Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,648.99  
 

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
1,648.99
1,112.70
536.29
355,528.71
2
1,648.99
1,111.03
537.96
354,990.75
3
1,648.99
1,109.35
539.64
354,451.11
4
1,648.99
1,107.66
541.33
353,909.78
5
1,648.99
1,105.97
543.02
353,366.75
6
1,648.99
1,104.27
544.72
352,822.04
7
1,648.99
1,102.57
546.42
352,275.61
8
1,648.99
1,100.86
548.13
351,727.49
9
1,648.99
1,099.15
549.84
351,177.64
10
1,648.99
1,097.43
551.56
350,626.08
11
1,648.99
1,095.71
553.28
350,072.80
12
1,648.99
1,093.98
555.01
349,517.79
13
1,648.99
1,092.24
556.75
348,961.04
14
1,648.99
1,090.50
558.49
348,402.55
15
1,648.99
1,088.76
560.23
347,842.32
16
1,648.99
1,087.01
561.98
347,280.34
17
1,648.99
1,085.25
563.74
346,716.60
18
1,648.99
1,083.49
565.50
346,151.10
19
1,648.99
1,081.72
567.27
345,583.83
20
1,648.99
1,079.95
569.04
345,014.79
21
1,648.99
1,078.17
570.82
344,443.97
22
1,648.99
1,076.39
572.60
343,871.37
23
1,648.99
1,074.60
574.39
343,296.98
24
1,648.99
1,072.80
576.19
342,720.79
25
1,648.99
1,071.00
577.99
342,142.80
26
1,648.99
1,069.20
579.79
341,563.01
27
1,648.99
1,067.38
581.61
340,981.40
28
1,648.99
1,065.57
583.42
340,397.98
29
1,648.99
1,063.74
585.25
339,812.74
30
1,648.99
1,061.91
587.08
339,225.66
31
1,648.99
1,060.08
588.91
338,636.75
32
1,648.99
1,058.24
590.75
338,046.00
33
1,648.99
1,056.39
592.60
337,453.40
34
1,648.99
1,054.54
594.45
336,858.96
35
1,648.99
1,052.68
596.31
336,262.65
36
1,648.99
1,050.82
598.17
335,664.48
37
1,648.99
1,048.95
600.04
335,064.44
38
1,648.99
1,047.08
601.91
334,462.53
39
1,648.99
1,045.20
603.79
333,858.73
40
1,648.99
1,043.31
605.68
333,253.05
41
1,648.99
1,041.42
607.57
332,645.48
42
1,648.99
1,039.52
609.47
332,036.01
43
1,648.99
1,037.61
611.38
331,424.63
44
1,648.99
1,035.70
613.29
330,811.34
45
1,648.99
1,033.79
615.20
330,196.14
46
1,648.99
1,031.86
617.13
329,579.01
47
1,648.99
1,029.93
619.06
328,959.95
48
1,648.99
1,028.00
620.99
328,338.96
49
1,648.99
1,026.06
622.93
327,716.03
50
1,648.99
1,024.11
624.88
327,091.15
51
1,648.99
1,022.16
626.83
326,464.32
52
1,648.99
1,020.20
628.79
325,835.54
53
1,648.99
1,018.24
630.75
325,204.78
54
1,648.99
1,016.26
632.73
324,572.06
55
1,648.99
1,014.29
634.70
323,937.35
56
1,648.99
1,012.30
636.69
323,300.67
57
1,648.99
1,010.31
638.68
322,661.99
58
1,648.99
1,008.32
640.67
322,021.32
59
1,648.99
1,006.32
642.67
321,378.65
60
1,648.99
1,004.31
644.68
320,733.97
61
1,648.99
1,002.29
646.70
320,087.27
62
1,648.99
1,000.27
648.72
319,438.55
63
1,648.99
998.25
650.74
318,787.81
64
1,648.99
996.21
652.78
318,135.03
65
1,648.99
994.17
654.82
317,480.21
66
1,648.99
992.13
656.86
316,823.35
67
1,648.99
990.07
658.92
316,164.43
68
1,648.99
988.01
660.98
315,503.45
69
1,648.99
985.95
663.04
314,840.41
70
1,648.99
983.88
665.11
314,175.30
71
