Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,638.01  
 

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
1,638.01
1,143.67
494.34
342,605.66
2
1,638.01
1,142.02
495.99
342,109.67
3
1,638.01
1,140.37
497.64
341,612.02
4
1,638.01
1,138.71
499.30
341,112.72
5
1,638.01
1,137.04
500.97
340,611.75
6
1,638.01
1,135.37
502.64
340,109.11
7
1,638.01
1,133.70
504.31
339,604.80
8
1,638.01
1,132.02
505.99
339,098.81
9
1,638.01
1,130.33
507.68
338,591.13
10
1,638.01
1,128.64
509.37
338,081.75
11
1,638.01
1,126.94
511.07
337,570.68
12
1,638.01
1,125.24
512.77
337,057.91
13
1,638.01
1,123.53
514.48
336,543.42
14
1,638.01
1,121.81
516.20
336,027.22
15
1,638.01
1,120.09
517.92
335,509.31
16
1,638.01
1,118.36
519.65
334,989.66
17
1,638.01
1,116.63
521.38
334,468.28
18
1,638.01
1,114.89
523.12
333,945.17
19
1,638.01
1,113.15
524.86
333,420.31
20
1,638.01
1,111.40
526.61
332,893.70
21
1,638.01
1,109.65
528.36
332,365.33
22
1,638.01
1,107.88
530.13
331,835.21
23
1,638.01
1,106.12
531.89
331,303.32
24
1,638.01
1,104.34
533.67
330,769.65
25
1,638.01
1,102.57
535.44
330,234.21
26
1,638.01
1,100.78
537.23
329,696.98
27
1,638.01
1,098.99
539.02
329,157.96
28
1,638.01
1,097.19
540.82
328,617.14
29
1,638.01
1,095.39
542.62
328,074.52
30
1,638.01
1,093.58
544.43
327,530.09
31
1,638.01
1,091.77
546.24
326,983.85
32
1,638.01
1,089.95
548.06
326,435.78
33
1,638.01
1,088.12
549.89
325,885.89
34
1,638.01
1,086.29
551.72
325,334.17
35
1,638.01
1,084.45
553.56
324,780.61
36
1,638.01
1,082.60
555.41
324,225.20
37
1,638.01
1,080.75
557.26
323,667.94
38
1,638.01
1,078.89
559.12
323,108.82
39
1,638.01
1,077.03
560.98
322,547.84
40
1,638.01
1,075.16
562.85
321,984.99
41
1,638.01
1,073.28
564.73
321,420.27
42
1,638.01
1,071.40
566.61
320,853.66
43
1,638.01
1,069.51
568.50
320,285.16
44
1,638.01
1,067.62
570.39
319,714.77
45
1,638.01
1,065.72
572.29
319,142.47
46
1,638.01
1,063.81
574.20
318,568.27
47
1,638.01
1,061.89
576.12
317,992.15
48
1,638.01
1,059.97
578.04
317,414.12
49
1,638.01
1,058.05
579.96
316,834.15
50
1,638.01
1,056.11
581.90
316,252.26
51
1,638.01
1,054.17
583.84
315,668.42
52
1,638.01
1,052.23
585.78
315,082.64
53
1,638.01
1,050.28
587.73
314,494.91
54
1,638.01
1,048.32
589.69
313,905.21
55
1,638.01
1,046.35
591.66
313,313.55
56
1,638.01
1,044.38
593.63
312,719.92
57
1,638.01
1,042.40
595.61
312,124.31
58
1,638.01
1,040.41
597.60
311,526.72
59
1,638.01
1,038.42
599.59
310,927.13
60
1,638.01
1,036.42
601.59
310,325.54
61
1,638.01
1,034.42
603.59
309,721.95
62
1,638.01
1,032.41
605.60
309,116.35
63
1,638.01
1,030.39
607.62
308,508.72
64
1,638.01
1,028.36
609.65
307,899.08
65
1,638.01
1,026.33
611.68
307,287.40
66
1,638.01
1,024.29
613.72
306,673.68
67
1,638.01
1,022.25
615.76
306,057.91
68
1,638.01
1,020.19
617.82
305,440.10
69
1,638.01
1,018.13
619.88
304,820.22
70
1,638.01
1,016.07
621.94
