Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,300.04  
 

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
1,300.04
809.03
491.01
298,225.99
2
1,300.04
807.70
492.34
297,733.64
3
1,300.04
806.36
493.68
297,239.96
4
1,300.04
805.02
495.02
296,744.95
5
1,300.04
803.68
496.36
296,248.59
6
1,300.04
802.34
497.70
295,750.89
7
1,300.04
800.99
499.05
295,251.84
8
1,300.04
799.64
500.40
294,751.44
9
1,300.04
798.29
501.75
294,249.69
10
1,300.04
796.93
503.11
293,746.58
11
1,300.04
795.56
504.48
293,242.10
12
1,300.04
794.20
505.84
292,736.26
13
1,300.04
792.83
507.21
292,229.04
14
1,300.04
791.45
508.59
291,720.46
15
1,300.04
790.08
509.96
291,210.49
16
1,300.04
788.70
511.34
290,699.15
17
1,300.04
787.31
512.73
290,186.42
18
1,300.04
785.92
514.12
289,672.30
19
1,300.04
784.53
515.51
289,156.79
20
1,300.04
783.13
516.91
288,639.88
21
1,300.04
781.73
518.31
288,121.58
22
1,300.04
780.33
519.71
287,601.86
23
1,300.04
778.92
521.12
287,080.75
24
1,300.04
777.51
522.53
286,558.22
25
1,300.04
776.10
523.94
286,034.27
26
1,300.04
774.68
525.36
285,508.91
27
1,300.04
773.25
526.79
284,982.12
28
1,300.04
771.83
528.21
284,453.91
29
1,300.04
770.40
529.64
283,924.26
30
1,300.04
768.96
531.08
283,393.19
31
1,300.04
767.52
532.52
282,860.67
32
1,300.04
766.08
533.96
282,326.71
33
1,300.04
764.63
535.41
281,791.30
34
1,300.04
763.18
536.86
281,254.45
35
1,300.04
761.73
538.31
280,716.14
36
1,300.04
760.27
539.77
280,176.37
37
1,300.04
758.81
541.23
279,635.14
38
1,300.04
757.35
542.69
279,092.45
39
1,300.04
755.88
544.16
278,548.28
40
1,300.04
754.40
545.64
278,002.65
41
1,300.04
752.92
547.12
277,455.53
42
1,300.04
751.44
548.60
276,906.93
43
1,300.04
749.96
550.08
276,356.85
44
1,300.04
748.47
551.57
275,805.28
45
1,300.04
746.97
553.07
275,252.21
46
1,300.04
745.47
554.57
274,697.64
47
1,300.04
743.97
556.07
274,141.58
48
1,300.04
742.47
557.57
273,584.00
49
1,300.04
740.96
559.08
273,024.92
50
1,300.04
739.44
560.60
272,464.32
51
1,300.04
737.92
562.12
271,902.21
52
1,300.04
736.40
563.64
271,338.57
53
1,300.04
734.88
565.16
270,773.40
54
1,300.04
733.34
566.70
270,206.71
55
1,300.04
731.81
568.23
269,638.48
56
1,300.04
730.27
569.77
269,068.71
57
1,300.04
728.73
571.31
268,497.40
58
1,300.04
727.18
572.86
267,924.54
59
1,300.04
725.63
574.41
267,350.12
60
1,300.04
724.07
575.97
266,774.16
61
1,300.04
722.51
577.53
266,196.63
62
1,300.04
720.95
579.09
265,617.54
63
1,300.04
719.38
580.66
265,036.88
64
1,300.04
717.81
582.23
264,454.65
65
1,300.04
716.23
583.81
263,870.84
66
1,300.04
714.65
585.39
263,285.45
67
1,300.04
713.06
586.98
262,698.48
68
1,300.04
711.48
588.56
262,109.91
69
1,300.04
709.88
590.16
261,519.75
70
1,300.04
708.28
591.76
260,927.99
71
1,300.04
706.68
593.36
260,334.63
72
1,300.04
705.07
594.97
259,739.67
