Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,388.31  
 

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
1,388.31
863.96
524.35
318,475.65
2
1,388.31
862.54
525.77
317,949.88
3
1,388.31
861.11
527.20
317,422.68
4
1,388.31
859.69
528.62
316,894.06
5
1,388.31
858.25
530.06
316,364.00
6
1,388.31
856.82
531.49
315,832.51
7
1,388.31
855.38
532.93
315,299.58
8
1,388.31
853.94
534.37
314,765.21
9
1,388.31
852.49
535.82
314,229.39
10
1,388.31
851.04
537.27
313,692.11
11
1,388.31
849.58
538.73
313,153.39
12
1,388.31
848.12
540.19
312,613.20
13
1,388.31
846.66
541.65
312,071.55
14
1,388.31
845.19
543.12
311,528.44
15
1,388.31
843.72
544.59
310,983.85
16
1,388.31
842.25
546.06
310,437.79
17
1,388.31
840.77
547.54
309,890.25
18
1,388.31
839.29
549.02
309,341.22
19
1,388.31
837.80
550.51
308,790.71
20
1,388.31
836.31
552.00
308,238.71
21
1,388.31
834.81
553.50
307,685.21
22
1,388.31
833.31
555.00
307,130.22
23
1,388.31
831.81
556.50
306,573.72
24
1,388.31
830.30
558.01
306,015.71
25
1,388.31
828.79
559.52
305,456.19
26
1,388.31
827.28
561.03
304,895.16
27
1,388.31
825.76
562.55
304,332.61
28
1,388.31
824.23
564.08
303,768.53
29
1,388.31
822.71
565.60
303,202.93
30
1,388.31
821.17
567.14
302,635.79
31
1,388.31
819.64
568.67
302,067.12
32
1,388.31
818.10
570.21
301,496.91
33
1,388.31
816.55
571.76
300,925.15
34
1,388.31
815.01
573.30
300,351.85
35
1,388.31
813.45
574.86
299,776.99
36
1,388.31
811.90
576.41
299,200.58
37
1,388.31
810.33
577.98
298,622.60
38
1,388.31
808.77
579.54
298,043.06
39
1,388.31
807.20
581.11
297,461.95
40
1,388.31
805.63
582.68
296,879.27
41
1,388.31
804.05
584.26
296,295.01
42
1,388.31
802.47
585.84
295,709.16
43
1,388.31
800.88
587.43
295,121.73
44
1,388.31
799.29
589.02
294,532.71
45
1,388.31
797.69
590.62
293,942.09
46
1,388.31
796.09
592.22
293,349.88
47
1,388.31
794.49
593.82
292,756.06
48
1,388.31
792.88
595.43
292,160.63
49
1,388.31
791.27
597.04
291,563.58
50
1,388.31
789.65
598.66
290,964.93
51
1,388.31
788.03
600.28
290,364.65
52
1,388.31
786.40
601.91
289,762.74
53
1,388.31
784.77
603.54
289,159.20
54
1,388.31
783.14
605.17
288,554.03
55
1,388.31
781.50
606.81
287,947.22
56
1,388.31
779.86
608.45
287,338.77
57
1,388.31
778.21
610.10
286,728.67
58
1,388.31
776.56
611.75
286,116.92
59
1,388.31
774.90
613.41
285,503.51
60
1,388.31
773.24
615.07
284,888.44
61
1,388.31
771.57
616.74
284,271.70
62
1,388.31
769.90
618.41
283,653.29
63
1,388.31
768.23
620.08
283,033.21
64
1,388.31
766.55
621.76
282,411.45
65
1,388.31
764.86
623.45
281,788.00
66
1,388.31
763.18
625.13
281,162.87
67
1,388.31
761.48
626.83
280,536.04
68
1,388.31
759.79
628.52
279,907.52
69
1,388.31
758.08
630.23
279,277.29
70
1,388.31
756.38
631.93
278,645.35
71
1,388.31
754.66
633.65
278,011.71
72
1,388.31
752.95
635.36
277,376.35
73
1,388.31
