Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,348.36  
 

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
1,348.36
893.14
455.22
295,203.78
2
1,348.36
891.76
456.60
294,747.18
3
1,348.36
890.38
457.98
294,289.20
4
1,348.36
889.00
459.36
293,829.84
5
1,348.36
887.61
460.75
293,369.09
6
1,348.36
886.22
462.14
292,906.95
7
1,348.36
884.82
463.54
292,443.41
8
1,348.36
883.42
464.94
291,978.47
9
1,348.36
882.02
466.34
291,512.13
10
1,348.36
880.61
467.75
291,044.38
11
1,348.36
879.20
469.16
290,575.22
12
1,348.36
877.78
470.58
290,104.64
13
1,348.36
876.36
472.00
289,632.64
14
1,348.36
874.93
473.43
289,159.21
15
1,348.36
873.50
474.86
288,684.35
16
1,348.36
872.07
476.29
288,208.06
17
1,348.36
870.63
477.73
287,730.33
18
1,348.36
869.19
479.17
287,251.15
19
1,348.36
867.74
480.62
286,770.53
20
1,348.36
866.29
482.07
286,288.45
21
1,348.36
864.83
483.53
285,804.92
22
1,348.36
863.37
484.99
285,319.93
23
1,348.36
861.90
486.46
284,833.48
24
1,348.36
860.43
487.93
284,345.55
25
1,348.36
858.96
489.40
283,856.15
26
1,348.36
857.48
490.88
283,365.27
27
1,348.36
856.00
492.36
282,872.91
28
1,348.36
854.51
493.85
282,379.07
29
1,348.36
853.02
495.34
281,883.73
30
1,348.36
851.52
496.84
281,386.89
31
1,348.36
850.02
498.34
280,888.55
32
1,348.36
848.52
499.84
280,388.71
33
1,348.36
847.01
501.35
279,887.36
34
1,348.36
845.49
502.87
279,384.49
35
1,348.36
843.97
504.39
278,880.10
36
1,348.36
842.45
505.91
278,374.20
37
1,348.36
840.92
507.44
277,866.76
38
1,348.36
839.39
508.97
277,357.79
39
1,348.36
837.85
510.51
276,847.28
40
1,348.36
836.31
512.05
276,335.23
41
1,348.36
834.76
513.60
275,821.63
42
1,348.36
833.21
515.15
275,306.48
43
1,348.36
831.65
516.71
274,789.78
44
1,348.36
830.09
518.27
274,271.51
45
1,348.36
828.53
519.83
273,751.68
46
1,348.36
826.96
521.40
273,230.28
47
1,348.36
825.38
522.98
272,707.30
48
1,348.36
823.80
524.56
272,182.74
49
1,348.36
822.22
526.14
271,656.60
50
1,348.36
820.63
527.73
271,128.87
51
1,348.36
819.04
529.32
270,599.55
52
1,348.36
817.44
530.92
270,068.62
53
1,348.36
815.83
532.53
269,536.10
54
1,348.36
814.22
534.14
269,001.96
55
1,348.36
812.61
535.75
268,466.21
56
1,348.36
810.99
537.37
267,928.84
57
1,348.36
809.37
538.99
267,389.85
58
1,348.36
807.74
540.62
266,849.23
59
1,348.36
806.11
542.25
266,306.98
60
1,348.36
804.47
543.89
265,763.09
61
1,348.36
802.83
545.53
265,217.55
62
1,348.36
801.18
547.18
264,670.37
63
1,348.36
799.53
548.83
264,121.53
64
1,348.36
797.87
550.49
263,571.04
65
1,348.36
796.20
552.16
263,018.89
66
1,348.36
794.54
553.82
262,465.06
67
1,348.36
792.86
555.50
261,909.56
68
1,348.36
791.19
557.17
261,352.39
69
1,348.36
789.50
558.86
260,793.53
70
1,348.36
787.81
560.55
260,232.99
71
1,348.36
786.12
562.24
259,670.75
72
1,348.36
784.42
563.94
259,106.81
