Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,040.96  
 

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
2,040.96
1,737.96
303.00
326,842.00
2
2,040.96
1,736.35
304.61
326,537.39
3
2,040.96
1,734.73
306.23
326,231.16
4
2,040.96
1,733.10
307.86
325,923.30
5
2,040.96
1,731.47
309.49
325,613.81
6
2,040.96
1,729.82
311.14
325,302.67
7
2,040.96
1,728.17
312.79
324,989.88
8
2,040.96
1,726.51
314.45
324,675.43
9
2,040.96
1,724.84
316.12
324,359.31
10
2,040.96
1,723.16
317.80
324,041.51
11
2,040.96
1,721.47
319.49
323,722.02
12
2,040.96
1,719.77
321.19
323,400.83
13
2,040.96
1,718.07
322.89
323,077.94
14
2,040.96
1,716.35
324.61
322,753.33
15
2,040.96
1,714.63
326.33
322,427.00
16
2,040.96
1,712.89
328.07
322,098.93
17
2,040.96
1,711.15
329.81
321,769.12
18
2,040.96
1,709.40
331.56
321,437.56
19
2,040.96
1,707.64
333.32
321,104.23
20
2,040.96
1,705.87
335.09
320,769.14
21
2,040.96
1,704.09
336.87
320,432.27
22
2,040.96
1,702.30
338.66
320,093.60
23
2,040.96
1,700.50
340.46
319,753.14
24
2,040.96
1,698.69
342.27
319,410.87
25
2,040.96
1,696.87
344.09
319,066.78
26
2,040.96
1,695.04
345.92
318,720.86
27
2,040.96
1,693.20
347.76
318,373.11
28
2,040.96
1,691.36
349.60
318,023.50
29
2,040.96
1,689.50
351.46
317,672.04
30
2,040.96
1,687.63
353.33
317,318.72
31
2,040.96
1,685.76
355.20
316,963.51
32
2,040.96
1,683.87
357.09
316,606.42
33
2,040.96
1,681.97
358.99
316,247.43
34
2,040.96
1,680.06
360.90
315,886.54
35
2,040.96
1,678.15
362.81
315,523.72
36
2,040.96
1,676.22
364.74
315,158.98
37
2,040.96
1,674.28
366.68
314,792.31
38
2,040.96
1,672.33
368.63
314,423.68
39
2,040.96
1,670.38
370.58
314,053.10
40
2,040.96
1,668.41
372.55
313,680.54
41
2,040.96
1,666.43
374.53
313,306.01
42
2,040.96
1,664.44
376.52
312,929.49
43
2,040.96
1,662.44
378.52
312,550.97
44
2,040.96
1,660.43
380.53
312,170.43
45
2,040.96
1,658.41
382.55
311,787.88
46
2,040.96
1,656.37
384.59
311,403.29
47
2,040.96
1,654.33
386.63
311,016.66
48
2,040.96
1,652.28
388.68
310,627.98
49
2,040.96
1,650.21
390.75
310,237.23
50
2,040.96
1,648.14
392.82
309,844.40
51
2,040.96
1,646.05
394.91
309,449.49
52
2,040.96
1,643.95
397.01
309,052.48
53
2,040.96
1,641.84
399.12
308,653.36
54
2,040.96
1,639.72
401.24
308,252.13
55
2,040.96
1,637.59
403.37
307,848.75
56
2,040.96
1,635.45
405.51
307,443.24
57
2,040.96
1,633.29
407.67
307,035.57
58
2,040.96
1,631.13
409.83
306,625.74
59
2,040.96
1,628.95
412.01
306,213.73
60
2,040.96
1,626.76
414.20
305,799.53
61
2,040.96
1,624.56
416.40
305,383.13
62
2,040.96
1,622.35
418.61
304,964.52
63
2,040.96
1,620.12
420.84
304,543.68
64
2,040.96
1,617.89
423.07
304,120.61
65
2,040.96
1,615.64
425.32
303,695.29
66
2,040.96
1,613.38
427.58
303,267.71
67
2,040.96
1,611.11
429.85
302,837.86
68
2,040.96
1,608.83
432.13
302,405.73
69
2,040.96
1,606.53
434.43
301,971.30
70
2,040.96
1,604.22
436.74
301,534.56
71
2,040.96
1,601.90
439.06
301,095.50
72
2,040.96
