Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,998.98  
 

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
1,998.98
1,654.45
344.53
337,585.47
2
1,998.98
1,652.76
346.22
337,239.25
3
1,998.98
1,651.07
347.91
336,891.34
4
1,998.98
1,649.36
349.62
336,541.72
5
1,998.98
1,647.65
351.33
336,190.39
6
1,998.98
1,645.93
353.05
335,837.35
7
1,998.98
1,644.20
354.78
335,482.57
8
1,998.98
1,642.47
356.51
335,126.06
9
1,998.98
1,640.72
358.26
334,767.80
10
1,998.98
1,638.97
360.01
334,407.79
11
1,998.98
1,637.20
361.78
334,046.01
12
1,998.98
1,635.43
363.55
333,682.46
13
1,998.98
1,633.65
365.33
333,317.14
14
1,998.98
1,631.87
367.11
332,950.02
15
1,998.98
1,630.07
368.91
332,581.11
16
1,998.98
1,628.26
370.72
332,210.39
17
1,998.98
1,626.45
372.53
331,837.86
18
1,998.98
1,624.62
374.36
331,463.50
19
1,998.98
1,622.79
376.19
331,087.31
20
1,998.98
1,620.95
378.03
330,709.28
21
1,998.98
1,619.10
379.88
330,329.40
22
1,998.98
1,617.24
381.74
329,947.66
23
1,998.98
1,615.37
383.61
329,564.04
24
1,998.98
1,613.49
385.49
329,178.55
25
1,998.98
1,611.60
387.38
328,791.18
26
1,998.98
1,609.71
389.27
328,401.90
27
1,998.98
1,607.80
391.18
328,010.73
28
1,998.98
1,605.89
393.09
327,617.63
29
1,998.98
1,603.96
395.02
327,222.61
30
1,998.98
1,602.03
396.95
326,825.66
31
1,998.98
1,600.08
398.90
326,426.76
32
1,998.98
1,598.13
400.85
326,025.92
33
1,998.98
1,596.17
402.81
325,623.10
34
1,998.98
1,594.20
404.78
325,218.32
35
1,998.98
1,592.21
406.77
324,811.56
36
1,998.98
1,590.22
408.76
324,402.80
37
1,998.98
1,588.22
410.76
323,992.04
38
1,998.98
1,586.21
412.77
323,579.27
39
1,998.98
1,584.19
414.79
323,164.48
40
1,998.98
1,582.16
416.82
322,747.66
41
1,998.98
1,580.12
418.86
322,328.80
42
1,998.98
1,578.07
420.91
321,907.89
43
1,998.98
1,576.01
422.97
321,484.92
44
1,998.98
1,573.94
425.04
321,059.87
45
1,998.98
1,571.86
427.12
320,632.75
46
1,998.98
1,569.76
429.22
320,203.53
47
1,998.98
1,567.66
431.32
319,772.22
48
1,998.98
1,565.55
433.43
319,338.79
49
1,998.98
1,563.43
435.55
318,903.24
50
1,998.98
1,561.30
437.68
318,465.55
51
1,998.98
1,559.15
439.83
318,025.73
52
1,998.98
1,557.00
441.98
317,583.75
53
1,998.98
1,554.84
444.14
317,139.61
54
1,998.98
1,552.66
446.32
316,693.29
55
1,998.98
1,550.48
448.50
316,244.79
56
1,998.98
1,548.28
450.70
315,794.09
57
1,998.98
1,546.08
452.90
315,341.18
58
1,998.98
1,543.86
455.12
314,886.06
59
1,998.98
1,541.63
457.35
314,428.71
60
1,998.98
1,539.39
459.59
313,969.12
61
1,998.98
1,537.14
461.84
313,507.28
62
1,998.98
1,534.88
464.10
313,043.18
63
1,998.98
1,532.61
466.37
312,576.81
64
1,998.98
1,530.32
468.66
312,108.15
65
1,998.98
1,528.03
470.95
311,637.20
66
1,998.98
1,525.72
473.26
311,163.95
67
1,998.98
1,523.41
475.57
310,688.37
68
1,998.98
1,521.08
477.90
310,210.47
69
1,998.98
1,518.74
480.24
309,730.23
70
1,998.98
1,516.39
482.59
309,247.64
71
1,998.98
1,514.02
484.96
308,762.68
72
