,570.63
276
1,343.38
303.81
1,039.57
99,531.05
277
1,343.38
300.67
1,042.71
98,488.34
278
1,343.38
297.52
1,045.86
97,442.48
279
1,343.38
294.36
1,049.02
96,393.46
280
1,343.38
291.19
1,052.19
95,341.26
281
1,343.38
288.01
1,055.37
94,285.89
282
1,343.38
284.82
1,058.56
93,227.34
283
1,343.38
281.62
1,061.76
92,165.58
284
1,343.38
278.42
1,064.96
91,100.62
285
1,343.38
275.20
1,068.18
90,032.44
286
1,343.38
271.97
1,071.41
88,961.03
287
1,343.38
268.74
1,074.64
87,886.39
288
1,343.38
265.49
1,077.89
86,808.50
289
1,343.38
262.23
1,081.15
85,727.35
290
1,343.38
258.97
1,084.41
84,642.94
291
1,343.38
255.69
1,087.69
83,555.25
292
1,343.38
252.41
1,090.97
82,464.28
293
1,343.38
249.11
1,094.27
81,370.01
294
1,343.38
245.81
1,097.57
80,272.43
295
1,343.38
242.49
1,100.89
79,171.54
296
1,343.38
239.16
1,104.22
78,067.33
297
1,343.38
235.83
1,107.55
76,959.78
298
1,343.38
232.48
1,110.90
75,848.88
299
1,343.38
229.13
1,114.25
74,734.62
300
1,343.38
225.76
1,117.62
73,617.01
301
1,343.38
222.38
1,121.00
72,496.01
302
1,343.38
219.00
1,124.38
71,371.63
303
1,343.38
215.60
1,127.78
70,243.85
304
1,343.38
212.19
1,131.19
69,112.67
305
1,343.38
208.78
1,134.60
67,978.06
306
1,343.38
205.35
1,138.03
66,840.03
307
1,343.38
201.91
1,141.47
65,698.57
308
1,343.38
198.46
1,144.92
64,553.65
309
1,343.38
195.01
1,148.37
63,405.28
310
1,343.38
191.54
1,151.84
62,253.43
311
1,343.38
188.06
1,155.32
61,098.11
312
1,343.38
184.57
1,158.81
59,939.30
313
1,343.38
181.07
1,162.31
58,776.98
314
1,343.38
177.56
1,165.82
57,611.16
315
1,343.38
174.03
1,169.35
56,441.81
316
1,343.38
170.50
1,172.88
55,268.93
317
1,343.38
166.96
1,176.42
54,092.51
318
1,343.38
163.40
1,179.98
52,912.54
319
1,343.38
159.84
1,183.54
51,729.00
320
1,343.38
156.26
1,187.12
50,541.88
321
1,343.38
152.68
1,190.70
49,351.18
322
1,343.38
149.08
1,194.30
48,156.88
323
1,343.38
145.47
1,197.91
46,958.98
324
1,343.38
141.86
1,201.52
45,757.45
325
1,343.38
138.23
1,205.15
44,552.30
326
1,343.38
134.59
1,208.79
43,343.50
327
1,343.38
130.93
1,212.45
42,131.06
328
1,343.38
127.27
1,216.11
40,914.95
329
1,343.38
123.60
1,219.78
39,695.16
330
1,343.38
119.91
1,223.47
38,471.70
331
1,343.38
116.22
1,227.16
37,244.53
332
1,343.38
112.51
1,230.87
36,013.66
333
1,343.38
108.79
1,234.59
34,779.07
334
1,343.38
105.06
1,238.32
33,540.76
335
1,343.38
101.32
1,242.06
32,298.70
336
1,343.38
97.57
1,245.81
31,052.89
337
1,343.38
93.81
1,249.57
29,803.31
338
1,343.38
90.03
1,253.35
28,549.96
339
1,343.38
86.24
1,257.14
27,292.83
340
1,343.38
82.45
1,260.93
26,031.89
341
1,343.38
78.64
1,264.74
24,767.15
342
1,343.38
74.82
1,268.56
23,498.59
343
1,343.38
70.99
1,272.39
22,226.19
344
1,343.38
67.14
1,276.24
20,949.96
345
1,343.38
63.29
1,280.09
19,669.86
346
1,343.38
59.42
1,283.96
18,385.90
347
1,343.38
55.54
1,287.84
17,098.06
348
1,343.38
51.65
1,291.73
15,806.33
349
1,343.38
47.75
1,295.63
14,510.70
350
1,343.38
43.83
1,299.55
13,211.16
351
1,343.38
39.91
1,303.47
11,907.68
352
1,343.38
35.97
1,307.41
10,600.28
353
1,343.38
32.02
1,311.36
9,288.92
354
1,343.38
28.06
1,315.32
7,973.60
355
1,343.38
24.09
1,319.29
6,654.30
356
1,343.38
20.10
1,323.28
5,331.03
357
1,343.38
16.10
1,327.28
4,003.75
358
1,343.38
12.09
1,331.29
2,672.46
359
1,343.38
8.07
1,335.31
1,337.16
360
1,341.20
4.04
1,337.16
0.00
Totals
483,614.62
189,047.62
294,567.00

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