Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,718.70  
 

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
1,718.70
1,200.00
518.70
359,481.30
2
1,718.70
1,198.27
520.43
358,960.87
3
1,718.70
1,196.54
522.16
358,438.71
4
1,718.70
1,194.80
523.90
357,914.80
5
1,718.70
1,193.05
525.65
357,389.15
6
1,718.70
1,191.30
527.40
356,861.75
7
1,718.70
1,189.54
529.16
356,332.59
8
1,718.70
1,187.78
530.92
355,801.66
9
1,718.70
1,186.01
532.69
355,268.97
10
1,718.70
1,184.23
534.47
354,734.50
11
1,718.70
1,182.45
536.25
354,198.25
12
1,718.70
1,180.66
538.04
353,660.21
13
1,718.70
1,178.87
539.83
353,120.38
14
1,718.70
1,177.07
541.63
352,578.74
15
1,718.70
1,175.26
543.44
352,035.31
16
1,718.70
1,173.45
545.25
351,490.06
17
1,718.70
1,171.63
547.07
350,942.99
18
1,718.70
1,169.81
548.89
350,394.10
19
1,718.70
1,167.98
550.72
349,843.38
20
1,718.70
1,166.14
552.56
349,290.83
21
1,718.70
1,164.30
554.40
348,736.43
22
1,718.70
1,162.45
556.25
348,180.18
23
1,718.70
1,160.60
558.10
347,622.08
24
1,718.70
1,158.74
559.96
347,062.12
25
1,718.70
1,156.87
561.83
346,500.30
26
1,718.70
1,155.00
563.70
345,936.60
27
1,718.70
1,153.12
565.58
345,371.02
28
1,718.70
1,151.24
567.46
344,803.56
29
1,718.70
1,149.35
569.35
344,234.20
30
1,718.70
1,147.45
571.25
343,662.95
31
1,718.70
1,145.54
573.16
343,089.79
32
1,718.70
1,143.63
575.07
342,514.73
33
1,718.70
1,141.72
576.98
341,937.74
34
1,718.70
1,139.79
578.91
341,358.83
35
1,718.70
1,137.86
580.84
340,778.00
36
1,718.70
1,135.93
582.77
340,195.22
37
1,718.70
1,133.98
584.72
339,610.51
38
1,718.70
1,132.04
586.66
339,023.84
39
1,718.70
1,130.08
588.62
338,435.22
40
1,718.70
1,128.12
590.58
337,844.64
41
1,718.70
1,126.15
592.55
337,252.09
42
1,718.70
1,124.17
594.53
336,657.56
43
1,718.70
1,122.19
596.51
336,061.05
44
1,718.70
1,120.20
598.50
335,462.56
45
1,718.70
1,118.21
600.49
334,862.07
46
1,718.70
1,116.21
602.49
334,259.57
47
1,718.70
1,114.20
604.50
333,655.07
48
1,718.70
1,112.18
606.52
333,048.55
49
1,718.70
1,110.16
608.54
332,440.02
50
1,718.70
1,108.13
610.57
331,829.45
51
1,718.70
1,106.10
612.60
331,216.85
52
1,718.70
1,104.06
614.64
330,602.20
53
1,718.70
1,102.01
616.69
329,985.51
54
1,718.70
1,099.95
618.75
329,366.76
55
1,718.70
1,097.89
620.81
328,745.95
56
1,718.70
1,095.82
622.88
328,123.07
57
1,718.70
1,093.74
624.96
327,498.12
58
1,718.70
1,091.66
627.04
326,871.08
59
1,718.70
1,089.57
629.13
326,241.95
60
1,718.70
1,087.47
631.23
325,610.72
61
1,718.70
1,085.37
633.33
324,977.39
62
1,718.70
1,083.26
635.44
324,341.95
63
1,718.70
1,081.14
637.56
323,704.39
64
1,718.70
1,079.01
639.69
323,064.70
65
1,718.70
1,076.88
641.82
322,422.88
66
1,718.70
1,074.74
643.96
321,778.93
67
1,718.70
1,072.60
646.10
321,132.82
68
1,718.70
1,070.44
648.26
320,484.57
69
1,718.70
1,068.28
650.42
319,834.15
70
1,718.70
1,066.11
652.59
319,181.56
71
1,718.70
1,063.94
654.76
318,526.80
72
1,718.70
1,061.76
656.94
317,869.86
73
1,718.70
1,059.57
659.13
317,210.72
74
1,718.70
1,057.37
661.33
316,549.39
75
1,718.70
1,055.16
663.54
