Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,731.23  
 

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
1,731.23
1,246.38
484.85
351,435.15
2
1,731.23
1,244.67
486.56
350,948.59
3
1,731.23
1,242.94
488.29
350,460.30
4
1,731.23
1,241.21
490.02
349,970.29
5
1,731.23
1,239.48
491.75
349,478.53
6
1,731.23
1,237.74
493.49
348,985.04
7
1,731.23
1,235.99
495.24
348,489.80
8
1,731.23
1,234.23
497.00
347,992.80
9
1,731.23
1,232.47
498.76
347,494.05
10
1,731.23
1,230.71
500.52
346,993.53
11
1,731.23
1,228.94
502.29
346,491.23
12
1,731.23
1,227.16
504.07
345,987.16
13
1,731.23
1,225.37
505.86
345,481.30
14
1,731.23
1,223.58
507.65
344,973.65
15
1,731.23
1,221.78
509.45
344,464.20
16
1,731.23
1,219.98
511.25
343,952.95
17
1,731.23
1,218.17
513.06
343,439.88
18
1,731.23
1,216.35
514.88
342,925.00
19
1,731.23
1,214.53
516.70
342,408.30
20
1,731.23
1,212.70
518.53
341,889.77
21
1,731.23
1,210.86
520.37
341,369.40
22
1,731.23
1,209.02
522.21
340,847.18
23
1,731.23
1,207.17
524.06
340,323.12
24
1,731.23
1,205.31
525.92
339,797.20
25
1,731.23
1,203.45
527.78
339,269.42
26
1,731.23
1,201.58
529.65
338,739.77
27
1,731.23
1,199.70
531.53
338,208.24
28
1,731.23
1,197.82
533.41
337,674.83
29
1,731.23
1,195.93
535.30
337,139.53
30
1,731.23
1,194.04
537.19
336,602.34
31
1,731.23
1,192.13
539.10
336,063.24
32
1,731.23
1,190.22
541.01
335,522.24
33
1,731.23
1,188.31
542.92
334,979.32
34
1,731.23
1,186.39
544.84
334,434.47
35
1,731.23
1,184.46
546.77
333,887.70
36
1,731.23
1,182.52
548.71
333,338.99
37
1,731.23
1,180.58
550.65
332,788.33
38
1,731.23
1,178.63
552.60
332,235.73
39
1,731.23
1,176.67
554.56
331,681.16
40
1,731.23
1,174.70
556.53
331,124.64
41
1,731.23
1,172.73
558.50
330,566.14
42
1,731.23
1,170.76
560.47
330,005.67
43
1,731.23
1,168.77
562.46
329,443.21
44
1,731.23
1,166.78
564.45
328,878.75
45
1,731.23
1,164.78
566.45
328,312.30
46
1,731.23
1,162.77
568.46
327,743.85
47
1,731.23
1,160.76
570.47
327,173.38
48
1,731.23
1,158.74
572.49
326,600.88
49
1,731.23
1,156.71
574.52
326,026.37
50
1,731.23
1,154.68
576.55
325,449.81
51
1,731.23
1,152.63
578.60
324,871.22
52
1,731.23
1,150.59
580.64
324,290.57
53
1,731.23
1,148.53
582.70
323,707.87
54
1,731.23
1,146.47
584.76
323,123.11
55
1,731.23
1,144.39
586.84
322,536.27
56
1,731.23
1,142.32
588.91
321,947.36
57
1,731.23
1,140.23
591.00
321,356.36
58
1,731.23
1,138.14
593.09
320,763.27
59
1,731.23
1,136.04
595.19
320,168.07
60
1,731.23
1,133.93
597.30
319,570.77
61
1,731.23
1,131.81
599.42
318,971.35
62
1,731.23
1,129.69
601.54
318,369.81
63
1,731.23
1,127.56
603.67
317,766.14
64
1,731.23
1,125.42
605.81
317,160.34
65
1,731.23
1,123.28
607.95
316,552.38
66
1,731.23
1,121.12
610.11
315,942.27
67
1,731.23
1,118.96
612.27
315,330.01
68
1,731.23
1,116.79
614.44
314,715.57
69
1,731.23
1,114.62
616.61
314,098.96
70
1,731.23
1,112.43
618.80
313,480.16
71
1,731.23
