Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,538.30  
 

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
1,538.30
1,138.50
399.80
303,200.20
2
1,538.30
1,137.00
401.30
302,798.90
3
1,538.30
1,135.50
402.80
302,396.10
4
1,538.30
1,133.99
404.31
301,991.78
5
1,538.30
1,132.47
405.83
301,585.95
6
1,538.30
1,130.95
407.35
301,178.60
7
1,538.30
1,129.42
408.88
300,769.72
8
1,538.30
1,127.89
410.41
300,359.30
9
1,538.30
1,126.35
411.95
299,947.35
10
1,538.30
1,124.80
413.50
299,533.85
11
1,538.30
1,123.25
415.05
299,118.81
12
1,538.30
1,121.70
416.60
298,702.20
13
1,538.30
1,120.13
418.17
298,284.04
14
1,538.30
1,118.57
419.73
297,864.30
15
1,538.30
1,116.99
421.31
297,442.99
16
1,538.30
1,115.41
422.89
297,020.10
17
1,538.30
1,113.83
424.47
296,595.63
18
1,538.30
1,112.23
426.07
296,169.56
19
1,538.30
1,110.64
427.66
295,741.90
20
1,538.30
1,109.03
429.27
295,312.63
21
1,538.30
1,107.42
430.88
294,881.75
22
1,538.30
1,105.81
432.49
294,449.26
23
1,538.30
1,104.18
434.12
294,015.14
24
1,538.30
1,102.56
435.74
293,579.40
25
1,538.30
1,100.92
437.38
293,142.02
26
1,538.30
1,099.28
439.02
292,703.01
27
1,538.30
1,097.64
440.66
292,262.34
28
1,538.30
1,095.98
442.32
291,820.03
29
1,538.30
1,094.33
443.97
291,376.05
30
1,538.30
1,092.66
445.64
290,930.41
31
1,538.30
1,090.99
447.31
290,483.10
32
1,538.30
1,089.31
448.99
290,034.11
33
1,538.30
1,087.63
450.67
289,583.44
34
1,538.30
1,085.94
452.36
289,131.08
35
1,538.30
1,084.24
454.06
288,677.02
36
1,538.30
1,082.54
455.76
288,221.26
37
1,538.30
1,080.83
457.47
287,763.79
38
1,538.30
1,079.11
459.19
287,304.60
39
1,538.30
1,077.39
460.91
286,843.69
40
1,538.30
1,075.66
462.64
286,381.06
41
1,538.30
1,073.93
464.37
285,916.69
42
1,538.30
1,072.19
466.11
285,450.57
43
1,538.30
1,070.44
467.86
284,982.71
44
1,538.30
1,068.69
469.61
284,513.10
45
1,538.30
1,066.92
471.38
284,041.72
46
1,538.30
1,065.16
473.14
283,568.58
47
1,538.30
1,063.38
474.92
283,093.66
48
1,538.30
1,061.60
476.70
282,616.96
49
1,538.30
1,059.81
478.49
282,138.48
50
1,538.30
1,058.02
480.28
281,658.20
51
1,538.30
1,056.22
482.08
281,176.11
52
1,538.30
1,054.41
483.89
280,692.22
53
1,538.30
1,052.60
485.70
280,206.52
54
1,538.30
1,050.77
487.53
279,719.00
55
1,538.30
1,048.95
489.35
279,229.64
56
1,538.30
1,047.11
491.19
278,738.45
57
1,538.30
1,045.27
493.03
278,245.42
58
1,538.30
1,043.42
494.88
277,750.54
59
1,538.30
1,041.56
496.74
277,253.81
60
1,538.30
1,039.70
498.60
276,755.21
61
1,538.30
1,037.83
500.47
276,254.74
62
1,538.30
1,035.96
502.34
275,752.40
63
1,538.30
1,034.07
504.23
275,248.17
64
1,538.30
1,032.18
506.12
274,742.05
65
1,538.30
1,030.28
508.02
274,234.03
66
1,538.30
1,028.38
509.92
273,724.11
67
1,538.30
1,026.47
511.83
273,212.27
68
1,538.30
1,024.55
513.75
272,698.52
69
1,538.30
1,022.62
515.68
272,182.84
70
1,538.30
