Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,674.50  
 

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
1,674.50
1,222.74
451.76
334,928.24
2
1,674.50
1,221.09
453.41
334,474.83
3
1,674.50
1,219.44
455.06
334,019.77
4
1,674.50
1,217.78
456.72
333,563.05
5
1,674.50
1,216.12
458.38
333,104.67
6
1,674.50
1,214.44
460.06
332,644.61
7
1,674.50
1,212.77
461.73
332,182.88
8
1,674.50
1,211.08
463.42
331,719.46
9
1,674.50
1,209.39
465.11
331,254.36
10
1,674.50
1,207.70
466.80
330,787.55
11
1,674.50
1,206.00
468.50
330,319.05
12
1,674.50
1,204.29
470.21
329,848.84
13
1,674.50
1,202.57
471.93
329,376.91
14
1,674.50
1,200.85
473.65
328,903.27
15
1,674.50
1,199.13
475.37
328,427.89
16
1,674.50
1,197.39
477.11
327,950.79
17
1,674.50
1,195.65
478.85
327,471.94
18
1,674.50
1,193.91
480.59
326,991.35
19
1,674.50
1,192.16
482.34
326,509.00
20
1,674.50
1,190.40
484.10
326,024.90
21
1,674.50
1,188.63
485.87
325,539.03
22
1,674.50
1,186.86
487.64
325,051.39
23
1,674.50
1,185.08
489.42
324,561.98
24
1,674.50
1,183.30
491.20
324,070.78
25
1,674.50
1,181.51
492.99
323,577.78
26
1,674.50
1,179.71
494.79
323,082.99
27
1,674.50
1,177.91
496.59
322,586.40
28
1,674.50
1,176.10
498.40
322,088.00
29
1,674.50
1,174.28
500.22
321,587.78
30
1,674.50
1,172.46
502.04
321,085.73
31
1,674.50
1,170.63
503.87
320,581.86
32
1,674.50
1,168.79
505.71
320,076.15
33
1,674.50
1,166.94
507.56
319,568.59
34
1,674.50
1,165.09
509.41
319,059.18
35
1,674.50
1,163.24
511.26
318,547.92
36
1,674.50
1,161.37
513.13
318,034.79
37
1,674.50
1,159.50
515.00
317,519.79
38
1,674.50
1,157.62
516.88
317,002.92
39
1,674.50
1,155.74
518.76
316,484.16
40
1,674.50
1,153.85
520.65
315,963.51
41
1,674.50
1,151.95
522.55
315,440.96
42
1,674.50
1,150.05
524.45
314,916.50
43
1,674.50
1,148.13
526.37
314,390.14
44
1,674.50
1,146.21
528.29
313,861.85
45
1,674.50
1,144.29
530.21
313,331.64
46
1,674.50
1,142.35
532.15
312,799.49
47
1,674.50
1,140.41
534.09
312,265.41
48
1,674.50
1,138.47
536.03
311,729.38
49
1,674.50
1,136.51
537.99
311,191.39
50
1,674.50
1,134.55
539.95
310,651.44
51
1,674.50
1,132.58
541.92
310,109.52
52
1,674.50
1,130.61
543.89
309,565.63
53
1,674.50
1,128.62
545.88
309,019.76
54
1,674.50
1,126.63
547.87
308,471.89
55
1,674.50
1,124.64
549.86
307,922.03
56
1,674.50
1,122.63
551.87
307,370.16
57
1,674.50
1,120.62
553.88
306,816.28
58
1,674.50
1,118.60
555.90
306,260.38
59
1,674.50
1,116.57
557.93
305,702.46
60
1,674.50
1,114.54
559.96
305,142.50
61
1,674.50
1,112.50
562.00
304,580.49
62
1,674.50
1,110.45
564.05
304,016.44
63
1,674.50
1,108.39
566.11
303,450.34
64
1,674.50
1,106.33
568.17
302,882.17
65
1,674.50
1,104.26
570.24
302,311.93
66
1,674.50
1,102.18
572.32
301,739.60
67
1,674.50
1,100.09
574.41
301,165.20
68
1,674.50
1,098.00
576.50
300,588.69
69
1,674.50
1,095.90
578.60
300,010.09
70
1,674.50
1,093.79
580.71
299,429.38