304,198.28
71
1,638.01
1,013.99
624.02
303,574.26
72
1,638.01
1,011.91
626.10
302,948.17
73
1,638.01
1,009.83
628.18
302,319.98
74
1,638.01
1,007.73
630.28
301,689.71
75
1,638.01
1,005.63
632.38
301,057.33
76
1,638.01
1,003.52
634.49
300,422.84
77
1,638.01
1,001.41
636.60
299,786.24
78
1,638.01
999.29
638.72
299,147.52
79
1,638.01
997.16
640.85
298,506.67
80
1,638.01
995.02
642.99
297,863.68
81
1,638.01
992.88
645.13
297,218.55
82
1,638.01
990.73
647.28
296,571.27
83
1,638.01
988.57
649.44
295,921.83
84
1,638.01
986.41
651.60
295,270.23
85
1,638.01
984.23
653.78
294,616.45
86
1,638.01
982.05
655.96
293,960.50
87
1,638.01
979.87
658.14
293,302.35
88
1,638.01
977.67
660.34
292,642.02
89
1,638.01
975.47
662.54
291,979.48
90
1,638.01
973.26
664.75
291,314.74
91
1,638.01
971.05
666.96
290,647.78
92
1,638.01
968.83
669.18
289,978.59
93
1,638.01
966.60
671.41
289,307.18
94
1,638.01
964.36
673.65
288,633.52
95
1,638.01
962.11
675.90
287,957.63
96
1,638.01
959.86
678.15
287,279.47
97
1,638.01
957.60
680.41
286,599.06
98
1,638.01
955.33
682.68
285,916.38
99
1,638.01
953.05
684.96
285,231.43
100
1,638.01
950.77
687.24
284,544.19
101
1,638.01
948.48
689.53
283,854.66
102
1,638.01
946.18
691.83
283,162.83
103
1,638.01
943.88
694.13
282,468.70
104
1,638.01
941.56
696.45
281,772.25
105
1,638.01
939.24
698.77
281,073.48
106
1,638.01
936.91
701.10
280,372.38
107
1,638.01
934.57
703.44
279,668.95
108
1,638.01
932.23
705.78
278,963.17
109
1,638.01
929.88
708.13
278,255.03
110
1,638.01
927.52
710.49
277,544.54
111
1,638.01
925.15
712.86
276,831.68
112
1,638.01
922.77
715.24
276,116.44
113
1,638.01
920.39
717.62
275,398.82
114
1,638.01
918.00
720.01
274,678.81
115
1,638.01
915.60
722.41
273,956.39
116
1,638.01
913.19
724.82
273,231.57
117
1,638.01
910.77
727.24
272,504.33
118
1,638.01
908.35
729.66
271,774.67
119
1,638.01
905.92
732.09
271,042.58
120
1,638.01
903.48
734.53
270,308.04
121
1,638.01
901.03
736.98
269,571.06
122
1,638.01
898.57
739.44
268,831.62
123
1,638.01
896.11
741.90
268,089.71
124
1,638.01
893.63
744.38
267,345.34
125
1,638.01
891.15
746.86
266,598.48
126
1,638.01
888.66
749.35
265,849.13
127
1,638.01
886.16
751.85
265,097.28
128
1,638.01
883.66
754.35
264,342.93
129
1,638.01
881.14
756.87
263,586.06
130
1,638.01
878.62
759.39
262,826.67
131
1,638.01
876.09
761.92
262,064.75
132
1,638.01
873.55
764.46
261,300.29
133
1,638.01
871.00
767.01
260,533.28
134
1,638.01
868.44
769.57
259,763.72
135
1,638.01
865.88
772.13
258,991.59
136
1,638.01
863.31
774.70
258,216.88
137
1,638.01
860.72
777.29
257,439.59
138
1,638.01
858.13
779.88
256,659.72
139
1,638.01
855.53
782.48
255,877.24
140
1,638.01
852.92
785.09
255,092.15
141
1,638.01
850.31
787.70
254,304.45
142
1,638.01
847.68
790.33
253,514.12
143
1,638.01
845.05
792.96
252,721.16
144
1,638.01
842.40
795.61
251,925.55
145
1,638.01
839.75