751.23
637.08
276,739.26
74
1,388.31
749.50
638.81
276,100.46
75
1,388.31
747.77
640.54
275,459.92
76
1,388.31
746.04
642.27
274,817.65
77
1,388.31
744.30
644.01
274,173.63
78
1,388.31
742.55
645.76
273,527.88
79
1,388.31
740.80
647.51
272,880.37
80
1,388.31
739.05
649.26
272,231.11
81
1,388.31
737.29
651.02
271,580.10
82
1,388.31
735.53
652.78
270,927.32
83
1,388.31
733.76
654.55
270,272.77
84
1,388.31
731.99
656.32
269,616.45
85
1,388.31
730.21
658.10
268,958.35
86
1,388.31
728.43
659.88
268,298.47
87
1,388.31
726.64
661.67
267,636.80
88
1,388.31
724.85
663.46
266,973.34
89
1,388.31
723.05
665.26
266,308.08
90
1,388.31
721.25
667.06
265,641.02
91
1,388.31
719.44
668.87
264,972.16
92
1,388.31
717.63
670.68
264,301.48
93
1,388.31
715.82
672.49
263,628.98
94
1,388.31
714.00
674.31
262,954.67
95
1,388.31
712.17
676.14
262,278.53
96
1,388.31
710.34
677.97
261,600.56
97
1,388.31
708.50
679.81
260,920.75
98
1,388.31
706.66
681.65
260,239.10
99
1,388.31
704.81
683.50
259,555.60
100
1,388.31
702.96
685.35
258,870.26
101
1,388.31
701.11
687.20
258,183.05
102
1,388.31
699.25
689.06
257,493.99
103
1,388.31
697.38
690.93
256,803.06
104
1,388.31
695.51
692.80
256,110.26
105
1,388.31
693.63
694.68
255,415.58
106
1,388.31
691.75
696.56
254,719.02
107
1,388.31
689.86
698.45
254,020.57
108
1,388.31
687.97
700.34
253,320.24
109
1,388.31
686.08
702.23
252,618.00
110
1,388.31
684.17
704.14
251,913.86
111
1,388.31
682.27
706.04
251,207.82
112
1,388.31
680.35
707.96
250,499.87
113
1,388.31
678.44
709.87
249,789.99
114
1,388.31
676.51
711.80
249,078.20
115
1,388.31
674.59
713.72
248,364.47
116
1,388.31
672.65
715.66
247,648.82
117
1,388.31
670.72
717.59
246,931.22
118
1,388.31
668.77
719.54
246,211.69
119
1,388.31
666.82
721.49
245,490.20
120
1,388.31
664.87
723.44
244,766.76
121
1,388.31
662.91
725.40
244,041.36
122
1,388.31
660.95
727.36
243,313.99
123
1,388.31
658.98
729.33
242,584.66
124
1,388.31
657.00
731.31
241,853.35
125
1,388.31
655.02
733.29
241,120.06
126
1,388.31
653.03
735.28
240,384.78
127
1,388.31
651.04
737.27
239,647.51
128
1,388.31
649.05
739.26
238,908.25
129
1,388.31
647.04
741.27
238,166.98
130
1,388.31
645.04
743.27
237,423.71
131
1,388.31
643.02
745.29
236,678.42
132
1,388.31
641.00
747.31
235,931.11
133
1,388.31
638.98
749.33
235,181.79
134
1,388.31
636.95
751.36
234,430.43
135
1,388.31
634.92
753.39
233,677.03
136
1,388.31
632.88
755.43
232,921.60
137
1,388.31
630.83
757.48
232,164.12
138
1,388.31
628.78
759.53
231,404.58
139
1,388.31
626.72
761.59
230,642.99
140
1,388.31
624.66
763.65
229,879.34
141
1,388.31
622.59
765.72
229,113.62
142
1,388.31
620.52
767.79
228,345.83
143
1,388.31
618.44
769.87
227,575.96
144
1,388.31
616.35
771.96
226,804.00
145
1,388.31
614.26
774.05
226,029.95
146
1,388.31
612.16
776.15
225,253.80
147
