Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,746.24  
 

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
1,746.24
1,292.40
453.84
344,186.16
2
1,746.24
1,290.70
455.54
343,730.62
3
1,746.24
1,288.99
457.25
343,273.37
4
1,746.24
1,287.28
458.96
342,814.40
5
1,746.24
1,285.55
460.69
342,353.72
6
1,746.24
1,283.83
462.41
341,891.30
7
1,746.24
1,282.09
464.15
341,427.16
8
1,746.24
1,280.35
465.89
340,961.27
9
1,746.24
1,278.60
467.64
340,493.63
10
1,746.24
1,276.85
469.39
340,024.24
11
1,746.24
1,275.09
471.15
339,553.09
12
1,746.24
1,273.32
472.92
339,080.18
13
1,746.24
1,271.55
474.69
338,605.49
14
1,746.24
1,269.77
476.47
338,129.02
15
1,746.24
1,267.98
478.26
337,650.76
16
1,746.24
1,266.19
480.05
337,170.71
17
1,746.24
1,264.39
481.85
336,688.86
18
1,746.24
1,262.58
483.66
336,205.21
19
1,746.24
1,260.77
485.47
335,719.74
20
1,746.24
1,258.95
487.29
335,232.45
21
1,746.24
1,257.12
489.12
334,743.33
22
1,746.24
1,255.29
490.95
334,252.38
23
1,746.24
1,253.45
492.79
333,759.58
24
1,746.24
1,251.60
494.64
333,264.94
25
1,746.24
1,249.74
496.50
332,768.44
26
1,746.24
1,247.88
498.36
332,270.09
27
1,746.24
1,246.01
500.23
331,769.86
28
1,746.24
1,244.14
502.10
331,267.75
29
1,746.24
1,242.25
503.99
330,763.77
30
1,746.24
1,240.36
505.88
330,257.89
31
1,746.24
1,238.47
507.77
329,750.12
32
1,746.24
1,236.56
509.68
329,240.44
33
1,746.24
1,234.65
511.59
328,728.85
34
1,746.24
1,232.73
513.51
328,215.35
35
1,746.24
1,230.81
515.43
327,699.92
36
1,746.24
1,228.87
517.37
327,182.55
37
1,746.24
1,226.93
519.31
326,663.24
38
1,746.24
1,224.99
521.25
326,141.99
39
1,746.24
1,223.03
523.21
325,618.78
40
1,746.24
1,221.07
525.17
325,093.61
41
1,746.24
1,219.10
527.14
324,566.48
42
1,746.24
1,217.12
529.12
324,037.36
43
1,746.24
1,215.14
531.10
323,506.26
44
1,746.24
1,213.15
533.09
322,973.17
45
1,746.24
1,211.15
535.09
322,438.08
46
1,746.24
1,209.14
537.10
321,900.98
47
1,746.24
1,207.13
539.11
321,361.87
48
1,746.24
1,205.11
541.13
320,820.74
49
1,746.24
1,203.08
543.16
320,277.57
50
1,746.24
1,201.04
545.20
319,732.38
51
1,746.24
1,199.00
547.24
319,185.13
52
1,746.24
1,196.94
549.30
318,635.84
53
1,746.24
1,194.88
551.36
318,084.48
54
1,746.24
1,192.82
553.42
317,531.06
55
1,746.24
1,190.74
555.50
316,975.56
56
1,746.24
1,188.66
557.58
316,417.98
57
1,746.24
1,186.57
559.67
315,858.30
58
1,746.24
1,184.47
561.77
315,296.53
59
1,746.24
1,182.36
563.88
314,732.66
60
1,746.24
1,180.25
565.99
314,166.66
61
1,746.24
1,178.12
568.12
313,598.55
62
1,746.24
1,175.99
570.25
313,028.30
63
1,746.24
1,173.86
572.38
312,455.92
64
1,746.24
1,171.71
574.53
311,881.39
65
1,746.24
1,169.56
576.68
311,304.70
66
1,746.24
1,167.39
578.85
310,725.86
67
1,746.24
1,165.22
581.02
310,144.84
68
1,746.24
1,163.04
583.20
309,561.64
69
1,746.24
1,160.86
585.38
308,976.26
70
1,746.24
1,158.66
587.58
308,388.68
71
1,746.24
