Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,320.01  
 

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
2,320.01
2,034.17
285.84
348,429.16
2
2,320.01
2,032.50
287.51
348,141.65
3
2,320.01
2,030.83
289.18
347,852.47
4
2,320.01
2,029.14
290.87
347,561.60
5
2,320.01
2,027.44
292.57
347,269.03
6
2,320.01
2,025.74
294.27
346,974.76
7
2,320.01
2,024.02
295.99
346,678.77
8
2,320.01
2,022.29
297.72
346,381.05
9
2,320.01
2,020.56
299.45
346,081.60
10
2,320.01
2,018.81
301.20
345,780.40
11
2,320.01
2,017.05
302.96
345,477.44
12
2,320.01
2,015.29
304.72
345,172.71
13
2,320.01
2,013.51
306.50
344,866.21
14
2,320.01
2,011.72
308.29
344,557.92
15
2,320.01
2,009.92
310.09
344,247.83
16
2,320.01
2,008.11
311.90
343,935.93
17
2,320.01
2,006.29
313.72
343,622.22
18
2,320.01
2,004.46
315.55
343,306.67
19
2,320.01
2,002.62
317.39
342,989.28
20
2,320.01
2,000.77
319.24
342,670.04
21
2,320.01
1,998.91
321.10
342,348.94
22
2,320.01
1,997.04
322.97
342,025.97
23
2,320.01
1,995.15
324.86
341,701.11
24
2,320.01
1,993.26
326.75
341,374.36
25
2,320.01
1,991.35
328.66
341,045.70
26
2,320.01
1,989.43
330.58
340,715.12
27
2,320.01
1,987.50
332.51
340,382.61
28
2,320.01
1,985.57
334.44
340,048.17
29
2,320.01
1,983.61
336.40
339,711.77
30
2,320.01
1,981.65
338.36
339,373.42
31
2,320.01
1,979.68
340.33
339,033.08
32
2,320.01
1,977.69
342.32
338,690.77
33
2,320.01
1,975.70
344.31
338,346.45
34
2,320.01
1,973.69
346.32
338,000.13
35
2,320.01
1,971.67
348.34
337,651.79
36
2,320.01
1,969.64
350.37
337,301.41
37
2,320.01
1,967.59
352.42
336,948.99
38
2,320.01
1,965.54
354.47
336,594.52
39
2,320.01
1,963.47
356.54
336,237.98
40
2,320.01
1,961.39
358.62
335,879.36
41
2,320.01
1,959.30
360.71
335,518.64
42
2,320.01
1,957.19
362.82
335,155.83
43
2,320.01
1,955.08
364.93
334,790.89
44
2,320.01
1,952.95
367.06
334,423.83
45
2,320.01
1,950.81
369.20
334,054.62
46
2,320.01
1,948.65
371.36
333,683.27
47
2,320.01
1,946.49
373.52
333,309.74
48
2,320.01
1,944.31
375.70
332,934.04
49
2,320.01
1,942.12
377.89
332,556.14
50
2,320.01
1,939.91
380.10
332,176.04
51
2,320.01
1,937.69
382.32
331,793.73
52
2,320.01
1,935.46
384.55
331,409.18
53
2,320.01
1,933.22
386.79
331,022.39
54
2,320.01
1,930.96
389.05
330,633.35
55
2,320.01
1,928.69
391.32
330,242.03
56
2,320.01
1,926.41
393.60
329,848.43
57
2,320.01
1,924.12
395.89
329,452.54
58
2,320.01
1,921.81
398.20
329,054.33
59
2,320.01
1,919.48
400.53
328,653.81
60
2,320.01
1,917.15
402.86
328,250.94
61
2,320.01
1,914.80
405.21
327,845.73
62
2,320.01
1,912.43
407.58
327,438.16
63
2,320.01
1,910.06
409.95
327,028.20
64
2,320.01
1,907.66
412.35
326,615.86
65
2,320.01
1,905.26
414.75
326,201.10
66
2,320.01
1,902.84
417.17
325,783.93
67
2,320.01
1,900.41
419.60
325,364.33
68
2,320.01
1,897.96
422.05
324,942.28
69
2,320.01
1,895.50
424.51
324,517.77
70
2,320.01
1,893.02
426.99
324,090.78
71
2,320.01
1,890.53
429.48
323,661.30
72
2,320.01
1,888.02
431.99
