Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,701.98  
 

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
1,701.98
1,259.64
442.34
335,461.66
2
1,701.98
1,257.98
444.00
335,017.66
3
1,701.98
1,256.32
445.66
334,572.00
4
1,701.98
1,254.64
447.34
334,124.66
5
1,701.98
1,252.97
449.01
333,675.65
6
1,701.98
1,251.28
450.70
333,224.95
7
1,701.98
1,249.59
452.39
332,772.57
8
1,701.98
1,247.90
454.08
332,318.48
9
1,701.98
1,246.19
455.79
331,862.70
10
1,701.98
1,244.49
457.49
331,405.20
11
1,701.98
1,242.77
459.21
330,945.99
12
1,701.98
1,241.05
460.93
330,485.06
13
1,701.98
1,239.32
462.66
330,022.40
14
1,701.98
1,237.58
464.40
329,558.00
15
1,701.98
1,235.84
466.14
329,091.87
16
1,701.98
1,234.09
467.89
328,623.98
17
1,701.98
1,232.34
469.64
328,154.34
18
1,701.98
1,230.58
471.40
327,682.94
19
1,701.98
1,228.81
473.17
327,209.77
20
1,701.98
1,227.04
474.94
326,734.83
21
1,701.98
1,225.26
476.72
326,258.10
22
1,701.98
1,223.47
478.51
325,779.59
23
1,701.98
1,221.67
480.31
325,299.28
24
1,701.98
1,219.87
482.11
324,817.18
25
1,701.98
1,218.06
483.92
324,333.26
26
1,701.98
1,216.25
485.73
323,847.53
27
1,701.98
1,214.43
487.55
323,359.98
28
1,701.98
1,212.60
489.38
322,870.60
29
1,701.98
1,210.76
491.22
322,379.38
30
1,701.98
1,208.92
493.06
321,886.33
31
1,701.98
1,207.07
494.91
321,391.42
32
1,701.98
1,205.22
496.76
320,894.66
33
1,701.98
1,203.35
498.63
320,396.03
34
1,701.98
1,201.49
500.49
319,895.54
35
1,701.98
1,199.61
502.37
319,393.17
36
1,701.98
1,197.72
504.26
318,888.91
37
1,701.98
1,195.83
506.15
318,382.76
38
1,701.98
1,193.94
508.04
317,874.72
39
1,701.98
1,192.03
509.95
317,364.77
40
1,701.98
1,190.12
511.86
316,852.91
41
1,701.98
1,188.20
513.78
316,339.13
42
1,701.98
1,186.27
515.71
315,823.42
43
1,701.98
1,184.34
517.64
315,305.78
44
1,701.98
1,182.40
519.58
314,786.19
45
1,701.98
1,180.45
521.53
314,264.66
46
1,701.98
1,178.49
523.49
313,741.17
47
1,701.98
1,176.53
525.45
313,215.72
48
1,701.98
1,174.56
527.42
312,688.30
49
1,701.98
1,172.58
529.40
312,158.90
50
1,701.98
1,170.60
531.38
311,627.52
51
1,701.98
1,168.60
533.38
311,094.14
52
1,701.98
1,166.60
535.38
310,558.76
53
1,701.98
1,164.60
537.38
310,021.38
54
1,701.98
1,162.58
539.40
309,481.98
55
1,701.98
1,160.56
541.42
308,940.56
56
1,701.98
1,158.53
543.45
308,397.10
57
1,701.98
1,156.49
545.49
307,851.61
58
1,701.98
1,154.44
547.54
307,304.08
59
1,701.98
1,152.39
549.59
306,754.49
60
1,701.98
1,150.33
551.65
306,202.84
61
1,701.98
1,148.26
553.72
305,649.12
62
1,701.98
1,146.18
555.80
305,093.32
63
1,701.98
1,144.10
557.88
304,535.44
64
1,701.98
1,142.01
559.97
303,975.47
65
1,701.98
1,139.91
562.07
303,413.40
66
1,701.98
1,137.80
564.18
302,849.22
67
1,701.98
1,135.68
566.30
302,282.92
68
1,701.98
1,133.56
568.42
301,714.50
69
1,701.98
1,131.43
570.55
301,143.95
70
1,701.98
1,129.29
572.69
300,571.26
71
