Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,731.20  
 

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
1,731.20
1,246.36
484.85
351,427.16
2
1,731.20
1,244.64
486.56
350,940.59
3
1,731.20
1,242.91
488.29
350,452.31
4
1,731.20
1,241.19
490.01
349,962.29
5
1,731.20
1,239.45
491.75
349,470.54
6
1,731.20
1,237.71
493.49
348,977.05
7
1,731.20
1,235.96
495.24
348,481.81
8
1,731.20
1,234.21
496.99
347,984.82
9
1,731.20
1,232.45
498.75
347,486.06
10
1,731.20
1,230.68
500.52
346,985.54
11
1,731.20
1,228.91
502.29
346,483.25
12
1,731.20
1,227.13
504.07
345,979.18
13
1,731.20
1,225.34
505.86
345,473.32
14
1,731.20
1,223.55
507.65
344,965.67
15
1,731.20
1,221.75
509.45
344,456.23
16
1,731.20
1,219.95
511.25
343,944.98
17
1,731.20
1,218.14
513.06
343,431.91
18
1,731.20
1,216.32
514.88
342,917.04
19
1,731.20
1,214.50
516.70
342,400.33
20
1,731.20
1,212.67
518.53
341,881.80
21
1,731.20
1,210.83
520.37
341,361.43
22
1,731.20
1,208.99
522.21
340,839.22
23
1,731.20
1,207.14
524.06
340,315.16
24
1,731.20
1,205.28
525.92
339,789.24
25
1,731.20
1,203.42
527.78
339,261.46
26
1,731.20
1,201.55
529.65
338,731.81
27
1,731.20
1,199.68
531.52
338,200.29
28
1,731.20
1,197.79
533.41
337,666.88
29
1,731.20
1,195.90
535.30
337,131.59
30
1,731.20
1,194.01
537.19
336,594.39
31
1,731.20
1,192.11
539.09
336,055.30
32
1,731.20
1,190.20
541.00
335,514.29
33
1,731.20
1,188.28
542.92
334,971.37
34
1,731.20
1,186.36
544.84
334,426.53
35
1,731.20
1,184.43
546.77
333,879.76
36
1,731.20
1,182.49
548.71
333,331.05
37
1,731.20
1,180.55
550.65
332,780.40
38
1,731.20
1,178.60
552.60
332,227.79
39
1,731.20
1,176.64
554.56
331,673.23
40
1,731.20
1,174.68
556.52
331,116.71
41
1,731.20
1,172.71
558.49
330,558.21
42
1,731.20
1,170.73
560.47
329,997.74
43
1,731.20
1,168.74
562.46
329,435.28
44
1,731.20
1,166.75
564.45
328,870.83
45
1,731.20
1,164.75
566.45
328,304.38
46
1,731.20
1,162.74
568.46
327,735.93
47
1,731.20
1,160.73
570.47
327,165.46
48
1,731.20
1,158.71
572.49
326,592.97
49
1,731.20
1,156.68
574.52
326,018.46
50
1,731.20
1,154.65
576.55
325,441.90
51
1,731.20
1,152.61
578.59
324,863.31
52
1,731.20
1,150.56
580.64
324,282.67
53
1,731.20
1,148.50
582.70
323,699.97
54
1,731.20
1,146.44
584.76
323,115.21
55
1,731.20
1,144.37
586.83
322,528.37
56
1,731.20
1,142.29
588.91
321,939.46
57
1,731.20
1,140.20
591.00
321,348.46
58
1,731.20
1,138.11
593.09
320,755.37
59
1,731.20
1,136.01
595.19
320,160.18
60
1,731.20
1,133.90
597.30
319,562.88
61
1,731.20
1,131.79
599.41
318,963.47
62
1,731.20
1,129.66
601.54
318,361.93
63
1,731.20
1,127.53
603.67
317,758.26
64
1,731.20
1,125.39
605.81
317,152.45
65
1,731.20
1,123.25
607.95
316,544.50
66
1,731.20
1,121.10
610.10
315,934.40
67
1,731.20
1,118.93
612.27
315,322.13
68
1,731.20
1,116.77
614.43
314,707.70
69
1,731.20
1,114.59
616.61
314,091.09
70
1,731.20
1,112.41
618.79
313,472.29
71
1,731.20
