Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,675.48  
 

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
1,675.48
1,188.37
487.11
345,221.89
2
1,675.48
1,186.70
488.78
344,733.11
3
1,675.48
1,185.02
490.46
344,242.66
4
1,675.48
1,183.33
492.15
343,750.51
5
1,675.48
1,181.64
493.84
343,256.67
6
1,675.48
1,179.94
495.54
342,761.14
7
1,675.48
1,178.24
497.24
342,263.90
8
1,675.48
1,176.53
498.95
341,764.95
9
1,675.48
1,174.82
500.66
341,264.29
10
1,675.48
1,173.10
502.38
340,761.90
11
1,675.48
1,171.37
504.11
340,257.79
12
1,675.48
1,169.64
505.84
339,751.95
13
1,675.48
1,167.90
507.58
339,244.37
14
1,675.48
1,166.15
509.33
338,735.04
15
1,675.48
1,164.40
511.08
338,223.96
16
1,675.48
1,162.64
512.84
337,711.12
17
1,675.48
1,160.88
514.60
337,196.53
18
1,675.48
1,159.11
516.37
336,680.16
19
1,675.48
1,157.34
518.14
336,162.02
20
1,675.48
1,155.56
519.92
335,642.09
21
1,675.48
1,153.77
521.71
335,120.38
22
1,675.48
1,151.98
523.50
334,596.88
23
1,675.48
1,150.18
525.30
334,071.58
24
1,675.48
1,148.37
527.11
333,544.47
25
1,675.48
1,146.56
528.92
333,015.55
26
1,675.48
1,144.74
530.74
332,484.81
27
1,675.48
1,142.92
532.56
331,952.24
28
1,675.48
1,141.09
534.39
331,417.85
29
1,675.48
1,139.25
536.23
330,881.62
30
1,675.48
1,137.41
538.07
330,343.55
31
1,675.48
1,135.56
539.92
329,803.62
32
1,675.48
1,133.70
541.78
329,261.84
33
1,675.48
1,131.84
543.64
328,718.20
34
1,675.48
1,129.97
545.51
328,172.69
35
1,675.48
1,128.09
547.39
327,625.30
36
1,675.48
1,126.21
549.27
327,076.03
37
1,675.48
1,124.32
551.16
326,524.88
38
1,675.48
1,122.43
553.05
325,971.83
39
1,675.48
1,120.53
554.95
325,416.87
40
1,675.48
1,118.62
556.86
324,860.01
41
1,675.48
1,116.71
558.77
324,301.24
42
1,675.48
1,114.79
560.69
323,740.55
43
1,675.48
1,112.86
562.62
323,177.92
44
1,675.48
1,110.92
564.56
322,613.37
45
1,675.48
1,108.98
566.50
322,046.87
46
1,675.48
1,107.04
568.44
321,478.43
47
1,675.48
1,105.08
570.40
320,908.03
48
1,675.48
1,103.12
572.36
320,335.67
49
1,675.48
1,101.15
574.33
319,761.35
50
1,675.48
1,099.18
576.30
319,185.05
51
1,675.48
1,097.20
578.28
318,606.76
52
1,675.48
1,095.21
580.27
318,026.49
53
1,675.48
1,093.22
582.26
317,444.23
54
1,675.48
1,091.21
584.27
316,859.97
55
1,675.48
1,089.21
586.27
316,273.69
56
1,675.48
1,087.19
588.29
315,685.40
57
1,675.48
1,085.17
590.31
315,095.09
58
1,675.48
1,083.14
592.34
314,502.75
59
1,675.48
1,081.10
594.38
313,908.37
60
1,675.48
1,079.06
596.42
313,311.95
61
1,675.48
1,077.01
598.47
312,713.48
62
1,675.48
1,074.95
600.53
312,112.96
63
1,675.48
1,072.89
602.59
311,510.36
64
1,675.48
1,070.82
604.66
310,905.70
65
1,675.48
1,068.74
606.74
310,298.96
66
1,675.48
1,066.65
608.83
309,690.13
67
1,675.48
1,064.56
610.92
309,079.21
68
1,675.48
1,062.46
613.02
308,466.19
69
1,675.48
1,060.35
615.13
307,851.06
70
1,675.48
1,058.24
617.24
307,233.82