1,388.31
610.06
778.25
224,475.55
148
1,388.31
607.95
780.36
223,695.20
149
1,388.31
605.84
782.47
222,912.73
150
1,388.31
603.72
784.59
222,128.14
151
1,388.31
601.60
786.71
221,341.43
152
1,388.31
599.47
788.84
220,552.59
153
1,388.31
597.33
790.98
219,761.61
154
1,388.31
595.19
793.12
218,968.48
155
1,388.31
593.04
795.27
218,173.21
156
1,388.31
590.89
797.42
217,375.79
157
1,388.31
588.73
799.58
216,576.20
158
1,388.31
586.56
801.75
215,774.46
159
1,388.31
584.39
803.92
214,970.53
160
1,388.31
582.21
806.10
214,164.44
161
1,388.31
580.03
808.28
213,356.16
162
1,388.31
577.84
810.47
212,545.68
163
1,388.31
575.64
812.67
211,733.02
164
1,388.31
573.44
814.87
210,918.15
165
1,388.31
571.24
817.07
210,101.08
166
1,388.31
569.02
819.29
209,281.79
167
1,388.31
566.80
821.51
208,460.29
168
1,388.31
564.58
823.73
207,636.56
169
1,388.31
562.35
825.96
206,810.60
170
1,388.31
560.11
828.20
205,982.40
171
1,388.31
557.87
830.44
205,151.96
172
1,388.31
555.62
832.69
204,319.27
173
1,388.31
553.36
834.95
203,484.32
174
1,388.31
551.10
837.21
202,647.12
175
1,388.31
548.84
839.47
201,807.64
176
1,388.31
546.56
841.75
200,965.89
177
1,388.31
544.28
844.03
200,121.87
178
1,388.31
542.00
846.31
199,275.55
179
1,388.31
539.70
848.61
198,426.95
180
1,388.31
537.41
850.90
197,576.04
181
1,388.31
535.10
853.21
196,722.84
182
1,388.31
532.79
855.52
195,867.32
183
1,388.31
530.47
857.84
195,009.48
184
1,388.31
528.15
860.16
194,149.32
185
1,388.31
525.82
862.49
193,286.83
186
1,388.31
523.49
864.82
192,422.01
187
1,388.31
521.14
867.17
191,554.84
188
1,388.31
518.79
869.52
190,685.33
189
1,388.31
516.44
871.87
189,813.46
190
1,388.31
514.08
874.23
188,939.22
191
1,388.31
511.71
876.60
188,062.62
192
1,388.31
509.34
878.97
187,183.65
193
1,388.31
506.96
881.35
186,302.30
194
1,388.31
504.57
883.74
185,418.55
195
1,388.31
502.18
886.13
184,532.42
196
1,388.31
499.78
888.53
183,643.88
197
1,388.31
497.37
890.94
182,752.94
198
1,388.31
494.96
893.35
181,859.59
199
1,388.31
492.54
895.77
180,963.82
200
1,388.31
490.11
898.20
180,065.62
201
1,388.31
487.68
900.63
179,164.98
202
1,388.31
485.24
903.07
178,261.91
203
1,388.31
482.79
905.52
177,356.40
204
1,388.31
480.34
907.97
176,448.43
205
1,388.31
477.88
910.43
175,538.00
206
1,388.31
475.42
912.89
174,625.10
207
1,388.31
472.94
915.37
173,709.73
208
1,388.31
470.46
917.85
172,791.89
209
1,388.31
467.98
920.33
171,871.56
210
1,388.31
465.49
922.82
170,948.73
211
1,388.31
462.99
925.32
170,023.41
212
1,388.31
460.48
927.83
169,095.58
213
1,388.31
457.97
930.34
168,165.24
214
1,388.31
455.45
932.86
167,232.37
215
1,388.31
452.92
935.39
166,296.98
216
1,388.31
450.39
937.92
165,359.06
217
1,388.31
447.85
940.46
164,418.60
218
1,388.31
445.30
943.01
163,475.59
219
1,388.31
442.75
945.56
162,530.03
220
1,388.31
