Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,438.98  
 

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
1,438.98
1,004.70
434.28
300,975.72
2
1,438.98
1,003.25
435.73
300,539.99
3
1,438.98
1,001.80
437.18
300,102.81
4
1,438.98
1,000.34
438.64
299,664.18
5
1,438.98
998.88
440.10
299,224.08
6
1,438.98
997.41
441.57
298,782.51
7
1,438.98
995.94
443.04
298,339.47
8
1,438.98
994.46
444.52
297,894.96
9
1,438.98
992.98
446.00
297,448.96
10
1,438.98
991.50
447.48
297,001.48
11
1,438.98
990.00
448.98
296,552.50
12
1,438.98
988.51
450.47
296,102.03
13
1,438.98
987.01
451.97
295,650.06
14
1,438.98
985.50
453.48
295,196.58
15
1,438.98
983.99
454.99
294,741.58
16
1,438.98
982.47
456.51
294,285.08
17
1,438.98
980.95
458.03
293,827.05
18
1,438.98
979.42
459.56
293,367.49
19
1,438.98
977.89
461.09
292,906.40
20
1,438.98
976.35
462.63
292,443.78
21
1,438.98
974.81
464.17
291,979.61
22
1,438.98
973.27
465.71
291,513.89
23
1,438.98
971.71
467.27
291,046.63
24
1,438.98
970.16
468.82
290,577.80
25
1,438.98
968.59
470.39
290,107.42
26
1,438.98
967.02
471.96
289,635.46
27
1,438.98
965.45
473.53
289,161.93
28
1,438.98
963.87
475.11
288,686.82
29
1,438.98
962.29
476.69
288,210.13
30
1,438.98
960.70
478.28
287,731.85
31
1,438.98
959.11
479.87
287,251.98
32
1,438.98
957.51
481.47
286,770.51
33
1,438.98
955.90
483.08
286,287.43
34
1,438.98
954.29
484.69
285,802.74
35
1,438.98
952.68
486.30
285,316.44
36
1,438.98
951.05
487.93
284,828.51
37
1,438.98
949.43
489.55
284,338.96
38
1,438.98
947.80
491.18
283,847.78
39
1,438.98
946.16
492.82
283,354.96
40
1,438.98
944.52
494.46
282,860.49
41
1,438.98
942.87
496.11
282,364.38
42
1,438.98
941.21
497.77
281,866.61
43
1,438.98
939.56
499.42
281,367.19
44
1,438.98
937.89
501.09
280,866.10
45
1,438.98
936.22
502.76
280,363.34
46
1,438.98
934.54
504.44
279,858.91
47
1,438.98
932.86
506.12
279,352.79
48
1,438.98
931.18
507.80
278,844.98
49
1,438.98
929.48
509.50
278,335.49
50
1,438.98
927.78
511.20
277,824.29
51
1,438.98
926.08
512.90
277,311.39
52
1,438.98
924.37
514.61
276,796.79
53
1,438.98
922.66
516.32
276,280.46
54
1,438.98
920.93
518.05
275,762.42
55
1,438.98
919.21
519.77
275,242.64
56
1,438.98
917.48
521.50
274,721.14
57
1,438.98
915.74
523.24
274,197.90
58
1,438.98
913.99
524.99
273,672.91
59
1,438.98
912.24
526.74
273,146.17
60
1,438.98
910.49
528.49
272,617.68
61
1,438.98
908.73
530.25
272,087.43
62
1,438.98
906.96
532.02
271,555.40
63
1,438.98
905.18
533.80
271,021.61
64
1,438.98
903.41
535.57
270,486.03
65
1,438.98
901.62
537.36
269,948.67
66
1,438.98
899.83
539.15
269,409.52
67
1,438.98
898.03
540.95
268,868.57
68
1,438.98
896.23
542.75
268,325.82
69
1,438.98
894.42
544.56
267,781.26
70
1,438.98
892.60
546.38
267,234.89
71
1,438.98
890.78
548.20
266,686.69
72
1,438.98
888.96
550.02
266,136.67