1,110.24
620.99
312,859.17
72
1,731.23
1,108.04
623.19
312,235.99
73
1,731.23
1,105.84
625.39
311,610.59
74
1,731.23
1,103.62
627.61
310,982.98
75
1,731.23
1,101.40
629.83
310,353.15
76
1,731.23
1,099.17
632.06
309,721.09
77
1,731.23
1,096.93
634.30
309,086.79
78
1,731.23
1,094.68
636.55
308,450.24
79
1,731.23
1,092.43
638.80
307,811.44
80
1,731.23
1,090.17
641.06
307,170.37
81
1,731.23
1,087.90
643.33
306,527.04
82
1,731.23
1,085.62
645.61
305,881.43
83
1,731.23
1,083.33
647.90
305,233.53
84
1,731.23
1,081.04
650.19
304,583.33
85
1,731.23
1,078.73
652.50
303,930.83
86
1,731.23
1,076.42
654.81
303,276.03
87
1,731.23
1,074.10
657.13
302,618.90
88
1,731.23
1,071.78
659.45
301,959.44
89
1,731.23
1,069.44
661.79
301,297.65
90
1,731.23
1,067.10
664.13
300,633.52
91
1,731.23
1,064.74
666.49
299,967.03
92
1,731.23
1,062.38
668.85
299,298.19
93
1,731.23
1,060.01
671.22
298,626.97
94
1,731.23
1,057.64
673.59
297,953.38
95
1,731.23
1,055.25
675.98
297,277.40
96
1,731.23
1,052.86
678.37
296,599.03
97
1,731.23
1,050.45
680.78
295,918.25
98
1,731.23
1,048.04
683.19
295,235.07
99
1,731.23
1,045.62
685.61
294,549.46
100
1,731.23
1,043.20
688.03
293,861.43
101
1,731.23
1,040.76
690.47
293,170.95
102
1,731.23
1,038.31
692.92
292,478.04
103
1,731.23
1,035.86
695.37
291,782.67
104
1,731.23
1,033.40
697.83
291,084.83
105
1,731.23
1,030.93
700.30
290,384.53
106
1,731.23
1,028.45
702.78
289,681.75
107
1,731.23
1,025.96
705.27
288,976.47
108
1,731.23
1,023.46
707.77
288,268.70
109
1,731.23
1,020.95
710.28
287,558.42
110
1,731.23
1,018.44
712.79
286,845.63
111
1,731.23
1,015.91
715.32
286,130.31
112
1,731.23
1,013.38
717.85
285,412.46
113
1,731.23
1,010.84
720.39
284,692.06
114
1,731.23
1,008.28
722.95
283,969.12
115
1,731.23
1,005.72
725.51
283,243.61
116
1,731.23
1,003.15
728.08
282,515.54
117
1,731.23
1,000.58
730.65
281,784.88
118
1,731.23
997.99
733.24
281,051.64
119
1,731.23
995.39
735.84
280,315.80
120
1,731.23
992.79
738.44
279,577.36
121
1,731.23
990.17
741.06
278,836.30
122
1,731.23
987.55
743.68
278,092.61
123
1,731.23
984.91
746.32
277,346.29
124
1,731.23
982.27
748.96
276,597.33
125
1,731.23
979.62
751.61
275,845.72
126
1,731.23
976.95
754.28
275,091.44
127
1,731.23
974.28
756.95
274,334.49
128
1,731.23
971.60
759.63
273,574.86
129
1,731.23
968.91
762.32
272,812.54
130
1,731.23
966.21
765.02
272,047.53
131
1,731.23
963.50
767.73
271,279.80
132
1,731.23
960.78
770.45
270,509.35
133
1,731.23
958.05
773.18
269,736.17
134
1,731.23
955.32
775.91
268,960.26
135
1,731.23
952.57
778.66
268,181.60
136
1,731.23
949.81
781.42
267,400.18
137
1,731.23
947.04
784.19
266,615.99
138
1,731.23
944.26
786.97
265,829.02
139
1,731.23
941.48
789.75
265,039.27
140
1,731.23
938.68
792.55
264,246.72
141
1,731.23
935.87
795.36
263,451.37
142
1,731.23
933.06
798.17
262,653.19
143
1,731.23
930.23
801.00
261,852.19
144
1,731.23
