Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,518.65  
 

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
1,518.65
1,024.75
493.90
327,426.10
2
1,518.65
1,023.21
495.44
326,930.66
3
1,518.65
1,021.66
496.99
326,433.66
4
1,518.65
1,020.11
498.54
325,935.12
5
1,518.65
1,018.55
500.10
325,435.02
6
1,518.65
1,016.98
501.67
324,933.35
7
1,518.65
1,015.42
503.23
324,430.12
8
1,518.65
1,013.84
504.81
323,925.31
9
1,518.65
1,012.27
506.38
323,418.93
10
1,518.65
1,010.68
507.97
322,910.96
11
1,518.65
1,009.10
509.55
322,401.41
12
1,518.65
1,007.50
511.15
321,890.26
13
1,518.65
1,005.91
512.74
321,377.52
14
1,518.65
1,004.30
514.35
320,863.18
15
1,518.65
1,002.70
515.95
320,347.22
16
1,518.65
1,001.09
517.56
319,829.66
17
1,518.65
999.47
519.18
319,310.48
18
1,518.65
997.85
520.80
318,789.67
19
1,518.65
996.22
522.43
318,267.24
20
1,518.65
994.59
524.06
317,743.17
21
1,518.65
992.95
525.70
317,217.47
22
1,518.65
991.30
527.35
316,690.13
23
1,518.65
989.66
528.99
316,161.13
24
1,518.65
988.00
530.65
315,630.49
25
1,518.65
986.35
532.30
315,098.18
26
1,518.65
984.68
533.97
314,564.21
27
1,518.65
983.01
535.64
314,028.58
28
1,518.65
981.34
537.31
313,491.27
29
1,518.65
979.66
538.99
312,952.28
30
1,518.65
977.98
540.67
312,411.60
31
1,518.65
976.29
542.36
311,869.24
32
1,518.65
974.59
544.06
311,325.18
33
1,518.65
972.89
545.76
310,779.42
34
1,518.65
971.19
547.46
310,231.96
35
1,518.65
969.47
549.18
309,682.78
36
1,518.65
967.76
550.89
309,131.89
37
1,518.65
966.04
552.61
308,579.28
38
1,518.65
964.31
554.34
308,024.94
39
1,518.65
962.58
556.07
307,468.87
40
1,518.65
960.84
557.81
306,911.06
41
1,518.65
959.10
559.55
306,351.50
42
1,518.65
957.35
561.30
305,790.20
43
1,518.65
955.59
563.06
305,227.15
44
1,518.65
953.83
564.82
304,662.33
45
1,518.65
952.07
566.58
304,095.75
46
1,518.65
950.30
568.35
303,527.40
47
1,518.65
948.52
570.13
302,957.27
48
1,518.65
946.74
571.91
302,385.36
49
1,518.65
944.95
573.70
301,811.67
50
1,518.65
943.16
575.49
301,236.18
51
1,518.65
941.36
577.29
300,658.89
52
1,518.65
939.56
579.09
300,079.80
53
1,518.65
937.75
580.90
299,498.90
54
1,518.65
935.93
582.72
298,916.19
55
1,518.65
934.11
584.54
298,331.65
56
1,518.65
932.29
586.36
297,745.29
57
1,518.65
930.45
588.20
297,157.09
58
1,518.65
928.62
590.03
296,567.06
59
1,518.65
926.77
591.88
295,975.18
60
1,518.65
924.92
593.73
295,381.45
61
1,518.65
923.07
595.58
294,785.87
62
1,518.65
921.21
597.44
294,188.42
63
1,518.65
919.34
599.31
293,589.11
64
1,518.65
917.47
601.18
292,987.93
65
1,518.65
915.59
603.06
292,384.86
66
1,518.65
913.70
604.95
291,779.92
67
1,518.65
911.81
606.84
291,173.08
68
1,518.65
909.92
608.73
290,564.35
69
1,518.65
908.01
610.64
289,953.71
70
1,518.65
906.11
612.54
289,341.16
71
1,518.65
904.19
614.46
288,726.71
72
1,518.65
902.27
616.38
