Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,376.01  
 

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
1,376.01
928.50
447.51
296,672.49
2
1,376.01
927.10
448.91
296,223.58
3
1,376.01
925.70
450.31
295,773.27
4
1,376.01
924.29
451.72
295,321.55
5
1,376.01
922.88
453.13
294,868.42
6
1,376.01
921.46
454.55
294,413.88
7
1,376.01
920.04
455.97
293,957.91
8
1,376.01
918.62
457.39
293,500.52
9
1,376.01
917.19
458.82
293,041.70
10
1,376.01
915.76
460.25
292,581.44
11
1,376.01
914.32
461.69
292,119.75
12
1,376.01
912.87
463.14
291,656.61
13
1,376.01
911.43
464.58
291,192.03
14
1,376.01
909.98
466.03
290,725.99
15
1,376.01
908.52
467.49
290,258.50
16
1,376.01
907.06
468.95
289,789.55
17
1,376.01
905.59
470.42
289,319.13
18
1,376.01
904.12
471.89
288,847.25
19
1,376.01
902.65
473.36
288,373.88
20
1,376.01
901.17
474.84
287,899.04
21
1,376.01
899.68
476.33
287,422.72
22
1,376.01
898.20
477.81
286,944.90
23
1,376.01
896.70
479.31
286,465.60
24
1,376.01
895.20
480.81
285,984.79
25
1,376.01
893.70
482.31
285,502.48
26
1,376.01
892.20
483.81
285,018.67
27
1,376.01
890.68
485.33
284,533.34
28
1,376.01
889.17
486.84
284,046.50
29
1,376.01
887.65
488.36
283,558.13
30
1,376.01
886.12
489.89
283,068.24
31
1,376.01
884.59
491.42
282,576.82
32
1,376.01
883.05
492.96
282,083.86
33
1,376.01
881.51
494.50
281,589.37
34
1,376.01
879.97
496.04
281,093.32
35
1,376.01
878.42
497.59
280,595.73
36
1,376.01
876.86
499.15
280,096.58
37
1,376.01
875.30
500.71
279,595.87
38
1,376.01
873.74
502.27
279,093.60
39
1,376.01
872.17
503.84
278,589.76
40
1,376.01
870.59
505.42
278,084.34
41
1,376.01
869.01
507.00
277,577.34
42
1,376.01
867.43
508.58
277,068.76
43
1,376.01
865.84
510.17
276,558.59
44
1,376.01
864.25
511.76
276,046.83
45
1,376.01
862.65
513.36
275,533.46
46
1,376.01
861.04
514.97
275,018.50
47
1,376.01
859.43
516.58
274,501.92
48
1,376.01
857.82
518.19
273,983.73
49
1,376.01
856.20
519.81
273,463.92
50
1,376.01
854.57
521.44
272,942.48
51
1,376.01
852.95
523.06
272,419.42
52
1,376.01
851.31
524.70
271,894.72
53
1,376.01
849.67
526.34
271,368.38
54
1,376.01
848.03
527.98
270,840.39
55
1,376.01
846.38
529.63
270,310.76
56
1,376.01
844.72
531.29
269,779.47
57
1,376.01
843.06
532.95
269,246.52
58
1,376.01
841.40
534.61
268,711.91
59
1,376.01
839.72
536.29
268,175.62
60
1,376.01
838.05
537.96
267,637.66
61
1,376.01
836.37
539.64
267,098.02
62
1,376.01
834.68
541.33
266,556.69
63
1,376.01
832.99
543.02
266,013.67
64
1,376.01
831.29
544.72
265,468.95
65
1,376.01
829.59
546.42
264,922.53
66
1,376.01
827.88
548.13
264,374.41
67
1,376.01
826.17
549.84
263,824.57
68
1,376.01
824.45
551.56
263,273.01
69
1,376.01
822.73
553.28
262,719.73
70
1,376.01
821.00
555.01
262,164.72
71
1,376.01
819.26
556.75
261,607.97
72
1,376.01
817.52
558.49
261,049.49
