Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,640.26  
 

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
1,640.26
1,145.23
495.03
343,074.97
2
1,640.26
1,143.58
496.68
342,578.30
3
1,640.26
1,141.93
498.33
342,079.96
4
1,640.26
1,140.27
499.99
341,579.97
5
1,640.26
1,138.60
501.66
341,078.31
6
1,640.26
1,136.93
503.33
340,574.98
7
1,640.26
1,135.25
505.01
340,069.97
8
1,640.26
1,133.57
506.69
339,563.27
9
1,640.26
1,131.88
508.38
339,054.89
10
1,640.26
1,130.18
510.08
338,544.82
11
1,640.26
1,128.48
511.78
338,033.04
12
1,640.26
1,126.78
513.48
337,519.55
13
1,640.26
1,125.07
515.19
337,004.36
14
1,640.26
1,123.35
516.91
336,487.45
15
1,640.26
1,121.62
518.64
335,968.81
16
1,640.26
1,119.90
520.36
335,448.45
17
1,640.26
1,118.16
522.10
334,926.35
18
1,640.26
1,116.42
523.84
334,402.51
19
1,640.26
1,114.68
525.58
333,876.93
20
1,640.26
1,112.92
527.34
333,349.59
21
1,640.26
1,111.17
529.09
332,820.49
22
1,640.26
1,109.40
530.86
332,289.64
23
1,640.26
1,107.63
532.63
331,757.01
24
1,640.26
1,105.86
534.40
331,222.61
25
1,640.26
1,104.08
536.18
330,686.42
26
1,640.26
1,102.29
537.97
330,148.45
27
1,640.26
1,100.49
539.77
329,608.68
28
1,640.26
1,098.70
541.56
329,067.12
29
1,640.26
1,096.89
543.37
328,523.75
30
1,640.26
1,095.08
545.18
327,978.57
31
1,640.26
1,093.26
547.00
327,431.57
32
1,640.26
1,091.44
548.82
326,882.75
33
1,640.26
1,089.61
550.65
326,332.10
34
1,640.26
1,087.77
552.49
325,779.61
35
1,640.26
1,085.93
554.33
325,225.28
36
1,640.26
1,084.08
556.18
324,669.11
37
1,640.26
1,082.23
558.03
324,111.08
38
1,640.26
1,080.37
559.89
323,551.19
39
1,640.26
1,078.50
561.76
322,989.43
40
1,640.26
1,076.63
563.63
322,425.80
41
1,640.26
1,074.75
565.51
321,860.30
42
1,640.26
1,072.87
567.39
321,292.90
43
1,640.26
1,070.98
569.28
320,723.62
44
1,640.26
1,069.08
571.18
320,152.44
45
1,640.26
1,067.17
573.09
319,579.35
46
1,640.26
1,065.26
575.00
319,004.36
47
1,640.26
1,063.35
576.91
318,427.45
48
1,640.26
1,061.42
578.84
317,848.61
49
1,640.26
1,059.50
580.76
317,267.85
50
1,640.26
1,057.56
582.70
316,685.15
51
1,640.26
1,055.62
584.64
316,100.50
52
1,640.26
1,053.67
586.59
315,513.91
53
1,640.26
1,051.71
588.55
314,925.37
54
1,640.26
1,049.75
590.51
314,334.86
55
1,640.26
1,047.78
592.48
313,742.38
56
1,640.26
1,045.81
594.45
313,147.93
57
1,640.26
1,043.83
596.43
312,551.49
58
1,640.26
1,041.84
598.42
311,953.07
59
1,640.26
1,039.84
600.42
311,352.66
60
1,640.26
1,037.84
602.42
310,750.24
61
1,640.26
1,035.83
604.43
310,145.81
62
1,640.26
1,033.82
606.44
309,539.37
63
1,640.26
1,031.80
608.46
308,930.91
64
1,640.26
1,029.77
610.49
308,320.42
65
1,640.26
1,027.73
612.53
307,707.89
66
1,640.26
1,025.69
614.57
307,093.33
67
1,640.26
1,023.64
616.62
306,476.71
68
1,640.26
1,021.59
618.67
305,858.04
69
1,640.26
1,019.53
620.73
305,237.31
70
1,640.26
1,017.46
622.80