927.39
803.84
261,048.36
145
1,731.23
924.55
806.68
260,241.67
146
1,731.23
921.69
809.54
259,432.13
147
1,731.23
918.82
812.41
258,619.72
148
1,731.23
915.94
815.29
257,804.44
149
1,731.23
913.06
818.17
256,986.27
150
1,731.23
910.16
821.07
256,165.20
151
1,731.23
907.25
823.98
255,341.22
152
1,731.23
904.33
826.90
254,514.32
153
1,731.23
901.40
829.83
253,684.50
154
1,731.23
898.47
832.76
252,851.73
155
1,731.23
895.52
835.71
252,016.02
156
1,731.23
892.56
838.67
251,177.35
157
1,731.23
889.59
841.64
250,335.70
158
1,731.23
886.61
844.62
249,491.08
159
1,731.23
883.61
847.62
248,643.46
160
1,731.23
880.61
850.62
247,792.84
161
1,731.23
877.60
853.63
246,939.21
162
1,731.23
874.58
856.65
246,082.56
163
1,731.23
871.54
859.69
245,222.87
164
1,731.23
868.50
862.73
244,360.14
165
1,731.23
865.44
865.79
243,494.35
166
1,731.23
862.38
868.85
242,625.50
167
1,731.23
859.30
871.93
241,753.57
168
1,731.23
856.21
875.02
240,878.55
169
1,731.23
853.11
878.12
240,000.43
170
1,731.23
850.00
881.23
239,119.20
171
1,731.23
846.88
884.35
238,234.85
172
1,731.23
843.75
887.48
237,347.37
173
1,731.23
840.61
890.62
236,456.74
174
1,731.23
837.45
893.78
235,562.97
175
1,731.23
834.29
896.94
234,666.02
176
1,731.23
831.11
900.12
233,765.90
177
1,731.23
827.92
903.31
232,862.59
178
1,731.23
824.72
906.51
231,956.08
179
1,731.23
821.51
909.72
231,046.36
180
1,731.23
818.29
912.94
230,133.42
181
1,731.23
815.06
916.17
229,217.25
182
1,731.23
811.81
919.42
228,297.83
183
1,731.23
808.55
922.68
227,375.15
184
1,731.23
805.29
925.94
226,449.21
185
1,731.23
802.01
929.22
225,519.99
186
1,731.23
798.72
932.51
224,587.48
187
1,731.23
795.41
935.82
223,651.66
188
1,731.23
792.10
939.13
222,712.53
189
1,731.23
788.77
942.46
221,770.07
190
1,731.23
785.44
945.79
220,824.28
191
1,731.23
782.09
949.14
219,875.13
192
1,731.23
778.72
952.51
218,922.63
193
1,731.23
775.35
955.88
217,966.75
194
1,731.23
771.97
959.26
217,007.49
195
1,731.23
768.57
962.66
216,044.82
196
1,731.23
765.16
966.07
215,078.75
197
1,731.23
761.74
969.49
214,109.26
198
1,731.23
758.30
972.93
213,136.33
199
1,731.23
754.86
976.37
212,159.96
200
1,731.23
751.40
979.83
211,180.13
201
1,731.23
747.93
983.30
210,196.83
202
1,731.23
744.45
986.78
209,210.05
203
1,731.23
740.95
990.28
208,219.77
204
1,731.23
737.45
993.78
207,225.99
205
1,731.23
733.93
997.30
206,228.68
206
1,731.23
730.39
1,000.84
205,227.84
207
1,731.23
726.85
1,004.38
204,223.46
208
1,731.23
723.29
1,007.94
203,215.52
209
1,731.23
719.72
1,011.51
202,204.02
210
1,731.23
716.14
1,015.09
201,188.92
211
1,731.23
712.54
1,018.69
200,170.24
212
1,731.23
708.94
1,022.29
199,147.95
213
1,731.23
705.32
1,025.91
198,122.03
214
1,731.23
701.68
1,029.55
197,092.48
215
1,731.23
698.04
1,033.19
196,059.29
216
1,731.23
694.38
1,036.85
195,022.44
217
1,731.23
690.70
1,040.53
193,981.91
218
1,731.23
687.02
1,044.21