798.26
251,127.29
146
1,638.01
837.09
800.92
250,326.37
147
1,638.01
834.42
803.59
249,522.79
148
1,638.01
831.74
806.27
248,716.52
149
1,638.01
829.06
808.95
247,907.56
150
1,638.01
826.36
811.65
247,095.91
151
1,638.01
823.65
814.36
246,281.55
152
1,638.01
820.94
817.07
245,464.48
153
1,638.01
818.21
819.80
244,644.69
154
1,638.01
815.48
822.53
243,822.16
155
1,638.01
812.74
825.27
242,996.89
156
1,638.01
809.99
828.02
242,168.87
157
1,638.01
807.23
830.78
241,338.09
158
1,638.01
804.46
833.55
240,504.54
159
1,638.01
801.68
836.33
239,668.21
160
1,638.01
798.89
839.12
238,829.10
161
1,638.01
796.10
841.91
237,987.18
162
1,638.01
793.29
844.72
237,142.46
163
1,638.01
790.47
847.54
236,294.93
164
1,638.01
787.65
850.36
235,444.57
165
1,638.01
784.82
853.19
234,591.37
166
1,638.01
781.97
856.04
233,735.34
167
1,638.01
779.12
858.89
232,876.44
168
1,638.01
776.25
861.76
232,014.69
169
1,638.01
773.38
864.63
231,150.06
170
1,638.01
770.50
867.51
230,282.55
171
1,638.01
767.61
870.40
229,412.15
172
1,638.01
764.71
873.30
228,538.85
173
1,638.01
761.80
876.21
227,662.63
174
1,638.01
758.88
879.13
226,783.50
175
1,638.01
755.94
882.07
225,901.43
176
1,638.01
753.00
885.01
225,016.43
177
1,638.01
750.05
887.96
224,128.47
178
1,638.01
747.09
890.92
223,237.56
179
1,638.01
744.13
893.88
222,343.67
180
1,638.01
741.15
896.86
221,446.81
181
1,638.01
738.16
899.85
220,546.95
182
1,638.01
735.16
902.85
219,644.10
183
1,638.01
732.15
905.86
218,738.24
184
1,638.01
729.13
908.88
217,829.35
185
1,638.01
726.10
911.91
216,917.44
186
1,638.01
723.06
914.95
216,002.49
187
1,638.01
720.01
918.00
215,084.49
188
1,638.01
716.95
921.06
214,163.43
189
1,638.01
713.88
924.13
213,239.30
190
1,638.01
710.80
927.21
212,312.08
191
1,638.01
707.71
930.30
211,381.78
192
1,638.01
704.61
933.40
210,448.38
193
1,638.01
701.49
936.52
209,511.86
194
1,638.01
698.37
939.64
208,572.22
195
1,638.01
695.24
942.77
207,629.45
196
1,638.01
692.10
945.91
206,683.54
197
1,638.01
688.95
949.06
205,734.48
198
1,638.01
685.78
952.23
204,782.25
199
1,638.01
682.61
955.40
203,826.85
200
1,638.01
679.42
958.59
202,868.26
201
1,638.01
676.23
961.78
201,906.48
202
1,638.01
673.02
964.99
200,941.49
203
1,638.01
669.80
968.21
199,973.28
204
1,638.01
666.58
971.43
199,001.85
205
1,638.01
663.34
974.67
198,027.18
206
1,638.01
660.09
977.92
197,049.26
207
1,638.01
656.83
981.18
196,068.08
208
1,638.01
653.56
984.45
195,083.63
209
1,638.01
650.28
987.73
194,095.90
210
1,638.01
646.99
991.02
193,104.88
211
1,638.01
643.68
994.33
192,110.55
212
1,638.01
640.37
997.64
191,112.91
213
1,638.01
637.04
1,000.97
190,111.94
214
1,638.01
633.71
1,004.30
189,107.64
215
1,638.01
630.36
1,007.65
188,099.99
216
1,638.01
627.00
1,011.01
187,088.98
217
1,638.01
623.63
1,014.38
186,074.60
218
1,638.01
620.25
1,017.76
185,056.84
219
1,638.01
616.86
