Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,673.40  
 

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
1,673.40
1,221.94
451.46
334,708.54
2
1,673.40
1,220.29
453.11
334,255.43
3
1,673.40
1,218.64
454.76
333,800.67
4
1,673.40
1,216.98
456.42
333,344.25
5
1,673.40
1,215.32
458.08
332,886.17
6
1,673.40
1,213.65
459.75
332,426.42
7
1,673.40
1,211.97
461.43
331,964.99
8
1,673.40
1,210.29
463.11
331,501.88
9
1,673.40
1,208.60
464.80
331,037.08
10
1,673.40
1,206.91
466.49
330,570.58
11
1,673.40
1,205.21
468.19
330,102.39
12
1,673.40
1,203.50
469.90
329,632.49
13
1,673.40
1,201.79
471.61
329,160.87
14
1,673.40
1,200.07
473.33
328,687.54
15
1,673.40
1,198.34
475.06
328,212.48
16
1,673.40
1,196.61
476.79
327,735.68
17
1,673.40
1,194.87
478.53
327,257.15
18
1,673.40
1,193.13
480.27
326,776.88
19
1,673.40
1,191.37
482.03
326,294.85
20
1,673.40
1,189.62
483.78
325,811.07
21
1,673.40
1,187.85
485.55
325,325.52
22
1,673.40
1,186.08
487.32
324,838.21
23
1,673.40
1,184.31
489.09
324,349.11
24
1,673.40
1,182.52
490.88
323,858.23
25
1,673.40
1,180.73
492.67
323,365.57
26
1,673.40
1,178.94
494.46
322,871.10
27
1,673.40
1,177.13
496.27
322,374.84
28
1,673.40
1,175.32
498.08
321,876.76
29
1,673.40
1,173.51
499.89
321,376.87
30
1,673.40
1,171.69
501.71
320,875.16
31
1,673.40
1,169.86
503.54
320,371.62
32
1,673.40
1,168.02
505.38
319,866.24
33
1,673.40
1,166.18
507.22
319,359.02
34
1,673.40
1,164.33
509.07
318,849.95
35
1,673.40
1,162.47
510.93
318,339.02
36
1,673.40
1,160.61
512.79
317,826.23
37
1,673.40
1,158.74
514.66
317,311.57
38
1,673.40
1,156.87
516.53
316,795.04
39
1,673.40
1,154.98
518.42
316,276.62
40
1,673.40
1,153.09
520.31
315,756.31
41
1,673.40
1,151.19
522.21
315,234.11
42
1,673.40
1,149.29
524.11
314,710.00
43
1,673.40
1,147.38
526.02
314,183.98
44
1,673.40
1,145.46
527.94
313,656.04
45
1,673.40
1,143.54
529.86
313,126.18
46
1,673.40
1,141.61
531.79
312,594.38
47
1,673.40
1,139.67
533.73
312,060.65
48
1,673.40
1,137.72
535.68
311,524.97
49
1,673.40
1,135.77
537.63
310,987.34
50
1,673.40
1,133.81
539.59
310,447.75
51
1,673.40
1,131.84
541.56
309,906.19
52
1,673.40
1,129.87
543.53
309,362.66
53
1,673.40
1,127.88
545.52
308,817.14
54
1,673.40
1,125.90
547.50
308,269.64
55
1,673.40
1,123.90
549.50
307,720.14
56
1,673.40
1,121.90
551.50
307,168.63
57
1,673.40
1,119.89
553.51
306,615.12
58
1,673.40
1,117.87
555.53
306,059.58
59
1,673.40
1,115.84
557.56
305,502.03
60
1,673.40
1,113.81
559.59
304,942.44
61
1,673.40
1,111.77
561.63
304,380.81
62
1,673.40
1,109.72
563.68
303,817.13
63
1,673.40
1,107.67
565.73
303,251.39
64
1,673.40
1,105.60
567.80
302,683.60
65
1,673.40
1,103.53
569.87
302,113.73
66
1,673.40
1,101.46
571.94
301,541.79
67
1,673.40
1,099.37
574.03
300,967.76
68
1,673.40
1,097.28
576.12
300,391.64
69
1,673.40
1,095.18
578.22
299,813.42
70
1,673.40
1,093.07
580.33
299,233.09