304,614.50
71
1,640.26
1,015.38
624.88
303,989.63
72
1,640.26
1,013.30
626.96
303,362.67
73
1,640.26
1,011.21
629.05
302,733.61
74
1,640.26
1,009.11
631.15
302,102.47
75
1,640.26
1,007.01
633.25
301,469.21
76
1,640.26
1,004.90
635.36
300,833.85
77
1,640.26
1,002.78
637.48
300,196.37
78
1,640.26
1,000.65
639.61
299,556.77
79
1,640.26
998.52
641.74
298,915.03
80
1,640.26
996.38
643.88
298,271.15
81
1,640.26
994.24
646.02
297,625.13
82
1,640.26
992.08
648.18
296,976.95
83
1,640.26
989.92
650.34
296,326.62
84
1,640.26
987.76
652.50
295,674.11
85
1,640.26
985.58
654.68
295,019.43
86
1,640.26
983.40
656.86
294,362.57
87
1,640.26
981.21
659.05
293,703.52
88
1,640.26
979.01
661.25
293,042.27
89
1,640.26
976.81
663.45
292,378.82
90
1,640.26
974.60
665.66
291,713.15
91
1,640.26
972.38
667.88
291,045.27
92
1,640.26
970.15
670.11
290,375.16
93
1,640.26
967.92
672.34
289,702.82
94
1,640.26
965.68
674.58
289,028.23
95
1,640.26
963.43
676.83
288,351.40
96
1,640.26
961.17
679.09
287,672.31
97
1,640.26
958.91
681.35
286,990.96
98
1,640.26
956.64
683.62
286,307.34
99
1,640.26
954.36
685.90
285,621.44
100
1,640.26
952.07
688.19
284,933.25
101
1,640.26
949.78
690.48
284,242.76
102
1,640.26
947.48
692.78
283,549.98
103
1,640.26
945.17
695.09
282,854.89
104
1,640.26
942.85
697.41
282,157.48
105
1,640.26
940.52
699.74
281,457.74
106
1,640.26
938.19
702.07
280,755.67
107
1,640.26
935.85
704.41
280,051.27
108
1,640.26
933.50
706.76
279,344.51
109
1,640.26
931.15
709.11
278,635.40
110
1,640.26
928.78
711.48
277,923.92
111
1,640.26
926.41
713.85
277,210.08
112
1,640.26
924.03
716.23
276,493.85
113
1,640.26
921.65
718.61
275,775.24
114
1,640.26
919.25
721.01
275,054.23
115
1,640.26
916.85
723.41
274,330.81
116
1,640.26
914.44
725.82
273,604.99
117
1,640.26
912.02
728.24
272,876.75
118
1,640.26
909.59
730.67
272,146.08
119
1,640.26
907.15
733.11
271,412.97
120
1,640.26
904.71
735.55
270,677.42
121
1,640.26
902.26
738.00
269,939.42
122
1,640.26
899.80
740.46
269,198.96
123
1,640.26
897.33
742.93
268,456.03
124
1,640.26
894.85
745.41
267,710.62
125
1,640.26
892.37
747.89
266,962.73
126
1,640.26
889.88
750.38
266,212.34
127
1,640.26
887.37
752.89
265,459.46
128
1,640.26
884.86
755.40
264,704.06
129
1,640.26
882.35
757.91
263,946.15
130
1,640.26
879.82
760.44
263,185.71
131
1,640.26
877.29
762.97
262,422.74
132
1,640.26
874.74
765.52
261,657.22
133
1,640.26
872.19
768.07
260,889.15
134
1,640.26
869.63
770.63
260,118.52
135
1,640.26
867.06
773.20
259,345.32
136
1,640.26
864.48
775.78
258,569.55
137
1,640.26
861.90
778.36
257,791.18
138
1,640.26
859.30
780.96
257,010.23
139
1,640.26
856.70
783.56
256,226.67
140
1,640.26
854.09
786.17
255,440.50
141
1,640.26
851.47
788.79
254,651.71
142
1,640.26
848.84
791.42
253,860.29
143
1,640.26
846.20
794.06
253,066.23
144
1,640.26
843.55
796.71
252,269.52
145
1,640.26
840.90
