Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,350.04  
 

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
1,350.04
820.71
529.33
314,623.67
2
1,350.04
819.33
530.71
314,092.96
3
1,350.04
817.95
532.09
313,560.87
4
1,350.04
816.56
533.48
313,027.40
5
1,350.04
815.18
534.86
312,492.53
6
1,350.04
813.78
536.26
311,956.28
7
1,350.04
812.39
537.65
311,418.62
8
1,350.04
810.99
539.05
310,879.57
9
1,350.04
809.58
540.46
310,339.11
10
1,350.04
808.17
541.87
309,797.25
11
1,350.04
806.76
543.28
309,253.97
12
1,350.04
805.35
544.69
308,709.28
13
1,350.04
803.93
546.11
308,163.17
14
1,350.04
802.51
547.53
307,615.64
15
1,350.04
801.08
548.96
307,066.68
16
1,350.04
799.65
550.39
306,516.29
17
1,350.04
798.22
551.82
305,964.47
18
1,350.04
796.78
553.26
305,411.21
19
1,350.04
795.34
554.70
304,856.52
20
1,350.04
793.90
556.14
304,300.37
21
1,350.04
792.45
557.59
303,742.78
22
1,350.04
791.00
559.04
303,183.74
23
1,350.04
789.54
560.50
302,623.24
24
1,350.04
788.08
561.96
302,061.28
25
1,350.04
786.62
563.42
301,497.86
26
1,350.04
785.15
564.89
300,932.97
27
1,350.04
783.68
566.36
300,366.61
28
1,350.04
782.20
567.84
299,798.77
29
1,350.04
780.73
569.31
299,229.46
30
1,350.04
779.24
570.80
298,658.66
31
1,350.04
777.76
572.28
298,086.38
32
1,350.04
776.27
573.77
297,512.61
33
1,350.04
774.77
575.27
296,937.34
34
1,350.04
773.27
576.77
296,360.57
35
1,350.04
771.77
578.27
295,782.31
36
1,350.04
770.27
579.77
295,202.53
37
1,350.04
768.76
581.28
294,621.25
38
1,350.04
767.24
582.80
294,038.45
39
1,350.04
765.73
584.31
293,454.14
40
1,350.04
764.20
585.84
292,868.30
41
1,350.04
762.68
587.36
292,280.94
42
1,350.04
761.15
588.89
291,692.05
43
1,350.04
759.61
590.43
291,101.62
44
1,350.04
758.08
591.96
290,509.66
45
1,350.04
756.54
593.50
289,916.15
46
1,350.04
754.99
595.05
289,321.10
47
1,350.04
753.44
596.60
288,724.50
48
1,350.04
751.89
598.15
288,126.35
49
1,350.04
750.33
599.71
287,526.64
50
1,350.04
748.77
601.27
286,925.37
51
1,350.04
747.20
602.84
286,322.53
52
1,350.04
745.63
604.41
285,718.12
53
1,350.04
744.06
605.98
285,112.14
54
1,350.04
742.48
607.56
284,504.58
55
1,350.04
740.90
609.14
283,895.44
56
1,350.04
739.31
610.73
283,284.71
57
1,350.04
737.72
612.32
282,672.39
58
1,350.04
736.13
613.91
282,058.47
59
1,350.04
734.53
615.51
281,442.96
60
1,350.04
732.92
617.12
280,825.84
61
1,350.04
731.32
618.72
280,207.12
62
1,350.04
729.71
620.33
279,586.79
63
1,350.04
728.09
621.95
278,964.84
64
1,350.04
726.47
623.57
278,341.27
65
1,350.04
724.85
625.19
277,716.08
66
1,350.04
723.22
626.82
277,089.26
67
1,350.04
721.59
628.45
276,460.80
68
1,350.04
719.95
630.09
275,830.71
69
1,350.04
718.31
631.73
275,198.98
70
1,350.04
716.66
633.38
274,565.61
71
1,350.04
715.01
635.03
273,930.58
72
1,350.04
713.36
636.68
273,293.90
73
