Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,700.65  
 

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
1,700.65
1,320.00
380.65
316,419.35
2
1,700.65
1,318.41
382.24
316,037.11
3
1,700.65
1,316.82
383.83
315,653.29
4
1,700.65
1,315.22
385.43
315,267.86
5
1,700.65
1,313.62
387.03
314,880.82
6
1,700.65
1,312.00
388.65
314,492.18
7
1,700.65
1,310.38
390.27
314,101.91
8
1,700.65
1,308.76
391.89
313,710.02
9
1,700.65
1,307.13
393.52
313,316.49
10
1,700.65
1,305.49
395.16
312,921.33
11
1,700.65
1,303.84
396.81
312,524.52
12
1,700.65
1,302.19
398.46
312,126.05
13
1,700.65
1,300.53
400.12
311,725.93
14
1,700.65
1,298.86
401.79
311,324.14
15
1,700.65
1,297.18
403.47
310,920.67
16
1,700.65
1,295.50
405.15
310,515.52
17
1,700.65
1,293.81
406.84
310,108.69
18
1,700.65
1,292.12
408.53
309,700.16
19
1,700.65
1,290.42
410.23
309,289.93
20
1,700.65
1,288.71
411.94
308,877.98
21
1,700.65
1,286.99
413.66
308,464.32
22
1,700.65
1,285.27
415.38
308,048.94
23
1,700.65
1,283.54
417.11
307,631.83
24
1,700.65
1,281.80
418.85
307,212.98
25
1,700.65
1,280.05
420.60
306,792.38
26
1,700.65
1,278.30
422.35
306,370.04
27
1,700.65
1,276.54
424.11
305,945.93
28
1,700.65
1,274.77
425.88
305,520.05
29
1,700.65
1,273.00
427.65
305,092.40
30
1,700.65
1,271.22
429.43
304,662.97
31
1,700.65
1,269.43
431.22
304,231.75
32
1,700.65
1,267.63
433.02
303,798.73
33
1,700.65
1,265.83
434.82
303,363.91
34
1,700.65
1,264.02
436.63
302,927.28
35
1,700.65
1,262.20
438.45
302,488.82
36
1,700.65
1,260.37
440.28
302,048.54
37
1,700.65
1,258.54
442.11
301,606.43
38
1,700.65
1,256.69
443.96
301,162.47
39
1,700.65
1,254.84
445.81
300,716.67
40
1,700.65
1,252.99
447.66
300,269.00
41
1,700.65
1,251.12
449.53
299,819.47
42
1,700.65
1,249.25
451.40
299,368.07
43
1,700.65
1,247.37
453.28
298,914.79
44
1,700.65
1,245.48
455.17
298,459.62
45
1,700.65
1,243.58
457.07
298,002.55
46
1,700.65
1,241.68
458.97
297,543.57
47
1,700.65
1,239.76
460.89
297,082.69
48
1,700.65
1,237.84
462.81
296,619.88
49
1,700.65
1,235.92
464.73
296,155.15
50
1,700.65
1,233.98
466.67
295,688.48
51
1,700.65
1,232.04
468.61
295,219.87
52
1,700.65
1,230.08
470.57
294,749.30
53
1,700.65
1,228.12
472.53
294,276.77
54
1,700.65
1,226.15
474.50
293,802.27
55
1,700.65
1,224.18
476.47
293,325.80
56
1,700.65
1,222.19
478.46
292,847.34
57
1,700.65
1,220.20
480.45
292,366.89
58
1,700.65
1,218.20
482.45
291,884.43
59
1,700.65
1,216.19
484.46
291,399.97
60
1,700.65
1,214.17
486.48
290,913.48
61
1,700.65
1,212.14
488.51
290,424.97
62
1,700.65
1,210.10
490.55
289,934.43
63
1,700.65
1,208.06
492.59
289,441.84
64
1,700.65
1,206.01
494.64
288,947.20
65
1,700.65
1,203.95
496.70
288,450.49
66
1,700.65
1,201.88
498.77
287,951.72
67
1,700.65
1,199.80
500.85
287,450.87
68
1,700.65
1,197.71
502.94
286,947.93
69
1,700.65
1,195.62
505.03
286,442.90
70
1,700.65
1,193.51
507.14
285,935.76
71
1,700.65
