Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 318.20  
 

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
318.20
125.00
193.20
29,806.80
2
318.20
124.20
194.01
29,612.80
3
318.20
123.39
194.81
29,417.98
4
318.20
122.57
195.63
29,222.36
5
318.20
121.76
196.44
29,025.92
6
318.20
120.94
197.26
28,828.66
7
318.20
120.12
198.08
28,630.58
8
318.20
119.29
198.91
28,431.67
9
318.20
118.47
199.73
28,231.94
10
318.20
117.63
200.57
28,031.37
11
318.20
116.80
201.40
27,829.97
12
318.20
115.96
202.24
27,627.73
13
318.20
115.12
203.08
27,424.64
14
318.20
114.27
203.93
27,220.71
15
318.20
113.42
204.78
27,015.93
16
318.20
112.57
205.63
26,810.30
17
318.20
111.71
206.49
26,603.81
18
318.20
110.85
207.35
26,396.45
19
318.20
109.99
208.21
26,188.24
20
318.20
109.12
209.08
25,979.16
21
318.20
108.25
209.95
25,769.20
22
318.20
107.37
210.83
25,558.38
23
318.20
106.49
211.71
25,346.67
24
318.20
105.61
212.59
25,134.08
25
318.20
104.73
213.47
24,920.61
26
318.20
103.84
214.36
24,706.24
27
318.20
102.94
215.26
24,490.98
28
318.20
102.05
216.15
24,274.83
29
318.20
101.15
217.05
24,057.77
30
318.20
100.24
217.96
23,839.82
31
318.20
99.33
218.87
23,620.95
32
318.20
98.42
219.78
23,401.17
33
318.20
97.50
220.70
23,180.47
34
318.20
96.59
221.61
22,958.86
35
318.20
95.66
222.54
22,736.32
36
318.20
94.73
223.47
22,512.86
37
318.20
93.80
224.40
22,288.46
38
318.20
92.87
225.33
22,063.13
39
318.20
91.93
226.27
21,836.86
40
318.20
90.99
227.21
21,609.64
41
318.20
90.04
228.16
21,381.48
42
318.20
89.09
229.11
21,152.37
43
318.20
88.13
230.07
20,922.31
44
318.20
87.18
231.02
20,691.29
45
318.20
86.21
231.99
20,459.30
46
318.20
85.25
232.95
20,226.35
47
318.20
84.28
233.92
19,992.42
48
318.20
83.30
234.90
19,757.52
49
318.20
82.32
235.88
19,521.65
50
318.20
81.34
236.86
19,284.79
51
318.20
80.35
237.85
19,046.94
52
318.20
79.36
238.84
18,808.10
53
318.20
78.37
239.83
18,568.27
54
318.20
77.37
240.83
18,327.44
55
318.20
76.36
241.84
18,085.60
56
318.20
75.36
242.84
17,842.76
57
318.20
74.34
243.86
17,598.90
58
318.20
73.33
244.87
17,354.03
59
318.20
72.31
245.89
17,108.14
60
318.20
71.28
246.92
16,861.22
61
318.20
70.26
247.94
16,613.28
62
318.20
69.22
248.98
16,364.30
63
318.20
68.18
250.02
16,114.29
64
318.20
67.14
251.06
15,863.23
65
318.20
66.10
252.10
15,611.13
66
318.20
65.05
253.15
15,357.97
67
318.20
63.99
254.21
15,103.76
68
318.20
62.93
255.27
14,848.50
69
318.20
61.87
256.33
14,592.17
70
318.20
60.80
257.40
14,334.77
71
318.20
59.73
258.47
14,076.29
72
318.20
58.65
259.55
13,816.75
73
318.20
57.57
260.63
13,556.12
74
318.20
56.48
261.72
13,294.40
75
318.20
55.39
262.81
13,031.59
76
318.20
54.30
263.90
12,767.69
77
318.20
53.20
265.00
12,502.69
78
318.20
52.09
266.11
12,236.58
79
318.20
50.99
267.21
11,969.37
80
318.20
49.87
268.33
11,701.04
81
318.20
48.75
269.45
11,431.60
82
318.20
47.63
270.57
11,161.03
83
318.20
46.50
271.70
10,889.33
84
318.20
45.37
272.83
10,616.50
85
318.20
44.24
273.96
10,342.54
86
318.20
43.09
275.11
10,067.43
87
318.20
41.95
276.25
9,791.18
88
318.20
40.80
277.40
9,513.78
89
318.20
39.64
278.56
9,235.22
90
318.20
38.48
279.72
8,955.50
91
318.20
37.31
280.89
8,674.61
92
318.20
36.14
282.06
8,392.56
93
318.20
34.97
283.23
8,109.33
94
318.20
33.79
284.41
7,824.92
95
318.20
32.60
285.60
7,539.32
96
318.20
31.41
286.79
7,252.53
97
318.20
30.22
287.98
6,964.55
98
318.20
29.02
289.18
6,675.37
99
318.20
27.81
290.39
6,384.98
100
318.20
26.60
291.60
6,093.39
101
318.20
25.39
292.81
5,800.58
102
318.20
24.17
294.03
5,506.55
103
318.20
22.94
295.26
5,211.29
104
318.20
21.71
296.49
4,914.80
105
318.20
20.48
297.72
4,617.08
106
318.20
19.24
298.96
4,318.12
107
318.20
17.99
300.21
4,017.91
108
318.20
16.74
301.46
3,716.45
109
318.20
15.49
302.71
3,413.74
110
318.20
14.22
303.98
3,109.76
111
318.20
12.96
305.24
2,804.52
112
318.20
11.69
306.51
2,498.01
113
318.20
10.41
307.79
2,190.21
114
318.20
9.13
309.07
1,881.14
115
318.20
7.84
310.36
1,570.78
116
318.20
6.54
311.66
1,259.12
117
318.20
5.25
312.95
946.17
118
318.20
3.94
314.26
631.91
119
318.20
2.63
315.57
316.35
120
317.66
1.32
316.35
0.00
Totals
38,183.46
8,183.46
30,000.00

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