1,701.98
1,127.14
574.84
299,996.42
72
1,701.98
1,124.99
576.99
299,419.43
73
1,701.98
1,122.82
579.16
298,840.27
74
1,701.98
1,120.65
581.33
298,258.94
75
1,701.98
1,118.47
583.51
297,675.44
76
1,701.98
1,116.28
585.70
297,089.74
77
1,701.98
1,114.09
587.89
296,501.85
78
1,701.98
1,111.88
590.10
295,911.75
79
1,701.98
1,109.67
592.31
295,319.44
80
1,701.98
1,107.45
594.53
294,724.90
81
1,701.98
1,105.22
596.76
294,128.14
82
1,701.98
1,102.98
599.00
293,529.14
83
1,701.98
1,100.73
601.25
292,927.90
84
1,701.98
1,098.48
603.50
292,324.40
85
1,701.98
1,096.22
605.76
291,718.63
86
1,701.98
1,093.94
608.04
291,110.60
87
1,701.98
1,091.66
610.32
290,500.28
88
1,701.98
1,089.38
612.60
289,887.68
89
1,701.98
1,087.08
614.90
289,272.78
90
1,701.98
1,084.77
617.21
288,655.57
91
1,701.98
1,082.46
619.52
288,036.05
92
1,701.98
1,080.14
621.84
287,414.20
93
1,701.98
1,077.80
624.18
286,790.03
94
1,701.98
1,075.46
626.52
286,163.51
95
1,701.98
1,073.11
628.87
285,534.64
96
1,701.98
1,070.75
631.23
284,903.42
97
1,701.98
1,068.39
633.59
284,269.83
98
1,701.98
1,066.01
635.97
283,633.86
99
1,701.98
1,063.63
638.35
282,995.51
100
1,701.98
1,061.23
640.75
282,354.76
101
1,701.98
1,058.83
643.15
281,711.61
102
1,701.98
1,056.42
645.56
281,066.05
103
1,701.98
1,054.00
647.98
280,418.06
104
1,701.98
1,051.57
650.41
279,767.65
105
1,701.98
1,049.13
652.85
279,114.80
106
1,701.98
1,046.68
655.30
278,459.50
107
1,701.98
1,044.22
657.76
277,801.74
108
1,701.98
1,041.76
660.22
277,141.52
109
1,701.98
1,039.28
662.70
276,478.82
110
1,701.98
1,036.80
665.18
275,813.64
111
1,701.98
1,034.30
667.68
275,145.96
112
1,701.98
1,031.80
670.18
274,475.78
113
1,701.98
1,029.28
672.70
273,803.08
114
1,701.98
1,026.76
675.22
273,127.86
115
1,701.98
1,024.23
677.75
272,450.11
116
1,701.98
1,021.69
680.29
271,769.82
117
1,701.98
1,019.14
682.84
271,086.98
118
1,701.98
1,016.58
685.40
270,401.57
119
1,701.98
1,014.01
687.97
269,713.60
120
1,701.98
1,011.43
690.55
269,023.04
121
1,701.98
1,008.84
693.14
268,329.90
122
1,701.98
1,006.24
695.74
267,634.16
123
1,701.98
1,003.63
698.35
266,935.81
124
1,701.98
1,001.01
700.97
266,234.83
125
1,701.98
998.38
703.60
265,531.24
126
1,701.98
995.74
706.24
264,825.00
127
1,701.98
993.09
708.89
264,116.11
128
1,701.98
990.44
711.54
263,404.57
129
1,701.98
987.77
714.21
262,690.35
130
1,701.98
985.09
716.89
261,973.46
131
1,701.98
982.40
719.58
261,253.88
132
1,701.98
979.70
722.28
260,531.61
133
1,701.98
976.99
724.99
259,806.62
134
1,701.98
974.27
727.71
259,078.91
135
1,701.98
971.55
730.43
258,348.48
136
1,701.98
968.81
733.17
257,615.31
137
1,701.98
966.06
735.92
256,879.38
138
1,701.98
963.30
738.68
256,140.70
139
1,701.98
960.53
741.45
255,399.25
140
1,701.98
957.75
744.23
254,655.02
141
1,701.98
954.96
747.02
253,907.99
142
1,701.98
952.15
749.83
253,158.17
143
1,701.98
949.34
752.64
252,405.53
