Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,348.32  
 

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
1,348.32
893.11
455.21
295,194.79
2
1,348.32
891.73
456.59
294,738.20
3
1,348.32
890.35
457.97
294,280.24
4
1,348.32
888.97
459.35
293,820.89
5
1,348.32
887.58
460.74
293,360.15
6
1,348.32
886.19
462.13
292,898.03
7
1,348.32
884.80
463.52
292,434.50
8
1,348.32
883.40
464.92
291,969.58
9
1,348.32
881.99
466.33
291,503.25
10
1,348.32
880.58
467.74
291,035.51
11
1,348.32
879.17
469.15
290,566.36
12
1,348.32
877.75
470.57
290,095.79
13
1,348.32
876.33
471.99
289,623.81
14
1,348.32
874.91
473.41
289,150.39
15
1,348.32
873.48
474.84
288,675.55
16
1,348.32
872.04
476.28
288,199.27
17
1,348.32
870.60
477.72
287,721.55
18
1,348.32
869.16
479.16
287,242.39
19
1,348.32
867.71
480.61
286,761.78
20
1,348.32
866.26
482.06
286,279.72
21
1,348.32
864.80
483.52
285,796.20
22
1,348.32
863.34
484.98
285,311.22
23
1,348.32
861.88
486.44
284,824.78
24
1,348.32
860.41
487.91
284,336.87
25
1,348.32
858.93
489.39
283,847.48
26
1,348.32
857.46
490.86
283,356.62
27
1,348.32
855.97
492.35
282,864.27
28
1,348.32
854.49
493.83
282,370.44
29
1,348.32
852.99
495.33
281,875.11
30
1,348.32
851.50
496.82
281,378.29
31
1,348.32
850.00
498.32
280,879.97
32
1,348.32
848.49
499.83
280,380.14
33
1,348.32
846.98
501.34
279,878.80
34
1,348.32
845.47
502.85
279,375.95
35
1,348.32
843.95
504.37
278,871.58
36
1,348.32
842.42
505.90
278,365.68
37
1,348.32
840.90
507.42
277,858.26
38
1,348.32
839.36
508.96
277,349.30
39
1,348.32
837.83
510.49
276,838.81
40
1,348.32
836.28
512.04
276,326.77
41
1,348.32
834.74
513.58
275,813.19
42
1,348.32
833.19
515.13
275,298.05
43
1,348.32
831.63
516.69
274,781.36
44
1,348.32
830.07
518.25
274,263.11
45
1,348.32
828.50
519.82
273,743.30
46
1,348.32
826.93
521.39
273,221.91
47
1,348.32
825.36
522.96
272,698.95
48
1,348.32
823.78
524.54
272,174.40
49
1,348.32
822.19
526.13
271,648.28
50
1,348.32
820.60
527.72
271,120.56
51
1,348.32
819.01
529.31
270,591.25
52
1,348.32
817.41
530.91
270,060.34
53
1,348.32
815.81
532.51
269,527.83
54
1,348.32
814.20
534.12
268,993.71
55
1,348.32
812.59
535.73
268,457.97
56
1,348.32
810.97
537.35
267,920.62
57
1,348.32
809.34
538.98
267,381.64
58
1,348.32
807.72
540.60
266,841.04
59
1,348.32
806.08
542.24
266,298.80
60
1,348.32
804.44
543.88
265,754.93
61
1,348.32
802.80
545.52
265,209.41
62
1,348.32
801.15
547.17
264,662.24
63
1,348.32
799.50
548.82
264,113.42
64
1,348.32
797.84
550.48
263,562.94
65
1,348.32
796.18
552.14
263,010.80
66
1,348.32
794.51
553.81
262,457.00
67
1,348.32
792.84
555.48
261,901.51
68
1,348.32
791.16
557.16
261,344.36
69
1,348.32
789.48
558.84
260,785.51
70
1,348.32
787.79
560.53
260,224.98
71
1,348.32
786.10
562.22
259,662.76
72
1,348.32
784.40
563.92
259,098.84