73
1,300.04
703.46
596.58
259,143.09
74
1,300.04
701.85
598.19
258,544.90
75
1,300.04
700.23
599.81
257,945.08
76
1,300.04
698.60
601.44
257,343.64
77
1,300.04
696.97
603.07
256,740.57
78
1,300.04
695.34
604.70
256,135.87
79
1,300.04
693.70
606.34
255,529.53
80
1,300.04
692.06
607.98
254,921.55
81
1,300.04
690.41
609.63
254,311.93
82
1,300.04
688.76
611.28
253,700.65
83
1,300.04
687.11
612.93
253,087.71
84
1,300.04
685.45
614.59
252,473.12
85
1,300.04
683.78
616.26
251,856.86
86
1,300.04
682.11
617.93
251,238.93
87
1,300.04
680.44
619.60
250,619.33
88
1,300.04
678.76
621.28
249,998.05
89
1,300.04
677.08
622.96
249,375.09
90
1,300.04
675.39
624.65
248,750.44
91
1,300.04
673.70
626.34
248,124.10
92
1,300.04
672.00
628.04
247,496.06
93
1,300.04
670.30
629.74
246,866.33
94
1,300.04
668.60
631.44
246,234.88
95
1,300.04
666.89
633.15
245,601.73
96
1,300.04
665.17
634.87
244,966.86
97
1,300.04
663.45
636.59
244,330.27
98
1,300.04
661.73
638.31
243,691.96
99
1,300.04
660.00
640.04
243,051.92
100
1,300.04
658.27
641.77
242,410.14
101
1,300.04
656.53
643.51
241,766.63
102
1,300.04
654.78
645.26
241,121.38
103
1,300.04
653.04
647.00
240,474.37
104
1,300.04
651.28
648.76
239,825.62
105
1,300.04
649.53
650.51
239,175.11
106
1,300.04
647.77
652.27
238,522.83
107
1,300.04
646.00
654.04
237,868.79
108
1,300.04
644.23
655.81
237,212.98
109
1,300.04
642.45
657.59
236,555.39
110
1,300.04
640.67
659.37
235,896.02
111
1,300.04
638.89
661.15
235,234.87
112
1,300.04
637.09
662.95
234,571.92
113
1,300.04
635.30
664.74
233,907.18
114
1,300.04
633.50
666.54
233,240.64
115
1,300.04
631.69
668.35
232,572.29
116
1,300.04
629.88
670.16
231,902.14
117
1,300.04
628.07
671.97
231,230.16
118
1,300.04
626.25
673.79
230,556.37
119
1,300.04
624.42
675.62
229,880.76
120
1,300.04
622.59
677.45
229,203.31
121
1,300.04
620.76
679.28
228,524.03
122
1,300.04
618.92
681.12
227,842.91
123
1,300.04
617.07
682.97
227,159.94
124
1,300.04
615.22
684.82
226,475.13
125
1,300.04
613.37
686.67
225,788.46
126
1,300.04
611.51
688.53
225,099.93
127
1,300.04
609.65
690.39
224,409.53
128
1,300.04
607.78
692.26
223,717.27
129
1,300.04
605.90
694.14
223,023.13
130
1,300.04
604.02
696.02
222,327.11
131
1,300.04
602.14
697.90
221,629.21
132
1,300.04
600.25
699.79
220,929.41
133
1,300.04
598.35
701.69
220,227.72
134
1,300.04
596.45
703.59
219,524.13
135
1,300.04
594.54
705.50
218,818.64
136
1,300.04
592.63
707.41
218,111.23
137
1,300.04
590.72
709.32
217,401.91
138
1,300.04
588.80
711.24
216,690.67
139
1,300.04
586.87
713.17
215,977.50
140
1,300.04
584.94
715.10
215,262.40
141
1,300.04
583.00
717.04
214,545.36
142
1,300.04
581.06
718.98
213,826.38
143
1,300.04
579.11
720.93
213,105.45
144
1,300.04
577.16
722.88
212,382.57
145
1,300.04
575.20
724.84
211,657.73
146
1,300.04
573.24