144
1,701.98
946.52
755.46
251,650.07
145
1,701.98
943.69
758.29
250,891.78
146
1,701.98
940.84
761.14
250,130.64
147
1,701.98
937.99
763.99
249,366.65
148
1,701.98
935.12
766.86
248,599.80
149
1,701.98
932.25
769.73
247,830.07
150
1,701.98
929.36
772.62
247,057.45
151
1,701.98
926.47
775.51
246,281.94
152
1,701.98
923.56
778.42
245,503.51
153
1,701.98
920.64
781.34
244,722.17
154
1,701.98
917.71
784.27
243,937.90
155
1,701.98
914.77
787.21
243,150.69
156
1,701.98
911.82
790.16
242,360.52
157
1,701.98
908.85
793.13
241,567.39
158
1,701.98
905.88
796.10
240,771.29
159
1,701.98
902.89
799.09
239,972.20
160
1,701.98
899.90
802.08
239,170.12
161
1,701.98
896.89
805.09
238,365.03
162
1,701.98
893.87
808.11
237,556.92
163
1,701.98
890.84
811.14
236,745.77
164
1,701.98
887.80
814.18
235,931.59
165
1,701.98
884.74
817.24
235,114.35
166
1,701.98
881.68
820.30
234,294.05
167
1,701.98
878.60
823.38
233,470.68
168
1,701.98
875.52
826.46
232,644.21
169
1,701.98
872.42
829.56
231,814.65
170
1,701.98
869.30
832.68
230,981.97
171
1,701.98
866.18
835.80
230,146.17
172
1,701.98
863.05
838.93
229,307.24
173
1,701.98
859.90
842.08
228,465.16
174
1,701.98
856.74
845.24
227,619.93
175
1,701.98
853.57
848.41
226,771.52
176
1,701.98
850.39
851.59
225,919.94
177
1,701.98
847.20
854.78
225,065.16
178
1,701.98
843.99
857.99
224,207.17
179
1,701.98
840.78
861.20
223,345.97
180
1,701.98
837.55
864.43
222,481.54
181
1,701.98
834.31
867.67
221,613.86
182
1,701.98
831.05
870.93
220,742.93
183
1,701.98
827.79
874.19
219,868.74
184
1,701.98
824.51
877.47
218,991.27
185
1,701.98
821.22
880.76
218,110.50
186
1,701.98
817.91
884.07
217,226.44
187
1,701.98
814.60
887.38
216,339.06
188
1,701.98
811.27
890.71
215,448.35
189
1,701.98
807.93
894.05
214,554.30
190
1,701.98
804.58
897.40
213,656.90
191
1,701.98
801.21
900.77
212,756.13
192
1,701.98
797.84
904.14
211,851.99
193
1,701.98
794.44
907.54
210,944.45
194
1,701.98
791.04
910.94
210,033.51
195
1,701.98
787.63
914.35
209,119.16
196
1,701.98
784.20
917.78
208,201.38
197
1,701.98
780.76
921.22
207,280.15
198
1,701.98
777.30
924.68
206,355.47
199
1,701.98
773.83
928.15
205,427.33
200
1,701.98
770.35
931.63
204,495.70
201
1,701.98
766.86
935.12
203,560.58
202
1,701.98
763.35
938.63
202,621.95
203
1,701.98
759.83
942.15
201,679.80
204
1,701.98
756.30
945.68
200,734.12
205
1,701.98
752.75
949.23
199,784.89
206
1,701.98
749.19
952.79
198,832.11
207
1,701.98
745.62
956.36
197,875.75
208
1,701.98
742.03
959.95
196,915.80
209
1,701.98
738.43
963.55
195,952.26
210
1,701.98
734.82
967.16
194,985.10
211
1,701.98
731.19
970.79
194,014.31
212
1,701.98
727.55
974.43
193,039.88
213
1,701.98
723.90
978.08
192,061.80
214
1,701.98
720.23
981.75
191,080.06
215
1,701.98
716.55
985.43
190,094.63
216
1,701.98
712.85
989.13
189,105.50
217
1,701.98
709.15
992.83
188,112.67
218
1,701.98
705.42
996.56
