Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,340.05  
 

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
1,340.05
833.93
506.12
307,405.88
2
1,340.05
832.56
507.49
306,898.39
3
1,340.05
831.18
508.87
306,389.52
4
1,340.05
829.80
510.25
305,879.27
5
1,340.05
828.42
511.63
305,367.65
6
1,340.05
827.04
513.01
304,854.63
7
1,340.05
825.65
514.40
304,340.23
8
1,340.05
824.25
515.80
303,824.44
9
1,340.05
822.86
517.19
303,307.25
10
1,340.05
821.46
518.59
302,788.65
11
1,340.05
820.05
520.00
302,268.65
12
1,340.05
818.64
521.41
301,747.25
13
1,340.05
817.23
522.82
301,224.43
14
1,340.05
815.82
524.23
300,700.20
15
1,340.05
814.40
525.65
300,174.54
16
1,340.05
812.97
527.08
299,647.47
17
1,340.05
811.55
528.50
299,118.96
18
1,340.05
810.11
529.94
298,589.03
19
1,340.05
808.68
531.37
298,057.65
20
1,340.05
807.24
532.81
297,524.84
21
1,340.05
805.80
534.25
296,990.59
22
1,340.05
804.35
535.70
296,454.89
23
1,340.05
802.90
537.15
295,917.74
24
1,340.05
801.44
538.61
295,379.13
25
1,340.05
799.99
540.06
294,839.07
26
1,340.05
798.52
541.53
294,297.54
27
1,340.05
797.06
542.99
293,754.55
28
1,340.05
795.59
544.46
293,210.08
29
1,340.05
794.11
545.94
292,664.14
30
1,340.05
792.63
547.42
292,116.72
31
1,340.05
791.15
548.90
291,567.82
32
1,340.05
789.66
550.39
291,017.44
33
1,340.05
788.17
551.88
290,465.56
34
1,340.05
786.68
553.37
289,912.19
35
1,340.05
785.18
554.87
289,357.31
36
1,340.05
783.68
556.37
288,800.94
37
1,340.05
782.17
557.88
288,243.06
38
1,340.05
780.66
559.39
287,683.67
39
1,340.05
779.14
560.91
287,122.76
40
1,340.05
777.62
562.43
286,560.34
41
1,340.05
776.10
563.95
285,996.39
42
1,340.05
774.57
565.48
285,430.91
43
1,340.05
773.04
567.01
284,863.90
44
1,340.05
771.51
568.54
284,295.36
45
1,340.05
769.97
570.08
283,725.27
46
1,340.05
768.42
571.63
283,153.65
47
1,340.05
766.87
573.18
282,580.47
48
1,340.05
765.32
574.73
282,005.74
49
1,340.05
763.77
576.28
281,429.46
50
1,340.05
762.20
577.85
280,851.61
51
1,340.05
760.64
579.41
280,272.20
52
1,340.05
759.07
580.98
279,691.22
53
1,340.05
757.50
582.55
279,108.67
54
1,340.05
755.92
584.13
278,524.54
55
1,340.05
754.34
585.71
277,938.83
56
1,340.05
752.75
587.30
277,351.53
57
1,340.05
751.16
588.89
276,762.64
58
1,340.05
749.57
590.48
276,172.16
59
1,340.05
747.97
592.08
275,580.07
60
1,340.05
746.36
593.69
274,986.38
61
1,340.05
744.75
595.30
274,391.09
62
1,340.05
743.14
596.91
273,794.18
63
1,340.05
741.53
598.52
273,195.66
64
1,340.05
739.90
600.15
272,595.51
65
1,340.05
738.28
601.77
271,993.74
66
1,340.05
736.65
603.40
271,390.34
67
1,340.05
735.02
605.03
270,785.31
68
1,340.05
733.38
606.67
270,178.63
69
1,340.05
731.73
608.32
269,570.32
70
1,340.05
730.09
609.96
268,960.35
71
1,340.05
728.43
611.62
268,348.74
72
1,340.05
726.78
613.27
267,735.47
73
