Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,685.50  
 

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
1,685.50
1,293.89
391.61
318,103.39
2
1,685.50
1,292.30
393.20
317,710.18
3
1,685.50
1,290.70
394.80
317,315.38
4
1,685.50
1,289.09
396.41
316,918.97
5
1,685.50
1,287.48
398.02
316,520.96
6
1,685.50
1,285.87
399.63
316,121.32
7
1,685.50
1,284.24
401.26
315,720.06
8
1,685.50
1,282.61
402.89
315,317.18
9
1,685.50
1,280.98
404.52
314,912.65
10
1,685.50
1,279.33
406.17
314,506.49
11
1,685.50
1,277.68
407.82
314,098.67
12
1,685.50
1,276.03
409.47
313,689.19
13
1,685.50
1,274.36
411.14
313,278.06
14
1,685.50
1,272.69
412.81
312,865.25
15
1,685.50
1,271.02
414.48
312,450.76
16
1,685.50
1,269.33
416.17
312,034.60
17
1,685.50
1,267.64
417.86
311,616.74
18
1,685.50
1,265.94
419.56
311,197.18
19
1,685.50
1,264.24
421.26
310,775.92
20
1,685.50
1,262.53
422.97
310,352.94
21
1,685.50
1,260.81
424.69
309,928.25
22
1,685.50
1,259.08
426.42
309,501.84
23
1,685.50
1,257.35
428.15
309,073.69
24
1,685.50
1,255.61
429.89
308,643.80
25
1,685.50
1,253.87
431.63
308,212.17
26
1,685.50
1,252.11
433.39
307,778.78
27
1,685.50
1,250.35
435.15
307,343.63
28
1,685.50
1,248.58
436.92
306,906.71
29
1,685.50
1,246.81
438.69
306,468.02
30
1,685.50
1,245.03
440.47
306,027.55
31
1,685.50
1,243.24
442.26
305,585.28
32
1,685.50
1,241.44
444.06
305,141.22
33
1,685.50
1,239.64
445.86
304,695.36
34
1,685.50
1,237.82
447.68
304,247.69
35
1,685.50
1,236.01
449.49
303,798.19
36
1,685.50
1,234.18
451.32
303,346.87
37
1,685.50
1,232.35
453.15
302,893.72
38
1,685.50
1,230.51
454.99
302,438.72
39
1,685.50
1,228.66
456.84
301,981.88
40
1,685.50
1,226.80
458.70
301,523.18
41
1,685.50
1,224.94
460.56
301,062.62
42
1,685.50
1,223.07
462.43
300,600.19
43
1,685.50
1,221.19
464.31
300,135.88
44
1,685.50
1,219.30
466.20
299,669.68
45
1,685.50
1,217.41
468.09
299,201.59
46
1,685.50
1,215.51
469.99
298,731.59
47
1,685.50
1,213.60
471.90
298,259.69
48
1,685.50
1,211.68
473.82
297,785.87
49
1,685.50
1,209.76
475.74
297,310.12
50
1,685.50
1,207.82
477.68
296,832.45
51
1,685.50
1,205.88
479.62
296,352.83
52
1,685.50
1,203.93
481.57
295,871.26
53
1,685.50
1,201.98
483.52
295,387.74
54
1,685.50
1,200.01
485.49
294,902.25
55
1,685.50
1,198.04
487.46
294,414.79
56
1,685.50
1,196.06
489.44
293,925.35
57
1,685.50
1,194.07
491.43
293,433.92
58
1,685.50
1,192.08
493.42
292,940.50
59
1,685.50
1,190.07
495.43
292,445.07
60
1,685.50
1,188.06
497.44
291,947.63
61
1,685.50
1,186.04
499.46
291,448.17
62
1,685.50
1,184.01
501.49
290,946.67
63
1,685.50
1,181.97
503.53
290,443.14
64
1,685.50
1,179.93
505.57
289,937.57
65
1,685.50
1,177.87
507.63
289,429.94
66
1,685.50
1,175.81
509.69
288,920.25
67
1,685.50
1,173.74
511.76
288,408.49
68
1,685.50
1,171.66
513.84
287,894.65
69
1,685.50
1,169.57
515.93
287,378.72
70
1,685.50
1,167.48
518.02
286,860.70
71
