Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,638.86  
 

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
1,638.86
1,125.42
513.44
348,003.56
2
1,638.86
1,123.76
515.10
347,488.46
3
1,638.86
1,122.10
516.76
346,971.70
4
1,638.86
1,120.43
518.43
346,453.27
5
1,638.86
1,118.76
520.10
345,933.16
6
1,638.86
1,117.08
521.78
345,411.38
7
1,638.86
1,115.39
523.47
344,887.91
8
1,638.86
1,113.70
525.16
344,362.75
9
1,638.86
1,112.00
526.86
343,835.90
10
1,638.86
1,110.30
528.56
343,307.34
11
1,638.86
1,108.60
530.26
342,777.08
12
1,638.86
1,106.88
531.98
342,245.10
13
1,638.86
1,105.17
533.69
341,711.41
14
1,638.86
1,103.44
535.42
341,175.99
15
1,638.86
1,101.71
537.15
340,638.84
16
1,638.86
1,099.98
538.88
340,099.96
17
1,638.86
1,098.24
540.62
339,559.34
18
1,638.86
1,096.49
542.37
339,016.98
19
1,638.86
1,094.74
544.12
338,472.86
20
1,638.86
1,092.99
545.87
337,926.98
21
1,638.86
1,091.22
547.64
337,379.35
22
1,638.86
1,089.45
549.41
336,829.94
23
1,638.86
1,087.68
551.18
336,278.76
24
1,638.86
1,085.90
552.96
335,725.80
25
1,638.86
1,084.11
554.75
335,171.06
26
1,638.86
1,082.32
556.54
334,614.52
27
1,638.86
1,080.53
558.33
334,056.19
28
1,638.86
1,078.72
560.14
333,496.05
29
1,638.86
1,076.91
561.95
332,934.10
30
1,638.86
1,075.10
563.76
332,370.34
31
1,638.86
1,073.28
565.58
331,804.76
32
1,638.86
1,071.45
567.41
331,237.35
33
1,638.86
1,069.62
569.24
330,668.11
34
1,638.86
1,067.78
571.08
330,097.04
35
1,638.86
1,065.94
572.92
329,524.12
36
1,638.86
1,064.09
574.77
328,949.34
37
1,638.86
1,062.23
576.63
328,372.72
38
1,638.86
1,060.37
578.49
327,794.23
39
1,638.86
1,058.50
580.36
327,213.87
40
1,638.86
1,056.63
582.23
326,631.64
41
1,638.86
1,054.75
584.11
326,047.52
42
1,638.86
1,052.86
586.00
325,461.53
43
1,638.86
1,050.97
587.89
324,873.64
44
1,638.86
1,049.07
589.79
324,283.85
45
1,638.86
1,047.17
591.69
323,692.15
46
1,638.86
1,045.26
593.60
323,098.55
47
1,638.86
1,043.34
595.52
322,503.03
48
1,638.86
1,041.42
597.44
321,905.58
49
1,638.86
1,039.49
599.37
321,306.21
50
1,638.86
1,037.55
601.31
320,704.90
51
1,638.86
1,035.61
603.25
320,101.65
52
1,638.86
1,033.66
605.20
319,496.45
53
1,638.86
1,031.71
607.15
318,889.30
54
1,638.86
1,029.75
609.11
318,280.19
55
1,638.86
1,027.78
611.08
317,669.11
56
1,638.86
1,025.81
613.05
317,056.05
57
1,638.86
1,023.83
615.03
316,441.02
58
1,638.86
1,021.84
617.02
315,824.00
59
1,638.86
1,019.85
619.01
315,204.99
60
1,638.86
1,017.85
621.01
314,583.98
61
1,638.86
1,015.84
623.02
313,960.96
62
1,638.86
1,013.83
625.03
313,335.94
63
1,638.86
1,011.81
627.05
312,708.89
64
1,638.86
1,009.79
629.07
312,079.82
65
1,638.86
1,007.76
631.10
311,448.72
66
1,638.86
1,005.72
633.14
310,815.58
67
1,638.86
1,003.68
635.18
310,180.39
68
1,638.86
1,001.62
637.24
309,543.16
69
1,638.86
999.57
639.29
308,903.86
70
1,638.86
997.50
641.36
