Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,842.10  
 

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
1,842.10
1,500.00
342.10
319,657.90
2
1,842.10
1,498.40
343.70
319,314.20
3
1,842.10
1,496.79
345.31
318,968.88
4
1,842.10
1,495.17
346.93
318,621.95
5
1,842.10
1,493.54
348.56
318,273.39
6
1,842.10
1,491.91
350.19
317,923.20
7
1,842.10
1,490.26
351.84
317,571.36
8
1,842.10
1,488.62
353.48
317,217.88
9
1,842.10
1,486.96
355.14
316,862.73
10
1,842.10
1,485.29
356.81
316,505.93
11
1,842.10
1,483.62
358.48
316,147.45
12
1,842.10
1,481.94
360.16
315,787.29
13
1,842.10
1,480.25
361.85
315,425.44
14
1,842.10
1,478.56
363.54
315,061.90
15
1,842.10
1,476.85
365.25
314,696.65
16
1,842.10
1,475.14
366.96
314,329.69
17
1,842.10
1,473.42
368.68
313,961.01
18
1,842.10
1,471.69
370.41
313,590.61
19
1,842.10
1,469.96
372.14
313,218.46
20
1,842.10
1,468.21
373.89
312,844.57
21
1,842.10
1,466.46
375.64
312,468.93
22
1,842.10
1,464.70
377.40
312,091.53
23
1,842.10
1,462.93
379.17
311,712.36
24
1,842.10
1,461.15
380.95
311,331.41
25
1,842.10
1,459.37
382.73
310,948.68
26
1,842.10
1,457.57
384.53
310,564.15
27
1,842.10
1,455.77
386.33
310,177.82
28
1,842.10
1,453.96
388.14
309,789.68
29
1,842.10
1,452.14
389.96
309,399.72
30
1,842.10
1,450.31
391.79
309,007.93
31
1,842.10
1,448.47
393.63
308,614.30
32
1,842.10
1,446.63
395.47
308,218.83
33
1,842.10
1,444.78
397.32
307,821.51
34
1,842.10
1,442.91
399.19
307,422.32
35
1,842.10
1,441.04
401.06
307,021.26
36
1,842.10
1,439.16
402.94
306,618.33
37
1,842.10
1,437.27
404.83
306,213.50
38
1,842.10
1,435.38
406.72
305,806.78
39
1,842.10
1,433.47
408.63
305,398.14
40
1,842.10
1,431.55
410.55
304,987.60
41
1,842.10
1,429.63
412.47
304,575.13
42
1,842.10
1,427.70
414.40
304,160.72
43
1,842.10
1,425.75
416.35
303,744.38
44
1,842.10
1,423.80
418.30
303,326.08
45
1,842.10
1,421.84
420.26
302,905.82
46
1,842.10
1,419.87
422.23
302,483.59
47
1,842.10
1,417.89
424.21
302,059.38
48
1,842.10
1,415.90
426.20
301,633.19
49
1,842.10
1,413.91
428.19
301,204.99
50
1,842.10
1,411.90
430.20
300,774.79
51
1,842.10
1,409.88
432.22
300,342.57
52
1,842.10
1,407.86
434.24
299,908.33
53
1,842.10
1,405.82
436.28
299,472.05
54
1,842.10
1,403.78
438.32
299,033.72
55
1,842.10
1,401.72
440.38
298,593.34
56
1,842.10
1,399.66
442.44
298,150.90
57
1,842.10
1,397.58
444.52
297,706.38
58
1,842.10
1,395.50
446.60
297,259.78
59
1,842.10
1,393.41
448.69
296,811.09
60
1,842.10
1,391.30
450.80
296,360.29
61
1,842.10
1,389.19
452.91
295,907.38
62
1,842.10
1,387.07
455.03
295,452.34
63
1,842.10
1,384.93
457.17
294,995.18
64
1,842.10
1,382.79
459.31
294,535.87
65
1,842.10
1,380.64
461.46
294,074.40
66
1,842.10
1,378.47
463.63
293,610.78
67
1,842.10
1,376.30
465.80
293,144.98
68
1,842.10
1,374.12
467.98
292,676.99
69
1,842.10
1,371.92
470.18
292,206.82
70
1,842.10
1,369.72
472.38
291,734.44
71
1,842.10
1,367.51
474.59