288,110.33
73
1,518.65
900.34
618.31
287,492.02
74
1,518.65
898.41
620.24
286,871.78
75
1,518.65
896.47
622.18
286,249.61
76
1,518.65
894.53
624.12
285,625.49
77
1,518.65
892.58
626.07
284,999.42
78
1,518.65
890.62
628.03
284,371.39
79
1,518.65
888.66
629.99
283,741.40
80
1,518.65
886.69
631.96
283,109.44
81
1,518.65
884.72
633.93
282,475.51
82
1,518.65
882.74
635.91
281,839.60
83
1,518.65
880.75
637.90
281,201.69
84
1,518.65
878.76
639.89
280,561.80
85
1,518.65
876.76
641.89
279,919.91
86
1,518.65
874.75
643.90
279,276.01
87
1,518.65
872.74
645.91
278,630.09
88
1,518.65
870.72
647.93
277,982.16
89
1,518.65
868.69
649.96
277,332.21
90
1,518.65
866.66
651.99
276,680.22
91
1,518.65
864.63
654.02
276,026.20
92
1,518.65
862.58
656.07
275,370.13
93
1,518.65
860.53
658.12
274,712.01
94
1,518.65
858.48
660.17
274,051.83
95
1,518.65
856.41
662.24
273,389.60
96
1,518.65
854.34
664.31
272,725.29
97
1,518.65
852.27
666.38
272,058.90
98
1,518.65
850.18
668.47
271,390.44
99
1,518.65
848.10
670.55
270,719.88
100
1,518.65
846.00
672.65
270,047.23
101
1,518.65
843.90
674.75
269,372.48
102
1,518.65
841.79
676.86
268,695.62
103
1,518.65
839.67
678.98
268,016.64
104
1,518.65
837.55
681.10
267,335.55
105
1,518.65
835.42
683.23
266,652.32
106
1,518.65
833.29
685.36
265,966.96
107
1,518.65
831.15
687.50
265,279.45
108
1,518.65
829.00
689.65
264,589.80
109
1,518.65
826.84
691.81
263,898.00
110
1,518.65
824.68
693.97
263,204.03
111
1,518.65
822.51
696.14
262,507.89
112
1,518.65
820.34
698.31
261,809.58
113
1,518.65
818.15
700.50
261,109.08
114
1,518.65
815.97
702.68
260,406.40
115
1,518.65
813.77
704.88
259,701.52
116
1,518.65
811.57
707.08
258,994.44
117
1,518.65
809.36
709.29
258,285.14
118
1,518.65
807.14
711.51
257,573.63
119
1,518.65
804.92
713.73
256,859.90
120
1,518.65
802.69
715.96
256,143.94
121
1,518.65
800.45
718.20
255,425.74
122
1,518.65
798.21
720.44
254,705.29
123
1,518.65
795.95
722.70
253,982.60
124
1,518.65
793.70
724.95
253,257.64
125
1,518.65
791.43
727.22
252,530.42
126
1,518.65
789.16
729.49
251,800.93
127
1,518.65
786.88
731.77
251,069.16
128
1,518.65
784.59
734.06
250,335.10
129
1,518.65
782.30
736.35
249,598.75
130
1,518.65
780.00
738.65
248,860.09
131
1,518.65
777.69
740.96
248,119.13
132
1,518.65
775.37
743.28
247,375.85
133
1,518.65
773.05
745.60
246,630.25
134
1,518.65
770.72
747.93
245,882.32
135
1,518.65
768.38
750.27
245,132.06
136
1,518.65
766.04
752.61
244,379.44
137
1,518.65
763.69
754.96
243,624.48
138
1,518.65
761.33
757.32
242,867.16
139
1,518.65
758.96
759.69
242,107.46
140
1,518.65
756.59
762.06
241,345.40
141
1,518.65
754.20
764.45
240,580.96
142
1,518.65
751.82
766.83
239,814.12
143
1,518.65
749.42
769.23
239,044.89
144
1,518.65
747.02
771.63
238,273.26
145
1,518.65
744.60
774.05
237,499.21
146
1,518.65
742.19
776.46
236,722.74