323,229.31
73
2,320.01
1,885.50
434.51
322,794.80
74
2,320.01
1,882.97
437.04
322,357.76
75
2,320.01
1,880.42
439.59
321,918.17
76
2,320.01
1,877.86
442.15
321,476.02
77
2,320.01
1,875.28
444.73
321,031.29
78
2,320.01
1,872.68
447.33
320,583.96
79
2,320.01
1,870.07
449.94
320,134.02
80
2,320.01
1,867.45
452.56
319,681.46
81
2,320.01
1,864.81
455.20
319,226.26
82
2,320.01
1,862.15
457.86
318,768.40
83
2,320.01
1,859.48
460.53
318,307.88
84
2,320.01
1,856.80
463.21
317,844.66
85
2,320.01
1,854.09
465.92
317,378.75
86
2,320.01
1,851.38
468.63
316,910.11
87
2,320.01
1,848.64
471.37
316,438.74
88
2,320.01
1,845.89
474.12
315,964.63
89
2,320.01
1,843.13
476.88
315,487.74
90
2,320.01
1,840.35
479.66
315,008.08
91
2,320.01
1,837.55
482.46
314,525.62
92
2,320.01
1,834.73
485.28
314,040.34
93
2,320.01
1,831.90
488.11
313,552.23
94
2,320.01
1,829.05
490.96
313,061.27
95
2,320.01
1,826.19
493.82
312,567.46
96
2,320.01
1,823.31
496.70
312,070.76
97
2,320.01
1,820.41
499.60
311,571.16
98
2,320.01
1,817.50
502.51
311,068.65
99
2,320.01
1,814.57
505.44
310,563.20
100
2,320.01
1,811.62
508.39
310,054.81
101
2,320.01
1,808.65
511.36
309,543.46
102
2,320.01
1,805.67
514.34
309,029.12
103
2,320.01
1,802.67
517.34
308,511.78
104
2,320.01
1,799.65
520.36
307,991.42
105
2,320.01
1,796.62
523.39
307,468.02
106
2,320.01
1,793.56
526.45
306,941.58
107
2,320.01
1,790.49
529.52
306,412.06
108
2,320.01
1,787.40
532.61
305,879.45
109
2,320.01
1,784.30
535.71
305,343.74
110
2,320.01
1,781.17
538.84
304,804.90
111
2,320.01
1,778.03
541.98
304,262.92
112
2,320.01
1,774.87
545.14
303,717.78
113
2,320.01
1,771.69
548.32
303,169.46
114
2,320.01
1,768.49
551.52
302,617.93
115
2,320.01
1,765.27
554.74
302,063.20
116
2,320.01
1,762.04
557.97
301,505.22
117
2,320.01
1,758.78
561.23
300,943.99
118
2,320.01
1,755.51
564.50
300,379.49
119
2,320.01
1,752.21
567.80
299,811.69
120
2,320.01
1,748.90
571.11
299,240.58
121
2,320.01
1,745.57
574.44
298,666.14
122
2,320.01
1,742.22
577.79
298,088.35
123
2,320.01
1,738.85
581.16
297,507.19
124
2,320.01
1,735.46
584.55
296,922.64
125
2,320.01
1,732.05
587.96
296,334.68
126
2,320.01
1,728.62
591.39
295,743.29
127
2,320.01
1,725.17
594.84
295,148.45
128
2,320.01
1,721.70
598.31
294,550.14
129
2,320.01
1,718.21
601.80
293,948.33
130
2,320.01
1,714.70
605.31
293,343.02
131
2,320.01
1,711.17
608.84
292,734.18
132
2,320.01
1,707.62
612.39
292,121.79
133
2,320.01
1,704.04
615.97
291,505.82
134
2,320.01
1,700.45
619.56
290,886.26
135
2,320.01
1,696.84
623.17
290,263.09
136
2,320.01
1,693.20
626.81
289,636.28
137
2,320.01
1,689.54
630.47
289,005.81
138
2,320.01
1,685.87
634.14
288,371.67
139
2,320.01
1,682.17
637.84
287,733.83
140
2,320.01
1,678.45
641.56
287,092.27
141
2,320.01
1,674.70
645.31
286,446.96
142
2,320.01
1,670.94
649.07
285,797.89
143
2,320.01
1,667.15
652.86
285,145.04
144
2,320.01
1,663.35
656.66
284,488.37
145
2,320.01
1,659.52
660.49
283,827.88
146
