Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,000.05  
 

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
2,000.05
1,655.34
344.71
337,766.29
2
2,000.05
1,653.65
346.40
337,419.88
3
2,000.05
1,651.95
348.10
337,071.78
4
2,000.05
1,650.25
349.80
336,721.98
5
2,000.05
1,648.53
351.52
336,370.47
6
2,000.05
1,646.81
353.24
336,017.23
7
2,000.05
1,645.08
354.97
335,662.26
8
2,000.05
1,643.35
356.70
335,305.56
9
2,000.05
1,641.60
358.45
334,947.11
10
2,000.05
1,639.85
360.20
334,586.91
11
2,000.05
1,638.08
361.97
334,224.94
12
2,000.05
1,636.31
363.74
333,861.20
13
2,000.05
1,634.53
365.52
333,495.68
14
2,000.05
1,632.74
367.31
333,128.37
15
2,000.05
1,630.94
369.11
332,759.26
16
2,000.05
1,629.13
370.92
332,388.34
17
2,000.05
1,627.32
372.73
332,015.61
18
2,000.05
1,625.49
374.56
331,641.05
19
2,000.05
1,623.66
376.39
331,264.66
20
2,000.05
1,621.82
378.23
330,886.43
21
2,000.05
1,619.96
380.09
330,506.34
22
2,000.05
1,618.10
381.95
330,124.40
23
2,000.05
1,616.23
383.82
329,740.58
24
2,000.05
1,614.35
385.70
329,354.88
25
2,000.05
1,612.47
387.58
328,967.30
26
2,000.05
1,610.57
389.48
328,577.82
27
2,000.05
1,608.66
391.39
328,186.43
28
2,000.05
1,606.75
393.30
327,793.13
29
2,000.05
1,604.82
395.23
327,397.90
30
2,000.05
1,602.89
397.16
327,000.73
31
2,000.05
1,600.94
399.11
326,601.63
32
2,000.05
1,598.99
401.06
326,200.56
33
2,000.05
1,597.02
403.03
325,797.54
34
2,000.05
1,595.05
405.00
325,392.54
35
2,000.05
1,593.07
406.98
324,985.55
36
2,000.05
1,591.08
408.97
324,576.58
37
2,000.05
1,589.07
410.98
324,165.60
38
2,000.05
1,587.06
412.99
323,752.61
39
2,000.05
1,585.04
415.01
323,337.60
40
2,000.05
1,583.01
417.04
322,920.56
41
2,000.05
1,580.97
419.08
322,501.47
42
2,000.05
1,578.91
421.14
322,080.34
43
2,000.05
1,576.85
423.20
321,657.14
44
2,000.05
1,574.78
425.27
321,231.87
45
2,000.05
1,572.70
427.35
320,804.52
46
2,000.05
1,570.61
429.44
320,375.07
47
2,000.05
1,568.50
431.55
319,943.53
48
2,000.05
1,566.39
433.66
319,509.87
49
2,000.05
1,564.27
435.78
319,074.08
50
2,000.05
1,562.13
437.92
318,636.17
51
2,000.05
1,559.99
440.06
318,196.11
52
2,000.05
1,557.84
442.21
317,753.89
53
2,000.05
1,555.67
444.38
317,309.51
54
2,000.05
1,553.49
446.56
316,862.96
55
2,000.05
1,551.31
448.74
316,414.21
56
2,000.05
1,549.11
450.94
315,963.27
57
2,000.05
1,546.90
453.15
315,510.13
58
2,000.05
1,544.69
455.36
315,054.76
59
2,000.05
1,542.46
457.59
314,597.17
60
2,000.05
1,540.22
459.83
314,137.33
61
2,000.05
1,537.96
462.09
313,675.25
62
2,000.05
1,535.70
464.35
313,210.90
63
2,000.05
1,533.43
466.62
312,744.28
64
2,000.05
1,531.14
468.91
312,275.37
65
2,000.05
1,528.85
471.20
311,804.17
66
2,000.05
1,526.54
473.51
311,330.66
67
2,000.05
1,524.22
475.83
310,854.83
68
2,000.05
1,521.89
478.16
310,376.68
69
2,000.05
1,519.55
480.50
309,896.18
70
2,000.05
1,517.20
482.85
309,413.33
71
2,000.05
1,514.84
485.21
308,928.12
72