147
1,518.65
739.76
778.89
235,943.85
148
1,518.65
737.32
781.33
235,162.53
149
1,518.65
734.88
783.77
234,378.76
150
1,518.65
732.43
786.22
233,592.54
151
1,518.65
729.98
788.67
232,803.87
152
1,518.65
727.51
791.14
232,012.73
153
1,518.65
725.04
793.61
231,219.12
154
1,518.65
722.56
796.09
230,423.03
155
1,518.65
720.07
798.58
229,624.45
156
1,518.65
717.58
801.07
228,823.38
157
1,518.65
715.07
803.58
228,019.80
158
1,518.65
712.56
806.09
227,213.72
159
1,518.65
710.04
808.61
226,405.11
160
1,518.65
707.52
811.13
225,593.97
161
1,518.65
704.98
813.67
224,780.31
162
1,518.65
702.44
816.21
223,964.09
163
1,518.65
699.89
818.76
223,145.33
164
1,518.65
697.33
821.32
222,324.01
165
1,518.65
694.76
823.89
221,500.12
166
1,518.65
692.19
826.46
220,673.66
167
1,518.65
689.61
829.04
219,844.62
168
1,518.65
687.01
831.64
219,012.98
169
1,518.65
684.42
834.23
218,178.75
170
1,518.65
681.81
836.84
217,341.90
171
1,518.65
679.19
839.46
216,502.45
172
1,518.65
676.57
842.08
215,660.37
173
1,518.65
673.94
844.71
214,815.66
174
1,518.65
671.30
847.35
213,968.31
175
1,518.65
668.65
850.00
213,118.31
176
1,518.65
665.99
852.66
212,265.65
177
1,518.65
663.33
855.32
211,410.33
178
1,518.65
660.66
857.99
210,552.34
179
1,518.65
657.98
860.67
209,691.67
180
1,518.65
655.29
863.36
208,828.30
181
1,518.65
652.59
866.06
207,962.24
182
1,518.65
649.88
868.77
207,093.47
183
1,518.65
647.17
871.48
206,221.99
184
1,518.65
644.44
874.21
205,347.78
185
1,518.65
641.71
876.94
204,470.84
186
1,518.65
638.97
879.68
203,591.17
187
1,518.65
636.22
882.43
202,708.74
188
1,518.65
633.46
885.19
201,823.55
189
1,518.65
630.70
887.95
200,935.60
190
1,518.65
627.92
890.73
200,044.88
191
1,518.65
625.14
893.51
199,151.37
192
1,518.65
622.35
896.30
198,255.06
193
1,518.65
619.55
899.10
197,355.96
194
1,518.65
616.74
901.91
196,454.05
195
1,518.65
613.92
904.73
195,549.32
196
1,518.65
611.09
907.56
194,641.76
197
1,518.65
608.26
910.39
193,731.36
198
1,518.65
605.41
913.24
192,818.13
199
1,518.65
602.56
916.09
191,902.03
200
1,518.65
599.69
918.96
190,983.08
201
1,518.65
596.82
921.83
190,061.25
202
1,518.65
593.94
924.71
189,136.54
203
1,518.65
591.05
927.60
188,208.94
204
1,518.65
588.15
930.50
187,278.44
205
1,518.65
585.25
933.40
186,345.04
206
1,518.65
582.33
936.32
185,408.72
207
1,518.65
579.40
939.25
184,469.47
208
1,518.65
576.47
942.18
183,527.29
209
1,518.65
573.52
945.13
182,582.16
210
1,518.65
570.57
948.08
181,634.08
211
1,518.65
567.61
951.04
180,683.03
212
1,518.65
564.63
954.02
179,729.02
213
1,518.65
561.65
957.00
178,772.02
214
1,518.65
558.66
959.99
177,812.04
215
1,518.65
555.66
962.99
176,849.05
216
1,518.65
552.65
966.00
175,883.05
217
1,518.65
549.63
969.02
174,914.04
218
1,518.65
546.61
972.04
173,941.99
219
1,518.65
543.57
975.08
172,966.91
220
1,518.65
540.52
