Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,375.80  
 

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
1,375.80
875.25
500.55
310,699.45
2
1,375.80
873.84
501.96
310,197.49
3
1,375.80
872.43
503.37
309,694.12
4
1,375.80
871.01
504.79
309,189.34
5
1,375.80
869.60
506.20
308,683.13
6
1,375.80
868.17
507.63
308,175.50
7
1,375.80
866.74
509.06
307,666.45
8
1,375.80
865.31
510.49
307,155.96
9
1,375.80
863.88
511.92
306,644.04
10
1,375.80
862.44
513.36
306,130.67
11
1,375.80
860.99
514.81
305,615.86
12
1,375.80
859.54
516.26
305,099.61
13
1,375.80
858.09
517.71
304,581.90
14
1,375.80
856.64
519.16
304,062.74
15
1,375.80
855.18
520.62
303,542.11
16
1,375.80
853.71
522.09
303,020.03
17
1,375.80
852.24
523.56
302,496.47
18
1,375.80
850.77
525.03
301,971.44
19
1,375.80
849.29
526.51
301,444.94
20
1,375.80
847.81
527.99
300,916.95
21
1,375.80
846.33
529.47
300,387.48
22
1,375.80
844.84
530.96
299,856.52
23
1,375.80
843.35
532.45
299,324.07
24
1,375.80
841.85
533.95
298,790.11
25
1,375.80
840.35
535.45
298,254.66
26
1,375.80
838.84
536.96
297,717.70
27
1,375.80
837.33
538.47
297,179.23
28
1,375.80
835.82
539.98
296,639.25
29
1,375.80
834.30
541.50
296,097.75
30
1,375.80
832.77
543.03
295,554.72
31
1,375.80
831.25
544.55
295,010.17
32
1,375.80
829.72
546.08
294,464.09
33
1,375.80
828.18
547.62
293,916.47
34
1,375.80
826.64
549.16
293,367.31
35
1,375.80
825.10
550.70
292,816.60
36
1,375.80
823.55
552.25
292,264.35
37
1,375.80
821.99
553.81
291,710.54
38
1,375.80
820.44
555.36
291,155.18
39
1,375.80
818.87
556.93
290,598.25
40
1,375.80
817.31
558.49
290,039.76
41
1,375.80
815.74
560.06
289,479.70
42
1,375.80
814.16
561.64
288,918.06
43
1,375.80
812.58
563.22
288,354.84
44
1,375.80
811.00
564.80
287,790.04
45
1,375.80
809.41
566.39
287,223.65
46
1,375.80
807.82
567.98
286,655.67
47
1,375.80
806.22
569.58
286,086.08
48
1,375.80
804.62
571.18
285,514.90
49
1,375.80
803.01
572.79
284,942.11
50
1,375.80
801.40
574.40
284,367.71
51
1,375.80
799.78
576.02
283,791.70
52
1,375.80
798.16
577.64
283,214.06
53
1,375.80
796.54
579.26
282,634.80
54
1,375.80
794.91
580.89
282,053.91
55
1,375.80
793.28
582.52
281,471.39
56
1,375.80
791.64
584.16
280,887.22
57
1,375.80
790.00
585.80
280,301.42
58
1,375.80
788.35
587.45
279,713.97
59
1,375.80
786.70
589.10
279,124.86
60
1,375.80
785.04
590.76
278,534.10
61
1,375.80
783.38
592.42
277,941.68
62
1,375.80
781.71
594.09
277,347.59
63
1,375.80
780.04
595.76
276,751.83
64
1,375.80
778.36
597.44
276,154.39
65
1,375.80
776.68
599.12
275,555.28
66
1,375.80
775.00
600.80
274,954.48
67
1,375.80
773.31
602.49
274,351.99
68
1,375.80
771.61
604.19
273,747.80
69
1,375.80
769.92
605.88
273,141.92
70
1,375.80
768.21
607.59
272,534.33
71
1,375.80
766.50
609.30
271,925.03
72
1,375.80
764.79
611.01
271,314.02
73