1,648.99
981.80
667.19
313,508.11
72
1,648.99
979.71
669.28
312,838.83
73
1,648.99
977.62
671.37
312,167.46
74
1,648.99
975.52
673.47
311,493.99
75
1,648.99
973.42
675.57
310,818.42
76
1,648.99
971.31
677.68
310,140.74
77
1,648.99
969.19
679.80
309,460.94
78
1,648.99
967.07
681.92
308,779.02
79
1,648.99
964.93
684.06
308,094.96
80
1,648.99
962.80
686.19
307,408.77
81
1,648.99
960.65
688.34
306,720.43
82
1,648.99
958.50
690.49
306,029.94
83
1,648.99
956.34
692.65
305,337.29
84
1,648.99
954.18
694.81
304,642.48
85
1,648.99
952.01
696.98
303,945.50
86
1,648.99
949.83
699.16
303,246.34
87
1,648.99
947.64
701.35
302,545.00
88
1,648.99
945.45
703.54
301,841.46
89
1,648.99
943.25
705.74
301,135.72
90
1,648.99
941.05
707.94
300,427.78
91
1,648.99
938.84
710.15
299,717.63
92
1,648.99
936.62
712.37
299,005.26
93
1,648.99
934.39
714.60
298,290.66
94
1,648.99
932.16
716.83
297,573.83
95
1,648.99
929.92
719.07
296,854.75
96
1,648.99
927.67
721.32
296,133.44
97
1,648.99
925.42
723.57
295,409.86
98
1,648.99
923.16
725.83
294,684.03
99
1,648.99
920.89
728.10
293,955.93
100
1,648.99
918.61
730.38
293,225.55
101
1,648.99
916.33
732.66
292,492.89
102
1,648.99
914.04
734.95
291,757.94
103
1,648.99
911.74
737.25
291,020.69
104
1,648.99
909.44
739.55
290,281.14
105
1,648.99
907.13
741.86
289,539.28
106
1,648.99
904.81
744.18
288,795.10
107
1,648.99
902.48
746.51
288,048.60
108
1,648.99
900.15
748.84
287,299.76
109
1,648.99
897.81
751.18
286,548.58
110
1,648.99
895.46
753.53
285,795.05
111
1,648.99
893.11
755.88
285,039.17
112
1,648.99
890.75
758.24
284,280.93
113
1,648.99
888.38
760.61
283,520.32
114
1,648.99
886.00
762.99
282,757.33
115
1,648.99
883.62
765.37
281,991.96
116
1,648.99
881.22
767.77
281,224.19
117
1,648.99
878.83
770.16
280,454.03
118
1,648.99
876.42
772.57
279,681.46
119
1,648.99
874.00
774.99
278,906.47
120
1,648.99
871.58
777.41
278,129.06
121
1,648.99
869.15
779.84
277,349.23
122
1,648.99
866.72
782.27
276,566.95
123
1,648.99
864.27
784.72
275,782.23
124
1,648.99
861.82
787.17
274,995.06
125
1,648.99
859.36
789.63
274,205.43
126
1,648.99
856.89
792.10
273,413.33
127
1,648.99
854.42
794.57
272,618.76
128
1,648.99
851.93
797.06
271,821.71
129
1,648.99
849.44
799.55
271,022.16
130
1,648.99
846.94
802.05
270,220.11
131
1,648.99
844.44
804.55
269,415.56
132
1,648.99
841.92
807.07
268,608.49
133
1,648.99
839.40
809.59
267,798.91
134
1,648.99
836.87
812.12
266,986.79
135
1,648.99
834.33
814.66
266,172.13
136
1,648.99
831.79
817.20
265,354.93
137
1,648.99
829.23
819.76
264,535.17
138
1,648.99
826.67
822.32
263,712.86
139
1,648.99
824.10
824.89
262,887.97
140
1,648.99
821.52
827.47
262,060.50
141
1,648.99
818.94
830.05
261,230.45
142
1,648.99
816.35
832.64
260,397.81
143
1,648.99
813.74
835.25
259,562.56
144
1,648.99
811.13
837.86
258,724.70
145
1,648.99
808.51
840.48
257,884.23
146