73
1,376.01
815.78
560.23
260,489.26
74
1,376.01
814.03
561.98
259,927.27
75
1,376.01
812.27
563.74
259,363.54
76
1,376.01
810.51
565.50
258,798.04
77
1,376.01
808.74
567.27
258,230.77
78
1,376.01
806.97
569.04
257,661.73
79
1,376.01
805.19
570.82
257,090.92
80
1,376.01
803.41
572.60
256,518.31
81
1,376.01
801.62
574.39
255,943.92
82
1,376.01
799.82
576.19
255,367.74
83
1,376.01
798.02
577.99
254,789.75
84
1,376.01
796.22
579.79
254,209.96
85
1,376.01
794.41
581.60
253,628.36
86
1,376.01
792.59
583.42
253,044.94
87
1,376.01
790.77
585.24
252,459.69
88
1,376.01
788.94
587.07
251,872.62
89
1,376.01
787.10
588.91
251,283.71
90
1,376.01
785.26
590.75
250,692.96
91
1,376.01
783.42
592.59
250,100.37
92
1,376.01
781.56
594.45
249,505.92
93
1,376.01
779.71
596.30
248,909.62
94
1,376.01
777.84
598.17
248,311.45
95
1,376.01
775.97
600.04
247,711.41
96
1,376.01
774.10
601.91
247,109.50
97
1,376.01
772.22
603.79
246,505.71
98
1,376.01
770.33
605.68
245,900.03
99
1,376.01
768.44
607.57
245,292.46
100
1,376.01
766.54
609.47
244,682.99
101
1,376.01
764.63
611.38
244,071.61
102
1,376.01
762.72
613.29
243,458.32
103
1,376.01
760.81
615.20
242,843.12
104
1,376.01
758.88
617.13
242,226.00
105
1,376.01
756.96
619.05
241,606.94
106
1,376.01
755.02
620.99
240,985.95
107
1,376.01
753.08
622.93
240,363.02
108
1,376.01
751.13
624.88
239,738.15
109
1,376.01
749.18
626.83
239,111.32
110
1,376.01
747.22
628.79
238,482.53
111
1,376.01
745.26
630.75
237,851.78
112
1,376.01
743.29
632.72
237,219.06
113
1,376.01
741.31
634.70
236,584.36
114
1,376.01
739.33
636.68
235,947.67
115
1,376.01
737.34
638.67
235,309.00
116
1,376.01
735.34
640.67
234,668.33
117
1,376.01
733.34
642.67
234,025.66
118
1,376.01
731.33
644.68
233,380.98
119
1,376.01
729.32
646.69
232,734.29
120
1,376.01
727.29
648.72
232,085.57
121
1,376.01
725.27
650.74
231,434.83
122
1,376.01
723.23
652.78
230,782.05
123
1,376.01
721.19
654.82
230,127.23
124
1,376.01
719.15
656.86
229,470.37
125
1,376.01
717.09
658.92
228,811.46
126
1,376.01
715.04
660.97
228,150.48
127
1,376.01
712.97
663.04
227,487.44
128
1,376.01
710.90
665.11
226,822.33
129
1,376.01
708.82
667.19
226,155.14
130
1,376.01
706.73
669.28
225,485.87
131
1,376.01
704.64
671.37
224,814.50
132
1,376.01
702.55
673.46
224,141.03
133
1,376.01
700.44
675.57
223,465.47
134
1,376.01
698.33
677.68
222,787.79
135
1,376.01
696.21
679.80
222,107.99
136
1,376.01
694.09
681.92
221,426.06
137
1,376.01
691.96
684.05
220,742.01
138
1,376.01
689.82
686.19
220,055.82
139
1,376.01
687.67
688.34
219,367.48
140
1,376.01
685.52
690.49
218,677.00
141
1,376.01
683.37
692.64
217,984.35
142
1,376.01
681.20
694.81
217,289.54
143
1,376.01
679.03
696.98
216,592.56
144
1,376.01
676.85
699.16
215,893.41
145
1,376.01
674.67
701.34
215,192.06
146
1,376.01
672.48
703.53