308,262.50
71
1,638.86
995.43
643.43
307,619.08
72
1,638.86
993.35
645.51
306,973.57
73
1,638.86
991.27
647.59
306,325.98
74
1,638.86
989.18
649.68
305,676.30
75
1,638.86
987.08
651.78
305,024.52
76
1,638.86
984.97
653.89
304,370.63
77
1,638.86
982.86
656.00
303,714.63
78
1,638.86
980.75
658.11
303,056.52
79
1,638.86
978.62
660.24
302,396.28
80
1,638.86
976.49
662.37
301,733.91
81
1,638.86
974.35
664.51
301,069.40
82
1,638.86
972.20
666.66
300,402.74
83
1,638.86
970.05
668.81
299,733.93
84
1,638.86
967.89
670.97
299,062.96
85
1,638.86
965.72
673.14
298,389.82
86
1,638.86
963.55
675.31
297,714.52
87
1,638.86
961.37
677.49
297,037.02
88
1,638.86
959.18
679.68
296,357.35
89
1,638.86
956.99
681.87
295,675.47
90
1,638.86
954.79
684.07
294,991.40
91
1,638.86
952.58
686.28
294,305.12
92
1,638.86
950.36
688.50
293,616.62
93
1,638.86
948.14
690.72
292,925.89
94
1,638.86
945.91
692.95
292,232.94
95
1,638.86
943.67
695.19
291,537.75
96
1,638.86
941.42
697.44
290,840.31
97
1,638.86
939.17
699.69
290,140.62
98
1,638.86
936.91
701.95
289,438.68
99
1,638.86
934.65
704.21
288,734.46
100
1,638.86
932.37
706.49
288,027.97
101
1,638.86
930.09
708.77
287,319.20
102
1,638.86
927.80
711.06
286,608.15
103
1,638.86
925.51
713.35
285,894.79
104
1,638.86
923.20
715.66
285,179.13
105
1,638.86
920.89
717.97
284,461.16
106
1,638.86
918.57
720.29
283,740.88
107
1,638.86
916.25
722.61
283,018.26
108
1,638.86
913.91
724.95
282,293.32
109
1,638.86
911.57
727.29
281,566.03
110
1,638.86
909.22
729.64
280,836.39
111
1,638.86
906.87
731.99
280,104.40
112
1,638.86
904.50
734.36
279,370.04
113
1,638.86
902.13
736.73
278,633.32
114
1,638.86
899.75
739.11
277,894.21
115
1,638.86
897.37
741.49
277,152.72
116
1,638.86
894.97
743.89
276,408.83
117
1,638.86
892.57
746.29
275,662.54
118
1,638.86
890.16
748.70
274,913.84
119
1,638.86
887.74
751.12
274,162.72
120
1,638.86
885.32
753.54
273,409.18
121
1,638.86
882.88
755.98
272,653.20
122
1,638.86
880.44
758.42
271,894.79
123
1,638.86
877.99
760.87
271,133.92
124
1,638.86
875.54
763.32
270,370.60
125
1,638.86
873.07
765.79
269,604.81
126
1,638.86
870.60
768.26
268,836.55
127
1,638.86
868.12
770.74
268,065.80
128
1,638.86
865.63
773.23
267,292.57
129
1,638.86
863.13
775.73
266,516.85
130
1,638.86
860.63
778.23
265,738.61
131
1,638.86
858.11
780.75
264,957.87
132
1,638.86
855.59
783.27
264,174.60
133
1,638.86
853.06
785.80
263,388.80
134
1,638.86
850.53
788.33
262,600.47
135
1,638.86
847.98
790.88
261,809.59
136
1,638.86
845.43
793.43
261,016.16
137
1,638.86
842.86
796.00
260,220.16
138
1,638.86
840.29
798.57
259,421.60
139
1,638.86
837.72
801.14
258,620.45
140
1,638.86
835.13
803.73
257,816.72
141
1,638.86
832.53
806.33
257,010.39
142
1,638.86
829.93
808.93
256,201.46
143
1,638.86
827.32
811.54
255,389.92
144
1,638.86
824.70
814.16
254,575.76
145
1,638.86
822.07
816.79