1,998.98
1,511.65
487.33
308,275.35
73
1,998.98
1,509.26
489.72
307,785.64
74
1,998.98
1,506.87
492.11
307,293.52
75
1,998.98
1,504.46
494.52
306,799.00
76
1,998.98
1,502.04
496.94
306,302.06
77
1,998.98
1,499.60
499.38
305,802.68
78
1,998.98
1,497.16
501.82
305,300.86
79
1,998.98
1,494.70
504.28
304,796.58
80
1,998.98
1,492.23
506.75
304,289.84
81
1,998.98
1,489.75
509.23
303,780.61
82
1,998.98
1,487.26
511.72
303,268.89
83
1,998.98
1,484.75
514.23
302,754.66
84
1,998.98
1,482.24
516.74
302,237.92
85
1,998.98
1,479.71
519.27
301,718.65
86
1,998.98
1,477.16
521.82
301,196.83
87
1,998.98
1,474.61
524.37
300,672.46
88
1,998.98
1,472.04
526.94
300,145.52
89
1,998.98
1,469.46
529.52
299,616.00
90
1,998.98
1,466.87
532.11
299,083.89
91
1,998.98
1,464.26
534.72
298,549.18
92
1,998.98
1,461.65
537.33
298,011.85
93
1,998.98
1,459.02
539.96
297,471.88
94
1,998.98
1,456.37
542.61
296,929.27
95
1,998.98
1,453.72
545.26
296,384.01
96
1,998.98
1,451.05
547.93
295,836.08
97
1,998.98
1,448.36
550.62
295,285.46
98
1,998.98
1,445.67
553.31
294,732.15
99
1,998.98
1,442.96
556.02
294,176.13
100
1,998.98
1,440.24
558.74
293,617.39
101
1,998.98
1,437.50
561.48
293,055.91
102
1,998.98
1,434.75
564.23
292,491.68
103
1,998.98
1,431.99
566.99
291,924.69
104
1,998.98
1,429.21
569.77
291,354.93
105
1,998.98
1,426.43
572.55
290,782.37
106
1,998.98
1,423.62
575.36
290,207.01
107
1,998.98
1,420.81
578.17
289,628.84
108
1,998.98
1,417.97
581.01
289,047.83
109
1,998.98
1,415.13
583.85
288,463.98
110
1,998.98
1,412.27
586.71
287,877.28
111
1,998.98
1,409.40
589.58
287,287.69
112
1,998.98
1,406.51
592.47
286,695.23
113
1,998.98
1,403.61
595.37
286,099.86
114
1,998.98
1,400.70
598.28
285,501.58
115
1,998.98
1,397.77
601.21
284,900.36
116
1,998.98
1,394.82
604.16
284,296.21
117
1,998.98
1,391.87
607.11
283,689.10
118
1,998.98
1,388.89
610.09
283,079.01
119
1,998.98
1,385.91
613.07
282,465.94
120
1,998.98
1,382.91
616.07
281,849.86
121
1,998.98
1,379.89
619.09
281,230.77
122
1,998.98
1,376.86
622.12
280,608.65
123
1,998.98
1,373.81
625.17
279,983.49
124
1,998.98
1,370.75
628.23
279,355.26
125
1,998.98
1,367.68
631.30
278,723.96
126
1,998.98
1,364.59
634.39
278,089.56
127
1,998.98
1,361.48
637.50
277,452.06
128
1,998.98
1,358.36
640.62
276,811.44
129
1,998.98
1,355.22
643.76
276,167.68
130
1,998.98
1,352.07
646.91
275,520.77
131
1,998.98
1,348.90
650.08
274,870.70
132
1,998.98
1,345.72
653.26
274,217.44
133
1,998.98
1,342.52
656.46
273,560.98
134
1,998.98
1,339.31
659.67
272,901.31
135
1,998.98
1,336.08
662.90
272,238.41
136
1,998.98
1,332.83
666.15
271,572.26
137
1,998.98
1,329.57
669.41
270,902.86
138
1,998.98
1,326.30
672.68
270,230.17
139
1,998.98
1,323.00
675.98
269,554.19
140
1,998.98
1,319.69
679.29
268,874.91
141
1,998.98
1,316.37
682.61
268,192.29
142
1,998.98
1,313.02
685.96
267,506.34
143
1,998.98
1,309.67
689.31
266,817.03
144
1,998.98
1,306.29
692.69
266,124.34