1,685.50
1,165.37
520.13
286,340.57
72
1,685.50
1,163.26
522.24
285,818.33
73
1,685.50
1,161.14
524.36
285,293.96
74
1,685.50
1,159.01
526.49
284,767.47
75
1,685.50
1,156.87
528.63
284,238.84
76
1,685.50
1,154.72
530.78
283,708.06
77
1,685.50
1,152.56
532.94
283,175.12
78
1,685.50
1,150.40
535.10
282,640.02
79
1,685.50
1,148.23
537.27
282,102.75
80
1,685.50
1,146.04
539.46
281,563.29
81
1,685.50
1,143.85
541.65
281,021.64
82
1,685.50
1,141.65
543.85
280,477.79
83
1,685.50
1,139.44
546.06
279,931.73
84
1,685.50
1,137.22
548.28
279,383.45
85
1,685.50
1,135.00
550.50
278,832.95
86
1,685.50
1,132.76
552.74
278,280.21
87
1,685.50
1,130.51
554.99
277,725.22
88
1,685.50
1,128.26
557.24
277,167.98
89
1,685.50
1,125.99
559.51
276,608.47
90
1,685.50
1,123.72
561.78
276,046.70
91
1,685.50
1,121.44
564.06
275,482.64
92
1,685.50
1,119.15
566.35
274,916.28
93
1,685.50
1,116.85
568.65
274,347.63
94
1,685.50
1,114.54
570.96
273,776.67
95
1,685.50
1,112.22
573.28
273,203.39
96
1,685.50
1,109.89
575.61
272,627.78
97
1,685.50
1,107.55
577.95
272,049.83
98
1,685.50
1,105.20
580.30
271,469.53
99
1,685.50
1,102.84
582.66
270,886.87
100
1,685.50
1,100.48
585.02
270,301.85
101
1,685.50
1,098.10
587.40
269,714.45
102
1,685.50
1,095.71
589.79
269,124.67
103
1,685.50
1,093.32
592.18
268,532.49
104
1,685.50
1,090.91
594.59
267,937.90
105
1,685.50
1,088.50
597.00
267,340.90
106
1,685.50
1,086.07
599.43
266,741.47
107
1,685.50
1,083.64
601.86
266,139.61
108
1,685.50
1,081.19
604.31
265,535.30
109
1,685.50
1,078.74
606.76
264,928.54
110
1,685.50
1,076.27
609.23
264,319.31
111
1,685.50
1,073.80
611.70
263,707.61
112
1,685.50
1,071.31
614.19
263,093.42
113
1,685.50
1,068.82
616.68
262,476.74
114
1,685.50
1,066.31
619.19
261,857.55
115
1,685.50
1,063.80
621.70
261,235.84
116
1,685.50
1,061.27
624.23
260,611.61
117
1,685.50
1,058.73
626.77
259,984.85
118
1,685.50
1,056.19
629.31
259,355.54
119
1,685.50
1,053.63
631.87
258,723.67
120
1,685.50
1,051.06
634.44
258,089.23
121
1,685.50
1,048.49
637.01
257,452.22
122
1,685.50
1,045.90
639.60
256,812.62
123
1,685.50
1,043.30
642.20
256,170.42
124
1,685.50
1,040.69
644.81
255,525.61
125
1,685.50
1,038.07
647.43
254,878.19
126
1,685.50
1,035.44
650.06
254,228.13
127
1,685.50
1,032.80
652.70
253,575.43
128
1,685.50
1,030.15
655.35
252,920.08
129
1,685.50
1,027.49
658.01
252,262.07
130
1,685.50
1,024.81
660.69
251,601.38
131
1,685.50
1,022.13
663.37
250,938.02
132
1,685.50
1,019.44
666.06
250,271.95
133
1,685.50
1,016.73
668.77
249,603.18
134
1,685.50
1,014.01
671.49
248,931.69
135
1,685.50
1,011.29
674.21
248,257.48
136
1,685.50
1,008.55
676.95
247,580.52
137
1,685.50
1,005.80
679.70
246,900.82
138
1,685.50
1,003.03
682.47
246,218.35
139
1,685.50
1,000.26
685.24
245,533.12
140
1,685.50
997.48
688.02
244,845.10
141
1,685.50
994.68
690.82
244,154.28
142
1,685.50
991.88
693.62
243,460.66
143
