Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,731.02  
 

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
1,731.02
1,246.23
484.79
351,391.21
2
1,731.02
1,244.51
486.51
350,904.70
3
1,731.02
1,242.79
488.23
350,416.47
4
1,731.02
1,241.06
489.96
349,926.50
5
1,731.02
1,239.32
491.70
349,434.81
6
1,731.02
1,237.58
493.44
348,941.37
7
1,731.02
1,235.83
495.19
348,446.18
8
1,731.02
1,234.08
496.94
347,949.24
9
1,731.02
1,232.32
498.70
347,450.54
10
1,731.02
1,230.55
500.47
346,950.08
11
1,731.02
1,228.78
502.24
346,447.84
12
1,731.02
1,227.00
504.02
345,943.82
13
1,731.02
1,225.22
505.80
345,438.02
14
1,731.02
1,223.43
507.59
344,930.43
15
1,731.02
1,221.63
509.39
344,421.03
16
1,731.02
1,219.82
511.20
343,909.84
17
1,731.02
1,218.01
513.01
343,396.83
18
1,731.02
1,216.20
514.82
342,882.01
19
1,731.02
1,214.37
516.65
342,365.36
20
1,731.02
1,212.54
518.48
341,846.89
21
1,731.02
1,210.71
520.31
341,326.57
22
1,731.02
1,208.86
522.16
340,804.42
23
1,731.02
1,207.02
524.00
340,280.42
24
1,731.02
1,205.16
525.86
339,754.56
25
1,731.02
1,203.30
527.72
339,226.83
26
1,731.02
1,201.43
529.59
338,697.24
27
1,731.02
1,199.55
531.47
338,165.77
28
1,731.02
1,197.67
533.35
337,632.42
29
1,731.02
1,195.78
535.24
337,097.19
30
1,731.02
1,193.89
537.13
336,560.05
31
1,731.02
1,191.98
539.04
336,021.02
32
1,731.02
1,190.07
540.95
335,480.07
33
1,731.02
1,188.16
542.86
334,937.21
34
1,731.02
1,186.24
544.78
334,392.42
35
1,731.02
1,184.31
546.71
333,845.71
36
1,731.02
1,182.37
548.65
333,297.06
37
1,731.02
1,180.43
550.59
332,746.47
38
1,731.02
1,178.48
552.54
332,193.93
39
1,731.02
1,176.52
554.50
331,639.43
40
1,731.02
1,174.56
556.46
331,082.96
41
1,731.02
1,172.59
558.43
330,524.53
42
1,731.02
1,170.61
560.41
329,964.11
43
1,731.02
1,168.62
562.40
329,401.72
44
1,731.02
1,166.63
564.39
328,837.33
45
1,731.02
1,164.63
566.39
328,270.94
46
1,731.02
1,162.63
568.39
327,702.55
47
1,731.02
1,160.61
570.41
327,132.14
48
1,731.02
1,158.59
572.43
326,559.71
49
1,731.02
1,156.57
574.45
325,985.26
50
1,731.02
1,154.53
576.49
325,408.77
51
1,731.02
1,152.49
578.53
324,830.24
52
1,731.02
1,150.44
580.58
324,249.66
53
1,731.02
1,148.38
582.64
323,667.02
54
1,731.02
1,146.32
584.70
323,082.32
55
1,731.02
1,144.25
586.77
322,495.55
56
1,731.02
1,142.17
588.85
321,906.71
57
1,731.02
1,140.09
590.93
321,315.77
58
1,731.02
1,137.99
593.03
320,722.75
59
1,731.02
1,135.89
595.13
320,127.62
60
1,731.02
1,133.79
597.23
319,530.38
61
1,731.02
1,131.67
599.35
318,931.03
62
1,731.02
1,129.55
601.47
318,329.56
63
1,731.02
1,127.42
603.60
317,725.96
64
1,731.02
1,125.28
605.74
317,120.22
65
1,731.02
1,123.13
607.89
316,512.33
66
1,731.02
1,120.98
610.04
315,902.29
67
1,731.02
1,118.82
612.20
315,290.09
68
1,731.02
1,116.65
614.37
314,675.73
69
1,731.02
1,114.48
616.54
314,059.18
70
1,731.02
1,112.29
618.73
313,440.46
71
1,731.02
