Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,100.34  
 

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
2,100.34
1,724.57
375.77
359,534.23
2
2,100.34
1,722.77
377.57
359,156.66
3
2,100.34
1,720.96
379.38
358,777.28
4
2,100.34
1,719.14
381.20
358,396.08
5
2,100.34
1,717.31
383.03
358,013.05
6
2,100.34
1,715.48
384.86
357,628.19
7
2,100.34
1,713.64
386.70
357,241.49
8
2,100.34
1,711.78
388.56
356,852.93
9
2,100.34
1,709.92
390.42
356,462.51
10
2,100.34
1,708.05
392.29
356,070.22
11
2,100.34
1,706.17
394.17
355,676.05
12
2,100.34
1,704.28
396.06
355,279.99
13
2,100.34
1,702.38
397.96
354,882.03
14
2,100.34
1,700.48
399.86
354,482.17
15
2,100.34
1,698.56
401.78
354,080.39
16
2,100.34
1,696.64
403.70
353,676.68
17
2,100.34
1,694.70
405.64
353,271.04
18
2,100.34
1,692.76
407.58
352,863.46
19
2,100.34
1,690.80
409.54
352,453.93
20
2,100.34
1,688.84
411.50
352,042.43
21
2,100.34
1,686.87
413.47
351,628.96
22
2,100.34
1,684.89
415.45
351,213.51
23
2,100.34
1,682.90
417.44
350,796.06
24
2,100.34
1,680.90
419.44
350,376.62
25
2,100.34
1,678.89
421.45
349,955.17
26
2,100.34
1,676.87
423.47
349,531.70
27
2,100.34
1,674.84
425.50
349,106.20
28
2,100.34
1,672.80
427.54
348,678.66
29
2,100.34
1,670.75
429.59
348,249.07
30
2,100.34
1,668.69
431.65
347,817.42
31
2,100.34
1,666.63
433.71
347,383.71
32
2,100.34
1,664.55
435.79
346,947.92
33
2,100.34
1,662.46
437.88
346,510.03
34
2,100.34
1,660.36
439.98
346,070.06
35
2,100.34
1,658.25
442.09
345,627.97
36
2,100.34
1,656.13
444.21
345,183.76
37
2,100.34
1,654.01
446.33
344,737.43
38
2,100.34
1,651.87
448.47
344,288.95
39
2,100.34
1,649.72
450.62
343,838.33
40
2,100.34
1,647.56
452.78
343,385.55
41
2,100.34
1,645.39
454.95
342,930.60
42
2,100.34
1,643.21
457.13
342,473.47
43
2,100.34
1,641.02
459.32
342,014.15
44
2,100.34
1,638.82
461.52
341,552.63
45
2,100.34
1,636.61
463.73
341,088.89
46
2,100.34
1,634.38
465.96
340,622.94
47
2,100.34
1,632.15
468.19
340,154.75
48
2,100.34
1,629.91
470.43
339,684.32
49
2,100.34
1,627.65
472.69
339,211.63
50
2,100.34
1,625.39
474.95
338,736.68
51
2,100.34
1,623.11
477.23
338,259.45
52
2,100.34
1,620.83
479.51
337,779.94
53
2,100.34
1,618.53
481.81
337,298.13
54
2,100.34
1,616.22
484.12
336,814.01
55
2,100.34
1,613.90
486.44
336,327.57
56
2,100.34
1,611.57
488.77
335,838.80
57
2,100.34
1,609.23
491.11
335,347.69
58
2,100.34
1,606.87
493.47
334,854.22
59
2,100.34
1,604.51
495.83
334,358.39
60
2,100.34
1,602.13
498.21
333,860.18
61
2,100.34
1,599.75
500.59
333,359.59
62
2,100.34
1,597.35
502.99
332,856.60
63
2,100.34
1,594.94
505.40
332,351.20
64
2,100.34
1,592.52
507.82
331,843.37
65
2,100.34
1,590.08
510.26
331,333.11
66
2,100.34
1,587.64
512.70
330,820.41
67
2,100.34
1,585.18
515.16
330,305.25
68
2,100.34
1,582.71
517.63
329,787.63
69
2,100.34
1,580.23
520.11
329,267.52
70
2,100.34
1,577.74
522.60
328,744.92
71
2,100.34
1,575.24
525.10
328,219.82
72
2,100.34
