Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,646.30  
 

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
1,646.30
1,130.53
515.77
349,584.23
2
1,646.30
1,128.87
517.43
349,066.80
3
1,646.30
1,127.19
519.11
348,547.69
4
1,646.30
1,125.52
520.78
348,026.91
5
1,646.30
1,123.84
522.46
347,504.45
6
1,646.30
1,122.15
524.15
346,980.30
7
1,646.30
1,120.46
525.84
346,454.45
8
1,646.30
1,118.76
527.54
345,926.91
9
1,646.30
1,117.06
529.24
345,397.67
10
1,646.30
1,115.35
530.95
344,866.72
11
1,646.30
1,113.63
532.67
344,334.05
12
1,646.30
1,111.91
534.39
343,799.66
13
1,646.30
1,110.19
536.11
343,263.55
14
1,646.30
1,108.46
537.84
342,725.70
15
1,646.30
1,106.72
539.58
342,186.12
16
1,646.30
1,104.98
541.32
341,644.80
17
1,646.30
1,103.23
543.07
341,101.72
18
1,646.30
1,101.47
544.83
340,556.90
19
1,646.30
1,099.71
546.59
340,010.31
20
1,646.30
1,097.95
548.35
339,461.96
21
1,646.30
1,096.18
550.12
338,911.84
22
1,646.30
1,094.40
551.90
338,359.95
23
1,646.30
1,092.62
553.68
337,806.27
24
1,646.30
1,090.83
555.47
337,250.80
25
1,646.30
1,089.04
557.26
336,693.54
26
1,646.30
1,087.24
559.06
336,134.48
27
1,646.30
1,085.43
560.87
335,573.61
28
1,646.30
1,083.62
562.68
335,010.93
29
1,646.30
1,081.81
564.49
334,446.44
30
1,646.30
1,079.98
566.32
333,880.12
31
1,646.30
1,078.15
568.15
333,311.98
32
1,646.30
1,076.32
569.98
332,742.00
33
1,646.30
1,074.48
571.82
332,170.18
34
1,646.30
1,072.63
573.67
331,596.51
35
1,646.30
1,070.78
575.52
331,020.99
36
1,646.30
1,068.92
577.38
330,443.61
37
1,646.30
1,067.06
579.24
329,864.37
38
1,646.30
1,065.19
581.11
329,283.26
39
1,646.30
1,063.31
582.99
328,700.27
40
1,646.30
1,061.43
584.87
328,115.40
41
1,646.30
1,059.54
586.76
327,528.64
42
1,646.30
1,057.64
588.66
326,939.98
43
1,646.30
1,055.74
590.56
326,349.42
44
1,646.30
1,053.84
592.46
325,756.96
45
1,646.30
1,051.92
594.38
325,162.58
46
1,646.30
1,050.00
596.30
324,566.29
47
1,646.30
1,048.08
598.22
323,968.07
48
1,646.30
1,046.15
600.15
323,367.91
49
1,646.30
1,044.21
602.09
322,765.82
50
1,646.30
1,042.26
604.04
322,161.79
51
1,646.30
1,040.31
605.99
321,555.80
52
1,646.30
1,038.36
607.94
320,947.86
53
1,646.30
1,036.39
609.91
320,337.95
54
1,646.30
1,034.42
611.88
319,726.08
55
1,646.30
1,032.45
613.85
319,112.23
56
1,646.30
1,030.47
615.83
318,496.39
57
1,646.30
1,028.48
617.82
317,878.57
58
1,646.30
1,026.48
619.82
317,258.75
59
1,646.30
1,024.48
621.82
316,636.93
60
1,646.30
1,022.47
623.83
316,013.11
61
1,646.30
1,020.46
625.84
315,387.27
62
1,646.30
1,018.44
627.86
314,759.41
63
1,646.30
1,016.41
629.89
314,129.52
64
1,646.30
1,014.38
631.92
313,497.59
65
1,646.30
1,012.34
633.96
312,863.63
66
1,646.30
1,010.29
636.01
312,227.62
67
1,646.30
1,008.24
638.06
311,589.55
68
1,646.30
1,006.17
640.13
310,949.43
69
1,646.30
1,004.11
642.19
310,307.23
70
1,646.30
1,002.03
644.27