1,191.40
509.25
285,426.51
72
1,700.65
1,189.28
511.37
284,915.13
73
1,700.65
1,187.15
513.50
284,401.63
74
1,700.65
1,185.01
515.64
283,885.99
75
1,700.65
1,182.86
517.79
283,368.20
76
1,700.65
1,180.70
519.95
282,848.25
77
1,700.65
1,178.53
522.12
282,326.13
78
1,700.65
1,176.36
524.29
281,801.84
79
1,700.65
1,174.17
526.48
281,275.36
80
1,700.65
1,171.98
528.67
280,746.70
81
1,700.65
1,169.78
530.87
280,215.82
82
1,700.65
1,167.57
533.08
279,682.74
83
1,700.65
1,165.34
535.31
279,147.43
84
1,700.65
1,163.11
537.54
278,609.90
85
1,700.65
1,160.87
539.78
278,070.12
86
1,700.65
1,158.63
542.02
277,528.10
87
1,700.65
1,156.37
544.28
276,983.82
88
1,700.65
1,154.10
546.55
276,437.26
89
1,700.65
1,151.82
548.83
275,888.44
90
1,700.65
1,149.54
551.11
275,337.32
91
1,700.65
1,147.24
553.41
274,783.91
92
1,700.65
1,144.93
555.72
274,228.19
93
1,700.65
1,142.62
558.03
273,670.16
94
1,700.65
1,140.29
560.36
273,109.80
95
1,700.65
1,137.96
562.69
272,547.11
96
1,700.65
1,135.61
565.04
271,982.07
97
1,700.65
1,133.26
567.39
271,414.68
98
1,700.65
1,130.89
569.76
270,844.93
99
1,700.65
1,128.52
572.13
270,272.80
100
1,700.65
1,126.14
574.51
269,698.28
101
1,700.65
1,123.74
576.91
269,121.38
102
1,700.65
1,121.34
579.31
268,542.07
103
1,700.65
1,118.93
581.72
267,960.34
104
1,700.65
1,116.50
584.15
267,376.19
105
1,700.65
1,114.07
586.58
266,789.61
106
1,700.65
1,111.62
589.03
266,200.58
107
1,700.65
1,109.17
591.48
265,609.10
108
1,700.65
1,106.70
593.95
265,015.16
109
1,700.65
1,104.23
596.42
264,418.74
110
1,700.65
1,101.74
598.91
263,819.83
111
1,700.65
1,099.25
601.40
263,218.43
112
1,700.65
1,096.74
603.91
262,614.52
113
1,700.65
1,094.23
606.42
262,008.10
114
1,700.65
1,091.70
608.95
261,399.15
115
1,700.65
1,089.16
611.49
260,787.67
116
1,700.65
1,086.62
614.03
260,173.63
117
1,700.65
1,084.06
616.59
259,557.04
118
1,700.65
1,081.49
619.16
258,937.88
119
1,700.65
1,078.91
621.74
258,316.13
120
1,700.65
1,076.32
624.33
257,691.80
121
1,700.65
1,073.72
626.93
257,064.87
122
1,700.65
1,071.10
629.55
256,435.32
123
1,700.65
1,068.48
632.17
255,803.15
124
1,700.65
1,065.85
634.80
255,168.35
125
1,700.65
1,063.20
637.45
254,530.90
126
1,700.65
1,060.55
640.10
253,890.79
127
1,700.65
1,057.88
642.77
253,248.02
128
1,700.65
1,055.20
645.45
252,602.57
129
1,700.65
1,052.51
648.14
251,954.43
130
1,700.65
1,049.81
650.84
251,303.59
131
1,700.65
1,047.10
653.55
250,650.04
132
1,700.65
1,044.38
656.27
249,993.77
133
1,700.65
1,041.64
659.01
249,334.76
134
1,700.65
1,038.89
661.76
248,673.00
135
1,700.65
1,036.14
664.51
248,008.49
136
1,700.65
1,033.37
667.28
247,341.21
137
1,700.65
1,030.59
670.06
246,671.15
138
1,700.65
1,027.80
672.85
245,998.29
139
1,700.65
1,024.99
675.66
245,322.64
140
1,700.65
1,022.18
678.47
244,644.16
141
1,700.65
1,019.35
681.30
243,962.86
142
1,700.65
1,016.51
684.14
243,278.73
143