71
1,674.50
1,091.67
582.83
298,846.55
72
1,674.50
1,089.54
584.96
298,261.59
73
1,674.50
1,087.41
587.09
297,674.50
74
1,674.50
1,085.27
589.23
297,085.28
75
1,674.50
1,083.12
591.38
296,493.90
76
1,674.50
1,080.97
593.53
295,900.37
77
1,674.50
1,078.80
595.70
295,304.67
78
1,674.50
1,076.63
597.87
294,706.80
79
1,674.50
1,074.45
600.05
294,106.75
80
1,674.50
1,072.26
602.24
293,504.52
81
1,674.50
1,070.07
604.43
292,900.09
82
1,674.50
1,067.86
606.64
292,293.45
83
1,674.50
1,065.65
608.85
291,684.60
84
1,674.50
1,063.43
611.07
291,073.54
85
1,674.50
1,061.21
613.29
290,460.24
86
1,674.50
1,058.97
615.53
289,844.71
87
1,674.50
1,056.73
617.77
289,226.94
88
1,674.50
1,054.47
620.03
288,606.91
89
1,674.50
1,052.21
622.29
287,984.62
90
1,674.50
1,049.94
624.56
287,360.07
91
1,674.50
1,047.67
626.83
286,733.24
92
1,674.50
1,045.38
629.12
286,104.12
93
1,674.50
1,043.09
631.41
285,472.70
94
1,674.50
1,040.79
633.71
284,838.99
95
1,674.50
1,038.48
636.02
284,202.97
96
1,674.50
1,036.16
638.34
283,564.62
97
1,674.50
1,033.83
640.67
282,923.95
98
1,674.50
1,031.49
643.01
282,280.95
99
1,674.50
1,029.15
645.35
281,635.59
100
1,674.50
1,026.80
647.70
280,987.89
101
1,674.50
1,024.44
650.06
280,337.83
102
1,674.50
1,022.06
652.44
279,685.39
103
1,674.50
1,019.69
654.81
279,030.58
104
1,674.50
1,017.30
657.20
278,373.38
105
1,674.50
1,014.90
659.60
277,713.78
106
1,674.50
1,012.50
662.00
277,051.78
107
1,674.50
1,010.08
664.42
276,387.36
108
1,674.50
1,007.66
666.84
275,720.52
109
1,674.50
1,005.23
669.27
275,051.26
110
1,674.50
1,002.79
671.71
274,379.55
111
1,674.50
1,000.34
674.16
273,705.39
112
1,674.50
997.88
676.62
273,028.77
113
1,674.50
995.42
679.08
272,349.69
114
1,674.50
992.94
681.56
271,668.13
115
1,674.50
990.46
684.04
270,984.09
116
1,674.50
987.96
686.54
270,297.55
117
1,674.50
985.46
689.04
269,608.51
118
1,674.50
982.95
691.55
268,916.96
119
1,674.50
980.43
694.07
268,222.89
120
1,674.50
977.90
696.60
267,526.28
121
1,674.50
975.36
699.14
266,827.14
122
1,674.50
972.81
701.69
266,125.44
123
1,674.50
970.25
704.25
265,421.19
124
1,674.50
967.68
706.82
264,714.38
125
1,674.50
965.10
709.40
264,004.98
126
1,674.50
962.52
711.98
263,293.00
127
1,674.50
959.92
714.58
262,578.42
128
1,674.50
957.32
717.18
261,861.24
129
1,674.50
954.70
719.80
261,141.44
130
1,674.50
952.08
722.42
260,419.02
131
1,674.50
949.44
725.06
259,693.96
132
1,674.50
946.80
727.70
258,966.26
133
1,674.50
944.15
730.35
258,235.91
134
1,674.50
941.49
733.01
257,502.90
135
1,674.50
938.81
735.69
256,767.21
136
1,674.50
936.13
738.37
256,028.84
137
1,674.50
933.44
741.06
255,287.78
138
1,674.50
930.74
743.76
254,544.01
139
1,674.50
928.03
746.47
253,797.54
140
1,674.50
925.30
749.20
253,048.34
141
1,674.50
922.57
751.93
252,296.42
142
1,674.50
919.83
754.67
251,541.75
143
1,674.50
917.08
757.42
250,784.33
144
1,674.50