1,685.50
989.06
696.44
242,764.21
144
1,685.50
986.23
699.27
242,064.94
145
1,685.50
983.39
702.11
241,362.83
146
1,685.50
980.54
704.96
240,657.87
147
1,685.50
977.67
707.83
239,950.04
148
1,685.50
974.80
710.70
239,239.34
149
1,685.50
971.91
713.59
238,525.75
150
1,685.50
969.01
716.49
237,809.26
151
1,685.50
966.10
719.40
237,089.86
152
1,685.50
963.18
722.32
236,367.54
153
1,685.50
960.24
725.26
235,642.28
154
1,685.50
957.30
728.20
234,914.08
155
1,685.50
954.34
731.16
234,182.92
156
1,685.50
951.37
734.13
233,448.78
157
1,685.50
948.39
737.11
232,711.67
158
1,685.50
945.39
740.11
231,971.56
159
1,685.50
942.38
743.12
231,228.44
160
1,685.50
939.37
746.13
230,482.31
161
1,685.50
936.33
749.17
229,733.14
162
1,685.50
933.29
752.21
228,980.94
163
1,685.50
930.24
755.26
228,225.67
164
1,685.50
927.17
758.33
227,467.34
165
1,685.50
924.09
761.41
226,705.92
166
1,685.50
920.99
764.51
225,941.42
167
1,685.50
917.89
767.61
225,173.80
168
1,685.50
914.77
770.73
224,403.07
169
1,685.50
911.64
773.86
223,629.21
170
1,685.50
908.49
777.01
222,852.20
171
1,685.50
905.34
780.16
222,072.04
172
1,685.50
902.17
783.33
221,288.71
173
1,685.50
898.99
786.51
220,502.19
174
1,685.50
895.79
789.71
219,712.48
175
1,685.50
892.58
792.92
218,919.57
176
1,685.50
889.36
796.14
218,123.43
177
1,685.50
886.13
799.37
217,324.05
178
1,685.50
882.88
802.62
216,521.43
179
1,685.50
879.62
805.88
215,715.55
180
1,685.50
876.34
809.16
214,906.39
181
1,685.50
873.06
812.44
214,093.95
182
1,685.50
869.76
815.74
213,278.21
183
1,685.50
866.44
819.06
212,459.15
184
1,685.50
863.12
822.38
211,636.77
185
1,685.50
859.77
825.73
210,811.04
186
1,685.50
856.42
829.08
209,981.96
187
1,685.50
853.05
832.45
209,149.51
188
1,685.50
849.67
835.83
208,313.68
189
1,685.50
846.27
839.23
207,474.46
190
1,685.50
842.86
842.64
206,631.82
191
1,685.50
839.44
846.06
205,785.76
192
1,685.50
836.00
849.50
204,936.27
193
1,685.50
832.55
852.95
204,083.32
194
1,685.50
829.09
856.41
203,226.91
195
1,685.50
825.61
859.89
202,367.02
196
1,685.50
822.12
863.38
201,503.64
197
1,685.50
818.61
866.89
200,636.74
198
1,685.50
815.09
870.41
199,766.33
199
1,685.50
811.55
873.95
198,892.38
200
1,685.50
808.00
877.50
198,014.88
201
1,685.50
804.44
881.06
197,133.82
202
1,685.50
800.86
884.64
196,249.17
203
1,685.50
797.26
888.24
195,360.94
204
1,685.50
793.65
891.85
194,469.09
205
1,685.50
790.03
895.47
193,573.62
206
1,685.50
786.39
899.11
192,674.51
207
1,685.50
782.74
902.76
191,771.75
208
1,685.50
779.07
906.43
190,865.33
209
1,685.50
775.39
910.11
189,955.22
210
1,685.50
771.69
913.81
189,041.41
211
1,685.50
767.98
917.52
188,123.89
212
1,685.50
764.25
921.25
187,202.64
213
1,685.50
760.51
924.99
186,277.65
214
1,685.50
756.75
928.75
185,348.91
215
1,685.50
752.98
932.52
184,416.39
216
1,685.50
749.19
936.31
183,480.08
217
1,685.50
745.39
940.11
182,539.97
