Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,640.54  
 

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
1,640.54
1,181.09
459.45
333,023.55
2
1,640.54
1,179.46
461.08
332,562.46
3
1,640.54
1,177.83
462.71
332,099.75
4
1,640.54
1,176.19
464.35
331,635.40
5
1,640.54
1,174.54
466.00
331,169.40
6
1,640.54
1,172.89
467.65
330,701.75
7
1,640.54
1,171.24
469.30
330,232.45
8
1,640.54
1,169.57
470.97
329,761.48
9
1,640.54
1,167.91
472.63
329,288.84
10
1,640.54
1,166.23
474.31
328,814.53
11
1,640.54
1,164.55
475.99
328,338.55
12
1,640.54
1,162.87
477.67
327,860.87
13
1,640.54
1,161.17
479.37
327,381.51
14
1,640.54
1,159.48
481.06
326,900.44
15
1,640.54
1,157.77
482.77
326,417.67
16
1,640.54
1,156.06
484.48
325,933.20
17
1,640.54
1,154.35
486.19
325,447.00
18
1,640.54
1,152.62
487.92
324,959.09
19
1,640.54
1,150.90
489.64
324,469.45
20
1,640.54
1,149.16
491.38
323,978.07
21
1,640.54
1,147.42
493.12
323,484.95
22
1,640.54
1,145.68
494.86
322,990.09
23
1,640.54
1,143.92
496.62
322,493.47
24
1,640.54
1,142.16
498.38
321,995.09
25
1,640.54
1,140.40
500.14
321,494.95
26
1,640.54
1,138.63
501.91
320,993.04
27
1,640.54
1,136.85
503.69
320,489.35
28
1,640.54
1,135.07
505.47
319,983.88
29
1,640.54
1,133.28
507.26
319,476.61
30
1,640.54
1,131.48
509.06
318,967.55
31
1,640.54
1,129.68
510.86
318,456.69
32
1,640.54
1,127.87
512.67
317,944.02
33
1,640.54
1,126.05
514.49
317,429.53
34
1,640.54
1,124.23
516.31
316,913.22
35
1,640.54
1,122.40
518.14
316,395.08
36
1,640.54
1,120.57
519.97
315,875.11
37
1,640.54
1,118.72
521.82
315,353.29
38
1,640.54
1,116.88
523.66
314,829.63
39
1,640.54
1,115.02
525.52
314,304.11
40
1,640.54
1,113.16
527.38
313,776.73
41
1,640.54
1,111.29
529.25
313,247.48
42
1,640.54
1,109.42
531.12
312,716.36
43
1,640.54
1,107.54
533.00
312,183.36
44
1,640.54
1,105.65
534.89
311,648.47
45
1,640.54
1,103.75
536.79
311,111.68
46
1,640.54
1,101.85
538.69
310,572.99
47
1,640.54
1,099.95
540.59
310,032.40
48
1,640.54
1,098.03
542.51
309,489.89
49
1,640.54
1,096.11
544.43
308,945.46
50
1,640.54
1,094.18
546.36
308,399.10
51
1,640.54
1,092.25
548.29
307,850.81
52
1,640.54
1,090.30
550.24
307,300.58
53
1,640.54
1,088.36
552.18
306,748.39
54
1,640.54
1,086.40
554.14
306,194.25
55
1,640.54
1,084.44
556.10
305,638.15
56
1,640.54
1,082.47
558.07
305,080.08
57
1,640.54
1,080.49
560.05
304,520.03
58
1,640.54
1,078.51
562.03
303,958.00
59
1,640.54
1,076.52
564.02
303,393.98
60
1,640.54
1,074.52
566.02
302,827.96
61
1,640.54
1,072.52
568.02
302,259.93
62
1,640.54
1,070.50
570.04
301,689.90
63
1,640.54
1,068.49
572.05
301,117.84
64
1,640.54
1,066.46
574.08
300,543.76
65
1,640.54
1,064.43
576.11
299,967.65
66
1,640.54
1,062.39
578.15
299,389.49
67
1,640.54
1,060.34
580.20
298,809.29
68
1,640.54
1,058.28
582.26
298,227.03
69
1,640.54
1,056.22
584.32
297,642.71
70
1,640.54
1,054.15
586.39
