Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,720.98  
 

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
1,720.98
1,305.90
415.08
329,496.92
2
1,720.98
1,304.26
416.72
329,080.20
3
1,720.98
1,302.61
418.37
328,661.83
4
1,720.98
1,300.95
420.03
328,241.80
5
1,720.98
1,299.29
421.69
327,820.11
6
1,720.98
1,297.62
423.36
327,396.75
7
1,720.98
1,295.95
425.03
326,971.72
8
1,720.98
1,294.26
426.72
326,545.00
9
1,720.98
1,292.57
428.41
326,116.60
10
1,720.98
1,290.88
430.10
325,686.49
11
1,720.98
1,289.18
431.80
325,254.69
12
1,720.98
1,287.47
433.51
324,821.18
13
1,720.98
1,285.75
435.23
324,385.95
14
1,720.98
1,284.03
436.95
323,949.00
15
1,720.98
1,282.30
438.68
323,510.31
16
1,720.98
1,280.56
440.42
323,069.90
17
1,720.98
1,278.82
442.16
322,627.73
18
1,720.98
1,277.07
443.91
322,183.82
19
1,720.98
1,275.31
445.67
321,738.15
20
1,720.98
1,273.55
447.43
321,290.72
21
1,720.98
1,271.78
449.20
320,841.52
22
1,720.98
1,270.00
450.98
320,390.53
23
1,720.98
1,268.21
452.77
319,937.77
24
1,720.98
1,266.42
454.56
319,483.21
25
1,720.98
1,264.62
456.36
319,026.85
26
1,720.98
1,262.81
458.17
318,568.68
27
1,720.98
1,261.00
459.98
318,108.70
28
1,720.98
1,259.18
461.80
317,646.90
29
1,720.98
1,257.35
463.63
317,183.27
30
1,720.98
1,255.52
465.46
316,717.81
31
1,720.98
1,253.67
467.31
316,250.51
32
1,720.98
1,251.82
469.16
315,781.35
33
1,720.98
1,249.97
471.01
315,310.34
34
1,720.98
1,248.10
472.88
314,837.46
35
1,720.98
1,246.23
474.75
314,362.71
36
1,720.98
1,244.35
476.63
313,886.09
37
1,720.98
1,242.47
478.51
313,407.57
38
1,720.98
1,240.57
480.41
312,927.16
39
1,720.98
1,238.67
482.31
312,444.85
40
1,720.98
1,236.76
484.22
311,960.64
41
1,720.98
1,234.84
486.14
311,474.50
42
1,720.98
1,232.92
488.06
310,986.44
43
1,720.98
1,230.99
489.99
310,496.45
44
1,720.98
1,229.05
491.93
310,004.52
45
1,720.98
1,227.10
493.88
309,510.64
46
1,720.98
1,225.15
495.83
309,014.80
47
1,720.98
1,223.18
497.80
308,517.01
48
1,720.98
1,221.21
499.77
308,017.24
49
1,720.98
1,219.23
501.75
307,515.49
50
1,720.98
1,217.25
503.73
307,011.76
51
1,720.98
1,215.25
505.73
306,506.04
52
1,720.98
1,213.25
507.73
305,998.31
53
1,720.98
1,211.24
509.74
305,488.58
54
1,720.98
1,209.23
511.75
304,976.82
55
1,720.98
1,207.20
513.78
304,463.04
56
1,720.98
1,205.17
515.81
303,947.23
57
1,720.98
1,203.12
517.86
303,429.37
58
1,720.98
1,201.07
519.91
302,909.47
59
1,720.98
1,199.02
521.96
302,387.50
60
1,720.98
1,196.95
524.03
301,863.47
61
1,720.98
1,194.88
526.10
301,337.37
62
1,720.98
1,192.79
528.19
300,809.18
63
1,720.98
1,190.70
530.28
300,278.91
64
1,720.98
1,188.60
532.38
299,746.53
65
1,720.98
1,186.50
534.48
299,212.05
66
1,720.98
1,184.38
536.60
298,675.45
67
1,720.98
1,182.26
538.72
298,136.72
68
1,720.98
1,180.12
540.86
297,595.87
69
1,720.98
1,177.98
543.00
297,052.87
70
1,720.98
1,175.83
545.15
296,507.73
71
1,720.98