315,885.86
76
1,718.70
1,052.95
665.75
315,220.11
77
1,718.70
1,050.73
667.97
314,552.14
78
1,718.70
1,048.51
670.19
313,881.95
79
1,718.70
1,046.27
672.43
313,209.52
80
1,718.70
1,044.03
674.67
312,534.85
81
1,718.70
1,041.78
676.92
311,857.94
82
1,718.70
1,039.53
679.17
311,178.76
83
1,718.70
1,037.26
681.44
310,497.33
84
1,718.70
1,034.99
683.71
309,813.62
85
1,718.70
1,032.71
685.99
309,127.63
86
1,718.70
1,030.43
688.27
308,439.36
87
1,718.70
1,028.13
690.57
307,748.79
88
1,718.70
1,025.83
692.87
307,055.92
89
1,718.70
1,023.52
695.18
306,360.74
90
1,718.70
1,021.20
697.50
305,663.24
91
1,718.70
1,018.88
699.82
304,963.42
92
1,718.70
1,016.54
702.16
304,261.26
93
1,718.70
1,014.20
704.50
303,556.76
94
1,718.70
1,011.86
706.84
302,849.92
95
1,718.70
1,009.50
709.20
302,140.72
96
1,718.70
1,007.14
711.56
301,429.16
97
1,718.70
1,004.76
713.94
300,715.22
98
1,718.70
1,002.38
716.32
299,998.90
99
1,718.70
1,000.00
718.70
299,280.20
100
1,718.70
997.60
721.10
298,559.10
101
1,718.70
995.20
723.50
297,835.60
102
1,718.70
992.79
725.91
297,109.68
103
1,718.70
990.37
728.33
296,381.35
104
1,718.70
987.94
730.76
295,650.59
105
1,718.70
985.50
733.20
294,917.39
106
1,718.70
983.06
735.64
294,181.75
107
1,718.70
980.61
738.09
293,443.65
108
1,718.70
978.15
740.55
292,703.10
109
1,718.70
975.68
743.02
291,960.07
110
1,718.70
973.20
745.50
291,214.57
111
1,718.70
970.72
747.98
290,466.59
112
1,718.70
968.22
750.48
289,716.11
113
1,718.70
965.72
752.98
288,963.13
114
1,718.70
963.21
755.49
288,207.64
115
1,718.70
960.69
758.01
287,449.63
116
1,718.70
958.17
760.53
286,689.10
117
1,718.70
955.63
763.07
285,926.03
118
1,718.70
953.09
765.61
285,160.42
119
1,718.70
950.53
768.17
284,392.25
120
1,718.70
947.97
770.73
283,621.53
121
1,718.70
945.41
773.29
282,848.23
122
1,718.70
942.83
775.87
282,072.36
123
1,718.70
940.24
778.46
281,293.90
124
1,718.70
937.65
781.05
280,512.85
125
1,718.70
935.04
783.66
279,729.19
126
1,718.70
932.43
786.27
278,942.92
127
1,718.70
929.81
788.89
278,154.03
128
1,718.70
927.18
791.52
277,362.51
129
1,718.70
924.54
794.16
276,568.35
130
1,718.70
921.89
796.81
275,771.55
131
1,718.70
919.24
799.46
274,972.08
132
1,718.70
916.57
802.13
274,169.96
133
1,718.70
913.90
804.80
273,365.16
134
1,718.70
911.22
807.48
272,557.67
135
1,718.70
908.53
810.17
271,747.50
136
1,718.70
905.83
812.87
270,934.63
137
1,718.70
903.12
815.58
270,119.04
138
1,718.70
900.40
818.30
269,300.74
139
1,718.70
897.67
821.03
268,479.71
140
1,718.70
894.93
823.77
267,655.94
141
1,718.70
892.19
826.51
266,829.43
142
1,718.70
889.43
829.27
266,000.16
143
1,718.70
886.67
832.03
265,168.12
144
1,718.70
883.89
834.81
264,333.32
145
1,718.70
881.11
837.59
263,495.73
146
1,718.70
878.32
840.38
262,655.35
147
1,718.70
875.52
843.18
261,812.17
148
1,718.70
872.71
845.99
260,966.17
149
1,718.70
869.89
848.81
260,117.36
150
1,718.70
867.06
851.64
259,265.72
151
1,718.70
864.22
854.48
258,411.24
152
1,718.70
861.37
857.33
257,553.91
153
1,718.70
858.51
860.19
256,693.72
154
1,718.70
855.65