1,648.99
805.89
843.10
257,041.13
147
1,648.99
803.25
845.74
256,195.39
148
1,648.99
800.61
848.38
255,347.01
149
1,648.99
797.96
851.03
254,495.98
150
1,648.99
795.30
853.69
253,642.29
151
1,648.99
792.63
856.36
252,785.93
152
1,648.99
789.96
859.03
251,926.90
153
1,648.99
787.27
861.72
251,065.18
154
1,648.99
784.58
864.41
250,200.77
155
1,648.99
781.88
867.11
249,333.66
156
1,648.99
779.17
869.82
248,463.83
157
1,648.99
776.45
872.54
247,591.29
158
1,648.99
773.72
875.27
246,716.03
159
1,648.99
770.99
878.00
245,838.02
160
1,648.99
768.24
880.75
244,957.28
161
1,648.99
765.49
883.50
244,073.78
162
1,648.99
762.73
886.26
243,187.52
163
1,648.99
759.96
889.03
242,298.49
164
1,648.99
757.18
891.81
241,406.68
165
1,648.99
754.40
894.59
240,512.09
166
1,648.99
751.60
897.39
239,614.70
167
1,648.99
748.80
900.19
238,714.50
168
1,648.99
745.98
903.01
237,811.50
169
1,648.99
743.16
905.83
236,905.67
170
1,648.99
740.33
908.66
235,997.01
171
1,648.99
737.49
911.50
235,085.51
172
1,648.99
734.64
914.35
234,171.16
173
1,648.99
731.78
917.21
233,253.96
174
1,648.99
728.92
920.07
232,333.88
175
1,648.99
726.04
922.95
231,410.94
176
1,648.99
723.16
925.83
230,485.11
177
1,648.99
720.27
928.72
229,556.38
178
1,648.99
717.36
931.63
228,624.76
179
1,648.99
714.45
934.54
227,690.22
180
1,648.99
711.53
937.46
226,752.76
181
1,648.99
708.60
940.39
225,812.37
182
1,648.99
705.66
943.33
224,869.05
183
1,648.99
702.72
946.27
223,922.77
184
1,648.99
699.76
949.23
222,973.54
185
1,648.99
696.79
952.20
222,021.34
186
1,648.99
693.82
955.17
221,066.17
187
1,648.99
690.83
958.16
220,108.01
188
1,648.99
687.84
961.15
219,146.86
189
1,648.99
684.83
964.16
218,182.70
190
1,648.99
681.82
967.17
217,215.54
191
1,648.99
678.80
970.19
216,245.34
192
1,648.99
675.77
973.22
215,272.12
193
1,648.99
672.73
976.26
214,295.86
194
1,648.99
669.67
979.32
213,316.54
195
1,648.99
666.61
982.38
212,334.16
196
1,648.99
663.54
985.45
211,348.72
197
1,648.99
660.46
988.53
210,360.19
198
1,648.99
657.38
991.61
209,368.58
199
1,648.99
654.28
994.71
208,373.87
200
1,648.99
651.17
997.82
207,376.04
201
1,648.99
648.05
1,000.94
206,375.10
202
1,648.99
644.92
1,004.07
205,371.04
203
1,648.99
641.78
1,007.21
204,363.83
204
1,648.99
638.64
1,010.35
203,353.48
205
1,648.99
635.48
1,013.51
202,339.97
206
1,648.99
632.31
1,016.68
201,323.29
207
1,648.99
629.14
1,019.85
200,303.44
208
1,648.99
625.95
1,023.04
199,280.39
209
1,648.99
622.75
1,026.24
198,254.15
210
1,648.99
619.54
1,029.45
197,224.71
211
1,648.99
616.33
1,032.66
196,192.05
212
1,648.99
613.10
1,035.89
195,156.16
213
1,648.99
609.86
1,039.13
194,117.03
214
1,648.99
606.62
1,042.37
193,074.65
215
1,648.99
603.36
1,045.63
192,029.02
216
1,648.99
600.09
1,048.90
190,980.12
217
1,648.99
596.81
1,052.18
189,927.95
218
1,648.99
593.52
1,055.47
188,872.48
219
1,648.99
590.23
