Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,658.54  
 

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
1,658.54
1,138.93
519.61
352,182.39
2
1,658.54
1,137.26
521.28
351,661.11
3
1,658.54
1,135.57
522.97
351,138.14
4
1,658.54
1,133.88
524.66
350,613.49
5
1,658.54
1,132.19
526.35
350,087.13
6
1,658.54
1,130.49
528.05
349,559.08
7
1,658.54
1,128.78
529.76
349,029.33
8
1,658.54
1,127.07
531.47
348,497.86
9
1,658.54
1,125.36
533.18
347,964.68
10
1,658.54
1,123.64
534.90
347,429.78
11
1,658.54
1,121.91
536.63
346,893.14
12
1,658.54
1,120.18
538.36
346,354.78
13
1,658.54
1,118.44
540.10
345,814.68
14
1,658.54
1,116.69
541.85
345,272.83
15
1,658.54
1,114.94
543.60
344,729.23
16
1,658.54
1,113.19
545.35
344,183.88
17
1,658.54
1,111.43
547.11
343,636.77
18
1,658.54
1,109.66
548.88
343,087.89
19
1,658.54
1,107.89
550.65
342,537.24
20
1,658.54
1,106.11
552.43
341,984.81
21
1,658.54
1,104.33
554.21
341,430.59
22
1,658.54
1,102.54
556.00
340,874.59
23
1,658.54
1,100.74
557.80
340,316.79
24
1,658.54
1,098.94
559.60
339,757.19
25
1,658.54
1,097.13
561.41
339,195.78
26
1,658.54
1,095.32
563.22
338,632.56
27
1,658.54
1,093.50
565.04
338,067.52
28
1,658.54
1,091.68
566.86
337,500.66
29
1,658.54
1,089.85
568.69
336,931.97
30
1,658.54
1,088.01
570.53
336,361.44
31
1,658.54
1,086.17
572.37
335,789.06
32
1,658.54
1,084.32
574.22
335,214.84
33
1,658.54
1,082.46
576.08
334,638.77
34
1,658.54
1,080.60
577.94
334,060.83
35
1,658.54
1,078.74
579.80
333,481.03
36
1,658.54
1,076.87
581.67
332,899.35
37
1,658.54
1,074.99
583.55
332,315.80
38
1,658.54
1,073.10
585.44
331,730.37
39
1,658.54
1,071.21
587.33
331,143.04
40
1,658.54
1,069.32
589.22
330,553.81
41
1,658.54
1,067.41
591.13
329,962.69
42
1,658.54
1,065.50
593.04
329,369.65
43
1,658.54
1,063.59
594.95
328,774.70
44
1,658.54
1,061.67
596.87
328,177.83
45
1,658.54
1,059.74
598.80
327,579.03
46
1,658.54
1,057.81
600.73
326,978.30
47
1,658.54
1,055.87
602.67
326,375.63
48
1,658.54
1,053.92
604.62
325,771.01
49
1,658.54
1,051.97
606.57
325,164.44
50
1,658.54
1,050.01
608.53
324,555.91
51
1,658.54
1,048.05
610.49
323,945.41
52
1,658.54
1,046.07
612.47
323,332.94
53
1,658.54
1,044.10
614.44
322,718.50
54
1,658.54
1,042.11
616.43
322,102.07
55
1,658.54
1,040.12
618.42
321,483.65
56
1,658.54
1,038.12
620.42
320,863.24
57
1,658.54
1,036.12
622.42
320,240.82
58
1,658.54
1,034.11
624.43
319,616.39
59
1,658.54
1,032.09
626.45
318,989.94
60
1,658.54
1,030.07
628.47
318,361.48
61
1,658.54
1,028.04
630.50
317,730.98
62
1,658.54
1,026.01
632.53
317,098.44
63
1,658.54
1,023.96
634.58
316,463.87
64
1,658.54
1,021.91
636.63
315,827.24
65
1,658.54
1,019.86
638.68
315,188.56
66
1,658.54
1,017.80
640.74
314,547.82
67
1,658.54
1,015.73
642.81
313,905.01
68
1,658.54
1,013.65
644.89
313,260.12
69
1,658.54
1,011.57
646.97
312,613.15
70
1,658.54
1,009.48
649.06