1,173.68
547.30
295,960.42
72
1,720.98
1,171.51
549.47
295,410.95
73
1,720.98
1,169.34
551.64
294,859.31
74
1,720.98
1,167.15
553.83
294,305.48
75
1,720.98
1,164.96
556.02
293,749.46
76
1,720.98
1,162.76
558.22
293,191.24
77
1,720.98
1,160.55
560.43
292,630.81
78
1,720.98
1,158.33
562.65
292,068.16
79
1,720.98
1,156.10
564.88
291,503.28
80
1,720.98
1,153.87
567.11
290,936.17
81
1,720.98
1,151.62
569.36
290,366.81
82
1,720.98
1,149.37
571.61
289,795.20
83
1,720.98
1,147.11
573.87
289,221.32
84
1,720.98
1,144.83
576.15
288,645.18
85
1,720.98
1,142.55
578.43
288,066.75
86
1,720.98
1,140.26
580.72
287,486.04
87
1,720.98
1,137.97
583.01
286,903.02
88
1,720.98
1,135.66
585.32
286,317.70
89
1,720.98
1,133.34
587.64
285,730.06
90
1,720.98
1,131.01
589.97
285,140.10
91
1,720.98
1,128.68
592.30
284,547.79
92
1,720.98
1,126.34
594.64
283,953.15
93
1,720.98
1,123.98
597.00
283,356.15
94
1,720.98
1,121.62
599.36
282,756.79
95
1,720.98
1,119.25
601.73
282,155.05
96
1,720.98
1,116.86
604.12
281,550.94
97
1,720.98
1,114.47
606.51
280,944.43
98
1,720.98
1,112.07
608.91
280,335.52
99
1,720.98
1,109.66
611.32
279,724.20
100
1,720.98
1,107.24
613.74
279,110.47
101
1,720.98
1,104.81
616.17
278,494.30
102
1,720.98
1,102.37
618.61
277,875.69
103
1,720.98
1,099.92
621.06
277,254.64
104
1,720.98
1,097.47
623.51
276,631.12
105
1,720.98
1,095.00
625.98
276,005.14
106
1,720.98
1,092.52
628.46
275,376.68
107
1,720.98
1,090.03
630.95
274,745.73
108
1,720.98
1,087.54
633.44
274,112.29
109
1,720.98
1,085.03
635.95
273,476.34
110
1,720.98
1,082.51
638.47
272,837.87
111
1,720.98
1,079.98
641.00
272,196.87
112
1,720.98
1,077.45
643.53
271,553.34
113
1,720.98
1,074.90
646.08
270,907.25
114
1,720.98
1,072.34
648.64
270,258.62
115
1,720.98
1,069.77
651.21
269,607.41
116
1,720.98
1,067.20
653.78
268,953.63
117
1,720.98
1,064.61
656.37
268,297.25
118
1,720.98
1,062.01
658.97
267,638.28
119
1,720.98
1,059.40
661.58
266,976.71
120
1,720.98
1,056.78
664.20
266,312.51
121
1,720.98
1,054.15
666.83
265,645.68
122
1,720.98
1,051.51
669.47
264,976.22
123
1,720.98
1,048.86
672.12
264,304.10
124
1,720.98
1,046.20
674.78
263,629.32
125
1,720.98
1,043.53
677.45
262,951.88
126
1,720.98
1,040.85
680.13
262,271.75
127
1,720.98
1,038.16
682.82
261,588.93
128
1,720.98
1,035.46
685.52
260,903.40
129
1,720.98
1,032.74
688.24
260,215.17
130
1,720.98
1,030.02
690.96
259,524.20
131
1,720.98
1,027.28
693.70
258,830.51
132
1,720.98
1,024.54
696.44
258,134.06
133
1,720.98
1,021.78
699.20
257,434.87
134
1,720.98
1,019.01
701.97
256,732.90
135
1,720.98
1,016.23
704.75
256,028.15
136
1,720.98
1,013.44
707.54
255,320.62
137
1,720.98
1,010.64
710.34
254,610.28
138
1,720.98
1,007.83
713.15
253,897.13
139
1,720.98
1,005.01
715.97
253,181.16
140
1,720.98
1,002.18
718.80
252,462.36
141
1,720.98
999.33
721.65
251,740.71
142
1,720.98
996.47
724.51
251,016.20
143
1,720.98