1,021.15
184,035.68
220
1,638.01
613.45
1,024.56
183,011.12
221
1,638.01
610.04
1,027.97
181,983.15
222
1,638.01
606.61
1,031.40
180,951.75
223
1,638.01
603.17
1,034.84
179,916.91
224
1,638.01
599.72
1,038.29
178,878.63
225
1,638.01
596.26
1,041.75
177,836.88
226
1,638.01
592.79
1,045.22
176,791.66
227
1,638.01
589.31
1,048.70
175,742.95
228
1,638.01
585.81
1,052.20
174,690.75
229
1,638.01
582.30
1,055.71
173,635.05
230
1,638.01
578.78
1,059.23
172,575.82
231
1,638.01
575.25
1,062.76
171,513.06
232
1,638.01
571.71
1,066.30
170,446.76
233
1,638.01
568.16
1,069.85
169,376.91
234
1,638.01
564.59
1,073.42
168,303.49
235
1,638.01
561.01
1,077.00
167,226.49
236
1,638.01
557.42
1,080.59
166,145.90
237
1,638.01
553.82
1,084.19
165,061.71
238
1,638.01
550.21
1,087.80
163,973.91
239
1,638.01
546.58
1,091.43
162,882.48
240
1,638.01
542.94
1,095.07
161,787.41
241
1,638.01
539.29
1,098.72
160,688.69
242
1,638.01
535.63
1,102.38
159,586.31
243
1,638.01
531.95
1,106.06
158,480.25
244
1,638.01
528.27
1,109.74
157,370.51
245
1,638.01
524.57
1,113.44
156,257.07
246
1,638.01
520.86
1,117.15
155,139.92
247
1,638.01
517.13
1,120.88
154,019.04
248
1,638.01
513.40
1,124.61
152,894.43
249
1,638.01
509.65
1,128.36
151,766.06
250
1,638.01
505.89
1,132.12
150,633.94
251
1,638.01
502.11
1,135.90
149,498.04
252
1,638.01
498.33
1,139.68
148,358.36
253
1,638.01
494.53
1,143.48
147,214.88
254
1,638.01
490.72
1,147.29
146,067.59
255
1,638.01
486.89
1,151.12
144,916.47
256
1,638.01
483.05
1,154.96
143,761.51
257
1,638.01
479.21
1,158.80
142,602.71
258
1,638.01
475.34
1,162.67
141,440.04
259
1,638.01
471.47
1,166.54
140,273.50
260
1,638.01
467.58
1,170.43
139,103.06
261
1,638.01
463.68
1,174.33
137,928.73
262
1,638.01
459.76
1,178.25
136,750.48
263
1,638.01
455.83
1,182.18
135,568.31
264
1,638.01
451.89
1,186.12
134,382.19
265
1,638.01
447.94
1,190.07
133,192.12
266
1,638.01
443.97
1,194.04
131,998.09
267
1,638.01
439.99
1,198.02
130,800.07
268
1,638.01
436.00
1,202.01
129,598.06
269
1,638.01
431.99
1,206.02
128,392.04
270
1,638.01
427.97
1,210.04
127,182.01
271
1,638.01
423.94
1,214.07
125,967.94
272
1,638.01
419.89
1,218.12
124,749.82
273
1,638.01
415.83
1,222.18
123,527.64
274
1,638.01
411.76
1,226.25
122,301.39
275
1,638.01
407.67
1,230.34
121,071.05
276
1,638.01
403.57
1,234.44
119,836.61
277
1,638.01
399.46
1,238.55
118,598.06
278
1,638.01
395.33
1,242.68
117,355.38
279
1,638.01
391.18
1,246.83
116,108.55
280
1,638.01
387.03
1,250.98
114,857.57
281
1,638.01
382.86
1,255.15
113,602.42
282
1,638.01
378.67
1,259.34
112,343.08
283
1,638.01
374.48
1,263.53
111,079.55
284
1,638.01
370.27
1,267.74
109,811.81
285
1,638.01
366.04
1,271.97
108,539.83
286
1,638.01
361.80
1,276.21
107,263.62
287
1,638.01
357.55
1,280.46
105,983.16
288
1,638.01
353.28
1,284.73
104,698.43
289
1,638.01
348.99
1,289.02
103,409.41
290