1,110.21
620.99
312,851.31
72
1,731.20
1,108.02
623.18
312,228.12
73
1,731.20
1,105.81
625.39
311,602.73
74
1,731.20
1,103.59
627.61
310,975.12
75
1,731.20
1,101.37
629.83
310,345.29
76
1,731.20
1,099.14
632.06
309,713.23
77
1,731.20
1,096.90
634.30
309,078.94
78
1,731.20
1,094.65
636.55
308,442.39
79
1,731.20
1,092.40
638.80
307,803.59
80
1,731.20
1,090.14
641.06
307,162.53
81
1,731.20
1,087.87
643.33
306,519.20
82
1,731.20
1,085.59
645.61
305,873.58
83
1,731.20
1,083.30
647.90
305,225.69
84
1,731.20
1,081.01
650.19
304,575.49
85
1,731.20
1,078.70
652.50
303,923.00
86
1,731.20
1,076.39
654.81
303,268.19
87
1,731.20
1,074.07
657.13
302,611.07
88
1,731.20
1,071.75
659.45
301,951.61
89
1,731.20
1,069.41
661.79
301,289.83
90
1,731.20
1,067.07
664.13
300,625.70
91
1,731.20
1,064.72
666.48
299,959.21
92
1,731.20
1,062.36
668.84
299,290.37
93
1,731.20
1,059.99
671.21
298,619.15
94
1,731.20
1,057.61
673.59
297,945.56
95
1,731.20
1,055.22
675.98
297,269.59
96
1,731.20
1,052.83
678.37
296,591.22
97
1,731.20
1,050.43
680.77
295,910.44
98
1,731.20
1,048.02
683.18
295,227.26
99
1,731.20
1,045.60
685.60
294,541.66
100
1,731.20
1,043.17
688.03
293,853.62
101
1,731.20
1,040.73
690.47
293,163.16
102
1,731.20
1,038.29
692.91
292,470.24
103
1,731.20
1,035.83
695.37
291,774.87
104
1,731.20
1,033.37
697.83
291,077.04
105
1,731.20
1,030.90
700.30
290,376.74
106
1,731.20
1,028.42
702.78
289,673.96
107
1,731.20
1,025.93
705.27
288,968.69
108
1,731.20
1,023.43
707.77
288,260.92
109
1,731.20
1,020.92
710.28
287,550.64
110
1,731.20
1,018.41
712.79
286,837.85
111
1,731.20
1,015.88
715.32
286,122.54
112
1,731.20
1,013.35
717.85
285,404.69
113
1,731.20
1,010.81
720.39
284,684.29
114
1,731.20
1,008.26
722.94
283,961.35
115
1,731.20
1,005.70
725.50
283,235.85
116
1,731.20
1,003.13
728.07
282,507.77
117
1,731.20
1,000.55
730.65
281,777.12
118
1,731.20
997.96
733.24
281,043.88
119
1,731.20
995.36
735.84
280,308.05
120
1,731.20
992.76
738.44
279,569.61
121
1,731.20
990.14
741.06
278,828.55
122
1,731.20
987.52
743.68
278,084.87
123
1,731.20
984.88
746.32
277,338.55
124
1,731.20
982.24
748.96
276,589.59
125
1,731.20
979.59
751.61
275,837.98
126
1,731.20
976.93
754.27
275,083.70
127
1,731.20
974.25
756.95
274,326.76
128
1,731.20
971.57
759.63
273,567.13
129
1,731.20
968.88
762.32
272,804.82
130
1,731.20
966.18
765.02
272,039.80
131
1,731.20
963.47
767.73
271,272.07
132
1,731.20
960.76
770.44
270,501.63
133
1,731.20
958.03
773.17
269,728.46
134
1,731.20
955.29
775.91
268,952.54
135
1,731.20
952.54
778.66
268,173.88
136
1,731.20
949.78
781.42
267,392.47
137
1,731.20
947.01
784.19
266,608.28
138
1,731.20
944.24
786.96
265,821.32
139
1,731.20
941.45
789.75
265,031.57
140
1,731.20
938.65
792.55
264,239.02
141
1,731.20
935.85
795.35
263,443.67
142
1,731.20
933.03
798.17
262,645.50
143
1,731.20
930.20
801.00
261,844.50
144
1,731.20
