Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,498.48  
 

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
1,498.48
1,029.02
469.46
318,195.54
2
1,498.48
1,027.51
470.97
317,724.57
3
1,498.48
1,025.99
472.49
317,252.07
4
1,498.48
1,024.46
474.02
316,778.05
5
1,498.48
1,022.93
475.55
316,302.50
6
1,498.48
1,021.39
477.09
315,825.42
7
1,498.48
1,019.85
478.63
315,346.79
8
1,498.48
1,018.31
480.17
314,866.62
9
1,498.48
1,016.76
481.72
314,384.89
10
1,498.48
1,015.20
483.28
313,901.62
11
1,498.48
1,013.64
484.84
313,416.78
12
1,498.48
1,012.08
486.40
312,930.37
13
1,498.48
1,010.50
487.98
312,442.40
14
1,498.48
1,008.93
489.55
311,952.84
15
1,498.48
1,007.35
491.13
311,461.71
16
1,498.48
1,005.76
492.72
310,968.99
17
1,498.48
1,004.17
494.31
310,474.68
18
1,498.48
1,002.57
495.91
309,978.78
19
1,498.48
1,000.97
497.51
309,481.27
20
1,498.48
999.37
499.11
308,982.16
21
1,498.48
997.75
500.73
308,481.43
22
1,498.48
996.14
502.34
307,979.09
23
1,498.48
994.52
503.96
307,475.13
24
1,498.48
992.89
505.59
306,969.54
25
1,498.48
991.26
507.22
306,462.31
26
1,498.48
989.62
508.86
305,953.45
27
1,498.48
987.97
510.51
305,442.94
28
1,498.48
986.33
512.15
304,930.79
29
1,498.48
984.67
513.81
304,416.98
30
1,498.48
983.01
515.47
303,901.52
31
1,498.48
981.35
517.13
303,384.38
32
1,498.48
979.68
518.80
302,865.58
33
1,498.48
978.00
520.48
302,345.11
34
1,498.48
976.32
522.16
301,822.95
35
1,498.48
974.64
523.84
301,299.11
36
1,498.48
972.95
525.53
300,773.57
37
1,498.48
971.25
527.23
300,246.34
38
1,498.48
969.55
528.93
299,717.40
39
1,498.48
967.84
530.64
299,186.76
40
1,498.48
966.12
532.36
298,654.41
41
1,498.48
964.40
534.08
298,120.33
42
1,498.48
962.68
535.80
297,584.53
43
1,498.48
960.95
537.53
297,047.00
44
1,498.48
959.21
539.27
296,507.73
45
1,498.48
957.47
541.01
295,966.73
46
1,498.48
955.73
542.75
295,423.97
47
1,498.48
953.97
544.51
294,879.47
48
1,498.48
952.21
546.27
294,333.20
49
1,498.48
950.45
548.03
293,785.17
50
1,498.48
948.68
549.80
293,235.37
51
1,498.48
946.91
551.57
292,683.80
52
1,498.48
945.12
553.36
292,130.44
53
1,498.48
943.34
555.14
291,575.30
54
1,498.48
941.55
556.93
291,018.37
55
1,498.48
939.75
558.73
290,459.63
56
1,498.48
937.94
560.54
289,899.10
57
1,498.48
936.13
562.35
289,336.75
58
1,498.48
934.32
564.16
288,772.59
59
1,498.48
932.49
565.99
288,206.60
60
1,498.48
930.67
567.81
287,638.79
61
1,498.48
928.83
569.65
287,069.14
62
1,498.48
926.99
571.49
286,497.66
63
1,498.48
925.15
573.33
285,924.32
64
1,498.48
923.30
575.18
285,349.14
65
1,498.48
921.44
577.04
284,772.10
66
1,498.48
919.58
578.90
284,193.20
67
1,498.48
917.71
580.77
283,612.43
68
1,498.48
915.83
582.65
283,029.78
69
1,498.48
913.95
584.53
282,445.25
70
1,498.48
912.06
586.42
281,858.83
71
1,498.48
910.17
588.31
281,270.52
72
1,498.48
908.27