440.19
948.12
161,581.90
221
1,388.31
437.62
950.69
160,631.21
222
1,388.31
435.04
953.27
159,677.94
223
1,388.31
432.46
955.85
158,722.09
224
1,388.31
429.87
958.44
157,763.66
225
1,388.31
427.28
961.03
156,802.62
226
1,388.31
424.67
963.64
155,838.99
227
1,388.31
422.06
966.25
154,872.74
228
1,388.31
419.45
968.86
153,903.88
229
1,388.31
416.82
971.49
152,932.39
230
1,388.31
414.19
974.12
151,958.27
231
1,388.31
411.55
976.76
150,981.52
232
1,388.31
408.91
979.40
150,002.11
233
1,388.31
406.26
982.05
149,020.06
234
1,388.31
403.60
984.71
148,035.35
235
1,388.31
400.93
987.38
147,047.96
236
1,388.31
398.25
990.06
146,057.91
237
1,388.31
395.57
992.74
145,065.17
238
1,388.31
392.88
995.43
144,069.75
239
1,388.31
390.19
998.12
143,071.63
240
1,388.31
387.49
1,000.82
142,070.80
241
1,388.31
384.78
1,003.53
141,067.27
242
1,388.31
382.06
1,006.25
140,061.01
243
1,388.31
379.33
1,008.98
139,052.04
244
1,388.31
376.60
1,011.71
138,040.33
245
1,388.31
373.86
1,014.45
137,025.87
246
1,388.31
371.11
1,017.20
136,008.68
247
1,388.31
368.36
1,019.95
134,988.72
248
1,388.31
365.59
1,022.72
133,966.01
249
1,388.31
362.82
1,025.49
132,940.52
250
1,388.31
360.05
1,028.26
131,912.26
251
1,388.31
357.26
1,031.05
130,881.21
252
1,388.31
354.47
1,033.84
129,847.37
253
1,388.31
351.67
1,036.64
128,810.73
254
1,388.31
348.86
1,039.45
127,771.28
255
1,388.31
346.05
1,042.26
126,729.02
256
1,388.31
343.22
1,045.09
125,683.94
257
1,388.31
340.39
1,047.92
124,636.02
258
1,388.31
337.56
1,050.75
123,585.27
259
1,388.31
334.71
1,053.60
122,531.67
260
1,388.31
331.86
1,056.45
121,475.21
261
1,388.31
329.00
1,059.31
120,415.90
262
1,388.31
326.13
1,062.18
119,353.71
263
1,388.31
323.25
1,065.06
118,288.65
264
1,388.31
320.37
1,067.94
117,220.71
265
1,388.31
317.47
1,070.84
116,149.87
266
1,388.31
314.57
1,073.74
115,076.13
267
1,388.31
311.66
1,076.65
113,999.49
268
1,388.31
308.75
1,079.56
112,919.93
269
1,388.31
305.82
1,082.49
111,837.44
270
1,388.31
302.89
1,085.42
110,752.03
271
1,388.31
299.95
1,088.36
109,663.67
272
1,388.31
297.01
1,091.30
108,572.36
273
1,388.31
294.05
1,094.26
107,478.10
274
1,388.31
291.09
1,097.22
106,380.88
275
1,388.31
288.11
1,100.20
105,280.69
276
1,388.31
285.14
1,103.17
104,177.51
277
1,388.31
282.15
1,106.16
103,071.35
278
1,388.31
279.15
1,109.16
101,962.19
279
1,388.31
276.15
1,112.16
100,850.03
280
1,388.31
273.14
1,115.17
99,734.85
281
1,388.31
270.12
1,118.19
98,616.66
282
1,388.31
267.09
1,121.22
97,495.44
283
1,388.31
264.05
1,124.26
96,371.18
284
1,388.31
261.01
1,127.30
95,243.87
285
1,388.31
257.95
1,130.36
94,113.51
286
1,388.31
254.89
1,133.42
92,980.09
287
1,388.31
251.82
1,136.49
91,843.61
288
1,388.31
248.74
1,139.57
90,704.04
289
1,388.31
245.66
1,142.65
89,561.38
290
1,388.31
242.56
1,145.75
88,415.64
291