1,350.04
711.70
638.34
272,655.56
74
1,350.04
710.04
640.00
272,015.56
75
1,350.04
708.37
641.67
271,373.90
76
1,350.04
706.70
643.34
270,730.56
77
1,350.04
705.03
645.01
270,085.55
78
1,350.04
703.35
646.69
269,438.86
79
1,350.04
701.66
648.38
268,790.48
80
1,350.04
699.98
650.06
268,140.41
81
1,350.04
698.28
651.76
267,488.66
82
1,350.04
696.59
653.45
266,835.20
83
1,350.04
694.88
655.16
266,180.05
84
1,350.04
693.18
656.86
265,523.18
85
1,350.04
691.47
658.57
264,864.61
86
1,350.04
689.75
660.29
264,204.32
87
1,350.04
688.03
662.01
263,542.31
88
1,350.04
686.31
663.73
262,878.58
89
1,350.04
684.58
665.46
262,213.12
90
1,350.04
682.85
667.19
261,545.93
91
1,350.04
681.11
668.93
260,877.00
92
1,350.04
679.37
670.67
260,206.32
93
1,350.04
677.62
672.42
259,533.90
94
1,350.04
675.87
674.17
258,859.73
95
1,350.04
674.11
675.93
258,183.81
96
1,350.04
672.35
677.69
257,506.12
97
1,350.04
670.59
679.45
256,826.67
98
1,350.04
668.82
681.22
256,145.45
99
1,350.04
667.05
682.99
255,462.46
100
1,350.04
665.27
684.77
254,777.68
101
1,350.04
663.48
686.56
254,091.13
102
1,350.04
661.70
688.34
253,402.78
103
1,350.04
659.90
690.14
252,712.64
104
1,350.04
658.11
691.93
252,020.71
105
1,350.04
656.30
693.74
251,326.97
106
1,350.04
654.50
695.54
250,631.43
107
1,350.04
652.69
697.35
249,934.08
108
1,350.04
650.87
699.17
249,234.91
109
1,350.04
649.05
700.99
248,533.92
110
1,350.04
647.22
702.82
247,831.10
111
1,350.04
645.39
704.65
247,126.45
112
1,350.04
643.56
706.48
246,419.97
113
1,350.04
641.72
708.32
245,711.65
114
1,350.04
639.87
710.17
245,001.49
115
1,350.04
638.02
712.02
244,289.47
116
1,350.04
636.17
713.87
243,575.60
117
1,350.04
634.31
715.73
242,859.87
118
1,350.04
632.45
717.59
242,142.28
119
1,350.04
630.58
719.46
241,422.82
120
1,350.04
628.71
721.33
240,701.48
121
1,350.04
626.83
723.21
239,978.27
122
1,350.04
624.94
725.10
239,253.17
123
1,350.04
623.06
726.98
238,526.19
124
1,350.04
621.16
728.88
237,797.31
125
1,350.04
619.26
730.78
237,066.53
126
1,350.04
617.36
732.68
236,333.86
127
1,350.04
615.45
734.59
235,599.27
128
1,350.04
613.54
736.50
234,862.77
129
1,350.04
611.62
738.42
234,124.35
130
1,350.04
609.70
740.34
233,384.01
131
1,350.04
607.77
742.27
232,641.74
132
1,350.04
605.84
744.20
231,897.54
133
1,350.04
603.90
746.14
231,151.40
134
1,350.04
601.96
748.08
230,403.31
135
1,350.04
600.01
750.03
229,653.28
136
1,350.04
598.06
751.98
228,901.30
137
1,350.04
596.10
753.94
228,147.36
138
1,350.04
594.13
755.91
227,391.45
139
1,350.04
592.17
757.87
226,633.57
140
1,350.04
590.19
759.85
225,873.73
141
1,350.04
588.21
761.83
225,111.90
142
1,350.04
586.23
763.81
224,348.09
143
1,350.04
584.24
765.80
223,582.29
144
1,350.04
582.25
767.79
222,814.49
145
1,350.04
580.25
769.79
222,044.70
146
1,350.04
578.24
771.80
221,272.90