187,116.11
219
1,701.98
701.69
1,000.29
186,115.81
220
1,701.98
697.93
1,004.05
185,111.77
221
1,701.98
694.17
1,007.81
184,103.96
222
1,701.98
690.39
1,011.59
183,092.37
223
1,701.98
686.60
1,015.38
182,076.98
224
1,701.98
682.79
1,019.19
181,057.79
225
1,701.98
678.97
1,023.01
180,034.78
226
1,701.98
675.13
1,026.85
179,007.93
227
1,701.98
671.28
1,030.70
177,977.23
228
1,701.98
667.41
1,034.57
176,942.66
229
1,701.98
663.53
1,038.45
175,904.22
230
1,701.98
659.64
1,042.34
174,861.88
231
1,701.98
655.73
1,046.25
173,815.63
232
1,701.98
651.81
1,050.17
172,765.46
233
1,701.98
647.87
1,054.11
171,711.35
234
1,701.98
643.92
1,058.06
170,653.29
235
1,701.98
639.95
1,062.03
169,591.26
236
1,701.98
635.97
1,066.01
168,525.25
237
1,701.98
631.97
1,070.01
167,455.24
238
1,701.98
627.96
1,074.02
166,381.21
239
1,701.98
623.93
1,078.05
165,303.16
240
1,701.98
619.89
1,082.09
164,221.07
241
1,701.98
615.83
1,086.15
163,134.92
242
1,701.98
611.76
1,090.22
162,044.69
243
1,701.98
607.67
1,094.31
160,950.38
244
1,701.98
603.56
1,098.42
159,851.97
245
1,701.98
599.44
1,102.54
158,749.43
246
1,701.98
595.31
1,106.67
157,642.76
247
1,701.98
591.16
1,110.82
156,531.94
248
1,701.98
586.99
1,114.99
155,416.96
249
1,701.98
582.81
1,119.17
154,297.79
250
1,701.98
578.62
1,123.36
153,174.43
251
1,701.98
574.40
1,127.58
152,046.85
252
1,701.98
570.18
1,131.80
150,915.05
253
1,701.98
565.93
1,136.05
149,779.00
254
1,701.98
561.67
1,140.31
148,638.69
255
1,701.98
557.40
1,144.58
147,494.10
256
1,701.98
553.10
1,148.88
146,345.23
257
1,701.98
548.79
1,153.19
145,192.04
258
1,701.98
544.47
1,157.51
144,034.53
259
1,701.98
540.13
1,161.85
142,872.68
260
1,701.98
535.77
1,166.21
141,706.47
261
1,701.98
531.40
1,170.58
140,535.89
262
1,701.98
527.01
1,174.97
139,360.92
263
1,701.98
522.60
1,179.38
138,181.55
264
1,701.98
518.18
1,183.80
136,997.75
265
1,701.98
513.74
1,188.24
135,809.51
266
1,701.98
509.29
1,192.69
134,616.81
267
1,701.98
504.81
1,197.17
133,419.65
268
1,701.98
500.32
1,201.66
132,217.99
269
1,701.98
495.82
1,206.16
131,011.83
270
1,701.98
491.29
1,210.69
129,801.14
271
1,701.98
486.75
1,215.23
128,585.92
272
1,701.98
482.20
1,219.78
127,366.13
273
1,701.98
477.62
1,224.36
126,141.78
274
1,701.98
473.03
1,228.95
124,912.83
275
1,701.98
468.42
1,233.56
123,679.27
276
1,701.98
463.80
1,238.18
122,441.09
277
1,701.98
459.15
1,242.83
121,198.26
278
1,701.98
454.49
1,247.49
119,950.78
279
1,701.98
449.82
1,252.16
118,698.61
280
1,701.98
445.12
1,256.86
117,441.75
281
1,701.98
440.41
1,261.57
116,180.18
282
1,701.98
435.68
1,266.30
114,913.87
283
1,701.98
430.93
1,271.05
113,642.82
284
1,701.98
426.16
1,275.82
112,367.00
285
1,701.98
421.38
1,280.60
111,086.40
286
1,701.98
416.57
1,285.41
109,800.99
287
1,701.98
411.75
1,290.23
108,510.77
288
1,701.98
406.92
1,295.06
107,215.70
289
1,701.98
402.06
1,299.92
105,915.78
