Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,674.48  
 

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
1,674.48
1,187.67
486.81
345,017.19
2
1,674.48
1,186.00
488.48
344,528.71
3
1,674.48
1,184.32
490.16
344,038.54
4
1,674.48
1,182.63
491.85
343,546.70
5
1,674.48
1,180.94
493.54
343,053.16
6
1,674.48
1,179.25
495.23
342,557.92
7
1,674.48
1,177.54
496.94
342,060.99
8
1,674.48
1,175.83
498.65
341,562.34
9
1,674.48
1,174.12
500.36
341,061.98
10
1,674.48
1,172.40
502.08
340,559.90
11
1,674.48
1,170.67
503.81
340,056.10
12
1,674.48
1,168.94
505.54
339,550.56
13
1,674.48
1,167.21
507.27
339,043.28
14
1,674.48
1,165.46
509.02
338,534.27
15
1,674.48
1,163.71
510.77
338,023.50
16
1,674.48
1,161.96
512.52
337,510.97
17
1,674.48
1,160.19
514.29
336,996.69
18
1,674.48
1,158.43
516.05
336,480.63
19
1,674.48
1,156.65
517.83
335,962.81
20
1,674.48
1,154.87
519.61
335,443.20
21
1,674.48
1,153.09
521.39
334,921.80
22
1,674.48
1,151.29
523.19
334,398.62
23
1,674.48
1,149.50
524.98
333,873.63
24
1,674.48
1,147.69
526.79
333,346.84
25
1,674.48
1,145.88
528.60
332,818.24
26
1,674.48
1,144.06
530.42
332,287.83
27
1,674.48
1,142.24
532.24
331,755.59
28
1,674.48
1,140.41
534.07
331,221.51
29
1,674.48
1,138.57
535.91
330,685.61
30
1,674.48
1,136.73
537.75
330,147.86
31
1,674.48
1,134.88
539.60
329,608.26
32
1,674.48
1,133.03
541.45
329,066.81
33
1,674.48
1,131.17
543.31
328,523.50
34
1,674.48
1,129.30
545.18
327,978.32
35
1,674.48
1,127.43
547.05
327,431.26
36
1,674.48
1,125.54
548.94
326,882.33
37
1,674.48
1,123.66
550.82
326,331.51
38
1,674.48
1,121.76
552.72
325,778.79
39
1,674.48
1,119.86
554.62
325,224.18
40
1,674.48
1,117.96
556.52
324,667.65
41
1,674.48
1,116.05
558.43
324,109.22
42
1,674.48
1,114.13
560.35
323,548.87
43
1,674.48
1,112.20
562.28
322,986.58
44
1,674.48
1,110.27
564.21
322,422.37
45
1,674.48
1,108.33
566.15
321,856.22
46
1,674.48
1,106.38
568.10
321,288.12
47
1,674.48
1,104.43
570.05
320,718.07
48
1,674.48
1,102.47
572.01
320,146.05
49
1,674.48
1,100.50
573.98
319,572.08
50
1,674.48
1,098.53
575.95
318,996.13
51
1,674.48
1,096.55
577.93
318,418.20
52
1,674.48
1,094.56
579.92
317,838.28
53
1,674.48
1,092.57
581.91
317,256.37
54
1,674.48
1,090.57
583.91
316,672.46
55
1,674.48
1,088.56
585.92
316,086.54
56
1,674.48
1,086.55
587.93
315,498.60
57
1,674.48
1,084.53
589.95
314,908.65
58
1,674.48
1,082.50
591.98
314,316.67
59
1,674.48
1,080.46
594.02
313,722.65
60
1,674.48
1,078.42
596.06
313,126.59
61
1,674.48
1,076.37
598.11
312,528.49
62
1,674.48
1,074.32
600.16
311,928.32
63
1,674.48
1,072.25
602.23
311,326.10
64
1,674.48
1,070.18
604.30
310,721.80
65
1,674.48
1,068.11
606.37
310,115.43
66
1,674.48
1,066.02
608.46
309,506.97
67
1,674.48
1,063.93
610.55
308,896.42
68
1,674.48
1,061.83
612.65
308,283.77
69
1,674.48
1,059.73
614.75
307,669.02
70
1,674.48
1,057.61
616.87
307,052.15