1,156.46
589.78
307,798.90
72
1,746.24
1,154.25
591.99
307,206.90
73
1,746.24
1,152.03
594.21
306,612.69
74
1,746.24
1,149.80
596.44
306,016.24
75
1,746.24
1,147.56
598.68
305,417.57
76
1,746.24
1,145.32
600.92
304,816.64
77
1,746.24
1,143.06
603.18
304,213.46
78
1,746.24
1,140.80
605.44
303,608.02
79
1,746.24
1,138.53
607.71
303,000.31
80
1,746.24
1,136.25
609.99
302,390.33
81
1,746.24
1,133.96
612.28
301,778.05
82
1,746.24
1,131.67
614.57
301,163.48
83
1,746.24
1,129.36
616.88
300,546.60
84
1,746.24
1,127.05
619.19
299,927.41
85
1,746.24
1,124.73
621.51
299,305.90
86
1,746.24
1,122.40
623.84
298,682.05
87
1,746.24
1,120.06
626.18
298,055.87
88
1,746.24
1,117.71
628.53
297,427.34
89
1,746.24
1,115.35
630.89
296,796.45
90
1,746.24
1,112.99
633.25
296,163.20
91
1,746.24
1,110.61
635.63
295,527.57
92
1,746.24
1,108.23
638.01
294,889.56
93
1,746.24
1,105.84
640.40
294,249.16
94
1,746.24
1,103.43
642.81
293,606.35
95
1,746.24
1,101.02
645.22
292,961.14
96
1,746.24
1,098.60
647.64
292,313.50
97
1,746.24
1,096.18
650.06
291,663.44
98
1,746.24
1,093.74
652.50
291,010.93
99
1,746.24
1,091.29
654.95
290,355.98
100
1,746.24
1,088.83
657.41
289,698.58
101
1,746.24
1,086.37
659.87
289,038.71
102
1,746.24
1,083.90
662.34
288,376.36
103
1,746.24
1,081.41
664.83
287,711.54
104
1,746.24
1,078.92
667.32
287,044.21
105
1,746.24
1,076.42
669.82
286,374.39
106
1,746.24
1,073.90
672.34
285,702.05
107
1,746.24
1,071.38
674.86
285,027.20
108
1,746.24
1,068.85
677.39
284,349.81
109
1,746.24
1,066.31
679.93
283,669.88
110
1,746.24
1,063.76
682.48
282,987.40
111
1,746.24
1,061.20
685.04
282,302.37
112
1,746.24
1,058.63
687.61
281,614.76
113
1,746.24
1,056.06
690.18
280,924.57
114
1,746.24
1,053.47
692.77
280,231.80
115
1,746.24
1,050.87
695.37
279,536.43
116
1,746.24
1,048.26
697.98
278,838.45
117
1,746.24
1,045.64
700.60
278,137.86
118
1,746.24
1,043.02
703.22
277,434.63
119
1,746.24
1,040.38
705.86
276,728.77
120
1,746.24
1,037.73
708.51
276,020.27
121
1,746.24
1,035.08
711.16
275,309.10
122
1,746.24
1,032.41
713.83
274,595.27
123
1,746.24
1,029.73
716.51
273,878.76
124
1,746.24
1,027.05
719.19
273,159.57
125
1,746.24
1,024.35
721.89
272,437.68
126
1,746.24
1,021.64
724.60
271,713.08
127
1,746.24
1,018.92
727.32
270,985.76
128
1,746.24
1,016.20
730.04
270,255.72
129
1,746.24
1,013.46
732.78
269,522.94
130
1,746.24
1,010.71
735.53
268,787.41
131
1,746.24
1,007.95
738.29
268,049.12
132
1,746.24
1,005.18
741.06
267,308.07
133
1,746.24
1,002.41
743.83
266,564.23
134
1,746.24
999.62
746.62
265,817.61
135
1,746.24
996.82
749.42
265,068.18
136
1,746.24
994.01
752.23
264,315.95
137
1,746.24
991.18
755.06
263,560.89
138
1,746.24
988.35
757.89
262,803.01
139
1,746.24
985.51
760.73
262,042.28
140
1,746.24
982.66
763.58
261,278.70
141
1,746.24
979.80
766.44
260,512.25
142
1,746.24
976.92
769.32
259,742.93
143
1,746.24
974.04
772.20