253,758.97
146
1,638.86
819.43
819.43
252,939.54
147
1,638.86
816.78
822.08
252,117.46
148
1,638.86
814.13
824.73
251,292.73
149
1,638.86
811.47
827.39
250,465.33
150
1,638.86
808.79
830.07
249,635.27
151
1,638.86
806.11
832.75
248,802.52
152
1,638.86
803.42
835.44
247,967.09
153
1,638.86
800.73
838.13
247,128.95
154
1,638.86
798.02
840.84
246,288.12
155
1,638.86
795.31
843.55
245,444.56
156
1,638.86
792.58
846.28
244,598.28
157
1,638.86
789.85
849.01
243,749.27
158
1,638.86
787.11
851.75
242,897.52
159
1,638.86
784.36
854.50
242,043.01
160
1,638.86
781.60
857.26
241,185.75
161
1,638.86
778.83
860.03
240,325.72
162
1,638.86
776.05
862.81
239,462.91
163
1,638.86
773.27
865.59
238,597.32
164
1,638.86
770.47
868.39
237,728.93
165
1,638.86
767.67
871.19
236,857.73
166
1,638.86
764.85
874.01
235,983.73
167
1,638.86
762.03
876.83
235,106.90
168
1,638.86
759.20
879.66
234,227.24
169
1,638.86
756.36
882.50
233,344.74
170
1,638.86
753.51
885.35
232,459.39
171
1,638.86
750.65
888.21
231,571.18
172
1,638.86
747.78
891.08
230,680.10
173
1,638.86
744.90
893.96
229,786.14
174
1,638.86
742.02
896.84
228,889.30
175
1,638.86
739.12
899.74
227,989.56
176
1,638.86
736.22
902.64
227,086.92
177
1,638.86
733.30
905.56
226,181.36
178
1,638.86
730.38
908.48
225,272.88
179
1,638.86
727.44
911.42
224,361.46
180
1,638.86
724.50
914.36
223,447.10
181
1,638.86
721.55
917.31
222,529.79
182
1,638.86
718.59
920.27
221,609.51
183
1,638.86
715.61
923.25
220,686.27
184
1,638.86
712.63
926.23
219,760.04
185
1,638.86
709.64
929.22
218,830.82
186
1,638.86
706.64
932.22
217,898.60
187
1,638.86
703.63
935.23
216,963.38
188
1,638.86
700.61
938.25
216,025.13
189
1,638.86
697.58
941.28
215,083.85
190
1,638.86
694.54
944.32
214,139.53
191
1,638.86
691.49
947.37
213,192.16
192
1,638.86
688.43
950.43
212,241.73
193
1,638.86
685.36
953.50
211,288.24
194
1,638.86
682.28
956.58
210,331.66
195
1,638.86
679.20
959.66
209,372.00
196
1,638.86
676.10
962.76
208,409.24
197
1,638.86
672.99
965.87
207,443.36
198
1,638.86
669.87
968.99
206,474.37
199
1,638.86
666.74
972.12
205,502.25
200
1,638.86
663.60
975.26
204,526.99
201
1,638.86
660.45
978.41
203,548.59
202
1,638.86
657.29
981.57
202,567.02
203
1,638.86
654.12
984.74
201,582.28
204
1,638.86
650.94
987.92
200,594.36
205
1,638.86
647.75
991.11
199,603.26
206
1,638.86
644.55
994.31
198,608.95
207
1,638.86
641.34
997.52
197,611.43
208
1,638.86
638.12
1,000.74
196,610.69
209
1,638.86
634.89
1,003.97
195,606.72
210
1,638.86
631.65
1,007.21
194,599.51
211
1,638.86
628.39
1,010.47
193,589.04
212
1,638.86
625.13
1,013.73
192,575.31
213
1,638.86
621.86
1,017.00
191,558.31
214
1,638.86
618.57
1,020.29
190,538.02
215
1,638.86
615.28
1,023.58
189,514.44
216
1,638.86
611.97
1,026.89
188,487.56
217
1,638.86
608.66
1,030.20
187,457.35
218
1,638.86
605.33
1,033.53
186,423.82
219
1,638.86
601.99
