Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,342.20  
 

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
1,342.20
853.88
488.33
303,111.68
2
1,342.20
852.50
489.70
302,621.98
3
1,342.20
851.12
491.08
302,130.90
4
1,342.20
849.74
492.46
301,638.44
5
1,342.20
848.36
493.84
301,144.60
6
1,342.20
846.97
495.23
300,649.37
7
1,342.20
845.58
496.62
300,152.75
8
1,342.20
844.18
498.02
299,654.73
9
1,342.20
842.78
499.42
299,155.31
10
1,342.20
841.37
500.83
298,654.48
11
1,342.20
839.97
502.23
298,152.25
12
1,342.20
838.55
503.65
297,648.60
13
1,342.20
837.14
505.06
297,143.54
14
1,342.20
835.72
506.48
296,637.05
15
1,342.20
834.29
507.91
296,129.14
16
1,342.20
832.86
509.34
295,619.81
17
1,342.20
831.43
510.77
295,109.04
18
1,342.20
829.99
512.21
294,596.83
19
1,342.20
828.55
513.65
294,083.19
20
1,342.20
827.11
515.09
293,568.09
21
1,342.20
825.66
516.54
293,051.55
22
1,342.20
824.21
517.99
292,533.56
23
1,342.20
822.75
519.45
292,014.11
24
1,342.20
821.29
520.91
291,493.20
25
1,342.20
819.82
522.38
290,970.83
26
1,342.20
818.36
523.84
290,446.98
27
1,342.20
816.88
525.32
289,921.67
28
1,342.20
815.40
526.80
289,394.87
29
1,342.20
813.92
528.28
288,866.59
30
1,342.20
812.44
529.76
288,336.83
31
1,342.20
810.95
531.25
287,805.58
32
1,342.20
809.45
532.75
287,272.83
33
1,342.20
807.95
534.25
286,738.59
34
1,342.20
806.45
535.75
286,202.84
35
1,342.20
804.95
537.25
285,665.58
36
1,342.20
803.43
538.77
285,126.82
37
1,342.20
801.92
540.28
284,586.54
38
1,342.20
800.40
541.80
284,044.74
39
1,342.20
798.88
543.32
283,501.41
40
1,342.20
797.35
544.85
282,956.56
41
1,342.20
795.82
546.38
282,410.18
42
1,342.20
794.28
547.92
281,862.25
43
1,342.20
792.74
549.46
281,312.79
44
1,342.20
791.19
551.01
280,761.78
45
1,342.20
789.64
552.56
280,209.23
46
1,342.20
788.09
554.11
279,655.11
47
1,342.20
786.53
555.67
279,099.44
48
1,342.20
784.97
557.23
278,542.21
49
1,342.20
783.40
558.80
277,983.41
50
1,342.20
781.83
560.37
277,423.04
51
1,342.20
780.25
561.95
276,861.09
52
1,342.20
778.67
563.53
276,297.56
53
1,342.20
777.09
565.11
275,732.45
54
1,342.20
775.50
566.70
275,165.75
55
1,342.20
773.90
568.30
274,597.45
56
1,342.20
772.31
569.89
274,027.56
57
1,342.20
770.70
571.50
273,456.06
58
1,342.20
769.10
573.10
272,882.96
59
1,342.20
767.48
574.72
272,308.24
60
1,342.20
765.87
576.33
271,731.91
61
1,342.20
764.25
577.95
271,153.95
62
1,342.20
762.62
579.58
270,574.37
63
1,342.20
760.99
581.21
269,993.16
64
1,342.20
759.36
582.84
269,410.32
65
1,342.20
757.72
584.48
268,825.83
66
1,342.20
756.07
586.13
268,239.71
67
1,342.20
754.42
587.78
267,651.93
68
1,342.20
752.77
589.43
267,062.50
69
1,342.20
751.11
591.09
266,471.42
70
1,342.20
749.45
592.75
265,878.67
71
1,342.20
747.78
594.42
265,284.25
72
1,342.20
746.11
596.09
264,688.16