1,700.65
1,013.66
686.99
242,591.74
144
1,700.65
1,010.80
689.85
241,901.89
145
1,700.65
1,007.92
692.73
241,209.16
146
1,700.65
1,005.04
695.61
240,513.55
147
1,700.65
1,002.14
698.51
239,815.04
148
1,700.65
999.23
701.42
239,113.62
149
1,700.65
996.31
704.34
238,409.27
150
1,700.65
993.37
707.28
237,702.00
151
1,700.65
990.42
710.23
236,991.77
152
1,700.65
987.47
713.18
236,278.59
153
1,700.65
984.49
716.16
235,562.43
154
1,700.65
981.51
719.14
234,843.29
155
1,700.65
978.51
722.14
234,121.16
156
1,700.65
975.50
725.15
233,396.01
157
1,700.65
972.48
728.17
232,667.84
158
1,700.65
969.45
731.20
231,936.64
159
1,700.65
966.40
734.25
231,202.40
160
1,700.65
963.34
737.31
230,465.09
161
1,700.65
960.27
740.38
229,724.71
162
1,700.65
957.19
743.46
228,981.25
163
1,700.65
954.09
746.56
228,234.69
164
1,700.65
950.98
749.67
227,485.01
165
1,700.65
947.85
752.80
226,732.22
166
1,700.65
944.72
755.93
225,976.28
167
1,700.65
941.57
759.08
225,217.20
168
1,700.65
938.41
762.24
224,454.96
169
1,700.65
935.23
765.42
223,689.54
170
1,700.65
932.04
768.61
222,920.93
171
1,700.65
928.84
771.81
222,149.11
172
1,700.65
925.62
775.03
221,374.08
173
1,700.65
922.39
778.26
220,595.83
174
1,700.65
919.15
781.50
219,814.33
175
1,700.65
915.89
784.76
219,029.57
176
1,700.65
912.62
788.03
218,241.54
177
1,700.65
909.34
791.31
217,450.23
178
1,700.65
906.04
794.61
216,655.62
179
1,700.65
902.73
797.92
215,857.71
180
1,700.65
899.41
801.24
215,056.46
181
1,700.65
896.07
804.58
214,251.88
182
1,700.65
892.72
807.93
213,443.95
183
1,700.65
889.35
811.30
212,632.65
184
1,700.65
885.97
814.68
211,817.97
185
1,700.65
882.57
818.08
210,999.89
186
1,700.65
879.17
821.48
210,178.41
187
1,700.65
875.74
824.91
209,353.50
188
1,700.65
872.31
828.34
208,525.16
189
1,700.65
868.85
831.80
207,693.36
190
1,700.65
865.39
835.26
206,858.10
191
1,700.65
861.91
838.74
206,019.36
192
1,700.65
858.41
842.24
205,177.12
193
1,700.65
854.90
845.75
204,331.38
194
1,700.65
851.38
849.27
203,482.11
195
1,700.65
847.84
852.81
202,629.30
196
1,700.65
844.29
856.36
201,772.94
197
1,700.65
840.72
859.93
200,913.01
198
1,700.65
837.14
863.51
200,049.50
199
1,700.65
833.54
867.11
199,182.39
200
1,700.65
829.93
870.72
198,311.67
201
1,700.65
826.30
874.35
197,437.31
202
1,700.65
822.66
877.99
196,559.32
203
1,700.65
819.00
881.65
195,677.67
204
1,700.65
815.32
885.33
194,792.34
205
1,700.65
811.63
889.02
193,903.33
206
1,700.65
807.93
892.72
193,010.61
207
1,700.65
804.21
896.44
192,114.17
208
1,700.65
800.48
900.17
191,213.99
209
1,700.65
796.72
903.93
190,310.07
210
1,700.65
792.96
907.69
189,402.38
211
1,700.65
789.18
911.47
188,490.90
212
1,700.65
785.38
915.27
187,575.63
213
1,700.65
781.57
919.08
186,656.55
214
1,700.65
777.74
922.91
185,733.63
215
1,700.65
773.89
926.76
184,806.87
216
1,700.65
770.03
930.62
183,876.25
217
1,700.65
766.15
934.50