192,937.70
219
1,731.23
683.32
1,047.91
191,889.79
220
1,731.23
679.61
1,051.62
190,838.17
221
1,731.23
675.89
1,055.34
189,782.83
222
1,731.23
672.15
1,059.08
188,723.74
223
1,731.23
668.40
1,062.83
187,660.91
224
1,731.23
664.63
1,066.60
186,594.31
225
1,731.23
660.85
1,070.38
185,523.94
226
1,731.23
657.06
1,074.17
184,449.77
227
1,731.23
653.26
1,077.97
183,371.80
228
1,731.23
649.44
1,081.79
182,290.01
229
1,731.23
645.61
1,085.62
181,204.39
230
1,731.23
641.77
1,089.46
180,114.93
231
1,731.23
637.91
1,093.32
179,021.60
232
1,731.23
634.03
1,097.20
177,924.41
233
1,731.23
630.15
1,101.08
176,823.33
234
1,731.23
626.25
1,104.98
175,718.35
235
1,731.23
622.34
1,108.89
174,609.45
236
1,731.23
618.41
1,112.82
173,496.63
237
1,731.23
614.47
1,116.76
172,379.87
238
1,731.23
610.51
1,120.72
171,259.15
239
1,731.23
606.54
1,124.69
170,134.46
240
1,731.23
602.56
1,128.67
169,005.79
241
1,731.23
598.56
1,132.67
167,873.13
242
1,731.23
594.55
1,136.68
166,736.45
243
1,731.23
590.52
1,140.71
165,595.74
244
1,731.23
586.48
1,144.75
164,451.00
245
1,731.23
582.43
1,148.80
163,302.20
246
1,731.23
578.36
1,152.87
162,149.33
247
1,731.23
574.28
1,156.95
160,992.38
248
1,731.23
570.18
1,161.05
159,831.33
249
1,731.23
566.07
1,165.16
158,666.17
250
1,731.23
561.94
1,169.29
157,496.88
251
1,731.23
557.80
1,173.43
156,323.45
252
1,731.23
553.65
1,177.58
155,145.87
253
1,731.23
549.47
1,181.76
153,964.11
254
1,731.23
545.29
1,185.94
152,778.17
255
1,731.23
541.09
1,190.14
151,588.03
256
1,731.23
536.87
1,194.36
150,393.68
257
1,731.23
532.64
1,198.59
149,195.09
258
1,731.23
528.40
1,202.83
147,992.26
259
1,731.23
524.14
1,207.09
146,785.17
260
1,731.23
519.86
1,211.37
145,573.80
261
1,731.23
515.57
1,215.66
144,358.15
262
1,731.23
511.27
1,219.96
143,138.19
263
1,731.23
506.95
1,224.28
141,913.90
264
1,731.23
502.61
1,228.62
140,685.29
265
1,731.23
498.26
1,232.97
139,452.32
266
1,731.23
493.89
1,237.34
138,214.98
267
1,731.23
489.51
1,241.72
136,973.26
268
1,731.23
485.11
1,246.12
135,727.14
269
1,731.23
480.70
1,250.53
134,476.61
270
1,731.23
476.27
1,254.96
133,221.66
271
1,731.23
471.83
1,259.40
131,962.25
272
1,731.23
467.37
1,263.86
130,698.39
273
1,731.23
462.89
1,268.34
129,430.05
274
1,731.23
458.40
1,272.83
128,157.22
275
1,731.23
453.89
1,277.34
126,879.88
276
1,731.23
449.37
1,281.86
125,598.01
277
1,731.23
444.83
1,286.40
124,311.61
278
1,731.23
440.27
1,290.96
123,020.65
279
1,731.23
435.70
1,295.53
121,725.12
280
1,731.23
431.11
1,300.12
120,425.00
281
1,731.23
426.51
1,304.72
119,120.27
282
1,731.23
421.88
1,309.35
117,810.93
283
1,731.23
417.25
1,313.98
116,496.94
284
1,731.23
412.59
1,318.64
115,178.31
285
1,731.23
407.92
1,323.31
113,855.00
286
1,731.23
403.24
1,327.99
112,527.01
287
1,731.23
398.53
1,332.70
111,194.31
288
1,731.23
393.81
1,337.42
109,856.89
289
1,731.23
389.08
1,342.15
108,514.74