297,056.33
71
1,640.54
1,052.07
588.47
296,467.86
72
1,640.54
1,049.99
590.55
295,877.31
73
1,640.54
1,047.90
592.64
295,284.67
74
1,640.54
1,045.80
594.74
294,689.93
75
1,640.54
1,043.69
596.85
294,093.08
76
1,640.54
1,041.58
598.96
293,494.12
77
1,640.54
1,039.46
601.08
292,893.04
78
1,640.54
1,037.33
603.21
292,289.83
79
1,640.54
1,035.19
605.35
291,684.48
80
1,640.54
1,033.05
607.49
291,076.99
81
1,640.54
1,030.90
609.64
290,467.35
82
1,640.54
1,028.74
611.80
289,855.55
83
1,640.54
1,026.57
613.97
289,241.58
84
1,640.54
1,024.40
616.14
288,625.44
85
1,640.54
1,022.22
618.32
288,007.11
86
1,640.54
1,020.03
620.51
287,386.60
87
1,640.54
1,017.83
622.71
286,763.89
88
1,640.54
1,015.62
624.92
286,138.97
89
1,640.54
1,013.41
627.13
285,511.84
90
1,640.54
1,011.19
629.35
284,882.48
91
1,640.54
1,008.96
631.58
284,250.90
92
1,640.54
1,006.72
633.82
283,617.08
93
1,640.54
1,004.48
636.06
282,981.02
94
1,640.54
1,002.22
638.32
282,342.71
95
1,640.54
999.96
640.58
281,702.13
96
1,640.54
997.70
642.84
281,059.29
97
1,640.54
995.42
645.12
280,414.16
98
1,640.54
993.13
647.41
279,766.76
99
1,640.54
990.84
649.70
279,117.06
100
1,640.54
988.54
652.00
278,465.06
101
1,640.54
986.23
654.31
277,810.75
102
1,640.54
983.91
656.63
277,154.12
103
1,640.54
981.59
658.95
276,495.17
104
1,640.54
979.25
661.29
275,833.88
105
1,640.54
976.91
663.63
275,170.25
106
1,640.54
974.56
665.98
274,504.27
107
1,640.54
972.20
668.34
273,835.94
108
1,640.54
969.84
670.70
273,165.23
109
1,640.54
967.46
673.08
272,492.15
110
1,640.54
965.08
675.46
271,816.69
111
1,640.54
962.68
677.86
271,138.83
112
1,640.54
960.28
680.26
270,458.58
113
1,640.54
957.87
682.67
269,775.91
114
1,640.54
955.46
685.08
269,090.83
115
1,640.54
953.03
687.51
268,403.32
116
1,640.54
950.60
689.94
267,713.37
117
1,640.54
948.15
692.39
267,020.98
118
1,640.54
945.70
694.84
266,326.14
119
1,640.54
943.24
697.30
265,628.84
120
1,640.54
940.77
699.77
264,929.07
121
1,640.54
938.29
702.25
264,226.82
122
1,640.54
935.80
704.74
263,522.08
123
1,640.54
933.31
707.23
262,814.85
124
1,640.54
930.80
709.74
262,105.11
125
1,640.54
928.29
712.25
261,392.86
126
1,640.54
925.77
714.77
260,678.09
127
1,640.54
923.23
717.31
259,960.78
128
1,640.54
920.69
719.85
259,240.94
129
1,640.54
918.14
722.40
258,518.54
130
1,640.54
915.59
724.95
257,793.59
131
1,640.54
913.02
727.52
257,066.07
132
1,640.54
910.44
730.10
256,335.97
133
1,640.54
907.86
732.68
255,603.29
134
1,640.54
905.26
735.28
254,868.01
135
1,640.54
902.66
737.88
254,130.13
136
1,640.54
900.04
740.50
253,389.63
137
1,640.54
897.42
743.12
252,646.51
138
1,640.54
894.79
745.75
251,900.76
139
1,640.54
892.15
748.39
251,152.37
140
1,640.54
889.50
751.04
250,401.33
141
1,640.54
886.84
753.70
249,647.63
142
1,640.54
884.17
756.37
248,891.26
143
1,640.54
881.49
759.05
248,132.21
144
1,640.54
878.80
761.74