73
1,348.36
782.72
565.64
258,541.17
74
1,348.36
781.01
567.35
257,973.82
75
1,348.36
779.30
569.06
257,404.75
76
1,348.36
777.58
570.78
256,833.97
77
1,348.36
775.85
572.51
256,261.46
78
1,348.36
774.12
574.24
255,687.23
79
1,348.36
772.39
575.97
255,111.25
80
1,348.36
770.65
577.71
254,533.54
81
1,348.36
768.90
579.46
253,954.09
82
1,348.36
767.15
581.21
253,372.88
83
1,348.36
765.40
582.96
252,789.92
84
1,348.36
763.64
584.72
252,205.19
85
1,348.36
761.87
586.49
251,618.70
86
1,348.36
760.10
588.26
251,030.44
87
1,348.36
758.32
590.04
250,440.40
88
1,348.36
756.54
591.82
249,848.58
89
1,348.36
754.75
593.61
249,254.97
90
1,348.36
752.96
595.40
248,659.57
91
1,348.36
751.16
597.20
248,062.37
92
1,348.36
749.36
599.00
247,463.36
93
1,348.36
747.55
600.81
246,862.55
94
1,348.36
745.73
602.63
246,259.92
95
1,348.36
743.91
604.45
245,655.47
96
1,348.36
742.08
606.28
245,049.19
97
1,348.36
740.25
608.11
244,441.09
98
1,348.36
738.42
609.94
243,831.14
99
1,348.36
736.57
611.79
243,219.36
100
1,348.36
734.73
613.63
242,605.72
101
1,348.36
732.87
615.49
241,990.23
102
1,348.36
731.01
617.35
241,372.88
103
1,348.36
729.15
619.21
240,753.67
104
1,348.36
727.28
621.08
240,132.59
105
1,348.36
725.40
622.96
239,509.63
106
1,348.36
723.52
624.84
238,884.79
107
1,348.36
721.63
626.73
238,258.06
108
1,348.36
719.74
628.62
237,629.44
109
1,348.36
717.84
630.52
236,998.91
110
1,348.36
715.93
632.43
236,366.49
111
1,348.36
714.02
634.34
235,732.15
112
1,348.36
712.11
636.25
235,095.90
113
1,348.36
710.19
638.17
234,457.73
114
1,348.36
708.26
640.10
233,817.62
115
1,348.36
706.32
642.04
233,175.59
116
1,348.36
704.38
643.98
232,531.61
117
1,348.36
702.44
645.92
231,885.69
118
1,348.36
700.49
647.87
231,237.82
119
1,348.36
698.53
649.83
230,587.99
120
1,348.36
696.57
651.79
229,936.20
121
1,348.36
694.60
653.76
229,282.44
122
1,348.36
692.62
655.74
228,626.70
123
1,348.36
690.64
657.72
227,968.98
124
1,348.36
688.66
659.70
227,309.28
125
1,348.36
686.66
661.70
226,647.58
126
1,348.36
684.66
663.70
225,983.89
127
1,348.36
682.66
665.70
225,318.19
128
1,348.36
680.65
667.71
224,650.48
129
1,348.36
678.63
669.73
223,980.75
130
1,348.36
676.61
671.75
223,309.00
131
1,348.36
674.58
673.78
222,635.22
132
1,348.36
672.54
675.82
221,959.40
133
1,348.36
670.50
677.86
221,281.54
134
1,348.36
668.45
679.91
220,601.64
135
1,348.36
666.40
681.96
219,919.68
136
1,348.36
664.34
684.02
219,235.66
137
1,348.36
662.27
686.09
218,549.57
138
1,348.36
660.20
688.16
217,861.42
139
1,348.36
658.12
690.24
217,171.18
140
1,348.36
656.04
692.32
216,478.86
141
1,348.36
653.95
694.41
215,784.44
142
1,348.36
651.85
696.51
215,087.93
143
1,348.36
649.74
698.62
214,389.32
144
1,348.36
647.63
700.73
213,688.59
145
1,348.36
645.52
702.84
212,985.75
146
1,348.36
643.39