1,638.01
344.70
1,293.31
102,116.10
291
1,638.01
340.39
1,297.62
100,818.48
292
1,638.01
336.06
1,301.95
99,516.53
293
1,638.01
331.72
1,306.29
98,210.24
294
1,638.01
327.37
1,310.64
96,899.60
295
1,638.01
323.00
1,315.01
95,584.59
296
1,638.01
318.62
1,319.39
94,265.19
297
1,638.01
314.22
1,323.79
92,941.40
298
1,638.01
309.80
1,328.21
91,613.19
299
1,638.01
305.38
1,332.63
90,280.56
300
1,638.01
300.94
1,337.07
88,943.49
301
1,638.01
296.48
1,341.53
87,601.95
302
1,638.01
292.01
1,346.00
86,255.95
303
1,638.01
287.52
1,350.49
84,905.46
304
1,638.01
283.02
1,354.99
83,550.47
305
1,638.01
278.50
1,359.51
82,190.96
306
1,638.01
273.97
1,364.04
80,826.92
307
1,638.01
269.42
1,368.59
79,458.33
308
1,638.01
264.86
1,373.15
78,085.18
309
1,638.01
260.28
1,377.73
76,707.46
310
1,638.01
255.69
1,382.32
75,325.14
311
1,638.01
251.08
1,386.93
73,938.21
312
1,638.01
246.46
1,391.55
72,546.66
313
1,638.01
241.82
1,396.19
71,150.48
314
1,638.01
237.17
1,400.84
69,749.63
315
1,638.01
232.50
1,405.51
68,344.12
316
1,638.01
227.81
1,410.20
66,933.93
317
1,638.01
223.11
1,414.90
65,519.03
318
1,638.01
218.40
1,419.61
64,099.42
319
1,638.01
213.66
1,424.35
62,675.07
320
1,638.01
208.92
1,429.09
61,245.98
321
1,638.01
204.15
1,433.86
59,812.12
322
1,638.01
199.37
1,438.64
58,373.49
323
1,638.01
194.58
1,443.43
56,930.05
324
1,638.01
189.77
1,448.24
55,481.81
325
1,638.01
184.94
1,453.07
54,028.74
326
1,638.01
180.10
1,457.91
52,570.83
327
1,638.01
175.24
1,462.77
51,108.05
328
1,638.01
170.36
1,467.65
49,640.40
329
1,638.01
165.47
1,472.54
48,167.86
330
1,638.01
160.56
1,477.45
46,690.41
331
1,638.01
155.63
1,482.38
45,208.03
332
1,638.01
150.69
1,487.32
43,720.72
333
1,638.01
145.74
1,492.27
42,228.44
334
1,638.01
140.76
1,497.25
40,731.20
335
1,638.01
135.77
1,502.24
39,228.96
336
1,638.01
130.76
1,507.25
37,721.71
337
1,638.01
125.74
1,512.27
36,209.44
338
1,638.01
120.70
1,517.31
34,692.13
339
1,638.01
115.64
1,522.37
33,169.76
340
1,638.01
110.57
1,527.44
31,642.31
341
1,638.01
105.47
1,532.54
30,109.78
342
1,638.01
100.37
1,537.64
28,572.13
343
1,638.01
95.24
1,542.77
27,029.36
344
1,638.01
90.10
1,547.91
25,481.45
345
1,638.01
84.94
1,553.07
23,928.38
346
1,638.01
79.76
1,558.25
22,370.13
347
1,638.01
74.57
1,563.44
20,806.69
348
1,638.01
69.36
1,568.65
19,238.03
349
1,638.01
64.13
1,573.88
17,664.15
350
1,638.01
58.88
1,579.13
16,085.02
351
1,638.01
53.62
1,584.39
14,500.63
352
1,638.01
48.34
1,589.67
12,910.95
353
1,638.01
43.04
1,594.97
11,315.98
354
1,638.01
37.72
1,600.29
9,715.69
355
1,638.01
32.39
1,605.62
8,110.06
356
1,638.01
27.03
1,610.98
6,499.09
357
1,638.01
21.66
1,616.35
4,882.74
358
1,638.01
16.28
1,621.73
3,261.01
359
1,638.01
10.87
1,627.14
1,633.87
360
1,639.31
5.45
1,633.87
0.00
Totals
589,684.90
246,584.90
343,100.00

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