Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,638.65  
 

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
1,638.65
1,162.26
476.39
337,634.61
2
1,638.65
1,160.62
478.03
337,156.58
3
1,638.65
1,158.98
479.67
336,676.90
4
1,638.65
1,157.33
481.32
336,195.58
5
1,638.65
1,155.67
482.98
335,712.60
6
1,638.65
1,154.01
484.64
335,227.96
7
1,638.65
1,152.35
486.30
334,741.66
8
1,638.65
1,150.67
487.98
334,253.68
9
1,638.65
1,149.00
489.65
333,764.03
10
1,638.65
1,147.31
491.34
333,272.69
11
1,638.65
1,145.62
493.03
332,779.67
12
1,638.65
1,143.93
494.72
332,284.95
13
1,638.65
1,142.23
496.42
331,788.53
14
1,638.65
1,140.52
498.13
331,290.40
15
1,638.65
1,138.81
499.84
330,790.56
16
1,638.65
1,137.09
501.56
330,289.00
17
1,638.65
1,135.37
503.28
329,785.72
18
1,638.65
1,133.64
505.01
329,280.71
19
1,638.65
1,131.90
506.75
328,773.96
20
1,638.65
1,130.16
508.49
328,265.47
21
1,638.65
1,128.41
510.24
327,755.24
22
1,638.65
1,126.66
511.99
327,243.25
23
1,638.65
1,124.90
513.75
326,729.49
24
1,638.65
1,123.13
515.52
326,213.98
25
1,638.65
1,121.36
517.29
325,696.69
26
1,638.65
1,119.58
519.07
325,177.62
27
1,638.65
1,117.80
520.85
324,656.77
28
1,638.65
1,116.01
522.64
324,134.13
29
1,638.65
1,114.21
524.44
323,609.69
30
1,638.65
1,112.41
526.24
323,083.45
31
1,638.65
1,110.60
528.05
322,555.39
32
1,638.65
1,108.78
529.87
322,025.53
33
1,638.65
1,106.96
531.69
321,493.84
34
1,638.65
1,105.14
533.51
320,960.33
35
1,638.65
1,103.30
535.35
320,424.98
36
1,638.65
1,101.46
537.19
319,887.79
37
1,638.65
1,099.61
539.04
319,348.75
38
1,638.65
1,097.76
540.89
318,807.86
39
1,638.65
1,095.90
542.75
318,265.12
40
1,638.65
1,094.04
544.61
317,720.50
41
1,638.65
1,092.16
546.49
317,174.02
42
1,638.65
1,090.29
548.36
316,625.65
43
1,638.65
1,088.40
550.25
316,075.40
44
1,638.65
1,086.51
552.14
315,523.26
45
1,638.65
1,084.61
554.04
314,969.22
46
1,638.65
1,082.71
555.94
314,413.28
47
1,638.65
1,080.80
557.85
313,855.43
48
1,638.65
1,078.88
559.77
313,295.65
49
1,638.65
1,076.95
561.70
312,733.96
50
1,638.65
1,075.02
563.63
312,170.33
51
1,638.65
1,073.09
565.56
311,604.77
52
1,638.65
1,071.14
567.51
311,037.26
53
1,638.65
1,069.19
569.46
310,467.80
54
1,638.65
1,067.23
571.42
309,896.38
55
1,638.65
1,065.27
573.38
309,323.00
56
1,638.65
1,063.30
575.35
308,747.65
57
1,638.65
1,061.32
577.33
308,170.32
58
1,638.65
1,059.34
579.31
307,591.00
59
1,638.65
1,057.34
581.31
307,009.70
60
1,638.65
1,055.35
583.30
306,426.39
61
1,638.65
1,053.34
585.31
305,841.08
62
1,638.65
1,051.33
587.32
305,253.76
63
1,638.65
1,049.31
589.34
304,664.42
64
1,638.65
1,047.28
591.37
304,073.06
65
1,638.65
1,045.25
593.40
303,479.66
66
1,638.65
1,043.21
595.44
302,884.22
67
1,638.65
1,041.16
597.49
302,286.73
68
1,638.65
1,039.11
599.54
301,687.19
69
1,638.65
1,037.05
601.60
301,085.59
70
1,638.65
1,034.98
603.67