258,970.73
144
1,746.24
971.14
775.10
258,195.63
145
1,746.24
968.23
778.01
257,417.62
146
1,746.24
965.32
780.92
256,636.70
147
1,746.24
962.39
783.85
255,852.85
148
1,746.24
959.45
786.79
255,066.05
149
1,746.24
956.50
789.74
254,276.31
150
1,746.24
953.54
792.70
253,483.61
151
1,746.24
950.56
795.68
252,687.93
152
1,746.24
947.58
798.66
251,889.27
153
1,746.24
944.58
801.66
251,087.62
154
1,746.24
941.58
804.66
250,282.96
155
1,746.24
938.56
807.68
249,475.28
156
1,746.24
935.53
810.71
248,664.57
157
1,746.24
932.49
813.75
247,850.82
158
1,746.24
929.44
816.80
247,034.02
159
1,746.24
926.38
819.86
246,214.16
160
1,746.24
923.30
822.94
245,391.22
161
1,746.24
920.22
826.02
244,565.20
162
1,746.24
917.12
829.12
243,736.08
163
1,746.24
914.01
832.23
242,903.85
164
1,746.24
910.89
835.35
242,068.50
165
1,746.24
907.76
838.48
241,230.02
166
1,746.24
904.61
841.63
240,388.39
167
1,746.24
901.46
844.78
239,543.60
168
1,746.24
898.29
847.95
238,695.65
169
1,746.24
895.11
851.13
237,844.52
170
1,746.24
891.92
854.32
236,990.20
171
1,746.24
888.71
857.53
236,132.67
172
1,746.24
885.50
860.74
235,271.93
173
1,746.24
882.27
863.97
234,407.96
174
1,746.24
879.03
867.21
233,540.75
175
1,746.24
875.78
870.46
232,670.29
176
1,746.24
872.51
873.73
231,796.56
177
1,746.24
869.24
877.00
230,919.56
178
1,746.24
865.95
880.29
230,039.27
179
1,746.24
862.65
883.59
229,155.67
180
1,746.24
859.33
886.91
228,268.77
181
1,746.24
856.01
890.23
227,378.53
182
1,746.24
852.67
893.57
226,484.96
183
1,746.24
849.32
896.92
225,588.04
184
1,746.24
845.96
900.28
224,687.76
185
1,746.24
842.58
903.66
223,784.10
186
1,746.24
839.19
907.05
222,877.05
187
1,746.24
835.79
910.45
221,966.60
188
1,746.24
832.37
913.87
221,052.73
189
1,746.24
828.95
917.29
220,135.44
190
1,746.24
825.51
920.73
219,214.71
191
1,746.24
822.06
924.18
218,290.52
192
1,746.24
818.59
927.65
217,362.87
193
1,746.24
815.11
931.13
216,431.74
194
1,746.24
811.62
934.62
215,497.12
195
1,746.24
808.11
938.13
214,559.00
196
1,746.24
804.60
941.64
213,617.35
197
1,746.24
801.07
945.17
212,672.18
198
1,746.24
797.52
948.72
211,723.46
199
1,746.24
793.96
952.28
210,771.18
200
1,746.24
790.39
955.85
209,815.33
201
1,746.24
786.81
959.43
208,855.90
202
1,746.24
783.21
963.03
207,892.87
203
1,746.24
779.60
966.64
206,926.23
204
1,746.24
775.97
970.27
205,955.96
205
1,746.24
772.33
973.91
204,982.06
206
1,746.24
768.68
977.56
204,004.50
207
1,746.24
765.02
981.22
203,023.28
208
1,746.24
761.34
984.90
202,038.37
209
1,746.24
757.64
988.60
201,049.78
210
1,746.24
753.94
992.30
200,057.47
211
1,746.24
750.22
996.02
199,061.45
212
1,746.24
746.48
999.76
198,061.69
213
1,746.24
742.73
1,003.51
197,058.18
214
1,746.24
738.97
1,007.27
196,050.91
215
1,746.24
735.19
1,011.05
195,039.86
216
1,746.24
731.40
1,014.84
194,025.02
217
1,746.24
727.59
1,018.65
193,006.37
218
1,746.24
723.77