291,259.84
72
1,842.10
1,365.28
476.82
290,783.02
73
1,842.10
1,363.05
479.05
290,303.97
74
1,842.10
1,360.80
481.30
289,822.67
75
1,842.10
1,358.54
483.56
289,339.11
76
1,842.10
1,356.28
485.82
288,853.29
77
1,842.10
1,354.00
488.10
288,365.19
78
1,842.10
1,351.71
490.39
287,874.80
79
1,842.10
1,349.41
492.69
287,382.11
80
1,842.10
1,347.10
495.00
286,887.12
81
1,842.10
1,344.78
497.32
286,389.80
82
1,842.10
1,342.45
499.65
285,890.15
83
1,842.10
1,340.11
501.99
285,388.16
84
1,842.10
1,337.76
504.34
284,883.82
85
1,842.10
1,335.39
506.71
284,377.11
86
1,842.10
1,333.02
509.08
283,868.03
87
1,842.10
1,330.63
511.47
283,356.56
88
1,842.10
1,328.23
513.87
282,842.70
89
1,842.10
1,325.83
516.27
282,326.42
90
1,842.10
1,323.41
518.69
281,807.73
91
1,842.10
1,320.97
521.13
281,286.60
92
1,842.10
1,318.53
523.57
280,763.03
93
1,842.10
1,316.08
526.02
280,237.01
94
1,842.10
1,313.61
528.49
279,708.52
95
1,842.10
1,311.13
530.97
279,177.55
96
1,842.10
1,308.64
533.46
278,644.10
97
1,842.10
1,306.14
535.96
278,108.14
98
1,842.10
1,303.63
538.47
277,569.67
99
1,842.10
1,301.11
540.99
277,028.68
100
1,842.10
1,298.57
543.53
276,485.15
101
1,842.10
1,296.02
546.08
275,939.08
102
1,842.10
1,293.46
548.64
275,390.44
103
1,842.10
1,290.89
551.21
274,839.23
104
1,842.10
1,288.31
553.79
274,285.44
105
1,842.10
1,285.71
556.39
273,729.06
106
1,842.10
1,283.10
559.00
273,170.06
107
1,842.10
1,280.48
561.62
272,608.45
108
1,842.10
1,277.85
564.25
272,044.20
109
1,842.10
1,275.21
566.89
271,477.30
110
1,842.10
1,272.55
569.55
270,907.75
111
1,842.10
1,269.88
572.22
270,335.53
112
1,842.10
1,267.20
574.90
269,760.63
113
1,842.10
1,264.50
577.60
269,183.04
114
1,842.10
1,261.80
580.30
268,602.73
115
1,842.10
1,259.08
583.02
268,019.71
116
1,842.10
1,256.34
585.76
267,433.95
117
1,842.10
1,253.60
588.50
266,845.45
118
1,842.10
1,250.84
591.26
266,254.18
119
1,842.10
1,248.07
594.03
265,660.15
120
1,842.10
1,245.28
596.82
265,063.33
121
1,842.10
1,242.48
599.62
264,463.72
122
1,842.10
1,239.67
602.43
263,861.29
123
1,842.10
1,236.85
605.25
263,256.04
124
1,842.10
1,234.01
608.09
262,647.95
125
1,842.10
1,231.16
610.94
262,037.01
126
1,842.10
1,228.30
613.80
261,423.21
127
1,842.10
1,225.42
616.68
260,806.53
128
1,842.10
1,222.53
619.57
260,186.96
129
1,842.10
1,219.63
622.47
259,564.49
130
1,842.10
1,216.71
625.39
258,939.10
131
1,842.10
1,213.78
628.32
258,310.78
132
1,842.10
1,210.83
631.27
257,679.51
133
1,842.10
1,207.87
634.23
257,045.28
134
1,842.10
1,204.90
637.20
256,408.08
135
1,842.10
1,201.91
640.19
255,767.89
136
1,842.10
1,198.91
643.19
255,124.71
137
1,842.10
1,195.90
646.20
254,478.50
138
1,842.10
1,192.87
649.23
253,829.27
139
1,842.10
1,189.82
652.28
253,177.00
140
1,842.10
1,186.77
655.33
252,521.66
141
1,842.10
1,183.70
658.40
251,863.26
142
1,842.10
1,180.61
661.49
251,201.77
143
1,842.10
1,177.51
664.59
250,537.18
144
