Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,000.35  
 

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
2,000.35
1,628.86
371.49
347,118.51
2
2,000.35
1,627.12
373.23
346,745.28
3
2,000.35
1,625.37
374.98
346,370.30
4
2,000.35
1,623.61
376.74
345,993.56
5
2,000.35
1,621.84
378.51
345,615.05
6
2,000.35
1,620.07
380.28
345,234.77
7
2,000.35
1,618.29
382.06
344,852.71
8
2,000.35
1,616.50
383.85
344,468.86
9
2,000.35
1,614.70
385.65
344,083.20
10
2,000.35
1,612.89
387.46
343,695.74
11
2,000.35
1,611.07
389.28
343,306.47
12
2,000.35
1,609.25
391.10
342,915.37
13
2,000.35
1,607.42
392.93
342,522.43
14
2,000.35
1,605.57
394.78
342,127.66
15
2,000.35
1,603.72
396.63
341,731.03
16
2,000.35
1,601.86
398.49
341,332.55
17
2,000.35
1,600.00
400.35
340,932.19
18
2,000.35
1,598.12
402.23
340,529.96
19
2,000.35
1,596.23
404.12
340,125.85
20
2,000.35
1,594.34
406.01
339,719.84
21
2,000.35
1,592.44
407.91
339,311.92
22
2,000.35
1,590.52
409.83
338,902.10
23
2,000.35
1,588.60
411.75
338,490.35
24
2,000.35
1,586.67
413.68
338,076.67
25
2,000.35
1,584.73
415.62
337,661.06
26
2,000.35
1,582.79
417.56
337,243.49
27
2,000.35
1,580.83
419.52
336,823.97
28
2,000.35
1,578.86
421.49
336,402.49
29
2,000.35
1,576.89
423.46
335,979.02
30
2,000.35
1,574.90
425.45
335,553.57
31
2,000.35
1,572.91
427.44
335,126.13
32
2,000.35
1,570.90
429.45
334,696.68
33
2,000.35
1,568.89
431.46
334,265.23
34
2,000.35
1,566.87
433.48
333,831.74
35
2,000.35
1,564.84
435.51
333,396.23
36
2,000.35
1,562.79
437.56
332,958.67
37
2,000.35
1,560.74
439.61
332,519.07
38
2,000.35
1,558.68
441.67
332,077.40
39
2,000.35
1,556.61
443.74
331,633.66
40
2,000.35
1,554.53
445.82
331,187.85
41
2,000.35
1,552.44
447.91
330,739.94
42
2,000.35
1,550.34
450.01
330,289.93
43
2,000.35
1,548.23
452.12
329,837.82
44
2,000.35
1,546.11
454.24
329,383.58
45
2,000.35
1,543.99
456.36
328,927.22
46
2,000.35
1,541.85
458.50
328,468.71
47
2,000.35
1,539.70
460.65
328,008.06
48
2,000.35
1,537.54
462.81
327,545.25
49
2,000.35
1,535.37
464.98
327,080.27
50
2,000.35
1,533.19
467.16
326,613.11
51
2,000.35
1,531.00
469.35
326,143.76
52
2,000.35
1,528.80
471.55
325,672.20
53
2,000.35
1,526.59
473.76
325,198.44
54
2,000.35
1,524.37
475.98
324,722.46
55
2,000.35
1,522.14
478.21
324,244.25
56
2,000.35
1,519.89
480.46
323,763.79
57
2,000.35
1,517.64
482.71
323,281.08
58
2,000.35
1,515.38
484.97
322,796.11
59
2,000.35
1,513.11
487.24
322,308.87
60
2,000.35
1,510.82
489.53
321,819.34
61
2,000.35
1,508.53
491.82
321,327.52
62
2,000.35
1,506.22
494.13
320,833.40
63
2,000.35
1,503.91
496.44
320,336.95
64
2,000.35
1,501.58
498.77
319,838.18
65
2,000.35
1,499.24
501.11
319,337.07
66
2,000.35
1,496.89
503.46
318,833.62
67
2,000.35
1,494.53
505.82
318,327.80
68
2,000.35
1,492.16
508.19
317,819.61
69
2,000.35
1,489.78
510.57
317,309.04
70
2,000.35
1,487.39
512.96
316,796.08
71
2,000.35
1,484.98
515.37
316,280.71
72