1,599.57
441.39
300,654.11
73
2,040.96
1,597.22
443.74
300,210.38
74
2,040.96
1,594.87
446.09
299,764.29
75
2,040.96
1,592.50
448.46
299,315.82
76
2,040.96
1,590.12
450.84
298,864.98
77
2,040.96
1,587.72
453.24
298,411.74
78
2,040.96
1,585.31
455.65
297,956.09
79
2,040.96
1,582.89
458.07
297,498.02
80
2,040.96
1,580.46
460.50
297,037.52
81
2,040.96
1,578.01
462.95
296,574.57
82
2,040.96
1,575.55
465.41
296,109.17
83
2,040.96
1,573.08
467.88
295,641.29
84
2,040.96
1,570.59
470.37
295,170.92
85
2,040.96
1,568.10
472.86
294,698.06
86
2,040.96
1,565.58
475.38
294,222.68
87
2,040.96
1,563.06
477.90
293,744.78
88
2,040.96
1,560.52
480.44
293,264.34
89
2,040.96
1,557.97
482.99
292,781.34
90
2,040.96
1,555.40
485.56
292,295.78
91
2,040.96
1,552.82
488.14
291,807.64
92
2,040.96
1,550.23
490.73
291,316.91
93
2,040.96
1,547.62
493.34
290,823.57
94
2,040.96
1,545.00
495.96
290,327.61
95
2,040.96
1,542.37
498.59
289,829.02
96
2,040.96
1,539.72
501.24
289,327.78
97
2,040.96
1,537.05
503.91
288,823.87
98
2,040.96
1,534.38
506.58
288,317.29
99
2,040.96
1,531.69
509.27
287,808.01
100
2,040.96
1,528.98
511.98
287,296.03
101
2,040.96
1,526.26
514.70
286,781.33
102
2,040.96
1,523.53
517.43
286,263.90
103
2,040.96
1,520.78
520.18
285,743.72
104
2,040.96
1,518.01
522.95
285,220.77
105
2,040.96
1,515.24
525.72
284,695.04
106
2,040.96
1,512.44
528.52
284,166.53
107
2,040.96
1,509.63
531.33
283,635.20
108
2,040.96
1,506.81
534.15
283,101.05
109
2,040.96
1,503.97
536.99
282,564.07
110
2,040.96
1,501.12
539.84
282,024.23
111
2,040.96
1,498.25
542.71
281,481.52
112
2,040.96
1,495.37
545.59
280,935.93
113
2,040.96
1,492.47
548.49
280,387.45
114
2,040.96
1,489.56
551.40
279,836.04
115
2,040.96
1,486.63
554.33
279,281.71
116
2,040.96
1,483.68
557.28
278,724.44
117
2,040.96
1,480.72
560.24
278,164.20
118
2,040.96
1,477.75
563.21
277,600.99
119
2,040.96
1,474.76
566.20
277,034.78
120
2,040.96
1,471.75
569.21
276,465.57
121
2,040.96
1,468.72
572.24
275,893.33
122
2,040.96
1,465.68
575.28
275,318.06
123
2,040.96
1,462.63
578.33
274,739.72
124
2,040.96
1,459.55
581.41
274,158.32
125
2,040.96
1,456.47
584.49
273,573.83
126
2,040.96
1,453.36
587.60
272,986.23
127
2,040.96
1,450.24
590.72
272,395.51
128
2,040.96
1,447.10
593.86
271,801.65
129
2,040.96
1,443.95
597.01
271,204.63
130
2,040.96
1,440.77
600.19
270,604.45
131
2,040.96
1,437.59
603.37
270,001.07
132
2,040.96
1,434.38
606.58
269,394.49
133
2,040.96
1,431.16
609.80
268,784.69
134
2,040.96
1,427.92
613.04
268,171.65
135
2,040.96
1,424.66
616.30
267,555.35
136
2,040.96
1,421.39
619.57
266,935.78
137
2,040.96
1,418.10
622.86
266,312.92
138
2,040.96
1,414.79
626.17
265,686.74
139
2,040.96
1,411.46
629.50
265,057.25
140
2,040.96
1,408.12
632.84
264,424.40
141
2,040.96
1,404.75
636.21
263,788.20
142
2,040.96
1,401.37
639.59
263,148.61
143
2,040.96
1,397.98
642.98
262,505.63
144
2,040.96
1,394.56
646.40
261,859.23
145