1,340.05
725.12
614.93
267,120.53
74
1,340.05
723.45
616.60
266,503.93
75
1,340.05
721.78
618.27
265,885.67
76
1,340.05
720.11
619.94
265,265.72
77
1,340.05
718.43
621.62
264,644.10
78
1,340.05
716.74
623.31
264,020.80
79
1,340.05
715.06
624.99
263,395.80
80
1,340.05
713.36
626.69
262,769.12
81
1,340.05
711.67
628.38
262,140.73
82
1,340.05
709.96
630.09
261,510.65
83
1,340.05
708.26
631.79
260,878.85
84
1,340.05
706.55
633.50
260,245.35
85
1,340.05
704.83
635.22
259,610.13
86
1,340.05
703.11
636.94
258,973.19
87
1,340.05
701.39
638.66
258,334.53
88
1,340.05
699.66
640.39
257,694.13
89
1,340.05
697.92
642.13
257,052.01
90
1,340.05
696.18
643.87
256,408.14
91
1,340.05
694.44
645.61
255,762.53
92
1,340.05
692.69
647.36
255,115.17
93
1,340.05
690.94
649.11
254,466.05
94
1,340.05
689.18
650.87
253,815.18
95
1,340.05
687.42
652.63
253,162.55
96
1,340.05
685.65
654.40
252,508.15
97
1,340.05
683.88
656.17
251,851.97
98
1,340.05
682.10
657.95
251,194.02
99
1,340.05
680.32
659.73
250,534.29
100
1,340.05
678.53
661.52
249,872.77
101
1,340.05
676.74
663.31
249,209.46
102
1,340.05
674.94
665.11
248,544.35
103
1,340.05
673.14
666.91
247,877.44
104
1,340.05
671.33
668.72
247,208.73
105
1,340.05
669.52
670.53
246,538.20
106
1,340.05
667.71
672.34
245,865.86
107
1,340.05
665.89
674.16
245,191.70
108
1,340.05
664.06
675.99
244,515.71
109
1,340.05
662.23
677.82
243,837.89
110
1,340.05
660.39
679.66
243,158.23
111
1,340.05
658.55
681.50
242,476.73
112
1,340.05
656.71
683.34
241,793.39
113
1,340.05
654.86
685.19
241,108.20
114
1,340.05
653.00
687.05
240,421.15
115
1,340.05
651.14
688.91
239,732.24
116
1,340.05
649.27
690.78
239,041.47
117
1,340.05
647.40
692.65
238,348.82
118
1,340.05
645.53
694.52
237,654.30
119
1,340.05
643.65
696.40
236,957.90
120
1,340.05
641.76
698.29
236,259.61
121
1,340.05
639.87
700.18
235,559.43
122
1,340.05
637.97
702.08
234,857.35
123
1,340.05
636.07
703.98
234,153.37
124
1,340.05
634.17
705.88
233,447.49
125
1,340.05
632.25
707.80
232,739.69
126
1,340.05
630.34
709.71
232,029.98
127
1,340.05
628.41
711.64
231,318.34
128
1,340.05
626.49
713.56
230,604.78
129
1,340.05
624.55
715.50
229,889.28
130
1,340.05
622.62
717.43
229,171.85
131
1,340.05
620.67
719.38
228,452.47
132
1,340.05
618.73
721.32
227,731.15
133
1,340.05
616.77
723.28
227,007.87
134
1,340.05
614.81
725.24
226,282.63
135
1,340.05
612.85
727.20
225,555.43
136
1,340.05
610.88
729.17
224,826.26
137
1,340.05
608.90
731.15
224,095.12
138
1,340.05
606.92
733.13
223,361.99
139
1,340.05
604.94
735.11
222,626.88
140
1,340.05
602.95
737.10
221,889.78
141
1,340.05
600.95
739.10
221,150.68
142
1,340.05
598.95
741.10
220,409.58
143
1,340.05
596.94
743.11
219,666.47
144
1,340.05
594.93
745.12
218,921.35
145
1,340.05
592.91
747.14
218,174.21
146
1,340.05
590.89
749.16