309,662.97
71
1,646.30
999.95
646.35
309,016.62
72
1,646.30
997.87
648.43
308,368.19
73
1,646.30
995.77
650.53
307,717.66
74
1,646.30
993.67
652.63
307,065.03
75
1,646.30
991.56
654.74
306,410.30
76
1,646.30
989.45
656.85
305,753.45
77
1,646.30
987.33
658.97
305,094.47
78
1,646.30
985.20
661.10
304,433.38
79
1,646.30
983.07
663.23
303,770.14
80
1,646.30
980.92
665.38
303,104.77
81
1,646.30
978.78
667.52
302,437.24
82
1,646.30
976.62
669.68
301,767.56
83
1,646.30
974.46
671.84
301,095.72
84
1,646.30
972.29
674.01
300,421.71
85
1,646.30
970.11
676.19
299,745.52
86
1,646.30
967.93
678.37
299,067.15
87
1,646.30
965.74
680.56
298,386.59
88
1,646.30
963.54
682.76
297,703.83
89
1,646.30
961.34
684.96
297,018.86
90
1,646.30
959.12
687.18
296,331.68
91
1,646.30
956.90
689.40
295,642.29
92
1,646.30
954.68
691.62
294,950.67
93
1,646.30
952.44
693.86
294,256.81
94
1,646.30
950.20
696.10
293,560.72
95
1,646.30
947.96
698.34
292,862.37
96
1,646.30
945.70
700.60
292,161.77
97
1,646.30
943.44
702.86
291,458.91
98
1,646.30
941.17
705.13
290,753.78
99
1,646.30
938.89
707.41
290,046.37
100
1,646.30
936.61
709.69
289,336.68
101
1,646.30
934.32
711.98
288,624.70
102
1,646.30
932.02
714.28
287,910.42
103
1,646.30
929.71
716.59
287,193.83
104
1,646.30
927.40
718.90
286,474.92
105
1,646.30
925.08
721.22
285,753.70
106
1,646.30
922.75
723.55
285,030.15
107
1,646.30
920.41
725.89
284,304.26
108
1,646.30
918.07
728.23
283,576.02
109
1,646.30
915.71
730.59
282,845.44
110
1,646.30
913.36
732.94
282,112.49
111
1,646.30
910.99
735.31
281,377.18
112
1,646.30
908.61
737.69
280,639.49
113
1,646.30
906.23
740.07
279,899.42
114
1,646.30
903.84
742.46
279,156.97
115
1,646.30
901.44
744.86
278,412.11
116
1,646.30
899.04
747.26
277,664.85
117
1,646.30
896.63
749.67
276,915.18
118
1,646.30
894.21
752.09
276,163.08
119
1,646.30
891.78
754.52
275,408.56
120
1,646.30
889.34
756.96
274,651.60
121
1,646.30
886.90
759.40
273,892.19
122
1,646.30
884.44
761.86
273,130.34
123
1,646.30
881.98
764.32
272,366.02
124
1,646.30
879.52
766.78
271,599.24
125
1,646.30
877.04
769.26
270,829.98
126
1,646.30
874.56
771.74
270,058.23
127
1,646.30
872.06
774.24
269,283.99
128
1,646.30
869.56
776.74
268,507.26
129
1,646.30
867.05
779.25
267,728.01
130
1,646.30
864.54
781.76
266,946.25
131
1,646.30
862.01
784.29
266,161.96
132
1,646.30
859.48
786.82
265,375.14
133
1,646.30
856.94
789.36
264,585.78
134
1,646.30
854.39
791.91
263,793.88
135
1,646.30
851.83
794.47
262,999.41
136
1,646.30
849.27
797.03
262,202.38
137
1,646.30
846.70
799.60
261,402.78
138
1,646.30
844.11
802.19
260,600.59
139
1,646.30
841.52
804.78
259,795.81
140
1,646.30
838.92
807.38
258,988.43
141
1,646.30
836.32
809.98
258,178.45
142
1,646.30
833.70
812.60
257,365.85
143
1,646.30
831.08
815.22
256,550.63
144
1,646.30
828.44
817.86
255,732.77
145
1,646.30
825.80
820.50
