Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,726.97  
 

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
1,726.97
1,406.25
320.72
299,679.28
2
1,726.97
1,404.75
322.22
299,357.06
3
1,726.97
1,403.24
323.73
299,033.32
4
1,726.97
1,401.72
325.25
298,708.07
5
1,726.97
1,400.19
326.78
298,381.30
6
1,726.97
1,398.66
328.31
298,052.99
7
1,726.97
1,397.12
329.85
297,723.14
8
1,726.97
1,395.58
331.39
297,391.75
9
1,726.97
1,394.02
332.95
297,058.80
10
1,726.97
1,392.46
334.51
296,724.30
11
1,726.97
1,390.90
336.07
296,388.22
12
1,726.97
1,389.32
337.65
296,050.57
13
1,726.97
1,387.74
339.23
295,711.34
14
1,726.97
1,386.15
340.82
295,370.51
15
1,726.97
1,384.55
342.42
295,028.09
16
1,726.97
1,382.94
344.03
294,684.07
17
1,726.97
1,381.33
345.64
294,338.43
18
1,726.97
1,379.71
347.26
293,991.17
19
1,726.97
1,378.08
348.89
293,642.28
20
1,726.97
1,376.45
350.52
293,291.76
21
1,726.97
1,374.81
352.16
292,939.60
22
1,726.97
1,373.15
353.82
292,585.78
23
1,726.97
1,371.50
355.47
292,230.31
24
1,726.97
1,369.83
357.14
291,873.17
25
1,726.97
1,368.16
358.81
291,514.35
26
1,726.97
1,366.47
360.50
291,153.86
27
1,726.97
1,364.78
362.19
290,791.67
28
1,726.97
1,363.09
363.88
290,427.79
29
1,726.97
1,361.38
365.59
290,062.20
30
1,726.97
1,359.67
367.30
289,694.89
31
1,726.97
1,357.94
369.03
289,325.87
32
1,726.97
1,356.22
370.75
288,955.11
33
1,726.97
1,354.48
372.49
288,582.62
34
1,726.97
1,352.73
374.24
288,208.38
35
1,726.97
1,350.98
375.99
287,832.39
36
1,726.97
1,349.21
377.76
287,454.63
37
1,726.97
1,347.44
379.53
287,075.11
38
1,726.97
1,345.66
381.31
286,693.80
39
1,726.97
1,343.88
383.09
286,310.71
40
1,726.97
1,342.08
384.89
285,925.82
41
1,726.97
1,340.28
386.69
285,539.13
42
1,726.97
1,338.46
388.51
285,150.62
43
1,726.97
1,336.64
390.33
284,760.29
44
1,726.97
1,334.81
392.16
284,368.14
45
1,726.97
1,332.98
393.99
283,974.14
46
1,726.97
1,331.13
395.84
283,578.30
47
1,726.97
1,329.27
397.70
283,180.61
48
1,726.97
1,327.41
399.56
282,781.04
49
1,726.97
1,325.54
401.43
282,379.61
50
1,726.97
1,323.65
403.32
281,976.30
51
1,726.97
1,321.76
405.21
281,571.09
52
1,726.97
1,319.86
407.11
281,163.98
53
1,726.97
1,317.96
409.01
280,754.97
54
1,726.97
1,316.04
410.93
280,344.04
55
1,726.97
1,314.11
412.86
279,931.18
56
1,726.97
1,312.18
414.79
279,516.39
57
1,726.97
1,310.23
416.74
279,099.65
58
1,726.97
1,308.28
418.69
278,680.96
59
1,726.97
1,306.32
420.65
278,260.31
60
1,726.97
1,304.35
422.62
277,837.68
61
1,726.97
1,302.36
424.61
277,413.08
62
1,726.97
1,300.37
426.60
276,986.48
63
1,726.97
1,298.37
428.60
276,557.89
64
1,726.97
1,296.37
430.60
276,127.28
65
1,726.97
1,294.35
432.62
275,694.66
66
1,726.97
1,292.32
434.65
275,260.01
67
1,726.97
1,290.28
436.69
274,823.32
68
1,726.97
1,288.23
438.74
274,384.58
69
1,726.97
1,286.18
440.79
273,943.79
70
1,726.97
1,284.11
442.86
273,500.93
71
1,726.97