2,320.01
1,655.66
664.35
283,163.53
147
2,320.01
1,651.79
668.22
282,495.31
148
2,320.01
1,647.89
672.12
281,823.19
149
2,320.01
1,643.97
676.04
281,147.15
150
2,320.01
1,640.03
679.98
280,467.16
151
2,320.01
1,636.06
683.95
279,783.21
152
2,320.01
1,632.07
687.94
279,095.27
153
2,320.01
1,628.06
691.95
278,403.31
154
2,320.01
1,624.02
695.99
277,707.32
155
2,320.01
1,619.96
700.05
277,007.27
156
2,320.01
1,615.88
704.13
276,303.14
157
2,320.01
1,611.77
708.24
275,594.90
158
2,320.01
1,607.64
712.37
274,882.52
159
2,320.01
1,603.48
716.53
274,166.00
160
2,320.01
1,599.30
720.71
273,445.29
161
2,320.01
1,595.10
724.91
272,720.37
162
2,320.01
1,590.87
729.14
271,991.23
163
2,320.01
1,586.62
733.39
271,257.84
164
2,320.01
1,582.34
737.67
270,520.17
165
2,320.01
1,578.03
741.98
269,778.19
166
2,320.01
1,573.71
746.30
269,031.89
167
2,320.01
1,569.35
750.66
268,281.23
168
2,320.01
1,564.97
755.04
267,526.19
169
2,320.01
1,560.57
759.44
266,766.75
170
2,320.01
1,556.14
763.87
266,002.88
171
2,320.01
1,551.68
768.33
265,234.56
172
2,320.01
1,547.20
772.81
264,461.75
173
2,320.01
1,542.69
777.32
263,684.43
174
2,320.01
1,538.16
781.85
262,902.58
175
2,320.01
1,533.60
786.41
262,116.17
176
2,320.01
1,529.01
791.00
261,325.17
177
2,320.01
1,524.40
795.61
260,529.56
178
2,320.01
1,519.76
800.25
259,729.30
179
2,320.01
1,515.09
804.92
258,924.38
180
2,320.01
1,510.39
809.62
258,114.76
181
2,320.01
1,505.67
814.34
257,300.42
182
2,320.01
1,500.92
819.09
256,481.33
183
2,320.01
1,496.14
823.87
255,657.46
184
2,320.01
1,491.34
828.67
254,828.79
185
2,320.01
1,486.50
833.51
253,995.28
186
2,320.01
1,481.64
838.37
253,156.91
187
2,320.01
1,476.75
843.26
252,313.65
188
2,320.01
1,471.83
848.18
251,465.46
189
2,320.01
1,466.88
853.13
250,612.34
190
2,320.01
1,461.91
858.10
249,754.23
191
2,320.01
1,456.90
863.11
248,891.12
192
2,320.01
1,451.86
868.15
248,022.98
193
2,320.01
1,446.80
873.21
247,149.77
194
2,320.01
1,441.71
878.30
246,271.46
195
2,320.01
1,436.58
883.43
245,388.04
196
2,320.01
1,431.43
888.58
244,499.46
197
2,320.01
1,426.25
893.76
243,605.69
198
2,320.01
1,421.03
898.98
242,706.72
199
2,320.01
1,415.79
904.22
241,802.50
200
2,320.01
1,410.51
909.50
240,893.00
201
2,320.01
1,405.21
914.80
239,978.20
202
2,320.01
1,399.87
920.14
239,058.06
203
2,320.01
1,394.51
925.50
238,132.56
204
2,320.01
1,389.11
930.90
237,201.66
205
2,320.01
1,383.68
936.33
236,265.32
206
2,320.01
1,378.21
941.80
235,323.53
207
2,320.01
1,372.72
947.29
234,376.24
208
2,320.01
1,367.19
952.82
233,423.42
209
2,320.01
1,361.64
958.37
232,465.05
210
2,320.01
1,356.05
963.96
231,501.08
211
2,320.01
1,350.42
969.59
230,531.50
212
2,320.01
1,344.77
975.24
229,556.25
213
2,320.01
1,339.08
980.93
228,575.32
214
2,320.01
1,333.36
986.65
227,588.67
215
2,320.01
1,327.60
992.41
226,596.26
216
2,320.01
1,321.81
998.20
225,598.06
217
2,320.01
1,315.99
1,004.02
224,594.04
218
2,320.01
1,310.13
1,009.88