799.36
251,470.16
146
1,640.26
838.23
802.03
250,668.13
147
1,640.26
835.56
804.70
249,863.43
148
1,640.26
832.88
807.38
249,056.05
149
1,640.26
830.19
810.07
248,245.98
150
1,640.26
827.49
812.77
247,433.20
151
1,640.26
824.78
815.48
246,617.72
152
1,640.26
822.06
818.20
245,799.52
153
1,640.26
819.33
820.93
244,978.59
154
1,640.26
816.60
823.66
244,154.93
155
1,640.26
813.85
826.41
243,328.52
156
1,640.26
811.10
829.16
242,499.35
157
1,640.26
808.33
831.93
241,667.42
158
1,640.26
805.56
834.70
240,832.72
159
1,640.26
802.78
837.48
239,995.24
160
1,640.26
799.98
840.28
239,154.96
161
1,640.26
797.18
843.08
238,311.89
162
1,640.26
794.37
845.89
237,466.00
163
1,640.26
791.55
848.71
236,617.29
164
1,640.26
788.72
851.54
235,765.76
165
1,640.26
785.89
854.37
234,911.38
166
1,640.26
783.04
857.22
234,054.16
167
1,640.26
780.18
860.08
233,194.08
168
1,640.26
777.31
862.95
232,331.13
169
1,640.26
774.44
865.82
231,465.31
170
1,640.26
771.55
868.71
230,596.60
171
1,640.26
768.66
871.60
229,725.00
172
1,640.26
765.75
874.51
228,850.49
173
1,640.26
762.83
877.43
227,973.06
174
1,640.26
759.91
880.35
227,092.71
175
1,640.26
756.98
883.28
226,209.43
176
1,640.26
754.03
886.23
225,323.20
177
1,640.26
751.08
889.18
224,434.02
178
1,640.26
748.11
892.15
223,541.87
179
1,640.26
745.14
895.12
222,646.75
180
1,640.26
742.16
898.10
221,748.65
181
1,640.26
739.16
901.10
220,847.55
182
1,640.26
736.16
904.10
219,943.45
183
1,640.26
733.14
907.12
219,036.33
184
1,640.26
730.12
910.14
218,126.19
185
1,640.26
727.09
913.17
217,213.02
186
1,640.26
724.04
916.22
216,296.80
187
1,640.26
720.99
919.27
215,377.53
188
1,640.26
717.93
922.33
214,455.20
189
1,640.26
714.85
925.41
213,529.79
190
1,640.26
711.77
928.49
212,601.29
191
1,640.26
708.67
931.59
211,669.71
192
1,640.26
705.57
934.69
210,735.01
193
1,640.26
702.45
937.81
209,797.20
194
1,640.26
699.32
940.94
208,856.26
195
1,640.26
696.19
944.07
207,912.19
196
1,640.26
693.04
947.22
206,964.97
197
1,640.26
689.88
950.38
206,014.60
198
1,640.26
686.72
953.54
205,061.05
199
1,640.26
683.54
956.72
204,104.33
200
1,640.26
680.35
959.91
203,144.42
201
1,640.26
677.15
963.11
202,181.30
202
1,640.26
673.94
966.32
201,214.98
203
1,640.26
670.72
969.54
200,245.44
204
1,640.26
667.48
972.78
199,272.66
205
1,640.26
664.24
976.02
198,296.65
206
1,640.26
660.99
979.27
197,317.37
207
1,640.26
657.72
982.54
196,334.84
208
1,640.26
654.45
985.81
195,349.03
209
1,640.26
651.16
989.10
194,359.93
210
1,640.26
647.87
992.39
193,367.54
211
1,640.26
644.56
995.70
192,371.84
212
1,640.26
641.24
999.02
191,372.82
213
1,640.26
637.91
1,002.35
190,370.47
214
1,640.26
634.57
1,005.69
189,364.77
215
1,640.26
631.22
1,009.04
188,355.73
216
1,640.26
627.85
1,012.41
187,343.32
217
1,640.26
624.48
1,015.78
186,327.54
218
1,640.26
621.09
1,019.17
185,308.37
219
1,640.26
617.69
