Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,375.75  
 

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
1,375.75
911.28
464.47
301,200.53
2
1,375.75
909.88
465.87
300,734.66
3
1,375.75
908.47
467.28
300,267.38
4
1,375.75
907.06
468.69
299,798.68
5
1,375.75
905.64
470.11
299,328.58
6
1,375.75
904.22
471.53
298,857.05
7
1,375.75
902.80
472.95
298,384.09
8
1,375.75
901.37
474.38
297,909.71
9
1,375.75
899.94
475.81
297,433.90
10
1,375.75
898.50
477.25
296,956.65
11
1,375.75
897.06
478.69
296,477.95
12
1,375.75
895.61
480.14
295,997.81
13
1,375.75
894.16
481.59
295,516.22
14
1,375.75
892.71
483.04
295,033.18
15
1,375.75
891.25
484.50
294,548.68
16
1,375.75
889.78
485.97
294,062.71
17
1,375.75
888.31
487.44
293,575.27
18
1,375.75
886.84
488.91
293,086.36
19
1,375.75
885.37
490.38
292,595.98
20
1,375.75
883.88
491.87
292,104.11
21
1,375.75
882.40
493.35
291,610.76
22
1,375.75
880.91
494.84
291,115.92
23
1,375.75
879.41
496.34
290,619.58
24
1,375.75
877.91
497.84
290,121.74
25
1,375.75
876.41
499.34
289,622.40
26
1,375.75
874.90
500.85
289,121.55
27
1,375.75
873.39
502.36
288,619.19
28
1,375.75
871.87
503.88
288,115.31
29
1,375.75
870.35
505.40
287,609.91
30
1,375.75
868.82
506.93
287,102.98
31
1,375.75
867.29
508.46
286,594.52
32
1,375.75
865.75
510.00
286,084.53
33
1,375.75
864.21
511.54
285,572.99
34
1,375.75
862.67
513.08
285,059.91
35
1,375.75
861.12
514.63
284,545.28
36
1,375.75
859.56
516.19
284,029.09
37
1,375.75
858.00
517.75
283,511.35
38
1,375.75
856.44
519.31
282,992.04
39
1,375.75
854.87
520.88
282,471.16
40
1,375.75
853.30
522.45
281,948.71
41
1,375.75
851.72
524.03
281,424.68
42
1,375.75
850.14
525.61
280,899.06
43
1,375.75
848.55
527.20
280,371.86
44
1,375.75
846.96
528.79
279,843.07
45
1,375.75
845.36
530.39
279,312.68
46
1,375.75
843.76
531.99
278,780.69
47
1,375.75
842.15
533.60
278,247.09
48
1,375.75
840.54
535.21
277,711.87
49
1,375.75
838.92
536.83
277,175.05
50
1,375.75
837.30
538.45
276,636.60
51
1,375.75
835.67
540.08
276,096.52
52
1,375.75
834.04
541.71
275,554.81
53
1,375.75
832.41
543.34
275,011.47
54
1,375.75
830.76
544.99
274,466.48
55
1,375.75
829.12
546.63
273,919.85
56
1,375.75
827.47
548.28
273,371.56
57
1,375.75
825.81
549.94
272,821.62
58
1,375.75
824.15
551.60
272,270.02
59
1,375.75
822.48
553.27
271,716.75
60
1,375.75
820.81
554.94
271,161.81
61
1,375.75
819.13
556.62
270,605.20
62
1,375.75
817.45
558.30
270,046.90
63
1,375.75
815.77
559.98
269,486.92
64
1,375.75
814.08
561.67
268,925.24
65
1,375.75
812.38
563.37
268,361.87
66
1,375.75
810.68
565.07
267,796.80
67
1,375.75
808.97
566.78
267,230.02
68
1,375.75
807.26
568.49
266,661.53
69
1,375.75
805.54
570.21
266,091.32
70
1,375.75
803.82
571.93
265,519.38
71
1,375.75
802.09
573.66
264,945.72
72
1,375.75
800.36
575.39
264,370.33