73
1,348.32
782.69
565.63
258,533.21
74
1,348.32
780.99
567.33
257,965.88
75
1,348.32
779.27
569.05
257,396.83
76
1,348.32
777.55
570.77
256,826.06
77
1,348.32
775.83
572.49
256,253.57
78
1,348.32
774.10
574.22
255,679.35
79
1,348.32
772.36
575.96
255,103.39
80
1,348.32
770.62
577.70
254,525.70
81
1,348.32
768.88
579.44
253,946.26
82
1,348.32
767.13
581.19
253,365.07
83
1,348.32
765.37
582.95
252,782.12
84
1,348.32
763.61
584.71
252,197.42
85
1,348.32
761.85
586.47
251,610.94
86
1,348.32
760.07
588.25
251,022.70
87
1,348.32
758.30
590.02
250,432.67
88
1,348.32
756.52
591.80
249,840.87
89
1,348.32
754.73
593.59
249,247.28
90
1,348.32
752.93
595.39
248,651.89
91
1,348.32
751.14
597.18
248,054.71
92
1,348.32
749.33
598.99
247,455.72
93
1,348.32
747.52
600.80
246,854.92
94
1,348.32
745.71
602.61
246,252.31
95
1,348.32
743.89
604.43
245,647.88
96
1,348.32
742.06
606.26
245,041.62
97
1,348.32
740.23
608.09
244,433.53
98
1,348.32
738.39
609.93
243,823.60
99
1,348.32
736.55
611.77
243,211.83
100
1,348.32
734.70
613.62
242,598.21
101
1,348.32
732.85
615.47
241,982.74
102
1,348.32
730.99
617.33
241,365.41
103
1,348.32
729.12
619.20
240,746.22
104
1,348.32
727.25
621.07
240,125.15
105
1,348.32
725.38
622.94
239,502.21
106
1,348.32
723.50
624.82
238,877.38
107
1,348.32
721.61
626.71
238,250.67
108
1,348.32
719.72
628.60
237,622.07
109
1,348.32
717.82
630.50
236,991.57
110
1,348.32
715.91
632.41
236,359.16
111
1,348.32
714.00
634.32
235,724.84
112
1,348.32
712.09
636.23
235,088.61
113
1,348.32
710.16
638.16
234,450.45
114
1,348.32
708.24
640.08
233,810.36
115
1,348.32
706.30
642.02
233,168.35
116
1,348.32
704.36
643.96
232,524.39
117
1,348.32
702.42
645.90
231,878.49
118
1,348.32
700.47
647.85
231,230.63
119
1,348.32
698.51
649.81
230,580.82
120
1,348.32
696.55
651.77
229,929.05
121
1,348.32
694.58
653.74
229,275.31
122
1,348.32
692.60
655.72
228,619.59
123
1,348.32
690.62
657.70
227,961.89
124
1,348.32
688.63
659.69
227,302.20
125
1,348.32
686.64
661.68
226,640.53
126
1,348.32
684.64
663.68
225,976.85
127
1,348.32
682.64
665.68
225,311.17
128
1,348.32
680.63
667.69
224,643.48
129
1,348.32
678.61
669.71
223,973.77
130
1,348.32
676.59
671.73
223,302.03
131
1,348.32
674.56
673.76
222,628.27
132
1,348.32
672.52
675.80
221,952.47
133
1,348.32
670.48
677.84
221,274.64
134
1,348.32
668.43
679.89
220,594.75
135
1,348.32
666.38
681.94
219,912.81
136
1,348.32
664.32
684.00
219,228.81
137
1,348.32
662.25
686.07
218,542.74
138
1,348.32
660.18
688.14
217,854.60
139
1,348.32
658.10
690.22
217,164.39
140
1,348.32
656.02
692.30
216,472.08
141
1,348.32
653.93
694.39
215,777.69
142
1,348.32
651.83
696.49
215,081.20
143
1,348.32
649.72
698.60
214,382.60
144
1,348.32
647.61
700.71
213,681.90
145
1,348.32
645.50
702.82
212,979.08
146
1,348.32
643.37