1,375.80
763.07
612.73
270,701.29
74
1,375.80
761.35
614.45
270,086.84
75
1,375.80
759.62
616.18
269,470.66
76
1,375.80
757.89
617.91
268,852.75
77
1,375.80
756.15
619.65
268,233.09
78
1,375.80
754.41
621.39
267,611.70
79
1,375.80
752.66
623.14
266,988.56
80
1,375.80
750.91
624.89
266,363.66
81
1,375.80
749.15
626.65
265,737.01
82
1,375.80
747.39
628.41
265,108.60
83
1,375.80
745.62
630.18
264,478.41
84
1,375.80
743.85
631.95
263,846.46
85
1,375.80
742.07
633.73
263,212.73
86
1,375.80
740.29
635.51
262,577.21
87
1,375.80
738.50
637.30
261,939.91
88
1,375.80
736.71
639.09
261,300.82
89
1,375.80
734.91
640.89
260,659.93
90
1,375.80
733.11
642.69
260,017.23
91
1,375.80
731.30
644.50
259,372.73
92
1,375.80
729.49
646.31
258,726.42
93
1,375.80
727.67
648.13
258,078.28
94
1,375.80
725.85
649.95
257,428.33
95
1,375.80
724.02
651.78
256,776.55
96
1,375.80
722.18
653.62
256,122.93
97
1,375.80
720.35
655.45
255,467.48
98
1,375.80
718.50
657.30
254,810.18
99
1,375.80
716.65
659.15
254,151.03
100
1,375.80
714.80
661.00
253,490.03
101
1,375.80
712.94
662.86
252,827.17
102
1,375.80
711.08
664.72
252,162.45
103
1,375.80
709.21
666.59
251,495.86
104
1,375.80
707.33
668.47
250,827.39
105
1,375.80
705.45
670.35
250,157.04
106
1,375.80
703.57
672.23
249,484.81
107
1,375.80
701.68
674.12
248,810.68
108
1,375.80
699.78
676.02
248,134.66
109
1,375.80
697.88
677.92
247,456.74
110
1,375.80
695.97
679.83
246,776.91
111
1,375.80
694.06
681.74
246,095.17
112
1,375.80
692.14
683.66
245,411.52
113
1,375.80
690.22
685.58
244,725.94
114
1,375.80
688.29
687.51
244,038.43
115
1,375.80
686.36
689.44
243,348.99
116
1,375.80
684.42
691.38
242,657.61
117
1,375.80
682.47
693.33
241,964.28
118
1,375.80
680.52
695.28
241,269.00
119
1,375.80
678.57
697.23
240,571.77
120
1,375.80
676.61
699.19
239,872.58
121
1,375.80
674.64
701.16
239,171.42
122
1,375.80
672.67
703.13
238,468.29
123
1,375.80
670.69
705.11
237,763.19
124
1,375.80
668.71
707.09
237,056.09
125
1,375.80
666.72
709.08
236,347.01
126
1,375.80
664.73
711.07
235,635.94
127
1,375.80
662.73
713.07
234,922.87
128
1,375.80
660.72
715.08
234,207.79
129
1,375.80
658.71
717.09
233,490.70
130
1,375.80
656.69
719.11
232,771.59
131
1,375.80
654.67
721.13
232,050.46
132
1,375.80
652.64
723.16
231,327.30
133
1,375.80
650.61
725.19
230,602.11
134
1,375.80
648.57
727.23
229,874.88
135
1,375.80
646.52
729.28
229,145.60
136
1,375.80
644.47
731.33
228,414.27
137
1,375.80
642.42
733.38
227,680.89
138
1,375.80
640.35
735.45
226,945.44
139
1,375.80
638.28
737.52
226,207.92
140
1,375.80
636.21
739.59
225,468.33
141
1,375.80
634.13
741.67
224,726.66
142
1,375.80
632.04
743.76
223,982.91
143
1,375.80
629.95
745.85
223,237.06
144
1,375.80
627.85
747.95
222,489.11
145
1,375.80
625.75
750.05
221,739.06
146
1,375.80
623.64
752.16
220,986.91