590.21
280,680.31
73
1,498.48
906.36
592.12
280,088.19
74
1,498.48
904.45
594.03
279,494.16
75
1,498.48
902.53
595.95
278,898.22
76
1,498.48
900.61
597.87
278,300.35
77
1,498.48
898.68
599.80
277,700.54
78
1,498.48
896.74
601.74
277,098.81
79
1,498.48
894.80
603.68
276,495.12
80
1,498.48
892.85
605.63
275,889.49
81
1,498.48
890.89
607.59
275,281.91
82
1,498.48
888.93
609.55
274,672.36
83
1,498.48
886.96
611.52
274,060.84
84
1,498.48
884.99
613.49
273,447.35
85
1,498.48
883.01
615.47
272,831.87
86
1,498.48
881.02
617.46
272,214.41
87
1,498.48
879.03
619.45
271,594.96
88
1,498.48
877.03
621.45
270,973.51
89
1,498.48
875.02
623.46
270,350.04
90
1,498.48
873.01
625.47
269,724.57
91
1,498.48
870.99
627.49
269,097.08
92
1,498.48
868.96
629.52
268,467.55
93
1,498.48
866.93
631.55
267,836.00
94
1,498.48
864.89
633.59
267,202.41
95
1,498.48
862.84
635.64
266,566.77
96
1,498.48
860.79
637.69
265,929.08
97
1,498.48
858.73
639.75
265,289.33
98
1,498.48
856.66
641.82
264,647.51
99
1,498.48
854.59
643.89
264,003.62
100
1,498.48
852.51
645.97
263,357.65
101
1,498.48
850.43
648.05
262,709.60
102
1,498.48
848.33
650.15
262,059.45
103
1,498.48
846.23
652.25
261,407.21
104
1,498.48
844.13
654.35
260,752.85
105
1,498.48
842.01
656.47
260,096.39
106
1,498.48
839.89
658.59
259,437.80
107
1,498.48
837.77
660.71
258,777.09
108
1,498.48
835.63
662.85
258,114.24
109
1,498.48
833.49
664.99
257,449.26
110
1,498.48
831.35
667.13
256,782.12
111
1,498.48
829.19
669.29
256,112.84
112
1,498.48
827.03
671.45
255,441.39
113
1,498.48
824.86
673.62
254,767.77
114
1,498.48
822.69
675.79
254,091.98
115
1,498.48
820.51
677.97
253,414.00
116
1,498.48
818.32
680.16
252,733.84
117
1,498.48
816.12
682.36
252,051.48
118
1,498.48
813.92
684.56
251,366.92
119
1,498.48
811.71
686.77
250,680.14
120
1,498.48
809.49
688.99
249,991.15
121
1,498.48
807.26
691.22
249,299.93
122
1,498.48
805.03
693.45
248,606.48
123
1,498.48
802.79
695.69
247,910.80
124
1,498.48
800.55
697.93
247,212.86
125
1,498.48
798.29
700.19
246,512.67
126
1,498.48
796.03
702.45
245,810.22
127
1,498.48
793.76
704.72
245,105.50
128
1,498.48
791.49
706.99
244,398.51
129
1,498.48
789.20
709.28
243,689.23
130
1,498.48
786.91
711.57
242,977.67
131
1,498.48
784.62
713.86
242,263.80
132
1,498.48
782.31
716.17
241,547.63
133
1,498.48
780.00
718.48
240,829.15
134
1,498.48
777.68
720.80
240,108.35
135
1,498.48
775.35
723.13
239,385.22
136
1,498.48
773.01
725.47
238,659.75
137
1,498.48
770.67
727.81
237,931.95
138
1,498.48
768.32
730.16
237,201.79
139
1,498.48
765.96
732.52
236,469.27
140
1,498.48
763.60
734.88
235,734.39
141
1,498.48
761.23
737.25
234,997.14
142
1,498.48
758.84
739.64
234,257.50
143
1,498.48
756.46
742.02
233,515.48
144
1,498.48
754.06
744.42
232,771.06
145
1,498.48
751.66
746.82
232,024.23
146
1,498.48
749.24
749.24