73
1,342.20
744.44
597.76
264,090.40
74
1,342.20
742.75
599.45
263,490.95
75
1,342.20
741.07
601.13
262,889.82
76
1,342.20
739.38
602.82
262,287.00
77
1,342.20
737.68
604.52
261,682.48
78
1,342.20
735.98
606.22
261,076.26
79
1,342.20
734.28
607.92
260,468.34
80
1,342.20
732.57
609.63
259,858.71
81
1,342.20
730.85
611.35
259,247.36
82
1,342.20
729.13
613.07
258,634.29
83
1,342.20
727.41
614.79
258,019.50
84
1,342.20
725.68
616.52
257,402.98
85
1,342.20
723.95
618.25
256,784.73
86
1,342.20
722.21
619.99
256,164.73
87
1,342.20
720.46
621.74
255,543.00
88
1,342.20
718.71
623.49
254,919.51
89
1,342.20
716.96
625.24
254,294.27
90
1,342.20
715.20
627.00
253,667.28
91
1,342.20
713.44
628.76
253,038.52
92
1,342.20
711.67
630.53
252,407.99
93
1,342.20
709.90
632.30
251,775.68
94
1,342.20
708.12
634.08
251,141.60
95
1,342.20
706.34
635.86
250,505.74
96
1,342.20
704.55
637.65
249,868.09
97
1,342.20
702.75
639.45
249,228.64
98
1,342.20
700.96
641.24
248,587.40
99
1,342.20
699.15
643.05
247,944.35
100
1,342.20
697.34
644.86
247,299.49
101
1,342.20
695.53
646.67
246,652.82
102
1,342.20
693.71
648.49
246,004.33
103
1,342.20
691.89
650.31
245,354.02
104
1,342.20
690.06
652.14
244,701.88
105
1,342.20
688.22
653.98
244,047.90
106
1,342.20
686.38
655.82
243,392.09
107
1,342.20
684.54
657.66
242,734.43
108
1,342.20
682.69
659.51
242,074.92
109
1,342.20
680.84
661.36
241,413.55
110
1,342.20
678.98
663.22
240,750.33
111
1,342.20
677.11
665.09
240,085.24
112
1,342.20
675.24
666.96
239,418.28
113
1,342.20
673.36
668.84
238,749.44
114
1,342.20
671.48
670.72
238,078.72
115
1,342.20
669.60
672.60
237,406.12
116
1,342.20
667.70
674.50
236,731.63
117
1,342.20
665.81
676.39
236,055.23
118
1,342.20
663.91
678.29
235,376.94
119
1,342.20
662.00
680.20
234,696.74
120
1,342.20
660.08
682.12
234,014.62
121
1,342.20
658.17
684.03
233,330.59
122
1,342.20
656.24
685.96
232,644.63
123
1,342.20
654.31
687.89
231,956.74
124
1,342.20
652.38
689.82
231,266.92
125
1,342.20
650.44
691.76
230,575.16
126
1,342.20
648.49
693.71
229,881.45
127
1,342.20
646.54
695.66
229,185.79
128
1,342.20
644.59
697.61
228,488.18
129
1,342.20
642.62
699.58
227,788.60
130
1,342.20
640.66
701.54
227,087.06
131
1,342.20
638.68
703.52
226,383.54
132
1,342.20
636.70
705.50
225,678.04
133
1,342.20
634.72
707.48
224,970.56
134
1,342.20
632.73
709.47
224,261.09
135
1,342.20
630.73
711.47
223,549.63
136
1,342.20
628.73
713.47
222,836.16
137
1,342.20
626.73
715.47
222,120.69
138
1,342.20
624.71
717.49
221,403.20
139
1,342.20
622.70
719.50
220,683.70
140
1,342.20
620.67
721.53
219,962.17
141
1,342.20
618.64
723.56
219,238.61
142
1,342.20
616.61
725.59
218,513.02
143
1,342.20
614.57
727.63
217,785.39
144
1,342.20
612.52
729.68
217,055.71
145
1,342.20
610.47
731.73
216,323.98
146
1,342.20
608.41
733.79