2,040.96
1,391.13
649.83
261,209.40
146
2,040.96
1,387.67
653.29
260,556.11
147
2,040.96
1,384.20
656.76
259,899.36
148
2,040.96
1,380.72
660.24
259,239.11
149
2,040.96
1,377.21
663.75
258,575.36
150
2,040.96
1,373.68
667.28
257,908.08
151
2,040.96
1,370.14
670.82
257,237.26
152
2,040.96
1,366.57
674.39
256,562.87
153
2,040.96
1,362.99
677.97
255,884.90
154
2,040.96
1,359.39
681.57
255,203.33
155
2,040.96
1,355.77
685.19
254,518.14
156
2,040.96
1,352.13
688.83
253,829.30
157
2,040.96
1,348.47
692.49
253,136.81
158
2,040.96
1,344.79
696.17
252,440.64
159
2,040.96
1,341.09
699.87
251,740.77
160
2,040.96
1,337.37
703.59
251,037.19
161
2,040.96
1,333.64
707.32
250,329.86
162
2,040.96
1,329.88
711.08
249,618.78
163
2,040.96
1,326.10
714.86
248,903.92
164
2,040.96
1,322.30
718.66
248,185.26
165
2,040.96
1,318.48
722.48
247,462.78
166
2,040.96
1,314.65
726.31
246,736.47
167
2,040.96
1,310.79
730.17
246,006.30
168
2,040.96
1,306.91
734.05
245,272.25
169
2,040.96
1,303.01
737.95
244,534.30
170
2,040.96
1,299.09
741.87
243,792.42
171
2,040.96
1,295.15
745.81
243,046.61
172
2,040.96
1,291.19
749.77
242,296.84
173
2,040.96
1,287.20
753.76
241,543.08
174
2,040.96
1,283.20
757.76
240,785.32
175
2,040.96
1,279.17
761.79
240,023.53
176
2,040.96
1,275.12
765.84
239,257.69
177
2,040.96
1,271.06
769.90
238,487.79
178
2,040.96
1,266.97
773.99
237,713.80
179
2,040.96
1,262.85
778.11
236,935.69
180
2,040.96
1,258.72
782.24
236,153.45
181
2,040.96
1,254.57
786.39
235,367.06
182
2,040.96
1,250.39
790.57
234,576.48
183
2,040.96
1,246.19
794.77
233,781.71
184
2,040.96
1,241.97
798.99
232,982.72
185
2,040.96
1,237.72
803.24
232,179.48
186
2,040.96
1,233.45
807.51
231,371.97
187
2,040.96
1,229.16
811.80
230,560.17
188
2,040.96
1,224.85
816.11
229,744.07
189
2,040.96
1,220.52
820.44
228,923.62
190
2,040.96
1,216.16
824.80
228,098.82
191
2,040.96
1,211.77
829.19
227,269.63
192
2,040.96
1,207.37
833.59
226,436.04
193
2,040.96
1,202.94
838.02
225,598.02
194
2,040.96
1,198.49
842.47
224,755.55
195
2,040.96
1,194.01
846.95
223,908.61
196
2,040.96
1,189.51
851.45
223,057.16
197
2,040.96
1,184.99
855.97
222,201.19
198
2,040.96
1,180.44
860.52
221,340.68
199
2,040.96
1,175.87
865.09
220,475.59
200
2,040.96
1,171.28
869.68
219,605.91
201
2,040.96
1,166.66
874.30
218,731.60
202
2,040.96
1,162.01
878.95
217,852.65
203
2,040.96
1,157.34
883.62
216,969.04
204
2,040.96
1,152.65
888.31
216,080.72
205
2,040.96
1,147.93
893.03
215,187.69
206
2,040.96
1,143.18
897.78
214,289.92
207
2,040.96
1,138.42
902.54
213,387.37
208
2,040.96
1,133.62
907.34
212,480.03
209
2,040.96
1,128.80
912.16
211,567.87
210
2,040.96
1,123.95
917.01
210,650.87
211
2,040.96
1,119.08
921.88
209,728.99
212
2,040.96
1,114.19
926.77
208,802.22
213
2,040.96
1,109.26
931.70
207,870.52
214
2,040.96
1,104.31
936.65
206,933.87
215
2,040.96
1,099.34
941.62
205,992.25
216
2,040.96
1,094.33
946.63
205,045.62
217
2,040.96
