Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,598.41  
 

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
1,598.41
1,097.64
500.77
339,414.23
2
1,598.41
1,096.03
502.38
338,911.85
3
1,598.41
1,094.40
504.01
338,407.84
4
1,598.41
1,092.78
505.63
337,902.21
5
1,598.41
1,091.14
507.27
337,394.94
6
1,598.41
1,089.50
508.91
336,886.03
7
1,598.41
1,087.86
510.55
336,375.48
8
1,598.41
1,086.21
512.20
335,863.29
9
1,598.41
1,084.56
513.85
335,349.43
10
1,598.41
1,082.90
515.51
334,833.92
11
1,598.41
1,081.23
517.18
334,316.75
12
1,598.41
1,079.56
518.85
333,797.90
13
1,598.41
1,077.89
520.52
333,277.38
14
1,598.41
1,076.21
522.20
332,755.18
15
1,598.41
1,074.52
523.89
332,231.29
16
1,598.41
1,072.83
525.58
331,705.71
17
1,598.41
1,071.13
527.28
331,178.44
18
1,598.41
1,069.43
528.98
330,649.46
19
1,598.41
1,067.72
530.69
330,118.77
20
1,598.41
1,066.01
532.40
329,586.37
21
1,598.41
1,064.29
534.12
329,052.25
22
1,598.41
1,062.56
535.85
328,516.40
23
1,598.41
1,060.83
537.58
327,978.82
24
1,598.41
1,059.10
539.31
327,439.51
25
1,598.41
1,057.36
541.05
326,898.46
26
1,598.41
1,055.61
542.80
326,355.66
27
1,598.41
1,053.86
544.55
325,811.11
28
1,598.41
1,052.10
546.31
325,264.79
29
1,598.41
1,050.33
548.08
324,716.72
30
1,598.41
1,048.56
549.85
324,166.87
31
1,598.41
1,046.79
551.62
323,615.25
32
1,598.41
1,045.01
553.40
323,061.85
33
1,598.41
1,043.22
555.19
322,506.66
34
1,598.41
1,041.43
556.98
321,949.68
35
1,598.41
1,039.63
558.78
321,390.90
36
1,598.41
1,037.82
560.59
320,830.31
37
1,598.41
1,036.01
562.40
320,267.92
38
1,598.41
1,034.20
564.21
319,703.70
39
1,598.41
1,032.38
566.03
319,137.67
40
1,598.41
1,030.55
567.86
318,569.81
41
1,598.41
1,028.72
569.69
318,000.12
42
1,598.41
1,026.88
571.53
317,428.58
43
1,598.41
1,025.03
573.38
316,855.20
44
1,598.41
1,023.18
575.23
316,279.97
45
1,598.41
1,021.32
577.09
315,702.88
46
1,598.41
1,019.46
578.95
315,123.93
47
1,598.41
1,017.59
580.82
314,543.10
48
1,598.41
1,015.71
582.70
313,960.41
49
1,598.41
1,013.83
584.58
313,375.83
50
1,598.41
1,011.94
586.47
312,789.36
51
1,598.41
1,010.05
588.36
312,201.00
52
1,598.41
1,008.15
590.26
311,610.74
53
1,598.41
1,006.24
592.17
311,018.57
54
1,598.41
1,004.33
594.08
310,424.49
55
1,598.41
1,002.41
596.00
309,828.49
56
1,598.41
1,000.49
597.92
309,230.57
57
1,598.41
998.56
599.85
308,630.72
58
1,598.41
996.62
601.79
308,028.93
59
1,598.41
994.68
603.73
307,425.20
60
1,598.41
992.73
605.68
306,819.51
61
1,598.41
990.77
607.64
306,211.87
62
1,598.41
988.81
609.60
305,602.27
63
1,598.41
986.84
611.57
304,990.70
64
1,598.41
984.87
613.54
304,377.16
65
1,598.41
982.88
615.53
303,761.63
66
1,598.41
980.90
617.51
303,144.12
67
1,598.41
978.90
619.51
302,524.61
68
1,598.41
976.90
621.51
301,903.11
69
1,598.41
974.90
623.51
301,279.59
70
1,598.41
972.88
625.53
300,654.06
71
