Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,438.01  
 

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
1,438.01
952.52
485.49
314,831.51
2
1,438.01
951.05
486.96
314,344.55
3
1,438.01
949.58
488.43
313,856.13
4
1,438.01
948.11
489.90
313,366.22
5
1,438.01
946.63
491.38
312,874.84
6
1,438.01
945.14
492.87
312,381.97
7
1,438.01
943.65
494.36
311,887.62
8
1,438.01
942.16
495.85
311,391.77
9
1,438.01
940.66
497.35
310,894.42
10
1,438.01
939.16
498.85
310,395.57
11
1,438.01
937.65
500.36
309,895.21
12
1,438.01
936.14
501.87
309,393.35
13
1,438.01
934.63
503.38
308,889.96
14
1,438.01
933.11
504.90
308,385.06
15
1,438.01
931.58
506.43
307,878.63
16
1,438.01
930.05
507.96
307,370.67
17
1,438.01
928.52
509.49
306,861.17
18
1,438.01
926.98
511.03
306,350.14
19
1,438.01
925.43
512.58
305,837.56
20
1,438.01
923.88
514.13
305,323.44
21
1,438.01
922.33
515.68
304,807.76
22
1,438.01
920.77
517.24
304,290.52
23
1,438.01
919.21
518.80
303,771.72
24
1,438.01
917.64
520.37
303,251.35
25
1,438.01
916.07
521.94
302,729.42
26
1,438.01
914.50
523.51
302,205.90
27
1,438.01
912.91
525.10
301,680.80
28
1,438.01
911.33
526.68
301,154.12
29
1,438.01
909.74
528.27
300,625.85
30
1,438.01
908.14
529.87
300,095.98
31
1,438.01
906.54
531.47
299,564.51
32
1,438.01
904.93
533.08
299,031.43
33
1,438.01
903.32
534.69
298,496.75
34
1,438.01
901.71
536.30
297,960.45
35
1,438.01
900.09
537.92
297,422.53
36
1,438.01
898.46
539.55
296,882.98
37
1,438.01
896.83
541.18
296,341.80
38
1,438.01
895.20
542.81
295,798.99
39
1,438.01
893.56
544.45
295,254.54
40
1,438.01
891.91
546.10
294,708.45
41
1,438.01
890.27
547.74
294,160.70
42
1,438.01
888.61
549.40
293,611.30
43
1,438.01
886.95
551.06
293,060.24
44
1,438.01
885.29
552.72
292,507.52
45
1,438.01
883.62
554.39
291,953.13
46
1,438.01
881.94
556.07
291,397.06
47
1,438.01
880.26
557.75
290,839.31
48
1,438.01
878.58
559.43
290,279.88
49
1,438.01
876.89
561.12
289,718.75
50
1,438.01
875.19
562.82
289,155.94
51
1,438.01
873.49
564.52
288,591.42
52
1,438.01
871.79
566.22
288,025.19
53
1,438.01
870.08
567.93
287,457.26
54
1,438.01
868.36
569.65
286,887.61
55
1,438.01
866.64
571.37
286,316.24
56
1,438.01
864.91
573.10
285,743.14
57
1,438.01
863.18
574.83
285,168.32
58
1,438.01
861.45
576.56
284,591.75
59
1,438.01
859.70
578.31
284,013.45
60
1,438.01
857.96
580.05
283,433.39
61
1,438.01
856.21
581.80
282,851.59
62
1,438.01
854.45
583.56
282,268.03
63
1,438.01
852.68
585.33
281,682.70
64
1,438.01
850.92
587.09
281,095.61
65
1,438.01
849.14
588.87
280,506.74
66
1,438.01
847.36
590.65
279,916.10
67
1,438.01
845.58
592.43
279,323.66
68
1,438.01
843.79
594.22
278,729.45
69
1,438.01
842.00
596.01
278,133.43
70
1,438.01
840.19
597.82
277,535.62
71
1,438.01
838.39
599.62
276,935.99
72
1,438.01
836.58
601.43
276,334.56
73
1,438.01
