Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,718.68  
 

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
1,718.68
1,199.99
518.69
359,478.31
2
1,718.68
1,198.26
520.42
358,957.89
3
1,718.68
1,196.53
522.15
358,435.74
4
1,718.68
1,194.79
523.89
357,911.84
5
1,718.68
1,193.04
525.64
357,386.20
6
1,718.68
1,191.29
527.39
356,858.81
7
1,718.68
1,189.53
529.15
356,329.66
8
1,718.68
1,187.77
530.91
355,798.74
9
1,718.68
1,186.00
532.68
355,266.06
10
1,718.68
1,184.22
534.46
354,731.60
11
1,718.68
1,182.44
536.24
354,195.36
12
1,718.68
1,180.65
538.03
353,657.33
13
1,718.68
1,178.86
539.82
353,117.51
14
1,718.68
1,177.06
541.62
352,575.89
15
1,718.68
1,175.25
543.43
352,032.46
16
1,718.68
1,173.44
545.24
351,487.22
17
1,718.68
1,171.62
547.06
350,940.17
18
1,718.68
1,169.80
548.88
350,391.29
19
1,718.68
1,167.97
550.71
349,840.58
20
1,718.68
1,166.14
552.54
349,288.03
21
1,718.68
1,164.29
554.39
348,733.65
22
1,718.68
1,162.45
556.23
348,177.41
23
1,718.68
1,160.59
558.09
347,619.32
24
1,718.68
1,158.73
559.95
347,059.37
25
1,718.68
1,156.86
561.82
346,497.56
26
1,718.68
1,154.99
563.69
345,933.87
27
1,718.68
1,153.11
565.57
345,368.30
28
1,718.68
1,151.23
567.45
344,800.85
29
1,718.68
1,149.34
569.34
344,231.51
30
1,718.68
1,147.44
571.24
343,660.27
31
1,718.68
1,145.53
573.15
343,087.12
32
1,718.68
1,143.62
575.06
342,512.06
33
1,718.68
1,141.71
576.97
341,935.09
34
1,718.68
1,139.78
578.90
341,356.19
35
1,718.68
1,137.85
580.83
340,775.37
36
1,718.68
1,135.92
582.76
340,192.61
37
1,718.68
1,133.98
584.70
339,607.90
38
1,718.68
1,132.03
586.65
339,021.25
39
1,718.68
1,130.07
588.61
338,432.64
40
1,718.68
1,128.11
590.57
337,842.07
41
1,718.68
1,126.14
592.54
337,249.53
42
1,718.68
1,124.17
594.51
336,655.01
43
1,718.68
1,122.18
596.50
336,058.52
44
1,718.68
1,120.20
598.48
335,460.03
45
1,718.68
1,118.20
600.48
334,859.55
46
1,718.68
1,116.20
602.48
334,257.07
47
1,718.68
1,114.19
604.49
333,652.58
48
1,718.68
1,112.18
606.50
333,046.07
49
1,718.68
1,110.15
608.53
332,437.55
50
1,718.68
1,108.13
610.55
331,826.99
51
1,718.68
1,106.09
612.59
331,214.40
52
1,718.68
1,104.05
614.63
330,599.77
53
1,718.68
1,102.00
616.68
329,983.09
54
1,718.68
1,099.94
618.74
329,364.35
55
1,718.68
1,097.88
620.80
328,743.56
56
1,718.68
1,095.81
622.87
328,120.69
57
1,718.68
1,093.74
624.94
327,495.74
58
1,718.68
1,091.65
627.03
326,868.72
59
1,718.68
1,089.56
629.12
326,239.60
60
1,718.68
1,087.47
631.21
325,608.38
61
1,718.68
1,085.36
633.32
324,975.06
62
1,718.68
1,083.25
635.43
324,339.63
63
1,718.68
1,081.13
637.55
323,702.09
64
1,718.68
1,079.01
639.67
323,062.41
65
1,718.68
1,076.87
641.81
322,420.61
66
1,718.68
1,074.74
643.94
321,776.66
67
1,718.68
1,072.59
646.09
321,130.57
68
1,718.68
1,070.44
648.24
320,482.33
69
1,718.68
1,068.27
650.41
319,831.92
70
1,718.68
1,066.11
652.57
319,179.35
71