71
1,675.48
1,056.12
619.36
306,614.46
72
1,675.48
1,053.99
621.49
305,992.97
73
1,675.48
1,051.85
623.63
305,369.34
74
1,675.48
1,049.71
625.77
304,743.56
75
1,675.48
1,047.56
627.92
304,115.64
76
1,675.48
1,045.40
630.08
303,485.56
77
1,675.48
1,043.23
632.25
302,853.31
78
1,675.48
1,041.06
634.42
302,218.89
79
1,675.48
1,038.88
636.60
301,582.28
80
1,675.48
1,036.69
638.79
300,943.49
81
1,675.48
1,034.49
640.99
300,302.51
82
1,675.48
1,032.29
643.19
299,659.32
83
1,675.48
1,030.08
645.40
299,013.92
84
1,675.48
1,027.86
647.62
298,366.30
85
1,675.48
1,025.63
649.85
297,716.45
86
1,675.48
1,023.40
652.08
297,064.37
87
1,675.48
1,021.16
654.32
296,410.05
88
1,675.48
1,018.91
656.57
295,753.48
89
1,675.48
1,016.65
658.83
295,094.65
90
1,675.48
1,014.39
661.09
294,433.56
91
1,675.48
1,012.12
663.36
293,770.19
92
1,675.48
1,009.84
665.64
293,104.55
93
1,675.48
1,007.55
667.93
292,436.62
94
1,675.48
1,005.25
670.23
291,766.39
95
1,675.48
1,002.95
672.53
291,093.85
96
1,675.48
1,000.64
674.84
290,419.01
97
1,675.48
998.32
677.16
289,741.84
98
1,675.48
995.99
679.49
289,062.35
99
1,675.48
993.65
681.83
288,380.52
100
1,675.48
991.31
684.17
287,696.35
101
1,675.48
988.96
686.52
287,009.83
102
1,675.48
986.60
688.88
286,320.94
103
1,675.48
984.23
691.25
285,629.69
104
1,675.48
981.85
693.63
284,936.07
105
1,675.48
979.47
696.01
284,240.05
106
1,675.48
977.08
698.40
283,541.65
107
1,675.48
974.67
700.81
282,840.84
108
1,675.48
972.27
703.21
282,137.63
109
1,675.48
969.85
705.63
281,432.00
110
1,675.48
967.42
708.06
280,723.94
111
1,675.48
964.99
710.49
280,013.45
112
1,675.48
962.55
712.93
279,300.51
113
1,675.48
960.10
715.38
278,585.13
114
1,675.48
957.64
717.84
277,867.29
115
1,675.48
955.17
720.31
277,146.97
116
1,675.48
952.69
722.79
276,424.19
117
1,675.48
950.21
725.27
275,698.91
118
1,675.48
947.72
727.76
274,971.15
119
1,675.48
945.21
730.27
274,240.88
120
1,675.48
942.70
732.78
273,508.11
121
1,675.48
940.18
735.30
272,772.81
122
1,675.48
937.66
737.82
272,034.99
123
1,675.48
935.12
740.36
271,294.63
124
1,675.48
932.58
742.90
270,551.72
125
1,675.48
930.02
745.46
269,806.26
126
1,675.48
927.46
748.02
269,058.24
127
1,675.48
924.89
750.59
268,307.65
128
1,675.48
922.31
753.17
267,554.48
129
1,675.48
919.72
755.76
266,798.72
130
1,675.48
917.12
758.36
266,040.36
131
1,675.48
914.51
760.97
265,279.39
132
1,675.48
911.90
763.58
264,515.81
133
1,675.48
909.27
766.21
263,749.60
134
1,675.48
906.64
768.84
262,980.76
135
1,675.48
904.00
771.48
262,209.28
136
1,675.48
901.34
774.14
261,435.14
137
1,675.48
898.68
776.80
260,658.35
138
1,675.48
896.01
779.47
259,878.88
139
1,675.48
893.33
782.15
259,096.73
140
1,675.48
890.65
784.83
258,311.90
141
1,675.48
887.95
787.53
257,524.36
142
1,675.48
885.24
790.24
256,734.12
143
1,675.48
882.52
792.96
255,941.17
144
1,675.48
879.80
795.68
255,145.49