834.76
603.25
275,731.31
74
1,438.01
832.94
605.07
275,126.24
75
1,438.01
831.11
606.90
274,519.34
76
1,438.01
829.28
608.73
273,910.61
77
1,438.01
827.44
610.57
273,300.04
78
1,438.01
825.59
612.42
272,687.62
79
1,438.01
823.74
614.27
272,073.35
80
1,438.01
821.89
616.12
271,457.23
81
1,438.01
820.03
617.98
270,839.25
82
1,438.01
818.16
619.85
270,219.40
83
1,438.01
816.29
621.72
269,597.68
84
1,438.01
814.41
623.60
268,974.08
85
1,438.01
812.53
625.48
268,348.59
86
1,438.01
810.64
627.37
267,721.22
87
1,438.01
808.74
629.27
267,091.95
88
1,438.01
806.84
631.17
266,460.78
89
1,438.01
804.93
633.08
265,827.70
90
1,438.01
803.02
634.99
265,192.72
91
1,438.01
801.10
636.91
264,555.81
92
1,438.01
799.18
638.83
263,916.98
93
1,438.01
797.25
640.76
263,276.22
94
1,438.01
795.31
642.70
262,633.52
95
1,438.01
793.37
644.64
261,988.88
96
1,438.01
791.42
646.59
261,342.30
97
1,438.01
789.47
648.54
260,693.76
98
1,438.01
787.51
650.50
260,043.26
99
1,438.01
785.55
652.46
259,390.80
100
1,438.01
783.58
654.43
258,736.36
101
1,438.01
781.60
656.41
258,079.95
102
1,438.01
779.62
658.39
257,421.56
103
1,438.01
777.63
660.38
256,761.18
104
1,438.01
775.63
662.38
256,098.80
105
1,438.01
773.63
664.38
255,434.42
106
1,438.01
771.62
666.39
254,768.04
107
1,438.01
769.61
668.40
254,099.64
108
1,438.01
767.59
670.42
253,429.22
109
1,438.01
765.57
672.44
252,756.78
110
1,438.01
763.54
674.47
252,082.31
111
1,438.01
761.50
676.51
251,405.79
112
1,438.01
759.46
678.55
250,727.24
113
1,438.01
757.41
680.60
250,046.63
114
1,438.01
755.35
682.66
249,363.97
115
1,438.01
753.29
684.72
248,679.25
116
1,438.01
751.22
686.79
247,992.46
117
1,438.01
749.14
688.87
247,303.59
118
1,438.01
747.06
690.95
246,612.65
119
1,438.01
744.98
693.03
245,919.61
120
1,438.01
742.88
695.13
245,224.48
121
1,438.01
740.78
697.23
244,527.26
122
1,438.01
738.68
699.33
243,827.92
123
1,438.01
736.56
701.45
243,126.48
124
1,438.01
734.44
703.57
242,422.91
125
1,438.01
732.32
705.69
241,717.22
126
1,438.01
730.19
707.82
241,009.40
127
1,438.01
728.05
709.96
240,299.44
128
1,438.01
725.90
712.11
239,587.33
129
1,438.01
723.75
714.26
238,873.07
130
1,438.01
721.60
716.41
238,156.66
131
1,438.01
719.43
718.58
237,438.08
132
1,438.01
717.26
720.75
236,717.33
133
1,438.01
715.08
722.93
235,994.41
134
1,438.01
712.90
725.11
235,269.30
135
1,438.01
710.71
727.30
234,542.00
136
1,438.01
708.51
729.50
233,812.50
137
1,438.01
706.31
731.70
233,080.80
138
1,438.01
704.10
733.91
232,346.88
139
1,438.01
701.88
736.13
231,610.76
140
1,438.01
699.66
738.35
230,872.40
141
1,438.01
697.43
740.58
230,131.82
142
1,438.01
695.19
742.82
229,389.00
143
1,438.01
692.95
745.06
228,643.94
144
1,438.01
690.70
747.31
227,896.62
145
1,438.01
688.44
749.57
227,147.05
146
1,438.01
686.17
751.84
226,395.21
147