704.97
212,280.78
147
1,348.36
641.26
707.10
211,573.69
148
1,348.36
639.13
709.23
210,864.46
149
1,348.36
636.99
711.37
210,153.08
150
1,348.36
634.84
713.52
209,439.56
151
1,348.36
632.68
715.68
208,723.88
152
1,348.36
630.52
717.84
208,006.04
153
1,348.36
628.35
720.01
207,286.03
154
1,348.36
626.18
722.18
206,563.85
155
1,348.36
623.99
724.37
205,839.49
156
1,348.36
621.81
726.55
205,112.93
157
1,348.36
619.61
728.75
204,384.18
158
1,348.36
617.41
730.95
203,653.23
159
1,348.36
615.20
733.16
202,920.08
160
1,348.36
612.99
735.37
202,184.71
161
1,348.36
610.77
737.59
201,447.11
162
1,348.36
608.54
739.82
200,707.29
163
1,348.36
606.30
742.06
199,965.23
164
1,348.36
604.06
744.30
199,220.93
165
1,348.36
601.81
746.55
198,474.39
166
1,348.36
599.56
748.80
197,725.59
167
1,348.36
597.30
751.06
196,974.52
168
1,348.36
595.03
753.33
196,221.19
169
1,348.36
592.75
755.61
195,465.58
170
1,348.36
590.47
757.89
194,707.69
171
1,348.36
588.18
760.18
193,947.51
172
1,348.36
585.88
762.48
193,185.03
173
1,348.36
583.58
764.78
192,420.25
174
1,348.36
581.27
767.09
191,653.16
175
1,348.36
578.95
769.41
190,883.75
176
1,348.36
576.63
771.73
190,112.02
177
1,348.36
574.30
774.06
189,337.96
178
1,348.36
571.96
776.40
188,561.56
179
1,348.36
569.61
778.75
187,782.81
180
1,348.36
567.26
781.10
187,001.71
181
1,348.36
564.90
783.46
186,218.25
182
1,348.36
562.53
785.83
185,432.43
183
1,348.36
560.16
788.20
184,644.23
184
1,348.36
557.78
790.58
183,853.65
185
1,348.36
555.39
792.97
183,060.68
186
1,348.36
553.00
795.36
182,265.31
187
1,348.36
550.59
797.77
181,467.55
188
1,348.36
548.18
800.18
180,667.37
189
1,348.36
545.77
802.59
179,864.77
190
1,348.36
543.34
805.02
179,059.76
191
1,348.36
540.91
807.45
178,252.31
192
1,348.36
538.47
809.89
177,442.42
193
1,348.36
536.02
812.34
176,630.08
194
1,348.36
533.57
814.79
175,815.29
195
1,348.36
531.11
817.25
174,998.04
196
1,348.36
528.64
819.72
174,178.32
197
1,348.36
526.16
822.20
173,356.12
198
1,348.36
523.68
824.68
172,531.44
199
1,348.36
521.19
827.17
171,704.27
200
1,348.36
518.69
829.67
170,874.60
201
1,348.36
516.18
832.18
170,042.43
202
1,348.36
513.67
834.69
169,207.74
203
1,348.36
511.15
837.21
168,370.52
204
1,348.36
508.62
839.74
167,530.78
205
1,348.36
506.08
842.28
166,688.51
206
1,348.36
503.54
844.82
165,843.68
207
1,348.36
500.99
847.37
164,996.31
208
1,348.36
498.43
849.93
164,146.38
209
1,348.36
495.86
852.50
163,293.87
210
1,348.36
493.28
855.08
162,438.80
211
1,348.36
490.70
857.66
161,581.14
212
1,348.36
488.11
860.25
160,720.89
213
1,348.36
485.51
862.85
159,858.04
214
1,348.36
482.90
865.46
158,992.58
215
1,348.36
480.29
868.07
158,124.51
216
1,348.36
477.67
870.69
157,253.82
217
1,348.36
475.04
873.32
156,380.50
218
1,348.36
472.40
875.96
155,504.54
219
1,348.36
469.75