1,020.69
517.61
271,665.22
71
1,538.30
1,018.74
519.56
271,145.67
72
1,538.30
1,016.80
521.50
270,624.17
73
1,538.30
1,014.84
523.46
270,100.71
74
1,538.30
1,012.88
525.42
269,575.28
75
1,538.30
1,010.91
527.39
269,047.89
76
1,538.30
1,008.93
529.37
268,518.52
77
1,538.30
1,006.94
531.36
267,987.16
78
1,538.30
1,004.95
533.35
267,453.82
79
1,538.30
1,002.95
535.35
266,918.47
80
1,538.30
1,000.94
537.36
266,381.11
81
1,538.30
998.93
539.37
265,841.74
82
1,538.30
996.91
541.39
265,300.35
83
1,538.30
994.88
543.42
264,756.92
84
1,538.30
992.84
545.46
264,211.46
85
1,538.30
990.79
547.51
263,663.96
86
1,538.30
988.74
549.56
263,114.40
87
1,538.30
986.68
551.62
262,562.78
88
1,538.30
984.61
553.69
262,009.09
89
1,538.30
982.53
555.77
261,453.32
90
1,538.30
980.45
557.85
260,895.47
91
1,538.30
978.36
559.94
260,335.53
92
1,538.30
976.26
562.04
259,773.49
93
1,538.30
974.15
564.15
259,209.34
94
1,538.30
972.04
566.26
258,643.07
95
1,538.30
969.91
568.39
258,074.68
96
1,538.30
967.78
570.52
257,504.16
97
1,538.30
965.64
572.66
256,931.50
98
1,538.30
963.49
574.81
256,356.70
99
1,538.30
961.34
576.96
255,779.73
100
1,538.30
959.17
579.13
255,200.61
101
1,538.30
957.00
581.30
254,619.31
102
1,538.30
954.82
583.48
254,035.83
103
1,538.30
952.63
585.67
253,450.17
104
1,538.30
950.44
587.86
252,862.31
105
1,538.30
948.23
590.07
252,272.24
106
1,538.30
946.02
592.28
251,679.96
107
1,538.30
943.80
594.50
251,085.46
108
1,538.30
941.57
596.73
250,488.73
109
1,538.30
939.33
598.97
249,889.76
110
1,538.30
937.09
601.21
249,288.55
111
1,538.30
934.83
603.47
248,685.08
112
1,538.30
932.57
605.73
248,079.35
113
1,538.30
930.30
608.00
247,471.35
114
1,538.30
928.02
610.28
246,861.07
115
1,538.30
925.73
612.57
246,248.50
116
1,538.30
923.43
614.87
245,633.63
117
1,538.30
921.13
617.17
245,016.45
118
1,538.30
918.81
619.49
244,396.96
119
1,538.30
916.49
621.81
243,775.15
120
1,538.30
914.16
624.14
243,151.01
121
1,538.30
911.82
626.48
242,524.53
122
1,538.30
909.47
628.83
241,895.69
123
1,538.30
907.11
631.19
241,264.50
124
1,538.30
904.74
633.56
240,630.94
125
1,538.30
902.37
635.93
239,995.01
126
1,538.30
899.98
638.32
239,356.69
127
1,538.30
897.59
640.71
238,715.98
128
1,538.30
895.18
643.12
238,072.86
129
1,538.30
892.77
645.53
237,427.34
130
1,538.30
890.35
647.95
236,779.39
131
1,538.30
887.92
650.38
236,129.01
132
1,538.30
885.48
652.82
235,476.20
133
1,538.30
883.04
655.26
234,820.93
134
1,538.30
880.58
657.72
234,163.21
135
1,538.30
878.11
660.19
233,503.02
136
1,538.30
875.64
662.66
232,840.36
137
1,538.30
873.15
665.15
232,175.21
138
1,538.30
870.66
667.64
231,507.57
139
1,538.30
868.15
670.15
230,837.42
140
1,538.30
865.64
672.66
230,164.76
141
1,538.30
863.12
675.18
229,489.58
142
1,538.30
860.59
677.71
228,811.86
143
1,538.30
858.04
680.26
228,131.61
144
1,538.30
855.49
682.81