147
1,350.04
576.23
773.81
220,499.09
148
1,350.04
574.22
775.82
219,723.27
149
1,350.04
572.20
777.84
218,945.42
150
1,350.04
570.17
779.87
218,165.55
151
1,350.04
568.14
781.90
217,383.65
152
1,350.04
566.10
783.94
216,599.72
153
1,350.04
564.06
785.98
215,813.74
154
1,350.04
562.01
788.03
215,025.71
155
1,350.04
559.96
790.08
214,235.64
156
1,350.04
557.91
792.13
213,443.50
157
1,350.04
555.84
794.20
212,649.30
158
1,350.04
553.77
796.27
211,853.04
159
1,350.04
551.70
798.34
211,054.70
160
1,350.04
549.62
800.42
210,254.28
161
1,350.04
547.54
802.50
209,451.78
162
1,350.04
545.45
804.59
208,647.19
163
1,350.04
543.35
806.69
207,840.50
164
1,350.04
541.25
808.79
207,031.71
165
1,350.04
539.15
810.89
206,220.81
166
1,350.04
537.03
813.01
205,407.81
167
1,350.04
534.92
815.12
204,592.68
168
1,350.04
532.79
817.25
203,775.44
169
1,350.04
530.67
819.37
202,956.06
170
1,350.04
528.53
821.51
202,134.55
171
1,350.04
526.39
823.65
201,310.91
172
1,350.04
524.25
825.79
200,485.11
173
1,350.04
522.10
827.94
199,657.17
174
1,350.04
519.94
830.10
198,827.07
175
1,350.04
517.78
832.26
197,994.81
176
1,350.04
515.61
834.43
197,160.38
177
1,350.04
513.44
836.60
196,323.78
178
1,350.04
511.26
838.78
195,485.00
179
1,350.04
509.08
840.96
194,644.03
180
1,350.04
506.89
843.15
193,800.88
181
1,350.04
504.69
845.35
192,955.53
182
1,350.04
502.49
847.55
192,107.98
183
1,350.04
500.28
849.76
191,258.22
184
1,350.04
498.07
851.97
190,406.25
185
1,350.04
495.85
854.19
189,552.06
186
1,350.04
493.63
856.41
188,695.64
187
1,350.04
491.39
858.65
187,837.00
188
1,350.04
489.16
860.88
186,976.12
189
1,350.04
486.92
863.12
186,112.99
190
1,350.04
484.67
865.37
185,247.62
191
1,350.04
482.42
867.62
184,380.00
192
1,350.04
480.16
869.88
183,510.11
193
1,350.04
477.89
872.15
182,637.96
194
1,350.04
475.62
874.42
181,763.54
195
1,350.04
473.34
876.70
180,886.85
196
1,350.04
471.06
878.98
180,007.87
197
1,350.04
468.77
881.27
179,126.60
198
1,350.04
466.48
883.56
178,243.03
199
1,350.04
464.17
885.87
177,357.17
200
1,350.04
461.87
888.17
176,468.99
201
1,350.04
459.55
890.49
175,578.51
202
1,350.04
457.24
892.80
174,685.70
203
1,350.04
454.91
895.13
173,790.58
204
1,350.04
452.58
897.46
172,893.12
205
1,350.04
450.24
899.80
171,993.32
206
1,350.04
447.90
902.14
171,091.18
207
1,350.04
445.55
904.49
170,186.69
208
1,350.04
443.19
906.85
169,279.84
209
1,350.04
440.83
909.21
168,370.63
210
1,350.04
438.47
911.57
167,459.06
211
1,350.04
436.09
913.95
166,545.11
212
1,350.04
433.71
916.33
165,628.78
213
1,350.04
431.32
918.72
164,710.07
214
1,350.04
428.93
921.11
163,788.96
215
1,350.04
426.53
923.51
162,865.45
216
1,350.04
424.13
925.91
161,939.54
217
1,350.04
421.72
928.32
161,011.22
218
1,350.04
419.30
930.74
160,080.48
219
1,350.04
416.88
933.16
159,147.32