217,425.05
147
1,340.05
588.86
751.19
216,673.86
148
1,340.05
586.83
753.22
215,920.64
149
1,340.05
584.79
755.26
215,165.37
150
1,340.05
582.74
757.31
214,408.06
151
1,340.05
580.69
759.36
213,648.70
152
1,340.05
578.63
761.42
212,887.28
153
1,340.05
576.57
763.48
212,123.80
154
1,340.05
574.50
765.55
211,358.25
155
1,340.05
572.43
767.62
210,590.63
156
1,340.05
570.35
769.70
209,820.93
157
1,340.05
568.27
771.78
209,049.15
158
1,340.05
566.17
773.88
208,275.27
159
1,340.05
564.08
775.97
207,499.30
160
1,340.05
561.98
778.07
206,721.23
161
1,340.05
559.87
780.18
205,941.05
162
1,340.05
557.76
782.29
205,158.75
163
1,340.05
555.64
784.41
204,374.34
164
1,340.05
553.51
786.54
203,587.81
165
1,340.05
551.38
788.67
202,799.14
166
1,340.05
549.25
790.80
202,008.34
167
1,340.05
547.11
792.94
201,215.39
168
1,340.05
544.96
795.09
200,420.30
169
1,340.05
542.80
797.25
199,623.06
170
1,340.05
540.65
799.40
198,823.65
171
1,340.05
538.48
801.57
198,022.08
172
1,340.05
536.31
803.74
197,218.34
173
1,340.05
534.13
805.92
196,412.43
174
1,340.05
531.95
808.10
195,604.33
175
1,340.05
529.76
810.29
194,794.04
176
1,340.05
527.57
812.48
193,981.56
177
1,340.05
525.37
814.68
193,166.87
178
1,340.05
523.16
816.89
192,349.98
179
1,340.05
520.95
819.10
191,530.88
180
1,340.05
518.73
821.32
190,709.56
181
1,340.05
516.51
823.54
189,886.02
182
1,340.05
514.27
825.78
189,060.24
183
1,340.05
512.04
828.01
188,232.23
184
1,340.05
509.80
830.25
187,401.97
185
1,340.05
507.55
832.50
186,569.47
186
1,340.05
505.29
834.76
185,734.71
187
1,340.05
503.03
837.02
184,897.69
188
1,340.05
500.76
839.29
184,058.41
189
1,340.05
498.49
841.56
183,216.85
190
1,340.05
496.21
843.84
182,373.01
191
1,340.05
493.93
846.12
181,526.89
192
1,340.05
491.64
848.41
180,678.48
193
1,340.05
489.34
850.71
179,827.76
194
1,340.05
487.03
853.02
178,974.75
195
1,340.05
484.72
855.33
178,119.42
196
1,340.05
482.41
857.64
177,261.78
197
1,340.05
480.08
859.97
176,401.81
198
1,340.05
477.75
862.30
175,539.52
199
1,340.05
475.42
864.63
174,674.88
200
1,340.05
473.08
866.97
173,807.91
201
1,340.05
470.73
869.32
172,938.59
202
1,340.05
468.38
871.67
172,066.92
203
1,340.05
466.01
874.04
171,192.88
204
1,340.05
463.65
876.40
170,316.48
205
1,340.05
461.27
878.78
169,437.70
206
1,340.05
458.89
881.16
168,556.55
207
1,340.05
456.51
883.54
167,673.00
208
1,340.05
454.11
885.94
166,787.07
209
1,340.05
451.71
888.34
165,898.73
210
1,340.05
449.31
890.74
165,007.99
211
1,340.05
446.90
893.15
164,114.84
212
1,340.05
444.48
895.57
163,219.27
213
1,340.05
442.05
898.00
162,321.27
214
1,340.05
439.62
900.43
161,420.84
215
1,340.05
437.18
902.87
160,517.97
216
1,340.05
434.74
905.31
159,612.66
217
1,340.05
432.28
907.77
158,704.89
218
1,340.05
429.83
910.22
157,794.67
219
1,340.05
427.36
912.69