71
1,673.40
1,090.95
582.45
298,650.64
72
1,673.40
1,088.83
584.57
298,066.07
73
1,673.40
1,086.70
586.70
297,479.37
74
1,673.40
1,084.56
588.84
296,890.53
75
1,673.40
1,082.41
590.99
296,299.54
76
1,673.40
1,080.26
593.14
295,706.40
77
1,673.40
1,078.10
595.30
295,111.10
78
1,673.40
1,075.93
597.47
294,513.62
79
1,673.40
1,073.75
599.65
293,913.97
80
1,673.40
1,071.56
601.84
293,312.13
81
1,673.40
1,069.37
604.03
292,708.10
82
1,673.40
1,067.16
606.24
292,101.86
83
1,673.40
1,064.95
608.45
291,493.42
84
1,673.40
1,062.74
610.66
290,882.76
85
1,673.40
1,060.51
612.89
290,269.87
86
1,673.40
1,058.28
615.12
289,654.74
87
1,673.40
1,056.03
617.37
289,037.37
88
1,673.40
1,053.78
619.62
288,417.76
89
1,673.40
1,051.52
621.88
287,795.88
90
1,673.40
1,049.26
624.14
287,171.74
91
1,673.40
1,046.98
626.42
286,545.32
92
1,673.40
1,044.70
628.70
285,916.61
93
1,673.40
1,042.40
631.00
285,285.62
94
1,673.40
1,040.10
633.30
284,652.32
95
1,673.40
1,037.79
635.61
284,016.72
96
1,673.40
1,035.48
637.92
283,378.79
97
1,673.40
1,033.15
640.25
282,738.54
98
1,673.40
1,030.82
642.58
282,095.96
99
1,673.40
1,028.47
644.93
281,451.04
100
1,673.40
1,026.12
647.28
280,803.76
101
1,673.40
1,023.76
649.64
280,154.12
102
1,673.40
1,021.40
652.00
279,502.12
103
1,673.40
1,019.02
654.38
278,847.74
104
1,673.40
1,016.63
656.77
278,190.97
105
1,673.40
1,014.24
659.16
277,531.81
106
1,673.40
1,011.83
661.57
276,870.24
107
1,673.40
1,009.42
663.98
276,206.27
108
1,673.40
1,007.00
666.40
275,539.87
109
1,673.40
1,004.57
668.83
274,871.04
110
1,673.40
1,002.13
671.27
274,199.77
111
1,673.40
999.69
673.71
273,526.06
112
1,673.40
997.23
676.17
272,849.89
113
1,673.40
994.77
678.63
272,171.26
114
1,673.40
992.29
681.11
271,490.15
115
1,673.40
989.81
683.59
270,806.56
116
1,673.40
987.32
686.08
270,120.47
117
1,673.40
984.81
688.59
269,431.88
118
1,673.40
982.30
691.10
268,740.79
119
1,673.40
979.78
693.62
268,047.17
120
1,673.40
977.26
696.14
267,351.03
121
1,673.40
974.72
698.68
266,652.35
122
1,673.40
972.17
701.23
265,951.12
123
1,673.40
969.61
703.79
265,247.33
124
1,673.40
967.05
706.35
264,540.98
125
1,673.40
964.47
708.93
263,832.05
126
1,673.40
961.89
711.51
263,120.54
127
1,673.40
959.29
714.11
262,406.43
128
1,673.40
956.69
716.71
261,689.72
129
1,673.40
954.08
719.32
260,970.40
130
1,673.40
951.45
721.95
260,248.45
131
1,673.40
948.82
724.58
259,523.87
132
1,673.40
946.18
727.22
258,796.65
133
1,673.40
943.53
729.87
258,066.78
134
1,673.40
940.87
732.53
257,334.25
135
1,673.40
938.20
735.20
256,599.05
136
1,673.40
935.52
737.88
255,861.17
137
1,673.40
932.83
740.57
255,120.60
138
1,673.40
930.13
743.27
254,377.32
139
1,673.40
927.42
745.98
253,631.34
140
1,673.40
924.70
748.70
252,882.64
141
1,673.40
921.97
751.43
252,131.21
142
1,673.40
919.23
754.17
251,377.03
143
1,673.40
916.48
756.92
250,620.11
144
1,673.40