300,481.93
71
1,638.65
1,032.91
605.74
299,876.18
72
1,638.65
1,030.82
607.83
299,268.36
73
1,638.65
1,028.73
609.92
298,658.44
74
1,638.65
1,026.64
612.01
298,046.43
75
1,638.65
1,024.53
614.12
297,432.31
76
1,638.65
1,022.42
616.23
296,816.09
77
1,638.65
1,020.31
618.34
296,197.74
78
1,638.65
1,018.18
620.47
295,577.27
79
1,638.65
1,016.05
622.60
294,954.67
80
1,638.65
1,013.91
624.74
294,329.93
81
1,638.65
1,011.76
626.89
293,703.04
82
1,638.65
1,009.60
629.05
293,073.99
83
1,638.65
1,007.44
631.21
292,442.78
84
1,638.65
1,005.27
633.38
291,809.40
85
1,638.65
1,003.09
635.56
291,173.85
86
1,638.65
1,000.91
637.74
290,536.11
87
1,638.65
998.72
639.93
289,896.18
88
1,638.65
996.52
642.13
289,254.04
89
1,638.65
994.31
644.34
288,609.71
90
1,638.65
992.10
646.55
287,963.15
91
1,638.65
989.87
648.78
287,314.37
92
1,638.65
987.64
651.01
286,663.37
93
1,638.65
985.41
653.24
286,010.12
94
1,638.65
983.16
655.49
285,354.63
95
1,638.65
980.91
657.74
284,696.89
96
1,638.65
978.65
660.00
284,036.89
97
1,638.65
976.38
662.27
283,374.61
98
1,638.65
974.10
664.55
282,710.06
99
1,638.65
971.82
666.83
282,043.23
100
1,638.65
969.52
669.13
281,374.10
101
1,638.65
967.22
671.43
280,702.67
102
1,638.65
964.92
673.73
280,028.94
103
1,638.65
962.60
676.05
279,352.89
104
1,638.65
960.28
678.37
278,674.52
105
1,638.65
957.94
680.71
277,993.81
106
1,638.65
955.60
683.05
277,310.76
107
1,638.65
953.26
685.39
276,625.37
108
1,638.65
950.90
687.75
275,937.62
109
1,638.65
948.54
690.11
275,247.50
110
1,638.65
946.16
692.49
274,555.02
111
1,638.65
943.78
694.87
273,860.15
112
1,638.65
941.39
697.26
273,162.89
113
1,638.65
939.00
699.65
272,463.24
114
1,638.65
936.59
702.06
271,761.18
115
1,638.65
934.18
704.47
271,056.71
116
1,638.65
931.76
706.89
270,349.82
117
1,638.65
929.33
709.32
269,640.50
118
1,638.65
926.89
711.76
268,928.74
119
1,638.65
924.44
714.21
268,214.53
120
1,638.65
921.99
716.66
267,497.87
121
1,638.65
919.52
719.13
266,778.74
122
1,638.65
917.05
721.60
266,057.14
123
1,638.65
914.57
724.08
265,333.06
124
1,638.65
912.08
726.57
264,606.50
125
1,638.65
909.58
729.07
263,877.43
126
1,638.65
907.08
731.57
263,145.86
127
1,638.65
904.56
734.09
262,411.77
128
1,638.65
902.04
736.61
261,675.16
129
1,638.65
899.51
739.14
260,936.02
130
1,638.65
896.97
741.68
260,194.34
131
1,638.65
894.42
744.23
259,450.11
132
1,638.65
891.86
746.79
258,703.32
133
1,638.65
889.29
749.36
257,953.96
134
1,638.65
886.72
751.93
257,202.03
135
1,638.65
884.13
754.52
256,447.51
136
1,638.65
881.54
757.11
255,690.40
137
1,638.65
878.94
759.71
254,930.68
138
1,638.65
876.32
762.33
254,168.36
139
1,638.65
873.70
764.95
253,403.41
140
1,638.65
871.07
767.58
252,635.84
141
1,638.65
868.44
770.21
251,865.62
142
1,638.65
865.79
772.86
251,092.76
143
1,638.65
863.13
775.52
250,317.24
144
1,638.65
860.47
778.18
249,539.06
145