2,000.35
1,482.57
517.78
315,762.92
73
2,000.35
1,480.14
520.21
315,242.71
74
2,000.35
1,477.70
522.65
314,720.06
75
2,000.35
1,475.25
525.10
314,194.96
76
2,000.35
1,472.79
527.56
313,667.40
77
2,000.35
1,470.32
530.03
313,137.37
78
2,000.35
1,467.83
532.52
312,604.85
79
2,000.35
1,465.34
535.01
312,069.83
80
2,000.35
1,462.83
537.52
311,532.31
81
2,000.35
1,460.31
540.04
310,992.27
82
2,000.35
1,457.78
542.57
310,449.69
83
2,000.35
1,455.23
545.12
309,904.58
84
2,000.35
1,452.68
547.67
309,356.91
85
2,000.35
1,450.11
550.24
308,806.67
86
2,000.35
1,447.53
552.82
308,253.85
87
2,000.35
1,444.94
555.41
307,698.44
88
2,000.35
1,442.34
558.01
307,140.42
89
2,000.35
1,439.72
560.63
306,579.79
90
2,000.35
1,437.09
563.26
306,016.54
91
2,000.35
1,434.45
565.90
305,450.64
92
2,000.35
1,431.80
568.55
304,882.09
93
2,000.35
1,429.13
571.22
304,310.87
94
2,000.35
1,426.46
573.89
303,736.98
95
2,000.35
1,423.77
576.58
303,160.40
96
2,000.35
1,421.06
579.29
302,581.11
97
2,000.35
1,418.35
582.00
301,999.11
98
2,000.35
1,415.62
584.73
301,414.38
99
2,000.35
1,412.88
587.47
300,826.91
100
2,000.35
1,410.13
590.22
300,236.69
101
2,000.35
1,407.36
592.99
299,643.70
102
2,000.35
1,404.58
595.77
299,047.93
103
2,000.35
1,401.79
598.56
298,449.36
104
2,000.35
1,398.98
601.37
297,848.00
105
2,000.35
1,396.16
604.19
297,243.81
106
2,000.35
1,393.33
607.02
296,636.79
107
2,000.35
1,390.48
609.87
296,026.92
108
2,000.35
1,387.63
612.72
295,414.20
109
2,000.35
1,384.75
615.60
294,798.60
110
2,000.35
1,381.87
618.48
294,180.12
111
2,000.35
1,378.97
621.38
293,558.74
112
2,000.35
1,376.06
624.29
292,934.45
113
2,000.35
1,373.13
627.22
292,307.23
114
2,000.35
1,370.19
630.16
291,677.07
115
2,000.35
1,367.24
633.11
291,043.96
116
2,000.35
1,364.27
636.08
290,407.87
117
2,000.35
1,361.29
639.06
289,768.81
118
2,000.35
1,358.29
642.06
289,126.75
119
2,000.35
1,355.28
645.07
288,481.68
120
2,000.35
1,352.26
648.09
287,833.59
121
2,000.35
1,349.22
651.13
287,182.46
122
2,000.35
1,346.17
654.18
286,528.28
123
2,000.35
1,343.10
657.25
285,871.03
124
2,000.35
1,340.02
660.33
285,210.70
125
2,000.35
1,336.93
663.42
284,547.28
126
2,000.35
1,333.82
666.53
283,880.74
127
2,000.35
1,330.69
669.66
283,211.08
128
2,000.35
1,327.55
672.80
282,538.28
129
2,000.35
1,324.40
675.95
281,862.33
130
2,000.35
1,321.23
679.12
281,183.21
131
2,000.35
1,318.05
682.30
280,500.91
132
2,000.35
1,314.85
685.50
279,815.41
133
2,000.35
1,311.63
688.72
279,126.69
134
2,000.35
1,308.41
691.94
278,434.75
135
2,000.35
1,305.16
695.19
277,739.56
136
2,000.35
1,301.90
698.45
277,041.12
137
2,000.35
1,298.63
701.72
276,339.40
138
2,000.35
1,295.34
705.01
275,634.39
139
2,000.35
1,292.04
708.31
274,926.07
140
2,000.35
1,288.72
711.63
274,214.44
141
2,000.35
1,285.38
714.97
273,499.47
142
2,000.35
1,282.03
718.32
272,781.15
143
2,000.35
1,278.66
721.69
272,059.46
144
2,000.35
1,275.28
725.07
271,334.39