2,000.05
1,512.46
487.59
308,440.53
73
2,000.05
1,510.07
489.98
307,950.55
74
2,000.05
1,507.67
492.38
307,458.18
75
2,000.05
1,505.26
494.79
306,963.39
76
2,000.05
1,502.84
497.21
306,466.18
77
2,000.05
1,500.41
499.64
305,966.54
78
2,000.05
1,497.96
502.09
305,464.45
79
2,000.05
1,495.50
504.55
304,959.90
80
2,000.05
1,493.03
507.02
304,452.89
81
2,000.05
1,490.55
509.50
303,943.39
82
2,000.05
1,488.06
511.99
303,431.39
83
2,000.05
1,485.55
514.50
302,916.89
84
2,000.05
1,483.03
517.02
302,399.87
85
2,000.05
1,480.50
519.55
301,880.32
86
2,000.05
1,477.96
522.09
301,358.23
87
2,000.05
1,475.40
524.65
300,833.58
88
2,000.05
1,472.83
527.22
300,306.36
89
2,000.05
1,470.25
529.80
299,776.56
90
2,000.05
1,467.66
532.39
299,244.16
91
2,000.05
1,465.05
535.00
298,709.16
92
2,000.05
1,462.43
537.62
298,171.54
93
2,000.05
1,459.80
540.25
297,631.29
94
2,000.05
1,457.15
542.90
297,088.40
95
2,000.05
1,454.50
545.55
296,542.84
96
2,000.05
1,451.82
548.23
295,994.62
97
2,000.05
1,449.14
550.91
295,443.71
98
2,000.05
1,446.44
553.61
294,890.10
99
2,000.05
1,443.73
556.32
294,333.78
100
2,000.05
1,441.01
559.04
293,774.74
101
2,000.05
1,438.27
561.78
293,212.96
102
2,000.05
1,435.52
564.53
292,648.43
103
2,000.05
1,432.76
567.29
292,081.14
104
2,000.05
1,429.98
570.07
291,511.07
105
2,000.05
1,427.19
572.86
290,938.21
106
2,000.05
1,424.38
575.67
290,362.55
107
2,000.05
1,421.57
578.48
289,784.06
108
2,000.05
1,418.73
581.32
289,202.75
109
2,000.05
1,415.89
584.16
288,618.59
110
2,000.05
1,413.03
587.02
288,031.57
111
2,000.05
1,410.15
589.90
287,441.67
112
2,000.05
1,407.27
592.78
286,848.89
113
2,000.05
1,404.36
595.69
286,253.20
114
2,000.05
1,401.45
598.60
285,654.60
115
2,000.05
1,398.52
601.53
285,053.07
116
2,000.05
1,395.57
604.48
284,448.59
117
2,000.05
1,392.61
607.44
283,841.15
118
2,000.05
1,389.64
610.41
283,230.74
119
2,000.05
1,386.65
613.40
282,617.34
120
2,000.05
1,383.65
616.40
282,000.94
121
2,000.05
1,380.63
619.42
281,381.52
122
2,000.05
1,377.60
622.45
280,759.06
123
2,000.05
1,374.55
625.50
280,133.56
124
2,000.05
1,371.49
628.56
279,505.00
125
2,000.05
1,368.41
631.64
278,873.36
126
2,000.05
1,365.32
634.73
278,238.63
127
2,000.05
1,362.21
637.84
277,600.79
128
2,000.05
1,359.09
640.96
276,959.83
129
2,000.05
1,355.95
644.10
276,315.73
130
2,000.05
1,352.80
647.25
275,668.47
131
2,000.05
1,349.63
650.42
275,018.05
132
2,000.05
1,346.44
653.61
274,364.44
133
2,000.05
1,343.24
656.81
273,707.63
134
2,000.05
1,340.03
660.02
273,047.61
135
2,000.05
1,336.80
663.25
272,384.36
136
2,000.05
1,333.55
666.50
271,717.85
137
2,000.05
1,330.29
669.76
271,048.09
138
2,000.05
1,327.01
673.04
270,375.05
139
2,000.05
1,323.71
676.34
269,698.71
140
2,000.05
1,320.40
679.65
269,019.06
141
2,000.05
1,317.07
682.98
268,336.08
142
2,000.05
1,313.73
686.32
267,649.76
143
2,000.05
1,310.37
689.68
266,960.08
144
2,000.05
1,306.99
693.06
266,267.02