1,089.30
951.66
204,093.96
218
2,040.96
1,084.25
956.71
203,137.25
219
2,040.96
1,079.17
961.79
202,175.46
220
2,040.96
1,074.06
966.90
201,208.56
221
2,040.96
1,068.92
972.04
200,236.52
222
2,040.96
1,063.76
977.20
199,259.31
223
2,040.96
1,058.57
982.39
198,276.92
224
2,040.96
1,053.35
987.61
197,289.31
225
2,040.96
1,048.10
992.86
196,296.44
226
2,040.96
1,042.82
998.14
195,298.31
227
2,040.96
1,037.52
1,003.44
194,294.87
228
2,040.96
1,032.19
1,008.77
193,286.10
229
2,040.96
1,026.83
1,014.13
192,271.98
230
2,040.96
1,021.44
1,019.52
191,252.46
231
2,040.96
1,016.03
1,024.93
190,227.53
232
2,040.96
1,010.58
1,030.38
189,197.15
233
2,040.96
1,005.11
1,035.85
188,161.30
234
2,040.96
999.61
1,041.35
187,119.95
235
2,040.96
994.07
1,046.89
186,073.06
236
2,040.96
988.51
1,052.45
185,020.62
237
2,040.96
982.92
1,058.04
183,962.58
238
2,040.96
977.30
1,063.66
182,898.92
239
2,040.96
971.65
1,069.31
181,829.61
240
2,040.96
965.97
1,074.99
180,754.62
241
2,040.96
960.26
1,080.70
179,673.92
242
2,040.96
954.52
1,086.44
178,587.48
243
2,040.96
948.75
1,092.21
177,495.26
244
2,040.96
942.94
1,098.02
176,397.25
245
2,040.96
937.11
1,103.85
175,293.40
246
2,040.96
931.25
1,109.71
174,183.68
247
2,040.96
925.35
1,115.61
173,068.07
248
2,040.96
919.42
1,121.54
171,946.54
249
2,040.96
913.47
1,127.49
170,819.04
250
2,040.96
907.48
1,133.48
169,685.56
251
2,040.96
901.45
1,139.51
168,546.06
252
2,040.96
895.40
1,145.56
167,400.50
253
2,040.96
889.32
1,151.64
166,248.85
254
2,040.96
883.20
1,157.76
165,091.09
255
2,040.96
877.05
1,163.91
163,927.18
256
2,040.96
870.86
1,170.10
162,757.08
257
2,040.96
864.65
1,176.31
161,580.77
258
2,040.96
858.40
1,182.56
160,398.20
259
2,040.96
852.12
1,188.84
159,209.36
260
2,040.96
845.80
1,195.16
158,014.20
261
2,040.96
839.45
1,201.51
156,812.69
262
2,040.96
833.07
1,207.89
155,604.80
263
2,040.96
826.65
1,214.31
154,390.49
264
2,040.96
820.20
1,220.76
153,169.73
265
2,040.96
813.71
1,227.25
151,942.48
266
2,040.96
807.19
1,233.77
150,708.71
267
2,040.96
800.64
1,240.32
149,468.39
268
2,040.96
794.05
1,246.91
148,221.49
269
2,040.96
787.43
1,253.53
146,967.95
270
2,040.96
780.77
1,260.19
145,707.76
271
2,040.96
774.07
1,266.89
144,440.87
272
2,040.96
767.34
1,273.62
143,167.25
273
2,040.96
760.58
1,280.38
141,886.87
274
2,040.96
753.77
1,287.19
140,599.68
275
2,040.96
746.94
1,294.02
139,305.66
276
2,040.96
740.06
1,300.90
138,004.76
277
2,040.96
733.15
1,307.81
136,696.95
278
2,040.96
726.20
1,314.76
135,382.19
279
2,040.96
719.22
1,321.74
134,060.45
280
2,040.96
712.20
1,328.76
132,731.69
281
2,040.96
705.14
1,335.82
131,395.87
282
2,040.96
698.04
1,342.92
130,052.95
283
2,040.96
690.91
1,350.05
128,702.89
284
2,040.96
683.73
1,357.23
127,345.67
285
2,040.96
676.52
1,364.44
125,981.23
286
2,040.96
669.28
1,371.68
124,609.55
287
2,040.96
661.99
1,378.97
123,230.57
288
2,040.96
654.66
1,386.30
121,844.28
289
2,040.96