993.61
727.37
250,288.83
144
1,720.98
990.73
730.25
249,558.57
145
1,720.98
987.84
733.14
248,825.43
146
1,720.98
984.93
736.05
248,089.38
147
1,720.98
982.02
738.96
247,350.43
148
1,720.98
979.10
741.88
246,608.54
149
1,720.98
976.16
744.82
245,863.72
150
1,720.98
973.21
747.77
245,115.95
151
1,720.98
970.25
750.73
244,365.22
152
1,720.98
967.28
753.70
243,611.52
153
1,720.98
964.30
756.68
242,854.84
154
1,720.98
961.30
759.68
242,095.16
155
1,720.98
958.29
762.69
241,332.47
156
1,720.98
955.27
765.71
240,566.76
157
1,720.98
952.24
768.74
239,798.03
158
1,720.98
949.20
771.78
239,026.25
159
1,720.98
946.15
774.83
238,251.41
160
1,720.98
943.08
777.90
237,473.51
161
1,720.98
940.00
780.98
236,692.53
162
1,720.98
936.91
784.07
235,908.46
163
1,720.98
933.80
787.18
235,121.28
164
1,720.98
930.69
790.29
234,330.99
165
1,720.98
927.56
793.42
233,537.57
166
1,720.98
924.42
796.56
232,741.01
167
1,720.98
921.27
799.71
231,941.30
168
1,720.98
918.10
802.88
231,138.42
169
1,720.98
914.92
806.06
230,332.36
170
1,720.98
911.73
809.25
229,523.11
171
1,720.98
908.53
812.45
228,710.66
172
1,720.98
905.31
815.67
227,895.00
173
1,720.98
902.08
818.90
227,076.10
174
1,720.98
898.84
822.14
226,253.96
175
1,720.98
895.59
825.39
225,428.57
176
1,720.98
892.32
828.66
224,599.91
177
1,720.98
889.04
831.94
223,767.97
178
1,720.98
885.75
835.23
222,932.74
179
1,720.98
882.44
838.54
222,094.20
180
1,720.98
879.12
841.86
221,252.35
181
1,720.98
875.79
845.19
220,407.16
182
1,720.98
872.45
848.53
219,558.62
183
1,720.98
869.09
851.89
218,706.73
184
1,720.98
865.71
855.27
217,851.46
185
1,720.98
862.33
858.65
216,992.81
186
1,720.98
858.93
862.05
216,130.76
187
1,720.98
855.52
865.46
215,265.30
188
1,720.98
852.09
868.89
214,396.41
189
1,720.98
848.65
872.33
213,524.08
190
1,720.98
845.20
875.78
212,648.30
191
1,720.98
841.73
879.25
211,769.06
192
1,720.98
838.25
882.73
210,886.33
193
1,720.98
834.76
886.22
210,000.11
194
1,720.98
831.25
889.73
209,110.38
195
1,720.98
827.73
893.25
208,217.13
196
1,720.98
824.19
896.79
207,320.34
197
1,720.98
820.64
900.34
206,420.00
198
1,720.98
817.08
903.90
205,516.10
199
1,720.98
813.50
907.48
204,608.62
200
1,720.98
809.91
911.07
203,697.55
201
1,720.98
806.30
914.68
202,782.87
202
1,720.98
802.68
918.30
201,864.58
203
1,720.98
799.05
921.93
200,942.64
204
1,720.98
795.40
925.58
200,017.06
205
1,720.98
791.73
929.25
199,087.82
206
1,720.98
788.06
932.92
198,154.89
207
1,720.98
784.36
936.62
197,218.28
208
1,720.98
780.66
940.32
196,277.95
209
1,720.98
776.93
944.05
195,333.90
210
1,720.98
773.20
947.78
194,386.12
211
1,720.98
769.45
951.53
193,434.59
212
1,720.98
765.68
955.30
192,479.28
213
1,720.98
761.90
959.08
191,520.20
214
1,720.98
758.10
962.88
190,557.32
215
1,720.98
754.29
966.69
189,590.63
216
1,720.98
750.46
970.52
188,620.12
217
1,720.98
746.62
974.36
187,645.76
218
1,720.98