1,282.04
444.93
273,056.00
72
1,726.97
1,279.95
447.02
272,608.98
73
1,726.97
1,277.85
449.12
272,159.86
74
1,726.97
1,275.75
451.22
271,708.64
75
1,726.97
1,273.63
453.34
271,255.31
76
1,726.97
1,271.51
455.46
270,799.84
77
1,726.97
1,269.37
457.60
270,342.25
78
1,726.97
1,267.23
459.74
269,882.51
79
1,726.97
1,265.07
461.90
269,420.61
80
1,726.97
1,262.91
464.06
268,956.55
81
1,726.97
1,260.73
466.24
268,490.32
82
1,726.97
1,258.55
468.42
268,021.89
83
1,726.97
1,256.35
470.62
267,551.28
84
1,726.97
1,254.15
472.82
267,078.45
85
1,726.97
1,251.93
475.04
266,603.41
86
1,726.97
1,249.70
477.27
266,126.15
87
1,726.97
1,247.47
479.50
265,646.64
88
1,726.97
1,245.22
481.75
265,164.89
89
1,726.97
1,242.96
484.01
264,680.88
90
1,726.97
1,240.69
486.28
264,194.60
91
1,726.97
1,238.41
488.56
263,706.05
92
1,726.97
1,236.12
490.85
263,215.20
93
1,726.97
1,233.82
493.15
262,722.05
94
1,726.97
1,231.51
495.46
262,226.59
95
1,726.97
1,229.19
497.78
261,728.81
96
1,726.97
1,226.85
500.12
261,228.69
97
1,726.97
1,224.51
502.46
260,726.23
98
1,726.97
1,222.15
504.82
260,221.41
99
1,726.97
1,219.79
507.18
259,714.23
100
1,726.97
1,217.41
509.56
259,204.67
101
1,726.97
1,215.02
511.95
258,692.72
102
1,726.97
1,212.62
514.35
258,178.38
103
1,726.97
1,210.21
516.76
257,661.62
104
1,726.97
1,207.79
519.18
257,142.44
105
1,726.97
1,205.36
521.61
256,620.82
106
1,726.97
1,202.91
524.06
256,096.76
107
1,726.97
1,200.45
526.52
255,570.24
108
1,726.97
1,197.99
528.98
255,041.26
109
1,726.97
1,195.51
531.46
254,509.80
110
1,726.97
1,193.01
533.96
253,975.84
111
1,726.97
1,190.51
536.46
253,439.38
112
1,726.97
1,188.00
538.97
252,900.41
113
1,726.97
1,185.47
541.50
252,358.91
114
1,726.97
1,182.93
544.04
251,814.87
115
1,726.97
1,180.38
546.59
251,268.28
116
1,726.97
1,177.82
549.15
250,719.13
117
1,726.97
1,175.25
551.72
250,167.41
118
1,726.97
1,172.66
554.31
249,613.10
119
1,726.97
1,170.06
556.91
249,056.19
120
1,726.97
1,167.45
559.52
248,496.67
121
1,726.97
1,164.83
562.14
247,934.53
122
1,726.97
1,162.19
564.78
247,369.75
123
1,726.97
1,159.55
567.42
246,802.33
124
1,726.97
1,156.89
570.08
246,232.25
125
1,726.97
1,154.21
572.76
245,659.49
126
1,726.97
1,151.53
575.44
245,084.05
127
1,726.97
1,148.83
578.14
244,505.91
128
1,726.97
1,146.12
580.85
243,925.06
129
1,726.97
1,143.40
583.57
243,341.49
130
1,726.97
1,140.66
586.31
242,755.18
131
1,726.97
1,137.91
589.06
242,166.13
132
1,726.97
1,135.15
591.82
241,574.31
133
1,726.97
1,132.38
594.59
240,979.72
134
1,726.97
1,129.59
597.38
240,382.34
135
1,726.97
1,126.79
600.18
239,782.17
136
1,726.97
1,123.98
602.99
239,179.17
137
1,726.97
1,121.15
605.82
238,573.36
138
1,726.97
1,118.31
608.66
237,964.70
139
1,726.97
1,115.46
611.51
237,353.19
140
1,726.97
1,112.59
614.38
236,738.81
141
1,726.97
1,109.71
617.26
236,121.56
142
1,726.97
1,106.82
620.15
235,501.41
143
1,726.97
1,103.91