1,842.10
1,174.39
667.71
249,869.47
145
1,842.10
1,171.26
670.84
249,198.63
146
1,842.10
1,168.12
673.98
248,524.65
147
1,842.10
1,164.96
677.14
247,847.51
148
1,842.10
1,161.79
680.31
247,167.19
149
1,842.10
1,158.60
683.50
246,483.69
150
1,842.10
1,155.39
686.71
245,796.98
151
1,842.10
1,152.17
689.93
245,107.06
152
1,842.10
1,148.94
693.16
244,413.90
153
1,842.10
1,145.69
696.41
243,717.49
154
1,842.10
1,142.43
699.67
243,017.81
155
1,842.10
1,139.15
702.95
242,314.86
156
1,842.10
1,135.85
706.25
241,608.61
157
1,842.10
1,132.54
709.56
240,899.05
158
1,842.10
1,129.21
712.89
240,186.16
159
1,842.10
1,125.87
716.23
239,469.94
160
1,842.10
1,122.52
719.58
238,750.35
161
1,842.10
1,119.14
722.96
238,027.39
162
1,842.10
1,115.75
726.35
237,301.05
163
1,842.10
1,112.35
729.75
236,571.30
164
1,842.10
1,108.93
733.17
235,838.12
165
1,842.10
1,105.49
736.61
235,101.51
166
1,842.10
1,102.04
740.06
234,361.45
167
1,842.10
1,098.57
743.53
233,617.92
168
1,842.10
1,095.08
747.02
232,870.91
169
1,842.10
1,091.58
750.52
232,120.39
170
1,842.10
1,088.06
754.04
231,366.35
171
1,842.10
1,084.53
757.57
230,608.78
172
1,842.10
1,080.98
761.12
229,847.66
173
1,842.10
1,077.41
764.69
229,082.97
174
1,842.10
1,073.83
768.27
228,314.70
175
1,842.10
1,070.23
771.87
227,542.82
176
1,842.10
1,066.61
775.49
226,767.33
177
1,842.10
1,062.97
779.13
225,988.20
178
1,842.10
1,059.32
782.78
225,205.42
179
1,842.10
1,055.65
786.45
224,418.97
180
1,842.10
1,051.96
790.14
223,628.84
181
1,842.10
1,048.26
793.84
222,835.00
182
1,842.10
1,044.54
797.56
222,037.44
183
1,842.10
1,040.80
801.30
221,236.14
184
1,842.10
1,037.04
805.06
220,431.08
185
1,842.10
1,033.27
808.83
219,622.25
186
1,842.10
1,029.48
812.62
218,809.63
187
1,842.10
1,025.67
816.43
217,993.20
188
1,842.10
1,021.84
820.26
217,172.94
189
1,842.10
1,018.00
824.10
216,348.84
190
1,842.10
1,014.14
827.96
215,520.88
191
1,842.10
1,010.25
831.85
214,689.03
192
1,842.10
1,006.35
835.75
213,853.29
193
1,842.10
1,002.44
839.66
213,013.62
194
1,842.10
998.50
843.60
212,170.03
195
1,842.10
994.55
847.55
211,322.47
196
1,842.10
990.57
851.53
210,470.95
197
1,842.10
986.58
855.52
209,615.43
198
1,842.10
982.57
859.53
208,755.90
199
1,842.10
978.54
863.56
207,892.34
200
1,842.10
974.50
867.60
207,024.74
201
1,842.10
970.43
871.67
206,153.07
202
1,842.10
966.34
875.76
205,277.31
203
1,842.10
962.24
879.86
204,397.45
204
1,842.10
958.11
883.99
203,513.46
205
1,842.10
953.97
888.13
202,625.33
206
1,842.10
949.81
892.29
201,733.04
207
1,842.10
945.62
896.48
200,836.56
208
1,842.10
941.42
900.68
199,935.88
209
1,842.10
937.20
904.90
199,030.98
210
1,842.10
932.96
909.14
198,121.84
211
1,842.10
928.70
913.40
197,208.44
212
1,842.10
924.41
917.69
196,290.75
213
1,842.10
920.11
921.99
195,368.76
214
1,842.10
915.79
926.31
194,442.45
215
1,842.10
911.45
930.65
193,511.80
216
1,842.10
907.09
935.01
192,576.79
217