156,881.98
220
1,340.05
424.89
915.16
155,966.82
221
1,340.05
422.41
917.64
155,049.18
222
1,340.05
419.92
920.13
154,129.05
223
1,340.05
417.43
922.62
153,206.43
224
1,340.05
414.93
925.12
152,281.32
225
1,340.05
412.43
927.62
151,353.70
226
1,340.05
409.92
930.13
150,423.56
227
1,340.05
407.40
932.65
149,490.91
228
1,340.05
404.87
935.18
148,555.73
229
1,340.05
402.34
937.71
147,618.02
230
1,340.05
399.80
940.25
146,677.77
231
1,340.05
397.25
942.80
145,734.97
232
1,340.05
394.70
945.35
144,789.62
233
1,340.05
392.14
947.91
143,841.71
234
1,340.05
389.57
950.48
142,891.23
235
1,340.05
387.00
953.05
141,938.18
236
1,340.05
384.42
955.63
140,982.54
237
1,340.05
381.83
958.22
140,024.32
238
1,340.05
379.23
960.82
139,063.50
239
1,340.05
376.63
963.42
138,100.08
240
1,340.05
374.02
966.03
137,134.05
241
1,340.05
371.40
968.65
136,165.41
242
1,340.05
368.78
971.27
135,194.14
243
1,340.05
366.15
973.90
134,220.24
244
1,340.05
363.51
976.54
133,243.70
245
1,340.05
360.87
979.18
132,264.52
246
1,340.05
358.22
981.83
131,282.69
247
1,340.05
355.56
984.49
130,298.20
248
1,340.05
352.89
987.16
129,311.04
249
1,340.05
350.22
989.83
128,321.20
250
1,340.05
347.54
992.51
127,328.69
251
1,340.05
344.85
995.20
126,333.49
252
1,340.05
342.15
997.90
125,335.59
253
1,340.05
339.45
1,000.60
124,334.99
254
1,340.05
336.74
1,003.31
123,331.68
255
1,340.05
334.02
1,006.03
122,325.66
256
1,340.05
331.30
1,008.75
121,316.91
257
1,340.05
328.57
1,011.48
120,305.42
258
1,340.05
325.83
1,014.22
119,291.20
259
1,340.05
323.08
1,016.97
118,274.23
260
1,340.05
320.33
1,019.72
117,254.51
261
1,340.05
317.56
1,022.49
116,232.02
262
1,340.05
314.80
1,025.25
115,206.77
263
1,340.05
312.02
1,028.03
114,178.73
264
1,340.05
309.23
1,030.82
113,147.92
265
1,340.05
306.44
1,033.61
112,114.31
266
1,340.05
303.64
1,036.41
111,077.90
267
1,340.05
300.84
1,039.21
110,038.69
268
1,340.05
298.02
1,042.03
108,996.66
269
1,340.05
295.20
1,044.85
107,951.81
270
1,340.05
292.37
1,047.68
106,904.13
271
1,340.05
289.53
1,050.52
105,853.61
272
1,340.05
286.69
1,053.36
104,800.25
273
1,340.05
283.83
1,056.22
103,744.03
274
1,340.05
280.97
1,059.08
102,684.96
275
1,340.05
278.11
1,061.94
101,623.01
276
1,340.05
275.23
1,064.82
100,558.19
277
1,340.05
272.35
1,067.70
99,490.48
278
1,340.05
269.45
1,070.60
98,419.89
279
1,340.05
266.55
1,073.50
97,346.39
280
1,340.05
263.65
1,076.40
96,269.99
281
1,340.05
260.73
1,079.32
95,190.67
282
1,340.05
257.81
1,082.24
94,108.43
283
1,340.05
254.88
1,085.17
93,023.26
284
1,340.05
251.94
1,088.11
91,935.14
285
1,340.05
248.99
1,091.06
90,844.08
286
1,340.05
246.04
1,094.01
89,750.07
287
1,340.05
243.07
1,096.98
88,653.09
288
1,340.05
240.10
1,099.95
87,553.15
289
1,340.05
237.12
1,102.93
86,450.22
290
1,340.05
234.14
1,105.91
85,344.30
291