1,022.47
191,983.91
219
1,746.24
719.94
1,026.30
190,957.61
220
1,746.24
716.09
1,030.15
189,927.46
221
1,746.24
712.23
1,034.01
188,893.45
222
1,746.24
708.35
1,037.89
187,855.56
223
1,746.24
704.46
1,041.78
186,813.77
224
1,746.24
700.55
1,045.69
185,768.09
225
1,746.24
696.63
1,049.61
184,718.48
226
1,746.24
692.69
1,053.55
183,664.93
227
1,746.24
688.74
1,057.50
182,607.43
228
1,746.24
684.78
1,061.46
181,545.97
229
1,746.24
680.80
1,065.44
180,480.53
230
1,746.24
676.80
1,069.44
179,411.09
231
1,746.24
672.79
1,073.45
178,337.64
232
1,746.24
668.77
1,077.47
177,260.17
233
1,746.24
664.73
1,081.51
176,178.65
234
1,746.24
660.67
1,085.57
175,093.08
235
1,746.24
656.60
1,089.64
174,003.44
236
1,746.24
652.51
1,093.73
172,909.72
237
1,746.24
648.41
1,097.83
171,811.89
238
1,746.24
644.29
1,101.95
170,709.94
239
1,746.24
640.16
1,106.08
169,603.86
240
1,746.24
636.01
1,110.23
168,493.64
241
1,746.24
631.85
1,114.39
167,379.25
242
1,746.24
627.67
1,118.57
166,260.68
243
1,746.24
623.48
1,122.76
165,137.92
244
1,746.24
619.27
1,126.97
164,010.95
245
1,746.24
615.04
1,131.20
162,879.75
246
1,746.24
610.80
1,135.44
161,744.31
247
1,746.24
606.54
1,139.70
160,604.61
248
1,746.24
602.27
1,143.97
159,460.64
249
1,746.24
597.98
1,148.26
158,312.37
250
1,746.24
593.67
1,152.57
157,159.80
251
1,746.24
589.35
1,156.89
156,002.91
252
1,746.24
585.01
1,161.23
154,841.68
253
1,746.24
580.66
1,165.58
153,676.10
254
1,746.24
576.29
1,169.95
152,506.15
255
1,746.24
571.90
1,174.34
151,331.80
256
1,746.24
567.49
1,178.75
150,153.06
257
1,746.24
563.07
1,183.17
148,969.89
258
1,746.24
558.64
1,187.60
147,782.29
259
1,746.24
554.18
1,192.06
146,590.23
260
1,746.24
549.71
1,196.53
145,393.71
261
1,746.24
545.23
1,201.01
144,192.69
262
1,746.24
540.72
1,205.52
142,987.18
263
1,746.24
536.20
1,210.04
141,777.14
264
1,746.24
531.66
1,214.58
140,562.56
265
1,746.24
527.11
1,219.13
139,343.43
266
1,746.24
522.54
1,223.70
138,119.73
267
1,746.24
517.95
1,228.29
136,891.44
268
1,746.24
513.34
1,232.90
135,658.54
269
1,746.24
508.72
1,237.52
134,421.02
270
1,746.24
504.08
1,242.16
133,178.86
271
1,746.24
499.42
1,246.82
131,932.04
272
1,746.24
494.75
1,251.49
130,680.55
273
1,746.24
490.05
1,256.19
129,424.36
274
1,746.24
485.34
1,260.90
128,163.46
275
1,746.24
480.61
1,265.63
126,897.83
276
1,746.24
475.87
1,270.37
125,627.46
277
1,746.24
471.10
1,275.14
124,352.32
278
1,746.24
466.32
1,279.92
123,072.40
279
1,746.24
461.52
1,284.72
121,787.68
280
1,746.24
456.70
1,289.54
120,498.15
281
1,746.24
451.87
1,294.37
119,203.78
282
1,746.24
447.01
1,299.23
117,904.55
283
1,746.24
442.14
1,304.10
116,600.45
284
1,746.24
437.25
1,308.99
115,291.46
285
1,746.24
432.34
1,313.90
113,977.57
286
1,746.24
427.42
1,318.82
112,658.74
287
1,746.24
422.47
1,323.77
111,334.97
288
1,746.24
417.51
1,328.73
110,006.24
289
1,746.24
412.52
1,333.72