231,275.00
147
1,498.48
746.83
751.65
230,523.34
148
1,498.48
744.40
754.08
229,769.26
149
1,498.48
741.96
756.52
229,012.75
150
1,498.48
739.52
758.96
228,253.79
151
1,498.48
737.07
761.41
227,492.38
152
1,498.48
734.61
763.87
226,728.51
153
1,498.48
732.14
766.34
225,962.17
154
1,498.48
729.67
768.81
225,193.36
155
1,498.48
727.19
771.29
224,422.07
156
1,498.48
724.70
773.78
223,648.28
157
1,498.48
722.20
776.28
222,872.00
158
1,498.48
719.69
778.79
222,093.21
159
1,498.48
717.18
781.30
221,311.91
160
1,498.48
714.65
783.83
220,528.08
161
1,498.48
712.12
786.36
219,741.72
162
1,498.48
709.58
788.90
218,952.83
163
1,498.48
707.04
791.44
218,161.38
164
1,498.48
704.48
794.00
217,367.38
165
1,498.48
701.92
796.56
216,570.82
166
1,498.48
699.34
799.14
215,771.68
167
1,498.48
696.76
801.72
214,969.96
168
1,498.48
694.17
804.31
214,165.66
169
1,498.48
691.58
806.90
213,358.75
170
1,498.48
688.97
809.51
212,549.24
171
1,498.48
686.36
812.12
211,737.12
172
1,498.48
683.73
814.75
210,922.37
173
1,498.48
681.10
817.38
210,105.00
174
1,498.48
678.46
820.02
209,284.98
175
1,498.48
675.82
822.66
208,462.32
176
1,498.48
673.16
825.32
207,637.00
177
1,498.48
670.49
827.99
206,809.01
178
1,498.48
667.82
830.66
205,978.35
179
1,498.48
665.14
833.34
205,145.01
180
1,498.48
662.45
836.03
204,308.98
181
1,498.48
659.75
838.73
203,470.25
182
1,498.48
657.04
841.44
202,628.81
183
1,498.48
654.32
844.16
201,784.65
184
1,498.48
651.60
846.88
200,937.76
185
1,498.48
648.86
849.62
200,088.15
186
1,498.48
646.12
852.36
199,235.78
187
1,498.48
643.37
855.11
198,380.67
188
1,498.48
640.60
857.88
197,522.79
189
1,498.48
637.83
860.65
196,662.15
190
1,498.48
635.05
863.43
195,798.72
191
1,498.48
632.27
866.21
194,932.51
192
1,498.48
629.47
869.01
194,063.50
193
1,498.48
626.66
871.82
193,191.68
194
1,498.48
623.85
874.63
192,317.05
195
1,498.48
621.02
877.46
191,439.59
196
1,498.48
618.19
880.29
190,559.30
197
1,498.48
615.35
883.13
189,676.17
198
1,498.48
612.50
885.98
188,790.19
199
1,498.48
609.63
888.85
187,901.34
200
1,498.48
606.76
891.72
187,009.63
201
1,498.48
603.89
894.59
186,115.03
202
1,498.48
601.00
897.48
185,217.55
203
1,498.48
598.10
900.38
184,317.17
204
1,498.48
595.19
903.29
183,413.88
205
1,498.48
592.27
906.21
182,507.67
206
1,498.48
589.35
909.13
181,598.54
207
1,498.48
586.41
912.07
180,686.47
208
1,498.48
583.47
915.01
179,771.46
209
1,498.48
580.51
917.97
178,853.49
210
1,498.48
577.55
920.93
177,932.56
211
1,498.48
574.57
923.91
177,008.65
212
1,498.48
571.59
926.89
176,081.76
213
1,498.48
568.60
929.88
175,151.88
214
1,498.48
565.59
932.89
174,219.00
215
1,498.48
562.58
935.90
173,283.10
216
1,498.48
559.56
938.92
172,344.18
217
1,498.48
556.53
941.95
171,402.23
218
1,498.48
553.49
944.99
170,457.23
219
1,498.48
550.43
948.05
169,509.19
220