145
1,998.98
1,302.90
696.08
265,428.26
146
1,998.98
1,299.49
699.49
264,728.77
147
1,998.98
1,296.07
702.91
264,025.86
148
1,998.98
1,292.63
706.35
263,319.50
149
1,998.98
1,289.17
709.81
262,609.69
150
1,998.98
1,285.69
713.29
261,896.41
151
1,998.98
1,282.20
716.78
261,179.63
152
1,998.98
1,278.69
720.29
260,459.34
153
1,998.98
1,275.17
723.81
259,735.52
154
1,998.98
1,271.62
727.36
259,008.17
155
1,998.98
1,268.06
730.92
258,277.25
156
1,998.98
1,264.48
734.50
257,542.75
157
1,998.98
1,260.89
738.09
256,804.66
158
1,998.98
1,257.27
741.71
256,062.95
159
1,998.98
1,253.64
745.34
255,317.61
160
1,998.98
1,249.99
748.99
254,568.62
161
1,998.98
1,246.33
752.65
253,815.97
162
1,998.98
1,242.64
756.34
253,059.63
163
1,998.98
1,238.94
760.04
252,299.59
164
1,998.98
1,235.22
763.76
251,535.82
165
1,998.98
1,231.48
767.50
250,768.32
166
1,998.98
1,227.72
771.26
249,997.06
167
1,998.98
1,223.94
775.04
249,222.02
168
1,998.98
1,220.15
778.83
248,443.19
169
1,998.98
1,216.34
782.64
247,660.55
170
1,998.98
1,212.50
786.48
246,874.08
171
1,998.98
1,208.65
790.33
246,083.75
172
1,998.98
1,204.79
794.19
245,289.55
173
1,998.98
1,200.90
798.08
244,491.47
174
1,998.98
1,196.99
801.99
243,689.48
175
1,998.98
1,193.06
805.92
242,883.56
176
1,998.98
1,189.12
809.86
242,073.70
177
1,998.98
1,185.15
813.83
241,259.87
178
1,998.98
1,181.17
817.81
240,442.06
179
1,998.98
1,177.16
821.82
239,620.25
180
1,998.98
1,173.14
825.84
238,794.41
181
1,998.98
1,169.10
829.88
237,964.52
182
1,998.98
1,165.03
833.95
237,130.58
183
1,998.98
1,160.95
838.03
236,292.55
184
1,998.98
1,156.85
842.13
235,450.42
185
1,998.98
1,152.73
846.25
234,604.17
186
1,998.98
1,148.58
850.40
233,753.77
187
1,998.98
1,144.42
854.56
232,899.21
188
1,998.98
1,140.24
858.74
232,040.46
189
1,998.98
1,136.03
862.95
231,177.52
190
1,998.98
1,131.81
867.17
230,310.34
191
1,998.98
1,127.56
871.42
229,438.92
192
1,998.98
1,123.29
875.69
228,563.24
193
1,998.98
1,119.01
879.97
227,683.27
194
1,998.98
1,114.70
884.28
226,798.99
195
1,998.98
1,110.37
888.61
225,910.38
196
1,998.98
1,106.02
892.96
225,017.41
197
1,998.98
1,101.65
897.33
224,120.08
198
1,998.98
1,097.25
901.73
223,218.36
199
1,998.98
1,092.84
906.14
222,312.22
200
1,998.98
1,088.40
910.58
221,401.64
201
1,998.98
1,083.95
915.03
220,486.61
202
1,998.98
1,079.47
919.51
219,567.09
203
1,998.98
1,074.96
924.02
218,643.08
204
1,998.98
1,070.44
928.54
217,714.54
205
1,998.98
1,065.89
933.09
216,781.45
206
1,998.98
1,061.33
937.65
215,843.80
207
1,998.98
1,056.74
942.24
214,901.55
208
1,998.98
1,052.12
946.86
213,954.69
209
1,998.98
1,047.49
951.49
213,003.20
210
1,998.98
1,042.83
956.15
212,047.05
211
1,998.98
1,038.15
960.83
211,086.21
212
1,998.98
1,033.44
965.54
210,120.68
213
1,998.98
1,028.72
970.26
209,150.41
214
1,998.98
1,023.97
975.01
208,175.40
215
1,998.98
1,019.19
979.79
207,195.61
216
1,998.98
1,014.40
984.58
206,211.03
217