914.32
760.18
250,024.14
145
1,674.50
911.55
762.95
249,261.19
146
1,674.50
908.76
765.74
248,495.45
147
1,674.50
905.97
768.53
247,726.93
148
1,674.50
903.17
771.33
246,955.60
149
1,674.50
900.36
774.14
246,181.46
150
1,674.50
897.54
776.96
245,404.49
151
1,674.50
894.70
779.80
244,624.70
152
1,674.50
891.86
782.64
243,842.06
153
1,674.50
889.01
785.49
243,056.57
154
1,674.50
886.14
788.36
242,268.21
155
1,674.50
883.27
791.23
241,476.98
156
1,674.50
880.38
794.12
240,682.86
157
1,674.50
877.49
797.01
239,885.85
158
1,674.50
874.58
799.92
239,085.94
159
1,674.50
871.67
802.83
238,283.10
160
1,674.50
868.74
805.76
237,477.35
161
1,674.50
865.80
808.70
236,668.65
162
1,674.50
862.85
811.65
235,857.00
163
1,674.50
859.90
814.60
235,042.40
164
1,674.50
856.93
817.57
234,224.82
165
1,674.50
853.94
820.56
233,404.27
166
1,674.50
850.95
823.55
232,580.72
167
1,674.50
847.95
826.55
231,754.17
168
1,674.50
844.94
829.56
230,924.61
169
1,674.50
841.91
832.59
230,092.02
170
1,674.50
838.88
835.62
229,256.40
171
1,674.50
835.83
838.67
228,417.73
172
1,674.50
832.77
841.73
227,576.00
173
1,674.50
829.70
844.80
226,731.21
174
1,674.50
826.62
847.88
225,883.33
175
1,674.50
823.53
850.97
225,032.36
176
1,674.50
820.43
854.07
224,178.29
177
1,674.50
817.32
857.18
223,321.11
178
1,674.50
814.19
860.31
222,460.80
179
1,674.50
811.06
863.44
221,597.36
180
1,674.50
807.91
866.59
220,730.76
181
1,674.50
804.75
869.75
219,861.01
182
1,674.50
801.58
872.92
218,988.09
183
1,674.50
798.39
876.11
218,111.98
184
1,674.50
795.20
879.30
217,232.68
185
1,674.50
791.99
882.51
216,350.18
186
1,674.50
788.78
885.72
215,464.45
187
1,674.50
785.55
888.95
214,575.50
188
1,674.50
782.31
892.19
213,683.31
189
1,674.50
779.05
895.45
212,787.86
190
1,674.50
775.79
898.71
211,889.15
191
1,674.50
772.51
901.99
210,987.16
192
1,674.50
769.22
905.28
210,081.89
193
1,674.50
765.92
908.58
209,173.31
194
1,674.50
762.61
911.89
208,261.42
195
1,674.50
759.29
915.21
207,346.21
196
1,674.50
755.95
918.55
206,427.66
197
1,674.50
752.60
921.90
205,505.76
198
1,674.50
749.24
925.26
204,580.50
199
1,674.50
745.87
928.63
203,651.86
200
1,674.50
742.48
932.02
202,719.85
201
1,674.50
739.08
935.42
201,784.43
202
1,674.50
735.67
938.83
200,845.60
203
1,674.50
732.25
942.25
199,903.35
204
1,674.50
728.81
945.69
198,957.66
205
1,674.50
725.37
949.13
198,008.53
206
1,674.50
721.91
952.59
197,055.94
207
1,674.50
718.43
956.07
196,099.87
208
1,674.50
714.95
959.55
195,140.32
209
1,674.50
711.45
963.05
194,177.27
210
1,674.50
707.94
966.56
193,210.70
211
1,674.50
704.41
970.09
192,240.62
212
1,674.50
700.88
973.62
191,267.00
213
1,674.50
697.33
977.17
190,289.82
214
1,674.50
693.76
980.74
189,309.09
215
1,674.50
690.19
984.31
188,324.78
216
1,674.50
686.60
987.90
187,336.88
217
1,674.50
683.00
991.50
186,345.38
218
1,674.50
679.38
995.12
185,350.26