71
1,674.48
1,055.49
618.99
306,433.16
72
1,674.48
1,053.36
621.12
305,812.04
73
1,674.48
1,051.23
623.25
305,188.79
74
1,674.48
1,049.09
625.39
304,563.40
75
1,674.48
1,046.94
627.54
303,935.86
76
1,674.48
1,044.78
629.70
303,306.16
77
1,674.48
1,042.61
631.87
302,674.29
78
1,674.48
1,040.44
634.04
302,040.25
79
1,674.48
1,038.26
636.22
301,404.04
80
1,674.48
1,036.08
638.40
300,765.63
81
1,674.48
1,033.88
640.60
300,125.04
82
1,674.48
1,031.68
642.80
299,482.23
83
1,674.48
1,029.47
645.01
298,837.23
84
1,674.48
1,027.25
647.23
298,190.00
85
1,674.48
1,025.03
649.45
297,540.55
86
1,674.48
1,022.80
651.68
296,888.86
87
1,674.48
1,020.56
653.92
296,234.94
88
1,674.48
1,018.31
656.17
295,578.76
89
1,674.48
1,016.05
658.43
294,920.34
90
1,674.48
1,013.79
660.69
294,259.65
91
1,674.48
1,011.52
662.96
293,596.68
92
1,674.48
1,009.24
665.24
292,931.44
93
1,674.48
1,006.95
667.53
292,263.91
94
1,674.48
1,004.66
669.82
291,594.09
95
1,674.48
1,002.35
672.13
290,921.97
96
1,674.48
1,000.04
674.44
290,247.53
97
1,674.48
997.73
676.75
289,570.78
98
1,674.48
995.40
679.08
288,891.69
99
1,674.48
993.07
681.41
288,210.28
100
1,674.48
990.72
683.76
287,526.52
101
1,674.48
988.37
686.11
286,840.42
102
1,674.48
986.01
688.47
286,151.95
103
1,674.48
983.65
690.83
285,461.12
104
1,674.48
981.27
693.21
284,767.91
105
1,674.48
978.89
695.59
284,072.32
106
1,674.48
976.50
697.98
283,374.34
107
1,674.48
974.10
700.38
282,673.96
108
1,674.48
971.69
702.79
281,971.17
109
1,674.48
969.28
705.20
281,265.96
110
1,674.48
966.85
707.63
280,558.34
111
1,674.48
964.42
710.06
279,848.28
112
1,674.48
961.98
712.50
279,135.77
113
1,674.48
959.53
714.95
278,420.82
114
1,674.48
957.07
717.41
277,703.41
115
1,674.48
954.61
719.87
276,983.54
116
1,674.48
952.13
722.35
276,261.19
117
1,674.48
949.65
724.83
275,536.36
118
1,674.48
947.16
727.32
274,809.04
119
1,674.48
944.66
729.82
274,079.21
120
1,674.48
942.15
732.33
273,346.88
121
1,674.48
939.63
734.85
272,612.03
122
1,674.48
937.10
737.38
271,874.65
123
1,674.48
934.57
739.91
271,134.74
124
1,674.48
932.03
742.45
270,392.29
125
1,674.48
929.47
745.01
269,647.28
126
1,674.48
926.91
747.57
268,899.71
127
1,674.48
924.34
750.14
268,149.58
128
1,674.48
921.76
752.72
267,396.86
129
1,674.48
919.18
755.30
266,641.56
130
1,674.48
916.58
757.90
265,883.66
131
1,674.48
913.98
760.50
265,123.15
132
1,674.48
911.36
763.12
264,360.03
133
1,674.48
908.74
765.74
263,594.29
134
1,674.48
906.11
768.37
262,825.92
135
1,674.48
903.46
771.02
262,054.90
136
1,674.48
900.81
773.67
261,281.23
137
1,674.48
898.15
776.33
260,504.91
138
1,674.48
895.49
778.99
259,725.91
139
1,674.48
892.81
781.67
258,944.24
140
1,674.48
890.12
784.36
258,159.88
141
1,674.48
887.42
787.06
257,372.83
142
1,674.48
884.72
789.76
256,583.07
143
1,674.48
882.00
792.48
255,790.59
144
1,674.48
879.28
795.20
254,995.39