290
1,731.23
384.32
1,346.91
107,167.83
291
1,731.23
379.55
1,351.68
105,816.16
292
1,731.23
374.77
1,356.46
104,459.69
293
1,731.23
369.96
1,361.27
103,098.42
294
1,731.23
365.14
1,366.09
101,732.33
295
1,731.23
360.30
1,370.93
100,361.41
296
1,731.23
355.45
1,375.78
98,985.62
297
1,731.23
350.57
1,380.66
97,604.97
298
1,731.23
345.68
1,385.55
96,219.42
299
1,731.23
340.78
1,390.45
94,828.97
300
1,731.23
335.85
1,395.38
93,433.59
301
1,731.23
330.91
1,400.32
92,033.27
302
1,731.23
325.95
1,405.28
90,627.99
303
1,731.23
320.97
1,410.26
89,217.74
304
1,731.23
315.98
1,415.25
87,802.49
305
1,731.23
310.97
1,420.26
86,382.22
306
1,731.23
305.94
1,425.29
84,956.93
307
1,731.23
300.89
1,430.34
83,526.59
308
1,731.23
295.82
1,435.41
82,091.18
309
1,731.23
290.74
1,440.49
80,650.69
310
1,731.23
285.64
1,445.59
79,205.10
311
1,731.23
280.52
1,450.71
77,754.39
312
1,731.23
275.38
1,455.85
76,298.54
313
1,731.23
270.22
1,461.01
74,837.53
314
1,731.23
265.05
1,466.18
73,371.35
315
1,731.23
259.86
1,471.37
71,899.98
316
1,731.23
254.65
1,476.58
70,423.39
317
1,731.23
249.42
1,481.81
68,941.58
318
1,731.23
244.17
1,487.06
67,454.52
319
1,731.23
238.90
1,492.33
65,962.19
320
1,731.23
233.62
1,497.61
64,464.58
321
1,731.23
228.31
1,502.92
62,961.66
322
1,731.23
222.99
1,508.24
61,453.42
323
1,731.23
217.65
1,513.58
59,939.83
324
1,731.23
212.29
1,518.94
58,420.89
325
1,731.23
206.91
1,524.32
56,896.57
326
1,731.23
201.51
1,529.72
55,366.85
327
1,731.23
196.09
1,535.14
53,831.71
328
1,731.23
190.65
1,540.58
52,291.13
329
1,731.23
185.20
1,546.03
50,745.10
330
1,731.23
179.72
1,551.51
49,193.59
331
1,731.23
174.23
1,557.00
47,636.59
332
1,731.23
168.71
1,562.52
46,074.07
333
1,731.23
163.18
1,568.05
44,506.02
334
1,731.23
157.63
1,573.60
42,932.42
335
1,731.23
152.05
1,579.18
41,353.24
336
1,731.23
146.46
1,584.77
39,768.47
337
1,731.23
140.85
1,590.38
38,178.09
338
1,731.23
135.21
1,596.02
36,582.07
339
1,731.23
129.56
1,601.67
34,980.40
340
1,731.23
123.89
1,607.34
33,373.06
341
1,731.23
118.20
1,613.03
31,760.03
342
1,731.23
112.48
1,618.75
30,141.28
343
1,731.23
106.75
1,624.48
28,516.80
344
1,731.23
101.00
1,630.23
26,886.57
345
1,731.23
95.22
1,636.01
25,250.56
346
1,731.23
89.43
1,641.80
23,608.76
347
1,731.23
83.61
1,647.62
21,961.14
348
1,731.23
77.78
1,653.45
20,307.69
349
1,731.23
71.92
1,659.31
18,648.39
350
1,731.23
66.05
1,665.18
16,983.20
351
1,731.23
60.15
1,671.08
15,312.12
352
1,731.23
54.23
1,677.00
13,635.12
353
1,731.23
48.29
1,682.94
11,952.18
354
1,731.23
42.33
1,688.90
10,263.28
355
1,731.23
36.35
1,694.88
8,568.40
356
1,731.23
30.35
1,700.88
6,867.52
357
1,731.23
24.32
1,706.91
5,160.61
358
1,731.23
18.28
1,712.95
3,447.66
359
1,731.23
12.21
1,719.02
1,728.64
360
1,734.76
6.12
1,728.64
0.00
Totals
623,246.33
271,326.33
351,920.00

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