913.72
759.68
249,860.43
145
1,673.40
910.95
762.45
249,097.98
146
1,673.40
908.17
765.23
248,332.75
147
1,673.40
905.38
768.02
247,564.73
148
1,673.40
902.58
770.82
246,793.91
149
1,673.40
899.77
773.63
246,020.28
150
1,673.40
896.95
776.45
245,243.83
151
1,673.40
894.12
779.28
244,464.55
152
1,673.40
891.28
782.12
243,682.42
153
1,673.40
888.43
784.97
242,897.45
154
1,673.40
885.56
787.84
242,109.61
155
1,673.40
882.69
790.71
241,318.90
156
1,673.40
879.81
793.59
240,525.31
157
1,673.40
876.92
796.48
239,728.83
158
1,673.40
874.01
799.39
238,929.44
159
1,673.40
871.10
802.30
238,127.14
160
1,673.40
868.17
805.23
237,321.91
161
1,673.40
865.24
808.16
236,513.74
162
1,673.40
862.29
811.11
235,702.63
163
1,673.40
859.33
814.07
234,888.57
164
1,673.40
856.36
817.04
234,071.53
165
1,673.40
853.39
820.01
233,251.52
166
1,673.40
850.40
823.00
232,428.51
167
1,673.40
847.40
826.00
231,602.51
168
1,673.40
844.38
829.02
230,773.49
169
1,673.40
841.36
832.04
229,941.45
170
1,673.40
838.33
835.07
229,106.38
171
1,673.40
835.28
838.12
228,268.27
172
1,673.40
832.23
841.17
227,427.09
173
1,673.40
829.16
844.24
226,582.86
174
1,673.40
826.08
847.32
225,735.54
175
1,673.40
822.99
850.41
224,885.13
176
1,673.40
819.89
853.51
224,031.63
177
1,673.40
816.78
856.62
223,175.01
178
1,673.40
813.66
859.74
222,315.27
179
1,673.40
810.52
862.88
221,452.39
180
1,673.40
807.38
866.02
220,586.37
181
1,673.40
804.22
869.18
219,717.19
182
1,673.40
801.05
872.35
218,844.84
183
1,673.40
797.87
875.53
217,969.32
184
1,673.40
794.68
878.72
217,090.60
185
1,673.40
791.48
881.92
216,208.67
186
1,673.40
788.26
885.14
215,323.53
187
1,673.40
785.03
888.37
214,435.17
188
1,673.40
781.79
891.61
213,543.56
189
1,673.40
778.54
894.86
212,648.71
190
1,673.40
775.28
898.12
211,750.59
191
1,673.40
772.01
901.39
210,849.19
192
1,673.40
768.72
904.68
209,944.52
193
1,673.40
765.42
907.98
209,036.54
194
1,673.40
762.11
911.29
208,125.25
195
1,673.40
758.79
914.61
207,210.64
196
1,673.40
755.46
917.94
206,292.70
197
1,673.40
752.11
921.29
205,371.40
198
1,673.40
748.75
924.65
204,446.75
199
1,673.40
745.38
928.02
203,518.73
200
1,673.40
742.00
931.40
202,587.33
201
1,673.40
738.60
934.80
201,652.53
202
1,673.40
735.19
938.21
200,714.32
203
1,673.40
731.77
941.63
199,772.69
204
1,673.40
728.34
945.06
198,827.63
205
1,673.40
724.89
948.51
197,879.12
206
1,673.40
721.43
951.97
196,927.16
207
1,673.40
717.96
955.44
195,971.72
208
1,673.40
714.48
958.92
195,012.80
209
1,673.40
710.98
962.42
194,050.38
210
1,673.40
707.48
965.92
193,084.46
211
1,673.40
703.95
969.45
192,115.01
212
1,673.40
700.42
972.98
191,142.03
213
1,673.40
696.87
976.53
190,165.50
214
1,673.40
693.31
980.09
189,185.42
215
1,673.40
689.74
983.66
188,201.75
216
1,673.40
686.15
987.25
187,214.51
217
1,673.40
682.55
990.85
186,223.66
218
1,673.40
678.94
994.46
185,229.20