73
1,375.75
798.62
577.13
263,793.20
74
1,375.75
796.88
578.87
263,214.32
75
1,375.75
795.13
580.62
262,633.70
76
1,375.75
793.37
582.38
262,051.32
77
1,375.75
791.61
584.14
261,467.19
78
1,375.75
789.85
585.90
260,881.29
79
1,375.75
788.08
587.67
260,293.61
80
1,375.75
786.30
589.45
259,704.17
81
1,375.75
784.52
591.23
259,112.94
82
1,375.75
782.74
593.01
258,519.93
83
1,375.75
780.95
594.80
257,925.12
84
1,375.75
779.15
596.60
257,328.52
85
1,375.75
777.35
598.40
256,730.12
86
1,375.75
775.54
600.21
256,129.91
87
1,375.75
773.73
602.02
255,527.88
88
1,375.75
771.91
603.84
254,924.04
89
1,375.75
770.08
605.67
254,318.37
90
1,375.75
768.25
607.50
253,710.88
91
1,375.75
766.42
609.33
253,101.55
92
1,375.75
764.58
611.17
252,490.37
93
1,375.75
762.73
613.02
251,877.35
94
1,375.75
760.88
614.87
251,262.48
95
1,375.75
759.02
616.73
250,645.76
96
1,375.75
757.16
618.59
250,027.17
97
1,375.75
755.29
620.46
249,406.71
98
1,375.75
753.42
622.33
248,784.37
99
1,375.75
751.54
624.21
248,160.16
100
1,375.75
749.65
626.10
247,534.06
101
1,375.75
747.76
627.99
246,906.07
102
1,375.75
745.86
629.89
246,276.18
103
1,375.75
743.96
631.79
245,644.39
104
1,375.75
742.05
633.70
245,010.69
105
1,375.75
740.14
635.61
244,375.08
106
1,375.75
738.22
637.53
243,737.54
107
1,375.75
736.29
639.46
243,098.08
108
1,375.75
734.36
641.39
242,456.69
109
1,375.75
732.42
643.33
241,813.36
110
1,375.75
730.48
645.27
241,168.09
111
1,375.75
728.53
647.22
240,520.87
112
1,375.75
726.57
649.18
239,871.69
113
1,375.75
724.61
651.14
239,220.56
114
1,375.75
722.65
653.10
238,567.45
115
1,375.75
720.67
655.08
237,912.37
116
1,375.75
718.69
657.06
237,255.32
117
1,375.75
716.71
659.04
236,596.28
118
1,375.75
714.72
661.03
235,935.24
119
1,375.75
712.72
663.03
235,272.21
120
1,375.75
710.72
665.03
234,607.18
121
1,375.75
708.71
667.04
233,940.14
122
1,375.75
706.69
669.06
233,271.09
123
1,375.75
704.67
671.08
232,600.01
124
1,375.75
702.65
673.10
231,926.90
125
1,375.75
700.61
675.14
231,251.77
126
1,375.75
698.57
677.18
230,574.59
127
1,375.75
696.53
679.22
229,895.37
128
1,375.75
694.48
681.27
229,214.09
129
1,375.75
692.42
683.33
228,530.76
130
1,375.75
690.35
685.40
227,845.36
131
1,375.75
688.28
687.47
227,157.90
132
1,375.75
686.21
689.54
226,468.35
133
1,375.75
684.12
691.63
225,776.73
134
1,375.75
682.03
693.72
225,083.01
135
1,375.75
679.94
695.81
224,387.20
136
1,375.75
677.84
697.91
223,689.28
137
1,375.75
675.73
700.02
222,989.26
138
1,375.75
673.61
702.14
222,287.13
139
1,375.75
671.49
704.26
221,582.87
140
1,375.75
669.36
706.39
220,876.48
141
1,375.75
667.23
708.52
220,167.96
142
1,375.75
665.09
710.66
219,457.31
143
1,375.75
662.94
712.81
218,744.50
144
1,375.75
660.79
714.96
218,029.54
145
1,375.75
658.63
717.12
217,312.42
146
1,375.75
656.46
719.29