927.37
803.83
261,040.67
145
1,731.20
924.52
806.68
260,233.99
146
1,731.20
921.66
809.54
259,424.45
147
1,731.20
918.79
812.41
258,612.05
148
1,731.20
915.92
815.28
257,796.76
149
1,731.20
913.03
818.17
256,978.59
150
1,731.20
910.13
821.07
256,157.53
151
1,731.20
907.22
823.98
255,333.55
152
1,731.20
904.31
826.89
254,506.66
153
1,731.20
901.38
829.82
253,676.83
154
1,731.20
898.44
832.76
252,844.07
155
1,731.20
895.49
835.71
252,008.36
156
1,731.20
892.53
838.67
251,169.69
157
1,731.20
889.56
841.64
250,328.05
158
1,731.20
886.58
844.62
249,483.43
159
1,731.20
883.59
847.61
248,635.82
160
1,731.20
880.59
850.61
247,785.20
161
1,731.20
877.57
853.63
246,931.57
162
1,731.20
874.55
856.65
246,074.92
163
1,731.20
871.52
859.68
245,215.24
164
1,731.20
868.47
862.73
244,352.51
165
1,731.20
865.42
865.78
243,486.73
166
1,731.20
862.35
868.85
242,617.87
167
1,731.20
859.27
871.93
241,745.95
168
1,731.20
856.18
875.02
240,870.93
169
1,731.20
853.08
878.12
239,992.81
170
1,731.20
849.97
881.23
239,111.59
171
1,731.20
846.85
884.35
238,227.24
172
1,731.20
843.72
887.48
237,339.76
173
1,731.20
840.58
890.62
236,449.14
174
1,731.20
837.42
893.78
235,555.37
175
1,731.20
834.26
896.94
234,658.42
176
1,731.20
831.08
900.12
233,758.31
177
1,731.20
827.89
903.31
232,855.00
178
1,731.20
824.69
906.51
231,948.49
179
1,731.20
821.48
909.72
231,038.78
180
1,731.20
818.26
912.94
230,125.84
181
1,731.20
815.03
916.17
229,209.67
182
1,731.20
811.78
919.42
228,290.25
183
1,731.20
808.53
922.67
227,367.58
184
1,731.20
805.26
925.94
226,441.64
185
1,731.20
801.98
929.22
225,512.42
186
1,731.20
798.69
932.51
224,579.91
187
1,731.20
795.39
935.81
223,644.10
188
1,731.20
792.07
939.13
222,704.97
189
1,731.20
788.75
942.45
221,762.52
190
1,731.20
785.41
945.79
220,816.73
191
1,731.20
782.06
949.14
219,867.59
192
1,731.20
778.70
952.50
218,915.09
193
1,731.20
775.32
955.88
217,959.21
194
1,731.20
771.94
959.26
216,999.95
195
1,731.20
768.54
962.66
216,037.29
196
1,731.20
765.13
966.07
215,071.22
197
1,731.20
761.71
969.49
214,101.73
198
1,731.20
758.28
972.92
213,128.81
199
1,731.20
754.83
976.37
212,152.44
200
1,731.20
751.37
979.83
211,172.62
201
1,731.20
747.90
983.30
210,189.32
202
1,731.20
744.42
986.78
209,202.54
203
1,731.20
740.93
990.27
208,212.26
204
1,731.20
737.42
993.78
207,218.48
205
1,731.20
733.90
997.30
206,221.18
206
1,731.20
730.37
1,000.83
205,220.35
207
1,731.20
726.82
1,004.38
204,215.97
208
1,731.20
723.26
1,007.94
203,208.04
209
1,731.20
719.70
1,011.50
202,196.53
210
1,731.20
716.11
1,015.09
201,181.44
211
1,731.20
712.52
1,018.68
200,162.76
212
1,731.20
708.91
1,022.29
199,140.47
213
1,731.20
705.29
1,025.91
198,114.56
214
1,731.20
701.66
1,029.54
197,085.02
215
1,731.20
698.01
1,033.19
196,051.82
216
1,731.20
694.35
1,036.85
195,014.97
217
1,731.20
690.68
1,040.52
193,974.45
218
1,731.20
686.99
1,044.21