1,718.68
1,063.93
654.75
318,524.60
72
1,718.68
1,061.75
656.93
317,867.67
73
1,718.68
1,059.56
659.12
317,208.55
74
1,718.68
1,057.36
661.32
316,547.23
75
1,718.68
1,055.16
663.52
315,883.71
76
1,718.68
1,052.95
665.73
315,217.97
77
1,718.68
1,050.73
667.95
314,550.02
78
1,718.68
1,048.50
670.18
313,879.84
79
1,718.68
1,046.27
672.41
313,207.43
80
1,718.68
1,044.02
674.66
312,532.77
81
1,718.68
1,041.78
676.90
311,855.87
82
1,718.68
1,039.52
679.16
311,176.71
83
1,718.68
1,037.26
681.42
310,495.28
84
1,718.68
1,034.98
683.70
309,811.59
85
1,718.68
1,032.71
685.97
309,125.61
86
1,718.68
1,030.42
688.26
308,437.35
87
1,718.68
1,028.12
690.56
307,746.79
88
1,718.68
1,025.82
692.86
307,053.94
89
1,718.68
1,023.51
695.17
306,358.77
90
1,718.68
1,021.20
697.48
305,661.29
91
1,718.68
1,018.87
699.81
304,961.48
92
1,718.68
1,016.54
702.14
304,259.33
93
1,718.68
1,014.20
704.48
303,554.85
94
1,718.68
1,011.85
706.83
302,848.02
95
1,718.68
1,009.49
709.19
302,138.84
96
1,718.68
1,007.13
711.55
301,427.28
97
1,718.68
1,004.76
713.92
300,713.36
98
1,718.68
1,002.38
716.30
299,997.06
99
1,718.68
999.99
718.69
299,278.37
100
1,718.68
997.59
721.09
298,557.28
101
1,718.68
995.19
723.49
297,833.80
102
1,718.68
992.78
725.90
297,107.90
103
1,718.68
990.36
728.32
296,379.57
104
1,718.68
987.93
730.75
295,648.83
105
1,718.68
985.50
733.18
294,915.64
106
1,718.68
983.05
735.63
294,180.02
107
1,718.68
980.60
738.08
293,441.94
108
1,718.68
978.14
740.54
292,701.39
109
1,718.68
975.67
743.01
291,958.39
110
1,718.68
973.19
745.49
291,212.90
111
1,718.68
970.71
747.97
290,464.93
112
1,718.68
968.22
750.46
289,714.47
113
1,718.68
965.71
752.97
288,961.50
114
1,718.68
963.21
755.47
288,206.03
115
1,718.68
960.69
757.99
287,448.03
116
1,718.68
958.16
760.52
286,687.51
117
1,718.68
955.63
763.05
285,924.46
118
1,718.68
953.08
765.60
285,158.86
119
1,718.68
950.53
768.15
284,390.71
120
1,718.68
947.97
770.71
283,620.00
121
1,718.68
945.40
773.28
282,846.72
122
1,718.68
942.82
775.86
282,070.86
123
1,718.68
940.24
778.44
281,292.42
124
1,718.68
937.64
781.04
280,511.38
125
1,718.68
935.04
783.64
279,727.74
126
1,718.68
932.43
786.25
278,941.48
127
1,718.68
929.80
788.88
278,152.61
128
1,718.68
927.18
791.50
277,361.10
129
1,718.68
924.54
794.14
276,566.96
130
1,718.68
921.89
796.79
275,770.17
131
1,718.68
919.23
799.45
274,970.72
132
1,718.68
916.57
802.11
274,168.61
133
1,718.68
913.90
804.78
273,363.83
134
1,718.68
911.21
807.47
272,556.36
135
1,718.68
908.52
810.16
271,746.20
136
1,718.68
905.82
812.86
270,933.34
137
1,718.68
903.11
815.57
270,117.77
138
1,718.68
900.39
818.29
269,299.49
139
1,718.68
897.66
821.02
268,478.47
140
1,718.68
894.93
823.75
267,654.72
141
1,718.68
892.18
826.50
266,828.22
142
1,718.68
889.43
829.25
265,998.97
143
1,718.68
886.66
832.02
265,166.95
144
1,718.68
883.89
834.79
264,332.16
145