247,370.47
145
1,640.54
876.10
764.44
246,606.03
146
1,640.54
873.40
767.14
245,838.89
147
1,640.54
870.68
769.86
245,069.03
148
1,640.54
867.95
772.59
244,296.44
149
1,640.54
865.22
775.32
243,521.12
150
1,640.54
862.47
778.07
242,743.05
151
1,640.54
859.71
780.83
241,962.22
152
1,640.54
856.95
783.59
241,178.63
153
1,640.54
854.17
786.37
240,392.27
154
1,640.54
851.39
789.15
239,603.12
155
1,640.54
848.59
791.95
238,811.17
156
1,640.54
845.79
794.75
238,016.42
157
1,640.54
842.97
797.57
237,218.85
158
1,640.54
840.15
800.39
236,418.46
159
1,640.54
837.32
803.22
235,615.24
160
1,640.54
834.47
806.07
234,809.17
161
1,640.54
831.62
808.92
234,000.25
162
1,640.54
828.75
811.79
233,188.46
163
1,640.54
825.88
814.66
232,373.79
164
1,640.54
822.99
817.55
231,556.24
165
1,640.54
820.10
820.44
230,735.80
166
1,640.54
817.19
823.35
229,912.45
167
1,640.54
814.27
826.27
229,086.18
168
1,640.54
811.35
829.19
228,256.99
169
1,640.54
808.41
832.13
227,424.86
170
1,640.54
805.46
835.08
226,589.78
171
1,640.54
802.51
838.03
225,751.75
172
1,640.54
799.54
841.00
224,910.74
173
1,640.54
796.56
843.98
224,066.76
174
1,640.54
793.57
846.97
223,219.79
175
1,640.54
790.57
849.97
222,369.82
176
1,640.54
787.56
852.98
221,516.84
177
1,640.54
784.54
856.00
220,660.84
178
1,640.54
781.51
859.03
219,801.81
179
1,640.54
778.46
862.08
218,939.73
180
1,640.54
775.41
865.13
218,074.60
181
1,640.54
772.35
868.19
217,206.41
182
1,640.54
769.27
871.27
216,335.15
183
1,640.54
766.19
874.35
215,460.79
184
1,640.54
763.09
877.45
214,583.34
185
1,640.54
759.98
880.56
213,702.79
186
1,640.54
756.86
883.68
212,819.11
187
1,640.54
753.73
886.81
211,932.30
188
1,640.54
750.59
889.95
211,042.36
189
1,640.54
747.44
893.10
210,149.26
190
1,640.54
744.28
896.26
209,253.00
191
1,640.54
741.10
899.44
208,353.56
192
1,640.54
737.92
902.62
207,450.94
193
1,640.54
734.72
905.82
206,545.12
194
1,640.54
731.51
909.03
205,636.10
195
1,640.54
728.29
912.25
204,723.85
196
1,640.54
725.06
915.48
203,808.37
197
1,640.54
721.82
918.72
202,889.66
198
1,640.54
718.57
921.97
201,967.68
199
1,640.54
715.30
925.24
201,042.45
200
1,640.54
712.03
928.51
200,113.93
201
1,640.54
708.74
931.80
199,182.13
202
1,640.54
705.44
935.10
198,247.02
203
1,640.54
702.12
938.42
197,308.61
204
1,640.54
698.80
941.74
196,366.87
205
1,640.54
695.47
945.07
195,421.80
206
1,640.54
692.12
948.42
194,473.38
207
1,640.54
688.76
951.78
193,521.60
208
1,640.54
685.39
955.15
192,566.44
209
1,640.54
682.01
958.53
191,607.91
210
1,640.54
678.61
961.93
190,645.98
211
1,640.54
675.20
965.34
189,680.65
212
1,640.54
671.79
968.75
188,711.89
213
1,640.54
668.35
972.19
187,739.71
214
1,640.54
664.91
975.63
186,764.08
215
1,640.54
661.46
979.08
185,784.99
216
1,640.54
657.99
982.55
184,802.44
217
1,640.54
654.51
986.03
183,816.41
218
1,640.54
651.02
989.52
182,826.89
219
1,640.54
