Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,379.97  
 

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
2,379.97
2,154.08
225.90
328,014.11
2
2,379.97
2,152.59
227.38
327,786.73
3
2,379.97
2,151.10
228.87
327,557.86
4
2,379.97
2,149.60
230.37
327,327.49
5
2,379.97
2,148.09
231.88
327,095.60
6
2,379.97
2,146.56
233.41
326,862.20
7
2,379.97
2,145.03
234.94
326,627.26
8
2,379.97
2,143.49
236.48
326,390.78
9
2,379.97
2,141.94
238.03
326,152.75
10
2,379.97
2,140.38
239.59
325,913.16
11
2,379.97
2,138.81
241.16
325,671.99
12
2,379.97
2,137.22
242.75
325,429.25
13
2,379.97
2,135.63
244.34
325,184.91
14
2,379.97
2,134.03
245.94
324,938.96
15
2,379.97
2,132.41
247.56
324,691.40
16
2,379.97
2,130.79
249.18
324,442.22
17
2,379.97
2,129.15
250.82
324,191.40
18
2,379.97
2,127.51
252.46
323,938.94
19
2,379.97
2,125.85
254.12
323,684.82
20
2,379.97
2,124.18
255.79
323,429.03
21
2,379.97
2,122.50
257.47
323,171.56
22
2,379.97
2,120.81
259.16
322,912.41
23
2,379.97
2,119.11
260.86
322,651.55
24
2,379.97
2,117.40
262.57
322,388.98
25
2,379.97
2,115.68
264.29
322,124.69
26
2,379.97
2,113.94
266.03
321,858.66
27
2,379.97
2,112.20
267.77
321,590.89
28
2,379.97
2,110.44
269.53
321,321.36
29
2,379.97
2,108.67
271.30
321,050.06
30
2,379.97
2,106.89
273.08
320,776.98
31
2,379.97
2,105.10
274.87
320,502.11
32
2,379.97
2,103.30
276.67
320,225.44
33
2,379.97
2,101.48
278.49
319,946.95
34
2,379.97
2,099.65
280.32
319,666.63
35
2,379.97
2,097.81
282.16
319,384.47
36
2,379.97
2,095.96
284.01
319,100.46
37
2,379.97
2,094.10
285.87
318,814.59
38
2,379.97
2,092.22
287.75
318,526.84
39
2,379.97
2,090.33
289.64
318,237.20
40
2,379.97
2,088.43
291.54
317,945.66
41
2,379.97
2,086.52
293.45
317,652.21
42
2,379.97
2,084.59
295.38
317,356.83
43
2,379.97
2,082.65
297.32
317,059.52
44
2,379.97
2,080.70
299.27
316,760.25
45
2,379.97
2,078.74
301.23
316,459.02
46
2,379.97
2,076.76
303.21
316,155.81
47
2,379.97
2,074.77
305.20
315,850.61
48
2,379.97
2,072.77
307.20
315,543.41
49
2,379.97
2,070.75
309.22
315,234.20
50
2,379.97
2,068.72
311.25
314,922.95
51
2,379.97
2,066.68
313.29
314,609.66
52
2,379.97
2,064.63
315.34
314,294.32
53
2,379.97
2,062.56
317.41
313,976.91
54
2,379.97
2,060.47
319.50
313,657.41
55
2,379.97
2,058.38
321.59
313,335.82
56
2,379.97
2,056.27
323.70
313,012.11
57
2,379.97
2,054.14
325.83
312,686.28
58
2,379.97
2,052.00
327.97
312,358.32
59
2,379.97
2,049.85
330.12
312,028.20
60
2,379.97
2,047.69
332.28
311,695.91
61
2,379.97
2,045.50
334.47
311,361.45
62
2,379.97
2,043.31
336.66
311,024.79
63
2,379.97
2,041.10
338.87
310,685.92
64
2,379.97
2,038.88
341.09
310,344.82
65
2,379.97
2,036.64
343.33
310,001.49
66
2,379.97
2,034.38
345.59
309,655.91
67
2,379.97
2,032.12
347.85
309,308.05
68
2,379.97
2,029.83
350.14
308,957.92
69
2,379.97
2,027.54
352.43
308,605.48
70
2,379.97
2,025.22
354.75
308,250.74
71
2,379.97
2,022.90
357.07
307,893.66
72
2,379.97
2,020.55
359.42