215,590.19
147
1,342.20
606.35
735.85
214,854.34
148
1,342.20
604.28
737.92
214,116.42
149
1,342.20
602.20
740.00
213,376.42
150
1,342.20
600.12
742.08
212,634.34
151
1,342.20
598.03
744.17
211,890.17
152
1,342.20
595.94
746.26
211,143.92
153
1,342.20
593.84
748.36
210,395.56
154
1,342.20
591.74
750.46
209,645.10
155
1,342.20
589.63
752.57
208,892.52
156
1,342.20
587.51
754.69
208,137.83
157
1,342.20
585.39
756.81
207,381.02
158
1,342.20
583.26
758.94
206,622.08
159
1,342.20
581.12
761.08
205,861.00
160
1,342.20
578.98
763.22
205,097.79
161
1,342.20
576.84
765.36
204,332.43
162
1,342.20
574.68
767.52
203,564.91
163
1,342.20
572.53
769.67
202,795.24
164
1,342.20
570.36
771.84
202,023.40
165
1,342.20
568.19
774.01
201,249.39
166
1,342.20
566.01
776.19
200,473.20
167
1,342.20
563.83
778.37
199,694.83
168
1,342.20
561.64
780.56
198,914.28
169
1,342.20
559.45
782.75
198,131.52
170
1,342.20
557.24
784.96
197,346.57
171
1,342.20
555.04
787.16
196,559.40
172
1,342.20
552.82
789.38
195,770.03
173
1,342.20
550.60
791.60
194,978.43
174
1,342.20
548.38
793.82
194,184.61
175
1,342.20
546.14
796.06
193,388.55
176
1,342.20
543.91
798.29
192,590.26
177
1,342.20
541.66
800.54
191,789.72
178
1,342.20
539.41
802.79
190,986.93
179
1,342.20
537.15
805.05
190,181.88
180
1,342.20
534.89
807.31
189,374.56
181
1,342.20
532.62
809.58
188,564.98
182
1,342.20
530.34
811.86
187,753.12
183
1,342.20
528.06
814.14
186,938.97
184
1,342.20
525.77
816.43
186,122.54
185
1,342.20
523.47
818.73
185,303.81
186
1,342.20
521.17
821.03
184,482.78
187
1,342.20
518.86
823.34
183,659.43
188
1,342.20
516.54
825.66
182,833.78
189
1,342.20
514.22
827.98
182,005.80
190
1,342.20
511.89
830.31
181,175.49
191
1,342.20
509.56
832.64
180,342.84
192
1,342.20
507.21
834.99
179,507.86
193
1,342.20
504.87
837.33
178,670.52
194
1,342.20
502.51
839.69
177,830.83
195
1,342.20
500.15
842.05
176,988.78
196
1,342.20
497.78
844.42
176,144.36
197
1,342.20
495.41
846.79
175,297.57
198
1,342.20
493.02
849.18
174,448.40
199
1,342.20
490.64
851.56
173,596.83
200
1,342.20
488.24
853.96
172,742.87
201
1,342.20
485.84
856.36
171,886.51
202
1,342.20
483.43
858.77
171,027.74
203
1,342.20
481.02
861.18
170,166.56
204
1,342.20
478.59
863.61
169,302.95
205
1,342.20
476.16
866.04
168,436.92
206
1,342.20
473.73
868.47
167,568.44
207
1,342.20
471.29
870.91
166,697.53
208
1,342.20
468.84
873.36
165,824.17
209
1,342.20
466.38
875.82
164,948.35
210
1,342.20
463.92
878.28
164,070.07
211
1,342.20
461.45
880.75
163,189.31
212
1,342.20
458.97
883.23
162,306.08
213
1,342.20
456.49
885.71
161,420.37
214
1,342.20
453.99
888.21
160,532.16
215
1,342.20
451.50
890.70
159,641.46
216
1,342.20
448.99
893.21
158,748.25
217
1,342.20
446.48
895.72
157,852.53
218
1,342.20
443.96
898.24
156,954.29
219
1,342.20
441.43
900.77