1,340.05
231.14
1,108.91
84,235.40
292
1,340.05
228.14
1,111.91
83,123.48
293
1,340.05
225.13
1,114.92
82,008.56
294
1,340.05
222.11
1,117.94
80,890.62
295
1,340.05
219.08
1,120.97
79,769.64
296
1,340.05
216.04
1,124.01
78,645.64
297
1,340.05
213.00
1,127.05
77,518.59
298
1,340.05
209.95
1,130.10
76,388.48
299
1,340.05
206.89
1,133.16
75,255.32
300
1,340.05
203.82
1,136.23
74,119.08
301
1,340.05
200.74
1,139.31
72,979.77
302
1,340.05
197.65
1,142.40
71,837.38
303
1,340.05
194.56
1,145.49
70,691.89
304
1,340.05
191.46
1,148.59
69,543.29
305
1,340.05
188.35
1,151.70
68,391.59
306
1,340.05
185.23
1,154.82
67,236.77
307
1,340.05
182.10
1,157.95
66,078.82
308
1,340.05
178.96
1,161.09
64,917.73
309
1,340.05
175.82
1,164.23
63,753.50
310
1,340.05
172.67
1,167.38
62,586.11
311
1,340.05
169.50
1,170.55
61,415.57
312
1,340.05
166.33
1,173.72
60,241.85
313
1,340.05
163.16
1,176.89
59,064.96
314
1,340.05
159.97
1,180.08
57,884.87
315
1,340.05
156.77
1,183.28
56,701.60
316
1,340.05
153.57
1,186.48
55,515.11
317
1,340.05
150.35
1,189.70
54,325.42
318
1,340.05
147.13
1,192.92
53,132.50
319
1,340.05
143.90
1,196.15
51,936.35
320
1,340.05
140.66
1,199.39
50,736.96
321
1,340.05
137.41
1,202.64
49,534.32
322
1,340.05
134.16
1,205.89
48,328.43
323
1,340.05
130.89
1,209.16
47,119.27
324
1,340.05
127.61
1,212.44
45,906.83
325
1,340.05
124.33
1,215.72
44,691.11
326
1,340.05
121.04
1,219.01
43,472.10
327
1,340.05
117.74
1,222.31
42,249.79
328
1,340.05
114.43
1,225.62
41,024.16
329
1,340.05
111.11
1,228.94
39,795.22
330
1,340.05
107.78
1,232.27
38,562.95
331
1,340.05
104.44
1,235.61
37,327.34
332
1,340.05
101.09
1,238.96
36,088.39
333
1,340.05
97.74
1,242.31
34,846.08
334
1,340.05
94.37
1,245.68
33,600.40
335
1,340.05
91.00
1,249.05
32,351.35
336
1,340.05
87.62
1,252.43
31,098.92
337
1,340.05
84.23
1,255.82
29,843.10
338
1,340.05
80.83
1,259.22
28,583.87
339
1,340.05
77.41
1,262.64
27,321.24
340
1,340.05
74.00
1,266.05
26,055.18
341
1,340.05
70.57
1,269.48
24,785.70
342
1,340.05
67.13
1,272.92
23,512.78
343
1,340.05
63.68
1,276.37
22,236.41
344
1,340.05
60.22
1,279.83
20,956.58
345
1,340.05
56.76
1,283.29
19,673.29
346
1,340.05
53.28
1,286.77
18,386.52
347
1,340.05
49.80
1,290.25
17,096.27
348
1,340.05
46.30
1,293.75
15,802.52
349
1,340.05
42.80
1,297.25
14,505.27
350
1,340.05
39.29
1,300.76
13,204.50
351
1,340.05
35.76
1,304.29
11,900.21
352
1,340.05
32.23
1,307.82
10,592.39
353
1,340.05
28.69
1,311.36
9,281.03
354
1,340.05
25.14
1,314.91
7,966.12
355
1,340.05
21.57
1,318.48
6,647.64
356
1,340.05
18.00
1,322.05
5,325.60
357
1,340.05
14.42
1,325.63
3,999.97
358
1,340.05
10.83
1,329.22
2,670.75
359
1,340.05
7.23
1,332.82
1,337.94
360
1,341.56
3.62
1,337.94
0.00
Totals
482,419.51
174,507.51
307,912.00

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