1,036.87
185,386.96
220
1,638.86
598.65
1,040.21
184,346.74
221
1,638.86
595.29
1,043.57
183,303.17
222
1,638.86
591.92
1,046.94
182,256.23
223
1,638.86
588.54
1,050.32
181,205.90
224
1,638.86
585.14
1,053.72
180,152.19
225
1,638.86
581.74
1,057.12
179,095.07
226
1,638.86
578.33
1,060.53
178,034.54
227
1,638.86
574.90
1,063.96
176,970.58
228
1,638.86
571.47
1,067.39
175,903.19
229
1,638.86
568.02
1,070.84
174,832.35
230
1,638.86
564.56
1,074.30
173,758.05
231
1,638.86
561.09
1,077.77
172,680.28
232
1,638.86
557.61
1,081.25
171,599.04
233
1,638.86
554.12
1,084.74
170,514.30
234
1,638.86
550.62
1,088.24
169,426.06
235
1,638.86
547.10
1,091.76
168,334.30
236
1,638.86
543.58
1,095.28
167,239.02
237
1,638.86
540.04
1,098.82
166,140.20
238
1,638.86
536.49
1,102.37
165,037.84
239
1,638.86
532.93
1,105.93
163,931.91
240
1,638.86
529.36
1,109.50
162,822.42
241
1,638.86
525.78
1,113.08
161,709.34
242
1,638.86
522.19
1,116.67
160,592.66
243
1,638.86
518.58
1,120.28
159,472.39
244
1,638.86
514.96
1,123.90
158,348.49
245
1,638.86
511.33
1,127.53
157,220.96
246
1,638.86
507.69
1,131.17
156,089.79
247
1,638.86
504.04
1,134.82
154,954.97
248
1,638.86
500.38
1,138.48
153,816.49
249
1,638.86
496.70
1,142.16
152,674.33
250
1,638.86
493.01
1,145.85
151,528.48
251
1,638.86
489.31
1,149.55
150,378.93
252
1,638.86
485.60
1,153.26
149,225.67
253
1,638.86
481.87
1,156.99
148,068.68
254
1,638.86
478.14
1,160.72
146,907.96
255
1,638.86
474.39
1,164.47
145,743.49
256
1,638.86
470.63
1,168.23
144,575.26
257
1,638.86
466.86
1,172.00
143,403.26
258
1,638.86
463.07
1,175.79
142,227.47
259
1,638.86
459.28
1,179.58
141,047.89
260
1,638.86
455.47
1,183.39
139,864.50
261
1,638.86
451.65
1,187.21
138,677.28
262
1,638.86
447.81
1,191.05
137,486.23
263
1,638.86
443.97
1,194.89
136,291.34
264
1,638.86
440.11
1,198.75
135,092.59
265
1,638.86
436.24
1,202.62
133,889.96
266
1,638.86
432.35
1,206.51
132,683.46
267
1,638.86
428.46
1,210.40
131,473.05
268
1,638.86
424.55
1,214.31
130,258.74
269
1,638.86
420.63
1,218.23
129,040.51
270
1,638.86
416.69
1,222.17
127,818.34
271
1,638.86
412.75
1,226.11
126,592.23
272
1,638.86
408.79
1,230.07
125,362.16
273
1,638.86
404.82
1,234.04
124,128.11
274
1,638.86
400.83
1,238.03
122,890.08
275
1,638.86
396.83
1,242.03
121,648.06
276
1,638.86
392.82
1,246.04
120,402.02
277
1,638.86
388.80
1,250.06
119,151.96
278
1,638.86
384.76
1,254.10
117,897.86
279
1,638.86
380.71
1,258.15
116,639.71
280
1,638.86
376.65
1,262.21
115,377.50
281
1,638.86
372.57
1,266.29
114,111.21
282
1,638.86
368.48
1,270.38
112,840.84
283
1,638.86
364.38
1,274.48
111,566.36
284
1,638.86
360.27
1,278.59
110,287.76
285
1,638.86
356.14
1,282.72
109,005.04
286
1,638.86
352.00
1,286.86
107,718.18
287
1,638.86
347.84
1,291.02
106,427.16
288
1,638.86
343.67
1,295.19
105,131.97
289
1,638.86
339.49
1,299.37
103,832.60
290
1,638.86