223,584.16
219
2,320.01
1,304.24
1,015.77
222,568.39
220
2,320.01
1,298.32
1,021.69
221,546.70
221
2,320.01
1,292.36
1,027.65
220,519.04
222
2,320.01
1,286.36
1,033.65
219,485.39
223
2,320.01
1,280.33
1,039.68
218,445.72
224
2,320.01
1,274.27
1,045.74
217,399.97
225
2,320.01
1,268.17
1,051.84
216,348.13
226
2,320.01
1,262.03
1,057.98
215,290.15
227
2,320.01
1,255.86
1,064.15
214,226.00
228
2,320.01
1,249.65
1,070.36
213,155.64
229
2,320.01
1,243.41
1,076.60
212,079.04
230
2,320.01
1,237.13
1,082.88
210,996.16
231
2,320.01
1,230.81
1,089.20
209,906.96
232
2,320.01
1,224.46
1,095.55
208,811.40
233
2,320.01
1,218.07
1,101.94
207,709.46
234
2,320.01
1,211.64
1,108.37
206,601.09
235
2,320.01
1,205.17
1,114.84
205,486.25
236
2,320.01
1,198.67
1,121.34
204,364.91
237
2,320.01
1,192.13
1,127.88
203,237.03
238
2,320.01
1,185.55
1,134.46
202,102.57
239
2,320.01
1,178.93
1,141.08
200,961.49
240
2,320.01
1,172.28
1,147.73
199,813.76
241
2,320.01
1,165.58
1,154.43
198,659.33
242
2,320.01
1,158.85
1,161.16
197,498.16
243
2,320.01
1,152.07
1,167.94
196,330.23
244
2,320.01
1,145.26
1,174.75
195,155.48
245
2,320.01
1,138.41
1,181.60
193,973.87
246
2,320.01
1,131.51
1,188.50
192,785.38
247
2,320.01
1,124.58
1,195.43
191,589.95
248
2,320.01
1,117.61
1,202.40
190,387.55
249
2,320.01
1,110.59
1,209.42
189,178.13
250
2,320.01
1,103.54
1,216.47
187,961.66
251
2,320.01
1,096.44
1,223.57
186,738.09
252
2,320.01
1,089.31
1,230.70
185,507.39
253
2,320.01
1,082.13
1,237.88
184,269.50
254
2,320.01
1,074.91
1,245.10
183,024.40
255
2,320.01
1,067.64
1,252.37
181,772.03
256
2,320.01
1,060.34
1,259.67
180,512.36
257
2,320.01
1,052.99
1,267.02
179,245.34
258
2,320.01
1,045.60
1,274.41
177,970.93
259
2,320.01
1,038.16
1,281.85
176,689.08
260
2,320.01
1,030.69
1,289.32
175,399.76
261
2,320.01
1,023.17
1,296.84
174,102.91
262
2,320.01
1,015.60
1,304.41
172,798.50
263
2,320.01
1,007.99
1,312.02
171,486.48
264
2,320.01
1,000.34
1,319.67
170,166.81
265
2,320.01
992.64
1,327.37
168,839.44
266
2,320.01
984.90
1,335.11
167,504.33
267
2,320.01
977.11
1,342.90
166,161.43
268
2,320.01
969.27
1,350.74
164,810.69
269
2,320.01
961.40
1,358.61
163,452.08
270
2,320.01
953.47
1,366.54
162,085.54
271
2,320.01
945.50
1,374.51
160,711.03
272
2,320.01
937.48
1,382.53
159,328.50
273
2,320.01
929.42
1,390.59
157,937.90
274
2,320.01
921.30
1,398.71
156,539.20
275
2,320.01
913.15
1,406.86
155,132.33
276
2,320.01
904.94
1,415.07
153,717.26
277
2,320.01
896.68
1,423.33
152,293.94
278
2,320.01
888.38
1,431.63
150,862.31
279
2,320.01
880.03
1,439.98
149,422.33
280
2,320.01
871.63
1,448.38
147,973.95
281
2,320.01
863.18
1,456.83
146,517.12
282
2,320.01
854.68
1,465.33
145,051.79
283
2,320.01
846.14
1,473.87
143,577.92
284
2,320.01
837.54
1,482.47
142,095.45
285
2,320.01
828.89
1,491.12
140,604.33
286
2,320.01
820.19
1,499.82
139,104.51
287
2,320.01
811.44
1,508.57
137,595.94
288
2,320.01
802.64
1,517.37
136,078.57