214,488.53
147
1,376.01
670.28
705.73
213,782.79
148
1,376.01
668.07
707.94
213,074.86
149
1,376.01
665.86
710.15
212,364.70
150
1,376.01
663.64
712.37
211,652.33
151
1,376.01
661.41
714.60
210,937.74
152
1,376.01
659.18
716.83
210,220.91
153
1,376.01
656.94
719.07
209,501.84
154
1,376.01
654.69
721.32
208,780.52
155
1,376.01
652.44
723.57
208,056.95
156
1,376.01
650.18
725.83
207,331.12
157
1,376.01
647.91
728.10
206,603.02
158
1,376.01
645.63
730.38
205,872.64
159
1,376.01
643.35
732.66
205,139.99
160
1,376.01
641.06
734.95
204,405.04
161
1,376.01
638.77
737.24
203,667.79
162
1,376.01
636.46
739.55
202,928.25
163
1,376.01
634.15
741.86
202,186.39
164
1,376.01
631.83
744.18
201,442.21
165
1,376.01
629.51
746.50
200,695.71
166
1,376.01
627.17
748.84
199,946.87
167
1,376.01
624.83
751.18
199,195.69
168
1,376.01
622.49
753.52
198,442.17
169
1,376.01
620.13
755.88
197,686.29
170
1,376.01
617.77
758.24
196,928.05
171
1,376.01
615.40
760.61
196,167.44
172
1,376.01
613.02
762.99
195,404.45
173
1,376.01
610.64
765.37
194,639.08
174
1,376.01
608.25
767.76
193,871.32
175
1,376.01
605.85
770.16
193,101.16
176
1,376.01
603.44
772.57
192,328.59
177
1,376.01
601.03
774.98
191,553.61
178
1,376.01
598.61
777.40
190,776.20
179
1,376.01
596.18
779.83
189,996.37
180
1,376.01
593.74
782.27
189,214.10
181
1,376.01
591.29
784.72
188,429.38
182
1,376.01
588.84
787.17
187,642.21
183
1,376.01
586.38
789.63
186,852.58
184
1,376.01
583.91
792.10
186,060.49
185
1,376.01
581.44
794.57
185,265.92
186
1,376.01
578.96
797.05
184,468.86
187
1,376.01
576.47
799.54
183,669.32
188
1,376.01
573.97
802.04
182,867.28
189
1,376.01
571.46
804.55
182,062.73
190
1,376.01
568.95
807.06
181,255.66
191
1,376.01
566.42
809.59
180,446.08
192
1,376.01
563.89
812.12
179,633.96
193
1,376.01
561.36
814.65
178,819.31
194
1,376.01
558.81
817.20
178,002.11
195
1,376.01
556.26
819.75
177,182.35
196
1,376.01
553.69
822.32
176,360.04
197
1,376.01
551.13
824.88
175,535.15
198
1,376.01
548.55
827.46
174,707.69
199
1,376.01
545.96
830.05
173,877.64
200
1,376.01
543.37
832.64
173,045.00
201
1,376.01
540.77
835.24
172,209.75
202
1,376.01
538.16
837.85
171,371.90
203
1,376.01
535.54
840.47
170,531.43
204
1,376.01
532.91
843.10
169,688.33
205
1,376.01
530.28
845.73
168,842.59
206
1,376.01
527.63
848.38
167,994.22
207
1,376.01
524.98
851.03
167,143.19
208
1,376.01
522.32
853.69
166,289.50
209
1,376.01
519.65
856.36
165,433.15
210
1,376.01
516.98
859.03
164,574.11
211
1,376.01
514.29
861.72
163,712.40
212
1,376.01
511.60
864.41
162,847.99
213
1,376.01
508.90
867.11
161,980.88
214
1,376.01
506.19
869.82
161,111.06
215
1,376.01
503.47
872.54
160,238.52
216
1,376.01
500.75
875.26
159,363.26
217
1,376.01
498.01
878.00
158,485.26
218
1,376.01
495.27
880.74
157,604.51
219
1,376.01
492.51
883.50