1,498.48
547.37
951.11
168,558.08
221
1,498.48
544.30
954.18
167,603.90
222
1,498.48
541.22
957.26
166,646.64
223
1,498.48
538.13
960.35
165,686.29
224
1,498.48
535.03
963.45
164,722.84
225
1,498.48
531.92
966.56
163,756.28
226
1,498.48
528.80
969.68
162,786.60
227
1,498.48
525.67
972.81
161,813.78
228
1,498.48
522.52
975.96
160,837.82
229
1,498.48
519.37
979.11
159,858.72
230
1,498.48
516.21
982.27
158,876.45
231
1,498.48
513.04
985.44
157,891.00
232
1,498.48
509.86
988.62
156,902.38
233
1,498.48
506.66
991.82
155,910.57
234
1,498.48
503.46
995.02
154,915.55
235
1,498.48
500.25
998.23
153,917.31
236
1,498.48
497.02
1,001.46
152,915.86
237
1,498.48
493.79
1,004.69
151,911.17
238
1,498.48
490.55
1,007.93
150,903.24
239
1,498.48
487.29
1,011.19
149,892.05
240
1,498.48
484.03
1,014.45
148,877.59
241
1,498.48
480.75
1,017.73
147,859.87
242
1,498.48
477.46
1,021.02
146,838.85
243
1,498.48
474.17
1,024.31
145,814.54
244
1,498.48
470.86
1,027.62
144,786.92
245
1,498.48
467.54
1,030.94
143,755.98
246
1,498.48
464.21
1,034.27
142,721.71
247
1,498.48
460.87
1,037.61
141,684.10
248
1,498.48
457.52
1,040.96
140,643.14
249
1,498.48
454.16
1,044.32
139,598.82
250
1,498.48
450.79
1,047.69
138,551.13
251
1,498.48
447.40
1,051.08
137,500.06
252
1,498.48
444.01
1,054.47
136,445.59
253
1,498.48
440.61
1,057.87
135,387.71
254
1,498.48
437.19
1,061.29
134,326.42
255
1,498.48
433.76
1,064.72
133,261.70
256
1,498.48
430.32
1,068.16
132,193.55
257
1,498.48
426.87
1,071.61
131,121.94
258
1,498.48
423.41
1,075.07
130,046.88
259
1,498.48
419.94
1,078.54
128,968.34
260
1,498.48
416.46
1,082.02
127,886.32
261
1,498.48
412.97
1,085.51
126,800.81
262
1,498.48
409.46
1,089.02
125,711.79
263
1,498.48
405.94
1,092.54
124,619.25
264
1,498.48
402.42
1,096.06
123,523.19
265
1,498.48
398.88
1,099.60
122,423.59
266
1,498.48
395.33
1,103.15
121,320.43
267
1,498.48
391.76
1,106.72
120,213.72
268
1,498.48
388.19
1,110.29
119,103.43
269
1,498.48
384.60
1,113.88
117,989.55
270
1,498.48
381.01
1,117.47
116,872.08
271
1,498.48
377.40
1,121.08
115,751.00
272
1,498.48
373.78
1,124.70
114,626.30
273
1,498.48
370.15
1,128.33
113,497.96
274
1,498.48
366.50
1,131.98
112,365.99
275
1,498.48
362.85
1,135.63
111,230.36
276
1,498.48
359.18
1,139.30
110,091.06
277
1,498.48
355.50
1,142.98
108,948.08
278
1,498.48
351.81
1,146.67
107,801.41
279
1,498.48
348.11
1,150.37
106,651.04
280
1,498.48
344.39
1,154.09
105,496.95
281
1,498.48
340.67
1,157.81
104,339.14
282
1,498.48
336.93
1,161.55
103,177.59
283
1,498.48
333.18
1,165.30
102,012.29
284
1,498.48
329.41
1,169.07
100,843.22
285
1,498.48
325.64
1,172.84
99,670.38
286
1,498.48
321.85
1,176.63
98,493.75
287
1,498.48
318.05
1,180.43
97,313.33
288
1,498.48
314.24
1,184.24
96,129.09
289
1,498.48
310.42
1,188.06
94,941.03
290
1,498.48
306.58
1,191.90
93,749.13