289
2,320.01
793.79
1,526.22
134,552.35
290
2,320.01
784.89
1,535.12
133,017.23
291
2,320.01
775.93
1,544.08
131,473.16
292
2,320.01
766.93
1,553.08
129,920.07
293
2,320.01
757.87
1,562.14
128,357.93
294
2,320.01
748.75
1,571.26
126,786.68
295
2,320.01
739.59
1,580.42
125,206.25
296
2,320.01
730.37
1,589.64
123,616.61
297
2,320.01
721.10
1,598.91
122,017.70
298
2,320.01
711.77
1,608.24
120,409.46
299
2,320.01
702.39
1,617.62
118,791.84
300
2,320.01
692.95
1,627.06
117,164.78
301
2,320.01
683.46
1,636.55
115,528.23
302
2,320.01
673.91
1,646.10
113,882.14
303
2,320.01
664.31
1,655.70
112,226.44
304
2,320.01
654.65
1,665.36
110,561.08
305
2,320.01
644.94
1,675.07
108,886.01
306
2,320.01
635.17
1,684.84
107,201.17
307
2,320.01
625.34
1,694.67
105,506.50
308
2,320.01
615.45
1,704.56
103,801.95
309
2,320.01
605.51
1,714.50
102,087.45
310
2,320.01
595.51
1,724.50
100,362.95
311
2,320.01
585.45
1,734.56
98,628.39
312
2,320.01
575.33
1,744.68
96,883.71
313
2,320.01
565.15
1,754.86
95,128.86
314
2,320.01
554.92
1,765.09
93,363.77
315
2,320.01
544.62
1,775.39
91,588.38
316
2,320.01
534.27
1,785.74
89,802.63
317
2,320.01
523.85
1,796.16
88,006.47
318
2,320.01
513.37
1,806.64
86,199.83
319
2,320.01
502.83
1,817.18
84,382.66
320
2,320.01
492.23
1,827.78
82,554.88
321
2,320.01
481.57
1,838.44
80,716.44
322
2,320.01
470.85
1,849.16
78,867.27
323
2,320.01
460.06
1,859.95
77,007.32
324
2,320.01
449.21
1,870.80
75,136.52
325
2,320.01
438.30
1,881.71
73,254.81
326
2,320.01
427.32
1,892.69
71,362.12
327
2,320.01
416.28
1,903.73
69,458.39
328
2,320.01
405.17
1,914.84
67,543.55
329
2,320.01
394.00
1,926.01
65,617.54
330
2,320.01
382.77
1,937.24
63,680.30
331
2,320.01
371.47
1,948.54
61,731.76
332
2,320.01
360.10
1,959.91
59,771.85
333
2,320.01
348.67
1,971.34
57,800.51
334
2,320.01
337.17
1,982.84
55,817.67
335
2,320.01
325.60
1,994.41
53,823.27
336
2,320.01
313.97
2,006.04
51,817.23
337
2,320.01
302.27
2,017.74
49,799.48
338
2,320.01
290.50
2,029.51
47,769.97
339
2,320.01
278.66
2,041.35
45,728.62
340
2,320.01
266.75
2,053.26
43,675.36
341
2,320.01
254.77
2,065.24
41,610.12
342
2,320.01
242.73
2,077.28
39,532.84
343
2,320.01
230.61
2,089.40
37,443.43
344
2,320.01
218.42
2,101.59
35,341.84
345
2,320.01
206.16
2,113.85
33,228.00
346
2,320.01
193.83
2,126.18
31,101.82
347
2,320.01
181.43
2,138.58
28,963.23
348
2,320.01
168.95
2,151.06
26,812.17
349
2,320.01
156.40
2,163.61
24,648.57
350
2,320.01
143.78
2,176.23
22,472.34
351
2,320.01
131.09
2,188.92
20,283.42
352
2,320.01
118.32
2,201.69
18,081.73
353
2,320.01
105.48
2,214.53
15,867.20
354
2,320.01
92.56
2,227.45
13,639.75
355
2,320.01
79.57
2,240.44
11,399.30
356
2,320.01
66.50
2,253.51
9,145.79
357
2,320.01
53.35
2,266.66
6,879.13
358
2,320.01
40.13
2,279.88
4,599.25
359
2,320.01
26.83
2,293.18
2,306.07
360
2,319.52
13.45
2,306.07
0.00
Totals
835,203.11
486,488.11
348,715.00

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