1,638.65
857.79
780.86
248,758.20
146
1,638.65
855.11
783.54
247,974.65
147
1,638.65
852.41
786.24
247,188.42
148
1,638.65
849.71
788.94
246,399.48
149
1,638.65
847.00
791.65
245,607.82
150
1,638.65
844.28
794.37
244,813.45
151
1,638.65
841.55
797.10
244,016.35
152
1,638.65
838.81
799.84
243,216.50
153
1,638.65
836.06
802.59
242,413.91
154
1,638.65
833.30
805.35
241,608.56
155
1,638.65
830.53
808.12
240,800.44
156
1,638.65
827.75
810.90
239,989.54
157
1,638.65
824.96
813.69
239,175.85
158
1,638.65
822.17
816.48
238,359.37
159
1,638.65
819.36
819.29
237,540.08
160
1,638.65
816.54
822.11
236,717.98
161
1,638.65
813.72
824.93
235,893.04
162
1,638.65
810.88
827.77
235,065.28
163
1,638.65
808.04
830.61
234,234.66
164
1,638.65
805.18
833.47
233,401.19
165
1,638.65
802.32
836.33
232,564.86
166
1,638.65
799.44
839.21
231,725.65
167
1,638.65
796.56
842.09
230,883.56
168
1,638.65
793.66
844.99
230,038.57
169
1,638.65
790.76
847.89
229,190.68
170
1,638.65
787.84
850.81
228,339.87
171
1,638.65
784.92
853.73
227,486.14
172
1,638.65
781.98
856.67
226,629.47
173
1,638.65
779.04
859.61
225,769.86
174
1,638.65
776.08
862.57
224,907.30
175
1,638.65
773.12
865.53
224,041.77
176
1,638.65
770.14
868.51
223,173.26
177
1,638.65
767.16
871.49
222,301.77
178
1,638.65
764.16
874.49
221,427.28
179
1,638.65
761.16
877.49
220,549.79
180
1,638.65
758.14
880.51
219,669.28
181
1,638.65
755.11
883.54
218,785.74
182
1,638.65
752.08
886.57
217,899.16
183
1,638.65
749.03
889.62
217,009.54
184
1,638.65
745.97
892.68
216,116.86
185
1,638.65
742.90
895.75
215,221.12
186
1,638.65
739.82
898.83
214,322.29
187
1,638.65
736.73
901.92
213,420.37
188
1,638.65
733.63
905.02
212,515.35
189
1,638.65
730.52
908.13
211,607.22
190
1,638.65
727.40
911.25
210,695.97
191
1,638.65
724.27
914.38
209,781.59
192
1,638.65
721.12
917.53
208,864.07
193
1,638.65
717.97
920.68
207,943.39
194
1,638.65
714.81
923.84
207,019.54
195
1,638.65
711.63
927.02
206,092.52
196
1,638.65
708.44
930.21
205,162.31
197
1,638.65
705.25
933.40
204,228.91
198
1,638.65
702.04
936.61
203,292.30
199
1,638.65
698.82
939.83
202,352.46
200
1,638.65
695.59
943.06
201,409.40
201
1,638.65
692.34
946.31
200,463.10
202
1,638.65
689.09
949.56
199,513.54
203
1,638.65
685.83
952.82
198,560.72
204
1,638.65
682.55
956.10
197,604.62
205
1,638.65
679.27
959.38
196,645.23
206
1,638.65
675.97
962.68
195,682.55
207
1,638.65
672.66
965.99
194,716.56
208
1,638.65
669.34
969.31
193,747.25
209
1,638.65
666.01
972.64
192,774.60
210
1,638.65
662.66
975.99
191,798.62
211
1,638.65
659.31
979.34
190,819.28
212
1,638.65
655.94
982.71
189,836.57
213
1,638.65
652.56
986.09
188,850.48
214
1,638.65
649.17
989.48
187,861.00
215
1,638.65
645.77
992.88
186,868.13
216
1,638.65
642.36
996.29
185,871.83
217
1,638.65
638.93
999.72
184,872.12
218
1,638.65
635.50
1,003.15
183,868.97
219
1,638.65
632.05