311,964.09
71
1,658.54
1,007.38
651.16
311,312.93
72
1,658.54
1,005.28
653.26
310,659.67
73
1,658.54
1,003.17
655.37
310,004.30
74
1,658.54
1,001.06
657.48
309,346.82
75
1,658.54
998.93
659.61
308,687.21
76
1,658.54
996.80
661.74
308,025.47
77
1,658.54
994.67
663.87
307,361.60
78
1,658.54
992.52
666.02
306,695.58
79
1,658.54
990.37
668.17
306,027.41
80
1,658.54
988.21
670.33
305,357.09
81
1,658.54
986.05
672.49
304,684.59
82
1,658.54
983.88
674.66
304,009.93
83
1,658.54
981.70
676.84
303,333.09
84
1,658.54
979.51
679.03
302,654.06
85
1,658.54
977.32
681.22
301,972.84
86
1,658.54
975.12
683.42
301,289.43
87
1,658.54
972.91
685.63
300,603.80
88
1,658.54
970.70
687.84
299,915.96
89
1,658.54
968.48
690.06
299,225.90
90
1,658.54
966.25
692.29
298,533.61
91
1,658.54
964.01
694.53
297,839.08
92
1,658.54
961.77
696.77
297,142.31
93
1,658.54
959.52
699.02
296,443.30
94
1,658.54
957.26
701.28
295,742.02
95
1,658.54
955.00
703.54
295,038.48
96
1,658.54
952.73
705.81
294,332.67
97
1,658.54
950.45
708.09
293,624.58
98
1,658.54
948.16
710.38
292,914.20
99
1,658.54
945.87
712.67
292,201.53
100
1,658.54
943.57
714.97
291,486.56
101
1,658.54
941.26
717.28
290,769.28
102
1,658.54
938.94
719.60
290,049.68
103
1,658.54
936.62
721.92
289,327.76
104
1,658.54
934.29
724.25
288,603.51
105
1,658.54
931.95
726.59
287,876.91
106
1,658.54
929.60
728.94
287,147.98
107
1,658.54
927.25
731.29
286,416.69
108
1,658.54
924.89
733.65
285,683.03
109
1,658.54
922.52
736.02
284,947.01
110
1,658.54
920.14
738.40
284,208.61
111
1,658.54
917.76
740.78
283,467.83
112
1,658.54
915.36
743.18
282,724.65
113
1,658.54
912.97
745.57
281,979.08
114
1,658.54
910.56
747.98
281,231.10
115
1,658.54
908.14
750.40
280,480.70
116
1,658.54
905.72
752.82
279,727.88
117
1,658.54
903.29
755.25
278,972.63
118
1,658.54
900.85
757.69
278,214.93
119
1,658.54
898.40
760.14
277,454.80
120
1,658.54
895.95
762.59
276,692.20
121
1,658.54
893.49
765.05
275,927.15
122
1,658.54
891.01
767.53
275,159.62
123
1,658.54
888.54
770.00
274,389.62
124
1,658.54
886.05
772.49
273,617.13
125
1,658.54
883.56
774.98
272,842.15
126
1,658.54
881.05
777.49
272,064.66
127
1,658.54
878.54
780.00
271,284.66
128
1,658.54
876.02
782.52
270,502.14
129
1,658.54
873.50
785.04
269,717.10
130
1,658.54
870.96
787.58
268,929.52
131
1,658.54
868.42
790.12
268,139.40
132
1,658.54
865.87
792.67
267,346.73
133
1,658.54
863.31
795.23
266,551.49
134
1,658.54
860.74
797.80
265,753.69
135
1,658.54
858.16
800.38
264,953.32
136
1,658.54
855.58
802.96
264,150.36
137
1,658.54
852.99
805.55
263,344.80
138
1,658.54
850.38
808.16
262,536.65
139
1,658.54
847.77
810.77
261,725.88
140
1,658.54
845.16
813.38
260,912.50
141
1,658.54
842.53
816.01
260,096.49
142
1,658.54
839.89
818.65
259,277.84
143
1,658.54
837.25
821.29
258,456.55
144
1,658.54
834.60
823.94
257,632.61
145
1,658.54
831.94
826.60