1,718.68
881.11
837.57
263,494.59
146
1,718.68
878.32
840.36
262,654.22
147
1,718.68
875.51
843.17
261,811.06
148
1,718.68
872.70
845.98
260,965.08
149
1,718.68
869.88
848.80
260,116.29
150
1,718.68
867.05
851.63
259,264.66
151
1,718.68
864.22
854.46
258,410.20
152
1,718.68
861.37
857.31
257,552.88
153
1,718.68
858.51
860.17
256,692.71
154
1,718.68
855.64
863.04
255,829.68
155
1,718.68
852.77
865.91
254,963.76
156
1,718.68
849.88
868.80
254,094.96
157
1,718.68
846.98
871.70
253,223.26
158
1,718.68
844.08
874.60
252,348.66
159
1,718.68
841.16
877.52
251,471.14
160
1,718.68
838.24
880.44
250,590.70
161
1,718.68
835.30
883.38
249,707.32
162
1,718.68
832.36
886.32
248,821.00
163
1,718.68
829.40
889.28
247,931.72
164
1,718.68
826.44
892.24
247,039.48
165
1,718.68
823.46
895.22
246,144.27
166
1,718.68
820.48
898.20
245,246.07
167
1,718.68
817.49
901.19
244,344.88
168
1,718.68
814.48
904.20
243,440.68
169
1,718.68
811.47
907.21
242,533.47
170
1,718.68
808.44
910.24
241,623.23
171
1,718.68
805.41
913.27
240,709.96
172
1,718.68
802.37
916.31
239,793.65
173
1,718.68
799.31
919.37
238,874.28
174
1,718.68
796.25
922.43
237,951.85
175
1,718.68
793.17
925.51
237,026.34
176
1,718.68
790.09
928.59
236,097.75
177
1,718.68
786.99
931.69
235,166.06
178
1,718.68
783.89
934.79
234,231.27
179
1,718.68
780.77
937.91
233,293.36
180
1,718.68
777.64
941.04
232,352.32
181
1,718.68
774.51
944.17
231,408.15
182
1,718.68
771.36
947.32
230,460.83
183
1,718.68
768.20
950.48
229,510.36
184
1,718.68
765.03
953.65
228,556.71
185
1,718.68
761.86
956.82
227,599.89
186
1,718.68
758.67
960.01
226,639.87
187
1,718.68
755.47
963.21
225,676.66
188
1,718.68
752.26
966.42
224,710.23
189
1,718.68
749.03
969.65
223,740.59
190
1,718.68
745.80
972.88
222,767.71
191
1,718.68
742.56
976.12
221,791.59
192
1,718.68
739.31
979.37
220,812.21
193
1,718.68
736.04
982.64
219,829.58
194
1,718.68
732.77
985.91
218,843.66
195
1,718.68
729.48
989.20
217,854.46
196
1,718.68
726.18
992.50
216,861.96
197
1,718.68
722.87
995.81
215,866.15
198
1,718.68
719.55
999.13
214,867.03
199
1,718.68
716.22
1,002.46
213,864.57
200
1,718.68
712.88
1,005.80
212,858.77
201
1,718.68
709.53
1,009.15
211,849.62
202
1,718.68
706.17
1,012.51
210,837.11
203
1,718.68
702.79
1,015.89
209,821.22
204
1,718.68
699.40
1,019.28
208,801.94
205
1,718.68
696.01
1,022.67
207,779.27
206
1,718.68
692.60
1,026.08
206,753.19
207
1,718.68
689.18
1,029.50
205,723.68
208
1,718.68
685.75
1,032.93
204,690.75
209
1,718.68
682.30
1,036.38
203,654.37
210
1,718.68
678.85
1,039.83
202,614.54
211
1,718.68
675.38
1,043.30
201,571.24
212
1,718.68
671.90
1,046.78
200,524.47
213
1,718.68
668.41
1,050.27
199,474.20
214
1,718.68
664.91
1,053.77
198,420.43
215
1,718.68
661.40
1,057.28
197,363.16
216
1,718.68
657.88
1,060.80
196,302.35
217
1,718.68
654.34
1,064.34
195,238.01
218
1,718.68
650.79
1,067.89
194,170.13