156,721.02
220
1,376.01
489.75
886.26
155,834.76
221
1,376.01
486.98
889.03
154,945.74
222
1,376.01
484.21
891.80
154,053.93
223
1,376.01
481.42
894.59
153,159.34
224
1,376.01
478.62
897.39
152,261.95
225
1,376.01
475.82
900.19
151,361.76
226
1,376.01
473.01
903.00
150,458.76
227
1,376.01
470.18
905.83
149,552.93
228
1,376.01
467.35
908.66
148,644.27
229
1,376.01
464.51
911.50
147,732.78
230
1,376.01
461.66
914.35
146,818.43
231
1,376.01
458.81
917.20
145,901.23
232
1,376.01
455.94
920.07
144,981.16
233
1,376.01
453.07
922.94
144,058.22
234
1,376.01
450.18
925.83
143,132.39
235
1,376.01
447.29
928.72
142,203.67
236
1,376.01
444.39
931.62
141,272.04
237
1,376.01
441.48
934.53
140,337.51
238
1,376.01
438.55
937.46
139,400.05
239
1,376.01
435.63
940.38
138,459.67
240
1,376.01
432.69
943.32
137,516.34
241
1,376.01
429.74
946.27
136,570.07
242
1,376.01
426.78
949.23
135,620.84
243
1,376.01
423.82
952.19
134,668.65
244
1,376.01
420.84
955.17
133,713.48
245
1,376.01
417.85
958.16
132,755.32
246
1,376.01
414.86
961.15
131,794.17
247
1,376.01
411.86
964.15
130,830.02
248
1,376.01
408.84
967.17
129,862.85
249
1,376.01
405.82
970.19
128,892.67
250
1,376.01
402.79
973.22
127,919.45
251
1,376.01
399.75
976.26
126,943.18
252
1,376.01
396.70
979.31
125,963.87
253
1,376.01
393.64
982.37
124,981.50
254
1,376.01
390.57
985.44
123,996.06
255
1,376.01
387.49
988.52
123,007.53
256
1,376.01
384.40
991.61
122,015.92
257
1,376.01
381.30
994.71
121,021.21
258
1,376.01
378.19
997.82
120,023.39
259
1,376.01
375.07
1,000.94
119,022.46
260
1,376.01
371.95
1,004.06
118,018.39
261
1,376.01
368.81
1,007.20
117,011.19
262
1,376.01
365.66
1,010.35
116,000.84
263
1,376.01
362.50
1,013.51
114,987.33
264
1,376.01
359.34
1,016.67
113,970.66
265
1,376.01
356.16
1,019.85
112,950.81
266
1,376.01
352.97
1,023.04
111,927.77
267
1,376.01
349.77
1,026.24
110,901.53
268
1,376.01
346.57
1,029.44
109,872.09
269
1,376.01
343.35
1,032.66
108,839.43
270
1,376.01
340.12
1,035.89
107,803.54
271
1,376.01
336.89
1,039.12
106,764.42
272
1,376.01
333.64
1,042.37
105,722.05
273
1,376.01
330.38
1,045.63
104,676.42
274
1,376.01
327.11
1,048.90
103,627.52
275
1,376.01
323.84
1,052.17
102,575.35
276
1,376.01
320.55
1,055.46
101,519.89
277
1,376.01
317.25
1,058.76
100,461.13
278
1,376.01
313.94
1,062.07
99,399.06
279
1,376.01
310.62
1,065.39
98,333.67
280
1,376.01
307.29
1,068.72
97,264.95
281
1,376.01
303.95
1,072.06
96,192.89
282
1,376.01
300.60
1,075.41
95,117.49
283
1,376.01
297.24
1,078.77
94,038.72
284
1,376.01
293.87
1,082.14
92,956.58
285
1,376.01
290.49
1,085.52
91,871.06
286
1,376.01
287.10
1,088.91
90,782.15
287
1,376.01
283.69
1,092.32
89,689.83
288
1,376.01
280.28
1,095.73
88,594.10
289
1,376.01
276.86
1,099.15
87,494.95
290
1,376.01
273.42
1,102.59
86,392.36
291
1,376.01