742.76
978.22
186,667.54
219
1,720.98
738.89
982.09
185,685.45
220
1,720.98
735.00
985.98
184,699.48
221
1,720.98
731.10
989.88
183,709.60
222
1,720.98
727.18
993.80
182,715.80
223
1,720.98
723.25
997.73
181,718.07
224
1,720.98
719.30
1,001.68
180,716.39
225
1,720.98
715.34
1,005.64
179,710.75
226
1,720.98
711.36
1,009.62
178,701.13
227
1,720.98
707.36
1,013.62
177,687.50
228
1,720.98
703.35
1,017.63
176,669.87
229
1,720.98
699.32
1,021.66
175,648.21
230
1,720.98
695.27
1,025.71
174,622.50
231
1,720.98
691.21
1,029.77
173,592.74
232
1,720.98
687.14
1,033.84
172,558.90
233
1,720.98
683.05
1,037.93
171,520.96
234
1,720.98
678.94
1,042.04
170,478.92
235
1,720.98
674.81
1,046.17
169,432.75
236
1,720.98
670.67
1,050.31
168,382.44
237
1,720.98
666.51
1,054.47
167,327.98
238
1,720.98
662.34
1,058.64
166,269.34
239
1,720.98
658.15
1,062.83
165,206.50
240
1,720.98
653.94
1,067.04
164,139.47
241
1,720.98
649.72
1,071.26
163,068.21
242
1,720.98
645.48
1,075.50
161,992.70
243
1,720.98
641.22
1,079.76
160,912.95
244
1,720.98
636.95
1,084.03
159,828.91
245
1,720.98
632.66
1,088.32
158,740.59
246
1,720.98
628.35
1,092.63
157,647.96
247
1,720.98
624.02
1,096.96
156,551.00
248
1,720.98
619.68
1,101.30
155,449.70
249
1,720.98
615.32
1,105.66
154,344.04
250
1,720.98
610.95
1,110.03
153,234.01
251
1,720.98
606.55
1,114.43
152,119.58
252
1,720.98
602.14
1,118.84
151,000.74
253
1,720.98
597.71
1,123.27
149,877.47
254
1,720.98
593.26
1,127.72
148,749.76
255
1,720.98
588.80
1,132.18
147,617.58
256
1,720.98
584.32
1,136.66
146,480.92
257
1,720.98
579.82
1,141.16
145,339.76
258
1,720.98
575.30
1,145.68
144,194.08
259
1,720.98
570.77
1,150.21
143,043.87
260
1,720.98
566.22
1,154.76
141,889.10
261
1,720.98
561.64
1,159.34
140,729.77
262
1,720.98
557.06
1,163.92
139,565.84
263
1,720.98
552.45
1,168.53
138,397.31
264
1,720.98
547.82
1,173.16
137,224.15
265
1,720.98
543.18
1,177.80
136,046.35
266
1,720.98
538.52
1,182.46
134,863.89
267
1,720.98
533.84
1,187.14
133,676.75
268
1,720.98
529.14
1,191.84
132,484.90
269
1,720.98
524.42
1,196.56
131,288.34
270
1,720.98
519.68
1,201.30
130,087.04
271
1,720.98
514.93
1,206.05
128,880.99
272
1,720.98
510.15
1,210.83
127,670.17
273
1,720.98
505.36
1,215.62
126,454.55
274
1,720.98
500.55
1,220.43
125,234.12
275
1,720.98
495.72
1,225.26
124,008.86
276
1,720.98
490.87
1,230.11
122,778.74
277
1,720.98
486.00
1,234.98
121,543.76
278
1,720.98
481.11
1,239.87
120,303.89
279
1,720.98
476.20
1,244.78
119,059.12
280
1,720.98
471.28
1,249.70
117,809.41
281
1,720.98
466.33
1,254.65
116,554.76
282
1,720.98
461.36
1,259.62
115,295.14
283
1,720.98
456.38
1,264.60
114,030.54
284
1,720.98
451.37
1,269.61
112,760.93
285
1,720.98
446.35
1,274.63
111,486.30
286
1,720.98
441.30
1,279.68
110,206.62
287
1,720.98
436.23
1,284.75
108,921.87
288
1,720.98
431.15
1,289.83
107,632.04
289
1,720.98
426.04
1,294.94