1,022.57
184,285.81
220
1,640.26
614.29
1,025.97
183,259.83
221
1,640.26
610.87
1,029.39
182,230.44
222
1,640.26
607.43
1,032.83
181,197.61
223
1,640.26
603.99
1,036.27
180,161.35
224
1,640.26
600.54
1,039.72
179,121.62
225
1,640.26
597.07
1,043.19
178,078.44
226
1,640.26
593.59
1,046.67
177,031.77
227
1,640.26
590.11
1,050.15
175,981.62
228
1,640.26
586.61
1,053.65
174,927.96
229
1,640.26
583.09
1,057.17
173,870.79
230
1,640.26
579.57
1,060.69
172,810.10
231
1,640.26
576.03
1,064.23
171,745.88
232
1,640.26
572.49
1,067.77
170,678.10
233
1,640.26
568.93
1,071.33
169,606.77
234
1,640.26
565.36
1,074.90
168,531.87
235
1,640.26
561.77
1,078.49
167,453.38
236
1,640.26
558.18
1,082.08
166,371.30
237
1,640.26
554.57
1,085.69
165,285.61
238
1,640.26
550.95
1,089.31
164,196.30
239
1,640.26
547.32
1,092.94
163,103.36
240
1,640.26
543.68
1,096.58
162,006.78
241
1,640.26
540.02
1,100.24
160,906.54
242
1,640.26
536.36
1,103.90
159,802.64
243
1,640.26
532.68
1,107.58
158,695.05
244
1,640.26
528.98
1,111.28
157,583.78
245
1,640.26
525.28
1,114.98
156,468.80
246
1,640.26
521.56
1,118.70
155,350.10
247
1,640.26
517.83
1,122.43
154,227.67
248
1,640.26
514.09
1,126.17
153,101.50
249
1,640.26
510.34
1,129.92
151,971.58
250
1,640.26
506.57
1,133.69
150,837.89
251
1,640.26
502.79
1,137.47
149,700.43
252
1,640.26
499.00
1,141.26
148,559.17
253
1,640.26
495.20
1,145.06
147,414.11
254
1,640.26
491.38
1,148.88
146,265.23
255
1,640.26
487.55
1,152.71
145,112.52
256
1,640.26
483.71
1,156.55
143,955.97
257
1,640.26
479.85
1,160.41
142,795.56
258
1,640.26
475.99
1,164.27
141,631.28
259
1,640.26
472.10
1,168.16
140,463.13
260
1,640.26
468.21
1,172.05
139,291.08
261
1,640.26
464.30
1,175.96
138,115.12
262
1,640.26
460.38
1,179.88
136,935.25
263
1,640.26
456.45
1,183.81
135,751.44
264
1,640.26
452.50
1,187.76
134,563.68
265
1,640.26
448.55
1,191.71
133,371.97
266
1,640.26
444.57
1,195.69
132,176.28
267
1,640.26
440.59
1,199.67
130,976.61
268
1,640.26
436.59
1,203.67
129,772.94
269
1,640.26
432.58
1,207.68
128,565.25
270
1,640.26
428.55
1,211.71
127,353.54
271
1,640.26
424.51
1,215.75
126,137.80
272
1,640.26
420.46
1,219.80
124,917.99
273
1,640.26
416.39
1,223.87
123,694.13
274
1,640.26
412.31
1,227.95
122,466.18
275
1,640.26
408.22
1,232.04
121,234.14
276
1,640.26
404.11
1,236.15
119,998.00
277
1,640.26
399.99
1,240.27
118,757.73
278
1,640.26
395.86
1,244.40
117,513.33
279
1,640.26
391.71
1,248.55
116,264.78
280
1,640.26
387.55
1,252.71
115,012.07
281
1,640.26
383.37
1,256.89
113,755.18
282
1,640.26
379.18
1,261.08
112,494.11
283
1,640.26
374.98
1,265.28
111,228.83
284
1,640.26
370.76
1,269.50
109,959.33
285
1,640.26
366.53
1,273.73
108,685.60
286
1,640.26
362.29
1,277.97
107,407.63
287
1,640.26
358.03
1,282.23
106,125.39
288
1,640.26
353.75
1,286.51
104,838.88
289
1,640.26
349.46
1,290.80
103,548.09
290