1,842.10
902.70
939.40
191,637.39
218
1,842.10
898.30
943.80
190,693.59
219
1,842.10
893.88
948.22
189,745.37
220
1,842.10
889.43
952.67
188,792.70
221
1,842.10
884.97
957.13
187,835.57
222
1,842.10
880.48
961.62
186,873.95
223
1,842.10
875.97
966.13
185,907.82
224
1,842.10
871.44
970.66
184,937.16
225
1,842.10
866.89
975.21
183,961.95
226
1,842.10
862.32
979.78
182,982.18
227
1,842.10
857.73
984.37
181,997.80
228
1,842.10
853.11
988.99
181,008.82
229
1,842.10
848.48
993.62
180,015.20
230
1,842.10
843.82
998.28
179,016.92
231
1,842.10
839.14
1,002.96
178,013.96
232
1,842.10
834.44
1,007.66
177,006.30
233
1,842.10
829.72
1,012.38
175,993.92
234
1,842.10
824.97
1,017.13
174,976.79
235
1,842.10
820.20
1,021.90
173,954.89
236
1,842.10
815.41
1,026.69
172,928.21
237
1,842.10
810.60
1,031.50
171,896.71
238
1,842.10
805.77
1,036.33
170,860.37
239
1,842.10
800.91
1,041.19
169,819.18
240
1,842.10
796.03
1,046.07
168,773.11
241
1,842.10
791.12
1,050.98
167,722.13
242
1,842.10
786.20
1,055.90
166,666.23
243
1,842.10
781.25
1,060.85
165,605.38
244
1,842.10
776.28
1,065.82
164,539.55
245
1,842.10
771.28
1,070.82
163,468.73
246
1,842.10
766.26
1,075.84
162,392.89
247
1,842.10
761.22
1,080.88
161,312.01
248
1,842.10
756.15
1,085.95
160,226.06
249
1,842.10
751.06
1,091.04
159,135.02
250
1,842.10
745.95
1,096.15
158,038.86
251
1,842.10
740.81
1,101.29
156,937.57
252
1,842.10
735.64
1,106.46
155,831.12
253
1,842.10
730.46
1,111.64
154,719.47
254
1,842.10
725.25
1,116.85
153,602.62
255
1,842.10
720.01
1,122.09
152,480.53
256
1,842.10
714.75
1,127.35
151,353.19
257
1,842.10
709.47
1,132.63
150,220.56
258
1,842.10
704.16
1,137.94
149,082.61
259
1,842.10
698.82
1,143.28
147,939.34
260
1,842.10
693.47
1,148.63
146,790.70
261
1,842.10
688.08
1,154.02
145,636.69
262
1,842.10
682.67
1,159.43
144,477.26
263
1,842.10
677.24
1,164.86
143,312.39
264
1,842.10
671.78
1,170.32
142,142.07
265
1,842.10
666.29
1,175.81
140,966.26
266
1,842.10
660.78
1,181.32
139,784.94
267
1,842.10
655.24
1,186.86
138,598.08
268
1,842.10
649.68
1,192.42
137,405.66
269
1,842.10
644.09
1,198.01
136,207.65
270
1,842.10
638.47
1,203.63
135,004.02
271
1,842.10
632.83
1,209.27
133,794.76
272
1,842.10
627.16
1,214.94
132,579.82
273
1,842.10
621.47
1,220.63
131,359.19
274
1,842.10
615.75
1,226.35
130,132.83
275
1,842.10
610.00
1,232.10
128,900.73
276
1,842.10
604.22
1,237.88
127,662.85
277
1,842.10
598.42
1,243.68
126,419.17
278
1,842.10
592.59
1,249.51
125,169.66
279
1,842.10
586.73
1,255.37
123,914.30
280
1,842.10
580.85
1,261.25
122,653.04
281
1,842.10
574.94
1,267.16
121,385.88
282
1,842.10
569.00
1,273.10
120,112.78
283
1,842.10
563.03
1,279.07
118,833.70
284
1,842.10
557.03
1,285.07
117,548.64
285
1,842.10
551.01
1,291.09
116,257.55
286
1,842.10
544.96
1,297.14
114,960.40
287
1,842.10
538.88
1,303.22
113,657.18
288
1,842.10
532.77
1,309.33
112,347.85
289
1,842.10
526.63