1,572.72
527.62
327,692.20
73
2,100.34
1,570.19
530.15
327,162.05
74
2,100.34
1,567.65
532.69
326,629.36
75
2,100.34
1,565.10
535.24
326,094.12
76
2,100.34
1,562.53
537.81
325,556.31
77
2,100.34
1,559.96
540.38
325,015.93
78
2,100.34
1,557.37
542.97
324,472.96
79
2,100.34
1,554.77
545.57
323,927.38
80
2,100.34
1,552.15
548.19
323,379.20
81
2,100.34
1,549.53
550.81
322,828.38
82
2,100.34
1,546.89
553.45
322,274.93
83
2,100.34
1,544.23
556.11
321,718.82
84
2,100.34
1,541.57
558.77
321,160.05
85
2,100.34
1,538.89
561.45
320,598.60
86
2,100.34
1,536.20
564.14
320,034.46
87
2,100.34
1,533.50
566.84
319,467.62
88
2,100.34
1,530.78
569.56
318,898.06
89
2,100.34
1,528.05
572.29
318,325.78
90
2,100.34
1,525.31
575.03
317,750.75
91
2,100.34
1,522.56
577.78
317,172.96
92
2,100.34
1,519.79
580.55
316,592.41
93
2,100.34
1,517.01
583.33
316,009.08
94
2,100.34
1,514.21
586.13
315,422.95
95
2,100.34
1,511.40
588.94
314,834.01
96
2,100.34
1,508.58
591.76
314,242.25
97
2,100.34
1,505.74
594.60
313,647.65
98
2,100.34
1,502.90
597.44
313,050.21
99
2,100.34
1,500.03
600.31
312,449.90
100
2,100.34
1,497.16
603.18
311,846.72
101
2,100.34
1,494.27
606.07
311,240.64
102
2,100.34
1,491.36
608.98
310,631.66
103
2,100.34
1,488.44
611.90
310,019.77
104
2,100.34
1,485.51
614.83
309,404.94
105
2,100.34
1,482.57
617.77
308,787.16
106
2,100.34
1,479.61
620.73
308,166.43
107
2,100.34
1,476.63
623.71
307,542.72
108
2,100.34
1,473.64
626.70
306,916.02
109
2,100.34
1,470.64
629.70
306,286.32
110
2,100.34
1,467.62
632.72
305,653.60
111
2,100.34
1,464.59
635.75
305,017.85
112
2,100.34
1,461.54
638.80
304,379.06
113
2,100.34
1,458.48
641.86
303,737.20
114
2,100.34
1,455.41
644.93
303,092.27
115
2,100.34
1,452.32
648.02
302,444.24
116
2,100.34
1,449.21
651.13
301,793.12
117
2,100.34
1,446.09
654.25
301,138.87
118
2,100.34
1,442.96
657.38
300,481.48
119
2,100.34
1,439.81
660.53
299,820.95
120
2,100.34
1,436.64
663.70
299,157.25
121
2,100.34
1,433.46
666.88
298,490.38
122
2,100.34
1,430.27
670.07
297,820.30
123
2,100.34
1,427.06
673.28
297,147.02
124
2,100.34
1,423.83
676.51
296,470.51
125
2,100.34
1,420.59
679.75
295,790.75
126
2,100.34
1,417.33
683.01
295,107.75
127
2,100.34
1,414.06
686.28
294,421.46
128
2,100.34
1,410.77
689.57
293,731.89
129
2,100.34
1,407.47
692.87
293,039.02
130
2,100.34
1,404.15
696.19
292,342.82
131
2,100.34
1,400.81
699.53
291,643.29
132
2,100.34
1,397.46
702.88
290,940.41
133
2,100.34
1,394.09
706.25
290,234.16
134
2,100.34
1,390.71
709.63
289,524.52
135
2,100.34
1,387.31
713.03
288,811.49
136
2,100.34
1,383.89
716.45
288,095.04
137
2,100.34
1,380.46
719.88
287,375.15
138
2,100.34
1,377.01
723.33
286,651.82
139
2,100.34
1,373.54
726.80
285,925.02
140
2,100.34
1,370.06
730.28
285,194.74
141
2,100.34
1,366.56
733.78
284,460.96
142
2,100.34
1,363.04
737.30
283,723.66
143
2,100.34
1,359.51
740.83
282,982.83
144
2,100.34
1,355.96
744.38
282,238.45
145
2,100.34
1,352.39