145
1,674.48
876.55
797.93
254,197.46
146
1,674.48
873.80
800.68
253,396.78
147
1,674.48
871.05
803.43
252,593.35
148
1,674.48
868.29
806.19
251,787.16
149
1,674.48
865.52
808.96
250,978.20
150
1,674.48
862.74
811.74
250,166.46
151
1,674.48
859.95
814.53
249,351.93
152
1,674.48
857.15
817.33
248,534.59
153
1,674.48
854.34
820.14
247,714.45
154
1,674.48
851.52
822.96
246,891.49
155
1,674.48
848.69
825.79
246,065.70
156
1,674.48
845.85
828.63
245,237.07
157
1,674.48
843.00
831.48
244,405.59
158
1,674.48
840.14
834.34
243,571.26
159
1,674.48
837.28
837.20
242,734.05
160
1,674.48
834.40
840.08
241,893.97
161
1,674.48
831.51
842.97
241,051.00
162
1,674.48
828.61
845.87
240,205.13
163
1,674.48
825.71
848.77
239,356.36
164
1,674.48
822.79
851.69
238,504.67
165
1,674.48
819.86
854.62
237,650.05
166
1,674.48
816.92
857.56
236,792.49
167
1,674.48
813.97
860.51
235,931.98
168
1,674.48
811.02
863.46
235,068.52
169
1,674.48
808.05
866.43
234,202.09
170
1,674.48
805.07
869.41
233,332.68
171
1,674.48
802.08
872.40
232,460.28
172
1,674.48
799.08
875.40
231,584.88
173
1,674.48
796.07
878.41
230,706.47
174
1,674.48
793.05
881.43
229,825.05
175
1,674.48
790.02
884.46
228,940.59
176
1,674.48
786.98
887.50
228,053.09
177
1,674.48
783.93
890.55
227,162.54
178
1,674.48
780.87
893.61
226,268.94
179
1,674.48
777.80
896.68
225,372.26
180
1,674.48
774.72
899.76
224,472.49
181
1,674.48
771.62
902.86
223,569.64
182
1,674.48
768.52
905.96
222,663.68
183
1,674.48
765.41
909.07
221,754.60
184
1,674.48
762.28
912.20
220,842.41
185
1,674.48
759.15
915.33
219,927.07
186
1,674.48
756.00
918.48
219,008.59
187
1,674.48
752.84
921.64
218,086.95
188
1,674.48
749.67
924.81
217,162.15
189
1,674.48
746.49
927.99
216,234.16
190
1,674.48
743.30
931.18
215,302.99
191
1,674.48
740.10
934.38
214,368.61
192
1,674.48
736.89
937.59
213,431.02
193
1,674.48
733.67
940.81
212,490.21
194
1,674.48
730.44
944.04
211,546.17
195
1,674.48
727.19
947.29
210,598.88
196
1,674.48
723.93
950.55
209,648.33
197
1,674.48
720.67
953.81
208,694.52
198
1,674.48
717.39
957.09
207,737.42
199
1,674.48
714.10
960.38
206,777.04
200
1,674.48
710.80
963.68
205,813.36
201
1,674.48
707.48
967.00
204,846.36
202
1,674.48
704.16
970.32
203,876.04
203
1,674.48
700.82
973.66
202,902.38
204
1,674.48
697.48
977.00
201,925.38
205
1,674.48
694.12
980.36
200,945.02
206
1,674.48
690.75
983.73
199,961.29
207
1,674.48
687.37
987.11
198,974.17
208
1,674.48
683.97
990.51
197,983.67
209
1,674.48
680.57
993.91
196,989.76
210
1,674.48
677.15
997.33
195,992.43
211
1,674.48
673.72
1,000.76
194,991.67
212
1,674.48
670.28
1,004.20
193,987.48
213
1,674.48
666.83
1,007.65
192,979.83
214
1,674.48
663.37
1,011.11
191,968.72
215
1,674.48
659.89
1,014.59
190,954.13
216
1,674.48
656.40
1,018.08
189,936.05
217
1,674.48
652.91
1,021.57
188,914.48
218
1,674.48
649.39
1,025.09
187,889.39
219
