Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,918.80  
 

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
1,918.80
1,505.07
413.73
351,992.27
2
1,918.80
1,503.30
415.50
351,576.77
3
1,918.80
1,501.53
417.27
351,159.49
4
1,918.80
1,499.74
419.06
350,740.44
5
1,918.80
1,497.95
420.85
350,319.59
6
1,918.80
1,496.16
422.64
349,896.95
7
1,918.80
1,494.35
424.45
349,472.50
8
1,918.80
1,492.54
426.26
349,046.24
9
1,918.80
1,490.72
428.08
348,618.16
10
1,918.80
1,488.89
429.91
348,188.25
11
1,918.80
1,487.05
431.75
347,756.50
12
1,918.80
1,485.21
433.59
347,322.91
13
1,918.80
1,483.36
435.44
346,887.47
14
1,918.80
1,481.50
437.30
346,450.17
15
1,918.80
1,479.63
439.17
346,011.00
16
1,918.80
1,477.76
441.04
345,569.95
17
1,918.80
1,475.87
442.93
345,127.03
18
1,918.80
1,473.98
444.82
344,682.21
19
1,918.80
1,472.08
446.72
344,235.49
20
1,918.80
1,470.17
448.63
343,786.86
21
1,918.80
1,468.26
450.54
343,336.31
22
1,918.80
1,466.33
452.47
342,883.85
23
1,918.80
1,464.40
454.40
342,429.45
24
1,918.80
1,462.46
456.34
341,973.11
25
1,918.80
1,460.51
458.29
341,514.82
26
1,918.80
1,458.55
460.25
341,054.57
27
1,918.80
1,456.59
462.21
340,592.36
28
1,918.80
1,454.61
464.19
340,128.17
29
1,918.80
1,452.63
466.17
339,662.00
30
1,918.80
1,450.64
468.16
339,193.84
31
1,918.80
1,448.64
470.16
338,723.68
32
1,918.80
1,446.63
472.17
338,251.51
33
1,918.80
1,444.62
474.18
337,777.33
34
1,918.80
1,442.59
476.21
337,301.12
35
1,918.80
1,440.56
478.24
336,822.88
36
1,918.80
1,438.51
480.29
336,342.59
37
1,918.80
1,436.46
482.34
335,860.25
38
1,918.80
1,434.40
484.40
335,375.86
39
1,918.80
1,432.33
486.47
334,889.39
40
1,918.80
1,430.26
488.54
334,400.85
41
1,918.80
1,428.17
490.63
333,910.22
42
1,918.80
1,426.07
492.73
333,417.49
43
1,918.80
1,423.97
494.83
332,922.66
44
1,918.80
1,421.86
496.94
332,425.72
45
1,918.80
1,419.73
499.07
331,926.65
46
1,918.80
1,417.60
501.20
331,425.46
47
1,918.80
1,415.46
503.34
330,922.12
48
1,918.80
1,413.31
505.49
330,416.63
49
1,918.80
1,411.15
507.65
329,908.99
50
1,918.80
1,408.99
509.81
329,399.17
51
1,918.80
1,406.81
511.99
328,887.18
52
1,918.80
1,404.62
514.18
328,373.01
53
1,918.80
1,402.43
516.37
327,856.63
54
1,918.80
1,400.22
518.58
327,338.05
55
1,918.80
1,398.01
520.79
326,817.26
56
1,918.80
1,395.78
523.02
326,294.24
57
1,918.80
1,393.55
525.25
325,768.99
58
1,918.80
1,391.31
527.49
325,241.50
59
1,918.80
1,389.05
529.75
324,711.75
60
1,918.80
1,386.79
532.01
324,179.74
61
1,918.80
1,384.52
534.28
323,645.45
62
1,918.80
1,382.24
536.56
323,108.89
63
1,918.80
1,379.94
538.86
322,570.03
64
1,918.80
1,377.64
541.16
322,028.88
65
1,918.80
1,375.33
543.47
321,485.41
66
1,918.80
1,373.01
545.79
320,939.62
67
1,918.80
1,370.68
548.12
320,391.50
68
1,918.80
1,368.34
550.46
319,841.04
69
1,918.80
1,365.99
552.81
319,288.23
70
1,918.80
1,363.63
555.17
318,733.05
71
1,918.80
1,361.26
557.54
318,175.51