290
1,701.98
397.18
1,304.80
104,610.98
291
1,701.98
392.29
1,309.69
103,301.30
292
1,701.98
387.38
1,314.60
101,986.70
293
1,701.98
382.45
1,319.53
100,667.17
294
1,701.98
377.50
1,324.48
99,342.69
295
1,701.98
372.54
1,329.44
98,013.24
296
1,701.98
367.55
1,334.43
96,678.81
297
1,701.98
362.55
1,339.43
95,339.38
298
1,701.98
357.52
1,344.46
93,994.92
299
1,701.98
352.48
1,349.50
92,645.42
300
1,701.98
347.42
1,354.56
91,290.86
301
1,701.98
342.34
1,359.64
89,931.22
302
1,701.98
337.24
1,364.74
88,566.48
303
1,701.98
332.12
1,369.86
87,196.63
304
1,701.98
326.99
1,374.99
85,821.64
305
1,701.98
321.83
1,380.15
84,441.49
306
1,701.98
316.66
1,385.32
83,056.16
307
1,701.98
311.46
1,390.52
81,665.64
308
1,701.98
306.25
1,395.73
80,269.91
309
1,701.98
301.01
1,400.97
78,868.94
310
1,701.98
295.76
1,406.22
77,462.72
311
1,701.98
290.49
1,411.49
76,051.23
312
1,701.98
285.19
1,416.79
74,634.44
313
1,701.98
279.88
1,422.10
73,212.34
314
1,701.98
274.55
1,427.43
71,784.90
315
1,701.98
269.19
1,432.79
70,352.12
316
1,701.98
263.82
1,438.16
68,913.96
317
1,701.98
258.43
1,443.55
67,470.40
318
1,701.98
253.01
1,448.97
66,021.44
319
1,701.98
247.58
1,454.40
64,567.04
320
1,701.98
242.13
1,459.85
63,107.18
321
1,701.98
236.65
1,465.33
61,641.86
322
1,701.98
231.16
1,470.82
60,171.03
323
1,701.98
225.64
1,476.34
58,694.69
324
1,701.98
220.11
1,481.87
57,212.82
325
1,701.98
214.55
1,487.43
55,725.39
326
1,701.98
208.97
1,493.01
54,232.38
327
1,701.98
203.37
1,498.61
52,733.77
328
1,701.98
197.75
1,504.23
51,229.54
329
1,701.98
192.11
1,509.87
49,719.67
330
1,701.98
186.45
1,515.53
48,204.14
331
1,701.98
180.77
1,521.21
46,682.93
332
1,701.98
175.06
1,526.92
45,156.01
333
1,701.98
169.34
1,532.64
43,623.36
334
1,701.98
163.59
1,538.39
42,084.97
335
1,701.98
157.82
1,544.16
40,540.81
336
1,701.98
152.03
1,549.95
38,990.86
337
1,701.98
146.22
1,555.76
37,435.09
338
1,701.98
140.38
1,561.60
35,873.49
339
1,701.98
134.53
1,567.45
34,306.04
340
1,701.98
128.65
1,573.33
32,732.71
341
1,701.98
122.75
1,579.23
31,153.47
342
1,701.98
116.83
1,585.15
29,568.32
343
1,701.98
110.88
1,591.10
27,977.22
344
1,701.98
104.91
1,597.07
26,380.16
345
1,701.98
98.93
1,603.05
24,777.10
346
1,701.98
92.91
1,609.07
23,168.04
347
1,701.98
86.88
1,615.10
21,552.94
348
1,701.98
80.82
1,621.16
19,931.78
349
1,701.98
74.74
1,627.24
18,304.54
350
1,701.98
68.64
1,633.34
16,671.21
351
1,701.98
62.52
1,639.46
15,031.74
352
1,701.98
56.37
1,645.61
13,386.13
353
1,701.98
50.20
1,651.78
11,734.35
354
1,701.98
44.00
1,657.98
10,076.37
355
1,701.98
37.79
1,664.19
8,412.18
356
1,701.98
31.55
1,670.43
6,741.75
357
1,701.98
25.28
1,676.70
5,065.05
358
1,701.98
18.99
1,682.99
3,382.06
359
1,701.98
12.68
1,689.30
1,692.76
360
1,699.11
6.35
1,692.76
0.00
Totals
612,709.93
276,805.93
335,904.00

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