647.51
993.03
181,833.86
220
1,640.54
643.99
996.55
180,837.31
221
1,640.54
640.47
1,000.07
179,837.24
222
1,640.54
636.92
1,003.62
178,833.62
223
1,640.54
633.37
1,007.17
177,826.45
224
1,640.54
629.80
1,010.74
176,815.72
225
1,640.54
626.22
1,014.32
175,801.40
226
1,640.54
622.63
1,017.91
174,783.49
227
1,640.54
619.02
1,021.52
173,761.97
228
1,640.54
615.41
1,025.13
172,736.84
229
1,640.54
611.78
1,028.76
171,708.08
230
1,640.54
608.13
1,032.41
170,675.67
231
1,640.54
604.48
1,036.06
169,639.60
232
1,640.54
600.81
1,039.73
168,599.87
233
1,640.54
597.12
1,043.42
167,556.46
234
1,640.54
593.43
1,047.11
166,509.35
235
1,640.54
589.72
1,050.82
165,458.53
236
1,640.54
586.00
1,054.54
164,403.98
237
1,640.54
582.26
1,058.28
163,345.71
238
1,640.54
578.52
1,062.02
162,283.68
239
1,640.54
574.75
1,065.79
161,217.90
240
1,640.54
570.98
1,069.56
160,148.34
241
1,640.54
567.19
1,073.35
159,074.99
242
1,640.54
563.39
1,077.15
157,997.84
243
1,640.54
559.58
1,080.96
156,916.88
244
1,640.54
555.75
1,084.79
155,832.09
245
1,640.54
551.91
1,088.63
154,743.45
246
1,640.54
548.05
1,092.49
153,650.96
247
1,640.54
544.18
1,096.36
152,554.60
248
1,640.54
540.30
1,100.24
151,454.36
249
1,640.54
536.40
1,104.14
150,350.22
250
1,640.54
532.49
1,108.05
149,242.17
251
1,640.54
528.57
1,111.97
148,130.20
252
1,640.54
524.63
1,115.91
147,014.28
253
1,640.54
520.68
1,119.86
145,894.42
254
1,640.54
516.71
1,123.83
144,770.59
255
1,640.54
512.73
1,127.81
143,642.78
256
1,640.54
508.73
1,131.81
142,510.97
257
1,640.54
504.73
1,135.81
141,375.16
258
1,640.54
500.70
1,139.84
140,235.32
259
1,640.54
496.67
1,143.87
139,091.45
260
1,640.54
492.62
1,147.92
137,943.52
261
1,640.54
488.55
1,151.99
136,791.53
262
1,640.54
484.47
1,156.07
135,635.46
263
1,640.54
480.38
1,160.16
134,475.30
264
1,640.54
476.27
1,164.27
133,311.03
265
1,640.54
472.14
1,168.40
132,142.63
266
1,640.54
468.01
1,172.53
130,970.10
267
1,640.54
463.85
1,176.69
129,793.41
268
1,640.54
459.68
1,180.86
128,612.55
269
1,640.54
455.50
1,185.04
127,427.52
270
1,640.54
451.31
1,189.23
126,238.28
271
1,640.54
447.09
1,193.45
125,044.84
272
1,640.54
442.87
1,197.67
123,847.16
273
1,640.54
438.63
1,201.91
122,645.25
274
1,640.54
434.37
1,206.17
121,439.08
275
1,640.54
430.10
1,210.44
120,228.63
276
1,640.54
425.81
1,214.73
119,013.90
277
1,640.54
421.51
1,219.03
117,794.87
278
1,640.54
417.19
1,223.35
116,571.52
279
1,640.54
412.86
1,227.68
115,343.84
280
1,640.54
408.51
1,232.03
114,111.81
281
1,640.54
404.15
1,236.39
112,875.41
282
1,640.54
399.77
1,240.77
111,634.64
283
1,640.54
395.37
1,245.17
110,389.47
284
1,640.54
390.96
1,249.58
109,139.90
285
1,640.54
386.54
1,254.00
107,885.89
286
1,640.54
382.10
1,258.44
106,627.45
287
1,640.54
377.64
1,262.90
105,364.55
288
1,640.54
373.17
1,267.37
104,097.17
289
1,640.54
368.68
1,271.86
102,825.31
290