72
1,918.80
1,358.87
559.93
317,615.58
73
1,918.80
1,356.48
562.32
317,053.27
74
1,918.80
1,354.08
564.72
316,488.55
75
1,918.80
1,351.67
567.13
315,921.42
76
1,918.80
1,349.25
569.55
315,351.87
77
1,918.80
1,346.82
571.98
314,779.88
78
1,918.80
1,344.37
574.43
314,205.45
79
1,918.80
1,341.92
576.88
313,628.57
80
1,918.80
1,339.46
579.34
313,049.23
81
1,918.80
1,336.98
581.82
312,467.41
82
1,918.80
1,334.50
584.30
311,883.11
83
1,918.80
1,332.00
586.80
311,296.31
84
1,918.80
1,329.49
589.31
310,707.00
85
1,918.80
1,326.98
591.82
310,115.18
86
1,918.80
1,324.45
594.35
309,520.83
87
1,918.80
1,321.91
596.89
308,923.94
88
1,918.80
1,319.36
599.44
308,324.50
89
1,918.80
1,316.80
602.00
307,722.51
90
1,918.80
1,314.23
604.57
307,117.94
91
1,918.80
1,311.65
607.15
306,510.79
92
1,918.80
1,309.06
609.74
305,901.04
93
1,918.80
1,306.45
612.35
305,288.70
94
1,918.80
1,303.84
614.96
304,673.73
95
1,918.80
1,301.21
617.59
304,056.14
96
1,918.80
1,298.57
620.23
303,435.92
97
1,918.80
1,295.92
622.88
302,813.04
98
1,918.80
1,293.26
625.54
302,187.50
99
1,918.80
1,290.59
628.21
301,559.30
100
1,918.80
1,287.91
630.89
300,928.41
101
1,918.80
1,285.22
633.58
300,294.82
102
1,918.80
1,282.51
636.29
299,658.53
103
1,918.80
1,279.79
639.01
299,019.52
104
1,918.80
1,277.06
641.74
298,377.79
105
1,918.80
1,274.32
644.48
297,733.31
106
1,918.80
1,271.57
647.23
297,086.08
107
1,918.80
1,268.81
649.99
296,436.08
108
1,918.80
1,266.03
652.77
295,783.31
109
1,918.80
1,263.24
655.56
295,127.75
110
1,918.80
1,260.44
658.36
294,469.39
111
1,918.80
1,257.63
661.17
293,808.22
112
1,918.80
1,254.81
663.99
293,144.23
113
1,918.80
1,251.97
666.83
292,477.40
114
1,918.80
1,249.12
669.68
291,807.72
115
1,918.80
1,246.26
672.54
291,135.18
116
1,918.80
1,243.39
675.41
290,459.77
117
1,918.80
1,240.51
678.29
289,781.48
118
1,918.80
1,237.61
681.19
289,100.29
119
1,918.80
1,234.70
684.10
288,416.19
120
1,918.80
1,231.78
687.02
287,729.16
121
1,918.80
1,228.84
689.96
287,039.21
122
1,918.80
1,225.90
692.90
286,346.30
123
1,918.80
1,222.94
695.86
285,650.44
124
1,918.80
1,219.97
698.83
284,951.61
125
1,918.80
1,216.98
701.82
284,249.79
126
1,918.80
1,213.98
704.82
283,544.97
127
1,918.80
1,210.97
707.83
282,837.14
128
1,918.80
1,207.95
710.85
282,126.29
129
1,918.80
1,204.91
713.89
281,412.41
130
1,918.80
1,201.87
716.93
280,695.47
131
1,918.80
1,198.80
720.00
279,975.48
132
1,918.80
1,195.73
723.07
279,252.41
133
1,918.80
1,192.64
726.16
278,526.25
134
1,918.80
1,189.54
729.26
277,796.99
135
1,918.80
1,186.42
732.38
277,064.61
136
1,918.80
1,183.30
735.50
276,329.11
137
1,918.80
1,180.16
738.64
275,590.46
138
1,918.80
1,177.00
741.80
274,848.66
139
1,918.80
1,173.83
744.97
274,103.70
140
1,918.80
1,170.65
748.15
273,355.55
141
1,918.80
1,167.46
751.34
272,604.20
142
1,918.80
1,164.25
754.55
271,849.65
143
1,918.80
1,161.02
757.78
271,091.88
144
1,918.80
1,157.79