147
1,375.80
621.53
754.27
220,232.63
148
1,375.80
619.40
756.40
219,476.24
149
1,375.80
617.28
758.52
218,717.71
150
1,375.80
615.14
760.66
217,957.06
151
1,375.80
613.00
762.80
217,194.26
152
1,375.80
610.86
764.94
216,429.32
153
1,375.80
608.71
767.09
215,662.23
154
1,375.80
606.55
769.25
214,892.98
155
1,375.80
604.39
771.41
214,121.56
156
1,375.80
602.22
773.58
213,347.98
157
1,375.80
600.04
775.76
212,572.22
158
1,375.80
597.86
777.94
211,794.28
159
1,375.80
595.67
780.13
211,014.15
160
1,375.80
593.48
782.32
210,231.83
161
1,375.80
591.28
784.52
209,447.31
162
1,375.80
589.07
786.73
208,660.58
163
1,375.80
586.86
788.94
207,871.63
164
1,375.80
584.64
791.16
207,080.47
165
1,375.80
582.41
793.39
206,287.09
166
1,375.80
580.18
795.62
205,491.47
167
1,375.80
577.94
797.86
204,693.61
168
1,375.80
575.70
800.10
203,893.52
169
1,375.80
573.45
802.35
203,091.17
170
1,375.80
571.19
804.61
202,286.56
171
1,375.80
568.93
806.87
201,479.69
172
1,375.80
566.66
809.14
200,670.55
173
1,375.80
564.39
811.41
199,859.14
174
1,375.80
562.10
813.70
199,045.44
175
1,375.80
559.82
815.98
198,229.46
176
1,375.80
557.52
818.28
197,411.18
177
1,375.80
555.22
820.58
196,590.60
178
1,375.80
552.91
822.89
195,767.71
179
1,375.80
550.60
825.20
194,942.50
180
1,375.80
548.28
827.52
194,114.98
181
1,375.80
545.95
829.85
193,285.13
182
1,375.80
543.61
832.19
192,452.94
183
1,375.80
541.27
834.53
191,618.42
184
1,375.80
538.93
836.87
190,781.54
185
1,375.80
536.57
839.23
189,942.32
186
1,375.80
534.21
841.59
189,100.73
187
1,375.80
531.85
843.95
188,256.78
188
1,375.80
529.47
846.33
187,410.45
189
1,375.80
527.09
848.71
186,561.74
190
1,375.80
524.70
851.10
185,710.64
191
1,375.80
522.31
853.49
184,857.16
192
1,375.80
519.91
855.89
184,001.27
193
1,375.80
517.50
858.30
183,142.97
194
1,375.80
515.09
860.71
182,282.26
195
1,375.80
512.67
863.13
181,419.13
196
1,375.80
510.24
865.56
180,553.57
197
1,375.80
507.81
867.99
179,685.58
198
1,375.80
505.37
870.43
178,815.14
199
1,375.80
502.92
872.88
177,942.26
200
1,375.80
500.46
875.34
177,066.92
201
1,375.80
498.00
877.80
176,189.12
202
1,375.80
495.53
880.27
175,308.85
203
1,375.80
493.06
882.74
174,426.11
204
1,375.80
490.57
885.23
173,540.88
205
1,375.80
488.08
887.72
172,653.17
206
1,375.80
485.59
890.21
171,762.96
207
1,375.80
483.08
892.72
170,870.24
208
1,375.80
480.57
895.23
169,975.01
209
1,375.80
478.05
897.75
169,077.27
210
1,375.80
475.53
900.27
168,177.00
211
1,375.80
473.00
902.80
167,274.19
212
1,375.80
470.46
905.34
166,368.85
213
1,375.80
467.91
907.89
165,460.96
214
1,375.80
465.36
910.44
164,550.52
215
1,375.80
462.80
913.00
163,637.52
216
1,375.80
460.23
915.57
162,721.95
217
1,375.80
457.66
918.14
161,803.81
218
1,375.80
455.07
920.73
160,883.08
219
1,375.80
452.48
923.32
159,959.76