878.61
154,625.93
220
1,348.36
467.10
881.26
153,744.67
221
1,348.36
464.44
883.92
152,860.75
222
1,348.36
461.77
886.59
151,974.16
223
1,348.36
459.09
889.27
151,084.88
224
1,348.36
456.40
891.96
150,192.93
225
1,348.36
453.71
894.65
149,298.27
226
1,348.36
451.01
897.35
148,400.92
227
1,348.36
448.29
900.07
147,500.85
228
1,348.36
445.58
902.78
146,598.07
229
1,348.36
442.85
905.51
145,692.56
230
1,348.36
440.11
908.25
144,784.31
231
1,348.36
437.37
910.99
143,873.32
232
1,348.36
434.62
913.74
142,959.58
233
1,348.36
431.86
916.50
142,043.07
234
1,348.36
429.09
919.27
141,123.80
235
1,348.36
426.31
922.05
140,201.75
236
1,348.36
423.53
924.83
139,276.92
237
1,348.36
420.73
927.63
138,349.29
238
1,348.36
417.93
930.43
137,418.86
239
1,348.36
415.12
933.24
136,485.62
240
1,348.36
412.30
936.06
135,549.56
241
1,348.36
409.47
938.89
134,610.68
242
1,348.36
406.64
941.72
133,668.95
243
1,348.36
403.79
944.57
132,724.38
244
1,348.36
400.94
947.42
131,776.96
245
1,348.36
398.08
950.28
130,826.68
246
1,348.36
395.21
953.15
129,873.52
247
1,348.36
392.33
956.03
128,917.49
248
1,348.36
389.44
958.92
127,958.57
249
1,348.36
386.54
961.82
126,996.75
250
1,348.36
383.64
964.72
126,032.03
251
1,348.36
380.72
967.64
125,064.39
252
1,348.36
377.80
970.56
124,093.83
253
1,348.36
374.87
973.49
123,120.33
254
1,348.36
371.93
976.43
122,143.90
255
1,348.36
368.98
979.38
121,164.51
256
1,348.36
366.02
982.34
120,182.17
257
1,348.36
363.05
985.31
119,196.86
258
1,348.36
360.07
988.29
118,208.58
259
1,348.36
357.09
991.27
117,217.31
260
1,348.36
354.09
994.27
116,223.04
261
1,348.36
351.09
997.27
115,225.77
262
1,348.36
348.08
1,000.28
114,225.49
263
1,348.36
345.06
1,003.30
113,222.18
264
1,348.36
342.03
1,006.33
112,215.85
265
1,348.36
338.99
1,009.37
111,206.47
266
1,348.36
335.94
1,012.42
110,194.05
267
1,348.36
332.88
1,015.48
109,178.57
268
1,348.36
329.81
1,018.55
108,160.02
269
1,348.36
326.73
1,021.63
107,138.39
270
1,348.36
323.65
1,024.71
106,113.68
271
1,348.36
320.55
1,027.81
105,085.87
272
1,348.36
317.45
1,030.91
104,054.96
273
1,348.36
314.33
1,034.03
103,020.93
274
1,348.36
311.21
1,037.15
101,983.78
275
1,348.36
308.08
1,040.28
100,943.50
276
1,348.36
304.93
1,043.43
99,900.07
277
1,348.36
301.78
1,046.58
98,853.49
278
1,348.36
298.62
1,049.74
97,803.75
279
1,348.36
295.45
1,052.91
96,750.84
280
1,348.36
292.27
1,056.09
95,694.75
281
1,348.36
289.08
1,059.28
94,635.47
282
1,348.36
285.88
1,062.48
93,572.98
283
1,348.36
282.67
1,065.69
92,507.29
284
1,348.36
279.45
1,068.91
91,438.38
285
1,348.36
276.22
1,072.14
90,366.24
286
1,348.36
272.98
1,075.38
89,290.86
287
1,348.36
269.73
1,078.63
88,212.24
288
1,348.36
266.47
1,081.89
87,130.35
289
1,348.36
263.21
1,085.15
86,045.20
290
1,348.36
259.93
1,088.43
84,956.76
291
1,348.36