1,998.98
1,009.57
989.41
205,221.62
218
1,998.98
1,004.73
994.25
204,227.37
219
1,998.98
999.86
999.12
203,228.25
220
1,998.98
994.97
1,004.01
202,224.25
221
1,998.98
990.06
1,008.92
201,215.32
222
1,998.98
985.12
1,013.86
200,201.46
223
1,998.98
980.15
1,018.83
199,182.63
224
1,998.98
975.16
1,023.82
198,158.82
225
1,998.98
970.15
1,028.83
197,129.99
226
1,998.98
965.12
1,033.86
196,096.13
227
1,998.98
960.05
1,038.93
195,057.20
228
1,998.98
954.97
1,044.01
194,013.19
229
1,998.98
949.86
1,049.12
192,964.06
230
1,998.98
944.72
1,054.26
191,909.80
231
1,998.98
939.56
1,059.42
190,850.38
232
1,998.98
934.37
1,064.61
189,785.77
233
1,998.98
929.16
1,069.82
188,715.95
234
1,998.98
923.92
1,075.06
187,640.89
235
1,998.98
918.66
1,080.32
186,560.57
236
1,998.98
913.37
1,085.61
185,474.96
237
1,998.98
908.05
1,090.93
184,384.04
238
1,998.98
902.71
1,096.27
183,287.77
239
1,998.98
897.35
1,101.63
182,186.14
240
1,998.98
891.95
1,107.03
181,079.11
241
1,998.98
886.53
1,112.45
179,966.66
242
1,998.98
881.09
1,117.89
178,848.77
243
1,998.98
875.61
1,123.37
177,725.40
244
1,998.98
870.11
1,128.87
176,596.54
245
1,998.98
864.59
1,134.39
175,462.14
246
1,998.98
859.03
1,139.95
174,322.20
247
1,998.98
853.45
1,145.53
173,176.67
248
1,998.98
847.84
1,151.14
172,025.53
249
1,998.98
842.21
1,156.77
170,868.76
250
1,998.98
836.54
1,162.44
169,706.33
251
1,998.98
830.85
1,168.13
168,538.20
252
1,998.98
825.13
1,173.85
167,364.36
253
1,998.98
819.39
1,179.59
166,184.76
254
1,998.98
813.61
1,185.37
164,999.40
255
1,998.98
807.81
1,191.17
163,808.23
256
1,998.98
801.98
1,197.00
162,611.23
257
1,998.98
796.12
1,202.86
161,408.36
258
1,998.98
790.23
1,208.75
160,199.61
259
1,998.98
784.31
1,214.67
158,984.94
260
1,998.98
778.36
1,220.62
157,764.33
261
1,998.98
772.39
1,226.59
156,537.73
262
1,998.98
766.38
1,232.60
155,305.14
263
1,998.98
760.35
1,238.63
154,066.50
264
1,998.98
754.28
1,244.70
152,821.81
265
1,998.98
748.19
1,250.79
151,571.02
266
1,998.98
742.07
1,256.91
150,314.10
267
1,998.98
735.91
1,263.07
149,051.04
268
1,998.98
729.73
1,269.25
147,781.79
269
1,998.98
723.51
1,275.47
146,506.32
270
1,998.98
717.27
1,281.71
145,224.61
271
1,998.98
711.00
1,287.98
143,936.63
272
1,998.98
704.69
1,294.29
142,642.34
273
1,998.98
698.35
1,300.63
141,341.71
274
1,998.98
691.99
1,306.99
140,034.72
275
1,998.98
685.59
1,313.39
138,721.32
276
1,998.98
679.16
1,319.82
137,401.50
277
1,998.98
672.69
1,326.29
136,075.21
278
1,998.98
666.20
1,332.78
134,742.44
279
1,998.98
659.68
1,339.30
133,403.13
280
1,998.98
653.12
1,345.86
132,057.27
281
1,998.98
646.53
1,352.45
130,704.82
282
1,998.98
639.91
1,359.07
129,345.75
283
1,998.98
633.26
1,365.72
127,980.03
284
1,998.98
626.57
1,372.41
126,607.61
285
1,998.98
619.85
1,379.13
125,228.48
286
1,998.98
613.10
1,385.88
123,842.60
287
1,998.98
606.31
1,392.67
122,449.94
288
1,998.98
599.49
1,399.49
121,050.45
289
1,998.98