216,593.14
147
1,375.75
654.29
721.46
215,871.68
148
1,375.75
652.11
723.64
215,148.04
149
1,375.75
649.93
725.82
214,422.22
150
1,375.75
647.73
728.02
213,694.20
151
1,375.75
645.53
730.22
212,963.98
152
1,375.75
643.33
732.42
212,231.56
153
1,375.75
641.12
734.63
211,496.93
154
1,375.75
638.90
736.85
210,760.08
155
1,375.75
636.67
739.08
210,021.00
156
1,375.75
634.44
741.31
209,279.69
157
1,375.75
632.20
743.55
208,536.13
158
1,375.75
629.95
745.80
207,790.34
159
1,375.75
627.70
748.05
207,042.29
160
1,375.75
625.44
750.31
206,291.98
161
1,375.75
623.17
752.58
205,539.40
162
1,375.75
620.90
754.85
204,784.55
163
1,375.75
618.62
757.13
204,027.42
164
1,375.75
616.33
759.42
203,268.00
165
1,375.75
614.04
761.71
202,506.29
166
1,375.75
611.74
764.01
201,742.28
167
1,375.75
609.43
766.32
200,975.96
168
1,375.75
607.11
768.64
200,207.33
169
1,375.75
604.79
770.96
199,436.37
170
1,375.75
602.46
773.29
198,663.08
171
1,375.75
600.13
775.62
197,887.46
172
1,375.75
597.79
777.96
197,109.50
173
1,375.75
595.43
780.32
196,329.18
174
1,375.75
593.08
782.67
195,546.51
175
1,375.75
590.71
785.04
194,761.47
176
1,375.75
588.34
787.41
193,974.06
177
1,375.75
585.96
789.79
193,184.28
178
1,375.75
583.58
792.17
192,392.10
179
1,375.75
581.18
794.57
191,597.54
180
1,375.75
578.78
796.97
190,800.57
181
1,375.75
576.38
799.37
190,001.20
182
1,375.75
573.96
801.79
189,199.41
183
1,375.75
571.54
804.21
188,395.20
184
1,375.75
569.11
806.64
187,588.56
185
1,375.75
566.67
809.08
186,779.49
186
1,375.75
564.23
811.52
185,967.97
187
1,375.75
561.78
813.97
185,153.99
188
1,375.75
559.32
816.43
184,337.56
189
1,375.75
556.85
818.90
183,518.67
190
1,375.75
554.38
821.37
182,697.30
191
1,375.75
551.90
823.85
181,873.44
192
1,375.75
549.41
826.34
181,047.10
193
1,375.75
546.91
828.84
180,218.27
194
1,375.75
544.41
831.34
179,386.93
195
1,375.75
541.90
833.85
178,553.07
196
1,375.75
539.38
836.37
177,716.70
197
1,375.75
536.85
838.90
176,877.81
198
1,375.75
534.32
841.43
176,036.37
199
1,375.75
531.78
843.97
175,192.40
200
1,375.75
529.23
846.52
174,345.88
201
1,375.75
526.67
849.08
173,496.80
202
1,375.75
524.10
851.65
172,645.15
203
1,375.75
521.53
854.22
171,790.93
204
1,375.75
518.95
856.80
170,934.14
205
1,375.75
516.36
859.39
170,074.75
206
1,375.75
513.77
861.98
169,212.77
207
1,375.75
511.16
864.59
168,348.18
208
1,375.75
508.55
867.20
167,480.98
209
1,375.75
505.93
869.82
166,611.16
210
1,375.75
503.30
872.45
165,738.72
211
1,375.75
500.67
875.08
164,863.64
212
1,375.75
498.03
877.72
163,985.91
213
1,375.75
495.37
880.38
163,105.54
214
1,375.75
492.71
883.04
162,222.50
215
1,375.75
490.05
885.70
161,336.80
216
1,375.75
487.37
888.38
160,448.42
217
1,375.75
484.69
891.06
159,557.36
218
1,375.75
482.00
893.75
158,663.61
219
1,375.75
479.30
896.45