254,912.28
146
1,646.30
823.15
823.15
254,089.13
147
1,646.30
820.50
825.80
253,263.33
148
1,646.30
817.83
828.47
252,434.86
149
1,646.30
815.15
831.15
251,603.71
150
1,646.30
812.47
833.83
250,769.88
151
1,646.30
809.78
836.52
249,933.36
152
1,646.30
807.08
839.22
249,094.14
153
1,646.30
804.37
841.93
248,252.20
154
1,646.30
801.65
844.65
247,407.55
155
1,646.30
798.92
847.38
246,560.17
156
1,646.30
796.18
850.12
245,710.06
157
1,646.30
793.44
852.86
244,857.19
158
1,646.30
790.68
855.62
244,001.58
159
1,646.30
787.92
858.38
243,143.20
160
1,646.30
785.15
861.15
242,282.05
161
1,646.30
782.37
863.93
241,418.12
162
1,646.30
779.58
866.72
240,551.40
163
1,646.30
776.78
869.52
239,681.88
164
1,646.30
773.97
872.33
238,809.55
165
1,646.30
771.16
875.14
237,934.41
166
1,646.30
768.33
877.97
237,056.44
167
1,646.30
765.49
880.81
236,175.63
168
1,646.30
762.65
883.65
235,291.98
169
1,646.30
759.80
886.50
234,405.48
170
1,646.30
756.93
889.37
233,516.11
171
1,646.30
754.06
892.24
232,623.88
172
1,646.30
751.18
895.12
231,728.76
173
1,646.30
748.29
898.01
230,830.75
174
1,646.30
745.39
900.91
229,929.84
175
1,646.30
742.48
903.82
229,026.02
176
1,646.30
739.56
906.74
228,119.29
177
1,646.30
736.64
909.66
227,209.62
178
1,646.30
733.70
912.60
226,297.02
179
1,646.30
730.75
915.55
225,381.47
180
1,646.30
727.79
918.51
224,462.96
181
1,646.30
724.83
921.47
223,541.49
182
1,646.30
721.85
924.45
222,617.04
183
1,646.30
718.87
927.43
221,689.61
184
1,646.30
715.87
930.43
220,759.18
185
1,646.30
712.87
933.43
219,825.75
186
1,646.30
709.85
936.45
218,889.31
187
1,646.30
706.83
939.47
217,949.84
188
1,646.30
703.80
942.50
217,007.33
189
1,646.30
700.75
945.55
216,061.79
190
1,646.30
697.70
948.60
215,113.19
191
1,646.30
694.64
951.66
214,161.52
192
1,646.30
691.56
954.74
213,206.79
193
1,646.30
688.48
957.82
212,248.97
194
1,646.30
685.39
960.91
211,288.05
195
1,646.30
682.28
964.02
210,324.04
196
1,646.30
679.17
967.13
209,356.91
197
1,646.30
676.05
970.25
208,386.66
198
1,646.30
672.92
973.38
207,413.27
199
1,646.30
669.77
976.53
206,436.74
200
1,646.30
666.62
979.68
205,457.06
201
1,646.30
663.46
982.84
204,474.22
202
1,646.30
660.28
986.02
203,488.20
203
1,646.30
657.10
989.20
202,499.00
204
1,646.30
653.90
992.40
201,506.60
205
1,646.30
650.70
995.60
200,511.00
206
1,646.30
647.48
998.82
199,512.18
207
1,646.30
644.26
1,002.04
198,510.14
208
1,646.30
641.02
1,005.28
197,504.86
209
1,646.30
637.78
1,008.52
196,496.34
210
1,646.30
634.52
1,011.78
195,484.56
211
1,646.30
631.25
1,015.05
194,469.51
212
1,646.30
627.97
1,018.33
193,451.18
213
1,646.30
624.69
1,021.61
192,429.57
214
1,646.30
621.39
1,024.91
191,404.66
215
1,646.30
618.08
1,028.22
190,376.43
216
1,646.30
614.76
1,031.54
189,344.89
217
1,646.30
611.43
1,034.87
188,310.02
218
1,646.30
608.08
1,038.22
187,271.80
219
1,646.30
604.73