307,534.25
73
2,379.97
2,018.19
361.78
307,172.47
74
2,379.97
2,015.82
364.15
306,808.32
75
2,379.97
2,013.43
366.54
306,441.78
76
2,379.97
2,011.02
368.95
306,072.83
77
2,379.97
2,008.60
371.37
305,701.47
78
2,379.97
2,006.17
373.80
305,327.66
79
2,379.97
2,003.71
376.26
304,951.40
80
2,379.97
2,001.24
378.73
304,572.68
81
2,379.97
1,998.76
381.21
304,191.47
82
2,379.97
1,996.26
383.71
303,807.75
83
2,379.97
1,993.74
386.23
303,421.52
84
2,379.97
1,991.20
388.77
303,032.75
85
2,379.97
1,988.65
391.32
302,641.44
86
2,379.97
1,986.08
393.89
302,247.55
87
2,379.97
1,983.50
396.47
301,851.08
88
2,379.97
1,980.90
399.07
301,452.01
89
2,379.97
1,978.28
401.69
301,050.32
90
2,379.97
1,975.64
404.33
300,645.99
91
2,379.97
1,972.99
406.98
300,239.01
92
2,379.97
1,970.32
409.65
299,829.36
93
2,379.97
1,967.63
412.34
299,417.02
94
2,379.97
1,964.92
415.05
299,001.97
95
2,379.97
1,962.20
417.77
298,584.20
96
2,379.97
1,959.46
420.51
298,163.69
97
2,379.97
1,956.70
423.27
297,740.42
98
2,379.97
1,953.92
426.05
297,314.37
99
2,379.97
1,951.13
428.84
296,885.53
100
2,379.97
1,948.31
431.66
296,453.87
101
2,379.97
1,945.48
434.49
296,019.38
102
2,379.97
1,942.63
437.34
295,582.03
103
2,379.97
1,939.76
440.21
295,141.82
104
2,379.97
1,936.87
443.10
294,698.72
105
2,379.97
1,933.96
446.01
294,252.71
106
2,379.97
1,931.03
448.94
293,803.77
107
2,379.97
1,928.09
451.88
293,351.89
108
2,379.97
1,925.12
454.85
292,897.04
109
2,379.97
1,922.14
457.83
292,439.21
110
2,379.97
1,919.13
460.84
291,978.37
111
2,379.97
1,916.11
463.86
291,514.51
112
2,379.97
1,913.06
466.91
291,047.60
113
2,379.97
1,910.00
469.97
290,577.63
114
2,379.97
1,906.92
473.05
290,104.58
115
2,379.97
1,903.81
476.16
289,628.42
116
2,379.97
1,900.69
479.28
289,149.14
117
2,379.97
1,897.54
482.43
288,666.71
118
2,379.97
1,894.38
485.59
288,181.11
119
2,379.97
1,891.19
488.78
287,692.33
120
2,379.97
1,887.98
491.99
287,200.34
121
2,379.97
1,884.75
495.22
286,705.13
122
2,379.97
1,881.50
498.47
286,206.66
123
2,379.97
1,878.23
501.74
285,704.92
124
2,379.97
1,874.94
505.03
285,199.89
125
2,379.97
1,871.62
508.35
284,691.54
126
2,379.97
1,868.29
511.68
284,179.86
127
2,379.97
1,864.93
515.04
283,664.82
128
2,379.97
1,861.55
518.42
283,146.40
129
2,379.97
1,858.15
521.82
282,624.58
130
2,379.97
1,854.72
525.25
282,099.33
131
2,379.97
1,851.28
528.69
281,570.64
132
2,379.97
1,847.81
532.16
281,038.48
133
2,379.97
1,844.32
535.65
280,502.82
134
2,379.97
1,840.80
539.17
279,963.65
135
2,379.97
1,837.26
542.71
279,420.94
136
2,379.97
1,833.70
546.27
278,874.67
137
2,379.97
1,830.12
549.85
278,324.82
138
2,379.97
1,826.51
553.46
277,771.36
139
2,379.97
1,822.87
557.10
277,214.26
140
2,379.97
1,819.22
560.75
276,653.51
141
2,379.97
1,815.54
564.43
276,089.08
142
2,379.97
1,811.83
568.14
275,520.94
143
2,379.97
1,808.11
571.86
274,949.08
144
2,379.97
1,804.35
575.62
274,373.46
145
2,379.97
1,800.58
579.39
273,794.07
146