145
2,000.35
1,271.88
728.47
270,605.92
146
2,000.35
1,268.47
731.88
269,874.03
147
2,000.35
1,265.03
735.32
269,138.72
148
2,000.35
1,261.59
738.76
268,399.96
149
2,000.35
1,258.12
742.23
267,657.73
150
2,000.35
1,254.65
745.70
266,912.03
151
2,000.35
1,251.15
749.20
266,162.83
152
2,000.35
1,247.64
752.71
265,410.11
153
2,000.35
1,244.11
756.24
264,653.87
154
2,000.35
1,240.57
759.78
263,894.09
155
2,000.35
1,237.00
763.35
263,130.74
156
2,000.35
1,233.43
766.92
262,363.82
157
2,000.35
1,229.83
770.52
261,593.30
158
2,000.35
1,226.22
774.13
260,819.17
159
2,000.35
1,222.59
777.76
260,041.41
160
2,000.35
1,218.94
781.41
259,260.00
161
2,000.35
1,215.28
785.07
258,474.93
162
2,000.35
1,211.60
788.75
257,686.18
163
2,000.35
1,207.90
792.45
256,893.74
164
2,000.35
1,204.19
796.16
256,097.58
165
2,000.35
1,200.46
799.89
255,297.68
166
2,000.35
1,196.71
803.64
254,494.04
167
2,000.35
1,192.94
807.41
253,686.63
168
2,000.35
1,189.16
811.19
252,875.44
169
2,000.35
1,185.35
815.00
252,060.44
170
2,000.35
1,181.53
818.82
251,241.63
171
2,000.35
1,177.70
822.65
250,418.97
172
2,000.35
1,173.84
826.51
249,592.46
173
2,000.35
1,169.96
830.39
248,762.07
174
2,000.35
1,166.07
834.28
247,927.80
175
2,000.35
1,162.16
838.19
247,089.61
176
2,000.35
1,158.23
842.12
246,247.49
177
2,000.35
1,154.29
846.06
245,401.43
178
2,000.35
1,150.32
850.03
244,551.39
179
2,000.35
1,146.33
854.02
243,697.38
180
2,000.35
1,142.33
858.02
242,839.36
181
2,000.35
1,138.31
862.04
241,977.32
182
2,000.35
1,134.27
866.08
241,111.24
183
2,000.35
1,130.21
870.14
240,241.10
184
2,000.35
1,126.13
874.22
239,366.88
185
2,000.35
1,122.03
878.32
238,488.56
186
2,000.35
1,117.92
882.43
237,606.13
187
2,000.35
1,113.78
886.57
236,719.55
188
2,000.35
1,109.62
890.73
235,828.83
189
2,000.35
1,105.45
894.90
234,933.92
190
2,000.35
1,101.25
899.10
234,034.83
191
2,000.35
1,097.04
903.31
233,131.52
192
2,000.35
1,092.80
907.55
232,223.97
193
2,000.35
1,088.55
911.80
231,312.17
194
2,000.35
1,084.28
916.07
230,396.10
195
2,000.35
1,079.98
920.37
229,475.73
196
2,000.35
1,075.67
924.68
228,551.04
197
2,000.35
1,071.33
929.02
227,622.03
198
2,000.35
1,066.98
933.37
226,688.66
199
2,000.35
1,062.60
937.75
225,750.91
200
2,000.35
1,058.21
942.14
224,808.77
201
2,000.35
1,053.79
946.56
223,862.21
202
2,000.35
1,049.35
951.00
222,911.21
203
2,000.35
1,044.90
955.45
221,955.76
204
2,000.35
1,040.42
959.93
220,995.83
205
2,000.35
1,035.92
964.43
220,031.39
206
2,000.35
1,031.40
968.95
219,062.44
207
2,000.35
1,026.86
973.49
218,088.95
208
2,000.35
1,022.29
978.06
217,110.89
209
2,000.35
1,017.71
982.64
216,128.25
210
2,000.35
1,013.10
987.25
215,141.00
211
2,000.35
1,008.47
991.88
214,149.12
212
2,000.35
1,003.82
996.53
213,152.59
213
2,000.35
999.15
1,001.20
212,151.40
214
2,000.35
994.46
1,005.89
211,145.51
215
2,000.35
989.74
1,010.61
210,134.90
216
2,000.35
985.01
1,015.34
209,119.56
217