157,767.15
220
1,375.75
476.59
899.16
156,867.99
221
1,375.75
473.87
901.88
155,966.11
222
1,375.75
471.15
904.60
155,061.51
223
1,375.75
468.41
907.34
154,154.17
224
1,375.75
465.67
910.08
153,244.10
225
1,375.75
462.92
912.83
152,331.27
226
1,375.75
460.17
915.58
151,415.69
227
1,375.75
457.40
918.35
150,497.34
228
1,375.75
454.63
921.12
149,576.22
229
1,375.75
451.84
923.91
148,652.32
230
1,375.75
449.05
926.70
147,725.62
231
1,375.75
446.25
929.50
146,796.12
232
1,375.75
443.45
932.30
145,863.82
233
1,375.75
440.63
935.12
144,928.70
234
1,375.75
437.81
937.94
143,990.76
235
1,375.75
434.97
940.78
143,049.98
236
1,375.75
432.13
943.62
142,106.36
237
1,375.75
429.28
946.47
141,159.89
238
1,375.75
426.42
949.33
140,210.56
239
1,375.75
423.55
952.20
139,258.36
240
1,375.75
420.68
955.07
138,303.29
241
1,375.75
417.79
957.96
137,345.33
242
1,375.75
414.90
960.85
136,384.48
243
1,375.75
411.99
963.76
135,420.72
244
1,375.75
409.08
966.67
134,454.05
245
1,375.75
406.16
969.59
133,484.47
246
1,375.75
403.23
972.52
132,511.95
247
1,375.75
400.30
975.45
131,536.50
248
1,375.75
397.35
978.40
130,558.10
249
1,375.75
394.39
981.36
129,576.74
250
1,375.75
391.43
984.32
128,592.42
251
1,375.75
388.46
987.29
127,605.13
252
1,375.75
385.47
990.28
126,614.85
253
1,375.75
382.48
993.27
125,621.58
254
1,375.75
379.48
996.27
124,625.32
255
1,375.75
376.47
999.28
123,626.04
256
1,375.75
373.45
1,002.30
122,623.74
257
1,375.75
370.43
1,005.32
121,618.42
258
1,375.75
367.39
1,008.36
120,610.06
259
1,375.75
364.34
1,011.41
119,598.65
260
1,375.75
361.29
1,014.46
118,584.19
261
1,375.75
358.22
1,017.53
117,566.66
262
1,375.75
355.15
1,020.60
116,546.06
263
1,375.75
352.07
1,023.68
115,522.38
264
1,375.75
348.97
1,026.78
114,495.60
265
1,375.75
345.87
1,029.88
113,465.72
266
1,375.75
342.76
1,032.99
112,432.73
267
1,375.75
339.64
1,036.11
111,396.62
268
1,375.75
336.51
1,039.24
110,357.38
269
1,375.75
333.37
1,042.38
109,315.01
270
1,375.75
330.22
1,045.53
108,269.48
271
1,375.75
327.06
1,048.69
107,220.79
272
1,375.75
323.90
1,051.85
106,168.94
273
1,375.75
320.72
1,055.03
105,113.91
274
1,375.75
317.53
1,058.22
104,055.69
275
1,375.75
314.33
1,061.42
102,994.27
276
1,375.75
311.13
1,064.62
101,929.65
277
1,375.75
307.91
1,067.84
100,861.81
278
1,375.75
304.69
1,071.06
99,790.75
279
1,375.75
301.45
1,074.30
98,716.45
280
1,375.75
298.21
1,077.54
97,638.91
281
1,375.75
294.95
1,080.80
96,558.11
282
1,375.75
291.69
1,084.06
95,474.05
283
1,375.75
288.41
1,087.34
94,386.71
284
1,375.75
285.13
1,090.62
93,296.08
285
1,375.75
281.83
1,093.92
92,202.16
286
1,375.75
278.53
1,097.22
91,104.94
287
1,375.75
275.21
1,100.54
90,004.40
288
1,375.75
271.89
1,103.86
88,900.54
289
1,375.75
268.55
1,107.20
87,793.35
290
1,375.75
265.21
1,110.54
86,682.81
291
1,375.75