1,388.31
239.46
1,148.85
87,266.79
292
1,388.31
236.35
1,151.96
86,114.82
293
1,388.31
233.23
1,155.08
84,959.74
294
1,388.31
230.10
1,158.21
83,801.53
295
1,388.31
226.96
1,161.35
82,640.18
296
1,388.31
223.82
1,164.49
81,475.69
297
1,388.31
220.66
1,167.65
80,308.04
298
1,388.31
217.50
1,170.81
79,137.23
299
1,388.31
214.33
1,173.98
77,963.25
300
1,388.31
211.15
1,177.16
76,786.09
301
1,388.31
207.96
1,180.35
75,605.75
302
1,388.31
204.77
1,183.54
74,422.20
303
1,388.31
201.56
1,186.75
73,235.45
304
1,388.31
198.35
1,189.96
72,045.49
305
1,388.31
195.12
1,193.19
70,852.30
306
1,388.31
191.89
1,196.42
69,655.88
307
1,388.31
188.65
1,199.66
68,456.23
308
1,388.31
185.40
1,202.91
67,253.32
309
1,388.31
182.14
1,206.17
66,047.15
310
1,388.31
178.88
1,209.43
64,837.72
311
1,388.31
175.60
1,212.71
63,625.01
312
1,388.31
172.32
1,215.99
62,409.02
313
1,388.31
169.02
1,219.29
61,189.73
314
1,388.31
165.72
1,222.59
59,967.15
315
1,388.31
162.41
1,225.90
58,741.25
316
1,388.31
159.09
1,229.22
57,512.03
317
1,388.31
155.76
1,232.55
56,279.48
318
1,388.31
152.42
1,235.89
55,043.59
319
1,388.31
149.08
1,239.23
53,804.36
320
1,388.31
145.72
1,242.59
52,561.77
321
1,388.31
142.35
1,245.96
51,315.81
322
1,388.31
138.98
1,249.33
50,066.48
323
1,388.31
135.60
1,252.71
48,813.77
324
1,388.31
132.20
1,256.11
47,557.67
325
1,388.31
128.80
1,259.51
46,298.16
326
1,388.31
125.39
1,262.92
45,035.24
327
1,388.31
121.97
1,266.34
43,768.90
328
1,388.31
118.54
1,269.77
42,499.13
329
1,388.31
115.10
1,273.21
41,225.92
330
1,388.31
111.65
1,276.66
39,949.27
331
1,388.31
108.20
1,280.11
38,669.15
332
1,388.31
104.73
1,283.58
37,385.57
333
1,388.31
101.25
1,287.06
36,098.51
334
1,388.31
97.77
1,290.54
34,807.97
335
1,388.31
94.27
1,294.04
33,513.93
336
1,388.31
90.77
1,297.54
32,216.39
337
1,388.31
87.25
1,301.06
30,915.33
338
1,388.31
83.73
1,304.58
29,610.75
339
1,388.31
80.20
1,308.11
28,302.64
340
1,388.31
76.65
1,311.66
26,990.98
341
1,388.31
73.10
1,315.21
25,675.77
342
1,388.31
69.54
1,318.77
24,357.00
343
1,388.31
65.97
1,322.34
23,034.65
344
1,388.31
62.39
1,325.92
21,708.73
345
1,388.31
58.79
1,329.52
20,379.21
346
1,388.31
55.19
1,333.12
19,046.10
347
1,388.31
51.58
1,336.73
17,709.37
348
1,388.31
47.96
1,340.35
16,369.02
349
1,388.31
44.33
1,343.98
15,025.05
350
1,388.31
40.69
1,347.62
13,677.43
351
1,388.31
37.04
1,351.27
12,326.16
352
1,388.31
33.38
1,354.93
10,971.24
353
1,388.31
29.71
1,358.60
9,612.64
354
1,388.31
26.03
1,362.28
8,250.36
355
1,388.31
22.34
1,365.97
6,884.40
356
1,388.31
18.65
1,369.66
5,514.73
357
1,388.31
14.94
1,373.37
4,141.36
358
1,388.31
11.22
1,377.09
2,764.27
359
1,388.31
7.49
1,380.82
1,383.44
360
1,387.19
3.75
1,383.44
0.00
Totals
499,790.48
180,790.48
319,000.00

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