726.80
210,930.93
147
1,300.04
571.27
728.77
210,202.17
148
1,300.04
569.30
730.74
209,471.42
149
1,300.04
567.32
732.72
208,738.70
150
1,300.04
565.33
734.71
208,004.00
151
1,300.04
563.34
736.70
207,267.30
152
1,300.04
561.35
738.69
206,528.61
153
1,300.04
559.35
740.69
205,787.92
154
1,300.04
557.34
742.70
205,045.22
155
1,300.04
555.33
744.71
204,300.51
156
1,300.04
553.31
746.73
203,553.78
157
1,300.04
551.29
748.75
202,805.04
158
1,300.04
549.26
750.78
202,054.26
159
1,300.04
547.23
752.81
201,301.45
160
1,300.04
545.19
754.85
200,546.60
161
1,300.04
543.15
756.89
199,789.71
162
1,300.04
541.10
758.94
199,030.76
163
1,300.04
539.04
761.00
198,269.77
164
1,300.04
536.98
763.06
197,506.71
165
1,300.04
534.91
765.13
196,741.58
166
1,300.04
532.84
767.20
195,974.38
167
1,300.04
530.76
769.28
195,205.11
168
1,300.04
528.68
771.36
194,433.75
169
1,300.04
526.59
773.45
193,660.30
170
1,300.04
524.50
775.54
192,884.76
171
1,300.04
522.40
777.64
192,107.11
172
1,300.04
520.29
779.75
191,327.36
173
1,300.04
518.18
781.86
190,545.50
174
1,300.04
516.06
783.98
189,761.52
175
1,300.04
513.94
786.10
188,975.42
176
1,300.04
511.81
788.23
188,187.19
177
1,300.04
509.67
790.37
187,396.82
178
1,300.04
507.53
792.51
186,604.31
179
1,300.04
505.39
794.65
185,809.66
180
1,300.04
503.23
796.81
185,012.85
181
1,300.04
501.08
798.96
184,213.89
182
1,300.04
498.91
801.13
183,412.76
183
1,300.04
496.74
803.30
182,609.47
184
1,300.04
494.57
805.47
181,803.99
185
1,300.04
492.39
807.65
180,996.34
186
1,300.04
490.20
809.84
180,186.50
187
1,300.04
488.01
812.03
179,374.46
188
1,300.04
485.81
814.23
178,560.23
189
1,300.04
483.60
816.44
177,743.79
190
1,300.04
481.39
818.65
176,925.14
191
1,300.04
479.17
820.87
176,104.27
192
1,300.04
476.95
823.09
175,281.18
193
1,300.04
474.72
825.32
174,455.86
194
1,300.04
472.48
827.56
173,628.30
195
1,300.04
470.24
829.80
172,798.51
196
1,300.04
468.00
832.04
171,966.46
197
1,300.04
465.74
834.30
171,132.17
198
1,300.04
463.48
836.56
170,295.61
199
1,300.04
461.22
838.82
169,456.79
200
1,300.04
458.95
841.09
168,615.69
201
1,300.04
456.67
843.37
167,772.32
202
1,300.04
454.38
845.66
166,926.66
203
1,300.04
452.09
847.95
166,078.72
204
1,300.04
449.80
850.24
165,228.47
205
1,300.04
447.49
852.55
164,375.93
206
1,300.04
445.18
854.86
163,521.07
207
1,300.04
442.87
857.17
162,663.90
208
1,300.04
440.55
859.49
161,804.41
209
1,300.04
438.22
861.82
160,942.59
210
1,300.04
435.89
864.15
160,078.44
211
1,300.04
433.55
866.49
159,211.94
212
1,300.04
431.20
868.84
158,343.10
213
1,300.04
428.85
871.19
157,471.91
214
1,300.04
426.49
873.55
156,598.35
215
1,300.04
424.12
875.92
155,722.43
216
1,300.04
421.75
878.29
154,844.14
217
1,300.04
419.37
880.67
153,963.47
218
1,300.04
416.98
883.06
153,080.42
219
1,300.04