220
1,350.04
414.45
935.59
158,211.72
221
1,350.04
412.01
938.03
157,273.69
222
1,350.04
409.57
940.47
156,333.22
223
1,350.04
407.12
942.92
155,390.30
224
1,350.04
404.66
945.38
154,444.92
225
1,350.04
402.20
947.84
153,497.08
226
1,350.04
399.73
950.31
152,546.77
227
1,350.04
397.26
952.78
151,593.99
228
1,350.04
394.78
955.26
150,638.72
229
1,350.04
392.29
957.75
149,680.97
230
1,350.04
389.79
960.25
148,720.73
231
1,350.04
387.29
962.75
147,757.98
232
1,350.04
384.79
965.25
146,792.73
233
1,350.04
382.27
967.77
145,824.96
234
1,350.04
379.75
970.29
144,854.67
235
1,350.04
377.23
972.81
143,881.86
236
1,350.04
374.69
975.35
142,906.51
237
1,350.04
372.15
977.89
141,928.62
238
1,350.04
369.61
980.43
140,948.19
239
1,350.04
367.05
982.99
139,965.20
240
1,350.04
364.49
985.55
138,979.65
241
1,350.04
361.93
988.11
137,991.54
242
1,350.04
359.35
990.69
137,000.85
243
1,350.04
356.77
993.27
136,007.59
244
1,350.04
354.19
995.85
135,011.73
245
1,350.04
351.59
998.45
134,013.29
246
1,350.04
348.99
1,001.05
133,012.24
247
1,350.04
346.39
1,003.65
132,008.58
248
1,350.04
343.77
1,006.27
131,002.32
249
1,350.04
341.15
1,008.89
129,993.43
250
1,350.04
338.52
1,011.52
128,981.91
251
1,350.04
335.89
1,014.15
127,967.76
252
1,350.04
333.25
1,016.79
126,950.97
253
1,350.04
330.60
1,019.44
125,931.53
254
1,350.04
327.95
1,022.09
124,909.44
255
1,350.04
325.29
1,024.75
123,884.69
256
1,350.04
322.62
1,027.42
122,857.26
257
1,350.04
319.94
1,030.10
121,827.16
258
1,350.04
317.26
1,032.78
120,794.38
259
1,350.04
314.57
1,035.47
119,758.91
260
1,350.04
311.87
1,038.17
118,720.74
261
1,350.04
309.17
1,040.87
117,679.87
262
1,350.04
306.46
1,043.58
116,636.29
263
1,350.04
303.74
1,046.30
115,589.99
264
1,350.04
301.02
1,049.02
114,540.96
265
1,350.04
298.28
1,051.76
113,489.21
266
1,350.04
295.54
1,054.50
112,434.71
267
1,350.04
292.80
1,057.24
111,377.47
268
1,350.04
290.05
1,059.99
110,317.48
269
1,350.04
287.29
1,062.75
109,254.72
270
1,350.04
284.52
1,065.52
108,189.20
271
1,350.04
281.74
1,068.30
107,120.90
272
1,350.04
278.96
1,071.08
106,049.82
273
1,350.04
276.17
1,073.87
104,975.95
274
1,350.04
273.37
1,076.67
103,899.29
275
1,350.04
270.57
1,079.47
102,819.82
276
1,350.04
267.76
1,082.28
101,737.54
277
1,350.04
264.94
1,085.10
100,652.44
278
1,350.04
262.12
1,087.92
99,564.52
279
1,350.04
259.28
1,090.76
98,473.76
280
1,350.04
256.44
1,093.60
97,380.16
281
1,350.04
253.59
1,096.45
96,283.72
282
1,350.04
250.74
1,099.30
95,184.42
283
1,350.04
247.88
1,102.16
94,082.25
284
1,350.04
245.01
1,105.03
92,977.22
285
1,350.04
242.13
1,107.91
91,869.31
286
1,350.04
239.24
1,110.80
90,758.51
287
1,350.04
236.35
1,113.69
89,644.82
288
1,350.04
233.45
1,116.59
88,528.23
289
1,350.04
230.54
1,119.50
87,408.73
290
1,350.04
227.63
1,122.41
86,286.32
291