192,930.25
219
1,731.20
683.29
1,047.91
191,882.34
220
1,731.20
679.58
1,051.62
190,830.72
221
1,731.20
675.86
1,055.34
189,775.38
222
1,731.20
672.12
1,059.08
188,716.30
223
1,731.20
668.37
1,062.83
187,653.47
224
1,731.20
664.61
1,066.59
186,586.88
225
1,731.20
660.83
1,070.37
185,516.51
226
1,731.20
657.04
1,074.16
184,442.35
227
1,731.20
653.23
1,077.97
183,364.38
228
1,731.20
649.42
1,081.78
182,282.59
229
1,731.20
645.58
1,085.62
181,196.98
230
1,731.20
641.74
1,089.46
180,107.52
231
1,731.20
637.88
1,093.32
179,014.20
232
1,731.20
634.01
1,097.19
177,917.01
233
1,731.20
630.12
1,101.08
176,815.93
234
1,731.20
626.22
1,104.98
175,710.95
235
1,731.20
622.31
1,108.89
174,602.06
236
1,731.20
618.38
1,112.82
173,489.25
237
1,731.20
614.44
1,116.76
172,372.49
238
1,731.20
610.49
1,120.71
171,251.77
239
1,731.20
606.52
1,124.68
170,127.09
240
1,731.20
602.53
1,128.67
168,998.42
241
1,731.20
598.54
1,132.66
167,865.76
242
1,731.20
594.52
1,136.68
166,729.08
243
1,731.20
590.50
1,140.70
165,588.38
244
1,731.20
586.46
1,144.74
164,443.64
245
1,731.20
582.40
1,148.80
163,294.85
246
1,731.20
578.34
1,152.86
162,141.98
247
1,731.20
574.25
1,156.95
160,985.03
248
1,731.20
570.16
1,161.04
159,823.99
249
1,731.20
566.04
1,165.16
158,658.83
250
1,731.20
561.92
1,169.28
157,489.55
251
1,731.20
557.78
1,173.42
156,316.13
252
1,731.20
553.62
1,177.58
155,138.54
253
1,731.20
549.45
1,181.75
153,956.79
254
1,731.20
545.26
1,185.94
152,770.86
255
1,731.20
541.06
1,190.14
151,580.72
256
1,731.20
536.85
1,194.35
150,386.37
257
1,731.20
532.62
1,198.58
149,187.79
258
1,731.20
528.37
1,202.83
147,984.96
259
1,731.20
524.11
1,207.09
146,777.87
260
1,731.20
519.84
1,211.36
145,566.51
261
1,731.20
515.55
1,215.65
144,350.86
262
1,731.20
511.24
1,219.96
143,130.90
263
1,731.20
506.92
1,224.28
141,906.63
264
1,731.20
502.59
1,228.61
140,678.01
265
1,731.20
498.23
1,232.97
139,445.05
266
1,731.20
493.87
1,237.33
138,207.71
267
1,731.20
489.49
1,241.71
136,966.00
268
1,731.20
485.09
1,246.11
135,719.89
269
1,731.20
480.67
1,250.53
134,469.36
270
1,731.20
476.25
1,254.95
133,214.41
271
1,731.20
471.80
1,259.40
131,955.01
272
1,731.20
467.34
1,263.86
130,691.15
273
1,731.20
462.86
1,268.34
129,422.81
274
1,731.20
458.37
1,272.83
128,149.99
275
1,731.20
453.86
1,277.34
126,872.65
276
1,731.20
449.34
1,281.86
125,590.79
277
1,731.20
444.80
1,286.40
124,304.39
278
1,731.20
440.24
1,290.96
123,013.44
279
1,731.20
435.67
1,295.53
121,717.91
280
1,731.20
431.08
1,300.12
120,417.79
281
1,731.20
426.48
1,304.72
119,113.07
282
1,731.20
421.86
1,309.34
117,803.73
283
1,731.20
417.22
1,313.98
116,489.75
284
1,731.20
412.57
1,318.63
115,171.12
285
1,731.20
407.90
1,323.30
113,847.82
286
1,731.20
403.21
1,327.99
112,519.83
287
1,731.20
398.51
1,332.69
111,187.14
288
1,731.20
393.79
1,337.41
109,849.73
289
1,731.20
389.05
1,342.15
108,507.58