145
2,000.05
1,303.60
696.45
265,570.57
146
2,000.05
1,300.19
699.86
264,870.71
147
2,000.05
1,296.76
703.29
264,167.42
148
2,000.05
1,293.32
706.73
263,460.69
149
2,000.05
1,289.86
710.19
262,750.50
150
2,000.05
1,286.38
713.67
262,036.83
151
2,000.05
1,282.89
717.16
261,319.67
152
2,000.05
1,279.38
720.67
260,599.00
153
2,000.05
1,275.85
724.20
259,874.80
154
2,000.05
1,272.30
727.75
259,147.05
155
2,000.05
1,268.74
731.31
258,415.74
156
2,000.05
1,265.16
734.89
257,680.85
157
2,000.05
1,261.56
738.49
256,942.36
158
2,000.05
1,257.95
742.10
256,200.26
159
2,000.05
1,254.31
745.74
255,454.53
160
2,000.05
1,250.66
749.39
254,705.14
161
2,000.05
1,246.99
753.06
253,952.08
162
2,000.05
1,243.31
756.74
253,195.34
163
2,000.05
1,239.60
760.45
252,434.89
164
2,000.05
1,235.88
764.17
251,670.72
165
2,000.05
1,232.14
767.91
250,902.81
166
2,000.05
1,228.38
771.67
250,131.14
167
2,000.05
1,224.60
775.45
249,355.69
168
2,000.05
1,220.80
779.25
248,576.44
169
2,000.05
1,216.99
783.06
247,793.38
170
2,000.05
1,213.16
786.89
247,006.48
171
2,000.05
1,209.30
790.75
246,215.74
172
2,000.05
1,205.43
794.62
245,421.12
173
2,000.05
1,201.54
798.51
244,622.61
174
2,000.05
1,197.63
802.42
243,820.19
175
2,000.05
1,193.70
806.35
243,013.84
176
2,000.05
1,189.76
810.29
242,203.55
177
2,000.05
1,185.79
814.26
241,389.29
178
2,000.05
1,181.80
818.25
240,571.04
179
2,000.05
1,177.80
822.25
239,748.78
180
2,000.05
1,173.77
826.28
238,922.50
181
2,000.05
1,169.72
830.33
238,092.18
182
2,000.05
1,165.66
834.39
237,257.79
183
2,000.05
1,161.57
838.48
236,419.31
184
2,000.05
1,157.47
842.58
235,576.73
185
2,000.05
1,153.34
846.71
234,730.03
186
2,000.05
1,149.20
850.85
233,879.18
187
2,000.05
1,145.03
855.02
233,024.16
188
2,000.05
1,140.85
859.20
232,164.96
189
2,000.05
1,136.64
863.41
231,301.55
190
2,000.05
1,132.41
867.64
230,433.91
191
2,000.05
1,128.17
871.88
229,562.03
192
2,000.05
1,123.90
876.15
228,685.88
193
2,000.05
1,119.61
880.44
227,805.43
194
2,000.05
1,115.30
884.75
226,920.68
195
2,000.05
1,110.97
889.08
226,031.60
196
2,000.05
1,106.61
893.44
225,138.16
197
2,000.05
1,102.24
897.81
224,240.35
198
2,000.05
1,097.84
902.21
223,338.14
199
2,000.05
1,093.43
906.62
222,431.52
200
2,000.05
1,088.99
911.06
221,520.46
201
2,000.05
1,084.53
915.52
220,604.93
202
2,000.05
1,080.04
920.01
219,684.93
203
2,000.05
1,075.54
924.51
218,760.42
204
2,000.05
1,071.01
929.04
217,831.38
205
2,000.05
1,066.47
933.58
216,897.80
206
2,000.05
1,061.90
938.15
215,959.65
207
2,000.05
1,057.30
942.75
215,016.90
208
2,000.05
1,052.69
947.36
214,069.54
209
2,000.05
1,048.05
952.00
213,117.53
210
2,000.05
1,043.39
956.66
212,160.87
211
2,000.05
1,038.70
961.35
211,199.53
212
2,000.05
1,034.00
966.05
210,233.47
213
2,000.05
1,029.27
970.78
209,262.69
214
2,000.05
1,024.52
975.53
208,287.16
215
2,000.05
1,019.74
980.31
207,306.85
216
2,000.05
1,014.94
985.11
206,321.74
217