1,598.41
970.86
627.55
300,026.52
72
1,598.41
968.84
629.57
299,396.94
73
1,598.41
966.80
631.61
298,765.33
74
1,598.41
964.76
633.65
298,131.69
75
1,598.41
962.72
635.69
297,495.99
76
1,598.41
960.66
637.75
296,858.25
77
1,598.41
958.60
639.81
296,218.44
78
1,598.41
956.54
641.87
295,576.57
79
1,598.41
954.47
643.94
294,932.63
80
1,598.41
952.39
646.02
294,286.60
81
1,598.41
950.30
648.11
293,638.49
82
1,598.41
948.21
650.20
292,988.29
83
1,598.41
946.11
652.30
292,335.99
84
1,598.41
944.00
654.41
291,681.58
85
1,598.41
941.89
656.52
291,025.06
86
1,598.41
939.77
658.64
290,366.42
87
1,598.41
937.64
660.77
289,705.65
88
1,598.41
935.51
662.90
289,042.75
89
1,598.41
933.37
665.04
288,377.71
90
1,598.41
931.22
667.19
287,710.52
91
1,598.41
929.07
669.34
287,041.17
92
1,598.41
926.90
671.51
286,369.66
93
1,598.41
924.74
673.67
285,695.99
94
1,598.41
922.56
675.85
285,020.14
95
1,598.41
920.38
678.03
284,342.11
96
1,598.41
918.19
680.22
283,661.89
97
1,598.41
915.99
682.42
282,979.47
98
1,598.41
913.79
684.62
282,294.84
99
1,598.41
911.58
686.83
281,608.01
100
1,598.41
909.36
689.05
280,918.96
101
1,598.41
907.13
691.28
280,227.69
102
1,598.41
904.90
693.51
279,534.18
103
1,598.41
902.66
695.75
278,838.43
104
1,598.41
900.42
697.99
278,140.44
105
1,598.41
898.16
700.25
277,440.19
106
1,598.41
895.90
702.51
276,737.68
107
1,598.41
893.63
704.78
276,032.90
108
1,598.41
891.36
707.05
275,325.85
109
1,598.41
889.07
709.34
274,616.51
110
1,598.41
886.78
711.63
273,904.88
111
1,598.41
884.48
713.93
273,190.96
112
1,598.41
882.18
716.23
272,474.73
113
1,598.41
879.87
718.54
271,756.18
114
1,598.41
877.55
720.86
271,035.32
115
1,598.41
875.22
723.19
270,312.13
116
1,598.41
872.88
725.53
269,586.60
117
1,598.41
870.54
727.87
268,858.73
118
1,598.41
868.19
730.22
268,128.51
119
1,598.41
865.83
732.58
267,395.93
120
1,598.41
863.47
734.94
266,660.99
121
1,598.41
861.09
737.32
265,923.67
122
1,598.41
858.71
739.70
265,183.97
123
1,598.41
856.32
742.09
264,441.88
124
1,598.41
853.93
744.48
263,697.40
125
1,598.41
851.52
746.89
262,950.51
126
1,598.41
849.11
749.30
262,201.21
127
1,598.41
846.69
751.72
261,449.50
128
1,598.41
844.26
754.15
260,695.35
129
1,598.41
841.83
756.58
259,938.77
130
1,598.41
839.39
759.02
259,179.74
131
1,598.41
836.93
761.48
258,418.27
132
1,598.41
834.48
763.93
257,654.33
133
1,598.41
832.01
766.40
256,887.93
134
1,598.41
829.53
768.88
256,119.06
135
1,598.41
827.05
771.36
255,347.70
136
1,598.41
824.56
773.85
254,573.85
137
1,598.41
822.06
776.35
253,797.50
138
1,598.41
819.55
778.86
253,018.64
139
1,598.41
817.04
781.37
252,237.27
140
1,598.41
814.52
783.89
251,453.38
141
1,598.41
811.98
786.43
250,666.95
142
1,598.41
809.45
788.96
249,877.99
143
1,598.41
806.90
791.51
249,086.48
144
1,598.41
804.34
794.07
248,292.41
145
1,598.41
801.78
796.63
247,495.78