73
1,438.98
887.12
551.86
265,584.81
74
1,438.98
885.28
553.70
265,031.11
75
1,438.98
883.44
555.54
264,475.57
76
1,438.98
881.59
557.39
263,918.17
77
1,438.98
879.73
559.25
263,358.92
78
1,438.98
877.86
561.12
262,797.80
79
1,438.98
875.99
562.99
262,234.82
80
1,438.98
874.12
564.86
261,669.95
81
1,438.98
872.23
566.75
261,103.20
82
1,438.98
870.34
568.64
260,534.57
83
1,438.98
868.45
570.53
259,964.04
84
1,438.98
866.55
572.43
259,391.60
85
1,438.98
864.64
574.34
258,817.26
86
1,438.98
862.72
576.26
258,241.01
87
1,438.98
860.80
578.18
257,662.83
88
1,438.98
858.88
580.10
257,082.73
89
1,438.98
856.94
582.04
256,500.69
90
1,438.98
855.00
583.98
255,916.71
91
1,438.98
853.06
585.92
255,330.79
92
1,438.98
851.10
587.88
254,742.91
93
1,438.98
849.14
589.84
254,153.07
94
1,438.98
847.18
591.80
253,561.27
95
1,438.98
845.20
593.78
252,967.49
96
1,438.98
843.22
595.76
252,371.74
97
1,438.98
841.24
597.74
251,774.00
98
1,438.98
839.25
599.73
251,174.26
99
1,438.98
837.25
601.73
250,572.53
100
1,438.98
835.24
603.74
249,968.79
101
1,438.98
833.23
605.75
249,363.04
102
1,438.98
831.21
607.77
248,755.27
103
1,438.98
829.18
609.80
248,145.48
104
1,438.98
827.15
611.83
247,533.65
105
1,438.98
825.11
613.87
246,919.78
106
1,438.98
823.07
615.91
246,303.87
107
1,438.98
821.01
617.97
245,685.90
108
1,438.98
818.95
620.03
245,065.87
109
1,438.98
816.89
622.09
244,443.78
110
1,438.98
814.81
624.17
243,819.61
111
1,438.98
812.73
626.25
243,193.36
112
1,438.98
810.64
628.34
242,565.03
113
1,438.98
808.55
630.43
241,934.60
114
1,438.98
806.45
632.53
241,302.07
115
1,438.98
804.34
634.64
240,667.43
116
1,438.98
802.22
636.76
240,030.67
117
1,438.98
800.10
638.88
239,391.79
118
1,438.98
797.97
641.01
238,750.79
119
1,438.98
795.84
643.14
238,107.64
120
1,438.98
793.69
645.29
237,462.35
121
1,438.98
791.54
647.44
236,814.92
122
1,438.98
789.38
649.60
236,165.32
123
1,438.98
787.22
651.76
235,513.56
124
1,438.98
785.05
653.93
234,859.62
125
1,438.98
782.87
656.11
234,203.51
126
1,438.98
780.68
658.30
233,545.21
127
1,438.98
778.48
660.50
232,884.71
128
1,438.98
776.28
662.70
232,222.01
129
1,438.98
774.07
664.91
231,557.11
130
1,438.98
771.86
667.12
230,889.98
131
1,438.98
769.63
669.35
230,220.64
132
1,438.98
767.40
671.58
229,549.06
133
1,438.98
765.16
673.82
228,875.24
134
1,438.98
762.92
676.06
228,199.18
135
1,438.98
760.66
678.32
227,520.86
136
1,438.98
758.40
680.58
226,840.29
137
1,438.98
756.13
682.85
226,157.44
138
1,438.98
753.86
685.12
225,472.32
139
1,438.98
751.57
687.41
224,784.91
140
1,438.98
749.28
689.70
224,095.22
141
1,438.98
746.98
692.00
223,403.22
142
1,438.98
744.68
694.30
222,708.92
143
1,438.98
742.36
696.62
222,012.30
144
1,438.98
740.04
698.94
221,313.36
145
1,438.98
737.71
701.27
220,612.09
146
1,438.98
735.37
703.61