108,672.52
290
1,746.24
407.52
1,338.72
107,333.80
291
1,746.24
402.50
1,343.74
105,990.07
292
1,746.24
397.46
1,348.78
104,641.29
293
1,746.24
392.40
1,353.84
103,287.45
294
1,746.24
387.33
1,358.91
101,928.54
295
1,746.24
382.23
1,364.01
100,564.53
296
1,746.24
377.12
1,369.12
99,195.41
297
1,746.24
371.98
1,374.26
97,821.15
298
1,746.24
366.83
1,379.41
96,441.74
299
1,746.24
361.66
1,384.58
95,057.16
300
1,746.24
356.46
1,389.78
93,667.38
301
1,746.24
351.25
1,394.99
92,272.40
302
1,746.24
346.02
1,400.22
90,872.18
303
1,746.24
340.77
1,405.47
89,466.71
304
1,746.24
335.50
1,410.74
88,055.97
305
1,746.24
330.21
1,416.03
86,639.94
306
1,746.24
324.90
1,421.34
85,218.60
307
1,746.24
319.57
1,426.67
83,791.93
308
1,746.24
314.22
1,432.02
82,359.91
309
1,746.24
308.85
1,437.39
80,922.52
310
1,746.24
303.46
1,442.78
79,479.74
311
1,746.24
298.05
1,448.19
78,031.55
312
1,746.24
292.62
1,453.62
76,577.92
313
1,746.24
287.17
1,459.07
75,118.85
314
1,746.24
281.70
1,464.54
73,654.31
315
1,746.24
276.20
1,470.04
72,184.27
316
1,746.24
270.69
1,475.55
70,708.72
317
1,746.24
265.16
1,481.08
69,227.64
318
1,746.24
259.60
1,486.64
67,741.00
319
1,746.24
254.03
1,492.21
66,248.79
320
1,746.24
248.43
1,497.81
64,750.99
321
1,746.24
242.82
1,503.42
63,247.56
322
1,746.24
237.18
1,509.06
61,738.50
323
1,746.24
231.52
1,514.72
60,223.78
324
1,746.24
225.84
1,520.40
58,703.38
325
1,746.24
220.14
1,526.10
57,177.28
326
1,746.24
214.41
1,531.83
55,645.45
327
1,746.24
208.67
1,537.57
54,107.88
328
1,746.24
202.90
1,543.34
52,564.55
329
1,746.24
197.12
1,549.12
51,015.42
330
1,746.24
191.31
1,554.93
49,460.49
331
1,746.24
185.48
1,560.76
47,899.73
332
1,746.24
179.62
1,566.62
46,333.11
333
1,746.24
173.75
1,572.49
44,760.62
334
1,746.24
167.85
1,578.39
43,182.23
335
1,746.24
161.93
1,584.31
41,597.93
336
1,746.24
155.99
1,590.25
40,007.68
337
1,746.24
150.03
1,596.21
38,411.47
338
1,746.24
144.04
1,602.20
36,809.27
339
1,746.24
138.03
1,608.21
35,201.07
340
1,746.24
132.00
1,614.24
33,586.83
341
1,746.24
125.95
1,620.29
31,966.54
342
1,746.24
119.87
1,626.37
30,340.17
343
1,746.24
113.78
1,632.46
28,707.71
344
1,746.24
107.65
1,638.59
27,069.12
345
1,746.24
101.51
1,644.73
25,424.39
346
1,746.24
95.34
1,650.90
23,773.49
347
1,746.24
89.15
1,657.09
22,116.41
348
1,746.24
82.94
1,663.30
20,453.10
349
1,746.24
76.70
1,669.54
18,783.56
350
1,746.24
70.44
1,675.80
17,107.76
351
1,746.24
64.15
1,682.09
15,425.67
352
1,746.24
57.85
1,688.39
13,737.28
353
1,746.24
51.51
1,694.73
12,042.55
354
1,746.24
45.16
1,701.08
10,341.47
355
1,746.24
38.78
1,707.46
8,634.01
356
1,746.24
32.38
1,713.86
6,920.15
357
1,746.24
25.95
1,720.29
5,199.86
358
1,746.24
19.50
1,726.74
3,473.12
359
1,746.24
13.02
1,733.22
1,739.91
360
1,746.43
6.52
1,739.91
0.00
Totals
628,646.59
284,006.59
344,640.00

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