761.01
270,330.86
145
1,918.80
1,154.54
764.26
269,566.60
146
1,918.80
1,151.27
767.53
268,799.08
147
1,918.80
1,148.00
770.80
268,028.27
148
1,918.80
1,144.70
774.10
267,254.18
149
1,918.80
1,141.40
777.40
266,476.77
150
1,918.80
1,138.08
780.72
265,696.05
151
1,918.80
1,134.74
784.06
264,912.00
152
1,918.80
1,131.39
787.41
264,124.59
153
1,918.80
1,128.03
790.77
263,333.82
154
1,918.80
1,124.65
794.15
262,539.68
155
1,918.80
1,121.26
797.54
261,742.14
156
1,918.80
1,117.86
800.94
260,941.20
157
1,918.80
1,114.44
804.36
260,136.83
158
1,918.80
1,111.00
807.80
259,329.03
159
1,918.80
1,107.55
811.25
258,517.79
160
1,918.80
1,104.09
814.71
257,703.07
161
1,918.80
1,100.61
818.19
256,884.88
162
1,918.80
1,097.11
821.69
256,063.19
163
1,918.80
1,093.60
825.20
255,238.00
164
1,918.80
1,090.08
828.72
254,409.27
165
1,918.80
1,086.54
832.26
253,577.01
166
1,918.80
1,082.99
835.81
252,741.20
167
1,918.80
1,079.42
839.38
251,901.81
168
1,918.80
1,075.83
842.97
251,058.84
169
1,918.80
1,072.23
846.57
250,212.28
170
1,918.80
1,068.61
850.19
249,362.09
171
1,918.80
1,064.98
853.82
248,508.27
172
1,918.80
1,061.34
857.46
247,650.81
173
1,918.80
1,057.68
861.12
246,789.69
174
1,918.80
1,054.00
864.80
245,924.88
175
1,918.80
1,050.30
868.50
245,056.39
176
1,918.80
1,046.59
872.21
244,184.18
177
1,918.80
1,042.87
875.93
243,308.25
178
1,918.80
1,039.13
879.67
242,428.58
179
1,918.80
1,035.37
883.43
241,545.15
180
1,918.80
1,031.60
887.20
240,657.95
181
1,918.80
1,027.81
890.99
239,766.96
182
1,918.80
1,024.00
894.80
238,872.17
183
1,918.80
1,020.18
898.62
237,973.55
184
1,918.80
1,016.35
902.45
237,071.10
185
1,918.80
1,012.49
906.31
236,164.79
186
1,918.80
1,008.62
910.18
235,254.61
187
1,918.80
1,004.73
914.07
234,340.54
188
1,918.80
1,000.83
917.97
233,422.57
189
1,918.80
996.91
921.89
232,500.68
190
1,918.80
992.97
925.83
231,574.85
191
1,918.80
989.02
929.78
230,645.07
192
1,918.80
985.05
933.75
229,711.32
193
1,918.80
981.06
937.74
228,773.58
194
1,918.80
977.05
941.75
227,831.83
195
1,918.80
973.03
945.77
226,886.06
196
1,918.80
968.99
949.81
225,936.25
197
1,918.80
964.94
953.86
224,982.39
198
1,918.80
960.86
957.94
224,024.45
199
1,918.80
956.77
962.03
223,062.42
200
1,918.80
952.66
966.14
222,096.29
201
1,918.80
948.54
970.26
221,126.02
202
1,918.80
944.39
974.41
220,151.61
203
1,918.80
940.23
978.57
219,173.04
204
1,918.80
936.05
982.75
218,190.30
205
1,918.80
931.85
986.95
217,203.35
206
1,918.80
927.64
991.16
216,212.19
207
1,918.80
923.41
995.39
215,216.80
208
1,918.80
919.16
999.64
214,217.15
209
1,918.80
914.89
1,003.91
213,213.24
210
1,918.80
910.60
1,008.20
212,205.04
211
1,918.80
906.29
1,012.51
211,192.53
212
1,918.80
901.97
1,016.83
210,175.70
213
1,918.80
897.63
1,021.17
209,154.52
214
1,918.80
893.26
1,025.54
208,128.98
215
1,918.80
888.88
1,029.92
207,099.07
216
1,918.80
884.49
1,034.31
206,064.75
217
1,918.80
880.07