2,379.97
1,796.77
583.20
273,210.87
147
2,379.97
1,792.95
587.02
272,623.85
148
2,379.97
1,789.09
590.88
272,032.97
149
2,379.97
1,785.22
594.75
271,438.22
150
2,379.97
1,781.31
598.66
270,839.56
151
2,379.97
1,777.38
602.59
270,236.98
152
2,379.97
1,773.43
606.54
269,630.44
153
2,379.97
1,769.45
610.52
269,019.92
154
2,379.97
1,765.44
614.53
268,405.39
155
2,379.97
1,761.41
618.56
267,786.83
156
2,379.97
1,757.35
622.62
267,164.21
157
2,379.97
1,753.27
626.70
266,537.50
158
2,379.97
1,749.15
630.82
265,906.69
159
2,379.97
1,745.01
634.96
265,271.73
160
2,379.97
1,740.85
639.12
264,632.61
161
2,379.97
1,736.65
643.32
263,989.29
162
2,379.97
1,732.43
647.54
263,341.75
163
2,379.97
1,728.18
651.79
262,689.96
164
2,379.97
1,723.90
656.07
262,033.89
165
2,379.97
1,719.60
660.37
261,373.52
166
2,379.97
1,715.26
664.71
260,708.81
167
2,379.97
1,710.90
669.07
260,039.74
168
2,379.97
1,706.51
673.46
259,366.28
169
2,379.97
1,702.09
677.88
258,688.40
170
2,379.97
1,697.64
682.33
258,006.08
171
2,379.97
1,693.16
686.81
257,319.27
172
2,379.97
1,688.66
691.31
256,627.96
173
2,379.97
1,684.12
695.85
255,932.11
174
2,379.97
1,679.55
700.42
255,231.70
175
2,379.97
1,674.96
705.01
254,526.68
176
2,379.97
1,670.33
709.64
253,817.04
177
2,379.97
1,665.67
714.30
253,102.75
178
2,379.97
1,660.99
718.98
252,383.77
179
2,379.97
1,656.27
723.70
251,660.06
180
2,379.97
1,651.52
728.45
250,931.61
181
2,379.97
1,646.74
733.23
250,198.38
182
2,379.97
1,641.93
738.04
249,460.34
183
2,379.97
1,637.08
742.89
248,717.45
184
2,379.97
1,632.21
747.76
247,969.69
185
2,379.97
1,627.30
752.67
247,217.02
186
2,379.97
1,622.36
757.61
246,459.41
187
2,379.97
1,617.39
762.58
245,696.83
188
2,379.97
1,612.39
767.58
244,929.25
189
2,379.97
1,607.35
772.62
244,156.63
190
2,379.97
1,602.28
777.69
243,378.93
191
2,379.97
1,597.17
782.80
242,596.14
192
2,379.97
1,592.04
787.93
241,808.21
193
2,379.97
1,586.87
793.10
241,015.10
194
2,379.97
1,581.66
798.31
240,216.79
195
2,379.97
1,576.42
803.55
239,413.25
196
2,379.97
1,571.15
808.82
238,604.43
197
2,379.97
1,565.84
814.13
237,790.30
198
2,379.97
1,560.50
819.47
236,970.83
199
2,379.97
1,555.12
824.85
236,145.98
200
2,379.97
1,549.71
830.26
235,315.72
201
2,379.97
1,544.26
835.71
234,480.01
202
2,379.97
1,538.78
841.19
233,638.81
203
2,379.97
1,533.25
846.72
232,792.10
204
2,379.97
1,527.70
852.27
231,939.82
205
2,379.97
1,522.11
857.86
231,081.96
206
2,379.97
1,516.48
863.49
230,218.46
207
2,379.97
1,510.81
869.16
229,349.30
208
2,379.97
1,505.10
874.87
228,474.44
209
2,379.97
1,499.36
880.61
227,593.83
210
2,379.97
1,493.58
886.39
226,707.45
211
2,379.97
1,487.77
892.20
225,815.24
212
2,379.97
1,481.91
898.06
224,917.19
213
2,379.97
1,476.02
903.95
224,013.23
214
2,379.97
1,470.09
909.88
223,103.35
215
2,379.97
1,464.12
915.85
222,187.50
216
2,379.97
1,458.11
921.86
221,265.63
217
2,379.97
1,452.06
927.91
220,337.72
218
2,379.97
1,445.97
934.00