291
1,498.48
302.73
1,195.75
92,553.38
292
1,498.48
298.87
1,199.61
91,353.77
293
1,498.48
295.00
1,203.48
90,150.28
294
1,498.48
291.11
1,207.37
88,942.91
295
1,498.48
287.21
1,211.27
87,731.65
296
1,498.48
283.30
1,215.18
86,516.47
297
1,498.48
279.38
1,219.10
85,297.36
298
1,498.48
275.44
1,223.04
84,074.32
299
1,498.48
271.49
1,226.99
82,847.33
300
1,498.48
267.53
1,230.95
81,616.38
301
1,498.48
263.55
1,234.93
80,381.45
302
1,498.48
259.57
1,238.91
79,142.54
303
1,498.48
255.56
1,242.92
77,899.62
304
1,498.48
251.55
1,246.93
76,652.69
305
1,498.48
247.52
1,250.96
75,401.74
306
1,498.48
243.48
1,255.00
74,146.74
307
1,498.48
239.43
1,259.05
72,887.69
308
1,498.48
235.37
1,263.11
71,624.58
309
1,498.48
231.29
1,267.19
70,357.39
310
1,498.48
227.20
1,271.28
69,086.10
311
1,498.48
223.09
1,275.39
67,810.71
312
1,498.48
218.97
1,279.51
66,531.21
313
1,498.48
214.84
1,283.64
65,247.57
314
1,498.48
210.70
1,287.78
63,959.78
315
1,498.48
206.54
1,291.94
62,667.84
316
1,498.48
202.36
1,296.12
61,371.72
317
1,498.48
198.18
1,300.30
60,071.42
318
1,498.48
193.98
1,304.50
58,766.92
319
1,498.48
189.77
1,308.71
57,458.21
320
1,498.48
185.54
1,312.94
56,145.27
321
1,498.48
181.30
1,317.18
54,828.10
322
1,498.48
177.05
1,321.43
53,506.67
323
1,498.48
172.78
1,325.70
52,180.97
324
1,498.48
168.50
1,329.98
50,850.99
325
1,498.48
164.21
1,334.27
49,516.72
326
1,498.48
159.90
1,338.58
48,178.13
327
1,498.48
155.58
1,342.90
46,835.23
328
1,498.48
151.24
1,347.24
45,487.99
329
1,498.48
146.89
1,351.59
44,136.40
330
1,498.48
142.52
1,355.96
42,780.44
331
1,498.48
138.15
1,360.33
41,420.10
332
1,498.48
133.75
1,364.73
40,055.38
333
1,498.48
129.35
1,369.13
38,686.24
334
1,498.48
124.92
1,373.56
37,312.69
335
1,498.48
120.49
1,377.99
35,934.70
336
1,498.48
116.04
1,382.44
34,552.25
337
1,498.48
111.57
1,386.91
33,165.35
338
1,498.48
107.10
1,391.38
31,773.97
339
1,498.48
102.60
1,395.88
30,378.09
340
1,498.48
98.10
1,400.38
28,977.70
341
1,498.48
93.57
1,404.91
27,572.80
342
1,498.48
89.04
1,409.44
26,163.36
343
1,498.48
84.49
1,413.99
24,749.36
344
1,498.48
79.92
1,418.56
23,330.80
345
1,498.48
75.34
1,423.14
21,907.66
346
1,498.48
70.74
1,427.74
20,479.92
347
1,498.48
66.13
1,432.35
19,047.58
348
1,498.48
61.51
1,436.97
17,610.61
349
1,498.48
56.87
1,441.61
16,168.99
350
1,498.48
52.21
1,446.27
14,722.72
351
1,498.48
47.54
1,450.94
13,271.79
352
1,498.48
42.86
1,455.62
11,816.16
353
1,498.48
38.16
1,460.32
10,355.84
354
1,498.48
33.44
1,465.04
8,890.80
355
1,498.48
28.71
1,469.77
7,421.03
356
1,498.48
23.96
1,474.52
5,946.51
357
1,498.48
19.20
1,479.28
4,467.24
358
1,498.48
14.43
1,484.05
2,983.18
359
1,498.48
9.63
1,488.85
1,494.34
360
1,499.16
4.83
1,494.34
0.00
Totals
539,453.48
220,788.48
318,665.00

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