1,438.01
683.90
754.11
225,641.10
148
1,438.01
681.62
756.39
224,884.72
149
1,438.01
679.34
758.67
224,126.05
150
1,438.01
677.05
760.96
223,365.09
151
1,438.01
674.75
763.26
222,601.82
152
1,438.01
672.44
765.57
221,836.26
153
1,438.01
670.13
767.88
221,068.38
154
1,438.01
667.81
770.20
220,298.18
155
1,438.01
665.48
772.53
219,525.65
156
1,438.01
663.15
774.86
218,750.79
157
1,438.01
660.81
777.20
217,973.59
158
1,438.01
658.46
779.55
217,194.04
159
1,438.01
656.11
781.90
216,412.14
160
1,438.01
653.75
784.26
215,627.88
161
1,438.01
651.38
786.63
214,841.24
162
1,438.01
649.00
789.01
214,052.23
163
1,438.01
646.62
791.39
213,260.84
164
1,438.01
644.23
793.78
212,467.05
165
1,438.01
641.83
796.18
211,670.87
166
1,438.01
639.42
798.59
210,872.28
167
1,438.01
637.01
801.00
210,071.28
168
1,438.01
634.59
803.42
209,267.86
169
1,438.01
632.16
805.85
208,462.02
170
1,438.01
629.73
808.28
207,653.74
171
1,438.01
627.29
810.72
206,843.01
172
1,438.01
624.84
813.17
206,029.84
173
1,438.01
622.38
815.63
205,214.21
174
1,438.01
619.92
818.09
204,396.12
175
1,438.01
617.45
820.56
203,575.56
176
1,438.01
614.97
823.04
202,752.52
177
1,438.01
612.48
825.53
201,926.99
178
1,438.01
609.99
828.02
201,098.96
179
1,438.01
607.49
830.52
200,268.44
180
1,438.01
604.98
833.03
199,435.41
181
1,438.01
602.46
835.55
198,599.86
182
1,438.01
599.94
838.07
197,761.79
183
1,438.01
597.41
840.60
196,921.18
184
1,438.01
594.87
843.14
196,078.04
185
1,438.01
592.32
845.69
195,232.35
186
1,438.01
589.76
848.25
194,384.10
187
1,438.01
587.20
850.81
193,533.29
188
1,438.01
584.63
853.38
192,679.92
189
1,438.01
582.05
855.96
191,823.96
190
1,438.01
579.47
858.54
190,965.42
191
1,438.01
576.87
861.14
190,104.28
192
1,438.01
574.27
863.74
189,240.55
193
1,438.01
571.66
866.35
188,374.20
194
1,438.01
569.05
868.96
187,505.24
195
1,438.01
566.42
871.59
186,633.65
196
1,438.01
563.79
874.22
185,759.43
197
1,438.01
561.15
876.86
184,882.57
198
1,438.01
558.50
879.51
184,003.06
199
1,438.01
555.84
882.17
183,120.89
200
1,438.01
553.18
884.83
182,236.06
201
1,438.01
550.50
887.51
181,348.55
202
1,438.01
547.82
890.19
180,458.36
203
1,438.01
545.13
892.88
179,565.49
204
1,438.01
542.44
895.57
178,669.92
205
1,438.01
539.73
898.28
177,771.64
206
1,438.01
537.02
900.99
176,870.65
207
1,438.01
534.30
903.71
175,966.93
208
1,438.01
531.57
906.44
175,060.49
209
1,438.01
528.83
909.18
174,151.31
210
1,438.01
526.08
911.93
173,239.38
211
1,438.01
523.33
914.68
172,324.70
212
1,438.01
520.56
917.45
171,407.25
213
1,438.01
517.79
920.22
170,487.04
214
1,438.01
515.01
923.00
169,564.04
215
1,438.01
512.22
925.79
168,638.25
216
1,438.01
509.43
928.58
167,709.67
217
1,438.01
506.62
931.39
166,778.28
218
1,438.01
503.81
934.20
165,844.08
219
1,438.01
500.99
937.02
164,907.06
220
1,438.01