1,041.57
186,230.23
220
1,646.30
601.37
1,044.93
185,185.30
221
1,646.30
597.99
1,048.31
184,137.00
222
1,646.30
594.61
1,051.69
183,085.31
223
1,646.30
591.21
1,055.09
182,030.22
224
1,646.30
587.81
1,058.49
180,971.73
225
1,646.30
584.39
1,061.91
179,909.81
226
1,646.30
580.96
1,065.34
178,844.47
227
1,646.30
577.52
1,068.78
177,775.69
228
1,646.30
574.07
1,072.23
176,703.46
229
1,646.30
570.60
1,075.70
175,627.76
230
1,646.30
567.13
1,079.17
174,548.59
231
1,646.30
563.65
1,082.65
173,465.94
232
1,646.30
560.15
1,086.15
172,379.79
233
1,646.30
556.64
1,089.66
171,290.13
234
1,646.30
553.12
1,093.18
170,196.96
235
1,646.30
549.59
1,096.71
169,100.25
236
1,646.30
546.05
1,100.25
168,000.01
237
1,646.30
542.50
1,103.80
166,896.21
238
1,646.30
538.94
1,107.36
165,788.84
239
1,646.30
535.36
1,110.94
164,677.90
240
1,646.30
531.77
1,114.53
163,563.37
241
1,646.30
528.17
1,118.13
162,445.25
242
1,646.30
524.56
1,121.74
161,323.51
243
1,646.30
520.94
1,125.36
160,198.15
244
1,646.30
517.31
1,128.99
159,069.16
245
1,646.30
513.66
1,132.64
157,936.52
246
1,646.30
510.00
1,136.30
156,800.22
247
1,646.30
506.33
1,139.97
155,660.25
248
1,646.30
502.65
1,143.65
154,516.61
249
1,646.30
498.96
1,147.34
153,369.27
250
1,646.30
495.25
1,151.05
152,218.22
251
1,646.30
491.54
1,154.76
151,063.46
252
1,646.30
487.81
1,158.49
149,904.97
253
1,646.30
484.07
1,162.23
148,742.74
254
1,646.30
480.32
1,165.98
147,576.75
255
1,646.30
476.55
1,169.75
146,407.00
256
1,646.30
472.77
1,173.53
145,233.48
257
1,646.30
468.98
1,177.32
144,056.16
258
1,646.30
465.18
1,181.12
142,875.04
259
1,646.30
461.37
1,184.93
141,690.11
260
1,646.30
457.54
1,188.76
140,501.35
261
1,646.30
453.70
1,192.60
139,308.75
262
1,646.30
449.85
1,196.45
138,112.30
263
1,646.30
445.99
1,200.31
136,911.99
264
1,646.30
442.11
1,204.19
135,707.80
265
1,646.30
438.22
1,208.08
134,499.72
266
1,646.30
434.32
1,211.98
133,287.75
267
1,646.30
430.41
1,215.89
132,071.85
268
1,646.30
426.48
1,219.82
130,852.04
269
1,646.30
422.54
1,223.76
129,628.28
270
1,646.30
418.59
1,227.71
128,400.57
271
1,646.30
414.63
1,231.67
127,168.90
272
1,646.30
410.65
1,235.65
125,933.25
273
1,646.30
406.66
1,239.64
124,693.61
274
1,646.30
402.66
1,243.64
123,449.96
275
1,646.30
398.64
1,247.66
122,202.30
276
1,646.30
394.61
1,251.69
120,950.62
277
1,646.30
390.57
1,255.73
119,694.88
278
1,646.30
386.51
1,259.79
118,435.10
279
1,646.30
382.45
1,263.85
117,171.25
280
1,646.30
378.37
1,267.93
115,903.31
281
1,646.30
374.27
1,272.03
114,631.28
282
1,646.30
370.16
1,276.14
113,355.15
283
1,646.30
366.04
1,280.26
112,074.89
284
1,646.30
361.91
1,284.39
110,790.50
285
1,646.30
357.76
1,288.54
109,501.96
286
1,646.30
353.60
1,292.70
108,209.26
287
1,646.30
349.43
1,296.87
106,912.38
288
1,646.30
345.24
1,301.06
105,611.32
289
1,646.30
341.04
1,305.26
104,306.06
290