704.95
212,274.13
147
1,348.32
641.24
707.08
211,567.05
148
1,348.32
639.11
709.21
210,857.84
149
1,348.32
636.97
711.35
210,146.49
150
1,348.32
634.82
713.50
209,432.99
151
1,348.32
632.66
715.66
208,717.33
152
1,348.32
630.50
717.82
207,999.51
153
1,348.32
628.33
719.99
207,279.52
154
1,348.32
626.16
722.16
206,557.36
155
1,348.32
623.98
724.34
205,833.01
156
1,348.32
621.79
726.53
205,106.48
157
1,348.32
619.59
728.73
204,377.75
158
1,348.32
617.39
730.93
203,646.82
159
1,348.32
615.18
733.14
202,913.69
160
1,348.32
612.97
735.35
202,178.34
161
1,348.32
610.75
737.57
201,440.76
162
1,348.32
608.52
739.80
200,700.96
163
1,348.32
606.28
742.04
199,958.93
164
1,348.32
604.04
744.28
199,214.65
165
1,348.32
601.79
746.53
198,468.12
166
1,348.32
599.54
748.78
197,719.34
167
1,348.32
597.28
751.04
196,968.30
168
1,348.32
595.01
753.31
196,214.99
169
1,348.32
592.73
755.59
195,459.40
170
1,348.32
590.45
757.87
194,701.53
171
1,348.32
588.16
760.16
193,941.37
172
1,348.32
585.86
762.46
193,178.92
173
1,348.32
583.56
764.76
192,414.16
174
1,348.32
581.25
767.07
191,647.09
175
1,348.32
578.93
769.39
190,877.70
176
1,348.32
576.61
771.71
190,105.99
177
1,348.32
574.28
774.04
189,331.95
178
1,348.32
571.94
776.38
188,555.57
179
1,348.32
569.59
778.73
187,776.85
180
1,348.32
567.24
781.08
186,995.77
181
1,348.32
564.88
783.44
186,212.33
182
1,348.32
562.52
785.80
185,426.53
183
1,348.32
560.14
788.18
184,638.35
184
1,348.32
557.76
790.56
183,847.79
185
1,348.32
555.37
792.95
183,054.85
186
1,348.32
552.98
795.34
182,259.50
187
1,348.32
550.58
797.74
181,461.76
188
1,348.32
548.17
800.15
180,661.61
189
1,348.32
545.75
802.57
179,859.03
190
1,348.32
543.32
805.00
179,054.04
191
1,348.32
540.89
807.43
178,246.61
192
1,348.32
538.45
809.87
177,436.74
193
1,348.32
536.01
812.31
176,624.43
194
1,348.32
533.55
814.77
175,809.66
195
1,348.32
531.09
817.23
174,992.44
196
1,348.32
528.62
819.70
174,172.74
197
1,348.32
526.15
822.17
173,350.57
198
1,348.32
523.66
824.66
172,525.91
199
1,348.32
521.17
827.15
171,698.76
200
1,348.32
518.67
829.65
170,869.11
201
1,348.32
516.17
832.15
170,036.96
202
1,348.32
513.65
834.67
169,202.29
203
1,348.32
511.13
837.19
168,365.11
204
1,348.32
508.60
839.72
167,525.39
205
1,348.32
506.07
842.25
166,683.14
206
1,348.32
503.52
844.80
165,838.34
207
1,348.32
500.97
847.35
164,990.99
208
1,348.32
498.41
849.91
164,141.08
209
1,348.32
495.84
852.48
163,288.60
210
1,348.32
493.27
855.05
162,433.55
211
1,348.32
490.68
857.64
161,575.91
212
1,348.32
488.09
860.23
160,715.69
213
1,348.32
485.50
862.82
159,852.86
214
1,348.32
482.89
865.43
158,987.43
215
1,348.32
480.27
868.05
158,119.39
216
1,348.32
477.65
870.67
157,248.72
217
1,348.32
475.02
873.30
156,375.42
218
1,348.32
472.38
875.94
155,499.48
219
1,348.32
469.74