747.95
281,490.50
146
2,100.34
1,348.81
751.53
280,738.97
147
2,100.34
1,345.21
755.13
279,983.83
148
2,100.34
1,341.59
758.75
279,225.08
149
2,100.34
1,337.95
762.39
278,462.70
150
2,100.34
1,334.30
766.04
277,696.66
151
2,100.34
1,330.63
769.71
276,926.95
152
2,100.34
1,326.94
773.40
276,153.55
153
2,100.34
1,323.24
777.10
275,376.44
154
2,100.34
1,319.51
780.83
274,595.62
155
2,100.34
1,315.77
784.57
273,811.05
156
2,100.34
1,312.01
788.33
273,022.72
157
2,100.34
1,308.23
792.11
272,230.61
158
2,100.34
1,304.44
795.90
271,434.71
159
2,100.34
1,300.62
799.72
270,635.00
160
2,100.34
1,296.79
803.55
269,831.45
161
2,100.34
1,292.94
807.40
269,024.05
162
2,100.34
1,289.07
811.27
268,212.78
163
2,100.34
1,285.19
815.15
267,397.63
164
2,100.34
1,281.28
819.06
266,578.57
165
2,100.34
1,277.36
822.98
265,755.59
166
2,100.34
1,273.41
826.93
264,928.66
167
2,100.34
1,269.45
830.89
264,097.77
168
2,100.34
1,265.47
834.87
263,262.90
169
2,100.34
1,261.47
838.87
262,424.03
170
2,100.34
1,257.45
842.89
261,581.13
171
2,100.34
1,253.41
846.93
260,734.20
172
2,100.34
1,249.35
850.99
259,883.21
173
2,100.34
1,245.27
855.07
259,028.15
174
2,100.34
1,241.18
859.16
258,168.98
175
2,100.34
1,237.06
863.28
257,305.70
176
2,100.34
1,232.92
867.42
256,438.29
177
2,100.34
1,228.77
871.57
255,566.71
178
2,100.34
1,224.59
875.75
254,690.97
179
2,100.34
1,220.39
879.95
253,811.02
180
2,100.34
1,216.18
884.16
252,926.86
181
2,100.34
1,211.94
888.40
252,038.46
182
2,100.34
1,207.68
892.66
251,145.80
183
2,100.34
1,203.41
896.93
250,248.87
184
2,100.34
1,199.11
901.23
249,347.64
185
2,100.34
1,194.79
905.55
248,442.09
186
2,100.34
1,190.45
909.89
247,532.20
187
2,100.34
1,186.09
914.25
246,617.95
188
2,100.34
1,181.71
918.63
245,699.32
189
2,100.34
1,177.31
923.03
244,776.29
190
2,100.34
1,172.89
927.45
243,848.84
191
2,100.34
1,168.44
931.90
242,916.94
192
2,100.34
1,163.98
936.36
241,980.58
193
2,100.34
1,159.49
940.85
241,039.73
194
2,100.34
1,154.98
945.36
240,094.37
195
2,100.34
1,150.45
949.89
239,144.48
196
2,100.34
1,145.90
954.44
238,190.04
197
2,100.34
1,141.33
959.01
237,231.03
198
2,100.34
1,136.73
963.61
236,267.42
199
2,100.34
1,132.11
968.23
235,299.20
200
2,100.34
1,127.48
972.86
234,326.33
201
2,100.34
1,122.81
977.53
233,348.81
202
2,100.34
1,118.13
982.21
232,366.60
203
2,100.34
1,113.42
986.92
231,379.68
204
2,100.34
1,108.69
991.65
230,388.03
205
2,100.34
1,103.94
996.40
229,391.64
206
2,100.34
1,099.17
1,001.17
228,390.47
207
2,100.34
1,094.37
1,005.97
227,384.50
208
2,100.34
1,089.55
1,010.79
226,373.71
209
2,100.34
1,084.71
1,015.63
225,358.07
210
2,100.34
1,079.84
1,020.50
224,337.58
211
2,100.34
1,074.95
1,025.39
223,312.19
212
2,100.34
1,070.04
1,030.30
222,281.88
213
2,100.34
1,065.10
1,035.24
221,246.64
214
2,100.34
1,060.14
1,040.20
220,206.44
215
2,100.34
1,055.16
1,045.18
219,161.26
216
2,100.34
1,050.15
1,050.19
218,111.07
217
2,100.34