218
1,685.50
741.57
943.93
181,596.03
219
1,685.50
737.73
947.77
180,648.27
220
1,685.50
733.88
951.62
179,696.65
221
1,685.50
730.02
955.48
178,741.17
222
1,685.50
726.14
959.36
177,781.81
223
1,685.50
722.24
963.26
176,818.54
224
1,685.50
718.33
967.17
175,851.37
225
1,685.50
714.40
971.10
174,880.27
226
1,685.50
710.45
975.05
173,905.22
227
1,685.50
706.49
979.01
172,926.21
228
1,685.50
702.51
982.99
171,943.22
229
1,685.50
698.52
986.98
170,956.24
230
1,685.50
694.51
990.99
169,965.25
231
1,685.50
690.48
995.02
168,970.23
232
1,685.50
686.44
999.06
167,971.17
233
1,685.50
682.38
1,003.12
166,968.06
234
1,685.50
678.31
1,007.19
165,960.86
235
1,685.50
674.22
1,011.28
164,949.58
236
1,685.50
670.11
1,015.39
163,934.19
237
1,685.50
665.98
1,019.52
162,914.67
238
1,685.50
661.84
1,023.66
161,891.01
239
1,685.50
657.68
1,027.82
160,863.19
240
1,685.50
653.51
1,031.99
159,831.20
241
1,685.50
649.31
1,036.19
158,795.02
242
1,685.50
645.10
1,040.40
157,754.62
243
1,685.50
640.88
1,044.62
156,710.00
244
1,685.50
636.63
1,048.87
155,661.13
245
1,685.50
632.37
1,053.13
154,608.01
246
1,685.50
628.10
1,057.40
153,550.60
247
1,685.50
623.80
1,061.70
152,488.90
248
1,685.50
619.49
1,066.01
151,422.89
249
1,685.50
615.16
1,070.34
150,352.54
250
1,685.50
610.81
1,074.69
149,277.85
251
1,685.50
606.44
1,079.06
148,198.79
252
1,685.50
602.06
1,083.44
147,115.35
253
1,685.50
597.66
1,087.84
146,027.50
254
1,685.50
593.24
1,092.26
144,935.24
255
1,685.50
588.80
1,096.70
143,838.54
256
1,685.50
584.34
1,101.16
142,737.38
257
1,685.50
579.87
1,105.63
141,631.75
258
1,685.50
575.38
1,110.12
140,521.63
259
1,685.50
570.87
1,114.63
139,407.00
260
1,685.50
566.34
1,119.16
138,287.84
261
1,685.50
561.79
1,123.71
137,164.14
262
1,685.50
557.23
1,128.27
136,035.87
263
1,685.50
552.65
1,132.85
134,903.01
264
1,685.50
548.04
1,137.46
133,765.56
265
1,685.50
543.42
1,142.08
132,623.48
266
1,685.50
538.78
1,146.72
131,476.76
267
1,685.50
534.12
1,151.38
130,325.39
268
1,685.50
529.45
1,156.05
129,169.33
269
1,685.50
524.75
1,160.75
128,008.58
270
1,685.50
520.03
1,165.47
126,843.12
271
1,685.50
515.30
1,170.20
125,672.92
272
1,685.50
510.55
1,174.95
124,497.96
273
1,685.50
505.77
1,179.73
123,318.24
274
1,685.50
500.98
1,184.52
122,133.72
275
1,685.50
496.17
1,189.33
120,944.39
276
1,685.50
491.34
1,194.16
119,750.22
277
1,685.50
486.49
1,199.01
118,551.21
278
1,685.50
481.61
1,203.89
117,347.32
279
1,685.50
476.72
1,208.78
116,138.55
280
1,685.50
471.81
1,213.69
114,924.86
281
1,685.50
466.88
1,218.62
113,706.24
282
1,685.50
461.93
1,223.57
112,482.67
283
1,685.50
456.96
1,228.54
111,254.13
284
1,685.50
451.97
1,233.53
110,020.60
285
1,685.50
446.96
1,238.54
108,782.06
286
1,685.50
441.93
1,243.57
107,538.49
287
1,685.50
436.88
1,248.62
106,289.86
288
1,685.50
431.80
1,253.70
105,036.17
289
1,685.50
426.71
1,258.79
