Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,670.50  
 

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
1,670.50
1,202.66
467.84
339,107.16
2
1,670.50
1,201.00
469.50
338,637.67
3
1,670.50
1,199.34
471.16
338,166.51
4
1,670.50
1,197.67
472.83
337,693.68
5
1,670.50
1,196.00
474.50
337,219.18
6
1,670.50
1,194.32
476.18
336,743.00
7
1,670.50
1,192.63
477.87
336,265.13
8
1,670.50
1,190.94
479.56
335,785.57
9
1,670.50
1,189.24
481.26
335,304.31
10
1,670.50
1,187.54
482.96
334,821.34
11
1,670.50
1,185.83
484.67
334,336.67
12
1,670.50
1,184.11
486.39
333,850.28
13
1,670.50
1,182.39
488.11
333,362.17
14
1,670.50
1,180.66
489.84
332,872.32
15
1,670.50
1,178.92
491.58
332,380.75
16
1,670.50
1,177.18
493.32
331,887.43
17
1,670.50
1,175.43
495.07
331,392.36
18
1,670.50
1,173.68
496.82
330,895.54
19
1,670.50
1,171.92
498.58
330,396.97
20
1,670.50
1,170.16
500.34
329,896.62
21
1,670.50
1,168.38
502.12
329,394.50
22
1,670.50
1,166.61
503.89
328,890.61
23
1,670.50
1,164.82
505.68
328,384.93
24
1,670.50
1,163.03
507.47
327,877.46
25
1,670.50
1,161.23
509.27
327,368.19
26
1,670.50
1,159.43
511.07
326,857.12
27
1,670.50
1,157.62
512.88
326,344.24
28
1,670.50
1,155.80
514.70
325,829.54
29
1,670.50
1,153.98
516.52
325,313.02
30
1,670.50
1,152.15
518.35
324,794.67
31
1,670.50
1,150.31
520.19
324,274.49
32
1,670.50
1,148.47
522.03
323,752.46
33
1,670.50
1,146.62
523.88
323,228.58
34
1,670.50
1,144.77
525.73
322,702.85
35
1,670.50
1,142.91
527.59
322,175.26
36
1,670.50
1,141.04
529.46
321,645.80
37
1,670.50
1,139.16
531.34
321,114.46
38
1,670.50
1,137.28
533.22
320,581.24
39
1,670.50
1,135.39
535.11
320,046.13
40
1,670.50
1,133.50
537.00
319,509.13
41
1,670.50
1,131.59
538.91
318,970.22
42
1,670.50
1,129.69
540.81
318,429.41
43
1,670.50
1,127.77
542.73
317,886.68
44
1,670.50
1,125.85
544.65
317,342.03
45
1,670.50
1,123.92
546.58
316,795.45
46
1,670.50
1,121.98
548.52
316,246.93
47
1,670.50
1,120.04
550.46
315,696.47
48
1,670.50
1,118.09
552.41
315,144.06
49
1,670.50
1,116.14
554.36
314,589.70
50
1,670.50
1,114.17
556.33
314,033.37
51
1,670.50
1,112.20
558.30
313,475.07
52
1,670.50
1,110.22
560.28
312,914.80
53
1,670.50
1,108.24
562.26
312,352.54
54
1,670.50
1,106.25
564.25
311,788.29
55
1,670.50
1,104.25
566.25
311,222.04
56
1,670.50
1,102.24
568.26
310,653.78
57
1,670.50
1,100.23
570.27
310,083.51
58
1,670.50
1,098.21
572.29
309,511.22
59
1,670.50
1,096.19
574.31
308,936.91
60
1,670.50
1,094.15
576.35
308,360.56
61
1,670.50
1,092.11
578.39
307,782.17
62
1,670.50
1,090.06
580.44
307,201.73
63
1,670.50
1,088.01
582.49
306,619.24
64
1,670.50
1,085.94
584.56
306,034.68
65
1,670.50
1,083.87
586.63
305,448.06
66
1,670.50
1,081.80
588.70
304,859.35
67
1,670.50
1,079.71
590.79
304,268.56
68
1,670.50
1,077.62
592.88
303,675.68
69
1,670.50
1,075.52
594.98
303,080.70
70
1,670.50
1,073.41
597.09
302,483.61