978.13
171,988.78
221
1,518.65
537.46
981.19
171,007.60
222
1,518.65
534.40
984.25
170,023.35
223
1,518.65
531.32
987.33
169,036.02
224
1,518.65
528.24
990.41
168,045.61
225
1,518.65
525.14
993.51
167,052.10
226
1,518.65
522.04
996.61
166,055.49
227
1,518.65
518.92
999.73
165,055.76
228
1,518.65
515.80
1,002.85
164,052.91
229
1,518.65
512.67
1,005.98
163,046.92
230
1,518.65
509.52
1,009.13
162,037.80
231
1,518.65
506.37
1,012.28
161,025.51
232
1,518.65
503.20
1,015.45
160,010.07
233
1,518.65
500.03
1,018.62
158,991.45
234
1,518.65
496.85
1,021.80
157,969.65
235
1,518.65
493.66
1,024.99
156,944.65
236
1,518.65
490.45
1,028.20
155,916.46
237
1,518.65
487.24
1,031.41
154,885.05
238
1,518.65
484.02
1,034.63
153,850.41
239
1,518.65
480.78
1,037.87
152,812.54
240
1,518.65
477.54
1,041.11
151,771.43
241
1,518.65
474.29
1,044.36
150,727.07
242
1,518.65
471.02
1,047.63
149,679.44
243
1,518.65
467.75
1,050.90
148,628.54
244
1,518.65
464.46
1,054.19
147,574.35
245
1,518.65
461.17
1,057.48
146,516.87
246
1,518.65
457.87
1,060.78
145,456.09
247
1,518.65
454.55
1,064.10
144,391.99
248
1,518.65
451.22
1,067.43
143,324.56
249
1,518.65
447.89
1,070.76
142,253.80
250
1,518.65
444.54
1,074.11
141,179.70
251
1,518.65
441.19
1,077.46
140,102.23
252
1,518.65
437.82
1,080.83
139,021.40
253
1,518.65
434.44
1,084.21
137,937.19
254
1,518.65
431.05
1,087.60
136,849.60
255
1,518.65
427.65
1,091.00
135,758.60
256
1,518.65
424.25
1,094.40
134,664.20
257
1,518.65
420.83
1,097.82
133,566.37
258
1,518.65
417.39
1,101.26
132,465.12
259
1,518.65
413.95
1,104.70
131,360.42
260
1,518.65
410.50
1,108.15
130,252.27
261
1,518.65
407.04
1,111.61
129,140.66
262
1,518.65
403.56
1,115.09
128,025.58
263
1,518.65
400.08
1,118.57
126,907.01
264
1,518.65
396.58
1,122.07
125,784.94
265
1,518.65
393.08
1,125.57
124,659.37
266
1,518.65
389.56
1,129.09
123,530.28
267
1,518.65
386.03
1,132.62
122,397.66
268
1,518.65
382.49
1,136.16
121,261.50
269
1,518.65
378.94
1,139.71
120,121.80
270
1,518.65
375.38
1,143.27
118,978.53
271
1,518.65
371.81
1,146.84
117,831.68
272
1,518.65
368.22
1,150.43
116,681.26
273
1,518.65
364.63
1,154.02
115,527.24
274
1,518.65
361.02
1,157.63
114,369.61
275
1,518.65
357.41
1,161.24
113,208.36
276
1,518.65
353.78
1,164.87
112,043.49
277
1,518.65
350.14
1,168.51
110,874.98
278
1,518.65
346.48
1,172.17
109,702.81
279
1,518.65
342.82
1,175.83
108,526.98
280
1,518.65
339.15
1,179.50
107,347.48
281
1,518.65
335.46
1,183.19
106,164.29
282
1,518.65
331.76
1,186.89
104,977.40
283
1,518.65
328.05
1,190.60
103,786.81
284
1,518.65
324.33
1,194.32
102,592.49
285
1,518.65
320.60
1,198.05
101,394.44
286
1,518.65
316.86
1,201.79
100,192.65
287
1,518.65
313.10
1,205.55
98,987.10
288
1,518.65
309.33
1,209.32
97,777.79
289
1,518.65
305.56
1,213.09
96,564.69
290
1,518.65
301.76
1,216.89
95,347.81