156,053.53
220
1,342.20
438.90
903.30
155,150.23
221
1,342.20
436.36
905.84
154,244.39
222
1,342.20
433.81
908.39
153,336.00
223
1,342.20
431.26
910.94
152,425.06
224
1,342.20
428.70
913.50
151,511.55
225
1,342.20
426.13
916.07
150,595.48
226
1,342.20
423.55
918.65
149,676.83
227
1,342.20
420.97
921.23
148,755.59
228
1,342.20
418.38
923.82
147,831.77
229
1,342.20
415.78
926.42
146,905.35
230
1,342.20
413.17
929.03
145,976.32
231
1,342.20
410.56
931.64
145,044.67
232
1,342.20
407.94
934.26
144,110.41
233
1,342.20
405.31
936.89
143,173.52
234
1,342.20
402.68
939.52
142,234.00
235
1,342.20
400.03
942.17
141,291.83
236
1,342.20
397.38
944.82
140,347.02
237
1,342.20
394.73
947.47
139,399.54
238
1,342.20
392.06
950.14
138,449.40
239
1,342.20
389.39
952.81
137,496.59
240
1,342.20
386.71
955.49
136,541.10
241
1,342.20
384.02
958.18
135,582.92
242
1,342.20
381.33
960.87
134,622.05
243
1,342.20
378.62
963.58
133,658.47
244
1,342.20
375.91
966.29
132,692.19
245
1,342.20
373.20
969.00
131,723.19
246
1,342.20
370.47
971.73
130,751.46
247
1,342.20
367.74
974.46
129,777.00
248
1,342.20
365.00
977.20
128,799.79
249
1,342.20
362.25
979.95
127,819.84
250
1,342.20
359.49
982.71
126,837.14
251
1,342.20
356.73
985.47
125,851.67
252
1,342.20
353.96
988.24
124,863.42
253
1,342.20
351.18
991.02
123,872.40
254
1,342.20
348.39
993.81
122,878.59
255
1,342.20
345.60
996.60
121,881.99
256
1,342.20
342.79
999.41
120,882.58
257
1,342.20
339.98
1,002.22
119,880.36
258
1,342.20
337.16
1,005.04
118,875.33
259
1,342.20
334.34
1,007.86
117,867.46
260
1,342.20
331.50
1,010.70
116,856.77
261
1,342.20
328.66
1,013.54
115,843.23
262
1,342.20
325.81
1,016.39
114,826.84
263
1,342.20
322.95
1,019.25
113,807.59
264
1,342.20
320.08
1,022.12
112,785.47
265
1,342.20
317.21
1,024.99
111,760.48
266
1,342.20
314.33
1,027.87
110,732.61
267
1,342.20
311.44
1,030.76
109,701.84
268
1,342.20
308.54
1,033.66
108,668.18
269
1,342.20
305.63
1,036.57
107,631.61
270
1,342.20
302.71
1,039.49
106,592.12
271
1,342.20
299.79
1,042.41
105,549.71
272
1,342.20
296.86
1,045.34
104,504.37
273
1,342.20
293.92
1,048.28
103,456.09
274
1,342.20
290.97
1,051.23
102,404.86
275
1,342.20
288.01
1,054.19
101,350.67
276
1,342.20
285.05
1,057.15
100,293.52
277
1,342.20
282.08
1,060.12
99,233.40
278
1,342.20
279.09
1,063.11
98,170.29
279
1,342.20
276.10
1,066.10
97,104.19
280
1,342.20
273.11
1,069.09
96,035.10
281
1,342.20
270.10
1,072.10
94,963.00
282
1,342.20
267.08
1,075.12
93,887.88
283
1,342.20
264.06
1,078.14
92,809.74
284
1,342.20
261.03
1,081.17
91,728.57
285
1,342.20
257.99
1,084.21
90,644.36
286
1,342.20
254.94
1,087.26
89,557.09
287
1,342.20
251.88
1,090.32
88,466.77
288
1,342.20
248.81
1,093.39
87,373.38
289
1,342.20
245.74
1,096.46
86,276.92
290
1,342.20
242.65
1,099.55
85,177.38
291
1,342.20