71
1,670.50
1,071.30
599.20
301,884.40
72
1,670.50
1,069.17
601.33
301,283.08
73
1,670.50
1,067.04
603.46
300,679.62
74
1,670.50
1,064.91
605.59
300,074.03
75
1,670.50
1,062.76
607.74
299,466.29
76
1,670.50
1,060.61
609.89
298,856.40
77
1,670.50
1,058.45
612.05
298,244.35
78
1,670.50
1,056.28
614.22
297,630.13
79
1,670.50
1,054.11
616.39
297,013.74
80
1,670.50
1,051.92
618.58
296,395.16
81
1,670.50
1,049.73
620.77
295,774.40
82
1,670.50
1,047.53
622.97
295,151.43
83
1,670.50
1,045.33
625.17
294,526.26
84
1,670.50
1,043.11
627.39
293,898.87
85
1,670.50
1,040.89
629.61
293,269.26
86
1,670.50
1,038.66
631.84
292,637.43
87
1,670.50
1,036.42
634.08
292,003.35
88
1,670.50
1,034.18
636.32
291,367.03
89
1,670.50
1,031.92
638.58
290,728.45
90
1,670.50
1,029.66
640.84
290,087.62
91
1,670.50
1,027.39
643.11
289,444.51
92
1,670.50
1,025.12
645.38
288,799.13
93
1,670.50
1,022.83
647.67
288,151.46
94
1,670.50
1,020.54
649.96
287,501.49
95
1,670.50
1,018.23
652.27
286,849.23
96
1,670.50
1,015.92
654.58
286,194.65
97
1,670.50
1,013.61
656.89
285,537.76
98
1,670.50
1,011.28
659.22
284,878.54
99
1,670.50
1,008.94
661.56
284,216.98
100
1,670.50
1,006.60
663.90
283,553.08
101
1,670.50
1,004.25
666.25
282,886.84
102
1,670.50
1,001.89
668.61
282,218.23
103
1,670.50
999.52
670.98
281,547.25
104
1,670.50
997.15
673.35
280,873.90
105
1,670.50
994.76
675.74
280,198.16
106
1,670.50
992.37
678.13
279,520.03
107
1,670.50
989.97
680.53
278,839.49
108
1,670.50
987.56
682.94
278,156.55
109
1,670.50
985.14
685.36
277,471.19
110
1,670.50
982.71
687.79
276,783.40
111
1,670.50
980.27
690.23
276,093.17
112
1,670.50
977.83
692.67
275,400.50
113
1,670.50
975.38
695.12
274,705.38
114
1,670.50
972.91
697.59
274,007.79
115
1,670.50
970.44
700.06
273,307.74
116
1,670.50
967.96
702.54
272,605.20
117
1,670.50
965.48
705.02
271,900.18
118
1,670.50
962.98
707.52
271,192.66
119
1,670.50
960.47
710.03
270,482.63
120
1,670.50
957.96
712.54
269,770.09
121
1,670.50
955.44
715.06
269,055.03
122
1,670.50
952.90
717.60
268,337.43
123
1,670.50
950.36
720.14
267,617.29
124
1,670.50
947.81
722.69
266,894.60
125
1,670.50
945.25
725.25
266,169.36
126
1,670.50
942.68
727.82
265,441.54
127
1,670.50
940.11
730.39
264,711.14
128
1,670.50
937.52
732.98
263,978.16
129
1,670.50
934.92
735.58
263,242.59
130
1,670.50
932.32
738.18
262,504.40
131
1,670.50
929.70
740.80
261,763.61
132
1,670.50
927.08
743.42
261,020.19
133
1,670.50
924.45
746.05
260,274.13
134
1,670.50
921.80
748.70
259,525.44
135
1,670.50
919.15
751.35
258,774.09
136
1,670.50
916.49
754.01
258,020.08
137
1,670.50
913.82
756.68
257,263.40
138
1,670.50
911.14
759.36
256,504.04
139
1,670.50
908.45
762.05
255,741.99
140
1,670.50
905.75
764.75
254,977.25
141
1,670.50
903.04
767.46
254,209.79
142
1,670.50
900.33
770.17
253,439.62
143
1,670.50
897.60
772.90
252,666.72
144
1,670.50
894.86
775.64