219,908.49
147
1,438.98
733.03
705.95
219,202.53
148
1,438.98
730.68
708.30
218,494.23
149
1,438.98
728.31
710.67
217,783.56
150
1,438.98
725.95
713.03
217,070.53
151
1,438.98
723.57
715.41
216,355.12
152
1,438.98
721.18
717.80
215,637.32
153
1,438.98
718.79
720.19
214,917.13
154
1,438.98
716.39
722.59
214,194.54
155
1,438.98
713.98
725.00
213,469.54
156
1,438.98
711.57
727.41
212,742.13
157
1,438.98
709.14
729.84
212,012.29
158
1,438.98
706.71
732.27
211,280.02
159
1,438.98
704.27
734.71
210,545.30
160
1,438.98
701.82
737.16
209,808.14
161
1,438.98
699.36
739.62
209,068.52
162
1,438.98
696.90
742.08
208,326.44
163
1,438.98
694.42
744.56
207,581.88
164
1,438.98
691.94
747.04
206,834.84
165
1,438.98
689.45
749.53
206,085.31
166
1,438.98
686.95
752.03
205,333.28
167
1,438.98
684.44
754.54
204,578.74
168
1,438.98
681.93
757.05
203,821.69
169
1,438.98
679.41
759.57
203,062.12
170
1,438.98
676.87
762.11
202,300.01
171
1,438.98
674.33
764.65
201,535.36
172
1,438.98
671.78
767.20
200,768.17
173
1,438.98
669.23
769.75
199,998.42
174
1,438.98
666.66
772.32
199,226.10
175
1,438.98
664.09
774.89
198,451.21
176
1,438.98
661.50
777.48
197,673.73
177
1,438.98
658.91
780.07
196,893.66
178
1,438.98
656.31
782.67
196,110.99
179
1,438.98
653.70
785.28
195,325.72
180
1,438.98
651.09
787.89
194,537.82
181
1,438.98
648.46
790.52
193,747.30
182
1,438.98
645.82
793.16
192,954.15
183
1,438.98
643.18
795.80
192,158.35
184
1,438.98
640.53
798.45
191,359.89
185
1,438.98
637.87
801.11
190,558.78
186
1,438.98
635.20
803.78
189,755.00
187
1,438.98
632.52
806.46
188,948.53
188
1,438.98
629.83
809.15
188,139.38
189
1,438.98
627.13
811.85
187,327.53
190
1,438.98
624.43
814.55
186,512.98
191
1,438.98
621.71
817.27
185,695.71
192
1,438.98
618.99
819.99
184,875.71
193
1,438.98
616.25
822.73
184,052.99
194
1,438.98
613.51
825.47
183,227.52
195
1,438.98
610.76
828.22
182,399.29
196
1,438.98
608.00
830.98
181,568.31
197
1,438.98
605.23
833.75
180,734.56
198
1,438.98
602.45
836.53
179,898.03
199
1,438.98
599.66
839.32
179,058.71
200
1,438.98
596.86
842.12
178,216.59
201
1,438.98
594.06
844.92
177,371.67
202
1,438.98
591.24
847.74
176,523.93
203
1,438.98
588.41
850.57
175,673.36
204
1,438.98
585.58
853.40
174,819.96
205
1,438.98
582.73
856.25
173,963.71
206
1,438.98
579.88
859.10
173,104.61
207
1,438.98
577.02
861.96
172,242.64
208
1,438.98
574.14
864.84
171,377.81
209
1,438.98
571.26
867.72
170,510.09
210
1,438.98
568.37
870.61
169,639.47
211
1,438.98
565.46
873.52
168,765.96
212
1,438.98
562.55
876.43
167,889.53
213
1,438.98
559.63
879.35
167,010.18
214
1,438.98
556.70
882.28
166,127.90
215
1,438.98
553.76
885.22
165,242.68
216
1,438.98
550.81
888.17
164,354.51
217
1,438.98
547.85
891.13
163,463.38
218
1,438.98
544.88
894.10
162,569.28
219
1,438.98
541.90
897.08
161,672.20