146
1,598.41
799.21
799.20
246,696.57
147
1,598.41
796.62
801.79
245,894.79
148
1,598.41
794.04
804.37
245,090.41
149
1,598.41
791.44
806.97
244,283.44
150
1,598.41
788.83
809.58
243,473.86
151
1,598.41
786.22
812.19
242,661.67
152
1,598.41
783.59
814.82
241,846.85
153
1,598.41
780.96
817.45
241,029.41
154
1,598.41
778.32
820.09
240,209.32
155
1,598.41
775.68
822.73
239,386.59
156
1,598.41
773.02
825.39
238,561.20
157
1,598.41
770.35
828.06
237,733.14
158
1,598.41
767.68
830.73
236,902.41
159
1,598.41
765.00
833.41
236,069.00
160
1,598.41
762.31
836.10
235,232.89
161
1,598.41
759.61
838.80
234,394.09
162
1,598.41
756.90
841.51
233,552.58
163
1,598.41
754.18
844.23
232,708.35
164
1,598.41
751.45
846.96
231,861.39
165
1,598.41
748.72
849.69
231,011.70
166
1,598.41
745.98
852.43
230,159.27
167
1,598.41
743.22
855.19
229,304.08
168
1,598.41
740.46
857.95
228,446.13
169
1,598.41
737.69
860.72
227,585.41
170
1,598.41
734.91
863.50
226,721.91
171
1,598.41
732.12
866.29
225,855.63
172
1,598.41
729.33
869.08
224,986.54
173
1,598.41
726.52
871.89
224,114.65
174
1,598.41
723.70
874.71
223,239.94
175
1,598.41
720.88
877.53
222,362.41
176
1,598.41
718.05
880.36
221,482.05
177
1,598.41
715.20
883.21
220,598.84
178
1,598.41
712.35
886.06
219,712.78
179
1,598.41
709.49
888.92
218,823.86
180
1,598.41
706.62
891.79
217,932.07
181
1,598.41
703.74
894.67
217,037.40
182
1,598.41
700.85
897.56
216,139.84
183
1,598.41
697.95
900.46
215,239.38
184
1,598.41
695.04
903.37
214,336.01
185
1,598.41
692.13
906.28
213,429.73
186
1,598.41
689.20
909.21
212,520.52
187
1,598.41
686.26
912.15
211,608.37
188
1,598.41
683.32
915.09
210,693.28
189
1,598.41
680.36
918.05
209,775.24
190
1,598.41
677.40
921.01
208,854.23
191
1,598.41
674.43
923.98
207,930.24
192
1,598.41
671.44
926.97
207,003.27
193
1,598.41
668.45
929.96
206,073.31
194
1,598.41
665.45
932.96
205,140.35
195
1,598.41
662.43
935.98
204,204.37
196
1,598.41
659.41
939.00
203,265.37
197
1,598.41
656.38
942.03
202,323.34
198
1,598.41
653.34
945.07
201,378.26
199
1,598.41
650.28
948.13
200,430.14
200
1,598.41
647.22
951.19
199,478.95
201
1,598.41
644.15
954.26
198,524.69
202
1,598.41
641.07
957.34
197,567.35
203
1,598.41
637.98
960.43
196,606.92
204
1,598.41
634.88
963.53
195,643.38
205
1,598.41
631.77
966.64
194,676.74
206
1,598.41
628.64
969.77
193,706.97
207
1,598.41
625.51
972.90
192,734.07
208
1,598.41
622.37
976.04
191,758.03
209
1,598.41
619.22
979.19
190,778.84
210
1,598.41
616.06
982.35
189,796.49
211
1,598.41
612.88
985.53
188,810.96
212
1,598.41
609.70
988.71
187,822.26
213
1,598.41
606.51
991.90
186,830.35
214
1,598.41
603.31
995.10
185,835.25
215
1,598.41
600.09
998.32
184,836.93
216
1,598.41
596.87
1,001.54
183,835.39
217
1,598.41
593.64
1,004.77
182,830.62
218
1,598.41
590.39
1,008.02
181,822.60
219
1,598.41
587.14
1,011.27
180,811.32