106,337.10
290
1,720.98
420.92
1,300.06
105,037.04
291
1,720.98
415.77
1,305.21
103,731.83
292
1,720.98
410.61
1,310.37
102,421.46
293
1,720.98
405.42
1,315.56
101,105.90
294
1,720.98
400.21
1,320.77
99,785.13
295
1,720.98
394.98
1,326.00
98,459.13
296
1,720.98
389.73
1,331.25
97,127.88
297
1,720.98
384.46
1,336.52
95,791.37
298
1,720.98
379.17
1,341.81
94,449.56
299
1,720.98
373.86
1,347.12
93,102.45
300
1,720.98
368.53
1,352.45
91,750.00
301
1,720.98
363.18
1,357.80
90,392.19
302
1,720.98
357.80
1,363.18
89,029.02
303
1,720.98
352.41
1,368.57
87,660.44
304
1,720.98
346.99
1,373.99
86,286.45
305
1,720.98
341.55
1,379.43
84,907.02
306
1,720.98
336.09
1,384.89
83,522.13
307
1,720.98
330.61
1,390.37
82,131.76
308
1,720.98
325.10
1,395.88
80,735.89
309
1,720.98
319.58
1,401.40
79,334.49
310
1,720.98
314.03
1,406.95
77,927.54
311
1,720.98
308.46
1,412.52
76,515.02
312
1,720.98
302.87
1,418.11
75,096.91
313
1,720.98
297.26
1,423.72
73,673.19
314
1,720.98
291.62
1,429.36
72,243.83
315
1,720.98
285.97
1,435.01
70,808.82
316
1,720.98
280.28
1,440.70
69,368.12
317
1,720.98
274.58
1,446.40
67,921.73
318
1,720.98
268.86
1,452.12
66,469.60
319
1,720.98
263.11
1,457.87
65,011.73
320
1,720.98
257.34
1,463.64
63,548.09
321
1,720.98
251.54
1,469.44
62,078.65
322
1,720.98
245.73
1,475.25
60,603.40
323
1,720.98
239.89
1,481.09
59,122.31
324
1,720.98
234.03
1,486.95
57,635.36
325
1,720.98
228.14
1,492.84
56,142.52
326
1,720.98
222.23
1,498.75
54,643.77
327
1,720.98
216.30
1,504.68
53,139.09
328
1,720.98
210.34
1,510.64
51,628.45
329
1,720.98
204.36
1,516.62
50,111.83
330
1,720.98
198.36
1,522.62
48,589.21
331
1,720.98
192.33
1,528.65
47,060.56
332
1,720.98
186.28
1,534.70
45,525.86
333
1,720.98
180.21
1,540.77
43,985.09
334
1,720.98
174.11
1,546.87
42,438.22
335
1,720.98
167.98
1,553.00
40,885.22
336
1,720.98
161.84
1,559.14
39,326.08
337
1,720.98
155.67
1,565.31
37,760.77
338
1,720.98
149.47
1,571.51
36,189.26
339
1,720.98
143.25
1,577.73
34,611.52
340
1,720.98
137.00
1,583.98
33,027.55
341
1,720.98
130.73
1,590.25
31,437.30
342
1,720.98
124.44
1,596.54
29,840.76
343
1,720.98
118.12
1,602.86
28,237.90
344
1,720.98
111.78
1,609.20
26,628.70
345
1,720.98
105.41
1,615.57
25,013.12
346
1,720.98
99.01
1,621.97
23,391.15
347
1,720.98
92.59
1,628.39
21,762.76
348
1,720.98
86.14
1,634.84
20,127.93
349
1,720.98
79.67
1,641.31
18,486.62
350
1,720.98
73.18
1,647.80
16,838.82
351
1,720.98
66.65
1,654.33
15,184.49
352
1,720.98
60.11
1,660.87
13,523.61
353
1,720.98
53.53
1,667.45
11,856.17
354
1,720.98
46.93
1,674.05
10,182.12
355
1,720.98
40.30
1,680.68
8,501.44
356
1,720.98
33.65
1,687.33
6,814.11
357
1,720.98
26.97
1,694.01
5,120.10
358
1,720.98
20.27
1,700.71
3,419.39
359
1,720.98
13.54
1,707.44
1,711.95
360
1,718.72
6.78
1,711.95
0.00
Totals
619,550.54
289,638.54
329,912.00

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