414.59
885.45
152,194.97
220
1,300.04
412.19
887.85
151,307.12
221
1,300.04
409.79
890.25
150,416.87
222
1,300.04
407.38
892.66
149,524.21
223
1,300.04
404.96
895.08
148,629.13
224
1,300.04
402.54
897.50
147,731.63
225
1,300.04
400.11
899.93
146,831.70
226
1,300.04
397.67
902.37
145,929.33
227
1,300.04
395.23
904.81
145,024.51
228
1,300.04
392.77
907.27
144,117.25
229
1,300.04
390.32
909.72
143,207.52
230
1,300.04
387.85
912.19
142,295.34
231
1,300.04
385.38
914.66
141,380.68
232
1,300.04
382.91
917.13
140,463.55
233
1,300.04
380.42
919.62
139,543.93
234
1,300.04
377.93
922.11
138,621.82
235
1,300.04
375.43
924.61
137,697.21
236
1,300.04
372.93
927.11
136,770.10
237
1,300.04
370.42
929.62
135,840.48
238
1,300.04
367.90
932.14
134,908.34
239
1,300.04
365.38
934.66
133,973.68
240
1,300.04
362.85
937.19
133,036.49
241
1,300.04
360.31
939.73
132,096.75
242
1,300.04
357.76
942.28
131,154.48
243
1,300.04
355.21
944.83
130,209.65
244
1,300.04
352.65
947.39
129,262.26
245
1,300.04
350.09
949.95
128,312.30
246
1,300.04
347.51
952.53
127,359.78
247
1,300.04
344.93
955.11
126,404.67
248
1,300.04
342.35
957.69
125,446.97
249
1,300.04
339.75
960.29
124,486.69
250
1,300.04
337.15
962.89
123,523.80
251
1,300.04
334.54
965.50
122,558.30
252
1,300.04
331.93
968.11
121,590.19
253
1,300.04
329.31
970.73
120,619.46
254
1,300.04
326.68
973.36
119,646.09
255
1,300.04
324.04
976.00
118,670.10
256
1,300.04
321.40
978.64
117,691.45
257
1,300.04
318.75
981.29
116,710.16
258
1,300.04
316.09
983.95
115,726.21
259
1,300.04
313.43
986.61
114,739.60
260
1,300.04
310.75
989.29
113,750.31
261
1,300.04
308.07
991.97
112,758.34
262
1,300.04
305.39
994.65
111,763.69
263
1,300.04
302.69
997.35
110,766.34
264
1,300.04
299.99
1,000.05
109,766.30
265
1,300.04
297.28
1,002.76
108,763.54
266
1,300.04
294.57
1,005.47
107,758.07
267
1,300.04
291.84
1,008.20
106,749.87
268
1,300.04
289.11
1,010.93
105,738.95
269
1,300.04
286.38
1,013.66
104,725.28
270
1,300.04
283.63
1,016.41
103,708.87
271
1,300.04
280.88
1,019.16
102,689.71
272
1,300.04
278.12
1,021.92
101,667.79
273
1,300.04
275.35
1,024.69
100,643.10
274
1,300.04
272.58
1,027.46
99,615.64
275
1,300.04
269.79
1,030.25
98,585.39
276
1,300.04
267.00
1,033.04
97,552.35
277
1,300.04
264.20
1,035.84
96,516.51
278
1,300.04
261.40
1,038.64
95,477.87
279
1,300.04
258.59
1,041.45
94,436.42
280
1,300.04
255.77
1,044.27
93,392.14
281
1,300.04
252.94
1,047.10
92,345.04
282
1,300.04
250.10
1,049.94
91,295.10
283
1,300.04
247.26
1,052.78
90,242.32
284
1,300.04
244.41
1,055.63
89,186.69
285
1,300.04
241.55
1,058.49
88,128.19
286
1,300.04
238.68
1,061.36
87,066.83
287
1,300.04
235.81
1,064.23
86,002.60
288
1,300.04
232.92
1,067.12
84,935.48
289
1,300.04
230.03
1,070.01
83,865.48
290
1,300.04
227.14
1,072.90
82,792.57
291
1,300.04