1,006.60
182,862.37
220
1,638.65
628.59
1,010.06
181,852.31
221
1,638.65
625.12
1,013.53
180,838.77
222
1,638.65
621.63
1,017.02
179,821.76
223
1,638.65
618.14
1,020.51
178,801.24
224
1,638.65
614.63
1,024.02
177,777.22
225
1,638.65
611.11
1,027.54
176,749.68
226
1,638.65
607.58
1,031.07
175,718.61
227
1,638.65
604.03
1,034.62
174,683.99
228
1,638.65
600.48
1,038.17
173,645.82
229
1,638.65
596.91
1,041.74
172,604.08
230
1,638.65
593.33
1,045.32
171,558.75
231
1,638.65
589.73
1,048.92
170,509.84
232
1,638.65
586.13
1,052.52
169,457.31
233
1,638.65
582.51
1,056.14
168,401.17
234
1,638.65
578.88
1,059.77
167,341.40
235
1,638.65
575.24
1,063.41
166,277.99
236
1,638.65
571.58
1,067.07
165,210.92
237
1,638.65
567.91
1,070.74
164,140.18
238
1,638.65
564.23
1,074.42
163,065.76
239
1,638.65
560.54
1,078.11
161,987.65
240
1,638.65
556.83
1,081.82
160,905.83
241
1,638.65
553.11
1,085.54
159,820.30
242
1,638.65
549.38
1,089.27
158,731.03
243
1,638.65
545.64
1,093.01
157,638.02
244
1,638.65
541.88
1,096.77
156,541.25
245
1,638.65
538.11
1,100.54
155,440.71
246
1,638.65
534.33
1,104.32
154,336.39
247
1,638.65
530.53
1,108.12
153,228.27
248
1,638.65
526.72
1,111.93
152,116.34
249
1,638.65
522.90
1,115.75
151,000.59
250
1,638.65
519.06
1,119.59
149,881.00
251
1,638.65
515.22
1,123.43
148,757.57
252
1,638.65
511.35
1,127.30
147,630.27
253
1,638.65
507.48
1,131.17
146,499.10
254
1,638.65
503.59
1,135.06
145,364.04
255
1,638.65
499.69
1,138.96
144,225.08
256
1,638.65
495.77
1,142.88
143,082.21
257
1,638.65
491.85
1,146.80
141,935.40
258
1,638.65
487.90
1,150.75
140,784.65
259
1,638.65
483.95
1,154.70
139,629.95
260
1,638.65
479.98
1,158.67
138,471.28
261
1,638.65
476.00
1,162.65
137,308.62
262
1,638.65
472.00
1,166.65
136,141.97
263
1,638.65
467.99
1,170.66
134,971.31
264
1,638.65
463.96
1,174.69
133,796.63
265
1,638.65
459.93
1,178.72
132,617.90
266
1,638.65
455.87
1,182.78
131,435.13
267
1,638.65
451.81
1,186.84
130,248.28
268
1,638.65
447.73
1,190.92
129,057.36
269
1,638.65
443.63
1,195.02
127,862.35
270
1,638.65
439.53
1,199.12
126,663.22
271
1,638.65
435.40
1,203.25
125,459.98
272
1,638.65
431.27
1,207.38
124,252.60
273
1,638.65
427.12
1,211.53
123,041.07
274
1,638.65
422.95
1,215.70
121,825.37
275
1,638.65
418.77
1,219.88
120,605.49
276
1,638.65
414.58
1,224.07
119,381.42
277
1,638.65
410.37
1,228.28
118,153.15
278
1,638.65
406.15
1,232.50
116,920.65
279
1,638.65
401.91
1,236.74
115,683.91
280
1,638.65
397.66
1,240.99
114,442.93
281
1,638.65
393.40
1,245.25
113,197.68
282
1,638.65
389.12
1,249.53
111,948.14
283
1,638.65
384.82
1,253.83
110,694.31
284
1,638.65
380.51
1,258.14
109,436.18
285
1,638.65
376.19
1,262.46
108,173.71
286
1,638.65
371.85
1,266.80
106,906.91
287
1,638.65
367.49
1,271.16
105,635.75
288
1,638.65
363.12
1,275.53
104,360.23
289
1,638.65
358.74
1,279.91
103,080.31
290