256,806.01
146
1,658.54
829.27
829.27
255,976.74
147
1,658.54
826.59
831.95
255,144.79
148
1,658.54
823.91
834.63
254,310.16
149
1,658.54
821.21
837.33
253,472.83
150
1,658.54
818.51
840.03
252,632.79
151
1,658.54
815.79
842.75
251,790.05
152
1,658.54
813.07
845.47
250,944.58
153
1,658.54
810.34
848.20
250,096.38
154
1,658.54
807.60
850.94
249,245.44
155
1,658.54
804.86
853.68
248,391.76
156
1,658.54
802.10
856.44
247,535.32
157
1,658.54
799.33
859.21
246,676.11
158
1,658.54
796.56
861.98
245,814.13
159
1,658.54
793.77
864.77
244,949.36
160
1,658.54
790.98
867.56
244,081.80
161
1,658.54
788.18
870.36
243,211.44
162
1,658.54
785.37
873.17
242,338.28
163
1,658.54
782.55
875.99
241,462.29
164
1,658.54
779.72
878.82
240,583.47
165
1,658.54
776.88
881.66
239,701.81
166
1,658.54
774.04
884.50
238,817.31
167
1,658.54
771.18
887.36
237,929.95
168
1,658.54
768.32
890.22
237,039.73
169
1,658.54
765.44
893.10
236,146.63
170
1,658.54
762.56
895.98
235,250.64
171
1,658.54
759.66
898.88
234,351.77
172
1,658.54
756.76
901.78
233,449.99
173
1,658.54
753.85
904.69
232,545.30
174
1,658.54
750.93
907.61
231,637.68
175
1,658.54
748.00
910.54
230,727.14
176
1,658.54
745.06
913.48
229,813.66
177
1,658.54
742.11
916.43
228,897.22
178
1,658.54
739.15
919.39
227,977.83
179
1,658.54
736.18
922.36
227,055.47
180
1,658.54
733.20
925.34
226,130.13
181
1,658.54
730.21
928.33
225,201.80
182
1,658.54
727.21
931.33
224,270.48
183
1,658.54
724.21
934.33
223,336.14
184
1,658.54
721.19
937.35
222,398.79
185
1,658.54
718.16
940.38
221,458.41
186
1,658.54
715.13
943.41
220,515.00
187
1,658.54
712.08
946.46
219,568.54
188
1,658.54
709.02
949.52
218,619.02
189
1,658.54
705.96
952.58
217,666.44
190
1,658.54
702.88
955.66
216,710.78
191
1,658.54
699.80
958.74
215,752.04
192
1,658.54
696.70
961.84
214,790.20
193
1,658.54
693.59
964.95
213,825.25
194
1,658.54
690.48
968.06
212,857.19
195
1,658.54
687.35
971.19
211,886.00
196
1,658.54
684.22
974.32
210,911.67
197
1,658.54
681.07
977.47
209,934.20
198
1,658.54
677.91
980.63
208,953.58
199
1,658.54
674.75
983.79
207,969.78
200
1,658.54
671.57
986.97
206,982.81
201
1,658.54
668.38
990.16
205,992.65
202
1,658.54
665.18
993.36
204,999.30
203
1,658.54
661.98
996.56
204,002.73
204
1,658.54
658.76
999.78
203,002.95
205
1,658.54
655.53
1,003.01
201,999.94
206
1,658.54
652.29
1,006.25
200,993.69
207
1,658.54
649.04
1,009.50
199,984.20
208
1,658.54
645.78
1,012.76
198,971.44
209
1,658.54
642.51
1,016.03
197,955.41
210
1,658.54
639.23
1,019.31
196,936.10
211
1,658.54
635.94
1,022.60
195,913.50
212
1,658.54
632.64
1,025.90
194,887.60
213
1,658.54
629.32
1,029.22
193,858.38
214
1,658.54
626.00
1,032.54
192,825.84
215
1,658.54
622.67
1,035.87
191,789.97
216
1,658.54
619.32
1,039.22
190,750.75
217
1,658.54
615.97
1,042.57
189,708.18
218
1,658.54
612.60
1,045.94
188,662.24
219
1,658.54
609.22