291
1,518.65
297.96
1,220.69
94,127.12
292
1,518.65
294.15
1,224.50
92,902.62
293
1,518.65
290.32
1,228.33
91,674.29
294
1,518.65
286.48
1,232.17
90,442.12
295
1,518.65
282.63
1,236.02
89,206.10
296
1,518.65
278.77
1,239.88
87,966.22
297
1,518.65
274.89
1,243.76
86,722.47
298
1,518.65
271.01
1,247.64
85,474.82
299
1,518.65
267.11
1,251.54
84,223.28
300
1,518.65
263.20
1,255.45
82,967.83
301
1,518.65
259.27
1,259.38
81,708.45
302
1,518.65
255.34
1,263.31
80,445.14
303
1,518.65
251.39
1,267.26
79,177.88
304
1,518.65
247.43
1,271.22
77,906.66
305
1,518.65
243.46
1,275.19
76,631.47
306
1,518.65
239.47
1,279.18
75,352.30
307
1,518.65
235.48
1,283.17
74,069.12
308
1,518.65
231.47
1,287.18
72,781.94
309
1,518.65
227.44
1,291.21
71,490.73
310
1,518.65
223.41
1,295.24
70,195.49
311
1,518.65
219.36
1,299.29
68,896.20
312
1,518.65
215.30
1,303.35
67,592.85
313
1,518.65
211.23
1,307.42
66,285.43
314
1,518.65
207.14
1,311.51
64,973.92
315
1,518.65
203.04
1,315.61
63,658.32
316
1,518.65
198.93
1,319.72
62,338.60
317
1,518.65
194.81
1,323.84
61,014.76
318
1,518.65
190.67
1,327.98
59,686.78
319
1,518.65
186.52
1,332.13
58,354.65
320
1,518.65
182.36
1,336.29
57,018.36
321
1,518.65
178.18
1,340.47
55,677.89
322
1,518.65
173.99
1,344.66
54,333.23
323
1,518.65
169.79
1,348.86
52,984.37
324
1,518.65
165.58
1,353.07
51,631.30
325
1,518.65
161.35
1,357.30
50,274.00
326
1,518.65
157.11
1,361.54
48,912.45
327
1,518.65
152.85
1,365.80
47,546.65
328
1,518.65
148.58
1,370.07
46,176.59
329
1,518.65
144.30
1,374.35
44,802.24
330
1,518.65
140.01
1,378.64
43,423.60
331
1,518.65
135.70
1,382.95
42,040.65
332
1,518.65
131.38
1,387.27
40,653.37
333
1,518.65
127.04
1,391.61
39,261.76
334
1,518.65
122.69
1,395.96
37,865.81
335
1,518.65
118.33
1,400.32
36,465.49
336
1,518.65
113.95
1,404.70
35,060.79
337
1,518.65
109.56
1,409.09
33,651.71
338
1,518.65
105.16
1,413.49
32,238.22
339
1,518.65
100.74
1,417.91
30,820.31
340
1,518.65
96.31
1,422.34
29,397.98
341
1,518.65
91.87
1,426.78
27,971.20
342
1,518.65
87.41
1,431.24
26,539.96
343
1,518.65
82.94
1,435.71
25,104.24
344
1,518.65
78.45
1,440.20
23,664.04
345
1,518.65
73.95
1,444.70
22,219.34
346
1,518.65
69.44
1,449.21
20,770.13
347
1,518.65
64.91
1,453.74
19,316.39
348
1,518.65
60.36
1,458.29
17,858.10
349
1,518.65
55.81
1,462.84
16,395.26
350
1,518.65
51.24
1,467.41
14,927.84
351
1,518.65
46.65
1,472.00
13,455.84
352
1,518.65
42.05
1,476.60
11,979.24
353
1,518.65
37.44
1,481.21
10,498.03
354
1,518.65
32.81
1,485.84
9,012.18
355
1,518.65
28.16
1,490.49
7,521.70
356
1,518.65
23.51
1,495.14
6,026.55
357
1,518.65
18.83
1,499.82
4,526.73
358
1,518.65
14.15
1,504.50
3,022.23
359
1,518.65
9.44
1,509.21
1,513.02
360
1,517.75
4.73
1,513.02
0.00
Totals
546,713.10
218,793.10
327,920.00

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