1,110.10
620.92
312,819.54
72
1,731.02
1,107.90
623.12
312,196.42
73
1,731.02
1,105.70
625.32
311,571.10
74
1,731.02
1,103.48
627.54
310,943.56
75
1,731.02
1,101.26
629.76
310,313.80
76
1,731.02
1,099.03
631.99
309,681.80
77
1,731.02
1,096.79
634.23
309,047.57
78
1,731.02
1,094.54
636.48
308,411.10
79
1,731.02
1,092.29
638.73
307,772.37
80
1,731.02
1,090.03
640.99
307,131.37
81
1,731.02
1,087.76
643.26
306,488.11
82
1,731.02
1,085.48
645.54
305,842.57
83
1,731.02
1,083.19
647.83
305,194.74
84
1,731.02
1,080.90
650.12
304,544.62
85
1,731.02
1,078.60
652.42
303,892.19
86
1,731.02
1,076.28
654.74
303,237.46
87
1,731.02
1,073.97
657.05
302,580.41
88
1,731.02
1,071.64
659.38
301,921.02
89
1,731.02
1,069.30
661.72
301,259.31
90
1,731.02
1,066.96
664.06
300,595.25
91
1,731.02
1,064.61
666.41
299,928.84
92
1,731.02
1,062.25
668.77
299,260.06
93
1,731.02
1,059.88
671.14
298,588.92
94
1,731.02
1,057.50
673.52
297,915.41
95
1,731.02
1,055.12
675.90
297,239.50
96
1,731.02
1,052.72
678.30
296,561.21
97
1,731.02
1,050.32
680.70
295,880.51
98
1,731.02
1,047.91
683.11
295,197.40
99
1,731.02
1,045.49
685.53
294,511.87
100
1,731.02
1,043.06
687.96
293,823.91
101
1,731.02
1,040.63
690.39
293,133.52
102
1,731.02
1,038.18
692.84
292,440.68
103
1,731.02
1,035.73
695.29
291,745.39
104
1,731.02
1,033.26
697.76
291,047.63
105
1,731.02
1,030.79
700.23
290,347.41
106
1,731.02
1,028.31
702.71
289,644.70
107
1,731.02
1,025.82
705.20
288,939.50
108
1,731.02
1,023.33
707.69
288,231.81
109
1,731.02
1,020.82
710.20
287,521.61
110
1,731.02
1,018.31
712.71
286,808.90
111
1,731.02
1,015.78
715.24
286,093.66
112
1,731.02
1,013.25
717.77
285,375.89
113
1,731.02
1,010.71
720.31
284,655.57
114
1,731.02
1,008.16
722.86
283,932.71
115
1,731.02
1,005.60
725.42
283,207.28
116
1,731.02
1,003.03
727.99
282,479.29
117
1,731.02
1,000.45
730.57
281,748.72
118
1,731.02
997.86
733.16
281,015.56
119
1,731.02
995.26
735.76
280,279.80
120
1,731.02
992.66
738.36
279,541.44
121
1,731.02
990.04
740.98
278,800.46
122
1,731.02
987.42
743.60
278,056.86
123
1,731.02
984.78
746.24
277,310.62
124
1,731.02
982.14
748.88
276,561.75
125
1,731.02
979.49
751.53
275,810.22
126
1,731.02
976.83
754.19
275,056.02
127
1,731.02
974.16
756.86
274,299.16
128
1,731.02
971.48
759.54
273,539.62
129
1,731.02
968.79
762.23
272,777.38
130
1,731.02
966.09
764.93
272,012.45
131
1,731.02
963.38
767.64
271,244.81
132
1,731.02
960.66
770.36
270,474.45
133
1,731.02
957.93
773.09
269,701.36
134
1,731.02
955.19
775.83
268,925.53
135
1,731.02
952.44
778.58
268,146.95
136
1,731.02
949.69
781.33
267,365.62
137
1,731.02
946.92
784.10
266,581.52
138
1,731.02
944.14
786.88
265,794.64
139
1,731.02
941.36
789.66
265,004.98
140
1,731.02
938.56
792.46
264,212.52
141
1,731.02
935.75
795.27
263,417.25
142
1,731.02
932.94
798.08
262,619.17
143
1,731.02
930.11
800.91
261,818.26
144
1,731.02