220
1,598.41
583.87
1,014.54
179,796.78
221
1,598.41
580.59
1,017.82
178,778.97
222
1,598.41
577.31
1,021.10
177,757.86
223
1,598.41
574.01
1,024.40
176,733.46
224
1,598.41
570.70
1,027.71
175,705.76
225
1,598.41
567.38
1,031.03
174,674.73
226
1,598.41
564.05
1,034.36
173,640.37
227
1,598.41
560.71
1,037.70
172,602.68
228
1,598.41
557.36
1,041.05
171,561.63
229
1,598.41
554.00
1,044.41
170,517.22
230
1,598.41
550.63
1,047.78
169,469.44
231
1,598.41
547.25
1,051.16
168,418.27
232
1,598.41
543.85
1,054.56
167,363.72
233
1,598.41
540.45
1,057.96
166,305.75
234
1,598.41
537.03
1,061.38
165,244.37
235
1,598.41
533.60
1,064.81
164,179.56
236
1,598.41
530.16
1,068.25
163,111.31
237
1,598.41
526.71
1,071.70
162,039.62
238
1,598.41
523.25
1,075.16
160,964.46
239
1,598.41
519.78
1,078.63
159,885.83
240
1,598.41
516.30
1,082.11
158,803.72
241
1,598.41
512.80
1,085.61
157,718.11
242
1,598.41
509.30
1,089.11
156,629.00
243
1,598.41
505.78
1,092.63
155,536.37
244
1,598.41
502.25
1,096.16
154,440.22
245
1,598.41
498.71
1,099.70
153,340.52
246
1,598.41
495.16
1,103.25
152,237.27
247
1,598.41
491.60
1,106.81
151,130.46
248
1,598.41
488.03
1,110.38
150,020.08
249
1,598.41
484.44
1,113.97
148,906.11
250
1,598.41
480.84
1,117.57
147,788.54
251
1,598.41
477.23
1,121.18
146,667.36
252
1,598.41
473.61
1,124.80
145,542.57
253
1,598.41
469.98
1,128.43
144,414.14
254
1,598.41
466.34
1,132.07
143,282.06
255
1,598.41
462.68
1,135.73
142,146.34
256
1,598.41
459.01
1,139.40
141,006.94
257
1,598.41
455.33
1,143.08
139,863.87
258
1,598.41
451.64
1,146.77
138,717.10
259
1,598.41
447.94
1,150.47
137,566.63
260
1,598.41
444.23
1,154.18
136,412.44
261
1,598.41
440.50
1,157.91
135,254.53
262
1,598.41
436.76
1,161.65
134,092.88
263
1,598.41
433.01
1,165.40
132,927.48
264
1,598.41
429.24
1,169.17
131,758.32
265
1,598.41
425.47
1,172.94
130,585.38
266
1,598.41
421.68
1,176.73
129,408.65
267
1,598.41
417.88
1,180.53
128,228.12
268
1,598.41
414.07
1,184.34
127,043.78
269
1,598.41
410.25
1,188.16
125,855.62
270
1,598.41
406.41
1,192.00
124,663.61
271
1,598.41
402.56
1,195.85
123,467.76
272
1,598.41
398.70
1,199.71
122,268.05
273
1,598.41
394.82
1,203.59
121,064.47
274
1,598.41
390.94
1,207.47
119,856.99
275
1,598.41
387.04
1,211.37
118,645.62
276
1,598.41
383.13
1,215.28
117,430.34
277
1,598.41
379.20
1,219.21
116,211.13
278
1,598.41
375.27
1,223.14
114,987.98
279
1,598.41
371.32
1,227.09
113,760.89
280
1,598.41
367.35
1,231.06
112,529.83
281
1,598.41
363.38
1,235.03
111,294.80
282
1,598.41
359.39
1,239.02
110,055.78
283
1,598.41
355.39
1,243.02
108,812.76
284
1,598.41
351.37
1,247.04
107,565.72
285
1,598.41
347.35
1,251.06
106,314.66
286
1,598.41
343.31
1,255.10
105,059.56
287
1,598.41
339.25
1,259.16
103,800.40
288
1,598.41
335.19
1,263.22
102,537.18
289
1,598.41
331.11
1,267.30
101,269.88
290
1,598.41