2,000.05
1,010.12
989.93
205,331.80
218
2,000.05
1,005.27
994.78
204,337.02
219
2,000.05
1,000.40
999.65
203,337.37
220
2,000.05
995.51
1,004.54
202,332.83
221
2,000.05
990.59
1,009.46
201,323.37
222
2,000.05
985.65
1,014.40
200,308.96
223
2,000.05
980.68
1,019.37
199,289.59
224
2,000.05
975.69
1,024.36
198,265.23
225
2,000.05
970.67
1,029.38
197,235.85
226
2,000.05
965.63
1,034.42
196,201.44
227
2,000.05
960.57
1,039.48
195,161.96
228
2,000.05
955.48
1,044.57
194,117.39
229
2,000.05
950.37
1,049.68
193,067.70
230
2,000.05
945.23
1,054.82
192,012.88
231
2,000.05
940.06
1,059.99
190,952.89
232
2,000.05
934.87
1,065.18
189,887.72
233
2,000.05
929.66
1,070.39
188,817.33
234
2,000.05
924.42
1,075.63
187,741.69
235
2,000.05
919.15
1,080.90
186,660.80
236
2,000.05
913.86
1,086.19
185,574.61
237
2,000.05
908.54
1,091.51
184,483.10
238
2,000.05
903.20
1,096.85
183,386.25
239
2,000.05
897.83
1,102.22
182,284.03
240
2,000.05
892.43
1,107.62
181,176.41
241
2,000.05
887.01
1,113.04
180,063.37
242
2,000.05
881.56
1,118.49
178,944.88
243
2,000.05
876.08
1,123.97
177,820.91
244
2,000.05
870.58
1,129.47
176,691.44
245
2,000.05
865.05
1,135.00
175,556.45
246
2,000.05
859.50
1,140.55
174,415.89
247
2,000.05
853.91
1,146.14
173,269.75
248
2,000.05
848.30
1,151.75
172,118.00
249
2,000.05
842.66
1,157.39
170,960.61
250
2,000.05
836.99
1,163.06
169,797.56
251
2,000.05
831.30
1,168.75
168,628.81
252
2,000.05
825.58
1,174.47
167,454.34
253
2,000.05
819.83
1,180.22
166,274.12
254
2,000.05
814.05
1,186.00
165,088.12
255
2,000.05
808.24
1,191.81
163,896.31
256
2,000.05
802.41
1,197.64
162,698.67
257
2,000.05
796.55
1,203.50
161,495.16
258
2,000.05
790.65
1,209.40
160,285.77
259
2,000.05
784.73
1,215.32
159,070.45
260
2,000.05
778.78
1,221.27
157,849.18
261
2,000.05
772.80
1,227.25
156,621.94
262
2,000.05
766.79
1,233.26
155,388.68
263
2,000.05
760.76
1,239.29
154,149.39
264
2,000.05
754.69
1,245.36
152,904.03
265
2,000.05
748.59
1,251.46
151,652.57
266
2,000.05
742.47
1,257.58
150,394.99
267
2,000.05
736.31
1,263.74
149,131.24
268
2,000.05
730.12
1,269.93
147,861.32
269
2,000.05
723.90
1,276.15
146,585.17
270
2,000.05
717.66
1,282.39
145,302.78
271
2,000.05
711.38
1,288.67
144,014.11
272
2,000.05
705.07
1,294.98
142,719.12
273
2,000.05
698.73
1,301.32
141,417.80
274
2,000.05
692.36
1,307.69
140,110.11
275
2,000.05
685.96
1,314.09
138,796.02
276
2,000.05
679.52
1,320.53
137,475.49
277
2,000.05
673.06
1,326.99
136,148.50
278
2,000.05
666.56
1,333.49
134,815.01
279
2,000.05
660.03
1,340.02
133,474.99
280
2,000.05
653.47
1,346.58
132,128.41
281
2,000.05
646.88
1,353.17
130,775.24
282
2,000.05
640.25
1,359.80
129,415.44
283
2,000.05
633.60
1,366.45
128,048.99
284
2,000.05
626.91
1,373.14
126,675.85
285
2,000.05
620.18
1,379.87
125,295.98
286
2,000.05
613.43
1,386.62
123,909.36
287
2,000.05
606.64
1,393.41
122,515.95
288
2,000.05
599.82
1,400.23
121,115.71
289
2,000.05