219
1,673.40
675.31
998.09
184,231.11
220
1,673.40
671.68
1,001.72
183,229.39
221
1,673.40
668.02
1,005.38
182,224.01
222
1,673.40
664.36
1,009.04
181,214.97
223
1,673.40
660.68
1,012.72
180,202.25
224
1,673.40
656.99
1,016.41
179,185.84
225
1,673.40
653.28
1,020.12
178,165.72
226
1,673.40
649.56
1,023.84
177,141.88
227
1,673.40
645.83
1,027.57
176,114.31
228
1,673.40
642.08
1,031.32
175,083.00
229
1,673.40
638.32
1,035.08
174,047.92
230
1,673.40
634.55
1,038.85
173,009.07
231
1,673.40
630.76
1,042.64
171,966.43
232
1,673.40
626.96
1,046.44
170,919.99
233
1,673.40
623.15
1,050.25
169,869.74
234
1,673.40
619.32
1,054.08
168,815.66
235
1,673.40
615.47
1,057.93
167,757.73
236
1,673.40
611.62
1,061.78
166,695.95
237
1,673.40
607.75
1,065.65
165,630.29
238
1,673.40
603.86
1,069.54
164,560.75
239
1,673.40
599.96
1,073.44
163,487.31
240
1,673.40
596.05
1,077.35
162,409.96
241
1,673.40
592.12
1,081.28
161,328.68
242
1,673.40
588.18
1,085.22
160,243.46
243
1,673.40
584.22
1,089.18
159,154.28
244
1,673.40
580.25
1,093.15
158,061.13
245
1,673.40
576.26
1,097.14
156,963.99
246
1,673.40
572.26
1,101.14
155,862.86
247
1,673.40
568.25
1,105.15
154,757.71
248
1,673.40
564.22
1,109.18
153,648.53
249
1,673.40
560.18
1,113.22
152,535.31
250
1,673.40
556.12
1,117.28
151,418.02
251
1,673.40
552.04
1,121.36
150,296.67
252
1,673.40
547.96
1,125.44
149,171.23
253
1,673.40
543.85
1,129.55
148,041.68
254
1,673.40
539.74
1,133.66
146,908.01
255
1,673.40
535.60
1,137.80
145,770.22
256
1,673.40
531.45
1,141.95
144,628.27
257
1,673.40
527.29
1,146.11
143,482.16
258
1,673.40
523.11
1,150.29
142,331.87
259
1,673.40
518.92
1,154.48
141,177.39
260
1,673.40
514.71
1,158.69
140,018.70
261
1,673.40
510.48
1,162.92
138,855.79
262
1,673.40
506.25
1,167.15
137,688.63
263
1,673.40
501.99
1,171.41
136,517.22
264
1,673.40
497.72
1,175.68
135,341.54
265
1,673.40
493.43
1,179.97
134,161.57
266
1,673.40
489.13
1,184.27
132,977.30
267
1,673.40
484.81
1,188.59
131,788.72
268
1,673.40
480.48
1,192.92
130,595.80
269
1,673.40
476.13
1,197.27
129,398.53
270
1,673.40
471.77
1,201.63
128,196.89
271
1,673.40
467.38
1,206.02
126,990.88
272
1,673.40
462.99
1,210.41
125,780.46
273
1,673.40
458.57
1,214.83
124,565.64
274
1,673.40
454.15
1,219.25
123,346.38
275
1,673.40
449.70
1,223.70
122,122.68
276
1,673.40
445.24
1,228.16
120,894.52
277
1,673.40
440.76
1,232.64
119,661.88
278
1,673.40
436.27
1,237.13
118,424.75
279
1,673.40
431.76
1,241.64
117,183.11
280
1,673.40
427.23
1,246.17
115,936.94
281
1,673.40
422.69
1,250.71
114,686.23
282
1,673.40
418.13
1,255.27
113,430.95
283
1,673.40
413.55
1,259.85
112,171.10
284
1,673.40
408.96
1,264.44
110,906.66
285
1,673.40
404.35
1,269.05
109,637.61
286
1,673.40
399.72
1,273.68
108,363.93
287
1,673.40
395.08
1,278.32
107,085.60
288
1,673.40
390.42
1,282.98
105,802.62
289
1,673.40
385.74
1,287.66
104,514.96