219
1,674.50
675.76
998.74
184,351.52
220
1,674.50
672.11
1,002.39
183,349.13
221
1,674.50
668.46
1,006.04
182,343.09
222
1,674.50
664.79
1,009.71
181,333.39
223
1,674.50
661.11
1,013.39
180,320.00
224
1,674.50
657.42
1,017.08
179,302.91
225
1,674.50
653.71
1,020.79
178,282.12
226
1,674.50
649.99
1,024.51
177,257.61
227
1,674.50
646.25
1,028.25
176,229.36
228
1,674.50
642.50
1,032.00
175,197.36
229
1,674.50
638.74
1,035.76
174,161.60
230
1,674.50
634.96
1,039.54
173,122.07
231
1,674.50
631.17
1,043.33
172,078.74
232
1,674.50
627.37
1,047.13
171,031.61
233
1,674.50
623.55
1,050.95
169,980.67
234
1,674.50
619.72
1,054.78
168,925.89
235
1,674.50
615.88
1,058.62
167,867.26
236
1,674.50
612.02
1,062.48
166,804.78
237
1,674.50
608.14
1,066.36
165,738.42
238
1,674.50
604.25
1,070.25
164,668.18
239
1,674.50
600.35
1,074.15
163,594.03
240
1,674.50
596.44
1,078.06
162,515.96
241
1,674.50
592.51
1,081.99
161,433.97
242
1,674.50
588.56
1,085.94
160,348.03
243
1,674.50
584.60
1,089.90
159,258.13
244
1,674.50
580.63
1,093.87
158,164.26
245
1,674.50
576.64
1,097.86
157,066.40
246
1,674.50
572.64
1,101.86
155,964.54
247
1,674.50
568.62
1,105.88
154,858.66
248
1,674.50
564.59
1,109.91
153,748.75
249
1,674.50
560.54
1,113.96
152,634.79
250
1,674.50
556.48
1,118.02
151,516.77
251
1,674.50
552.40
1,122.10
150,394.68
252
1,674.50
548.31
1,126.19
149,268.49
253
1,674.50
544.21
1,130.29
148,138.20
254
1,674.50
540.09
1,134.41
147,003.79
255
1,674.50
535.95
1,138.55
145,865.24
256
1,674.50
531.80
1,142.70
144,722.54
257
1,674.50
527.63
1,146.87
143,575.67
258
1,674.50
523.45
1,151.05
142,424.63
259
1,674.50
519.26
1,155.24
141,269.38
260
1,674.50
515.04
1,159.46
140,109.93
261
1,674.50
510.82
1,163.68
138,946.25
262
1,674.50
506.57
1,167.93
137,778.32
263
1,674.50
502.32
1,172.18
136,606.14
264
1,674.50
498.04
1,176.46
135,429.68
265
1,674.50
493.75
1,180.75
134,248.93
266
1,674.50
489.45
1,185.05
133,063.88
267
1,674.50
485.13
1,189.37
131,874.51
268
1,674.50
480.79
1,193.71
130,680.81
269
1,674.50
476.44
1,198.06
129,482.75
270
1,674.50
472.07
1,202.43
128,280.32
271
1,674.50
467.69
1,206.81
127,073.51
272
1,674.50
463.29
1,211.21
125,862.30
273
1,674.50
458.87
1,215.63
124,646.67
274
1,674.50
454.44
1,220.06
123,426.61
275
1,674.50
449.99
1,224.51
122,202.10
276
1,674.50
445.53
1,228.97
120,973.13
277
1,674.50
441.05
1,233.45
119,739.68
278
1,674.50
436.55
1,237.95
118,501.73
279
1,674.50
432.04
1,242.46
117,259.27
280
1,674.50
427.51
1,246.99
116,012.28
281
1,674.50
422.96
1,251.54
114,760.74
282
1,674.50
418.40
1,256.10
113,504.64
283
1,674.50
413.82
1,260.68
112,243.95
284
1,674.50
409.22
1,265.28
110,978.68
285
1,674.50
404.61
1,269.89
109,708.79
286
1,674.50
399.98
1,274.52
108,434.27
287
1,674.50
395.33
1,279.17
107,155.10
288
1,674.50
390.67
1,283.83
105,871.27
289
1,674.50
385.99
1,288.51
104,582.76