220
1,375.80
449.89
925.91
159,033.85
221
1,375.80
447.28
928.52
158,105.33
222
1,375.80
444.67
931.13
157,174.21
223
1,375.80
442.05
933.75
156,240.46
224
1,375.80
439.43
936.37
155,304.08
225
1,375.80
436.79
939.01
154,365.08
226
1,375.80
434.15
941.65
153,423.43
227
1,375.80
431.50
944.30
152,479.13
228
1,375.80
428.85
946.95
151,532.18
229
1,375.80
426.18
949.62
150,582.56
230
1,375.80
423.51
952.29
149,630.28
231
1,375.80
420.84
954.96
148,675.31
232
1,375.80
418.15
957.65
147,717.66
233
1,375.80
415.46
960.34
146,757.32
234
1,375.80
412.75
963.05
145,794.27
235
1,375.80
410.05
965.75
144,828.52
236
1,375.80
407.33
968.47
143,860.05
237
1,375.80
404.61
971.19
142,888.86
238
1,375.80
401.87
973.93
141,914.93
239
1,375.80
399.14
976.66
140,938.27
240
1,375.80
396.39
979.41
139,958.86
241
1,375.80
393.63
982.17
138,976.69
242
1,375.80
390.87
984.93
137,991.76
243
1,375.80
388.10
987.70
137,004.06
244
1,375.80
385.32
990.48
136,013.59
245
1,375.80
382.54
993.26
135,020.33
246
1,375.80
379.74
996.06
134,024.27
247
1,375.80
376.94
998.86
133,025.41
248
1,375.80
374.13
1,001.67
132,023.75
249
1,375.80
371.32
1,004.48
131,019.26
250
1,375.80
368.49
1,007.31
130,011.96
251
1,375.80
365.66
1,010.14
129,001.81
252
1,375.80
362.82
1,012.98
127,988.83
253
1,375.80
359.97
1,015.83
126,973.00
254
1,375.80
357.11
1,018.69
125,954.31
255
1,375.80
354.25
1,021.55
124,932.76
256
1,375.80
351.37
1,024.43
123,908.33
257
1,375.80
348.49
1,027.31
122,881.02
258
1,375.80
345.60
1,030.20
121,850.83
259
1,375.80
342.71
1,033.09
120,817.73
260
1,375.80
339.80
1,036.00
119,781.73
261
1,375.80
336.89
1,038.91
118,742.82
262
1,375.80
333.96
1,041.84
117,700.98
263
1,375.80
331.03
1,044.77
116,656.22
264
1,375.80
328.10
1,047.70
115,608.51
265
1,375.80
325.15
1,050.65
114,557.86
266
1,375.80
322.19
1,053.61
113,504.26
267
1,375.80
319.23
1,056.57
112,447.69
268
1,375.80
316.26
1,059.54
111,388.15
269
1,375.80
313.28
1,062.52
110,325.62
270
1,375.80
310.29
1,065.51
109,260.12
271
1,375.80
307.29
1,068.51
108,191.61
272
1,375.80
304.29
1,071.51
107,120.10
273
1,375.80
301.28
1,074.52
106,045.57
274
1,375.80
298.25
1,077.55
104,968.03
275
1,375.80
295.22
1,080.58
103,887.45
276
1,375.80
292.18
1,083.62
102,803.83
277
1,375.80
289.14
1,086.66
101,717.17
278
1,375.80
286.08
1,089.72
100,627.45
279
1,375.80
283.01
1,092.79
99,534.66
280
1,375.80
279.94
1,095.86
98,438.80
281
1,375.80
276.86
1,098.94
97,339.86
282
1,375.80
273.77
1,102.03
96,237.83
283
1,375.80
270.67
1,105.13
95,132.70
284
1,375.80
267.56
1,108.24
94,024.46
285
1,375.80
264.44
1,111.36
92,913.10
286
1,375.80
261.32
1,114.48
91,798.62
287
1,375.80
258.18
1,117.62
90,681.01
288
1,375.80
255.04
1,120.76
89,560.25
289
1,375.80
251.89
1,123.91
88,436.34
290
1,375.80
248.73
1,127.07
87,309.26
291