224.23
1,075.81
81,716.76
292
1,300.04
221.32
1,078.72
80,638.04
293
1,300.04
218.39
1,081.65
79,556.39
294
1,300.04
215.47
1,084.57
78,471.82
295
1,300.04
212.53
1,087.51
77,384.31
296
1,300.04
209.58
1,090.46
76,293.85
297
1,300.04
206.63
1,093.41
75,200.44
298
1,300.04
203.67
1,096.37
74,104.07
299
1,300.04
200.70
1,099.34
73,004.73
300
1,300.04
197.72
1,102.32
71,902.41
301
1,300.04
194.74
1,105.30
70,797.10
302
1,300.04
191.74
1,108.30
69,688.80
303
1,300.04
188.74
1,111.30
68,577.50
304
1,300.04
185.73
1,114.31
67,463.20
305
1,300.04
182.71
1,117.33
66,345.87
306
1,300.04
179.69
1,120.35
65,225.52
307
1,300.04
176.65
1,123.39
64,102.13
308
1,300.04
173.61
1,126.43
62,975.70
309
1,300.04
170.56
1,129.48
61,846.22
310
1,300.04
167.50
1,132.54
60,713.68
311
1,300.04
164.43
1,135.61
59,578.07
312
1,300.04
161.36
1,138.68
58,439.39
313
1,300.04
158.27
1,141.77
57,297.62
314
1,300.04
155.18
1,144.86
56,152.76
315
1,300.04
152.08
1,147.96
55,004.80
316
1,300.04
148.97
1,151.07
53,853.73
317
1,300.04
145.85
1,154.19
52,699.55
318
1,300.04
142.73
1,157.31
51,542.23
319
1,300.04
139.59
1,160.45
50,381.79
320
1,300.04
136.45
1,163.59
49,218.20
321
1,300.04
133.30
1,166.74
48,051.46
322
1,300.04
130.14
1,169.90
46,881.56
323
1,300.04
126.97
1,173.07
45,708.49
324
1,300.04
123.79
1,176.25
44,532.24
325
1,300.04
120.61
1,179.43
43,352.81
326
1,300.04
117.41
1,182.63
42,170.18
327
1,300.04
114.21
1,185.83
40,984.36
328
1,300.04
111.00
1,189.04
39,795.31
329
1,300.04
107.78
1,192.26
38,603.05
330
1,300.04
104.55
1,195.49
37,407.56
331
1,300.04
101.31
1,198.73
36,208.84
332
1,300.04
98.07
1,201.97
35,006.86
333
1,300.04
94.81
1,205.23
33,801.63
334
1,300.04
91.55
1,208.49
32,593.14
335
1,300.04
88.27
1,211.77
31,381.37
336
1,300.04
84.99
1,215.05
30,166.32
337
1,300.04
81.70
1,218.34
28,947.98
338
1,300.04
78.40
1,221.64
27,726.34
339
1,300.04
75.09
1,224.95
26,501.40
340
1,300.04
71.77
1,228.27
25,273.13
341
1,300.04
68.45
1,231.59
24,041.54
342
1,300.04
65.11
1,234.93
22,806.61
343
1,300.04
61.77
1,238.27
21,568.34
344
1,300.04
58.41
1,241.63
20,326.71
345
1,300.04
55.05
1,244.99
19,081.72
346
1,300.04
51.68
1,248.36
17,833.36
347
1,300.04
48.30
1,251.74
16,581.62
348
1,300.04
44.91
1,255.13
15,326.49
349
1,300.04
41.51
1,258.53
14,067.96
350
1,300.04
38.10
1,261.94
12,806.02
351
1,300.04
34.68
1,265.36
11,540.66
352
1,300.04
31.26
1,268.78
10,271.88
353
1,300.04
27.82
1,272.22
8,999.66
354
1,300.04
24.37
1,275.67
7,723.99
355
1,300.04
20.92
1,279.12
6,444.87
356
1,300.04
17.45
1,282.59
5,162.29
357
1,300.04
13.98
1,286.06
3,876.23
358
1,300.04
10.50
1,289.54
2,586.69
359
1,300.04
7.01
1,293.03
1,293.65
360
1,297.16
3.50
1,293.65
0.00
Totals
468,011.52
169,294.52
298,717.00

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