227,448.80
145
1,538.30
852.93
685.37
226,763.44
146
1,538.30
850.36
687.94
226,075.50
147
1,538.30
847.78
690.52
225,384.98
148
1,538.30
845.19
693.11
224,691.88
149
1,538.30
842.59
695.71
223,996.17
150
1,538.30
839.99
698.31
223,297.86
151
1,538.30
837.37
700.93
222,596.92
152
1,538.30
834.74
703.56
221,893.36
153
1,538.30
832.10
706.20
221,187.16
154
1,538.30
829.45
708.85
220,478.31
155
1,538.30
826.79
711.51
219,766.81
156
1,538.30
824.13
714.17
219,052.63
157
1,538.30
821.45
716.85
218,335.78
158
1,538.30
818.76
719.54
217,616.24
159
1,538.30
816.06
722.24
216,894.00
160
1,538.30
813.35
724.95
216,169.05
161
1,538.30
810.63
727.67
215,441.39
162
1,538.30
807.91
730.39
214,710.99
163
1,538.30
805.17
733.13
213,977.86
164
1,538.30
802.42
735.88
213,241.97
165
1,538.30
799.66
738.64
212,503.33
166
1,538.30
796.89
741.41
211,761.92
167
1,538.30
794.11
744.19
211,017.73
168
1,538.30
791.32
746.98
210,270.74
169
1,538.30
788.52
749.78
209,520.96
170
1,538.30
785.70
752.60
208,768.36
171
1,538.30
782.88
755.42
208,012.94
172
1,538.30
780.05
758.25
207,254.69
173
1,538.30
777.21
761.09
206,493.60
174
1,538.30
774.35
763.95
205,729.65
175
1,538.30
771.49
766.81
204,962.83
176
1,538.30
768.61
769.69
204,193.14
177
1,538.30
765.72
772.58
203,420.57
178
1,538.30
762.83
775.47
202,645.10
179
1,538.30
759.92
778.38
201,866.72
180
1,538.30
757.00
781.30
201,085.42
181
1,538.30
754.07
784.23
200,301.19
182
1,538.30
751.13
787.17
199,514.02
183
1,538.30
748.18
790.12
198,723.89
184
1,538.30
745.21
793.09
197,930.81
185
1,538.30
742.24
796.06
197,134.75
186
1,538.30
739.26
799.04
196,335.70
187
1,538.30
736.26
802.04
195,533.66
188
1,538.30
733.25
805.05
194,728.61
189
1,538.30
730.23
808.07
193,920.55
190
1,538.30
727.20
811.10
193,109.45
191
1,538.30
724.16
814.14
192,295.31
192
1,538.30
721.11
817.19
191,478.12
193
1,538.30
718.04
820.26
190,657.86
194
1,538.30
714.97
823.33
189,834.53
195
1,538.30
711.88
826.42
189,008.10
196
1,538.30
708.78
829.52
188,178.59
197
1,538.30
705.67
832.63
187,345.95
198
1,538.30
702.55
835.75
186,510.20
199
1,538.30
699.41
838.89
185,671.32
200
1,538.30
696.27
842.03
184,829.28
201
1,538.30
693.11
845.19
183,984.09
202
1,538.30
689.94
848.36
183,135.73
203
1,538.30
686.76
851.54
182,284.19
204
1,538.30
683.57
854.73
181,429.46
205
1,538.30
680.36
857.94
180,571.52
206
1,538.30
677.14
861.16
179,710.36
207
1,538.30
673.91
864.39
178,845.98
208
1,538.30
670.67
867.63
177,978.35
209
1,538.30
667.42
870.88
177,107.47
210
1,538.30
664.15
874.15
176,233.32
211
1,538.30
660.87
877.43
175,355.89
212
1,538.30
657.58
880.72
174,475.18
213
1,538.30
654.28
884.02
173,591.16
214
1,538.30
650.97
887.33
172,703.83
215
1,538.30
647.64
890.66
171,813.17
216
1,538.30
644.30
894.00
170,919.17
217
1,538.30
640.95
897.35
170,021.81
218
1,538.30
637.58
900.72