327.02
1,271.39
99,998.49
291
1,598.41
322.91
1,275.50
98,722.99
292
1,598.41
318.79
1,279.62
97,443.37
293
1,598.41
314.66
1,283.75
96,159.62
294
1,598.41
310.52
1,287.89
94,871.73
295
1,598.41
306.36
1,292.05
93,579.68
296
1,598.41
302.18
1,296.23
92,283.45
297
1,598.41
298.00
1,300.41
90,983.04
298
1,598.41
293.80
1,304.61
89,678.43
299
1,598.41
289.59
1,308.82
88,369.61
300
1,598.41
285.36
1,313.05
87,056.56
301
1,598.41
281.12
1,317.29
85,739.27
302
1,598.41
276.87
1,321.54
84,417.72
303
1,598.41
272.60
1,325.81
83,091.91
304
1,598.41
268.32
1,330.09
81,761.82
305
1,598.41
264.02
1,334.39
80,427.43
306
1,598.41
259.71
1,338.70
79,088.74
307
1,598.41
255.39
1,343.02
77,745.72
308
1,598.41
251.05
1,347.36
76,398.36
309
1,598.41
246.70
1,351.71
75,046.65
310
1,598.41
242.34
1,356.07
73,690.58
311
1,598.41
237.96
1,360.45
72,330.13
312
1,598.41
233.57
1,364.84
70,965.29
313
1,598.41
229.16
1,369.25
69,596.03
314
1,598.41
224.74
1,373.67
68,222.36
315
1,598.41
220.30
1,378.11
66,844.25
316
1,598.41
215.85
1,382.56
65,461.69
317
1,598.41
211.39
1,387.02
64,074.67
318
1,598.41
206.91
1,391.50
62,683.17
319
1,598.41
202.41
1,396.00
61,287.17
320
1,598.41
197.91
1,400.50
59,886.67
321
1,598.41
193.38
1,405.03
58,481.64
322
1,598.41
188.85
1,409.56
57,072.08
323
1,598.41
184.30
1,414.11
55,657.97
324
1,598.41
179.73
1,418.68
54,239.29
325
1,598.41
175.15
1,423.26
52,816.02
326
1,598.41
170.55
1,427.86
51,388.16
327
1,598.41
165.94
1,432.47
49,955.70
328
1,598.41
161.32
1,437.09
48,518.60
329
1,598.41
156.67
1,441.74
47,076.87
330
1,598.41
152.02
1,446.39
45,630.47
331
1,598.41
147.35
1,451.06
44,179.41
332
1,598.41
142.66
1,455.75
42,723.67
333
1,598.41
137.96
1,460.45
41,263.22
334
1,598.41
133.25
1,465.16
39,798.05
335
1,598.41
128.51
1,469.90
38,328.16
336
1,598.41
123.77
1,474.64
36,853.52
337
1,598.41
119.01
1,479.40
35,374.11
338
1,598.41
114.23
1,484.18
33,889.93
339
1,598.41
109.44
1,488.97
32,400.96
340
1,598.41
104.63
1,493.78
30,907.18
341
1,598.41
99.80
1,498.61
29,408.57
342
1,598.41
94.97
1,503.44
27,905.12
343
1,598.41
90.11
1,508.30
26,396.83
344
1,598.41
85.24
1,513.17
24,883.65
345
1,598.41
80.35
1,518.06
23,365.60
346
1,598.41
75.45
1,522.96
21,842.64
347
1,598.41
70.53
1,527.88
20,314.76
348
1,598.41
65.60
1,532.81
18,781.95
349
1,598.41
60.65
1,537.76
17,244.19
350
1,598.41
55.68
1,542.73
15,701.47
351
1,598.41
50.70
1,547.71
14,153.76
352
1,598.41
45.70
1,552.71
12,601.06
353
1,598.41
40.69
1,557.72
11,043.34
354
1,598.41
35.66
1,562.75
9,480.59
355
1,598.41
30.61
1,567.80
7,912.79
356
1,598.41
25.55
1,572.86
6,339.93
357
1,598.41
20.47
1,577.94
4,762.00
358
1,598.41
15.38
1,583.03
3,178.96
359
1,598.41
10.27
1,588.14
1,590.82
360
1,595.96
5.14
1,590.82
0.00
Totals
575,425.15
235,510.15
339,915.00

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