103,777.38
290
1,685.50
421.60
1,263.90
102,513.47
291
1,685.50
416.46
1,269.04
101,244.43
292
1,685.50
411.31
1,274.19
99,970.24
293
1,685.50
406.13
1,279.37
98,690.87
294
1,685.50
400.93
1,284.57
97,406.30
295
1,685.50
395.71
1,289.79
96,116.51
296
1,685.50
390.47
1,295.03
94,821.49
297
1,685.50
385.21
1,300.29
93,521.20
298
1,685.50
379.93
1,305.57
92,215.63
299
1,685.50
374.63
1,310.87
90,904.75
300
1,685.50
369.30
1,316.20
89,588.55
301
1,685.50
363.95
1,321.55
88,267.01
302
1,685.50
358.58
1,326.92
86,940.09
303
1,685.50
353.19
1,332.31
85,607.79
304
1,685.50
347.78
1,337.72
84,270.07
305
1,685.50
342.35
1,343.15
82,926.92
306
1,685.50
336.89
1,348.61
81,578.31
307
1,685.50
331.41
1,354.09
80,224.22
308
1,685.50
325.91
1,359.59
78,864.63
309
1,685.50
320.39
1,365.11
77,499.52
310
1,685.50
314.84
1,370.66
76,128.86
311
1,685.50
309.27
1,376.23
74,752.63
312
1,685.50
303.68
1,381.82
73,370.81
313
1,685.50
298.07
1,387.43
71,983.38
314
1,685.50
292.43
1,393.07
70,590.32
315
1,685.50
286.77
1,398.73
69,191.59
316
1,685.50
281.09
1,404.41
67,787.18
317
1,685.50
275.39
1,410.11
66,377.07
318
1,685.50
269.66
1,415.84
64,961.22
319
1,685.50
263.90
1,421.60
63,539.63
320
1,685.50
258.13
1,427.37
62,112.26
321
1,685.50
252.33
1,433.17
60,679.09
322
1,685.50
246.51
1,438.99
59,240.10
323
1,685.50
240.66
1,444.84
57,795.26
324
1,685.50
234.79
1,450.71
56,344.55
325
1,685.50
228.90
1,456.60
54,887.95
326
1,685.50
222.98
1,462.52
53,425.43
327
1,685.50
217.04
1,468.46
51,956.98
328
1,685.50
211.08
1,474.42
50,482.55
329
1,685.50
205.09
1,480.41
49,002.14
330
1,685.50
199.07
1,486.43
47,515.71
331
1,685.50
193.03
1,492.47
46,023.24
332
1,685.50
186.97
1,498.53
44,524.71
333
1,685.50
180.88
1,504.62
43,020.09
334
1,685.50
174.77
1,510.73
41,509.36
335
1,685.50
168.63
1,516.87
39,992.49
336
1,685.50
162.47
1,523.03
38,469.46
337
1,685.50
156.28
1,529.22
36,940.24
338
1,685.50
150.07
1,535.43
35,404.81
339
1,685.50
143.83
1,541.67
33,863.15
340
1,685.50
137.57
1,547.93
32,315.21
341
1,685.50
131.28
1,554.22
30,760.99
342
1,685.50
124.97
1,560.53
29,200.46
343
1,685.50
118.63
1,566.87
27,633.59
344
1,685.50
112.26
1,573.24
26,060.35
345
1,685.50
105.87
1,579.63
24,480.72
346
1,685.50
99.45
1,586.05
22,894.67
347
1,685.50
93.01
1,592.49
21,302.18
348
1,685.50
86.54
1,598.96
19,703.22
349
1,685.50
80.04
1,605.46
18,097.77
350
1,685.50
73.52
1,611.98
16,485.79
351
1,685.50
66.97
1,618.53
14,867.26
352
1,685.50
60.40
1,625.10
13,242.16
353
1,685.50
53.80
1,631.70
11,610.46
354
1,685.50
47.17
1,638.33
9,972.12
355
1,685.50
40.51
1,644.99
8,327.14
356
1,685.50
33.83
1,651.67
6,675.47
357
1,685.50
27.12
1,658.38
5,017.08
358
1,685.50
20.38
1,665.12
3,351.97
359
1,685.50
13.62
1,671.88
1,680.08
360
1,686.91
6.83
1,680.08
0.00
Totals
606,781.41
288,286.41
318,495.00

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