878.58
154,620.90
220
1,348.32
467.08
881.24
153,739.67
221
1,348.32
464.42
883.90
152,855.77
222
1,348.32
461.75
886.57
151,969.20
223
1,348.32
459.07
889.25
151,079.95
224
1,348.32
456.39
891.93
150,188.02
225
1,348.32
453.69
894.63
149,293.39
226
1,348.32
450.99
897.33
148,396.06
227
1,348.32
448.28
900.04
147,496.02
228
1,348.32
445.56
902.76
146,593.26
229
1,348.32
442.83
905.49
145,687.78
230
1,348.32
440.10
908.22
144,779.56
231
1,348.32
437.35
910.97
143,868.59
232
1,348.32
434.60
913.72
142,954.87
233
1,348.32
431.84
916.48
142,038.40
234
1,348.32
429.07
919.25
141,119.15
235
1,348.32
426.30
922.02
140,197.13
236
1,348.32
423.51
924.81
139,272.32
237
1,348.32
420.72
927.60
138,344.72
238
1,348.32
417.92
930.40
137,414.32
239
1,348.32
415.11
933.21
136,481.10
240
1,348.32
412.29
936.03
135,545.07
241
1,348.32
409.46
938.86
134,606.21
242
1,348.32
406.62
941.70
133,664.51
243
1,348.32
403.78
944.54
132,719.97
244
1,348.32
400.92
947.40
131,772.57
245
1,348.32
398.06
950.26
130,822.32
246
1,348.32
395.19
953.13
129,869.19
247
1,348.32
392.31
956.01
128,913.18
248
1,348.32
389.43
958.89
127,954.29
249
1,348.32
386.53
961.79
126,992.50
250
1,348.32
383.62
964.70
126,027.80
251
1,348.32
380.71
967.61
125,060.19
252
1,348.32
377.79
970.53
124,089.65
253
1,348.32
374.85
973.47
123,116.19
254
1,348.32
371.91
976.41
122,139.78
255
1,348.32
368.96
979.36
121,160.43
256
1,348.32
366.01
982.31
120,178.11
257
1,348.32
363.04
985.28
119,192.83
258
1,348.32
360.06
988.26
118,204.57
259
1,348.32
357.08
991.24
117,213.33
260
1,348.32
354.08
994.24
116,219.09
261
1,348.32
351.08
997.24
115,221.85
262
1,348.32
348.07
1,000.25
114,221.59
263
1,348.32
345.04
1,003.28
113,218.32
264
1,348.32
342.01
1,006.31
112,212.01
265
1,348.32
338.97
1,009.35
111,202.67
266
1,348.32
335.92
1,012.40
110,190.27
267
1,348.32
332.87
1,015.45
109,174.82
268
1,348.32
329.80
1,018.52
108,156.30
269
1,348.32
326.72
1,021.60
107,134.70
270
1,348.32
323.64
1,024.68
106,110.01
271
1,348.32
320.54
1,027.78
105,082.23
272
1,348.32
317.44
1,030.88
104,051.35
273
1,348.32
314.32
1,034.00
103,017.35
274
1,348.32
311.20
1,037.12
101,980.23
275
1,348.32
308.07
1,040.25
100,939.98
276
1,348.32
304.92
1,043.40
99,896.58
277
1,348.32
301.77
1,046.55
98,850.03
278
1,348.32
298.61
1,049.71
97,800.32
279
1,348.32
295.44
1,052.88
96,747.44
280
1,348.32
292.26
1,056.06
95,691.38
281
1,348.32
289.07
1,059.25
94,632.12
282
1,348.32
285.87
1,062.45
93,569.67
283
1,348.32
282.66
1,065.66
92,504.01
284
1,348.32
279.44
1,068.88
91,435.13
285
1,348.32
276.21
1,072.11
90,363.02
286
1,348.32
272.97
1,075.35
89,287.67
287
1,348.32
269.72
1,078.60
88,209.07
288
1,348.32
266.46
1,081.86
87,127.22
289
1,348.32
263.20
1,085.12
86,042.10
290
1,348.32
259.92
1,088.40
84,953.69
291
1,348.32