182,941.75
218
1,700.65
762.26
938.39
182,003.36
219
1,700.65
758.35
942.30
181,061.06
220
1,700.65
754.42
946.23
180,114.83
221
1,700.65
750.48
950.17
179,164.66
222
1,700.65
746.52
954.13
178,210.53
223
1,700.65
742.54
958.11
177,252.42
224
1,700.65
738.55
962.10
176,290.32
225
1,700.65
734.54
966.11
175,324.21
226
1,700.65
730.52
970.13
174,354.08
227
1,700.65
726.48
974.17
173,379.91
228
1,700.65
722.42
978.23
172,401.67
229
1,700.65
718.34
982.31
171,419.36
230
1,700.65
714.25
986.40
170,432.96
231
1,700.65
710.14
990.51
169,442.45
232
1,700.65
706.01
994.64
168,447.81
233
1,700.65
701.87
998.78
167,449.02
234
1,700.65
697.70
1,002.95
166,446.08
235
1,700.65
693.53
1,007.12
165,438.95
236
1,700.65
689.33
1,011.32
164,427.63
237
1,700.65
685.12
1,015.53
163,412.10
238
1,700.65
680.88
1,019.77
162,392.33
239
1,700.65
676.63
1,024.02
161,368.32
240
1,700.65
672.37
1,028.28
160,340.03
241
1,700.65
668.08
1,032.57
159,307.47
242
1,700.65
663.78
1,036.87
158,270.60
243
1,700.65
659.46
1,041.19
157,229.41
244
1,700.65
655.12
1,045.53
156,183.88
245
1,700.65
650.77
1,049.88
155,134.00
246
1,700.65
646.39
1,054.26
154,079.74
247
1,700.65
642.00
1,058.65
153,021.09
248
1,700.65
637.59
1,063.06
151,958.03
249
1,700.65
633.16
1,067.49
150,890.54
250
1,700.65
628.71
1,071.94
149,818.60
251
1,700.65
624.24
1,076.41
148,742.19
252
1,700.65
619.76
1,080.89
147,661.30
253
1,700.65
615.26
1,085.39
146,575.90
254
1,700.65
610.73
1,089.92
145,485.99
255
1,700.65
606.19
1,094.46
144,391.53
256
1,700.65
601.63
1,099.02
143,292.51
257
1,700.65
597.05
1,103.60
142,188.91
258
1,700.65
592.45
1,108.20
141,080.72
259
1,700.65
587.84
1,112.81
139,967.90
260
1,700.65
583.20
1,117.45
138,850.45
261
1,700.65
578.54
1,122.11
137,728.35
262
1,700.65
573.87
1,126.78
136,601.56
263
1,700.65
569.17
1,131.48
135,470.09
264
1,700.65
564.46
1,136.19
134,333.90
265
1,700.65
559.72
1,140.93
133,192.97
266
1,700.65
554.97
1,145.68
132,047.29
267
1,700.65
550.20
1,150.45
130,896.84
268
1,700.65
545.40
1,155.25
129,741.59
269
1,700.65
540.59
1,160.06
128,581.53
270
1,700.65
535.76
1,164.89
127,416.64
271
1,700.65
530.90
1,169.75
126,246.89
272
1,700.65
526.03
1,174.62
125,072.27
273
1,700.65
521.13
1,179.52
123,892.75
274
1,700.65
516.22
1,184.43
122,708.32
275
1,700.65
511.28
1,189.37
121,518.96
276
1,700.65
506.33
1,194.32
120,324.64
277
1,700.65
501.35
1,199.30
119,125.34
278
1,700.65
496.36
1,204.29
117,921.05
279
1,700.65
491.34
1,209.31
116,711.73
280
1,700.65
486.30
1,214.35
115,497.38
281
1,700.65
481.24
1,219.41
114,277.97
282
1,700.65
476.16
1,224.49
113,053.48
283
1,700.65
471.06
1,229.59
111,823.89
284
1,700.65
465.93
1,234.72
110,589.17
285
1,700.65
460.79
1,239.86
109,349.31
286
1,700.65
455.62
1,245.03
108,104.28
287
1,700.65
450.43
1,250.22
106,854.06
288
1,700.65
445.23
1,255.42
105,598.64
289
1,700.65
439.99
1,260.66