290
1,674.50
381.29
1,293.21
103,289.55
291
1,674.50
376.58
1,297.92
101,991.63
292
1,674.50
371.84
1,302.66
100,688.97
293
1,674.50
367.10
1,307.40
99,381.57
294
1,674.50
362.33
1,312.17
98,069.39
295
1,674.50
357.54
1,316.96
96,752.44
296
1,674.50
352.74
1,321.76
95,430.68
297
1,674.50
347.92
1,326.58
94,104.11
298
1,674.50
343.09
1,331.41
92,772.69
299
1,674.50
338.23
1,336.27
91,436.43
300
1,674.50
333.36
1,341.14
90,095.29
301
1,674.50
328.47
1,346.03
88,749.26
302
1,674.50
323.57
1,350.93
87,398.33
303
1,674.50
318.64
1,355.86
86,042.47
304
1,674.50
313.70
1,360.80
84,681.66
305
1,674.50
308.74
1,365.76
83,315.90
306
1,674.50
303.76
1,370.74
81,945.16
307
1,674.50
298.76
1,375.74
80,569.41
308
1,674.50
293.74
1,380.76
79,188.66
309
1,674.50
288.71
1,385.79
77,802.86
310
1,674.50
283.66
1,390.84
76,412.02
311
1,674.50
278.59
1,395.91
75,016.11
312
1,674.50
273.50
1,401.00
73,615.10
313
1,674.50
268.39
1,406.11
72,208.99
314
1,674.50
263.26
1,411.24
70,797.75
315
1,674.50
258.12
1,416.38
69,381.37
316
1,674.50
252.95
1,421.55
67,959.82
317
1,674.50
247.77
1,426.73
66,533.09
318
1,674.50
242.57
1,431.93
65,101.16
319
1,674.50
237.35
1,437.15
63,664.01
320
1,674.50
232.11
1,442.39
62,221.62
321
1,674.50
226.85
1,447.65
60,773.97
322
1,674.50
221.57
1,452.93
59,321.04
323
1,674.50
216.27
1,458.23
57,862.81
324
1,674.50
210.96
1,463.54
56,399.27
325
1,674.50
205.62
1,468.88
54,930.39
326
1,674.50
200.27
1,474.23
53,456.16
327
1,674.50
194.89
1,479.61
51,976.55
328
1,674.50
189.50
1,485.00
50,491.55
329
1,674.50
184.08
1,490.42
49,001.14
330
1,674.50
178.65
1,495.85
47,505.29
331
1,674.50
173.20
1,501.30
46,003.98
332
1,674.50
167.72
1,506.78
44,497.20
333
1,674.50
162.23
1,512.27
42,984.93
334
1,674.50
156.72
1,517.78
41,467.15
335
1,674.50
151.18
1,523.32
39,943.83
336
1,674.50
145.63
1,528.87
38,414.96
337
1,674.50
140.05
1,534.45
36,880.52
338
1,674.50
134.46
1,540.04
35,340.48
339
1,674.50
128.85
1,545.65
33,794.82
340
1,674.50
123.21
1,551.29
32,243.53
341
1,674.50
117.55
1,556.95
30,686.59
342
1,674.50
111.88
1,562.62
29,123.96
343
1,674.50
106.18
1,568.32
27,555.65
344
1,674.50
100.46
1,574.04
25,981.61
345
1,674.50
94.72
1,579.78
24,401.83
346
1,674.50
88.97
1,585.53
22,816.30
347
1,674.50
83.18
1,591.32
21,224.98
348
1,674.50
77.38
1,597.12
19,627.87
349
1,674.50
71.56
1,602.94
18,024.93
350
1,674.50
65.72
1,608.78
16,416.14
351
1,674.50
59.85
1,614.65
14,801.49
352
1,674.50
53.96
1,620.54
13,180.96
353
1,674.50
48.06
1,626.44
11,554.51
354
1,674.50
42.13
1,632.37
9,922.14
355
1,674.50
36.17
1,638.33
8,283.81
356
1,674.50
30.20
1,644.30
6,639.51
357
1,674.50
24.21
1,650.29
4,989.22
358
1,674.50
18.19
1,656.31
3,332.91
359
1,674.50
12.15
1,662.35
1,670.56
360
1,676.65
6.09
1,670.56
0.00
Totals
602,822.15
267,442.15
335,380.00

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