927.27
803.75
261,014.51
145
1,731.02
924.43
806.59
260,207.92
146
1,731.02
921.57
809.45
259,398.46
147
1,731.02
918.70
812.32
258,586.15
148
1,731.02
915.83
815.19
257,770.95
149
1,731.02
912.94
818.08
256,952.87
150
1,731.02
910.04
820.98
256,131.89
151
1,731.02
907.13
823.89
255,308.01
152
1,731.02
904.22
826.80
254,481.20
153
1,731.02
901.29
829.73
253,651.47
154
1,731.02
898.35
832.67
252,818.80
155
1,731.02
895.40
835.62
251,983.18
156
1,731.02
892.44
838.58
251,144.60
157
1,731.02
889.47
841.55
250,303.05
158
1,731.02
886.49
844.53
249,458.52
159
1,731.02
883.50
847.52
248,611.00
160
1,731.02
880.50
850.52
247,760.48
161
1,731.02
877.49
853.53
246,906.94
162
1,731.02
874.46
856.56
246,050.38
163
1,731.02
871.43
859.59
245,190.79
164
1,731.02
868.38
862.64
244,328.16
165
1,731.02
865.33
865.69
243,462.47
166
1,731.02
862.26
868.76
242,593.71
167
1,731.02
859.19
871.83
241,721.87
168
1,731.02
856.10
874.92
240,846.95
169
1,731.02
853.00
878.02
239,968.93
170
1,731.02
849.89
881.13
239,087.80
171
1,731.02
846.77
884.25
238,203.55
172
1,731.02
843.64
887.38
237,316.17
173
1,731.02
840.49
890.53
236,425.64
174
1,731.02
837.34
893.68
235,531.96
175
1,731.02
834.18
896.84
234,635.12
176
1,731.02
831.00
900.02
233,735.10
177
1,731.02
827.81
903.21
232,831.89
178
1,731.02
824.61
906.41
231,925.48
179
1,731.02
821.40
909.62
231,015.87
180
1,731.02
818.18
912.84
230,103.03
181
1,731.02
814.95
916.07
229,186.96
182
1,731.02
811.70
919.32
228,267.64
183
1,731.02
808.45
922.57
227,345.07
184
1,731.02
805.18
925.84
226,419.23
185
1,731.02
801.90
929.12
225,490.11
186
1,731.02
798.61
932.41
224,557.70
187
1,731.02
795.31
935.71
223,621.99
188
1,731.02
791.99
939.03
222,682.96
189
1,731.02
788.67
942.35
221,740.61
190
1,731.02
785.33
945.69
220,794.92
191
1,731.02
781.98
949.04
219,845.89
192
1,731.02
778.62
952.40
218,893.49
193
1,731.02
775.25
955.77
217,937.72
194
1,731.02
771.86
959.16
216,978.56
195
1,731.02
768.47
962.55
216,016.00
196
1,731.02
765.06
965.96
215,050.04
197
1,731.02
761.64
969.38
214,080.66
198
1,731.02
758.20
972.82
213,107.84
199
1,731.02
754.76
976.26
212,131.58
200
1,731.02
751.30
979.72
211,151.85
201
1,731.02
747.83
983.19
210,168.66
202
1,731.02
744.35
986.67
209,181.99
203
1,731.02
740.85
990.17
208,191.82
204
1,731.02
737.35
993.67
207,198.15
205
1,731.02
733.83
997.19
206,200.96
206
1,731.02
730.30
1,000.72
205,200.23
207
1,731.02
726.75
1,004.27
204,195.96
208
1,731.02
723.19
1,007.83
203,188.14
209
1,731.02
719.62
1,011.40
202,176.74
210
1,731.02
716.04
1,014.98
201,161.76
211
1,731.02
712.45
1,018.57
200,143.19
212
1,731.02
708.84
1,022.18
199,121.01
213
1,731.02
705.22
1,025.80
198,095.21
214
1,731.02
701.59
1,029.43
197,065.78
215
1,731.02
697.94
1,033.08
196,032.70
216
1,731.02
694.28
1,036.74
194,995.96
217
1,731.02
690.61
1,040.41
193,955.55
218
1,731.02
686.93
1,044.09