251,891.08
145
1,670.50
892.11
778.39
251,112.69
146
1,670.50
889.36
781.14
250,331.55
147
1,670.50
886.59
783.91
249,547.64
148
1,670.50
883.81
786.69
248,760.96
149
1,670.50
881.03
789.47
247,971.48
150
1,670.50
878.23
792.27
247,179.22
151
1,670.50
875.43
795.07
246,384.14
152
1,670.50
872.61
797.89
245,586.25
153
1,670.50
869.78
800.72
244,785.54
154
1,670.50
866.95
803.55
243,981.99
155
1,670.50
864.10
806.40
243,175.59
156
1,670.50
861.25
809.25
242,366.34
157
1,670.50
858.38
812.12
241,554.22
158
1,670.50
855.50
815.00
240,739.22
159
1,670.50
852.62
817.88
239,921.34
160
1,670.50
849.72
820.78
239,100.56
161
1,670.50
846.81
823.69
238,276.88
162
1,670.50
843.90
826.60
237,450.27
163
1,670.50
840.97
829.53
236,620.74
164
1,670.50
838.03
832.47
235,788.27
165
1,670.50
835.08
835.42
234,952.86
166
1,670.50
832.12
838.38
234,114.48
167
1,670.50
829.16
841.34
233,273.14
168
1,670.50
826.18
844.32
232,428.81
169
1,670.50
823.19
847.31
231,581.50
170
1,670.50
820.18
850.32
230,731.18
171
1,670.50
817.17
853.33
229,877.86
172
1,670.50
814.15
856.35
229,021.51
173
1,670.50
811.12
859.38
228,162.13
174
1,670.50
808.07
862.43
227,299.70
175
1,670.50
805.02
865.48
226,434.22
176
1,670.50
801.95
868.55
225,565.67
177
1,670.50
798.88
871.62
224,694.05
178
1,670.50
795.79
874.71
223,819.34
179
1,670.50
792.69
877.81
222,941.54
180
1,670.50
789.58
880.92
222,060.62
181
1,670.50
786.46
884.04
221,176.59
182
1,670.50
783.33
887.17
220,289.42
183
1,670.50
780.19
890.31
219,399.11
184
1,670.50
777.04
893.46
218,505.65
185
1,670.50
773.87
896.63
217,609.02
186
1,670.50
770.70
899.80
216,709.22
187
1,670.50
767.51
902.99
215,806.23
188
1,670.50
764.31
906.19
214,900.05
189
1,670.50
761.10
909.40
213,990.65
190
1,670.50
757.88
912.62
213,078.04
191
1,670.50
754.65
915.85
212,162.19
192
1,670.50
751.41
919.09
211,243.10
193
1,670.50
748.15
922.35
210,320.75
194
1,670.50
744.89
925.61
209,395.13
195
1,670.50
741.61
928.89
208,466.24
196
1,670.50
738.32
932.18
207,534.06
197
1,670.50
735.02
935.48
206,598.58
198
1,670.50
731.70
938.80
205,659.78
199
1,670.50
728.38
942.12
204,717.66
200
1,670.50
725.04
945.46
203,772.20
201
1,670.50
721.69
948.81
202,823.39
202
1,670.50
718.33
952.17
201,871.23
203
1,670.50
714.96
955.54
200,915.69
204
1,670.50
711.58
958.92
199,956.76
205
1,670.50
708.18
962.32
198,994.44
206
1,670.50
704.77
965.73
198,028.72
207
1,670.50
701.35
969.15
197,059.57
208
1,670.50
697.92
972.58
196,086.99
209
1,670.50
694.47
976.03
195,110.96
210
1,670.50
691.02
979.48
194,131.48
211
1,670.50
687.55
982.95
193,148.53
212
1,670.50
684.07
986.43
192,162.10
213
1,670.50
680.57
989.93
191,172.17
214
1,670.50
677.07
993.43
190,178.74
215
1,670.50
673.55
996.95
189,181.79
216
1,670.50
670.02
1,000.48
188,181.31
217
1,670.50
666.48
1,004.02
187,177.28
218
1,670.50
662.92
1,007.58
186,169.70
219