1,058.76
187,813.72
220
1,648.99
586.92
1,062.07
186,751.65
221
1,648.99
583.60
1,065.39
185,686.25
222
1,648.99
580.27
1,068.72
184,617.53
223
1,648.99
576.93
1,072.06
183,545.47
224
1,648.99
573.58
1,075.41
182,470.06
225
1,648.99
570.22
1,078.77
181,391.29
226
1,648.99
566.85
1,082.14
180,309.15
227
1,648.99
563.47
1,085.52
179,223.63
228
1,648.99
560.07
1,088.92
178,134.71
229
1,648.99
556.67
1,092.32
177,042.39
230
1,648.99
553.26
1,095.73
175,946.66
231
1,648.99
549.83
1,099.16
174,847.50
232
1,648.99
546.40
1,102.59
173,744.91
233
1,648.99
542.95
1,106.04
172,638.87
234
1,648.99
539.50
1,109.49
171,529.38
235
1,648.99
536.03
1,112.96
170,416.42
236
1,648.99
532.55
1,116.44
169,299.98
237
1,648.99
529.06
1,119.93
168,180.05
238
1,648.99
525.56
1,123.43
167,056.63
239
1,648.99
522.05
1,126.94
165,929.69
240
1,648.99
518.53
1,130.46
164,799.23
241
1,648.99
515.00
1,133.99
163,665.24
242
1,648.99
511.45
1,137.54
162,527.70
243
1,648.99
507.90
1,141.09
161,386.61
244
1,648.99
504.33
1,144.66
160,241.95
245
1,648.99
500.76
1,148.23
159,093.72
246
1,648.99
497.17
1,151.82
157,941.90
247
1,648.99
493.57
1,155.42
156,786.47
248
1,648.99
489.96
1,159.03
155,627.44
249
1,648.99
486.34
1,162.65
154,464.79
250
1,648.99
482.70
1,166.29
153,298.50
251
1,648.99
479.06
1,169.93
152,128.57
252
1,648.99
475.40
1,173.59
150,954.98
253
1,648.99
471.73
1,177.26
149,777.72
254
1,648.99
468.06
1,180.93
148,596.79
255
1,648.99
464.36
1,184.63
147,412.16
256
1,648.99
460.66
1,188.33
146,223.84
257
1,648.99
456.95
1,192.04
145,031.80
258
1,648.99
453.22
1,195.77
143,836.03
259
1,648.99
449.49
1,199.50
142,636.53
260
1,648.99
445.74
1,203.25
141,433.28
261
1,648.99
441.98
1,207.01
140,226.27
262
1,648.99
438.21
1,210.78
139,015.48
263
1,648.99
434.42
1,214.57
137,800.92
264
1,648.99
430.63
1,218.36
136,582.56
265
1,648.99
426.82
1,222.17
135,360.39
266
1,648.99
423.00
1,225.99
134,134.40
267
1,648.99
419.17
1,229.82
132,904.58
268
1,648.99
415.33
1,233.66
131,670.91
269
1,648.99
411.47
1,237.52
130,433.40
270
1,648.99
407.60
1,241.39
129,192.01
271
1,648.99
403.73
1,245.26
127,946.74
272
1,648.99
399.83
1,249.16
126,697.59
273
1,648.99
395.93
1,253.06
125,444.53
274
1,648.99
392.01
1,256.98
124,187.55
275
1,648.99
388.09
1,260.90
122,926.65
276
1,648.99
384.15
1,264.84
121,661.80
277
1,648.99
380.19
1,268.80
120,393.01
278
1,648.99
376.23
1,272.76
119,120.25
279
1,648.99
372.25
1,276.74
117,843.51
280
1,648.99
368.26
1,280.73
116,562.78
281
1,648.99
364.26
1,284.73
115,278.05
282
1,648.99
360.24
1,288.75
113,989.30
283
1,648.99
356.22
1,292.77
112,696.53
284
1,648.99
352.18
1,296.81
111,399.71
285
1,648.99
348.12
1,300.87
110,098.85
286
1,648.99
344.06
1,304.93
108,793.92
287
1,648.99
339.98
1,309.01
107,484.91
288
1,648.99
335.89
1,313.10
106,171.81
289
1,648.99
331.79
1,317.20
104,854.60
290