623.06
234,878.35
144
1,726.97
1,100.99
625.98
234,252.37
145
1,726.97
1,098.06
628.91
233,623.46
146
1,726.97
1,095.11
631.86
232,991.60
147
1,726.97
1,092.15
634.82
232,356.78
148
1,726.97
1,089.17
637.80
231,718.98
149
1,726.97
1,086.18
640.79
231,078.19
150
1,726.97
1,083.18
643.79
230,434.40
151
1,726.97
1,080.16
646.81
229,787.59
152
1,726.97
1,077.13
649.84
229,137.75
153
1,726.97
1,074.08
652.89
228,484.86
154
1,726.97
1,071.02
655.95
227,828.92
155
1,726.97
1,067.95
659.02
227,169.90
156
1,726.97
1,064.86
662.11
226,507.78
157
1,726.97
1,061.76
665.21
225,842.57
158
1,726.97
1,058.64
668.33
225,174.24
159
1,726.97
1,055.50
671.47
224,502.77
160
1,726.97
1,052.36
674.61
223,828.16
161
1,726.97
1,049.19
677.78
223,150.38
162
1,726.97
1,046.02
680.95
222,469.43
163
1,726.97
1,042.83
684.14
221,785.28
164
1,726.97
1,039.62
687.35
221,097.93
165
1,726.97
1,036.40
690.57
220,407.36
166
1,726.97
1,033.16
693.81
219,713.55
167
1,726.97
1,029.91
697.06
219,016.49
168
1,726.97
1,026.64
700.33
218,316.16
169
1,726.97
1,023.36
703.61
217,612.54
170
1,726.97
1,020.06
706.91
216,905.63
171
1,726.97
1,016.75
710.22
216,195.41
172
1,726.97
1,013.42
713.55
215,481.85
173
1,726.97
1,010.07
716.90
214,764.95
174
1,726.97
1,006.71
720.26
214,044.70
175
1,726.97
1,003.33
723.64
213,321.06
176
1,726.97
999.94
727.03
212,594.03
177
1,726.97
996.53
730.44
211,863.60
178
1,726.97
993.11
733.86
211,129.74
179
1,726.97
989.67
737.30
210,392.44
180
1,726.97
986.21
740.76
209,651.68
181
1,726.97
982.74
744.23
208,907.45
182
1,726.97
979.25
747.72
208,159.74
183
1,726.97
975.75
751.22
207,408.52
184
1,726.97
972.23
754.74
206,653.77
185
1,726.97
968.69
758.28
205,895.49
186
1,726.97
965.14
761.83
205,133.66
187
1,726.97
961.56
765.41
204,368.25
188
1,726.97
957.98
768.99
203,599.26
189
1,726.97
954.37
772.60
202,826.66
190
1,726.97
950.75
776.22
202,050.44
191
1,726.97
947.11
779.86
201,270.58
192
1,726.97
943.46
783.51
200,487.07
193
1,726.97
939.78
787.19
199,699.88
194
1,726.97
936.09
790.88
198,909.00
195
1,726.97
932.39
794.58
198,114.42
196
1,726.97
928.66
798.31
197,316.11
197
1,726.97
924.92
802.05
196,514.06
198
1,726.97
921.16
805.81
195,708.25
199
1,726.97
917.38
809.59
194,898.66
200
1,726.97
913.59
813.38
194,085.28
201
1,726.97
909.77
817.20
193,268.09
202
1,726.97
905.94
821.03
192,447.06
203
1,726.97
902.10
824.87
191,622.19
204
1,726.97
898.23
828.74
190,793.44
205
1,726.97
894.34
832.63
189,960.82
206
1,726.97
890.44
836.53
189,124.29
207
1,726.97
886.52
840.45
188,283.84
208
1,726.97
882.58
844.39
187,439.45
209
1,726.97
878.62
848.35
186,591.10
210
1,726.97
874.65
852.32
185,738.78
211
1,726.97
870.65
856.32
184,882.46
212
1,726.97
866.64
860.33
184,022.13
213
1,726.97
862.60
864.37
183,157.76
214
1,726.97
858.55
868.42
182,289.34
215
1,726.97
854.48
872.49
181,416.85
216
1,726.97
850.39
876.58
180,540.27