1,640.54
364.17
1,276.37
101,548.94
291
1,640.54
359.65
1,280.89
100,268.06
292
1,640.54
355.12
1,285.42
98,982.63
293
1,640.54
350.56
1,289.98
97,692.66
294
1,640.54
345.99
1,294.55
96,398.11
295
1,640.54
341.41
1,299.13
95,098.98
296
1,640.54
336.81
1,303.73
93,795.25
297
1,640.54
332.19
1,308.35
92,486.90
298
1,640.54
327.56
1,312.98
91,173.92
299
1,640.54
322.91
1,317.63
89,856.29
300
1,640.54
318.24
1,322.30
88,533.99
301
1,640.54
313.56
1,326.98
87,207.01
302
1,640.54
308.86
1,331.68
85,875.32
303
1,640.54
304.14
1,336.40
84,538.93
304
1,640.54
299.41
1,341.13
83,197.79
305
1,640.54
294.66
1,345.88
81,851.91
306
1,640.54
289.89
1,350.65
80,501.27
307
1,640.54
285.11
1,355.43
79,145.83
308
1,640.54
280.31
1,360.23
77,785.60
309
1,640.54
275.49
1,365.05
76,420.55
310
1,640.54
270.66
1,369.88
75,050.67
311
1,640.54
265.80
1,374.74
73,675.93
312
1,640.54
260.94
1,379.60
72,296.33
313
1,640.54
256.05
1,384.49
70,911.84
314
1,640.54
251.15
1,389.39
69,522.44
315
1,640.54
246.23
1,394.31
68,128.13
316
1,640.54
241.29
1,399.25
66,728.88
317
1,640.54
236.33
1,404.21
65,324.67
318
1,640.54
231.36
1,409.18
63,915.49
319
1,640.54
226.37
1,414.17
62,501.31
320
1,640.54
221.36
1,419.18
61,082.13
321
1,640.54
216.33
1,424.21
59,657.93
322
1,640.54
211.29
1,429.25
58,228.67
323
1,640.54
206.23
1,434.31
56,794.36
324
1,640.54
201.15
1,439.39
55,354.97
325
1,640.54
196.05
1,444.49
53,910.48
326
1,640.54
190.93
1,449.61
52,460.87
327
1,640.54
185.80
1,454.74
51,006.13
328
1,640.54
180.65
1,459.89
49,546.23
329
1,640.54
175.48
1,465.06
48,081.17
330
1,640.54
170.29
1,470.25
46,610.92
331
1,640.54
165.08
1,475.46
45,135.46
332
1,640.54
159.85
1,480.69
43,654.77
333
1,640.54
154.61
1,485.93
42,168.84
334
1,640.54
149.35
1,491.19
40,677.65
335
1,640.54
144.07
1,496.47
39,181.18
336
1,640.54
138.77
1,501.77
37,679.41
337
1,640.54
133.45
1,507.09
36,172.31
338
1,640.54
128.11
1,512.43
34,659.88
339
1,640.54
122.75
1,517.79
33,142.10
340
1,640.54
117.38
1,523.16
31,618.94
341
1,640.54
111.98
1,528.56
30,090.38
342
1,640.54
106.57
1,533.97
28,556.41
343
1,640.54
101.14
1,539.40
27,017.01
344
1,640.54
95.69
1,544.85
25,472.15
345
1,640.54
90.21
1,550.33
23,921.83
346
1,640.54
84.72
1,555.82
22,366.01
347
1,640.54
79.21
1,561.33
20,804.68
348
1,640.54
73.68
1,566.86
19,237.83
349
1,640.54
68.13
1,572.41
17,665.42
350
1,640.54
62.57
1,577.97
16,087.44
351
1,640.54
56.98
1,583.56
14,503.88
352
1,640.54
51.37
1,589.17
12,914.71
353
1,640.54
45.74
1,594.80
11,319.91
354
1,640.54
40.09
1,600.45
9,719.46
355
1,640.54
34.42
1,606.12
8,113.34
356
1,640.54
28.73
1,611.81
6,501.54
357
1,640.54
23.03
1,617.51
4,884.02
358
1,640.54
17.30
1,623.24
3,260.78
359
1,640.54
11.55
1,628.99
1,631.79
360
1,637.57
5.78
1,631.79
0.00
Totals
590,591.43
257,108.43
333,483.00

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