2,000.35
980.25
1,020.10
208,099.46
218
2,000.35
975.47
1,024.88
207,074.57
219
2,000.35
970.66
1,029.69
206,044.88
220
2,000.35
965.84
1,034.51
205,010.37
221
2,000.35
960.99
1,039.36
203,971.01
222
2,000.35
956.11
1,044.24
202,926.77
223
2,000.35
951.22
1,049.13
201,877.64
224
2,000.35
946.30
1,054.05
200,823.59
225
2,000.35
941.36
1,058.99
199,764.60
226
2,000.35
936.40
1,063.95
198,700.65
227
2,000.35
931.41
1,068.94
197,631.71
228
2,000.35
926.40
1,073.95
196,557.76
229
2,000.35
921.36
1,078.99
195,478.77
230
2,000.35
916.31
1,084.04
194,394.73
231
2,000.35
911.23
1,089.12
193,305.60
232
2,000.35
906.12
1,094.23
192,211.37
233
2,000.35
900.99
1,099.36
191,112.01
234
2,000.35
895.84
1,104.51
190,007.50
235
2,000.35
890.66
1,109.69
188,897.81
236
2,000.35
885.46
1,114.89
187,782.92
237
2,000.35
880.23
1,120.12
186,662.80
238
2,000.35
874.98
1,125.37
185,537.43
239
2,000.35
869.71
1,130.64
184,406.79
240
2,000.35
864.41
1,135.94
183,270.85
241
2,000.35
859.08
1,141.27
182,129.58
242
2,000.35
853.73
1,146.62
180,982.96
243
2,000.35
848.36
1,151.99
179,830.97
244
2,000.35
842.96
1,157.39
178,673.58
245
2,000.35
837.53
1,162.82
177,510.76
246
2,000.35
832.08
1,168.27
176,342.49
247
2,000.35
826.61
1,173.74
175,168.75
248
2,000.35
821.10
1,179.25
173,989.50
249
2,000.35
815.58
1,184.77
172,804.73
250
2,000.35
810.02
1,190.33
171,614.40
251
2,000.35
804.44
1,195.91
170,418.49
252
2,000.35
798.84
1,201.51
169,216.98
253
2,000.35
793.20
1,207.15
168,009.83
254
2,000.35
787.55
1,212.80
166,797.03
255
2,000.35
781.86
1,218.49
165,578.54
256
2,000.35
776.15
1,224.20
164,354.34
257
2,000.35
770.41
1,229.94
163,124.40
258
2,000.35
764.65
1,235.70
161,888.69
259
2,000.35
758.85
1,241.50
160,647.20
260
2,000.35
753.03
1,247.32
159,399.88
261
2,000.35
747.19
1,253.16
158,146.72
262
2,000.35
741.31
1,259.04
156,887.68
263
2,000.35
735.41
1,264.94
155,622.74
264
2,000.35
729.48
1,270.87
154,351.87
265
2,000.35
723.52
1,276.83
153,075.05
266
2,000.35
717.54
1,282.81
151,792.24
267
2,000.35
711.53
1,288.82
150,503.41
268
2,000.35
705.48
1,294.87
149,208.55
269
2,000.35
699.42
1,300.93
147,907.61
270
2,000.35
693.32
1,307.03
146,600.58
271
2,000.35
687.19
1,313.16
145,287.42
272
2,000.35
681.03
1,319.32
143,968.11
273
2,000.35
674.85
1,325.50
142,642.61
274
2,000.35
668.64
1,331.71
141,310.89
275
2,000.35
662.39
1,337.96
139,972.94
276
2,000.35
656.12
1,344.23
138,628.71
277
2,000.35
649.82
1,350.53
137,278.18
278
2,000.35
643.49
1,356.86
135,921.32
279
2,000.35
637.13
1,363.22
134,558.11
280
2,000.35
630.74
1,369.61
133,188.50
281
2,000.35
624.32
1,376.03
131,812.47
282
2,000.35
617.87
1,382.48
130,429.99
283
2,000.35
611.39
1,388.96
129,041.03
284
2,000.35
604.88
1,395.47
127,645.56
285
2,000.35
598.34
1,402.01
126,243.55
286
2,000.35
591.77
1,408.58
124,834.96
287
2,000.35
585.16
1,415.19
123,419.78
288
2,000.35
578.53
1,421.82
121,997.96
289
2,000.35