220
1,438.98
538.91
900.07
160,772.12
221
1,438.98
535.91
903.07
159,869.05
222
1,438.98
532.90
906.08
158,962.97
223
1,438.98
529.88
909.10
158,053.86
224
1,438.98
526.85
912.13
157,141.73
225
1,438.98
523.81
915.17
156,226.56
226
1,438.98
520.76
918.22
155,308.33
227
1,438.98
517.69
921.29
154,387.04
228
1,438.98
514.62
924.36
153,462.69
229
1,438.98
511.54
927.44
152,535.25
230
1,438.98
508.45
930.53
151,604.72
231
1,438.98
505.35
933.63
150,671.09
232
1,438.98
502.24
936.74
149,734.35
233
1,438.98
499.11
939.87
148,794.48
234
1,438.98
495.98
943.00
147,851.48
235
1,438.98
492.84
946.14
146,905.34
236
1,438.98
489.68
949.30
145,956.05
237
1,438.98
486.52
952.46
145,003.59
238
1,438.98
483.35
955.63
144,047.95
239
1,438.98
480.16
958.82
143,089.13
240
1,438.98
476.96
962.02
142,127.12
241
1,438.98
473.76
965.22
141,161.89
242
1,438.98
470.54
968.44
140,193.45
243
1,438.98
467.31
971.67
139,221.78
244
1,438.98
464.07
974.91
138,246.88
245
1,438.98
460.82
978.16
137,268.72
246
1,438.98
457.56
981.42
136,287.30
247
1,438.98
454.29
984.69
135,302.61
248
1,438.98
451.01
987.97
134,314.64
249
1,438.98
447.72
991.26
133,323.38
250
1,438.98
444.41
994.57
132,328.81
251
1,438.98
441.10
997.88
131,330.92
252
1,438.98
437.77
1,001.21
130,329.71
253
1,438.98
434.43
1,004.55
129,325.17
254
1,438.98
431.08
1,007.90
128,317.27
255
1,438.98
427.72
1,011.26
127,306.01
256
1,438.98
424.35
1,014.63
126,291.39
257
1,438.98
420.97
1,018.01
125,273.38
258
1,438.98
417.58
1,021.40
124,251.98
259
1,438.98
414.17
1,024.81
123,227.17
260
1,438.98
410.76
1,028.22
122,198.95
261
1,438.98
407.33
1,031.65
121,167.30
262
1,438.98
403.89
1,035.09
120,132.21
263
1,438.98
400.44
1,038.54
119,093.67
264
1,438.98
396.98
1,042.00
118,051.67
265
1,438.98
393.51
1,045.47
117,006.19
266
1,438.98
390.02
1,048.96
115,957.23
267
1,438.98
386.52
1,052.46
114,904.78
268
1,438.98
383.02
1,055.96
113,848.81
269
1,438.98
379.50
1,059.48
112,789.33
270
1,438.98
375.96
1,063.02
111,726.31
271
1,438.98
372.42
1,066.56
110,659.76
272
1,438.98
368.87
1,070.11
109,589.64
273
1,438.98
365.30
1,073.68
108,515.96
274
1,438.98
361.72
1,077.26
107,438.70
275
1,438.98
358.13
1,080.85
106,357.85
276
1,438.98
354.53
1,084.45
105,273.40
277
1,438.98
350.91
1,088.07
104,185.33
278
1,438.98
347.28
1,091.70
103,093.63
279
1,438.98
343.65
1,095.33
101,998.30
280
1,438.98
339.99
1,098.99
100,899.31
281
1,438.98
336.33
1,102.65
99,796.66
282
1,438.98
332.66
1,106.32
98,690.34
283
1,438.98
328.97
1,110.01
97,580.33
284
1,438.98
325.27
1,113.71
96,466.61
285
1,438.98
321.56
1,117.42
95,349.19
286
1,438.98
317.83
1,121.15
94,228.04
287
1,438.98
314.09
1,124.89
93,103.15
288
1,438.98
310.34
1,128.64
91,974.52
289
1,438.98
306.58
1,132.40
90,842.12
290
1,438.98
302.81
1,136.17
89,705.94
291
1,438.98