647.30
1,393.66
120,450.61
290
2,040.96
639.89
1,401.07
119,049.55
291
2,040.96
632.45
1,408.51
117,641.04
292
2,040.96
624.97
1,415.99
116,225.05
293
2,040.96
617.45
1,423.51
114,801.53
294
2,040.96
609.88
1,431.08
113,370.45
295
2,040.96
602.28
1,438.68
111,931.78
296
2,040.96
594.64
1,446.32
110,485.45
297
2,040.96
586.95
1,454.01
109,031.45
298
2,040.96
579.23
1,461.73
107,569.72
299
2,040.96
571.46
1,469.50
106,100.22
300
2,040.96
563.66
1,477.30
104,622.92
301
2,040.96
555.81
1,485.15
103,137.77
302
2,040.96
547.92
1,493.04
101,644.73
303
2,040.96
539.99
1,500.97
100,143.75
304
2,040.96
532.01
1,508.95
98,634.81
305
2,040.96
524.00
1,516.96
97,117.85
306
2,040.96
515.94
1,525.02
95,592.82
307
2,040.96
507.84
1,533.12
94,059.70
308
2,040.96
499.69
1,541.27
92,518.43
309
2,040.96
491.50
1,549.46
90,968.98
310
2,040.96
483.27
1,557.69
89,411.29
311
2,040.96
475.00
1,565.96
87,845.33
312
2,040.96
466.68
1,574.28
86,271.05
313
2,040.96
458.31
1,582.65
84,688.40
314
2,040.96
449.91
1,591.05
83,097.35
315
2,040.96
441.45
1,599.51
81,497.84
316
2,040.96
432.96
1,608.00
79,889.84
317
2,040.96
424.41
1,616.55
78,273.29
318
2,040.96
415.83
1,625.13
76,648.16
319
2,040.96
407.19
1,633.77
75,014.39
320
2,040.96
398.51
1,642.45
73,371.95
321
2,040.96
389.79
1,651.17
71,720.78
322
2,040.96
381.02
1,659.94
70,060.83
323
2,040.96
372.20
1,668.76
68,392.07
324
2,040.96
363.33
1,677.63
66,714.44
325
2,040.96
354.42
1,686.54
65,027.91
326
2,040.96
345.46
1,695.50
63,332.41
327
2,040.96
336.45
1,704.51
61,627.90
328
2,040.96
327.40
1,713.56
59,914.34
329
2,040.96
318.29
1,722.67
58,191.67
330
2,040.96
309.14
1,731.82
56,459.86
331
2,040.96
299.94
1,741.02
54,718.84
332
2,040.96
290.69
1,750.27
52,968.57
333
2,040.96
281.40
1,759.56
51,209.01
334
2,040.96
272.05
1,768.91
49,440.10
335
2,040.96
262.65
1,778.31
47,661.79
336
2,040.96
253.20
1,787.76
45,874.03
337
2,040.96
243.71
1,797.25
44,076.78
338
2,040.96
234.16
1,806.80
42,269.97
339
2,040.96
224.56
1,816.40
40,453.57
340
2,040.96
214.91
1,826.05
38,627.52
341
2,040.96
205.21
1,835.75
36,791.77
342
2,040.96
195.46
1,845.50
34,946.27
343
2,040.96
185.65
1,855.31
33,090.96
344
2,040.96
175.80
1,865.16
31,225.79
345
2,040.96
165.89
1,875.07
29,350.72
346
2,040.96
155.93
1,885.03
27,465.69
347
2,040.96
145.91
1,895.05
25,570.64
348
2,040.96
135.84
1,905.12
23,665.52
349
2,040.96
125.72
1,915.24
21,750.29
350
2,040.96
115.55
1,925.41
19,824.87
351
2,040.96
105.32
1,935.64
17,889.23
352
2,040.96
95.04
1,945.92
15,943.31
353
2,040.96
84.70
1,956.26
13,987.05
354
2,040.96
74.31
1,966.65
12,020.40
355
2,040.96
63.86
1,977.10
10,043.29
356
2,040.96
53.36
1,987.60
8,055.69
357
2,040.96
42.80
1,998.16
6,057.53
358
2,040.96
32.18
2,008.78
4,048.75
359
2,040.96
21.51
2,019.45
2,029.29
360
2,040.08
10.78
2,029.29
0.00
Totals
734,744.72
407,599.72
327,145.00

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