256.63
1,091.69
83,862.01
292
1,348.32
253.33
1,094.99
82,767.02
293
1,348.32
250.03
1,098.29
81,668.72
294
1,348.32
246.71
1,101.61
80,567.11
295
1,348.32
243.38
1,104.94
79,462.17
296
1,348.32
240.04
1,108.28
78,353.89
297
1,348.32
236.69
1,111.63
77,242.27
298
1,348.32
233.34
1,114.98
76,127.28
299
1,348.32
229.97
1,118.35
75,008.93
300
1,348.32
226.59
1,121.73
73,887.20
301
1,348.32
223.20
1,125.12
72,762.08
302
1,348.32
219.80
1,128.52
71,633.56
303
1,348.32
216.39
1,131.93
70,501.64
304
1,348.32
212.97
1,135.35
69,366.29
305
1,348.32
209.54
1,138.78
68,227.51
306
1,348.32
206.10
1,142.22
67,085.30
307
1,348.32
202.65
1,145.67
65,939.63
308
1,348.32
199.19
1,149.13
64,790.50
309
1,348.32
195.72
1,152.60
63,637.91
310
1,348.32
192.24
1,156.08
62,481.83
311
1,348.32
188.75
1,159.57
61,322.25
312
1,348.32
185.24
1,163.08
60,159.18
313
1,348.32
181.73
1,166.59
58,992.59
314
1,348.32
178.21
1,170.11
57,822.47
315
1,348.32
174.67
1,173.65
56,648.83
316
1,348.32
171.13
1,177.19
55,471.63
317
1,348.32
167.57
1,180.75
54,290.88
318
1,348.32
164.00
1,184.32
53,106.57
319
1,348.32
160.43
1,187.89
51,918.67
320
1,348.32
156.84
1,191.48
50,727.19
321
1,348.32
153.24
1,195.08
49,532.11
322
1,348.32
149.63
1,198.69
48,333.42
323
1,348.32
146.01
1,202.31
47,131.11
324
1,348.32
142.38
1,205.94
45,925.16
325
1,348.32
138.73
1,209.59
44,715.57
326
1,348.32
135.08
1,213.24
43,502.33
327
1,348.32
131.41
1,216.91
42,285.42
328
1,348.32
127.74
1,220.58
41,064.84
329
1,348.32
124.05
1,224.27
39,840.57
330
1,348.32
120.35
1,227.97
38,612.60
331
1,348.32
116.64
1,231.68
37,380.93
332
1,348.32
112.92
1,235.40
36,145.53
333
1,348.32
109.19
1,239.13
34,906.40
334
1,348.32
105.45
1,242.87
33,663.52
335
1,348.32
101.69
1,246.63
32,416.89
336
1,348.32
97.93
1,250.39
31,166.50
337
1,348.32
94.15
1,254.17
29,912.33
338
1,348.32
90.36
1,257.96
28,654.37
339
1,348.32
86.56
1,261.76
27,392.61
340
1,348.32
82.75
1,265.57
26,127.04
341
1,348.32
78.93
1,269.39
24,857.64
342
1,348.32
75.09
1,273.23
23,584.41
343
1,348.32
71.24
1,277.08
22,307.34
344
1,348.32
67.39
1,280.93
21,026.41
345
1,348.32
63.52
1,284.80
19,741.60
346
1,348.32
59.64
1,288.68
18,452.92
347
1,348.32
55.74
1,292.58
17,160.34
348
1,348.32
51.84
1,296.48
15,863.86
349
1,348.32
47.92
1,300.40
14,563.46
350
1,348.32
43.99
1,304.33
13,259.14
351
1,348.32
40.05
1,308.27
11,950.87
352
1,348.32
36.10
1,312.22
10,638.65
353
1,348.32
32.14
1,316.18
9,322.47
354
1,348.32
28.16
1,320.16
8,002.31
355
1,348.32
24.17
1,324.15
6,678.16
356
1,348.32
20.17
1,328.15
5,350.02
357
1,348.32
16.16
1,332.16
4,017.86
358
1,348.32
12.14
1,336.18
2,681.68
359
1,348.32
8.10
1,340.22
1,341.46
360
1,345.51
4.05
1,341.46
0.00
Totals
485,392.39
189,742.39
295,650.00

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