1,648.99
327.67
1,321.32
103,533.28
291
1,648.99
323.54
1,325.45
102,207.84
292
1,648.99
319.40
1,329.59
100,878.25
293
1,648.99
315.24
1,333.75
99,544.50
294
1,648.99
311.08
1,337.91
98,206.59
295
1,648.99
306.90
1,342.09
96,864.49
296
1,648.99
302.70
1,346.29
95,518.20
297
1,648.99
298.49
1,350.50
94,167.71
298
1,648.99
294.27
1,354.72
92,812.99
299
1,648.99
290.04
1,358.95
91,454.04
300
1,648.99
285.79
1,363.20
90,090.85
301
1,648.99
281.53
1,367.46
88,723.39
302
1,648.99
277.26
1,371.73
87,351.66
303
1,648.99
272.97
1,376.02
85,975.65
304
1,648.99
268.67
1,380.32
84,595.33
305
1,648.99
264.36
1,384.63
83,210.70
306
1,648.99
260.03
1,388.96
81,821.74
307
1,648.99
255.69
1,393.30
80,428.45
308
1,648.99
251.34
1,397.65
79,030.80
309
1,648.99
246.97
1,402.02
77,628.78
310
1,648.99
242.59
1,406.40
76,222.38
311
1,648.99
238.19
1,410.80
74,811.58
312
1,648.99
233.79
1,415.20
73,396.38
313
1,648.99
229.36
1,419.63
71,976.75
314
1,648.99
224.93
1,424.06
70,552.69
315
1,648.99
220.48
1,428.51
69,124.18
316
1,648.99
216.01
1,432.98
67,691.20
317
1,648.99
211.53
1,437.46
66,253.74
318
1,648.99
207.04
1,441.95
64,811.80
319
1,648.99
202.54
1,446.45
63,365.34
320
1,648.99
198.02
1,450.97
61,914.37
321
1,648.99
193.48
1,455.51
60,458.86
322
1,648.99
188.93
1,460.06
58,998.81
323
1,648.99
184.37
1,464.62
57,534.19
324
1,648.99
179.79
1,469.20
56,064.99
325
1,648.99
175.20
1,473.79
54,591.21
326
1,648.99
170.60
1,478.39
53,112.81
327
1,648.99
165.98
1,483.01
51,629.80
328
1,648.99
161.34
1,487.65
50,142.15
329
1,648.99
156.69
1,492.30
48,649.86
330
1,648.99
152.03
1,496.96
47,152.90
331
1,648.99
147.35
1,501.64
45,651.26
332
1,648.99
142.66
1,506.33
44,144.93
333
1,648.99
137.95
1,511.04
42,633.89
334
1,648.99
133.23
1,515.76
41,118.14
335
1,648.99
128.49
1,520.50
39,597.64
336
1,648.99
123.74
1,525.25
38,072.39
337
1,648.99
118.98
1,530.01
36,542.38
338
1,648.99
114.19
1,534.80
35,007.58
339
1,648.99
109.40
1,539.59
33,467.99
340
1,648.99
104.59
1,544.40
31,923.59
341
1,648.99
99.76
1,549.23
30,374.36
342
1,648.99
94.92
1,554.07
28,820.29
343
1,648.99
90.06
1,558.93
27,261.36
344
1,648.99
85.19
1,563.80
25,697.57
345
1,648.99
80.30
1,568.69
24,128.88
346
1,648.99
75.40
1,573.59
22,555.29
347
1,648.99
70.49
1,578.50
20,976.79
348
1,648.99
65.55
1,583.44
19,393.35
349
1,648.99
60.60
1,588.39
17,804.97
350
1,648.99
55.64
1,593.35
16,211.62
351
1,648.99
50.66
1,598.33
14,613.29
352
1,648.99
45.67
1,603.32
13,009.96
353
1,648.99
40.66
1,608.33
11,401.63
354
1,648.99
35.63
1,613.36
9,788.27
355
1,648.99
30.59
1,618.40
8,169.87
356
1,648.99
25.53
1,623.46
6,546.41
357
1,648.99
20.46
1,628.53
4,917.88
358
1,648.99
15.37
1,633.62
3,284.25
359
1,648.99
10.26
1,638.73
1,645.53
360
1,650.67
5.14
1,645.53
0.00
Totals
593,638.08
237,573.08
356,065.00

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