219
1,718.68
647.23
1,071.45
193,098.68
220
1,718.68
643.66
1,075.02
192,023.66
221
1,718.68
640.08
1,078.60
190,945.06
222
1,718.68
636.48
1,082.20
189,862.87
223
1,718.68
632.88
1,085.80
188,777.06
224
1,718.68
629.26
1,089.42
187,687.64
225
1,718.68
625.63
1,093.05
186,594.58
226
1,718.68
621.98
1,096.70
185,497.89
227
1,718.68
618.33
1,100.35
184,397.53
228
1,718.68
614.66
1,104.02
183,293.51
229
1,718.68
610.98
1,107.70
182,185.81
230
1,718.68
607.29
1,111.39
181,074.42
231
1,718.68
603.58
1,115.10
179,959.32
232
1,718.68
599.86
1,118.82
178,840.50
233
1,718.68
596.14
1,122.54
177,717.96
234
1,718.68
592.39
1,126.29
176,591.67
235
1,718.68
588.64
1,130.04
175,461.63
236
1,718.68
584.87
1,133.81
174,327.82
237
1,718.68
581.09
1,137.59
173,190.23
238
1,718.68
577.30
1,141.38
172,048.85
239
1,718.68
573.50
1,145.18
170,903.67
240
1,718.68
569.68
1,149.00
169,754.67
241
1,718.68
565.85
1,152.83
168,601.84
242
1,718.68
562.01
1,156.67
167,445.16
243
1,718.68
558.15
1,160.53
166,284.63
244
1,718.68
554.28
1,164.40
165,120.24
245
1,718.68
550.40
1,168.28
163,951.96
246
1,718.68
546.51
1,172.17
162,779.78
247
1,718.68
542.60
1,176.08
161,603.70
248
1,718.68
538.68
1,180.00
160,423.70
249
1,718.68
534.75
1,183.93
159,239.77
250
1,718.68
530.80
1,187.88
158,051.89
251
1,718.68
526.84
1,191.84
156,860.05
252
1,718.68
522.87
1,195.81
155,664.23
253
1,718.68
518.88
1,199.80
154,464.43
254
1,718.68
514.88
1,203.80
153,260.64
255
1,718.68
510.87
1,207.81
152,052.82
256
1,718.68
506.84
1,211.84
150,840.99
257
1,718.68
502.80
1,215.88
149,625.11
258
1,718.68
498.75
1,219.93
148,405.18
259
1,718.68
494.68
1,224.00
147,181.19
260
1,718.68
490.60
1,228.08
145,953.11
261
1,718.68
486.51
1,232.17
144,720.94
262
1,718.68
482.40
1,236.28
143,484.66
263
1,718.68
478.28
1,240.40
142,244.26
264
1,718.68
474.15
1,244.53
140,999.73
265
1,718.68
470.00
1,248.68
139,751.05
266
1,718.68
465.84
1,252.84
138,498.21
267
1,718.68
461.66
1,257.02
137,241.19
268
1,718.68
457.47
1,261.21
135,979.98
269
1,718.68
453.27
1,265.41
134,714.57
270
1,718.68
449.05
1,269.63
133,444.93
271
1,718.68
444.82
1,273.86
132,171.07
272
1,718.68
440.57
1,278.11
130,892.96
273
1,718.68
436.31
1,282.37
129,610.59
274
1,718.68
432.04
1,286.64
128,323.95
275
1,718.68
427.75
1,290.93
127,033.01
276
1,718.68
423.44
1,295.24
125,737.78
277
1,718.68
419.13
1,299.55
124,438.22
278
1,718.68
414.79
1,303.89
123,134.34
279
1,718.68
410.45
1,308.23
121,826.10
280
1,718.68
406.09
1,312.59
120,513.51
281
1,718.68
401.71
1,316.97
119,196.54
282
1,718.68
397.32
1,321.36
117,875.18
283
1,718.68
392.92
1,325.76
116,549.42
284
1,718.68
388.50
1,330.18
115,219.24
285
1,718.68
384.06
1,334.62
113,884.62
286
1,718.68
379.62
1,339.06
112,545.56
287
1,718.68
375.15
1,343.53
111,202.03
288
1,718.68
370.67
1,348.01
109,854.03
289
1,718.68
366.18
1,352.50
108,501.53