1,315.47
111,032.38
290
1,842.10
520.46
1,321.64
109,710.74
291
1,842.10
514.27
1,327.83
108,382.91
292
1,842.10
508.04
1,334.06
107,048.86
293
1,842.10
501.79
1,340.31
105,708.55
294
1,842.10
495.51
1,346.59
104,361.96
295
1,842.10
489.20
1,352.90
103,009.06
296
1,842.10
482.85
1,359.25
101,649.81
297
1,842.10
476.48
1,365.62
100,284.19
298
1,842.10
470.08
1,372.02
98,912.18
299
1,842.10
463.65
1,378.45
97,533.73
300
1,842.10
457.19
1,384.91
96,148.82
301
1,842.10
450.70
1,391.40
94,757.41
302
1,842.10
444.18
1,397.92
93,359.49
303
1,842.10
437.62
1,404.48
91,955.01
304
1,842.10
431.04
1,411.06
90,543.95
305
1,842.10
424.42
1,417.68
89,126.28
306
1,842.10
417.78
1,424.32
87,701.95
307
1,842.10
411.10
1,431.00
86,270.96
308
1,842.10
404.40
1,437.70
84,833.25
309
1,842.10
397.66
1,444.44
83,388.81
310
1,842.10
390.89
1,451.21
81,937.59
311
1,842.10
384.08
1,458.02
80,479.58
312
1,842.10
377.25
1,464.85
79,014.72
313
1,842.10
370.38
1,471.72
77,543.01
314
1,842.10
363.48
1,478.62
76,064.39
315
1,842.10
356.55
1,485.55
74,578.84
316
1,842.10
349.59
1,492.51
73,086.33
317
1,842.10
342.59
1,499.51
71,586.82
318
1,842.10
335.56
1,506.54
70,080.28
319
1,842.10
328.50
1,513.60
68,566.69
320
1,842.10
321.41
1,520.69
67,045.99
321
1,842.10
314.28
1,527.82
65,518.17
322
1,842.10
307.12
1,534.98
63,983.19
323
1,842.10
299.92
1,542.18
62,441.01
324
1,842.10
292.69
1,549.41
60,891.60
325
1,842.10
285.43
1,556.67
59,334.93
326
1,842.10
278.13
1,563.97
57,770.96
327
1,842.10
270.80
1,571.30
56,199.66
328
1,842.10
263.44
1,578.66
54,621.00
329
1,842.10
256.04
1,586.06
53,034.93
330
1,842.10
248.60
1,593.50
51,441.44
331
1,842.10
241.13
1,600.97
49,840.47
332
1,842.10
233.63
1,608.47
48,231.99
333
1,842.10
226.09
1,616.01
46,615.98
334
1,842.10
218.51
1,623.59
44,992.39
335
1,842.10
210.90
1,631.20
43,361.20
336
1,842.10
203.26
1,638.84
41,722.35
337
1,842.10
195.57
1,646.53
40,075.83
338
1,842.10
187.86
1,654.24
38,421.58
339
1,842.10
180.10
1,662.00
36,759.58
340
1,842.10
172.31
1,669.79
35,089.79
341
1,842.10
164.48
1,677.62
33,412.18
342
1,842.10
156.62
1,685.48
31,726.70
343
1,842.10
148.72
1,693.38
30,033.31
344
1,842.10
140.78
1,701.32
28,332.00
345
1,842.10
132.81
1,709.29
26,622.70
346
1,842.10
124.79
1,717.31
24,905.40
347
1,842.10
116.74
1,725.36
23,180.04
348
1,842.10
108.66
1,733.44
21,446.60
349
1,842.10
100.53
1,741.57
19,705.03
350
1,842.10
92.37
1,749.73
17,955.29
351
1,842.10
84.17
1,757.93
16,197.36
352
1,842.10
75.93
1,766.17
14,431.19
353
1,842.10
67.65
1,774.45
12,656.73
354
1,842.10
59.33
1,782.77
10,873.96
355
1,842.10
50.97
1,791.13
9,082.83
356
1,842.10
42.58
1,799.52
7,283.31
357
1,842.10
34.14
1,807.96
5,475.35
358
1,842.10
25.67
1,816.43
3,658.91
359
1,842.10
17.15
1,824.95
1,833.96
360
1,842.56
8.60
1,833.96
0.00
Totals
663,156.46
343,156.46
320,000.00

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