217
1,726.97
846.28
880.69
179,659.59
218
1,726.97
842.15
884.82
178,774.77
219
1,726.97
838.01
888.96
177,885.81
220
1,726.97
833.84
893.13
176,992.68
221
1,726.97
829.65
897.32
176,095.36
222
1,726.97
825.45
901.52
175,193.84
223
1,726.97
821.22
905.75
174,288.09
224
1,726.97
816.98
909.99
173,378.09
225
1,726.97
812.71
914.26
172,463.83
226
1,726.97
808.42
918.55
171,545.29
227
1,726.97
804.12
922.85
170,622.44
228
1,726.97
799.79
927.18
169,695.26
229
1,726.97
795.45
931.52
168,763.74
230
1,726.97
791.08
935.89
167,827.85
231
1,726.97
786.69
940.28
166,887.57
232
1,726.97
782.29
944.68
165,942.88
233
1,726.97
777.86
949.11
164,993.77
234
1,726.97
773.41
953.56
164,040.21
235
1,726.97
768.94
958.03
163,082.18
236
1,726.97
764.45
962.52
162,119.66
237
1,726.97
759.94
967.03
161,152.62
238
1,726.97
755.40
971.57
160,181.06
239
1,726.97
750.85
976.12
159,204.93
240
1,726.97
746.27
980.70
158,224.24
241
1,726.97
741.68
985.29
157,238.94
242
1,726.97
737.06
989.91
156,249.03
243
1,726.97
732.42
994.55
155,254.48
244
1,726.97
727.76
999.21
154,255.26
245
1,726.97
723.07
1,003.90
153,251.37
246
1,726.97
718.37
1,008.60
152,242.76
247
1,726.97
713.64
1,013.33
151,229.43
248
1,726.97
708.89
1,018.08
150,211.35
249
1,726.97
704.12
1,022.85
149,188.49
250
1,726.97
699.32
1,027.65
148,160.84
251
1,726.97
694.50
1,032.47
147,128.38
252
1,726.97
689.66
1,037.31
146,091.07
253
1,726.97
684.80
1,042.17
145,048.90
254
1,726.97
679.92
1,047.05
144,001.85
255
1,726.97
675.01
1,051.96
142,949.89
256
1,726.97
670.08
1,056.89
141,893.00
257
1,726.97
665.12
1,061.85
140,831.15
258
1,726.97
660.15
1,066.82
139,764.33
259
1,726.97
655.15
1,071.82
138,692.50
260
1,726.97
650.12
1,076.85
137,615.65
261
1,726.97
645.07
1,081.90
136,533.76
262
1,726.97
640.00
1,086.97
135,446.79
263
1,726.97
634.91
1,092.06
134,354.72
264
1,726.97
629.79
1,097.18
133,257.54
265
1,726.97
624.64
1,102.33
132,155.22
266
1,726.97
619.48
1,107.49
131,047.72
267
1,726.97
614.29
1,112.68
129,935.04
268
1,726.97
609.07
1,117.90
128,817.14
269
1,726.97
603.83
1,123.14
127,694.00
270
1,726.97
598.57
1,128.40
126,565.60
271
1,726.97
593.28
1,133.69
125,431.90
272
1,726.97
587.96
1,139.01
124,292.90
273
1,726.97
582.62
1,144.35
123,148.55
274
1,726.97
577.26
1,149.71
121,998.84
275
1,726.97
571.87
1,155.10
120,843.74
276
1,726.97
566.46
1,160.51
119,683.22
277
1,726.97
561.02
1,165.95
118,517.27
278
1,726.97
555.55
1,171.42
117,345.85
279
1,726.97
550.06
1,176.91
116,168.94
280
1,726.97
544.54
1,182.43
114,986.51
281
1,726.97
539.00
1,187.97
113,798.54
282
1,726.97
533.43
1,193.54
112,605.00
283
1,726.97
527.84
1,199.13
111,405.86
284
1,726.97
522.21
1,204.76
110,201.11
285
1,726.97
516.57
1,210.40
108,990.71
286
1,726.97
510.89
1,216.08
107,774.63
287
1,726.97
505.19
1,221.78
106,552.85
288
1,726.97
499.47
1,227.50
105,325.35
289
1,726.97
493.71
1,233.26