1,049.32
187,612.92
220
1,658.54
605.83
1,052.71
186,560.21
221
1,658.54
602.43
1,056.11
185,504.11
222
1,658.54
599.02
1,059.52
184,444.59
223
1,658.54
595.60
1,062.94
183,381.65
224
1,658.54
592.17
1,066.37
182,315.28
225
1,658.54
588.73
1,069.81
181,245.47
226
1,658.54
585.27
1,073.27
180,172.20
227
1,658.54
581.81
1,076.73
179,095.47
228
1,658.54
578.33
1,080.21
178,015.26
229
1,658.54
574.84
1,083.70
176,931.56
230
1,658.54
571.34
1,087.20
175,844.36
231
1,658.54
567.83
1,090.71
174,753.65
232
1,658.54
564.31
1,094.23
173,659.42
233
1,658.54
560.78
1,097.76
172,561.65
234
1,658.54
557.23
1,101.31
171,460.34
235
1,658.54
553.67
1,104.87
170,355.48
236
1,658.54
550.11
1,108.43
169,247.04
237
1,658.54
546.53
1,112.01
168,135.03
238
1,658.54
542.94
1,115.60
167,019.43
239
1,658.54
539.33
1,119.21
165,900.22
240
1,658.54
535.72
1,122.82
164,777.40
241
1,658.54
532.09
1,126.45
163,650.95
242
1,658.54
528.46
1,130.08
162,520.87
243
1,658.54
524.81
1,133.73
161,387.14
244
1,658.54
521.15
1,137.39
160,249.74
245
1,658.54
517.47
1,141.07
159,108.68
246
1,658.54
513.79
1,144.75
157,963.92
247
1,658.54
510.09
1,148.45
156,815.48
248
1,658.54
506.38
1,152.16
155,663.32
249
1,658.54
502.66
1,155.88
154,507.44
250
1,658.54
498.93
1,159.61
153,347.83
251
1,658.54
495.19
1,163.35
152,184.48
252
1,658.54
491.43
1,167.11
151,017.37
253
1,658.54
487.66
1,170.88
149,846.49
254
1,658.54
483.88
1,174.66
148,671.83
255
1,658.54
480.09
1,178.45
147,493.37
256
1,658.54
476.28
1,182.26
146,311.11
257
1,658.54
472.46
1,186.08
145,125.04
258
1,658.54
468.63
1,189.91
143,935.13
259
1,658.54
464.79
1,193.75
142,741.38
260
1,658.54
460.94
1,197.60
141,543.78
261
1,658.54
457.07
1,201.47
140,342.30
262
1,658.54
453.19
1,205.35
139,136.95
263
1,658.54
449.30
1,209.24
137,927.71
264
1,658.54
445.39
1,213.15
136,714.56
265
1,658.54
441.47
1,217.07
135,497.50
266
1,658.54
437.54
1,221.00
134,276.50
267
1,658.54
433.60
1,224.94
133,051.56
268
1,658.54
429.65
1,228.89
131,822.67
269
1,658.54
425.68
1,232.86
130,589.80
270
1,658.54
421.70
1,236.84
129,352.96
271
1,658.54
417.70
1,240.84
128,112.12
272
1,658.54
413.70
1,244.84
126,867.28
273
1,658.54
409.68
1,248.86
125,618.41
274
1,658.54
405.64
1,252.90
124,365.52
275
1,658.54
401.60
1,256.94
123,108.57
276
1,658.54
397.54
1,261.00
121,847.57
277
1,658.54
393.47
1,265.07
120,582.50
278
1,658.54
389.38
1,269.16
119,313.34
279
1,658.54
385.28
1,273.26
118,040.08
280
1,658.54
381.17
1,277.37
116,762.71
281
1,658.54
377.05
1,281.49
115,481.22
282
1,658.54
372.91
1,285.63
114,195.59
283
1,658.54
368.76
1,289.78
112,905.80
284
1,658.54
364.59
1,293.95
111,611.85
285
1,658.54
360.41
1,298.13
110,313.73
286
1,658.54
356.22
1,302.32
109,011.41
287
1,658.54
352.02
1,306.52
107,704.89
288
1,658.54
347.80
1,310.74
106,394.14
289
1,658.54
343.56
1,314.98
105,079.17
290