1,638.65
354.34
1,284.31
101,796.00
291
1,638.65
349.92
1,288.73
100,507.28
292
1,638.65
345.49
1,293.16
99,214.12
293
1,638.65
341.05
1,297.60
97,916.52
294
1,638.65
336.59
1,302.06
96,614.46
295
1,638.65
332.11
1,306.54
95,307.92
296
1,638.65
327.62
1,311.03
93,996.89
297
1,638.65
323.11
1,315.54
92,681.35
298
1,638.65
318.59
1,320.06
91,361.30
299
1,638.65
314.05
1,324.60
90,036.70
300
1,638.65
309.50
1,329.15
88,707.55
301
1,638.65
304.93
1,333.72
87,373.83
302
1,638.65
300.35
1,338.30
86,035.53
303
1,638.65
295.75
1,342.90
84,692.63
304
1,638.65
291.13
1,347.52
83,345.11
305
1,638.65
286.50
1,352.15
81,992.96
306
1,638.65
281.85
1,356.80
80,636.16
307
1,638.65
277.19
1,361.46
79,274.70
308
1,638.65
272.51
1,366.14
77,908.55
309
1,638.65
267.81
1,370.84
76,537.71
310
1,638.65
263.10
1,375.55
75,162.16
311
1,638.65
258.37
1,380.28
73,781.88
312
1,638.65
253.63
1,385.02
72,396.86
313
1,638.65
248.86
1,389.79
71,007.07
314
1,638.65
244.09
1,394.56
69,612.51
315
1,638.65
239.29
1,399.36
68,213.15
316
1,638.65
234.48
1,404.17
66,808.98
317
1,638.65
229.66
1,408.99
65,399.99
318
1,638.65
224.81
1,413.84
63,986.15
319
1,638.65
219.95
1,418.70
62,567.45
320
1,638.65
215.08
1,423.57
61,143.88
321
1,638.65
210.18
1,428.47
59,715.41
322
1,638.65
205.27
1,433.38
58,282.03
323
1,638.65
200.34
1,438.31
56,843.73
324
1,638.65
195.40
1,443.25
55,400.48
325
1,638.65
190.44
1,448.21
53,952.27
326
1,638.65
185.46
1,453.19
52,499.08
327
1,638.65
180.47
1,458.18
51,040.89
328
1,638.65
175.45
1,463.20
49,577.70
329
1,638.65
170.42
1,468.23
48,109.47
330
1,638.65
165.38
1,473.27
46,636.20
331
1,638.65
160.31
1,478.34
45,157.86
332
1,638.65
155.23
1,483.42
43,674.44
333
1,638.65
150.13
1,488.52
42,185.92
334
1,638.65
145.01
1,493.64
40,692.28
335
1,638.65
139.88
1,498.77
39,193.51
336
1,638.65
134.73
1,503.92
37,689.59
337
1,638.65
129.56
1,509.09
36,180.50
338
1,638.65
124.37
1,514.28
34,666.22
339
1,638.65
119.17
1,519.48
33,146.74
340
1,638.65
113.94
1,524.71
31,622.03
341
1,638.65
108.70
1,529.95
30,092.08
342
1,638.65
103.44
1,535.21
28,556.87
343
1,638.65
98.16
1,540.49
27,016.38
344
1,638.65
92.87
1,545.78
25,470.60
345
1,638.65
87.56
1,551.09
23,919.51
346
1,638.65
82.22
1,556.43
22,363.08
347
1,638.65
76.87
1,561.78
20,801.30
348
1,638.65
71.50
1,567.15
19,234.16
349
1,638.65
66.12
1,572.53
17,661.63
350
1,638.65
60.71
1,577.94
16,083.69
351
1,638.65
55.29
1,583.36
14,500.33
352
1,638.65
49.84
1,588.81
12,911.52
353
1,638.65
44.38
1,594.27
11,317.25
354
1,638.65
38.90
1,599.75
9,717.51
355
1,638.65
33.40
1,605.25
8,112.26
356
1,638.65
27.89
1,610.76
6,501.50
357
1,638.65
22.35
1,616.30
4,885.20
358
1,638.65
16.79
1,621.86
3,263.34
359
1,638.65
11.22
1,627.43
1,635.91
360
1,641.53
5.62
1,635.91
0.00
Totals
589,916.88
251,805.88
338,111.00

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