1,640.26
345.16
1,295.10
102,252.99
291
1,640.26
340.84
1,299.42
100,953.57
292
1,640.26
336.51
1,303.75
99,649.82
293
1,640.26
332.17
1,308.09
98,341.73
294
1,640.26
327.81
1,312.45
97,029.27
295
1,640.26
323.43
1,316.83
95,712.44
296
1,640.26
319.04
1,321.22
94,391.23
297
1,640.26
314.64
1,325.62
93,065.60
298
1,640.26
310.22
1,330.04
91,735.56
299
1,640.26
305.79
1,334.47
90,401.09
300
1,640.26
301.34
1,338.92
89,062.16
301
1,640.26
296.87
1,343.39
87,718.78
302
1,640.26
292.40
1,347.86
86,370.91
303
1,640.26
287.90
1,352.36
85,018.56
304
1,640.26
283.40
1,356.86
83,661.69
305
1,640.26
278.87
1,361.39
82,300.30
306
1,640.26
274.33
1,365.93
80,934.38
307
1,640.26
269.78
1,370.48
79,563.90
308
1,640.26
265.21
1,375.05
78,188.85
309
1,640.26
260.63
1,379.63
76,809.22
310
1,640.26
256.03
1,384.23
75,424.99
311
1,640.26
251.42
1,388.84
74,036.15
312
1,640.26
246.79
1,393.47
72,642.68
313
1,640.26
242.14
1,398.12
71,244.56
314
1,640.26
237.48
1,402.78
69,841.78
315
1,640.26
232.81
1,407.45
68,434.33
316
1,640.26
228.11
1,412.15
67,022.18
317
1,640.26
223.41
1,416.85
65,605.33
318
1,640.26
218.68
1,421.58
64,183.75
319
1,640.26
213.95
1,426.31
62,757.44
320
1,640.26
209.19
1,431.07
61,326.37
321
1,640.26
204.42
1,435.84
59,890.53
322
1,640.26
199.64
1,440.62
58,449.91
323
1,640.26
194.83
1,445.43
57,004.48
324
1,640.26
190.01
1,450.25
55,554.23
325
1,640.26
185.18
1,455.08
54,099.16
326
1,640.26
180.33
1,459.93
52,639.23
327
1,640.26
175.46
1,464.80
51,174.43
328
1,640.26
170.58
1,469.68
49,704.75
329
1,640.26
165.68
1,474.58
48,230.17
330
1,640.26
160.77
1,479.49
46,750.68
331
1,640.26
155.84
1,484.42
45,266.26
332
1,640.26
150.89
1,489.37
43,776.88
333
1,640.26
145.92
1,494.34
42,282.55
334
1,640.26
140.94
1,499.32
40,783.23
335
1,640.26
135.94
1,504.32
39,278.91
336
1,640.26
130.93
1,509.33
37,769.58
337
1,640.26
125.90
1,514.36
36,255.22
338
1,640.26
120.85
1,519.41
34,735.81
339
1,640.26
115.79
1,524.47
33,211.34
340
1,640.26
110.70
1,529.56
31,681.78
341
1,640.26
105.61
1,534.65
30,147.13
342
1,640.26
100.49
1,539.77
28,607.36
343
1,640.26
95.36
1,544.90
27,062.46
344
1,640.26
90.21
1,550.05
25,512.41
345
1,640.26
85.04
1,555.22
23,957.19
346
1,640.26
79.86
1,560.40
22,396.78
347
1,640.26
74.66
1,565.60
20,831.18
348
1,640.26
69.44
1,570.82
19,260.36
349
1,640.26
64.20
1,576.06
17,684.30
350
1,640.26
58.95
1,581.31
16,102.99
351
1,640.26
53.68
1,586.58
14,516.40
352
1,640.26
48.39
1,591.87
12,924.53
353
1,640.26
43.08
1,597.18
11,327.35
354
1,640.26
37.76
1,602.50
9,724.85
355
1,640.26
32.42
1,607.84
8,117.01
356
1,640.26
27.06
1,613.20
6,503.80
357
1,640.26
21.68
1,618.58
4,885.22
358
1,640.26
16.28
1,623.98
3,261.25
359
1,640.26
10.87
1,629.39
1,631.86
360
1,637.30
5.44
1,631.86
0.00
Totals
590,490.64
246,920.64
343,570.00

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