1,045.12
1,055.22
217,055.84
218
2,100.34
1,040.06
1,060.28
215,995.56
219
2,100.34
1,034.98
1,065.36
214,930.20
220
2,100.34
1,029.87
1,070.47
213,859.74
221
2,100.34
1,024.74
1,075.60
212,784.14
222
2,100.34
1,019.59
1,080.75
211,703.39
223
2,100.34
1,014.41
1,085.93
210,617.46
224
2,100.34
1,009.21
1,091.13
209,526.33
225
2,100.34
1,003.98
1,096.36
208,429.97
226
2,100.34
998.73
1,101.61
207,328.36
227
2,100.34
993.45
1,106.89
206,221.47
228
2,100.34
988.14
1,112.20
205,109.27
229
2,100.34
982.82
1,117.52
203,991.75
230
2,100.34
977.46
1,122.88
202,868.87
231
2,100.34
972.08
1,128.26
201,740.61
232
2,100.34
966.67
1,133.67
200,606.94
233
2,100.34
961.24
1,139.10
199,467.84
234
2,100.34
955.78
1,144.56
198,323.29
235
2,100.34
950.30
1,150.04
197,173.25
236
2,100.34
944.79
1,155.55
196,017.69
237
2,100.34
939.25
1,161.09
194,856.61
238
2,100.34
933.69
1,166.65
193,689.95
239
2,100.34
928.10
1,172.24
192,517.71
240
2,100.34
922.48
1,177.86
191,339.85
241
2,100.34
916.84
1,183.50
190,156.35
242
2,100.34
911.17
1,189.17
188,967.17
243
2,100.34
905.47
1,194.87
187,772.30
244
2,100.34
899.74
1,200.60
186,571.70
245
2,100.34
893.99
1,206.35
185,365.35
246
2,100.34
888.21
1,212.13
184,153.22
247
2,100.34
882.40
1,217.94
182,935.28
248
2,100.34
876.56
1,223.78
181,711.51
249
2,100.34
870.70
1,229.64
180,481.87
250
2,100.34
864.81
1,235.53
179,246.34
251
2,100.34
858.89
1,241.45
178,004.89
252
2,100.34
852.94
1,247.40
176,757.49
253
2,100.34
846.96
1,253.38
175,504.11
254
2,100.34
840.96
1,259.38
174,244.73
255
2,100.34
834.92
1,265.42
172,979.31
256
2,100.34
828.86
1,271.48
171,707.83
257
2,100.34
822.77
1,277.57
170,430.26
258
2,100.34
816.64
1,283.70
169,146.56
259
2,100.34
810.49
1,289.85
167,856.71
260
2,100.34
804.31
1,296.03
166,560.69
261
2,100.34
798.10
1,302.24
165,258.45
262
2,100.34
791.86
1,308.48
163,949.97
263
2,100.34
785.59
1,314.75
162,635.23
264
2,100.34
779.29
1,321.05
161,314.18
265
2,100.34
772.96
1,327.38
159,986.81
266
2,100.34
766.60
1,333.74
158,653.07
267
2,100.34
760.21
1,340.13
157,312.94
268
2,100.34
753.79
1,346.55
155,966.39
269
2,100.34
747.34
1,353.00
154,613.39
270
2,100.34
740.86
1,359.48
153,253.91
271
2,100.34
734.34
1,366.00
151,887.91
272
2,100.34
727.80
1,372.54
150,515.37
273
2,100.34
721.22
1,379.12
149,136.25
274
2,100.34
714.61
1,385.73
147,750.52
275
2,100.34
707.97
1,392.37
146,358.15
276
2,100.34
701.30
1,399.04
144,959.11
277
2,100.34
694.60
1,405.74
143,553.36
278
2,100.34
687.86
1,412.48
142,140.88
279
2,100.34
681.09
1,419.25
140,721.63
280
2,100.34
674.29
1,426.05
139,295.59
281
2,100.34
667.46
1,432.88
137,862.70
282
2,100.34
660.59
1,439.75
136,422.96
283
2,100.34
653.69
1,446.65
134,976.31
284
2,100.34
646.76
1,453.58
133,522.73
285
2,100.34
639.80
1,460.54
132,062.19
286
2,100.34
632.80
1,467.54
130,594.65
287
2,100.34
625.77
1,474.57
129,120.07
288
2,100.34
618.70
1,481.64
127,638.43
289