335.29
1,303.57
102,529.03
291
1,638.86
331.08
1,307.78
101,221.25
292
1,638.86
326.86
1,312.00
99,909.25
293
1,638.86
322.62
1,316.24
98,593.02
294
1,638.86
318.37
1,320.49
97,272.53
295
1,638.86
314.11
1,324.75
95,947.78
296
1,638.86
309.83
1,329.03
94,618.75
297
1,638.86
305.54
1,333.32
93,285.43
298
1,638.86
301.23
1,337.63
91,947.80
299
1,638.86
296.91
1,341.95
90,605.86
300
1,638.86
292.58
1,346.28
89,259.58
301
1,638.86
288.23
1,350.63
87,908.95
302
1,638.86
283.87
1,354.99
86,553.97
303
1,638.86
279.50
1,359.36
85,194.60
304
1,638.86
275.11
1,363.75
83,830.85
305
1,638.86
270.70
1,368.16
82,462.70
306
1,638.86
266.29
1,372.57
81,090.12
307
1,638.86
261.85
1,377.01
79,713.11
308
1,638.86
257.41
1,381.45
78,331.66
309
1,638.86
252.95
1,385.91
76,945.75
310
1,638.86
248.47
1,390.39
75,555.36
311
1,638.86
243.98
1,394.88
74,160.48
312
1,638.86
239.48
1,399.38
72,761.10
313
1,638.86
234.96
1,403.90
71,357.19
314
1,638.86
230.42
1,408.44
69,948.76
315
1,638.86
225.88
1,412.98
68,535.77
316
1,638.86
221.31
1,417.55
67,118.23
317
1,638.86
216.74
1,422.12
65,696.10
318
1,638.86
212.14
1,426.72
64,269.39
319
1,638.86
207.54
1,431.32
62,838.06
320
1,638.86
202.91
1,435.95
61,402.12
321
1,638.86
198.28
1,440.58
59,961.54
322
1,638.86
193.63
1,445.23
58,516.30
323
1,638.86
188.96
1,449.90
57,066.40
324
1,638.86
184.28
1,454.58
55,611.82
325
1,638.86
179.58
1,459.28
54,152.54
326
1,638.86
174.87
1,463.99
52,688.54
327
1,638.86
170.14
1,468.72
51,219.82
328
1,638.86
165.40
1,473.46
49,746.36
329
1,638.86
160.64
1,478.22
48,268.14
330
1,638.86
155.87
1,482.99
46,785.15
331
1,638.86
151.08
1,487.78
45,297.36
332
1,638.86
146.27
1,492.59
43,804.78
333
1,638.86
141.45
1,497.41
42,307.37
334
1,638.86
136.62
1,502.24
40,805.13
335
1,638.86
131.77
1,507.09
39,298.03
336
1,638.86
126.90
1,511.96
37,786.07
337
1,638.86
122.02
1,516.84
36,269.23
338
1,638.86
117.12
1,521.74
34,747.49
339
1,638.86
112.21
1,526.65
33,220.84
340
1,638.86
107.28
1,531.58
31,689.25
341
1,638.86
102.33
1,536.53
30,152.72
342
1,638.86
97.37
1,541.49
28,611.23
343
1,638.86
92.39
1,546.47
27,064.76
344
1,638.86
87.40
1,551.46
25,513.30
345
1,638.86
82.39
1,556.47
23,956.82
346
1,638.86
77.36
1,561.50
22,395.32
347
1,638.86
72.32
1,566.54
20,828.78
348
1,638.86
67.26
1,571.60
19,257.18
349
1,638.86
62.18
1,576.68
17,680.51
350
1,638.86
57.09
1,581.77
16,098.74
351
1,638.86
51.99
1,586.87
14,511.87
352
1,638.86
46.86
1,592.00
12,919.87
353
1,638.86
41.72
1,597.14
11,322.73
354
1,638.86
36.56
1,602.30
9,720.43
355
1,638.86
31.39
1,607.47
8,112.96
356
1,638.86
26.20
1,612.66
6,500.30
357
1,638.86
20.99
1,617.87
4,882.43
358
1,638.86
15.77
1,623.09
3,259.33
359
1,638.86
10.52
1,628.34
1,631.00
360
1,636.27
5.27
1,631.00
0.00
Totals
589,987.01
241,470.01
348,517.00

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