1,670.50
659.35
1,011.15
185,158.55
220
1,670.50
655.77
1,014.73
184,143.82
221
1,670.50
652.18
1,018.32
183,125.50
222
1,670.50
648.57
1,021.93
182,103.57
223
1,670.50
644.95
1,025.55
181,078.02
224
1,670.50
641.32
1,029.18
180,048.84
225
1,670.50
637.67
1,032.83
179,016.01
226
1,670.50
634.02
1,036.48
177,979.52
227
1,670.50
630.34
1,040.16
176,939.37
228
1,670.50
626.66
1,043.84
175,895.53
229
1,670.50
622.96
1,047.54
174,847.99
230
1,670.50
619.25
1,051.25
173,796.74
231
1,670.50
615.53
1,054.97
172,741.77
232
1,670.50
611.79
1,058.71
171,683.07
233
1,670.50
608.04
1,062.46
170,620.61
234
1,670.50
604.28
1,066.22
169,554.39
235
1,670.50
600.51
1,069.99
168,484.40
236
1,670.50
596.72
1,073.78
167,410.61
237
1,670.50
592.91
1,077.59
166,333.03
238
1,670.50
589.10
1,081.40
165,251.62
239
1,670.50
585.27
1,085.23
164,166.39
240
1,670.50
581.42
1,089.08
163,077.31
241
1,670.50
577.57
1,092.93
161,984.38
242
1,670.50
573.69
1,096.81
160,887.57
243
1,670.50
569.81
1,100.69
159,786.88
244
1,670.50
565.91
1,104.59
158,682.29
245
1,670.50
562.00
1,108.50
157,573.79
246
1,670.50
558.07
1,112.43
156,461.37
247
1,670.50
554.13
1,116.37
155,345.00
248
1,670.50
550.18
1,120.32
154,224.68
249
1,670.50
546.21
1,124.29
153,100.40
250
1,670.50
542.23
1,128.27
151,972.13
251
1,670.50
538.23
1,132.27
150,839.86
252
1,670.50
534.22
1,136.28
149,703.58
253
1,670.50
530.20
1,140.30
148,563.28
254
1,670.50
526.16
1,144.34
147,418.95
255
1,670.50
522.11
1,148.39
146,270.56
256
1,670.50
518.04
1,152.46
145,118.10
257
1,670.50
513.96
1,156.54
143,961.56
258
1,670.50
509.86
1,160.64
142,800.92
259
1,670.50
505.75
1,164.75
141,636.17
260
1,670.50
501.63
1,168.87
140,467.30
261
1,670.50
497.49
1,173.01
139,294.29
262
1,670.50
493.33
1,177.17
138,117.12
263
1,670.50
489.16
1,181.34
136,935.79
264
1,670.50
484.98
1,185.52
135,750.27
265
1,670.50
480.78
1,189.72
134,560.55
266
1,670.50
476.57
1,193.93
133,366.62
267
1,670.50
472.34
1,198.16
132,168.46
268
1,670.50
468.10
1,202.40
130,966.06
269
1,670.50
463.84
1,206.66
129,759.40
270
1,670.50
459.56
1,210.94
128,548.46
271
1,670.50
455.28
1,215.22
127,333.24
272
1,670.50
450.97
1,219.53
126,113.71
273
1,670.50
446.65
1,223.85
124,889.86
274
1,670.50
442.32
1,228.18
123,661.68
275
1,670.50
437.97
1,232.53
122,429.15
276
1,670.50
433.60
1,236.90
121,192.25
277
1,670.50
429.22
1,241.28
119,950.97
278
1,670.50
424.83
1,245.67
118,705.30
279
1,670.50
420.41
1,250.09
117,455.21
280
1,670.50
415.99
1,254.51
116,200.70
281
1,670.50
411.54
1,258.96
114,941.75
282
1,670.50
407.09
1,263.41
113,678.33
283
1,670.50
402.61
1,267.89
112,410.44
284
1,670.50
398.12
1,272.38
111,138.06
285
1,670.50
393.61
1,276.89
109,861.18
286
1,670.50
389.09
1,281.41
108,579.77
287
1,670.50
384.55
1,285.95
107,293.82
288
1,670.50
380.00
1,290.50
106,003.32
289
1,670.50
375.43
1,295.07
104,708.25