1,674.48
645.87
1,028.61
186,860.78
220
1,674.48
642.33
1,032.15
185,828.64
221
1,674.48
638.79
1,035.69
184,792.94
222
1,674.48
635.23
1,039.25
183,753.69
223
1,674.48
631.65
1,042.83
182,710.86
224
1,674.48
628.07
1,046.41
181,664.45
225
1,674.48
624.47
1,050.01
180,614.44
226
1,674.48
620.86
1,053.62
179,560.82
227
1,674.48
617.24
1,057.24
178,503.58
228
1,674.48
613.61
1,060.87
177,442.71
229
1,674.48
609.96
1,064.52
176,378.19
230
1,674.48
606.30
1,068.18
175,310.01
231
1,674.48
602.63
1,071.85
174,238.16
232
1,674.48
598.94
1,075.54
173,162.62
233
1,674.48
595.25
1,079.23
172,083.39
234
1,674.48
591.54
1,082.94
171,000.45
235
1,674.48
587.81
1,086.67
169,913.78
236
1,674.48
584.08
1,090.40
168,823.38
237
1,674.48
580.33
1,094.15
167,729.23
238
1,674.48
576.57
1,097.91
166,631.32
239
1,674.48
572.80
1,101.68
165,529.63
240
1,674.48
569.01
1,105.47
164,424.16
241
1,674.48
565.21
1,109.27
163,314.89
242
1,674.48
561.39
1,113.09
162,201.80
243
1,674.48
557.57
1,116.91
161,084.89
244
1,674.48
553.73
1,120.75
159,964.14
245
1,674.48
549.88
1,124.60
158,839.54
246
1,674.48
546.01
1,128.47
157,711.07
247
1,674.48
542.13
1,132.35
156,578.72
248
1,674.48
538.24
1,136.24
155,442.48
249
1,674.48
534.33
1,140.15
154,302.33
250
1,674.48
530.41
1,144.07
153,158.27
251
1,674.48
526.48
1,148.00
152,010.27
252
1,674.48
522.54
1,151.94
150,858.33
253
1,674.48
518.58
1,155.90
149,702.42
254
1,674.48
514.60
1,159.88
148,542.54
255
1,674.48
510.61
1,163.87
147,378.68
256
1,674.48
506.61
1,167.87
146,210.81
257
1,674.48
502.60
1,171.88
145,038.93
258
1,674.48
498.57
1,175.91
143,863.02
259
1,674.48
494.53
1,179.95
142,683.07
260
1,674.48
490.47
1,184.01
141,499.07
261
1,674.48
486.40
1,188.08
140,310.99
262
1,674.48
482.32
1,192.16
139,118.83
263
1,674.48
478.22
1,196.26
137,922.57
264
1,674.48
474.11
1,200.37
136,722.20
265
1,674.48
469.98
1,204.50
135,517.70
266
1,674.48
465.84
1,208.64
134,309.06
267
1,674.48
461.69
1,212.79
133,096.27
268
1,674.48
457.52
1,216.96
131,879.31
269
1,674.48
453.34
1,221.14
130,658.16
270
1,674.48
449.14
1,225.34
129,432.82
271
1,674.48
444.93
1,229.55
128,203.27
272
1,674.48
440.70
1,233.78
126,969.48
273
1,674.48
436.46
1,238.02
125,731.46
274
1,674.48
432.20
1,242.28
124,489.18
275
1,674.48
427.93
1,246.55
123,242.64
276
1,674.48
423.65
1,250.83
121,991.80
277
1,674.48
419.35
1,255.13
120,736.67
278
1,674.48
415.03
1,259.45
119,477.22
279
1,674.48
410.70
1,263.78
118,213.44
280
1,674.48
406.36
1,268.12
116,945.32
281
1,674.48
402.00
1,272.48
115,672.84
282
1,674.48
397.63
1,276.85
114,395.99
283
1,674.48
393.24
1,281.24
113,114.74
284
1,674.48
388.83
1,285.65
111,829.10
285
1,674.48
384.41
1,290.07
110,539.03
286
1,674.48
379.98
1,294.50
109,244.53
287
1,674.48
375.53
1,298.95
107,945.57
288
1,674.48
371.06
1,303.42
106,642.16
289
1,674.48
366.58
1,307.90
105,334.26