1,658.54
339.32
1,319.22
103,759.94
291
1,658.54
335.06
1,323.48
102,436.46
292
1,658.54
330.78
1,327.76
101,108.71
293
1,658.54
326.50
1,332.04
99,776.66
294
1,658.54
322.20
1,336.34
98,440.32
295
1,658.54
317.88
1,340.66
97,099.66
296
1,658.54
313.55
1,344.99
95,754.67
297
1,658.54
309.21
1,349.33
94,405.34
298
1,658.54
304.85
1,353.69
93,051.65
299
1,658.54
300.48
1,358.06
91,693.59
300
1,658.54
296.09
1,362.45
90,331.14
301
1,658.54
291.69
1,366.85
88,964.30
302
1,658.54
287.28
1,371.26
87,593.04
303
1,658.54
282.85
1,375.69
86,217.35
304
1,658.54
278.41
1,380.13
84,837.22
305
1,658.54
273.95
1,384.59
83,452.63
306
1,658.54
269.48
1,389.06
82,063.58
307
1,658.54
265.00
1,393.54
80,670.03
308
1,658.54
260.50
1,398.04
79,271.99
309
1,658.54
255.98
1,402.56
77,869.43
310
1,658.54
251.45
1,407.09
76,462.35
311
1,658.54
246.91
1,411.63
75,050.72
312
1,658.54
242.35
1,416.19
73,634.53
313
1,658.54
237.78
1,420.76
72,213.76
314
1,658.54
233.19
1,425.35
70,788.41
315
1,658.54
228.59
1,429.95
69,358.46
316
1,658.54
223.97
1,434.57
67,923.89
317
1,658.54
219.34
1,439.20
66,484.69
318
1,658.54
214.69
1,443.85
65,040.84
319
1,658.54
210.03
1,448.51
63,592.33
320
1,658.54
205.35
1,453.19
62,139.14
321
1,658.54
200.66
1,457.88
60,681.26
322
1,658.54
195.95
1,462.59
59,218.67
323
1,658.54
191.23
1,467.31
57,751.35
324
1,658.54
186.49
1,472.05
56,279.30
325
1,658.54
181.74
1,476.80
54,802.50
326
1,658.54
176.97
1,481.57
53,320.92
327
1,658.54
172.18
1,486.36
51,834.57
328
1,658.54
167.38
1,491.16
50,343.41
329
1,658.54
162.57
1,495.97
48,847.43
330
1,658.54
157.74
1,500.80
47,346.63
331
1,658.54
152.89
1,505.65
45,840.98
332
1,658.54
148.03
1,510.51
44,330.47
333
1,658.54
143.15
1,515.39
42,815.08
334
1,658.54
138.26
1,520.28
41,294.80
335
1,658.54
133.35
1,525.19
39,769.61
336
1,658.54
128.42
1,530.12
38,239.49
337
1,658.54
123.48
1,535.06
36,704.43
338
1,658.54
118.52
1,540.02
35,164.41
339
1,658.54
113.55
1,544.99
33,619.43
340
1,658.54
108.56
1,549.98
32,069.45
341
1,658.54
103.56
1,554.98
30,514.47
342
1,658.54
98.54
1,560.00
28,954.46
343
1,658.54
93.50
1,565.04
27,389.42
344
1,658.54
88.45
1,570.09
25,819.33
345
1,658.54
83.37
1,575.17
24,244.16
346
1,658.54
78.29
1,580.25
22,663.91
347
1,658.54
73.19
1,585.35
21,078.56
348
1,658.54
68.07
1,590.47
19,488.08
349
1,658.54
62.93
1,595.61
17,892.47
350
1,658.54
57.78
1,600.76
16,291.71
351
1,658.54
52.61
1,605.93
14,685.78
352
1,658.54
47.42
1,611.12
13,074.66
353
1,658.54
42.22
1,616.32
11,458.34
354
1,658.54
37.00
1,621.54
9,836.80
355
1,658.54
31.76
1,626.78
8,210.03
356
1,658.54
26.51
1,632.03
6,578.00
357
1,658.54
21.24
1,637.30
4,940.70
358
1,658.54
15.95
1,642.59
3,298.11
359
1,658.54
10.65
1,647.89
1,650.22
360
1,655.55
5.33
1,650.22
0.00
Totals
597,071.41
244,369.41
352,702.00

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