219,403.71
219
2,379.97
1,439.84
940.13
218,463.58
220
2,379.97
1,433.67
946.30
217,517.28
221
2,379.97
1,427.46
952.51
216,564.77
222
2,379.97
1,421.21
958.76
215,606.00
223
2,379.97
1,414.91
965.06
214,640.95
224
2,379.97
1,408.58
971.39
213,669.56
225
2,379.97
1,402.21
977.76
212,691.79
226
2,379.97
1,395.79
984.18
211,707.61
227
2,379.97
1,389.33
990.64
210,716.97
228
2,379.97
1,382.83
997.14
209,719.84
229
2,379.97
1,376.29
1,003.68
208,716.15
230
2,379.97
1,369.70
1,010.27
207,705.88
231
2,379.97
1,363.07
1,016.90
206,688.98
232
2,379.97
1,356.40
1,023.57
205,665.41
233
2,379.97
1,349.68
1,030.29
204,635.12
234
2,379.97
1,342.92
1,037.05
203,598.06
235
2,379.97
1,336.11
1,043.86
202,554.21
236
2,379.97
1,329.26
1,050.71
201,503.50
237
2,379.97
1,322.37
1,057.60
200,445.90
238
2,379.97
1,315.43
1,064.54
199,381.35
239
2,379.97
1,308.44
1,071.53
198,309.82
240
2,379.97
1,301.41
1,078.56
197,231.26
241
2,379.97
1,294.33
1,085.64
196,145.62
242
2,379.97
1,287.21
1,092.76
195,052.86
243
2,379.97
1,280.03
1,099.94
193,952.92
244
2,379.97
1,272.82
1,107.15
192,845.77
245
2,379.97
1,265.55
1,114.42
191,731.35
246
2,379.97
1,258.24
1,121.73
190,609.61
247
2,379.97
1,250.88
1,129.09
189,480.52
248
2,379.97
1,243.47
1,136.50
188,344.02
249
2,379.97
1,236.01
1,143.96
187,200.05
250
2,379.97
1,228.50
1,151.47
186,048.58
251
2,379.97
1,220.94
1,159.03
184,889.56
252
2,379.97
1,213.34
1,166.63
183,722.92
253
2,379.97
1,205.68
1,174.29
182,548.64
254
2,379.97
1,197.98
1,181.99
181,366.64
255
2,379.97
1,190.22
1,189.75
180,176.89
256
2,379.97
1,182.41
1,197.56
178,979.33
257
2,379.97
1,174.55
1,205.42
177,773.91
258
2,379.97
1,166.64
1,213.33
176,560.58
259
2,379.97
1,158.68
1,221.29
175,339.29
260
2,379.97
1,150.66
1,229.31
174,109.99
261
2,379.97
1,142.60
1,237.37
172,872.61
262
2,379.97
1,134.48
1,245.49
171,627.12
263
2,379.97
1,126.30
1,253.67
170,373.45
264
2,379.97
1,118.08
1,261.89
169,111.56
265
2,379.97
1,109.79
1,270.18
167,841.38
266
2,379.97
1,101.46
1,278.51
166,562.87
267
2,379.97
1,093.07
1,286.90
165,275.97
268
2,379.97
1,084.62
1,295.35
163,980.63
269
2,379.97
1,076.12
1,303.85
162,676.78
270
2,379.97
1,067.57
1,312.40
161,364.37
271
2,379.97
1,058.95
1,321.02
160,043.36
272
2,379.97
1,050.28
1,329.69
158,713.67
273
2,379.97
1,041.56
1,338.41
157,375.26
274
2,379.97
1,032.78
1,347.19
156,028.07
275
2,379.97
1,023.93
1,356.04
154,672.03
276
2,379.97
1,015.04
1,364.93
153,307.10
277
2,379.97
1,006.08
1,373.89
151,933.20
278
2,379.97
997.06
1,382.91
150,550.30
279
2,379.97
987.99
1,391.98
149,158.31
280
2,379.97
978.85
1,401.12
147,757.19
281
2,379.97
969.66
1,410.31
146,346.88
282
2,379.97
960.40
1,419.57
144,927.31
283
2,379.97
951.09
1,428.88
143,498.43
284
2,379.97
941.71
1,438.26
142,060.17
285
2,379.97
932.27
1,447.70
140,612.47
286
2,379.97
922.77
1,457.20
139,155.26
287
2,379.97
913.21
1,466.76
137,688.50
288
2,379.97
903.58
1,476.39
136,212.11