498.16
939.85
163,967.21
221
1,438.01
495.32
942.69
163,024.52
222
1,438.01
492.47
945.54
162,078.98
223
1,438.01
489.61
948.40
161,130.58
224
1,438.01
486.75
951.26
160,179.32
225
1,438.01
483.88
954.13
159,225.18
226
1,438.01
480.99
957.02
158,268.17
227
1,438.01
478.10
959.91
157,308.26
228
1,438.01
475.20
962.81
156,345.45
229
1,438.01
472.29
965.72
155,379.73
230
1,438.01
469.38
968.63
154,411.10
231
1,438.01
466.45
971.56
153,439.54
232
1,438.01
463.52
974.49
152,465.04
233
1,438.01
460.57
977.44
151,487.61
234
1,438.01
457.62
980.39
150,507.21
235
1,438.01
454.66
983.35
149,523.86
236
1,438.01
451.69
986.32
148,537.54
237
1,438.01
448.71
989.30
147,548.24
238
1,438.01
445.72
992.29
146,555.94
239
1,438.01
442.72
995.29
145,560.66
240
1,438.01
439.71
998.30
144,562.36
241
1,438.01
436.70
1,001.31
143,561.05
242
1,438.01
433.67
1,004.34
142,556.71
243
1,438.01
430.64
1,007.37
141,549.34
244
1,438.01
427.60
1,010.41
140,538.93
245
1,438.01
424.54
1,013.47
139,525.46
246
1,438.01
421.48
1,016.53
138,508.94
247
1,438.01
418.41
1,019.60
137,489.34
248
1,438.01
415.33
1,022.68
136,466.66
249
1,438.01
412.24
1,025.77
135,440.90
250
1,438.01
409.14
1,028.87
134,412.03
251
1,438.01
406.04
1,031.97
133,380.06
252
1,438.01
402.92
1,035.09
132,344.97
253
1,438.01
399.79
1,038.22
131,306.75
254
1,438.01
396.66
1,041.35
130,265.39
255
1,438.01
393.51
1,044.50
129,220.89
256
1,438.01
390.35
1,047.66
128,173.24
257
1,438.01
387.19
1,050.82
127,122.42
258
1,438.01
384.02
1,053.99
126,068.42
259
1,438.01
380.83
1,057.18
125,011.25
260
1,438.01
377.64
1,060.37
123,950.87
261
1,438.01
374.43
1,063.58
122,887.30
262
1,438.01
371.22
1,066.79
121,820.51
263
1,438.01
368.00
1,070.01
120,750.50
264
1,438.01
364.77
1,073.24
119,677.26
265
1,438.01
361.53
1,076.48
118,600.77
266
1,438.01
358.27
1,079.74
117,521.04
267
1,438.01
355.01
1,083.00
116,438.04
268
1,438.01
351.74
1,086.27
115,351.77
269
1,438.01
348.46
1,089.55
114,262.22
270
1,438.01
345.17
1,092.84
113,169.37
271
1,438.01
341.87
1,096.14
112,073.23
272
1,438.01
338.55
1,099.46
110,973.77
273
1,438.01
335.23
1,102.78
109,871.00
274
1,438.01
331.90
1,106.11
108,764.89
275
1,438.01
328.56
1,109.45
107,655.44
276
1,438.01
325.21
1,112.80
106,542.64
277
1,438.01
321.85
1,116.16
105,426.48
278
1,438.01
318.48
1,119.53
104,306.94
279
1,438.01
315.09
1,122.92
103,184.02
280
1,438.01
311.70
1,126.31
102,057.72
281
1,438.01
308.30
1,129.71
100,928.01
282
1,438.01
304.89
1,133.12
99,794.88
283
1,438.01
301.46
1,136.55
98,658.34
284
1,438.01
298.03
1,139.98
97,518.36
285
1,438.01
294.59
1,143.42
96,374.93
286
1,438.01
291.13
1,146.88
95,228.06
287
1,438.01
287.67
1,150.34
94,077.71
288
1,438.01
284.19
1,153.82
92,923.90
289
1,438.01
280.71
1,157.30
91,766.59
290
1,438.01
277.21
1,160.80
90,605.80
291