592.96
1,407.09
119,708.63
290
2,000.05
586.07
1,413.98
118,294.65
291
2,000.05
579.15
1,420.90
116,873.75
292
2,000.05
572.19
1,427.86
115,445.90
293
2,000.05
565.20
1,434.85
114,011.05
294
2,000.05
558.18
1,441.87
112,569.18
295
2,000.05
551.12
1,448.93
111,120.25
296
2,000.05
544.03
1,456.02
109,664.23
297
2,000.05
536.90
1,463.15
108,201.07
298
2,000.05
529.73
1,470.32
106,730.76
299
2,000.05
522.54
1,477.51
105,253.24
300
2,000.05
515.30
1,484.75
103,768.50
301
2,000.05
508.03
1,492.02
102,276.48
302
2,000.05
500.73
1,499.32
100,777.16
303
2,000.05
493.39
1,506.66
99,270.50
304
2,000.05
486.01
1,514.04
97,756.46
305
2,000.05
478.60
1,521.45
96,235.01
306
2,000.05
471.15
1,528.90
94,706.11
307
2,000.05
463.67
1,536.38
93,169.72
308
2,000.05
456.14
1,543.91
91,625.82
309
2,000.05
448.58
1,551.47
90,074.35
310
2,000.05
440.99
1,559.06
88,515.29
311
2,000.05
433.36
1,566.69
86,948.60
312
2,000.05
425.69
1,574.36
85,374.23
313
2,000.05
417.98
1,582.07
83,792.16
314
2,000.05
410.23
1,589.82
82,202.34
315
2,000.05
402.45
1,597.60
80,604.74
316
2,000.05
394.63
1,605.42
78,999.32
317
2,000.05
386.77
1,613.28
77,386.04
318
2,000.05
378.87
1,621.18
75,764.86
319
2,000.05
370.93
1,629.12
74,135.74
320
2,000.05
362.96
1,637.09
72,498.64
321
2,000.05
354.94
1,645.11
70,853.53
322
2,000.05
346.89
1,653.16
69,200.37
323
2,000.05
338.79
1,661.26
67,539.12
324
2,000.05
330.66
1,669.39
65,869.73
325
2,000.05
322.49
1,677.56
64,192.16
326
2,000.05
314.27
1,685.78
62,506.39
327
2,000.05
306.02
1,694.03
60,812.36
328
2,000.05
297.73
1,702.32
59,110.03
329
2,000.05
289.39
1,710.66
57,399.38
330
2,000.05
281.02
1,719.03
55,680.35
331
2,000.05
272.60
1,727.45
53,952.90
332
2,000.05
264.14
1,735.91
52,216.99
333
2,000.05
255.65
1,744.40
50,472.59
334
2,000.05
247.11
1,752.94
48,719.64
335
2,000.05
238.52
1,761.53
46,958.12
336
2,000.05
229.90
1,770.15
45,187.97
337
2,000.05
221.23
1,778.82
43,409.15
338
2,000.05
212.52
1,787.53
41,621.62
339
2,000.05
203.77
1,796.28
39,825.34
340
2,000.05
194.98
1,805.07
38,020.27
341
2,000.05
186.14
1,813.91
36,206.36
342
2,000.05
177.26
1,822.79
34,383.57
343
2,000.05
168.34
1,831.71
32,551.86
344
2,000.05
159.37
1,840.68
30,711.18
345
2,000.05
150.36
1,849.69
28,861.49
346
2,000.05
141.30
1,858.75
27,002.74
347
2,000.05
132.20
1,867.85
25,134.89
348
2,000.05
123.06
1,876.99
23,257.89
349
2,000.05
113.87
1,886.18
21,371.71
350
2,000.05
104.63
1,895.42
19,476.29
351
2,000.05
95.35
1,904.70
17,571.60
352
2,000.05
86.03
1,914.02
15,657.57
353
2,000.05
76.66
1,923.39
13,734.18
354
2,000.05
67.24
1,932.81
11,801.37
355
2,000.05
57.78
1,942.27
9,859.10
356
2,000.05
48.27
1,951.78
7,907.32
357
2,000.05
38.71
1,961.34
5,945.98
358
2,000.05
29.11
1,970.94
3,975.04
359
2,000.05
19.46
1,980.59
1,994.45
360
2,004.22
9.76
1,994.45
0.00
Totals
720,022.17
381,911.17
338,111.00

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