1,038.73
205,026.02
218
1,918.80
875.63
1,043.17
203,982.85
219
1,918.80
871.18
1,047.62
202,935.23
220
1,918.80
866.70
1,052.10
201,883.13
221
1,918.80
862.21
1,056.59
200,826.54
222
1,918.80
857.70
1,061.10
199,765.44
223
1,918.80
853.16
1,065.64
198,699.81
224
1,918.80
848.61
1,070.19
197,629.62
225
1,918.80
844.04
1,074.76
196,554.86
226
1,918.80
839.45
1,079.35
195,475.52
227
1,918.80
834.84
1,083.96
194,391.56
228
1,918.80
830.21
1,088.59
193,302.97
229
1,918.80
825.56
1,093.24
192,209.74
230
1,918.80
820.90
1,097.90
191,111.83
231
1,918.80
816.21
1,102.59
190,009.24
232
1,918.80
811.50
1,107.30
188,901.94
233
1,918.80
806.77
1,112.03
187,789.91
234
1,918.80
802.02
1,116.78
186,673.13
235
1,918.80
797.25
1,121.55
185,551.58
236
1,918.80
792.46
1,126.34
184,425.24
237
1,918.80
787.65
1,131.15
183,294.08
238
1,918.80
782.82
1,135.98
182,158.10
239
1,918.80
777.97
1,140.83
181,017.27
240
1,918.80
773.09
1,145.71
179,871.56
241
1,918.80
768.20
1,150.60
178,720.97
242
1,918.80
763.29
1,155.51
177,565.45
243
1,918.80
758.35
1,160.45
176,405.01
244
1,918.80
753.40
1,165.40
175,239.60
245
1,918.80
748.42
1,170.38
174,069.22
246
1,918.80
743.42
1,175.38
172,893.84
247
1,918.80
738.40
1,180.40
171,713.44
248
1,918.80
733.36
1,185.44
170,528.00
249
1,918.80
728.30
1,190.50
169,337.50
250
1,918.80
723.21
1,195.59
168,141.91
251
1,918.80
718.11
1,200.69
166,941.22
252
1,918.80
712.98
1,205.82
165,735.40
253
1,918.80
707.83
1,210.97
164,524.42
254
1,918.80
702.66
1,216.14
163,308.28
255
1,918.80
697.46
1,221.34
162,086.94
256
1,918.80
692.25
1,226.55
160,860.39
257
1,918.80
687.01
1,231.79
159,628.60
258
1,918.80
681.75
1,237.05
158,391.54
259
1,918.80
676.46
1,242.34
157,149.21
260
1,918.80
671.16
1,247.64
155,901.57
261
1,918.80
665.83
1,252.97
154,648.60
262
1,918.80
660.48
1,258.32
153,390.27
263
1,918.80
655.10
1,263.70
152,126.58
264
1,918.80
649.71
1,269.09
150,857.49
265
1,918.80
644.29
1,274.51
149,582.97
266
1,918.80
638.84
1,279.96
148,303.02
267
1,918.80
633.38
1,285.42
147,017.59
268
1,918.80
627.89
1,290.91
145,726.68
269
1,918.80
622.37
1,296.43
144,430.26
270
1,918.80
616.84
1,301.96
143,128.29
271
1,918.80
611.28
1,307.52
141,820.77
272
1,918.80
605.69
1,313.11
140,507.66
273
1,918.80
600.08
1,318.72
139,188.95
274
1,918.80
594.45
1,324.35
137,864.60
275
1,918.80
588.80
1,330.00
136,534.60
276
1,918.80
583.12
1,335.68
135,198.91
277
1,918.80
577.41
1,341.39
133,857.53
278
1,918.80
571.68
1,347.12
132,510.41
279
1,918.80
565.93
1,352.87
131,157.54
280
1,918.80
560.15
1,358.65
129,798.89
281
1,918.80
554.35
1,364.45
128,434.44
282
1,918.80
548.52
1,370.28
127,064.16
283
1,918.80
542.67
1,376.13
125,688.03
284
1,918.80
536.79
1,382.01
124,306.03
285
1,918.80
530.89
1,387.91
122,918.12
286
1,918.80
524.96
1,393.84
121,524.28
287
1,918.80
519.01
1,399.79
120,124.49
288
1,918.80
513.03
1,405.77
118,718.72
289
1,918.80