290
1,670.50
370.84
1,299.66
103,408.59
291
1,670.50
366.24
1,304.26
102,104.33
292
1,670.50
361.62
1,308.88
100,795.45
293
1,670.50
356.98
1,313.52
99,481.93
294
1,670.50
352.33
1,318.17
98,163.76
295
1,670.50
347.66
1,322.84
96,840.93
296
1,670.50
342.98
1,327.52
95,513.41
297
1,670.50
338.28
1,332.22
94,181.18
298
1,670.50
333.56
1,336.94
92,844.24
299
1,670.50
328.82
1,341.68
91,502.56
300
1,670.50
324.07
1,346.43
90,156.14
301
1,670.50
319.30
1,351.20
88,804.94
302
1,670.50
314.52
1,355.98
87,448.96
303
1,670.50
309.72
1,360.78
86,088.17
304
1,670.50
304.90
1,365.60
84,722.57
305
1,670.50
300.06
1,370.44
83,352.13
306
1,670.50
295.21
1,375.29
81,976.83
307
1,670.50
290.33
1,380.17
80,596.67
308
1,670.50
285.45
1,385.05
79,211.61
309
1,670.50
280.54
1,389.96
77,821.65
310
1,670.50
275.62
1,394.88
76,426.77
311
1,670.50
270.68
1,399.82
75,026.95
312
1,670.50
265.72
1,404.78
73,622.17
313
1,670.50
260.75
1,409.75
72,212.42
314
1,670.50
255.75
1,414.75
70,797.67
315
1,670.50
250.74
1,419.76
69,377.91
316
1,670.50
245.71
1,424.79
67,953.12
317
1,670.50
240.67
1,429.83
66,523.29
318
1,670.50
235.60
1,434.90
65,088.39
319
1,670.50
230.52
1,439.98
63,648.42
320
1,670.50
225.42
1,445.08
62,203.34
321
1,670.50
220.30
1,450.20
60,753.14
322
1,670.50
215.17
1,455.33
59,297.81
323
1,670.50
210.01
1,460.49
57,837.32
324
1,670.50
204.84
1,465.66
56,371.66
325
1,670.50
199.65
1,470.85
54,900.81
326
1,670.50
194.44
1,476.06
53,424.75
327
1,670.50
189.21
1,481.29
51,943.46
328
1,670.50
183.97
1,486.53
50,456.93
329
1,670.50
178.70
1,491.80
48,965.13
330
1,670.50
173.42
1,497.08
47,468.05
331
1,670.50
168.12
1,502.38
45,965.67
332
1,670.50
162.80
1,507.70
44,457.96
333
1,670.50
157.46
1,513.04
42,944.92
334
1,670.50
152.10
1,518.40
41,426.51
335
1,670.50
146.72
1,523.78
39,902.73
336
1,670.50
141.32
1,529.18
38,373.55
337
1,670.50
135.91
1,534.59
36,838.96
338
1,670.50
130.47
1,540.03
35,298.93
339
1,670.50
125.02
1,545.48
33,753.45
340
1,670.50
119.54
1,550.96
32,202.49
341
1,670.50
114.05
1,556.45
30,646.04
342
1,670.50
108.54
1,561.96
29,084.08
343
1,670.50
103.01
1,567.49
27,516.59
344
1,670.50
97.45
1,573.05
25,943.54
345
1,670.50
91.88
1,578.62
24,364.92
346
1,670.50
86.29
1,584.21
22,780.72
347
1,670.50
80.68
1,589.82
21,190.90
348
1,670.50
75.05
1,595.45
19,595.45
349
1,670.50
69.40
1,601.10
17,994.35
350
1,670.50
63.73
1,606.77
16,387.58
351
1,670.50
58.04
1,612.46
14,775.12
352
1,670.50
52.33
1,618.17
13,156.95
353
1,670.50
46.60
1,623.90
11,533.05
354
1,670.50
40.85
1,629.65
9,903.39
355
1,670.50
35.07
1,635.43
8,267.97
356
1,670.50
29.28
1,641.22
6,626.75
357
1,670.50
23.47
1,647.03
4,979.72
358
1,670.50
17.64
1,652.86
3,326.86
359
1,670.50
11.78
1,658.72
1,668.14
360
1,674.05
5.91
1,668.14
0.00
Totals
601,383.55
261,808.55
339,575.00

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