239.56
1,102.64
84,074.74
292
1,342.20
236.46
1,105.74
82,969.00
293
1,342.20
233.35
1,108.85
81,860.15
294
1,342.20
230.23
1,111.97
80,748.18
295
1,342.20
227.10
1,115.10
79,633.08
296
1,342.20
223.97
1,118.23
78,514.85
297
1,342.20
220.82
1,121.38
77,393.47
298
1,342.20
217.67
1,124.53
76,268.94
299
1,342.20
214.51
1,127.69
75,141.25
300
1,342.20
211.33
1,130.87
74,010.39
301
1,342.20
208.15
1,134.05
72,876.34
302
1,342.20
204.96
1,137.24
71,739.10
303
1,342.20
201.77
1,140.43
70,598.67
304
1,342.20
198.56
1,143.64
69,455.03
305
1,342.20
195.34
1,146.86
68,308.17
306
1,342.20
192.12
1,150.08
67,158.09
307
1,342.20
188.88
1,153.32
66,004.77
308
1,342.20
185.64
1,156.56
64,848.21
309
1,342.20
182.39
1,159.81
63,688.39
310
1,342.20
179.12
1,163.08
62,525.32
311
1,342.20
175.85
1,166.35
61,358.97
312
1,342.20
172.57
1,169.63
60,189.34
313
1,342.20
169.28
1,172.92
59,016.42
314
1,342.20
165.98
1,176.22
57,840.21
315
1,342.20
162.68
1,179.52
56,660.68
316
1,342.20
159.36
1,182.84
55,477.84
317
1,342.20
156.03
1,186.17
54,291.67
318
1,342.20
152.70
1,189.50
53,102.17
319
1,342.20
149.35
1,192.85
51,909.32
320
1,342.20
145.99
1,196.21
50,713.11
321
1,342.20
142.63
1,199.57
49,513.54
322
1,342.20
139.26
1,202.94
48,310.60
323
1,342.20
135.87
1,206.33
47,104.27
324
1,342.20
132.48
1,209.72
45,894.56
325
1,342.20
129.08
1,213.12
44,681.43
326
1,342.20
125.67
1,216.53
43,464.90
327
1,342.20
122.25
1,219.95
42,244.95
328
1,342.20
118.81
1,223.39
41,021.56
329
1,342.20
115.37
1,226.83
39,794.73
330
1,342.20
111.92
1,230.28
38,564.46
331
1,342.20
108.46
1,233.74
37,330.72
332
1,342.20
104.99
1,237.21
36,093.51
333
1,342.20
101.51
1,240.69
34,852.82
334
1,342.20
98.02
1,244.18
33,608.65
335
1,342.20
94.52
1,247.68
32,360.97
336
1,342.20
91.02
1,251.18
31,109.79
337
1,342.20
87.50
1,254.70
29,855.08
338
1,342.20
83.97
1,258.23
28,596.85
339
1,342.20
80.43
1,261.77
27,335.08
340
1,342.20
76.88
1,265.32
26,069.76
341
1,342.20
73.32
1,268.88
24,800.88
342
1,342.20
69.75
1,272.45
23,528.43
343
1,342.20
66.17
1,276.03
22,252.41
344
1,342.20
62.58
1,279.62
20,972.79
345
1,342.20
58.99
1,283.21
19,689.58
346
1,342.20
55.38
1,286.82
18,402.75
347
1,342.20
51.76
1,290.44
17,112.31
348
1,342.20
48.13
1,294.07
15,818.24
349
1,342.20
44.49
1,297.71
14,520.53
350
1,342.20
40.84
1,301.36
13,219.17
351
1,342.20
37.18
1,305.02
11,914.15
352
1,342.20
33.51
1,308.69
10,605.46
353
1,342.20
29.83
1,312.37
9,293.08
354
1,342.20
26.14
1,316.06
7,977.02
355
1,342.20
22.44
1,319.76
6,657.26
356
1,342.20
18.72
1,323.48
5,333.78
357
1,342.20
15.00
1,327.20
4,006.58
358
1,342.20
11.27
1,330.93
2,675.65
359
1,342.20
7.53
1,334.67
1,340.97
360
1,344.75
3.77
1,340.97
0.00
Totals
483,194.55
179,594.55
303,600.00

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