290
1,718.68
361.67
1,357.01
107,144.52
291
1,718.68
357.15
1,361.53
105,782.99
292
1,718.68
352.61
1,366.07
104,416.92
293
1,718.68
348.06
1,370.62
103,046.29
294
1,718.68
343.49
1,375.19
101,671.10
295
1,718.68
338.90
1,379.78
100,291.32
296
1,718.68
334.30
1,384.38
98,906.95
297
1,718.68
329.69
1,388.99
97,517.96
298
1,718.68
325.06
1,393.62
96,124.34
299
1,718.68
320.41
1,398.27
94,726.07
300
1,718.68
315.75
1,402.93
93,323.15
301
1,718.68
311.08
1,407.60
91,915.54
302
1,718.68
306.39
1,412.29
90,503.25
303
1,718.68
301.68
1,417.00
89,086.24
304
1,718.68
296.95
1,421.73
87,664.52
305
1,718.68
292.22
1,426.46
86,238.05
306
1,718.68
287.46
1,431.22
84,806.83
307
1,718.68
282.69
1,435.99
83,370.84
308
1,718.68
277.90
1,440.78
81,930.07
309
1,718.68
273.10
1,445.58
80,484.49
310
1,718.68
268.28
1,450.40
79,034.09
311
1,718.68
263.45
1,455.23
77,578.86
312
1,718.68
258.60
1,460.08
76,118.77
313
1,718.68
253.73
1,464.95
74,653.82
314
1,718.68
248.85
1,469.83
73,183.99
315
1,718.68
243.95
1,474.73
71,709.25
316
1,718.68
239.03
1,479.65
70,229.60
317
1,718.68
234.10
1,484.58
68,745.02
318
1,718.68
229.15
1,489.53
67,255.49
319
1,718.68
224.18
1,494.50
65,761.00
320
1,718.68
219.20
1,499.48
64,261.52
321
1,718.68
214.21
1,504.47
62,757.05
322
1,718.68
209.19
1,509.49
61,247.56
323
1,718.68
204.16
1,514.52
59,733.04
324
1,718.68
199.11
1,519.57
58,213.47
325
1,718.68
194.04
1,524.64
56,688.83
326
1,718.68
188.96
1,529.72
55,159.11
327
1,718.68
183.86
1,534.82
53,624.30
328
1,718.68
178.75
1,539.93
52,084.36
329
1,718.68
173.61
1,545.07
50,539.30
330
1,718.68
168.46
1,550.22
48,989.08
331
1,718.68
163.30
1,555.38
47,433.70
332
1,718.68
158.11
1,560.57
45,873.13
333
1,718.68
152.91
1,565.77
44,307.36
334
1,718.68
147.69
1,570.99
42,736.37
335
1,718.68
142.45
1,576.23
41,160.15
336
1,718.68
137.20
1,581.48
39,578.67
337
1,718.68
131.93
1,586.75
37,991.92
338
1,718.68
126.64
1,592.04
36,399.88
339
1,718.68
121.33
1,597.35
34,802.53
340
1,718.68
116.01
1,602.67
33,199.86
341
1,718.68
110.67
1,608.01
31,591.85
342
1,718.68
105.31
1,613.37
29,978.47
343
1,718.68
99.93
1,618.75
28,359.72
344
1,718.68
94.53
1,624.15
26,735.57
345
1,718.68
89.12
1,629.56
25,106.01
346
1,718.68
83.69
1,634.99
23,471.02
347
1,718.68
78.24
1,640.44
21,830.57
348
1,718.68
72.77
1,645.91
20,184.66
349
1,718.68
67.28
1,651.40
18,533.26
350
1,718.68
61.78
1,656.90
16,876.36
351
1,718.68
56.25
1,662.43
15,213.94
352
1,718.68
50.71
1,667.97
13,545.97
353
1,718.68
45.15
1,673.53
11,872.44
354
1,718.68
39.57
1,679.11
10,193.34
355
1,718.68
33.98
1,684.70
8,508.64
356
1,718.68
28.36
1,690.32
6,818.32
357
1,718.68
22.73
1,695.95
5,122.37
358
1,718.68
17.07
1,701.61
3,420.76
359
1,718.68
11.40
1,707.28
1,713.48
360
1,719.19
5.71
1,713.48
0.00
Totals
618,725.31
258,728.31
359,997.00

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