261.85
1,113.90
85,568.91
292
1,375.75
258.49
1,117.26
84,451.65
293
1,375.75
255.11
1,120.64
83,331.01
294
1,375.75
251.73
1,124.02
82,206.99
295
1,375.75
248.33
1,127.42
81,079.58
296
1,375.75
244.93
1,130.82
79,948.75
297
1,375.75
241.51
1,134.24
78,814.52
298
1,375.75
238.09
1,137.66
77,676.85
299
1,375.75
234.65
1,141.10
76,535.75
300
1,375.75
231.20
1,144.55
75,391.20
301
1,375.75
227.74
1,148.01
74,243.20
302
1,375.75
224.28
1,151.47
73,091.72
303
1,375.75
220.80
1,154.95
71,936.77
304
1,375.75
217.31
1,158.44
70,778.33
305
1,375.75
213.81
1,161.94
69,616.39
306
1,375.75
210.30
1,165.45
68,450.94
307
1,375.75
206.78
1,168.97
67,281.97
308
1,375.75
203.25
1,172.50
66,109.47
309
1,375.75
199.71
1,176.04
64,933.42
310
1,375.75
196.15
1,179.60
63,753.82
311
1,375.75
192.59
1,183.16
62,570.66
312
1,375.75
189.02
1,186.73
61,383.93
313
1,375.75
185.43
1,190.32
60,193.61
314
1,375.75
181.83
1,193.92
58,999.70
315
1,375.75
178.23
1,197.52
57,802.17
316
1,375.75
174.61
1,201.14
56,601.03
317
1,375.75
170.98
1,204.77
55,396.27
318
1,375.75
167.34
1,208.41
54,187.86
319
1,375.75
163.69
1,212.06
52,975.80
320
1,375.75
160.03
1,215.72
51,760.08
321
1,375.75
156.36
1,219.39
50,540.69
322
1,375.75
152.68
1,223.07
49,317.62
323
1,375.75
148.98
1,226.77
48,090.85
324
1,375.75
145.27
1,230.48
46,860.37
325
1,375.75
141.56
1,234.19
45,626.18
326
1,375.75
137.83
1,237.92
44,388.26
327
1,375.75
134.09
1,241.66
43,146.60
328
1,375.75
130.34
1,245.41
41,901.19
329
1,375.75
126.58
1,249.17
40,652.01
330
1,375.75
122.80
1,252.95
39,399.07
331
1,375.75
119.02
1,256.73
38,142.33
332
1,375.75
115.22
1,260.53
36,881.80
333
1,375.75
111.41
1,264.34
35,617.47
334
1,375.75
107.59
1,268.16
34,349.31
335
1,375.75
103.76
1,271.99
33,077.33
336
1,375.75
99.92
1,275.83
31,801.50
337
1,375.75
96.07
1,279.68
30,521.81
338
1,375.75
92.20
1,283.55
29,238.27
339
1,375.75
88.32
1,287.43
27,950.84
340
1,375.75
84.43
1,291.32
26,659.52
341
1,375.75
80.53
1,295.22
25,364.31
342
1,375.75
76.62
1,299.13
24,065.18
343
1,375.75
72.70
1,303.05
22,762.13
344
1,375.75
68.76
1,306.99
21,455.14
345
1,375.75
64.81
1,310.94
20,144.20
346
1,375.75
60.85
1,314.90
18,829.30
347
1,375.75
56.88
1,318.87
17,510.43
348
1,375.75
52.90
1,322.85
16,187.58
349
1,375.75
48.90
1,326.85
14,860.73
350
1,375.75
44.89
1,330.86
13,529.87
351
1,375.75
40.87
1,334.88
12,194.99
352
1,375.75
36.84
1,338.91
10,856.08
353
1,375.75
32.79
1,342.96
9,513.13
354
1,375.75
28.74
1,347.01
8,166.11
355
1,375.75
24.67
1,351.08
6,815.03
356
1,375.75
20.59
1,355.16
5,459.87
357
1,375.75
16.49
1,359.26
4,100.61
358
1,375.75
12.39
1,363.36
2,737.25
359
1,375.75
8.27
1,367.48
1,369.77
360
1,373.91
4.14
1,369.77
0.00
Totals
495,268.16
193,603.16
301,665.00

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