1,646.30
336.82
1,309.48
102,996.58
291
1,646.30
332.59
1,313.71
101,682.87
292
1,646.30
328.35
1,317.95
100,364.92
293
1,646.30
324.10
1,322.20
99,042.72
294
1,646.30
319.83
1,326.47
97,716.24
295
1,646.30
315.54
1,330.76
96,385.49
296
1,646.30
311.24
1,335.06
95,050.43
297
1,646.30
306.93
1,339.37
93,711.07
298
1,646.30
302.61
1,343.69
92,367.37
299
1,646.30
298.27
1,348.03
91,019.34
300
1,646.30
293.92
1,352.38
89,666.96
301
1,646.30
289.55
1,356.75
88,310.21
302
1,646.30
285.17
1,361.13
86,949.08
303
1,646.30
280.77
1,365.53
85,583.55
304
1,646.30
276.36
1,369.94
84,213.61
305
1,646.30
271.94
1,374.36
82,839.25
306
1,646.30
267.50
1,378.80
81,460.46
307
1,646.30
263.05
1,383.25
80,077.21
308
1,646.30
258.58
1,387.72
78,689.49
309
1,646.30
254.10
1,392.20
77,297.29
310
1,646.30
249.61
1,396.69
75,900.60
311
1,646.30
245.10
1,401.20
74,499.39
312
1,646.30
240.57
1,405.73
73,093.66
313
1,646.30
236.03
1,410.27
71,683.39
314
1,646.30
231.48
1,414.82
70,268.57
315
1,646.30
226.91
1,419.39
68,849.18
316
1,646.30
222.33
1,423.97
67,425.21
317
1,646.30
217.73
1,428.57
65,996.63
318
1,646.30
213.11
1,433.19
64,563.45
319
1,646.30
208.49
1,437.81
63,125.63
320
1,646.30
203.84
1,442.46
61,683.18
321
1,646.30
199.19
1,447.11
60,236.06
322
1,646.30
194.51
1,451.79
58,784.27
323
1,646.30
189.82
1,456.48
57,327.80
324
1,646.30
185.12
1,461.18
55,866.62
325
1,646.30
180.40
1,465.90
54,400.72
326
1,646.30
175.67
1,470.63
52,930.09
327
1,646.30
170.92
1,475.38
51,454.71
328
1,646.30
166.16
1,480.14
49,974.57
329
1,646.30
161.38
1,484.92
48,489.64
330
1,646.30
156.58
1,489.72
46,999.92
331
1,646.30
151.77
1,494.53
45,505.40
332
1,646.30
146.94
1,499.36
44,006.04
333
1,646.30
142.10
1,504.20
42,501.84
334
1,646.30
137.25
1,509.05
40,992.79
335
1,646.30
132.37
1,513.93
39,478.86
336
1,646.30
127.48
1,518.82
37,960.04
337
1,646.30
122.58
1,523.72
36,436.32
338
1,646.30
117.66
1,528.64
34,907.68
339
1,646.30
112.72
1,533.58
33,374.11
340
1,646.30
107.77
1,538.53
31,835.58
341
1,646.30
102.80
1,543.50
30,292.08
342
1,646.30
97.82
1,548.48
28,743.60
343
1,646.30
92.82
1,553.48
27,190.11
344
1,646.30
87.80
1,558.50
25,631.62
345
1,646.30
82.77
1,563.53
24,068.08
346
1,646.30
77.72
1,568.58
22,499.50
347
1,646.30
72.65
1,573.65
20,925.86
348
1,646.30
67.57
1,578.73
19,347.13
349
1,646.30
62.48
1,583.82
17,763.31
350
1,646.30
57.36
1,588.94
16,174.37
351
1,646.30
52.23
1,594.07
14,580.30
352
1,646.30
47.08
1,599.22
12,981.08
353
1,646.30
41.92
1,604.38
11,376.70
354
1,646.30
36.74
1,609.56
9,767.14
355
1,646.30
31.54
1,614.76
8,152.37
356
1,646.30
26.33
1,619.97
6,532.40
357
1,646.30
21.09
1,625.21
4,907.19
358
1,646.30
15.85
1,630.45
3,276.74
359
1,646.30
10.58
1,635.72
1,641.02
360
1,646.32
5.30
1,641.02
0.00
Totals
592,668.02
242,568.02
350,100.00

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