104,337.98
290
1,700.65
434.74
1,265.91
103,072.07
291
1,700.65
429.47
1,271.18
101,800.89
292
1,700.65
424.17
1,276.48
100,524.41
293
1,700.65
418.85
1,281.80
99,242.61
294
1,700.65
413.51
1,287.14
97,955.47
295
1,700.65
408.15
1,292.50
96,662.97
296
1,700.65
402.76
1,297.89
95,365.08
297
1,700.65
397.35
1,303.30
94,061.79
298
1,700.65
391.92
1,308.73
92,753.06
299
1,700.65
386.47
1,314.18
91,438.88
300
1,700.65
381.00
1,319.65
90,119.23
301
1,700.65
375.50
1,325.15
88,794.08
302
1,700.65
369.98
1,330.67
87,463.40
303
1,700.65
364.43
1,336.22
86,127.18
304
1,700.65
358.86
1,341.79
84,785.40
305
1,700.65
353.27
1,347.38
83,438.02
306
1,700.65
347.66
1,352.99
82,085.03
307
1,700.65
342.02
1,358.63
80,726.40
308
1,700.65
336.36
1,364.29
79,362.11
309
1,700.65
330.68
1,369.97
77,992.13
310
1,700.65
324.97
1,375.68
76,616.45
311
1,700.65
319.24
1,381.41
75,235.04
312
1,700.65
313.48
1,387.17
73,847.86
313
1,700.65
307.70
1,392.95
72,454.91
314
1,700.65
301.90
1,398.75
71,056.16
315
1,700.65
296.07
1,404.58
69,651.58
316
1,700.65
290.21
1,410.44
68,241.14
317
1,700.65
284.34
1,416.31
66,824.83
318
1,700.65
278.44
1,422.21
65,402.62
319
1,700.65
272.51
1,428.14
63,974.48
320
1,700.65
266.56
1,434.09
62,540.39
321
1,700.65
260.58
1,440.07
61,100.32
322
1,700.65
254.58
1,446.07
59,654.26
323
1,700.65
248.56
1,452.09
58,202.17
324
1,700.65
242.51
1,458.14
56,744.03
325
1,700.65
236.43
1,464.22
55,279.81
326
1,700.65
230.33
1,470.32
53,809.49
327
1,700.65
224.21
1,476.44
52,333.05
328
1,700.65
218.05
1,482.60
50,850.45
329
1,700.65
211.88
1,488.77
49,361.68
330
1,700.65
205.67
1,494.98
47,866.70
331
1,700.65
199.44
1,501.21
46,365.50
332
1,700.65
193.19
1,507.46
44,858.04
333
1,700.65
186.91
1,513.74
43,344.30
334
1,700.65
180.60
1,520.05
41,824.25
335
1,700.65
174.27
1,526.38
40,297.86
336
1,700.65
167.91
1,532.74
38,765.12
337
1,700.65
161.52
1,539.13
37,225.99
338
1,700.65
155.11
1,545.54
35,680.45
339
1,700.65
148.67
1,551.98
34,128.47
340
1,700.65
142.20
1,558.45
32,570.02
341
1,700.65
135.71
1,564.94
31,005.08
342
1,700.65
129.19
1,571.46
29,433.62
343
1,700.65
122.64
1,578.01
27,855.61
344
1,700.65
116.07
1,584.58
26,271.02
345
1,700.65
109.46
1,591.19
24,679.84
346
1,700.65
102.83
1,597.82
23,082.02
347
1,700.65
96.18
1,604.47
21,477.54
348
1,700.65
89.49
1,611.16
19,866.38
349
1,700.65
82.78
1,617.87
18,248.51
350
1,700.65
76.04
1,624.61
16,623.90
351
1,700.65
69.27
1,631.38
14,992.51
352
1,700.65
62.47
1,638.18
13,354.33
353
1,700.65
55.64
1,645.01
11,709.32
354
1,700.65
48.79
1,651.86
10,057.46
355
1,700.65
41.91
1,658.74
8,398.72
356
1,700.65
34.99
1,665.66
6,733.06
357
1,700.65
28.05
1,672.60
5,060.47
358
1,700.65
21.09
1,679.56
3,380.90
359
1,700.65
14.09
1,686.56
1,694.34
360
1,701.40
7.06
1,694.34
0.00
Totals
612,234.75
295,434.75
316,800.00

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