192,911.46
219
1,731.02
683.23
1,047.79
191,863.67
220
1,731.02
679.52
1,051.50
190,812.17
221
1,731.02
675.79
1,055.23
189,756.94
222
1,731.02
672.06
1,058.96
188,697.97
223
1,731.02
668.31
1,062.71
187,635.26
224
1,731.02
664.54
1,066.48
186,568.78
225
1,731.02
660.76
1,070.26
185,498.53
226
1,731.02
656.97
1,074.05
184,424.48
227
1,731.02
653.17
1,077.85
183,346.63
228
1,731.02
649.35
1,081.67
182,264.96
229
1,731.02
645.52
1,085.50
181,179.46
230
1,731.02
641.68
1,089.34
180,090.12
231
1,731.02
637.82
1,093.20
178,996.92
232
1,731.02
633.95
1,097.07
177,899.85
233
1,731.02
630.06
1,100.96
176,798.89
234
1,731.02
626.16
1,104.86
175,694.03
235
1,731.02
622.25
1,108.77
174,585.26
236
1,731.02
618.32
1,112.70
173,472.57
237
1,731.02
614.38
1,116.64
172,355.93
238
1,731.02
610.43
1,120.59
171,235.33
239
1,731.02
606.46
1,124.56
170,110.77
240
1,731.02
602.48
1,128.54
168,982.23
241
1,731.02
598.48
1,132.54
167,849.69
242
1,731.02
594.47
1,136.55
166,713.14
243
1,731.02
590.44
1,140.58
165,572.56
244
1,731.02
586.40
1,144.62
164,427.94
245
1,731.02
582.35
1,148.67
163,279.27
246
1,731.02
578.28
1,152.74
162,126.53
247
1,731.02
574.20
1,156.82
160,969.71
248
1,731.02
570.10
1,160.92
159,808.79
249
1,731.02
565.99
1,165.03
158,643.76
250
1,731.02
561.86
1,169.16
157,474.60
251
1,731.02
557.72
1,173.30
156,301.30
252
1,731.02
553.57
1,177.45
155,123.85
253
1,731.02
549.40
1,181.62
153,942.23
254
1,731.02
545.21
1,185.81
152,756.42
255
1,731.02
541.01
1,190.01
151,566.41
256
1,731.02
536.80
1,194.22
150,372.19
257
1,731.02
532.57
1,198.45
149,173.74
258
1,731.02
528.32
1,202.70
147,971.04
259
1,731.02
524.06
1,206.96
146,764.09
260
1,731.02
519.79
1,211.23
145,552.86
261
1,731.02
515.50
1,215.52
144,337.34
262
1,731.02
511.19
1,219.83
143,117.51
263
1,731.02
506.87
1,224.15
141,893.37
264
1,731.02
502.54
1,228.48
140,664.88
265
1,731.02
498.19
1,232.83
139,432.05
266
1,731.02
493.82
1,237.20
138,194.85
267
1,731.02
489.44
1,241.58
136,953.27
268
1,731.02
485.04
1,245.98
135,707.30
269
1,731.02
480.63
1,250.39
134,456.91
270
1,731.02
476.20
1,254.82
133,202.09
271
1,731.02
471.76
1,259.26
131,942.83
272
1,731.02
467.30
1,263.72
130,679.10
273
1,731.02
462.82
1,268.20
129,410.91
274
1,731.02
458.33
1,272.69
128,138.22
275
1,731.02
453.82
1,277.20
126,861.02
276
1,731.02
449.30
1,281.72
125,579.30
277
1,731.02
444.76
1,286.26
124,293.04
278
1,731.02
440.20
1,290.82
123,002.22
279
1,731.02
435.63
1,295.39
121,706.84
280
1,731.02
431.05
1,299.97
120,406.86
281
1,731.02
426.44
1,304.58
119,102.28
282
1,731.02
421.82
1,309.20
117,793.08
283
1,731.02
417.18
1,313.84
116,479.25
284
1,731.02
412.53
1,318.49
115,160.76
285
1,731.02
407.86
1,323.16
113,837.60
286
1,731.02
403.17
1,327.85
112,509.75
287
1,731.02
398.47
1,332.55
111,177.20
288
1,731.02
393.75
1,337.27
109,839.94
289
1,731.02
389.02
1,342.00
108,497.93