256.64
1,091.72
83,865.04
292
1,348.36
253.34
1,095.02
82,770.03
293
1,348.36
250.03
1,098.33
81,671.70
294
1,348.36
246.72
1,101.64
80,570.06
295
1,348.36
243.39
1,104.97
79,465.09
296
1,348.36
240.05
1,108.31
78,356.78
297
1,348.36
236.70
1,111.66
77,245.12
298
1,348.36
233.34
1,115.02
76,130.10
299
1,348.36
229.98
1,118.38
75,011.72
300
1,348.36
226.60
1,121.76
73,889.96
301
1,348.36
223.21
1,125.15
72,764.81
302
1,348.36
219.81
1,128.55
71,636.26
303
1,348.36
216.40
1,131.96
70,504.30
304
1,348.36
212.98
1,135.38
69,368.92
305
1,348.36
209.55
1,138.81
68,230.11
306
1,348.36
206.11
1,142.25
67,087.87
307
1,348.36
202.66
1,145.70
65,942.17
308
1,348.36
199.20
1,149.16
64,793.01
309
1,348.36
195.73
1,152.63
63,640.38
310
1,348.36
192.25
1,156.11
62,484.26
311
1,348.36
188.75
1,159.61
61,324.66
312
1,348.36
185.25
1,163.11
60,161.55
313
1,348.36
181.74
1,166.62
58,994.93
314
1,348.36
178.21
1,170.15
57,824.78
315
1,348.36
174.68
1,173.68
56,651.10
316
1,348.36
171.13
1,177.23
55,473.87
317
1,348.36
167.58
1,180.78
54,293.09
318
1,348.36
164.01
1,184.35
53,108.74
319
1,348.36
160.43
1,187.93
51,920.81
320
1,348.36
156.84
1,191.52
50,729.30
321
1,348.36
153.24
1,195.12
49,534.18
322
1,348.36
149.63
1,198.73
48,335.46
323
1,348.36
146.01
1,202.35
47,133.11
324
1,348.36
142.38
1,205.98
45,927.13
325
1,348.36
138.74
1,209.62
44,717.51
326
1,348.36
135.08
1,213.28
43,504.23
327
1,348.36
131.42
1,216.94
42,287.29
328
1,348.36
127.74
1,220.62
41,066.68
329
1,348.36
124.06
1,224.30
39,842.37
330
1,348.36
120.36
1,228.00
38,614.37
331
1,348.36
116.65
1,231.71
37,382.66
332
1,348.36
112.93
1,235.43
36,147.22
333
1,348.36
109.19
1,239.17
34,908.06
334
1,348.36
105.45
1,242.91
33,665.15
335
1,348.36
101.70
1,246.66
32,418.49
336
1,348.36
97.93
1,250.43
31,168.06
337
1,348.36
94.15
1,254.21
29,913.85
338
1,348.36
90.36
1,258.00
28,655.85
339
1,348.36
86.56
1,261.80
27,394.06
340
1,348.36
82.75
1,265.61
26,128.45
341
1,348.36
78.93
1,269.43
24,859.02
342
1,348.36
75.09
1,273.27
23,585.76
343
1,348.36
71.25
1,277.11
22,308.65
344
1,348.36
67.39
1,280.97
21,027.68
345
1,348.36
63.52
1,284.84
19,742.84
346
1,348.36
59.64
1,288.72
18,454.12
347
1,348.36
55.75
1,292.61
17,161.50
348
1,348.36
51.84
1,296.52
15,864.99
349
1,348.36
47.93
1,300.43
14,564.55
350
1,348.36
44.00
1,304.36
13,260.19
351
1,348.36
40.06
1,308.30
11,951.89
352
1,348.36
36.10
1,312.26
10,639.63
353
1,348.36
32.14
1,316.22
9,323.41
354
1,348.36
28.16
1,320.20
8,003.22
355
1,348.36
24.18
1,324.18
6,679.03
356
1,348.36
20.18
1,328.18
5,350.85
357
1,348.36
16.16
1,332.20
4,018.65
358
1,348.36
12.14
1,336.22
2,682.43
359
1,348.36
8.10
1,340.26
1,342.17
360
1,346.23
4.05
1,342.17
0.00
Totals
485,407.47
189,748.47
295,659.00

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