2,100.34
611.60
1,488.74
126,149.69
290
2,100.34
604.47
1,495.87
124,653.82
291
2,100.34
597.30
1,503.04
123,150.78
292
2,100.34
590.10
1,510.24
121,640.54
293
2,100.34
582.86
1,517.48
120,123.06
294
2,100.34
575.59
1,524.75
118,598.31
295
2,100.34
568.28
1,532.06
117,066.25
296
2,100.34
560.94
1,539.40
115,526.85
297
2,100.34
553.57
1,546.77
113,980.08
298
2,100.34
546.15
1,554.19
112,425.89
299
2,100.34
538.71
1,561.63
110,864.26
300
2,100.34
531.22
1,569.12
109,295.15
301
2,100.34
523.71
1,576.63
107,718.51
302
2,100.34
516.15
1,584.19
106,134.32
303
2,100.34
508.56
1,591.78
104,542.54
304
2,100.34
500.93
1,599.41
102,943.14
305
2,100.34
493.27
1,607.07
101,336.07
306
2,100.34
485.57
1,614.77
99,721.29
307
2,100.34
477.83
1,622.51
98,098.79
308
2,100.34
470.06
1,630.28
96,468.50
309
2,100.34
462.24
1,638.10
94,830.41
310
2,100.34
454.40
1,645.94
93,184.46
311
2,100.34
446.51
1,653.83
91,530.63
312
2,100.34
438.58
1,661.76
89,868.88
313
2,100.34
430.62
1,669.72
88,199.16
314
2,100.34
422.62
1,677.72
86,521.44
315
2,100.34
414.58
1,685.76
84,835.68
316
2,100.34
406.50
1,693.84
83,141.84
317
2,100.34
398.39
1,701.95
81,439.89
318
2,100.34
390.23
1,710.11
79,729.79
319
2,100.34
382.04
1,718.30
78,011.48
320
2,100.34
373.81
1,726.53
76,284.95
321
2,100.34
365.53
1,734.81
74,550.14
322
2,100.34
357.22
1,743.12
72,807.02
323
2,100.34
348.87
1,751.47
71,055.55
324
2,100.34
340.47
1,759.87
69,295.68
325
2,100.34
332.04
1,768.30
67,527.38
326
2,100.34
323.57
1,776.77
65,750.61
327
2,100.34
315.06
1,785.28
63,965.33
328
2,100.34
306.50
1,793.84
62,171.49
329
2,100.34
297.91
1,802.43
60,369.05
330
2,100.34
289.27
1,811.07
58,557.98
331
2,100.34
280.59
1,819.75
56,738.23
332
2,100.34
271.87
1,828.47
54,909.76
333
2,100.34
263.11
1,837.23
53,072.53
334
2,100.34
254.31
1,846.03
51,226.50
335
2,100.34
245.46
1,854.88
49,371.62
336
2,100.34
236.57
1,863.77
47,507.85
337
2,100.34
227.64
1,872.70
45,635.15
338
2,100.34
218.67
1,881.67
43,753.48
339
2,100.34
209.65
1,890.69
41,862.79
340
2,100.34
200.59
1,899.75
39,963.05
341
2,100.34
191.49
1,908.85
38,054.19
342
2,100.34
182.34
1,918.00
36,136.20
343
2,100.34
173.15
1,927.19
34,209.01
344
2,100.34
163.92
1,936.42
32,272.59
345
2,100.34
154.64
1,945.70
30,326.89
346
2,100.34
145.32
1,955.02
28,371.86
347
2,100.34
135.95
1,964.39
26,407.47
348
2,100.34
126.54
1,973.80
24,433.67
349
2,100.34
117.08
1,983.26
22,450.41
350
2,100.34
107.57
1,992.77
20,457.64
351
2,100.34
98.03
2,002.31
18,455.33
352
2,100.34
88.43
2,011.91
16,443.42
353
2,100.34
78.79
2,021.55
14,421.87
354
2,100.34
69.10
2,031.24
12,390.64
355
2,100.34
59.37
2,040.97
10,349.67
356
2,100.34
49.59
2,050.75
8,298.92
357
2,100.34
39.77
2,060.57
6,238.35
358
2,100.34
29.89
2,070.45
4,167.90
359
2,100.34
19.97
2,080.37
2,087.53
360
2,097.53
10.00
2,087.53
0.00
Totals
756,119.59
396,209.59
359,910.00

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