169,121.10
219
1,538.30
634.20
904.10
168,217.00
220
1,538.30
630.81
907.49
167,309.51
221
1,538.30
627.41
910.89
166,398.62
222
1,538.30
623.99
914.31
165,484.32
223
1,538.30
620.57
917.73
164,566.58
224
1,538.30
617.12
921.18
163,645.41
225
1,538.30
613.67
924.63
162,720.78
226
1,538.30
610.20
928.10
161,792.68
227
1,538.30
606.72
931.58
160,861.11
228
1,538.30
603.23
935.07
159,926.03
229
1,538.30
599.72
938.58
158,987.46
230
1,538.30
596.20
942.10
158,045.36
231
1,538.30
592.67
945.63
157,099.73
232
1,538.30
589.12
949.18
156,150.55
233
1,538.30
585.56
952.74
155,197.82
234
1,538.30
581.99
956.31
154,241.51
235
1,538.30
578.41
959.89
153,281.62
236
1,538.30
574.81
963.49
152,318.12
237
1,538.30
571.19
967.11
151,351.02
238
1,538.30
567.57
970.73
150,380.28
239
1,538.30
563.93
974.37
149,405.91
240
1,538.30
560.27
978.03
148,427.88
241
1,538.30
556.60
981.70
147,446.18
242
1,538.30
552.92
985.38
146,460.81
243
1,538.30
549.23
989.07
145,471.74
244
1,538.30
545.52
992.78
144,478.95
245
1,538.30
541.80
996.50
143,482.45
246
1,538.30
538.06
1,000.24
142,482.21
247
1,538.30
534.31
1,003.99
141,478.22
248
1,538.30
530.54
1,007.76
140,470.46
249
1,538.30
526.76
1,011.54
139,458.93
250
1,538.30
522.97
1,015.33
138,443.60
251
1,538.30
519.16
1,019.14
137,424.46
252
1,538.30
515.34
1,022.96
136,401.50
253
1,538.30
511.51
1,026.79
135,374.71
254
1,538.30
507.66
1,030.64
134,344.06
255
1,538.30
503.79
1,034.51
133,309.55
256
1,538.30
499.91
1,038.39
132,271.16
257
1,538.30
496.02
1,042.28
131,228.88
258
1,538.30
492.11
1,046.19
130,182.69
259
1,538.30
488.19
1,050.11
129,132.57
260
1,538.30
484.25
1,054.05
128,078.52
261
1,538.30
480.29
1,058.01
127,020.52
262
1,538.30
476.33
1,061.97
125,958.54
263
1,538.30
472.34
1,065.96
124,892.59
264
1,538.30
468.35
1,069.95
123,822.63
265
1,538.30
464.33
1,073.97
122,748.67
266
1,538.30
460.31
1,077.99
121,670.68
267
1,538.30
456.27
1,082.03
120,588.64
268
1,538.30
452.21
1,086.09
119,502.55
269
1,538.30
448.13
1,090.17
118,412.38
270
1,538.30
444.05
1,094.25
117,318.13
271
1,538.30
439.94
1,098.36
116,219.77
272
1,538.30
435.82
1,102.48
115,117.30
273
1,538.30
431.69
1,106.61
114,010.69
274
1,538.30
427.54
1,110.76
112,899.93
275
1,538.30
423.37
1,114.93
111,785.00
276
1,538.30
419.19
1,119.11
110,665.90
277
1,538.30
415.00
1,123.30
109,542.59
278
1,538.30
410.78
1,127.52
108,415.08
279
1,538.30
406.56
1,131.74
107,283.33
280
1,538.30
402.31
1,135.99
106,147.35
281
1,538.30
398.05
1,140.25
105,007.10
282
1,538.30
393.78
1,144.52
103,862.58
283
1,538.30
389.48
1,148.82
102,713.76
284
1,538.30
385.18
1,153.12
101,560.64
285
1,538.30
380.85
1,157.45
100,403.19
286
1,538.30
376.51
1,161.79
99,241.40
287
1,538.30
372.16
1,166.14
98,075.26
288
1,538.30
367.78
1,170.52
96,904.74
289
1,538.30
363.39
1,174.91
95,729.83
290
1,538.30
358.99