145
1,675.48
877.06
798.42
254,347.07
146
1,675.48
874.32
801.16
253,545.91
147
1,675.48
871.56
803.92
252,741.99
148
1,675.48
868.80
806.68
251,935.31
149
1,675.48
866.03
809.45
251,125.86
150
1,675.48
863.25
812.23
250,313.62
151
1,675.48
860.45
815.03
249,498.60
152
1,675.48
857.65
817.83
248,680.77
153
1,675.48
854.84
820.64
247,860.13
154
1,675.48
852.02
823.46
247,036.67
155
1,675.48
849.19
826.29
246,210.38
156
1,675.48
846.35
829.13
245,381.24
157
1,675.48
843.50
831.98
244,549.26
158
1,675.48
840.64
834.84
243,714.42
159
1,675.48
837.77
837.71
242,876.71
160
1,675.48
834.89
840.59
242,036.12
161
1,675.48
832.00
843.48
241,192.64
162
1,675.48
829.10
846.38
240,346.26
163
1,675.48
826.19
849.29
239,496.97
164
1,675.48
823.27
852.21
238,644.76
165
1,675.48
820.34
855.14
237,789.62
166
1,675.48
817.40
858.08
236,931.54
167
1,675.48
814.45
861.03
236,070.51
168
1,675.48
811.49
863.99
235,206.52
169
1,675.48
808.52
866.96
234,339.57
170
1,675.48
805.54
869.94
233,469.63
171
1,675.48
802.55
872.93
232,596.70
172
1,675.48
799.55
875.93
231,720.77
173
1,675.48
796.54
878.94
230,841.83
174
1,675.48
793.52
881.96
229,959.87
175
1,675.48
790.49
884.99
229,074.88
176
1,675.48
787.44
888.04
228,186.84
177
1,675.48
784.39
891.09
227,295.76
178
1,675.48
781.33
894.15
226,401.60
179
1,675.48
778.26
897.22
225,504.38
180
1,675.48
775.17
900.31
224,604.07
181
1,675.48
772.08
903.40
223,700.67
182
1,675.48
768.97
906.51
222,794.16
183
1,675.48
765.85
909.63
221,884.53
184
1,675.48
762.73
912.75
220,971.78
185
1,675.48
759.59
915.89
220,055.89
186
1,675.48
756.44
919.04
219,136.85
187
1,675.48
753.28
922.20
218,214.66
188
1,675.48
750.11
925.37
217,289.29
189
1,675.48
746.93
928.55
216,360.74
190
1,675.48
743.74
931.74
215,429.00
191
1,675.48
740.54
934.94
214,494.06
192
1,675.48
737.32
938.16
213,555.90
193
1,675.48
734.10
941.38
212,614.52
194
1,675.48
730.86
944.62
211,669.90
195
1,675.48
727.62
947.86
210,722.04
196
1,675.48
724.36
951.12
209,770.92
197
1,675.48
721.09
954.39
208,816.52
198
1,675.48
717.81
957.67
207,858.85
199
1,675.48
714.51
960.97
206,897.89
200
1,675.48
711.21
964.27
205,933.62
201
1,675.48
707.90
967.58
204,966.03
202
1,675.48
704.57
970.91
203,995.12
203
1,675.48
701.23
974.25
203,020.88
204
1,675.48
697.88
977.60
202,043.28
205
1,675.48
694.52
980.96
201,062.33
206
1,675.48
691.15
984.33
200,078.00
207
1,675.48
687.77
987.71
199,090.29
208
1,675.48
684.37
991.11
198,099.18
209
1,675.48
680.97
994.51
197,104.66
210
1,675.48
677.55
997.93
196,106.73
211
1,675.48
674.12
1,001.36
195,105.37
212
1,675.48
670.67
1,004.81
194,100.56
213
1,675.48
667.22
1,008.26
193,092.30
214
1,675.48
663.75
1,011.73
192,080.58
215
1,675.48
660.28
1,015.20
191,065.38
216
1,675.48
656.79
1,018.69
190,046.68
217
1,675.48
653.29
1,022.19
189,024.49
218
1,675.48
649.77
1,025.71
187,998.78
219