290
1,674.48
362.09
1,312.39
104,021.87
291
1,674.48
357.58
1,316.90
102,704.96
292
1,674.48
353.05
1,321.43
101,383.53
293
1,674.48
348.51
1,325.97
100,057.56
294
1,674.48
343.95
1,330.53
98,727.02
295
1,674.48
339.37
1,335.11
97,391.92
296
1,674.48
334.78
1,339.70
96,052.22
297
1,674.48
330.18
1,344.30
94,707.92
298
1,674.48
325.56
1,348.92
93,359.00
299
1,674.48
320.92
1,353.56
92,005.44
300
1,674.48
316.27
1,358.21
90,647.23
301
1,674.48
311.60
1,362.88
89,284.35
302
1,674.48
306.91
1,367.57
87,916.79
303
1,674.48
302.21
1,372.27
86,544.52
304
1,674.48
297.50
1,376.98
85,167.54
305
1,674.48
292.76
1,381.72
83,785.82
306
1,674.48
288.01
1,386.47
82,399.35
307
1,674.48
283.25
1,391.23
81,008.12
308
1,674.48
278.47
1,396.01
79,612.11
309
1,674.48
273.67
1,400.81
78,211.29
310
1,674.48
268.85
1,405.63
76,805.66
311
1,674.48
264.02
1,410.46
75,395.20
312
1,674.48
259.17
1,415.31
73,979.89
313
1,674.48
254.31
1,420.17
72,559.72
314
1,674.48
249.42
1,425.06
71,134.66
315
1,674.48
244.53
1,429.95
69,704.71
316
1,674.48
239.61
1,434.87
68,269.84
317
1,674.48
234.68
1,439.80
66,830.04
318
1,674.48
229.73
1,444.75
65,385.29
319
1,674.48
224.76
1,449.72
63,935.57
320
1,674.48
219.78
1,454.70
62,480.87
321
1,674.48
214.78
1,459.70
61,021.16
322
1,674.48
209.76
1,464.72
59,556.44
323
1,674.48
204.73
1,469.75
58,086.69
324
1,674.48
199.67
1,474.81
56,611.88
325
1,674.48
194.60
1,479.88
55,132.01
326
1,674.48
189.52
1,484.96
53,647.04
327
1,674.48
184.41
1,490.07
52,156.97
328
1,674.48
179.29
1,495.19
50,661.78
329
1,674.48
174.15
1,500.33
49,161.45
330
1,674.48
168.99
1,505.49
47,655.97
331
1,674.48
163.82
1,510.66
46,145.30
332
1,674.48
158.62
1,515.86
44,629.45
333
1,674.48
153.41
1,521.07
43,108.38
334
1,674.48
148.19
1,526.29
41,582.09
335
1,674.48
142.94
1,531.54
40,050.55
336
1,674.48
137.67
1,536.81
38,513.74
337
1,674.48
132.39
1,542.09
36,971.65
338
1,674.48
127.09
1,547.39
35,424.26
339
1,674.48
121.77
1,552.71
33,871.55
340
1,674.48
116.43
1,558.05
32,313.50
341
1,674.48
111.08
1,563.40
30,750.10
342
1,674.48
105.70
1,568.78
29,181.33
343
1,674.48
100.31
1,574.17
27,607.16
344
1,674.48
94.90
1,579.58
26,027.58
345
1,674.48
89.47
1,585.01
24,442.57
346
1,674.48
84.02
1,590.46
22,852.11
347
1,674.48
78.55
1,595.93
21,256.18
348
1,674.48
73.07
1,601.41
19,654.77
349
1,674.48
67.56
1,606.92
18,047.85
350
1,674.48
62.04
1,612.44
16,435.41
351
1,674.48
56.50
1,617.98
14,817.43
352
1,674.48
50.93
1,623.55
13,193.88
353
1,674.48
45.35
1,629.13
11,564.76
354
1,674.48
39.75
1,634.73
9,930.03
355
1,674.48
34.13
1,640.35
8,289.69
356
1,674.48
28.50
1,645.98
6,643.70
357
1,674.48
22.84
1,651.64
4,992.06
358
1,674.48
17.16
1,657.32
3,334.74
359
1,674.48
11.46
1,663.02
1,671.72
360
1,677.47
5.75
1,671.72
0.00
Totals
602,815.79
257,311.79
345,504.00

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