571.87
1,428.48
120,569.47
290
2,000.35
565.17
1,435.18
119,134.29
291
2,000.35
558.44
1,441.91
117,692.39
292
2,000.35
551.68
1,448.67
116,243.72
293
2,000.35
544.89
1,455.46
114,788.26
294
2,000.35
538.07
1,462.28
113,325.98
295
2,000.35
531.22
1,469.13
111,856.85
296
2,000.35
524.33
1,476.02
110,380.83
297
2,000.35
517.41
1,482.94
108,897.89
298
2,000.35
510.46
1,489.89
107,407.99
299
2,000.35
503.47
1,496.88
105,911.12
300
2,000.35
496.46
1,503.89
104,407.23
301
2,000.35
489.41
1,510.94
102,896.29
302
2,000.35
482.33
1,518.02
101,378.26
303
2,000.35
475.21
1,525.14
99,853.12
304
2,000.35
468.06
1,532.29
98,320.84
305
2,000.35
460.88
1,539.47
96,781.36
306
2,000.35
453.66
1,546.69
95,234.68
307
2,000.35
446.41
1,553.94
93,680.74
308
2,000.35
439.13
1,561.22
92,119.52
309
2,000.35
431.81
1,568.54
90,550.98
310
2,000.35
424.46
1,575.89
88,975.09
311
2,000.35
417.07
1,583.28
87,391.81
312
2,000.35
409.65
1,590.70
85,801.11
313
2,000.35
402.19
1,598.16
84,202.95
314
2,000.35
394.70
1,605.65
82,597.30
315
2,000.35
387.17
1,613.18
80,984.12
316
2,000.35
379.61
1,620.74
79,363.39
317
2,000.35
372.02
1,628.33
77,735.05
318
2,000.35
364.38
1,635.97
76,099.09
319
2,000.35
356.71
1,643.64
74,455.45
320
2,000.35
349.01
1,651.34
72,804.11
321
2,000.35
341.27
1,659.08
71,145.03
322
2,000.35
333.49
1,666.86
69,478.17
323
2,000.35
325.68
1,674.67
67,803.50
324
2,000.35
317.83
1,682.52
66,120.98
325
2,000.35
309.94
1,690.41
64,430.57
326
2,000.35
302.02
1,698.33
62,732.24
327
2,000.35
294.06
1,706.29
61,025.95
328
2,000.35
286.06
1,714.29
59,311.66
329
2,000.35
278.02
1,722.33
57,589.33
330
2,000.35
269.95
1,730.40
55,858.93
331
2,000.35
261.84
1,738.51
54,120.42
332
2,000.35
253.69
1,746.66
52,373.76
333
2,000.35
245.50
1,754.85
50,618.91
334
2,000.35
237.28
1,763.07
48,855.84
335
2,000.35
229.01
1,771.34
47,084.50
336
2,000.35
220.71
1,779.64
45,304.86
337
2,000.35
212.37
1,787.98
43,516.87
338
2,000.35
203.99
1,796.36
41,720.51
339
2,000.35
195.56
1,804.79
39,915.72
340
2,000.35
187.10
1,813.25
38,102.48
341
2,000.35
178.61
1,821.74
36,280.73
342
2,000.35
170.07
1,830.28
34,450.45
343
2,000.35
161.49
1,838.86
32,611.59
344
2,000.35
152.87
1,847.48
30,764.10
345
2,000.35
144.21
1,856.14
28,907.96
346
2,000.35
135.51
1,864.84
27,043.12
347
2,000.35
126.76
1,873.59
25,169.53
348
2,000.35
117.98
1,882.37
23,287.16
349
2,000.35
109.16
1,891.19
21,395.97
350
2,000.35
100.29
1,900.06
19,495.92
351
2,000.35
91.39
1,908.96
17,586.95
352
2,000.35
82.44
1,917.91
15,669.04
353
2,000.35
73.45
1,926.90
13,742.14
354
2,000.35
64.42
1,935.93
11,806.21
355
2,000.35
55.34
1,945.01
9,861.20
356
2,000.35
46.22
1,954.13
7,907.07
357
2,000.35
37.06
1,963.29
5,943.79
358
2,000.35
27.86
1,972.49
3,971.30
359
2,000.35
18.62
1,981.73
1,989.56
360
1,998.89
9.33
1,989.56
0.00
Totals
720,124.54
372,634.54
347,490.00

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