269.98
1,106.03
85,286.33
292
1,376.01
266.52
1,109.49
84,176.84
293
1,376.01
263.05
1,112.96
83,063.88
294
1,376.01
259.57
1,116.44
81,947.44
295
1,376.01
256.09
1,119.92
80,827.52
296
1,376.01
252.59
1,123.42
79,704.09
297
1,376.01
249.08
1,126.93
78,577.16
298
1,376.01
245.55
1,130.46
77,446.70
299
1,376.01
242.02
1,133.99
76,312.71
300
1,376.01
238.48
1,137.53
75,175.18
301
1,376.01
234.92
1,141.09
74,034.09
302
1,376.01
231.36
1,144.65
72,889.44
303
1,376.01
227.78
1,148.23
71,741.21
304
1,376.01
224.19
1,151.82
70,589.39
305
1,376.01
220.59
1,155.42
69,433.97
306
1,376.01
216.98
1,159.03
68,274.94
307
1,376.01
213.36
1,162.65
67,112.29
308
1,376.01
209.73
1,166.28
65,946.01
309
1,376.01
206.08
1,169.93
64,776.08
310
1,376.01
202.43
1,173.58
63,602.50
311
1,376.01
198.76
1,177.25
62,425.24
312
1,376.01
195.08
1,180.93
61,244.31
313
1,376.01
191.39
1,184.62
60,059.69
314
1,376.01
187.69
1,188.32
58,871.37
315
1,376.01
183.97
1,192.04
57,679.33
316
1,376.01
180.25
1,195.76
56,483.57
317
1,376.01
176.51
1,199.50
55,284.07
318
1,376.01
172.76
1,203.25
54,080.82
319
1,376.01
169.00
1,207.01
52,873.81
320
1,376.01
165.23
1,210.78
51,663.04
321
1,376.01
161.45
1,214.56
50,448.47
322
1,376.01
157.65
1,218.36
49,230.11
323
1,376.01
153.84
1,222.17
48,007.95
324
1,376.01
150.02
1,225.99
46,781.96
325
1,376.01
146.19
1,229.82
45,552.15
326
1,376.01
142.35
1,233.66
44,318.49
327
1,376.01
138.50
1,237.51
43,080.97
328
1,376.01
134.63
1,241.38
41,839.59
329
1,376.01
130.75
1,245.26
40,594.33
330
1,376.01
126.86
1,249.15
39,345.18
331
1,376.01
122.95
1,253.06
38,092.12
332
1,376.01
119.04
1,256.97
36,835.15
333
1,376.01
115.11
1,260.90
35,574.25
334
1,376.01
111.17
1,264.84
34,309.41
335
1,376.01
107.22
1,268.79
33,040.61
336
1,376.01
103.25
1,272.76
31,767.86
337
1,376.01
99.27
1,276.74
30,491.12
338
1,376.01
95.28
1,280.73
29,210.40
339
1,376.01
91.28
1,284.73
27,925.67
340
1,376.01
87.27
1,288.74
26,636.93
341
1,376.01
83.24
1,292.77
25,344.16
342
1,376.01
79.20
1,296.81
24,047.35
343
1,376.01
75.15
1,300.86
22,746.48
344
1,376.01
71.08
1,304.93
21,441.56
345
1,376.01
67.00
1,309.01
20,132.55
346
1,376.01
62.91
1,313.10
18,819.46
347
1,376.01
58.81
1,317.20
17,502.26
348
1,376.01
54.69
1,321.32
16,180.94
349
1,376.01
50.57
1,325.44
14,855.50
350
1,376.01
46.42
1,329.59
13,525.91
351
1,376.01
42.27
1,333.74
12,192.17
352
1,376.01
38.10
1,337.91
10,854.26
353
1,376.01
33.92
1,342.09
9,512.17
354
1,376.01
29.73
1,346.28
8,165.88
355
1,376.01
25.52
1,350.49
6,815.39
356
1,376.01
21.30
1,354.71
5,460.68
357
1,376.01
17.06
1,358.95
4,101.74
358
1,376.01
12.82
1,363.19
2,738.54
359
1,376.01
8.56
1,367.45
1,371.09
360
1,375.38
4.28
1,371.09
0.00
Totals
495,362.97
198,242.97
297,120.00

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