289
2,379.97
893.89
1,486.08
134,726.03
290
2,379.97
884.14
1,495.83
133,230.20
291
2,379.97
874.32
1,505.65
131,724.56
292
2,379.97
864.44
1,515.53
130,209.03
293
2,379.97
854.50
1,525.47
128,683.56
294
2,379.97
844.49
1,535.48
127,148.07
295
2,379.97
834.41
1,545.56
125,602.51
296
2,379.97
824.27
1,555.70
124,046.81
297
2,379.97
814.06
1,565.91
122,480.89
298
2,379.97
803.78
1,576.19
120,904.71
299
2,379.97
793.44
1,586.53
119,318.17
300
2,379.97
783.03
1,596.94
117,721.23
301
2,379.97
772.55
1,607.42
116,113.80
302
2,379.97
762.00
1,617.97
114,495.83
303
2,379.97
751.38
1,628.59
112,867.24
304
2,379.97
740.69
1,639.28
111,227.96
305
2,379.97
729.93
1,650.04
109,577.92
306
2,379.97
719.11
1,660.86
107,917.06
307
2,379.97
708.21
1,671.76
106,245.29
308
2,379.97
697.23
1,682.74
104,562.56
309
2,379.97
686.19
1,693.78
102,868.78
310
2,379.97
675.08
1,704.89
101,163.89
311
2,379.97
663.89
1,716.08
99,447.81
312
2,379.97
652.63
1,727.34
97,720.46
313
2,379.97
641.29
1,738.68
95,981.78
314
2,379.97
629.88
1,750.09
94,231.69
315
2,379.97
618.40
1,761.57
92,470.12
316
2,379.97
606.84
1,773.13
90,696.98
317
2,379.97
595.20
1,784.77
88,912.21
318
2,379.97
583.49
1,796.48
87,115.73
319
2,379.97
571.70
1,808.27
85,307.46
320
2,379.97
559.83
1,820.14
83,487.32
321
2,379.97
547.89
1,832.08
81,655.23
322
2,379.97
535.86
1,844.11
79,811.12
323
2,379.97
523.76
1,856.21
77,954.91
324
2,379.97
511.58
1,868.39
76,086.52
325
2,379.97
499.32
1,880.65
74,205.87
326
2,379.97
486.98
1,892.99
72,312.88
327
2,379.97
474.55
1,905.42
70,407.46
328
2,379.97
462.05
1,917.92
68,489.54
329
2,379.97
449.46
1,930.51
66,559.03
330
2,379.97
436.79
1,943.18
64,615.86
331
2,379.97
424.04
1,955.93
62,659.93
332
2,379.97
411.21
1,968.76
60,691.16
333
2,379.97
398.29
1,981.68
58,709.48
334
2,379.97
385.28
1,994.69
56,714.79
335
2,379.97
372.19
2,007.78
54,707.01
336
2,379.97
359.01
2,020.96
52,686.06
337
2,379.97
345.75
2,034.22
50,651.84
338
2,379.97
332.40
2,047.57
48,604.27
339
2,379.97
318.97
2,061.00
46,543.27
340
2,379.97
305.44
2,074.53
44,468.74
341
2,379.97
291.83
2,088.14
42,380.59
342
2,379.97
278.12
2,101.85
40,278.74
343
2,379.97
264.33
2,115.64
38,163.10
344
2,379.97
250.45
2,129.52
36,033.58
345
2,379.97
236.47
2,143.50
33,890.08
346
2,379.97
222.40
2,157.57
31,732.51
347
2,379.97
208.24
2,171.73
29,560.79
348
2,379.97
193.99
2,185.98
27,374.81
349
2,379.97
179.65
2,200.32
25,174.49
350
2,379.97
165.21
2,214.76
22,959.73
351
2,379.97
150.67
2,229.30
20,730.43
352
2,379.97
136.04
2,243.93
18,486.50
353
2,379.97
121.32
2,258.65
16,227.85
354
2,379.97
106.50
2,273.47
13,954.37
355
2,379.97
91.58
2,288.39
11,665.98
356
2,379.97
76.56
2,303.41
9,362.57
357
2,379.97
61.44
2,318.53
7,044.04
358
2,379.97
46.23
2,333.74
4,710.30
359
2,379.97
30.91
2,349.06
2,361.24
360
2,376.73
15.50
2,361.24
0.00
Totals
856,785.96
528,545.96
328,240.00

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