863.05
255,830.67
155
1,718.70
852.77
865.93
254,964.74
156
1,718.70
849.88
868.82
254,095.92
157
1,718.70
846.99
871.71
253,224.20
158
1,718.70
844.08
874.62
252,349.59
159
1,718.70
841.17
877.53
251,472.05
160
1,718.70
838.24
880.46
250,591.59
161
1,718.70
835.31
883.39
249,708.20
162
1,718.70
832.36
886.34
248,821.86
163
1,718.70
829.41
889.29
247,932.56
164
1,718.70
826.44
892.26
247,040.30
165
1,718.70
823.47
895.23
246,145.07
166
1,718.70
820.48
898.22
245,246.86
167
1,718.70
817.49
901.21
244,345.65
168
1,718.70
814.49
904.21
243,441.43
169
1,718.70
811.47
907.23
242,534.20
170
1,718.70
808.45
910.25
241,623.95
171
1,718.70
805.41
913.29
240,710.66
172
1,718.70
802.37
916.33
239,794.33
173
1,718.70
799.31
919.39
238,874.95
174
1,718.70
796.25
922.45
237,952.50
175
1,718.70
793.17
925.53
237,026.97
176
1,718.70
790.09
928.61
236,098.36
177
1,718.70
786.99
931.71
235,166.66
178
1,718.70
783.89
934.81
234,231.84
179
1,718.70
780.77
937.93
233,293.92
180
1,718.70
777.65
941.05
232,352.86
181
1,718.70
774.51
944.19
231,408.67
182
1,718.70
771.36
947.34
230,461.34
183
1,718.70
768.20
950.50
229,510.84
184
1,718.70
765.04
953.66
228,557.18
185
1,718.70
761.86
956.84
227,600.33
186
1,718.70
758.67
960.03
226,640.30
187
1,718.70
755.47
963.23
225,677.07
188
1,718.70
752.26
966.44
224,710.63
189
1,718.70
749.04
969.66
223,740.96
190
1,718.70
745.80
972.90
222,768.06
191
1,718.70
742.56
976.14
221,791.92
192
1,718.70
739.31
979.39
220,812.53
193
1,718.70
736.04
982.66
219,829.87
194
1,718.70
732.77
985.93
218,843.94
195
1,718.70
729.48
989.22
217,854.72
196
1,718.70
726.18
992.52
216,862.20
197
1,718.70
722.87
995.83
215,866.38
198
1,718.70
719.55
999.15
214,867.23
199
1,718.70
716.22
1,002.48
213,864.75
200
1,718.70
712.88
1,005.82
212,858.94
201
1,718.70
709.53
1,009.17
211,849.77
202
1,718.70
706.17
1,012.53
210,837.23
203
1,718.70
702.79
1,015.91
209,821.32
204
1,718.70
699.40
1,019.30
208,802.03
205
1,718.70
696.01
1,022.69
207,779.33
206
1,718.70
692.60
1,026.10
206,753.23
207
1,718.70
689.18
1,029.52
205,723.71
208
1,718.70
685.75
1,032.95
204,690.75
209
1,718.70
682.30
1,036.40
203,654.36
210
1,718.70
678.85
1,039.85
202,614.51
211
1,718.70
675.38
1,043.32
201,571.19
212
1,718.70
671.90
1,046.80
200,524.39
213
1,718.70
668.41
1,050.29
199,474.11
214
1,718.70
664.91
1,053.79
198,420.32
215
1,718.70
661.40
1,057.30
197,363.02
216
1,718.70
657.88
1,060.82
196,302.20
217
1,718.70
654.34
1,064.36
195,237.84
218
1,718.70
650.79
1,067.91
194,169.93
219
1,718.70
647.23
1,071.47
193,098.46
220
1,718.70
643.66
1,075.04
192,023.43
221
1,718.70
640.08
1,078.62
190,944.80
222
1,718.70
636.48
1,082.22
189,862.59
223
1,718.70
632.88
1,085.82
188,776.76
224
1,718.70
629.26
1,089.44
187,687.32
225
1,718.70
625.62
1,093.08
186,594.24
226
1,718.70
621.98
1,096.72
185,497.52
227
1,718.70
618.33
1,100.37
184,397.15
228
1,718.70
614.66
1,104.04
183,293.10
229
1,718.70
610.98
1,107.72
182,185.38
230
1,718.70
607.28
1,111.42
181,073.97
231
1,718.70
603.58
1,115.12
179,958.85
232
1,718.70