290
1,731.02
384.26
1,346.76
107,151.18
291
1,731.02
379.49
1,351.53
105,799.65
292
1,731.02
374.71
1,356.31
104,443.34
293
1,731.02
369.90
1,361.12
103,082.22
294
1,731.02
365.08
1,365.94
101,716.28
295
1,731.02
360.25
1,370.77
100,345.51
296
1,731.02
355.39
1,375.63
98,969.88
297
1,731.02
350.52
1,380.50
97,589.38
298
1,731.02
345.63
1,385.39
96,203.99
299
1,731.02
340.72
1,390.30
94,813.69
300
1,731.02
335.80
1,395.22
93,418.47
301
1,731.02
330.86
1,400.16
92,018.31
302
1,731.02
325.90
1,405.12
90,613.18
303
1,731.02
320.92
1,410.10
89,203.08
304
1,731.02
315.93
1,415.09
87,787.99
305
1,731.02
310.92
1,420.10
86,367.89
306
1,731.02
305.89
1,425.13
84,942.75
307
1,731.02
300.84
1,430.18
83,512.57
308
1,731.02
295.77
1,435.25
82,077.33
309
1,731.02
290.69
1,440.33
80,637.00
310
1,731.02
285.59
1,445.43
79,191.57
311
1,731.02
280.47
1,450.55
77,741.02
312
1,731.02
275.33
1,455.69
76,285.33
313
1,731.02
270.18
1,460.84
74,824.49
314
1,731.02
265.00
1,466.02
73,358.47
315
1,731.02
259.81
1,471.21
71,887.26
316
1,731.02
254.60
1,476.42
70,410.84
317
1,731.02
249.37
1,481.65
68,929.19
318
1,731.02
244.12
1,486.90
67,442.30
319
1,731.02
238.86
1,492.16
65,950.14
320
1,731.02
233.57
1,497.45
64,452.69
321
1,731.02
228.27
1,502.75
62,949.94
322
1,731.02
222.95
1,508.07
61,441.87
323
1,731.02
217.61
1,513.41
59,928.45
324
1,731.02
212.25
1,518.77
58,409.68
325
1,731.02
206.87
1,524.15
56,885.53
326
1,731.02
201.47
1,529.55
55,355.98
327
1,731.02
196.05
1,534.97
53,821.01
328
1,731.02
190.62
1,540.40
52,280.61
329
1,731.02
185.16
1,545.86
50,734.75
330
1,731.02
179.69
1,551.33
49,183.41
331
1,731.02
174.19
1,556.83
47,626.58
332
1,731.02
168.68
1,562.34
46,064.24
333
1,731.02
163.14
1,567.88
44,496.37
334
1,731.02
157.59
1,573.43
42,922.94
335
1,731.02
152.02
1,579.00
41,343.94
336
1,731.02
146.43
1,584.59
39,759.34
337
1,731.02
140.81
1,590.21
38,169.14
338
1,731.02
135.18
1,595.84
36,573.30
339
1,731.02
129.53
1,601.49
34,971.81
340
1,731.02
123.86
1,607.16
33,364.65
341
1,731.02
118.17
1,612.85
31,751.79
342
1,731.02
112.45
1,618.57
30,133.23
343
1,731.02
106.72
1,624.30
28,508.93
344
1,731.02
100.97
1,630.05
26,878.88
345
1,731.02
95.20
1,635.82
25,243.06
346
1,731.02
89.40
1,641.62
23,601.44
347
1,731.02
83.59
1,647.43
21,954.01
348
1,731.02
77.75
1,653.27
20,300.74
349
1,731.02
71.90
1,659.12
18,641.62
350
1,731.02
66.02
1,665.00
16,976.62
351
1,731.02
60.13
1,670.89
15,305.73
352
1,731.02
54.21
1,676.81
13,628.91
353
1,731.02
48.27
1,682.75
11,946.16
354
1,731.02
42.31
1,688.71
10,257.45
355
1,731.02
36.33
1,694.69
8,562.76
356
1,731.02
30.33
1,700.69
6,862.07
357
1,731.02
24.30
1,706.72
5,155.35
358
1,731.02
18.26
1,712.76
3,442.59
359
1,731.02
12.19
1,718.83
1,723.76
360
1,729.87
6.10
1,723.76
0.00
Totals
623,166.05
271,290.05
351,876.00

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