1,675.48
646.25
1,029.23
186,969.55
220
1,675.48
642.71
1,032.77
185,936.77
221
1,675.48
639.16
1,036.32
184,900.45
222
1,675.48
635.60
1,039.88
183,860.57
223
1,675.48
632.02
1,043.46
182,817.11
224
1,675.48
628.43
1,047.05
181,770.06
225
1,675.48
624.83
1,050.65
180,719.42
226
1,675.48
621.22
1,054.26
179,665.16
227
1,675.48
617.60
1,057.88
178,607.28
228
1,675.48
613.96
1,061.52
177,545.76
229
1,675.48
610.31
1,065.17
176,480.59
230
1,675.48
606.65
1,068.83
175,411.77
231
1,675.48
602.98
1,072.50
174,339.26
232
1,675.48
599.29
1,076.19
173,263.08
233
1,675.48
595.59
1,079.89
172,183.19
234
1,675.48
591.88
1,083.60
171,099.59
235
1,675.48
588.15
1,087.33
170,012.26
236
1,675.48
584.42
1,091.06
168,921.20
237
1,675.48
580.67
1,094.81
167,826.39
238
1,675.48
576.90
1,098.58
166,727.81
239
1,675.48
573.13
1,102.35
165,625.46
240
1,675.48
569.34
1,106.14
164,519.31
241
1,675.48
565.54
1,109.94
163,409.37
242
1,675.48
561.72
1,113.76
162,295.61
243
1,675.48
557.89
1,117.59
161,178.02
244
1,675.48
554.05
1,121.43
160,056.59
245
1,675.48
550.19
1,125.29
158,931.30
246
1,675.48
546.33
1,129.15
157,802.15
247
1,675.48
542.44
1,133.04
156,669.11
248
1,675.48
538.55
1,136.93
155,532.18
249
1,675.48
534.64
1,140.84
154,391.35
250
1,675.48
530.72
1,144.76
153,246.59
251
1,675.48
526.79
1,148.69
152,097.89
252
1,675.48
522.84
1,152.64
150,945.25
253
1,675.48
518.87
1,156.61
149,788.64
254
1,675.48
514.90
1,160.58
148,628.06
255
1,675.48
510.91
1,164.57
147,463.49
256
1,675.48
506.91
1,168.57
146,294.92
257
1,675.48
502.89
1,172.59
145,122.32
258
1,675.48
498.86
1,176.62
143,945.70
259
1,675.48
494.81
1,180.67
142,765.04
260
1,675.48
490.75
1,184.73
141,580.31
261
1,675.48
486.68
1,188.80
140,391.51
262
1,675.48
482.60
1,192.88
139,198.63
263
1,675.48
478.50
1,196.98
138,001.64
264
1,675.48
474.38
1,201.10
136,800.54
265
1,675.48
470.25
1,205.23
135,595.32
266
1,675.48
466.11
1,209.37
134,385.95
267
1,675.48
461.95
1,213.53
133,172.42
268
1,675.48
457.78
1,217.70
131,954.72
269
1,675.48
453.59
1,221.89
130,732.83
270
1,675.48
449.39
1,226.09
129,506.75
271
1,675.48
445.18
1,230.30
128,276.44
272
1,675.48
440.95
1,234.53
127,041.92
273
1,675.48
436.71
1,238.77
125,803.14
274
1,675.48
432.45
1,243.03
124,560.11
275
1,675.48
428.18
1,247.30
123,312.81
276
1,675.48
423.89
1,251.59
122,061.21
277
1,675.48
419.59
1,255.89
120,805.32
278
1,675.48
415.27
1,260.21
119,545.11
279
1,675.48
410.94
1,264.54
118,280.56
280
1,675.48
406.59
1,268.89
117,011.67
281
1,675.48
402.23
1,273.25
115,738.42
282
1,675.48
397.85
1,277.63
114,460.79
283
1,675.48
393.46
1,282.02
113,178.77
284
1,675.48
389.05
1,286.43
111,892.34
285
1,675.48
384.63
1,290.85
110,601.49
286
1,675.48
380.19
1,295.29
109,306.20
287
1,675.48
375.74
1,299.74
108,006.46
288
1,675.48
371.27
1,304.21
106,702.26
289
1,675.48
366.79
1,308.69
105,393.57