1,438.01
273.71
1,164.30
89,441.49
292
1,438.01
270.19
1,167.82
88,273.67
293
1,438.01
266.66
1,171.35
87,102.32
294
1,438.01
263.12
1,174.89
85,927.43
295
1,438.01
259.57
1,178.44
84,748.99
296
1,438.01
256.01
1,182.00
83,567.00
297
1,438.01
252.44
1,185.57
82,381.43
298
1,438.01
248.86
1,189.15
81,192.28
299
1,438.01
245.27
1,192.74
79,999.54
300
1,438.01
241.67
1,196.34
78,803.19
301
1,438.01
238.05
1,199.96
77,603.23
302
1,438.01
234.43
1,203.58
76,399.65
303
1,438.01
230.79
1,207.22
75,192.43
304
1,438.01
227.14
1,210.87
73,981.56
305
1,438.01
223.49
1,214.52
72,767.04
306
1,438.01
219.82
1,218.19
71,548.85
307
1,438.01
216.14
1,221.87
70,326.97
308
1,438.01
212.45
1,225.56
69,101.41
309
1,438.01
208.74
1,229.27
67,872.14
310
1,438.01
205.03
1,232.98
66,639.16
311
1,438.01
201.31
1,236.70
65,402.46
312
1,438.01
197.57
1,240.44
64,162.02
313
1,438.01
193.82
1,244.19
62,917.83
314
1,438.01
190.06
1,247.95
61,669.89
315
1,438.01
186.29
1,251.72
60,418.17
316
1,438.01
182.51
1,255.50
59,162.68
317
1,438.01
178.72
1,259.29
57,903.39
318
1,438.01
174.92
1,263.09
56,640.29
319
1,438.01
171.10
1,266.91
55,373.38
320
1,438.01
167.27
1,270.74
54,102.65
321
1,438.01
163.44
1,274.57
52,828.07
322
1,438.01
159.58
1,278.43
51,549.65
323
1,438.01
155.72
1,282.29
50,267.36
324
1,438.01
151.85
1,286.16
48,981.20
325
1,438.01
147.96
1,290.05
47,691.15
326
1,438.01
144.07
1,293.94
46,397.21
327
1,438.01
140.16
1,297.85
45,099.36
328
1,438.01
136.24
1,301.77
43,797.59
329
1,438.01
132.31
1,305.70
42,491.88
330
1,438.01
128.36
1,309.65
41,182.23
331
1,438.01
124.40
1,313.61
39,868.63
332
1,438.01
120.44
1,317.57
38,551.05
333
1,438.01
116.46
1,321.55
37,229.50
334
1,438.01
112.46
1,325.55
35,903.95
335
1,438.01
108.46
1,329.55
34,574.40
336
1,438.01
104.44
1,333.57
33,240.84
337
1,438.01
100.42
1,337.59
31,903.24
338
1,438.01
96.37
1,341.64
30,561.61
339
1,438.01
92.32
1,345.69
29,215.92
340
1,438.01
88.26
1,349.75
27,866.16
341
1,438.01
84.18
1,353.83
26,512.33
342
1,438.01
80.09
1,357.92
25,154.41
343
1,438.01
75.99
1,362.02
23,792.39
344
1,438.01
71.87
1,366.14
22,426.25
345
1,438.01
67.75
1,370.26
21,055.99
346
1,438.01
63.61
1,374.40
19,681.59
347
1,438.01
59.45
1,378.56
18,303.03
348
1,438.01
55.29
1,382.72
16,920.31
349
1,438.01
51.11
1,386.90
15,533.41
350
1,438.01
46.92
1,391.09
14,142.33
351
1,438.01
42.72
1,395.29
12,747.04
352
1,438.01
38.51
1,399.50
11,347.54
353
1,438.01
34.28
1,403.73
9,943.81
354
1,438.01
30.04
1,407.97
8,535.83
355
1,438.01
25.79
1,412.22
7,123.61
356
1,438.01
21.52
1,416.49
5,707.12
357
1,438.01
17.24
1,420.77
4,286.35
358
1,438.01
12.95
1,425.06
2,861.29
359
1,438.01
8.64
1,429.37
1,431.92
360
1,436.25
4.33
1,431.92
0.00
Totals
517,681.84
202,364.84
315,317.00

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