299.02
1,139.96
88,565.98
292
1,438.98
295.22
1,143.76
87,422.22
293
1,438.98
291.41
1,147.57
86,274.65
294
1,438.98
287.58
1,151.40
85,123.25
295
1,438.98
283.74
1,155.24
83,968.02
296
1,438.98
279.89
1,159.09
82,808.93
297
1,438.98
276.03
1,162.95
81,645.98
298
1,438.98
272.15
1,166.83
80,479.15
299
1,438.98
268.26
1,170.72
79,308.44
300
1,438.98
264.36
1,174.62
78,133.82
301
1,438.98
260.45
1,178.53
76,955.29
302
1,438.98
256.52
1,182.46
75,772.82
303
1,438.98
252.58
1,186.40
74,586.42
304
1,438.98
248.62
1,190.36
73,396.06
305
1,438.98
244.65
1,194.33
72,201.73
306
1,438.98
240.67
1,198.31
71,003.43
307
1,438.98
236.68
1,202.30
69,801.13
308
1,438.98
232.67
1,206.31
68,594.82
309
1,438.98
228.65
1,210.33
67,384.49
310
1,438.98
224.61
1,214.37
66,170.12
311
1,438.98
220.57
1,218.41
64,951.71
312
1,438.98
216.51
1,222.47
63,729.23
313
1,438.98
212.43
1,226.55
62,502.68
314
1,438.98
208.34
1,230.64
61,272.05
315
1,438.98
204.24
1,234.74
60,037.31
316
1,438.98
200.12
1,238.86
58,798.45
317
1,438.98
195.99
1,242.99
57,555.47
318
1,438.98
191.85
1,247.13
56,308.34
319
1,438.98
187.69
1,251.29
55,057.05
320
1,438.98
183.52
1,255.46
53,801.59
321
1,438.98
179.34
1,259.64
52,541.95
322
1,438.98
175.14
1,263.84
51,278.11
323
1,438.98
170.93
1,268.05
50,010.06
324
1,438.98
166.70
1,272.28
48,737.78
325
1,438.98
162.46
1,276.52
47,461.26
326
1,438.98
158.20
1,280.78
46,180.48
327
1,438.98
153.93
1,285.05
44,895.44
328
1,438.98
149.65
1,289.33
43,606.11
329
1,438.98
145.35
1,293.63
42,312.48
330
1,438.98
141.04
1,297.94
41,014.55
331
1,438.98
136.72
1,302.26
39,712.28
332
1,438.98
132.37
1,306.61
38,405.68
333
1,438.98
128.02
1,310.96
37,094.71
334
1,438.98
123.65
1,315.33
35,779.38
335
1,438.98
119.26
1,319.72
34,459.67
336
1,438.98
114.87
1,324.11
33,135.55
337
1,438.98
110.45
1,328.53
31,807.03
338
1,438.98
106.02
1,332.96
30,474.07
339
1,438.98
101.58
1,337.40
29,136.67
340
1,438.98
97.12
1,341.86
27,794.81
341
1,438.98
92.65
1,346.33
26,448.48
342
1,438.98
88.16
1,350.82
25,097.66
343
1,438.98
83.66
1,355.32
23,742.34
344
1,438.98
79.14
1,359.84
22,382.50
345
1,438.98
74.61
1,364.37
21,018.13
346
1,438.98
70.06
1,368.92
19,649.21
347
1,438.98
65.50
1,373.48
18,275.73
348
1,438.98
60.92
1,378.06
16,897.67
349
1,438.98
56.33
1,382.65
15,515.01
350
1,438.98
51.72
1,387.26
14,127.75
351
1,438.98
47.09
1,391.89
12,735.86
352
1,438.98
42.45
1,396.53
11,339.33
353
1,438.98
37.80
1,401.18
9,938.15
354
1,438.98
33.13
1,405.85
8,532.30
355
1,438.98
28.44
1,410.54
7,121.76
356
1,438.98
23.74
1,415.24
5,706.52
357
1,438.98
19.02
1,419.96
4,286.56
358
1,438.98
14.29
1,424.69
2,861.87
359
1,438.98
9.54
1,429.44
1,432.43
360
1,437.20
4.77
1,432.43
0.00
Totals
518,031.02
216,621.02
301,410.00

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