104,092.09
290
1,726.97
487.93
1,239.04
102,853.05
291
1,726.97
482.12
1,244.85
101,608.21
292
1,726.97
476.29
1,250.68
100,357.53
293
1,726.97
470.43
1,256.54
99,100.98
294
1,726.97
464.54
1,262.43
97,838.55
295
1,726.97
458.62
1,268.35
96,570.20
296
1,726.97
452.67
1,274.30
95,295.90
297
1,726.97
446.70
1,280.27
94,015.63
298
1,726.97
440.70
1,286.27
92,729.36
299
1,726.97
434.67
1,292.30
91,437.06
300
1,726.97
428.61
1,298.36
90,138.70
301
1,726.97
422.53
1,304.44
88,834.25
302
1,726.97
416.41
1,310.56
87,523.69
303
1,726.97
410.27
1,316.70
86,206.99
304
1,726.97
404.10
1,322.87
84,884.12
305
1,726.97
397.89
1,329.08
83,555.04
306
1,726.97
391.66
1,335.31
82,219.73
307
1,726.97
385.41
1,341.56
80,878.17
308
1,726.97
379.12
1,347.85
79,530.32
309
1,726.97
372.80
1,354.17
78,176.14
310
1,726.97
366.45
1,360.52
76,815.62
311
1,726.97
360.07
1,366.90
75,448.73
312
1,726.97
353.67
1,373.30
74,075.42
313
1,726.97
347.23
1,379.74
72,695.68
314
1,726.97
340.76
1,386.21
71,309.47
315
1,726.97
334.26
1,392.71
69,916.77
316
1,726.97
327.73
1,399.24
68,517.53
317
1,726.97
321.18
1,405.79
67,111.74
318
1,726.97
314.59
1,412.38
65,699.35
319
1,726.97
307.97
1,419.00
64,280.35
320
1,726.97
301.31
1,425.66
62,854.69
321
1,726.97
294.63
1,432.34
61,422.35
322
1,726.97
287.92
1,439.05
59,983.30
323
1,726.97
281.17
1,445.80
58,537.50
324
1,726.97
274.39
1,452.58
57,084.93
325
1,726.97
267.59
1,459.38
55,625.54
326
1,726.97
260.74
1,466.23
54,159.32
327
1,726.97
253.87
1,473.10
52,686.22
328
1,726.97
246.97
1,480.00
51,206.22
329
1,726.97
240.03
1,486.94
49,719.28
330
1,726.97
233.06
1,493.91
48,225.36
331
1,726.97
226.06
1,500.91
46,724.45
332
1,726.97
219.02
1,507.95
45,216.50
333
1,726.97
211.95
1,515.02
43,701.48
334
1,726.97
204.85
1,522.12
42,179.37
335
1,726.97
197.72
1,529.25
40,650.11
336
1,726.97
190.55
1,536.42
39,113.69
337
1,726.97
183.35
1,543.62
37,570.06
338
1,726.97
176.11
1,550.86
36,019.20
339
1,726.97
168.84
1,558.13
34,461.07
340
1,726.97
161.54
1,565.43
32,895.64
341
1,726.97
154.20
1,572.77
31,322.87
342
1,726.97
146.83
1,580.14
29,742.72
343
1,726.97
139.42
1,587.55
28,155.17
344
1,726.97
131.98
1,594.99
26,560.18
345
1,726.97
124.50
1,602.47
24,957.71
346
1,726.97
116.99
1,609.98
23,347.73
347
1,726.97
109.44
1,617.53
21,730.20
348
1,726.97
101.86
1,625.11
20,105.09
349
1,726.97
94.24
1,632.73
18,472.37
350
1,726.97
86.59
1,640.38
16,831.99
351
1,726.97
78.90
1,648.07
15,183.92
352
1,726.97
71.17
1,655.80
13,528.12
353
1,726.97
63.41
1,663.56
11,864.56
354
1,726.97
55.62
1,671.35
10,193.21
355
1,726.97
47.78
1,679.19
8,514.02
356
1,726.97
39.91
1,687.06
6,826.96
357
1,726.97
32.00
1,694.97
5,131.99
358
1,726.97
24.06
1,702.91
3,429.08
359
1,726.97
16.07
1,710.90
1,718.18
360
1,726.23
8.05
1,718.18
0.00
Totals
621,708.46
321,708.46
300,000.00

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