1,375.80
245.56
1,130.24
86,179.02
292
1,375.80
242.38
1,133.42
85,045.60
293
1,375.80
239.19
1,136.61
83,908.99
294
1,375.80
235.99
1,139.81
82,769.18
295
1,375.80
232.79
1,143.01
81,626.17
296
1,375.80
229.57
1,146.23
80,479.94
297
1,375.80
226.35
1,149.45
79,330.49
298
1,375.80
223.12
1,152.68
78,177.81
299
1,375.80
219.88
1,155.92
77,021.89
300
1,375.80
216.62
1,159.18
75,862.71
301
1,375.80
213.36
1,162.44
74,700.27
302
1,375.80
210.09
1,165.71
73,534.57
303
1,375.80
206.82
1,168.98
72,365.59
304
1,375.80
203.53
1,172.27
71,193.31
305
1,375.80
200.23
1,175.57
70,017.74
306
1,375.80
196.92
1,178.88
68,838.87
307
1,375.80
193.61
1,182.19
67,656.68
308
1,375.80
190.28
1,185.52
66,471.16
309
1,375.80
186.95
1,188.85
65,282.31
310
1,375.80
183.61
1,192.19
64,090.12
311
1,375.80
180.25
1,195.55
62,894.57
312
1,375.80
176.89
1,198.91
61,695.66
313
1,375.80
173.52
1,202.28
60,493.38
314
1,375.80
170.14
1,205.66
59,287.72
315
1,375.80
166.75
1,209.05
58,078.67
316
1,375.80
163.35
1,212.45
56,866.21
317
1,375.80
159.94
1,215.86
55,650.35
318
1,375.80
156.52
1,219.28
54,431.07
319
1,375.80
153.09
1,222.71
53,208.35
320
1,375.80
149.65
1,226.15
51,982.20
321
1,375.80
146.20
1,229.60
50,752.60
322
1,375.80
142.74
1,233.06
49,519.54
323
1,375.80
139.27
1,236.53
48,283.02
324
1,375.80
135.80
1,240.00
47,043.01
325
1,375.80
132.31
1,243.49
45,799.52
326
1,375.80
128.81
1,246.99
44,552.53
327
1,375.80
125.30
1,250.50
43,302.04
328
1,375.80
121.79
1,254.01
42,048.02
329
1,375.80
118.26
1,257.54
40,790.48
330
1,375.80
114.72
1,261.08
39,529.41
331
1,375.80
111.18
1,264.62
38,264.78
332
1,375.80
107.62
1,268.18
36,996.60
333
1,375.80
104.05
1,271.75
35,724.86
334
1,375.80
100.48
1,275.32
34,449.53
335
1,375.80
96.89
1,278.91
33,170.62
336
1,375.80
93.29
1,282.51
31,888.11
337
1,375.80
89.69
1,286.11
30,602.00
338
1,375.80
86.07
1,289.73
29,312.27
339
1,375.80
82.44
1,293.36
28,018.91
340
1,375.80
78.80
1,297.00
26,721.91
341
1,375.80
75.16
1,300.64
25,421.27
342
1,375.80
71.50
1,304.30
24,116.96
343
1,375.80
67.83
1,307.97
22,808.99
344
1,375.80
64.15
1,311.65
21,497.34
345
1,375.80
60.46
1,315.34
20,182.01
346
1,375.80
56.76
1,319.04
18,862.97
347
1,375.80
53.05
1,322.75
17,540.22
348
1,375.80
49.33
1,326.47
16,213.75
349
1,375.80
45.60
1,330.20
14,883.55
350
1,375.80
41.86
1,333.94
13,549.61
351
1,375.80
38.11
1,337.69
12,211.92
352
1,375.80
34.35
1,341.45
10,870.47
353
1,375.80
30.57
1,345.23
9,525.24
354
1,375.80
26.79
1,349.01
8,176.23
355
1,375.80
23.00
1,352.80
6,823.43
356
1,375.80
19.19
1,356.61
5,466.82
357
1,375.80
15.38
1,360.42
4,106.39
358
1,375.80
11.55
1,364.25
2,742.14
359
1,375.80
7.71
1,368.09
1,374.05
360
1,377.92
3.86
1,374.05
0.00
Totals
495,290.12
184,090.12
311,200.00

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