507.03
1,411.77
117,306.95
290
1,918.80
501.00
1,417.80
115,889.15
291
1,918.80
494.94
1,423.86
114,465.29
292
1,918.80
488.86
1,429.94
113,035.35
293
1,918.80
482.76
1,436.04
111,599.31
294
1,918.80
476.62
1,442.18
110,157.13
295
1,918.80
470.46
1,448.34
108,708.79
296
1,918.80
464.28
1,454.52
107,254.27
297
1,918.80
458.07
1,460.73
105,793.53
298
1,918.80
451.83
1,466.97
104,326.56
299
1,918.80
445.56
1,473.24
102,853.32
300
1,918.80
439.27
1,479.53
101,373.79
301
1,918.80
432.95
1,485.85
99,887.94
302
1,918.80
426.60
1,492.20
98,395.75
303
1,918.80
420.23
1,498.57
96,897.18
304
1,918.80
413.83
1,504.97
95,392.21
305
1,918.80
407.40
1,511.40
93,880.81
306
1,918.80
400.95
1,517.85
92,362.96
307
1,918.80
394.47
1,524.33
90,838.63
308
1,918.80
387.96
1,530.84
89,307.79
309
1,918.80
381.42
1,537.38
87,770.41
310
1,918.80
374.85
1,543.95
86,226.46
311
1,918.80
368.26
1,550.54
84,675.92
312
1,918.80
361.64
1,557.16
83,118.75
313
1,918.80
354.99
1,563.81
81,554.94
314
1,918.80
348.31
1,570.49
79,984.45
315
1,918.80
341.60
1,577.20
78,407.25
316
1,918.80
334.86
1,583.94
76,823.31
317
1,918.80
328.10
1,590.70
75,232.61
318
1,918.80
321.31
1,597.49
73,635.12
319
1,918.80
314.48
1,604.32
72,030.80
320
1,918.80
307.63
1,611.17
70,419.63
321
1,918.80
300.75
1,618.05
68,801.58
322
1,918.80
293.84
1,624.96
67,176.62
323
1,918.80
286.90
1,631.90
65,544.72
324
1,918.80
279.93
1,638.87
63,905.85
325
1,918.80
272.93
1,645.87
62,259.99
326
1,918.80
265.90
1,652.90
60,607.09
327
1,918.80
258.84
1,659.96
58,947.13
328
1,918.80
251.75
1,667.05
57,280.08
329
1,918.80
244.63
1,674.17
55,605.92
330
1,918.80
237.48
1,681.32
53,924.60
331
1,918.80
230.30
1,688.50
52,236.10
332
1,918.80
223.09
1,695.71
50,540.40
333
1,918.80
215.85
1,702.95
48,837.45
334
1,918.80
208.58
1,710.22
47,127.22
335
1,918.80
201.27
1,717.53
45,409.69
336
1,918.80
193.94
1,724.86
43,684.83
337
1,918.80
186.57
1,732.23
41,952.60
338
1,918.80
179.17
1,739.63
40,212.98
339
1,918.80
171.74
1,747.06
38,465.92
340
1,918.80
164.28
1,754.52
36,711.40
341
1,918.80
156.79
1,762.01
34,949.39
342
1,918.80
149.26
1,769.54
33,179.85
343
1,918.80
141.71
1,777.09
31,402.76
344
1,918.80
134.12
1,784.68
29,618.07
345
1,918.80
126.49
1,792.31
27,825.77
346
1,918.80
118.84
1,799.96
26,025.81
347
1,918.80
111.15
1,807.65
24,218.16
348
1,918.80
103.43
1,815.37
22,402.79
349
1,918.80
95.68
1,823.12
20,579.67
350
1,918.80
87.89
1,830.91
18,748.76
351
1,918.80
80.07
1,838.73
16,910.03
352
1,918.80
72.22
1,846.58
15,063.45
353
1,918.80
64.33
1,854.47
13,208.99
354
1,918.80
56.41
1,862.39
11,346.60
355
1,918.80
48.46
1,870.34
9,476.26
356
1,918.80
40.47
1,878.33
7,597.93
357
1,918.80
32.45
1,886.35
5,711.58
358
1,918.80
24.39
1,894.41
3,817.17
359
1,918.80
16.30
1,902.50
1,914.68
360
1,922.85
8.18
1,914.68
0.00
Totals
690,772.05
338,366.05
352,406.00

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