1,350.04
224.70
1,125.34
85,160.98
292
1,350.04
221.77
1,128.27
84,032.72
293
1,350.04
218.84
1,131.20
82,901.51
294
1,350.04
215.89
1,134.15
81,767.36
295
1,350.04
212.94
1,137.10
80,630.26
296
1,350.04
209.97
1,140.07
79,490.19
297
1,350.04
207.01
1,143.03
78,347.16
298
1,350.04
204.03
1,146.01
77,201.15
299
1,350.04
201.04
1,149.00
76,052.15
300
1,350.04
198.05
1,151.99
74,900.16
301
1,350.04
195.05
1,154.99
73,745.17
302
1,350.04
192.04
1,158.00
72,587.18
303
1,350.04
189.03
1,161.01
71,426.17
304
1,350.04
186.01
1,164.03
70,262.13
305
1,350.04
182.97
1,167.07
69,095.07
306
1,350.04
179.94
1,170.10
67,924.96
307
1,350.04
176.89
1,173.15
66,751.81
308
1,350.04
173.83
1,176.21
65,575.60
309
1,350.04
170.77
1,179.27
64,396.33
310
1,350.04
167.70
1,182.34
63,213.99
311
1,350.04
164.62
1,185.42
62,028.57
312
1,350.04
161.53
1,188.51
60,840.07
313
1,350.04
158.44
1,191.60
59,648.46
314
1,350.04
155.33
1,194.71
58,453.76
315
1,350.04
152.22
1,197.82
57,255.94
316
1,350.04
149.10
1,200.94
56,055.01
317
1,350.04
145.98
1,204.06
54,850.94
318
1,350.04
142.84
1,207.20
53,643.74
319
1,350.04
139.70
1,210.34
52,433.40
320
1,350.04
136.55
1,213.49
51,219.91
321
1,350.04
133.39
1,216.65
50,003.25
322
1,350.04
130.22
1,219.82
48,783.43
323
1,350.04
127.04
1,223.00
47,560.43
324
1,350.04
123.86
1,226.18
46,334.24
325
1,350.04
120.66
1,229.38
45,104.86
326
1,350.04
117.46
1,232.58
43,872.29
327
1,350.04
114.25
1,235.79
42,636.50
328
1,350.04
111.03
1,239.01
41,397.49
329
1,350.04
107.81
1,242.23
40,155.25
330
1,350.04
104.57
1,245.47
38,909.79
331
1,350.04
101.33
1,248.71
37,661.07
332
1,350.04
98.08
1,251.96
36,409.11
333
1,350.04
94.82
1,255.22
35,153.88
334
1,350.04
91.55
1,258.49
33,895.39
335
1,350.04
88.27
1,261.77
32,633.62
336
1,350.04
84.98
1,265.06
31,368.56
337
1,350.04
81.69
1,268.35
30,100.21
338
1,350.04
78.39
1,271.65
28,828.56
339
1,350.04
75.07
1,274.97
27,553.59
340
1,350.04
71.75
1,278.29
26,275.31
341
1,350.04
68.43
1,281.61
24,993.69
342
1,350.04
65.09
1,284.95
23,708.74
343
1,350.04
61.74
1,288.30
22,420.44
344
1,350.04
58.39
1,291.65
21,128.79
345
1,350.04
55.02
1,295.02
19,833.77
346
1,350.04
51.65
1,298.39
18,535.38
347
1,350.04
48.27
1,301.77
17,233.61
348
1,350.04
44.88
1,305.16
15,928.45
349
1,350.04
41.48
1,308.56
14,619.89
350
1,350.04
38.07
1,311.97
13,307.92
351
1,350.04
34.66
1,315.38
11,992.54
352
1,350.04
31.23
1,318.81
10,673.73
353
1,350.04
27.80
1,322.24
9,351.49
354
1,350.04
24.35
1,325.69
8,025.80
355
1,350.04
20.90
1,329.14
6,696.66
356
1,350.04
17.44
1,332.60
5,364.06
357
1,350.04
13.97
1,336.07
4,027.99
358
1,350.04
10.49
1,339.55
2,688.44
359
1,350.04
7.00
1,343.04
1,345.40
360
1,348.90
3.50
1,345.40
0.00
Totals
486,013.26
170,860.26
315,153.00

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