290
1,731.20
384.30
1,346.90
107,160.67
291
1,731.20
379.53
1,351.67
105,809.00
292
1,731.20
374.74
1,356.46
104,452.54
293
1,731.20
369.94
1,361.26
103,091.28
294
1,731.20
365.11
1,366.09
101,725.19
295
1,731.20
360.28
1,370.92
100,354.27
296
1,731.20
355.42
1,375.78
98,978.49
297
1,731.20
350.55
1,380.65
97,597.84
298
1,731.20
345.66
1,385.54
96,212.30
299
1,731.20
340.75
1,390.45
94,821.85
300
1,731.20
335.83
1,395.37
93,426.48
301
1,731.20
330.89
1,400.31
92,026.16
302
1,731.20
325.93
1,405.27
90,620.89
303
1,731.20
320.95
1,410.25
89,210.64
304
1,731.20
315.95
1,415.25
87,795.39
305
1,731.20
310.94
1,420.26
86,375.14
306
1,731.20
305.91
1,425.29
84,949.85
307
1,731.20
300.86
1,430.34
83,519.51
308
1,731.20
295.80
1,435.40
82,084.11
309
1,731.20
290.71
1,440.49
80,643.62
310
1,731.20
285.61
1,445.59
79,198.04
311
1,731.20
280.49
1,450.71
77,747.33
312
1,731.20
275.36
1,455.84
76,291.49
313
1,731.20
270.20
1,461.00
74,830.48
314
1,731.20
265.02
1,466.18
73,364.31
315
1,731.20
259.83
1,471.37
71,892.94
316
1,731.20
254.62
1,476.58
70,416.36
317
1,731.20
249.39
1,481.81
68,934.55
318
1,731.20
244.14
1,487.06
67,447.50
319
1,731.20
238.88
1,492.32
65,955.17
320
1,731.20
233.59
1,497.61
64,457.56
321
1,731.20
228.29
1,502.91
62,954.65
322
1,731.20
222.96
1,508.24
61,446.42
323
1,731.20
217.62
1,513.58
59,932.84
324
1,731.20
212.26
1,518.94
58,413.90
325
1,731.20
206.88
1,524.32
56,889.58
326
1,731.20
201.48
1,529.72
55,359.87
327
1,731.20
196.07
1,535.13
53,824.73
328
1,731.20
190.63
1,540.57
52,284.16
329
1,731.20
185.17
1,546.03
50,738.14
330
1,731.20
179.70
1,551.50
49,186.63
331
1,731.20
174.20
1,557.00
47,629.64
332
1,731.20
168.69
1,562.51
46,067.12
333
1,731.20
163.15
1,568.05
44,499.08
334
1,731.20
157.60
1,573.60
42,925.48
335
1,731.20
152.03
1,579.17
41,346.31
336
1,731.20
146.43
1,584.77
39,761.54
337
1,731.20
140.82
1,590.38
38,171.16
338
1,731.20
135.19
1,596.01
36,575.15
339
1,731.20
129.54
1,601.66
34,973.49
340
1,731.20
123.86
1,607.34
33,366.15
341
1,731.20
118.17
1,613.03
31,753.13
342
1,731.20
112.46
1,618.74
30,134.39
343
1,731.20
106.73
1,624.47
28,509.91
344
1,731.20
100.97
1,630.23
26,879.68
345
1,731.20
95.20
1,636.00
25,243.68
346
1,731.20
89.40
1,641.80
23,601.89
347
1,731.20
83.59
1,647.61
21,954.28
348
1,731.20
77.75
1,653.45
20,300.83
349
1,731.20
71.90
1,659.30
18,641.53
350
1,731.20
66.02
1,665.18
16,976.35
351
1,731.20
60.12
1,671.08
15,305.28
352
1,731.20
54.21
1,676.99
13,628.28
353
1,731.20
48.27
1,682.93
11,945.35
354
1,731.20
42.31
1,688.89
10,256.46
355
1,731.20
36.32
1,694.88
8,561.58
356
1,731.20
30.32
1,700.88
6,860.70
357
1,731.20
24.30
1,706.90
5,153.80
358
1,731.20
18.25
1,712.95
3,440.86
359
1,731.20
12.19
1,719.01
1,721.84
360
1,727.94
6.10
1,721.84
0.00
Totals
623,228.74
271,316.74
351,912.00

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