290
1,673.40
381.04
1,292.36
103,222.60
291
1,673.40
376.33
1,297.07
101,925.54
292
1,673.40
371.60
1,301.80
100,623.74
293
1,673.40
366.86
1,306.54
99,317.20
294
1,673.40
362.09
1,311.31
98,005.89
295
1,673.40
357.31
1,316.09
96,689.80
296
1,673.40
352.51
1,320.89
95,368.92
297
1,673.40
347.70
1,325.70
94,043.22
298
1,673.40
342.87
1,330.53
92,712.68
299
1,673.40
338.01
1,335.39
91,377.30
300
1,673.40
333.15
1,340.25
90,037.05
301
1,673.40
328.26
1,345.14
88,691.91
302
1,673.40
323.36
1,350.04
87,341.86
303
1,673.40
318.43
1,354.97
85,986.90
304
1,673.40
313.49
1,359.91
84,626.99
305
1,673.40
308.54
1,364.86
83,262.12
306
1,673.40
303.56
1,369.84
81,892.28
307
1,673.40
298.57
1,374.83
80,517.45
308
1,673.40
293.55
1,379.85
79,137.60
309
1,673.40
288.52
1,384.88
77,752.73
310
1,673.40
283.47
1,389.93
76,362.80
311
1,673.40
278.41
1,394.99
74,967.81
312
1,673.40
273.32
1,400.08
73,567.73
313
1,673.40
268.22
1,405.18
72,162.54
314
1,673.40
263.09
1,410.31
70,752.23
315
1,673.40
257.95
1,415.45
69,336.78
316
1,673.40
252.79
1,420.61
67,916.18
317
1,673.40
247.61
1,425.79
66,490.39
318
1,673.40
242.41
1,430.99
65,059.40
319
1,673.40
237.20
1,436.20
63,623.19
320
1,673.40
231.96
1,441.44
62,181.75
321
1,673.40
226.70
1,446.70
60,735.06
322
1,673.40
221.43
1,451.97
59,283.09
323
1,673.40
216.14
1,457.26
57,825.82
324
1,673.40
210.82
1,462.58
56,363.25
325
1,673.40
205.49
1,467.91
54,895.34
326
1,673.40
200.14
1,473.26
53,422.08
327
1,673.40
194.77
1,478.63
51,943.45
328
1,673.40
189.38
1,484.02
50,459.42
329
1,673.40
183.97
1,489.43
48,969.99
330
1,673.40
178.54
1,494.86
47,475.13
331
1,673.40
173.09
1,500.31
45,974.81
332
1,673.40
167.62
1,505.78
44,469.03
333
1,673.40
162.13
1,511.27
42,957.76
334
1,673.40
156.62
1,516.78
41,440.97
335
1,673.40
151.09
1,522.31
39,918.66
336
1,673.40
145.54
1,527.86
38,390.80
337
1,673.40
139.97
1,533.43
36,857.36
338
1,673.40
134.38
1,539.02
35,318.34
339
1,673.40
128.76
1,544.64
33,773.70
340
1,673.40
123.13
1,550.27
32,223.44
341
1,673.40
117.48
1,555.92
30,667.52
342
1,673.40
111.81
1,561.59
29,105.93
343
1,673.40
106.12
1,567.28
27,538.64
344
1,673.40
100.40
1,573.00
25,965.64
345
1,673.40
94.67
1,578.73
24,386.91
346
1,673.40
88.91
1,584.49
22,802.42
347
1,673.40
83.13
1,590.27
21,212.15
348
1,673.40
77.34
1,596.06
19,616.09
349
1,673.40
71.52
1,601.88
18,014.21
350
1,673.40
65.68
1,607.72
16,406.48
351
1,673.40
59.82
1,613.58
14,792.90
352
1,673.40
53.93
1,619.47
13,173.43
353
1,673.40
48.03
1,625.37
11,548.06
354
1,673.40
42.10
1,631.30
9,916.76
355
1,673.40
36.15
1,637.25
8,279.52
356
1,673.40
30.19
1,643.21
6,636.30
357
1,673.40
24.19
1,649.21
4,987.10
358
1,673.40
18.18
1,655.22
3,331.88
359
1,673.40
12.15
1,661.25
1,670.63
360
1,676.72
6.09
1,670.63
0.00
Totals
602,427.32
267,267.32
335,160.00

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