1,179.31
94,550.52
291
1,538.30
354.56
1,183.74
93,366.78
292
1,538.30
350.13
1,188.17
92,178.61
293
1,538.30
345.67
1,192.63
90,985.98
294
1,538.30
341.20
1,197.10
89,788.88
295
1,538.30
336.71
1,201.59
88,587.28
296
1,538.30
332.20
1,206.10
87,381.19
297
1,538.30
327.68
1,210.62
86,170.57
298
1,538.30
323.14
1,215.16
84,955.41
299
1,538.30
318.58
1,219.72
83,735.69
300
1,538.30
314.01
1,224.29
82,511.40
301
1,538.30
309.42
1,228.88
81,282.51
302
1,538.30
304.81
1,233.49
80,049.02
303
1,538.30
300.18
1,238.12
78,810.91
304
1,538.30
295.54
1,242.76
77,568.15
305
1,538.30
290.88
1,247.42
76,320.73
306
1,538.30
286.20
1,252.10
75,068.63
307
1,538.30
281.51
1,256.79
73,811.84
308
1,538.30
276.79
1,261.51
72,550.33
309
1,538.30
272.06
1,266.24
71,284.10
310
1,538.30
267.32
1,270.98
70,013.11
311
1,538.30
262.55
1,275.75
68,737.36
312
1,538.30
257.77
1,280.53
67,456.83
313
1,538.30
252.96
1,285.34
66,171.49
314
1,538.30
248.14
1,290.16
64,881.33
315
1,538.30
243.30
1,295.00
63,586.34
316
1,538.30
238.45
1,299.85
62,286.49
317
1,538.30
233.57
1,304.73
60,981.76
318
1,538.30
228.68
1,309.62
59,672.14
319
1,538.30
223.77
1,314.53
58,357.61
320
1,538.30
218.84
1,319.46
57,038.15
321
1,538.30
213.89
1,324.41
55,713.75
322
1,538.30
208.93
1,329.37
54,384.37
323
1,538.30
203.94
1,334.36
53,050.02
324
1,538.30
198.94
1,339.36
51,710.65
325
1,538.30
193.91
1,344.39
50,366.27
326
1,538.30
188.87
1,349.43
49,016.84
327
1,538.30
183.81
1,354.49
47,662.35
328
1,538.30
178.73
1,359.57
46,302.79
329
1,538.30
173.64
1,364.66
44,938.12
330
1,538.30
168.52
1,369.78
43,568.34
331
1,538.30
163.38
1,374.92
42,193.42
332
1,538.30
158.23
1,380.07
40,813.35
333
1,538.30
153.05
1,385.25
39,428.10
334
1,538.30
147.86
1,390.44
38,037.65
335
1,538.30
142.64
1,395.66
36,642.00
336
1,538.30
137.41
1,400.89
35,241.10
337
1,538.30
132.15
1,406.15
33,834.96
338
1,538.30
126.88
1,411.42
32,423.54
339
1,538.30
121.59
1,416.71
31,006.83
340
1,538.30
116.28
1,422.02
29,584.80
341
1,538.30
110.94
1,427.36
28,157.44
342
1,538.30
105.59
1,432.71
26,724.74
343
1,538.30
100.22
1,438.08
25,286.65
344
1,538.30
94.82
1,443.48
23,843.18
345
1,538.30
89.41
1,448.89
22,394.29
346
1,538.30
83.98
1,454.32
20,939.97
347
1,538.30
78.52
1,459.78
19,480.19
348
1,538.30
73.05
1,465.25
18,014.94
349
1,538.30
67.56
1,470.74
16,544.20
350
1,538.30
62.04
1,476.26
15,067.94
351
1,538.30
56.50
1,481.80
13,586.15
352
1,538.30
50.95
1,487.35
12,098.79
353
1,538.30
45.37
1,492.93
10,605.86
354
1,538.30
39.77
1,498.53
9,107.34
355
1,538.30
34.15
1,504.15
7,603.19
356
1,538.30
28.51
1,509.79
6,093.40
357
1,538.30
22.85
1,515.45
4,577.95
358
1,538.30
17.17
1,521.13
3,056.82
359
1,538.30
11.46
1,526.84
1,529.98
360
1,535.72
5.74
1,529.98
0.00
Totals
553,785.42
250,185.42
303,600.00

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