592.64
1,406.34
119,644.11
290
1,998.98
585.76
1,413.22
118,230.89
291
1,998.98
578.84
1,420.14
116,810.75
292
1,998.98
571.89
1,427.09
115,383.65
293
1,998.98
564.90
1,434.08
113,949.57
294
1,998.98
557.88
1,441.10
112,508.47
295
1,998.98
550.82
1,448.16
111,060.31
296
1,998.98
543.73
1,455.25
109,605.07
297
1,998.98
536.61
1,462.37
108,142.70
298
1,998.98
529.45
1,469.53
106,673.16
299
1,998.98
522.25
1,476.73
105,196.44
300
1,998.98
515.02
1,483.96
103,712.48
301
1,998.98
507.76
1,491.22
102,221.26
302
1,998.98
500.46
1,498.52
100,722.74
303
1,998.98
493.12
1,505.86
99,216.88
304
1,998.98
485.75
1,513.23
97,703.65
305
1,998.98
478.34
1,520.64
96,183.01
306
1,998.98
470.90
1,528.08
94,654.93
307
1,998.98
463.41
1,535.57
93,119.36
308
1,998.98
455.90
1,543.08
91,576.28
309
1,998.98
448.34
1,550.64
90,025.64
310
1,998.98
440.75
1,558.23
88,467.41
311
1,998.98
433.12
1,565.86
86,901.55
312
1,998.98
425.46
1,573.52
85,328.03
313
1,998.98
417.75
1,581.23
83,746.80
314
1,998.98
410.01
1,588.97
82,157.83
315
1,998.98
402.23
1,596.75
80,561.08
316
1,998.98
394.41
1,604.57
78,956.52
317
1,998.98
386.56
1,612.42
77,344.09
318
1,998.98
378.66
1,620.32
75,723.78
319
1,998.98
370.73
1,628.25
74,095.53
320
1,998.98
362.76
1,636.22
72,459.31
321
1,998.98
354.75
1,644.23
70,815.08
322
1,998.98
346.70
1,652.28
69,162.80
323
1,998.98
338.61
1,660.37
67,502.43
324
1,998.98
330.48
1,668.50
65,833.93
325
1,998.98
322.31
1,676.67
64,157.26
326
1,998.98
314.10
1,684.88
62,472.38
327
1,998.98
305.85
1,693.13
60,779.26
328
1,998.98
297.57
1,701.41
59,077.84
329
1,998.98
289.24
1,709.74
57,368.10
330
1,998.98
280.86
1,718.12
55,649.98
331
1,998.98
272.45
1,726.53
53,923.45
332
1,998.98
264.00
1,734.98
52,188.47
333
1,998.98
255.51
1,743.47
50,445.00
334
1,998.98
246.97
1,752.01
48,692.99
335
1,998.98
238.39
1,760.59
46,932.40
336
1,998.98
229.77
1,769.21
45,163.20
337
1,998.98
221.11
1,777.87
43,385.33
338
1,998.98
212.41
1,786.57
41,598.75
339
1,998.98
203.66
1,795.32
39,803.44
340
1,998.98
194.87
1,804.11
37,999.33
341
1,998.98
186.04
1,812.94
36,186.38
342
1,998.98
177.16
1,821.82
34,364.57
343
1,998.98
168.24
1,830.74
32,533.83
344
1,998.98
159.28
1,839.70
30,694.13
345
1,998.98
150.27
1,848.71
28,845.42
346
1,998.98
141.22
1,857.76
26,987.67
347
1,998.98
132.13
1,866.85
25,120.81
348
1,998.98
122.99
1,875.99
23,244.82
349
1,998.98
113.80
1,885.18
21,359.64
350
1,998.98
104.57
1,894.41
19,465.24
351
1,998.98
95.30
1,903.68
17,561.56
352
1,998.98
85.98
1,913.00
15,648.55
353
1,998.98
76.61
1,922.37
13,726.19
354
1,998.98
67.20
1,931.78
11,794.41
355
1,998.98
57.74
1,941.24
9,853.17
356
1,998.98
48.24
1,950.74
7,902.43
357
1,998.98
38.69
1,960.29
5,942.14
358
1,998.98
29.09
1,969.89
3,972.25
359
1,998.98
19.45
1,979.53
1,992.72
360
2,002.47
9.76
1,992.72
0.00
Totals
719,636.29
381,706.29
337,930.00

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