290
1,675.48
362.29
1,313.19
104,080.38
291
1,675.48
357.78
1,317.70
102,762.67
292
1,675.48
353.25
1,322.23
101,440.44
293
1,675.48
348.70
1,326.78
100,113.66
294
1,675.48
344.14
1,331.34
98,782.32
295
1,675.48
339.56
1,335.92
97,446.41
296
1,675.48
334.97
1,340.51
96,105.90
297
1,675.48
330.36
1,345.12
94,760.78
298
1,675.48
325.74
1,349.74
93,411.04
299
1,675.48
321.10
1,354.38
92,056.66
300
1,675.48
316.44
1,359.04
90,697.63
301
1,675.48
311.77
1,363.71
89,333.92
302
1,675.48
307.09
1,368.39
87,965.53
303
1,675.48
302.38
1,373.10
86,592.43
304
1,675.48
297.66
1,377.82
85,214.61
305
1,675.48
292.93
1,382.55
83,832.05
306
1,675.48
288.17
1,387.31
82,444.75
307
1,675.48
283.40
1,392.08
81,052.67
308
1,675.48
278.62
1,396.86
79,655.81
309
1,675.48
273.82
1,401.66
78,254.15
310
1,675.48
269.00
1,406.48
76,847.66
311
1,675.48
264.16
1,411.32
75,436.35
312
1,675.48
259.31
1,416.17
74,020.18
313
1,675.48
254.44
1,421.04
72,599.14
314
1,675.48
249.56
1,425.92
71,173.22
315
1,675.48
244.66
1,430.82
69,742.40
316
1,675.48
239.74
1,435.74
68,306.66
317
1,675.48
234.80
1,440.68
66,865.99
318
1,675.48
229.85
1,445.63
65,420.36
319
1,675.48
224.88
1,450.60
63,969.76
320
1,675.48
219.90
1,455.58
62,514.18
321
1,675.48
214.89
1,460.59
61,053.59
322
1,675.48
209.87
1,465.61
59,587.98
323
1,675.48
204.83
1,470.65
58,117.33
324
1,675.48
199.78
1,475.70
56,641.63
325
1,675.48
194.71
1,480.77
55,160.86
326
1,675.48
189.62
1,485.86
53,674.99
327
1,675.48
184.51
1,490.97
52,184.02
328
1,675.48
179.38
1,496.10
50,687.92
329
1,675.48
174.24
1,501.24
49,186.68
330
1,675.48
169.08
1,506.40
47,680.28
331
1,675.48
163.90
1,511.58
46,168.70
332
1,675.48
158.70
1,516.78
44,651.93
333
1,675.48
153.49
1,521.99
43,129.94
334
1,675.48
148.26
1,527.22
41,602.72
335
1,675.48
143.01
1,532.47
40,070.25
336
1,675.48
137.74
1,537.74
38,532.51
337
1,675.48
132.46
1,543.02
36,989.49
338
1,675.48
127.15
1,548.33
35,441.16
339
1,675.48
121.83
1,553.65
33,887.51
340
1,675.48
116.49
1,558.99
32,328.51
341
1,675.48
111.13
1,564.35
30,764.16
342
1,675.48
105.75
1,569.73
29,194.44
343
1,675.48
100.36
1,575.12
27,619.31
344
1,675.48
94.94
1,580.54
26,038.77
345
1,675.48
89.51
1,585.97
24,452.80
346
1,675.48
84.06
1,591.42
22,861.38
347
1,675.48
78.59
1,596.89
21,264.48
348
1,675.48
73.10
1,602.38
19,662.10
349
1,675.48
67.59
1,607.89
18,054.21
350
1,675.48
62.06
1,613.42
16,440.79
351
1,675.48
56.52
1,618.96
14,821.82
352
1,675.48
50.95
1,624.53
13,197.29
353
1,675.48
45.37
1,630.11
11,567.18
354
1,675.48
39.76
1,635.72
9,931.46
355
1,675.48
34.14
1,641.34
8,290.12
356
1,675.48
28.50
1,646.98
6,643.14
357
1,675.48
22.84
1,652.64
4,990.50
358
1,675.48
17.15
1,658.33
3,332.17
359
1,675.48
11.45
1,664.03
1,668.14
360
1,673.88
5.73
1,668.14
0.00
Totals
603,171.20
257,462.20
345,709.00

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