599.86
1,118.84
178,840.01
233
1,718.70
596.13
1,122.57
177,717.44
234
1,718.70
592.39
1,126.31
176,591.13
235
1,718.70
588.64
1,130.06
175,461.07
236
1,718.70
584.87
1,133.83
174,327.24
237
1,718.70
581.09
1,137.61
173,189.63
238
1,718.70
577.30
1,141.40
172,048.23
239
1,718.70
573.49
1,145.21
170,903.02
240
1,718.70
569.68
1,149.02
169,754.00
241
1,718.70
565.85
1,152.85
168,601.15
242
1,718.70
562.00
1,156.70
167,444.45
243
1,718.70
558.15
1,160.55
166,283.90
244
1,718.70
554.28
1,164.42
165,119.48
245
1,718.70
550.40
1,168.30
163,951.18
246
1,718.70
546.50
1,172.20
162,778.98
247
1,718.70
542.60
1,176.10
161,602.88
248
1,718.70
538.68
1,180.02
160,422.85
249
1,718.70
534.74
1,183.96
159,238.90
250
1,718.70
530.80
1,187.90
158,050.99
251
1,718.70
526.84
1,191.86
156,859.13
252
1,718.70
522.86
1,195.84
155,663.29
253
1,718.70
518.88
1,199.82
154,463.47
254
1,718.70
514.88
1,203.82
153,259.65
255
1,718.70
510.87
1,207.83
152,051.82
256
1,718.70
506.84
1,211.86
150,839.96
257
1,718.70
502.80
1,215.90
149,624.06
258
1,718.70
498.75
1,219.95
148,404.10
259
1,718.70
494.68
1,224.02
147,180.08
260
1,718.70
490.60
1,228.10
145,951.98
261
1,718.70
486.51
1,232.19
144,719.79
262
1,718.70
482.40
1,236.30
143,483.49
263
1,718.70
478.28
1,240.42
142,243.07
264
1,718.70
474.14
1,244.56
140,998.51
265
1,718.70
470.00
1,248.70
139,749.81
266
1,718.70
465.83
1,252.87
138,496.94
267
1,718.70
461.66
1,257.04
137,239.89
268
1,718.70
457.47
1,261.23
135,978.66
269
1,718.70
453.26
1,265.44
134,713.22
270
1,718.70
449.04
1,269.66
133,443.57
271
1,718.70
444.81
1,273.89
132,169.68
272
1,718.70
440.57
1,278.13
130,891.54
273
1,718.70
436.31
1,282.39
129,609.15
274
1,718.70
432.03
1,286.67
128,322.48
275
1,718.70
427.74
1,290.96
127,031.52
276
1,718.70
423.44
1,295.26
125,736.26
277
1,718.70
419.12
1,299.58
124,436.68
278
1,718.70
414.79
1,303.91
123,132.77
279
1,718.70
410.44
1,308.26
121,824.51
280
1,718.70
406.08
1,312.62
120,511.89
281
1,718.70
401.71
1,316.99
119,194.90
282
1,718.70
397.32
1,321.38
117,873.52
283
1,718.70
392.91
1,325.79
116,547.73
284
1,718.70
388.49
1,330.21
115,217.52
285
1,718.70
384.06
1,334.64
113,882.88
286
1,718.70
379.61
1,339.09
112,543.79
287
1,718.70
375.15
1,343.55
111,200.24
288
1,718.70
370.67
1,348.03
109,852.20
289
1,718.70
366.17
1,352.53
108,499.68
290
1,718.70
361.67
1,357.03
107,142.64
291
1,718.70
357.14
1,361.56
105,781.08
292
1,718.70
352.60
1,366.10
104,414.99
293
1,718.70
348.05
1,370.65
103,044.34
294
1,718.70
343.48
1,375.22
101,669.12
295
1,718.70
338.90
1,379.80
100,289.32
296
1,718.70
334.30
1,384.40
98,904.91
297
1,718.70
329.68
1,389.02
97,515.90
298
1,718.70
325.05
1,393.65
96,122.25
299
1,718.70
320.41
1,398.29
94,723.96
300
1,718.70
315.75
1,402.95
93,321.00
301
1,718.70
311.07
1,407.63
91,913.37
302
1,718.70
306.38
1,412.32
90,501.05
303
1,718.70
301.67
1,417.03
89,084.02
304
1,718.70
296.95
1,421.75
87,662.27
305
1,718.70
292.21
1,426.49
86,235.78
306
1,718.70
287.45
1,431.25
84,804.53
307
1,718.70
282.68
1,436.02
83,368.51
308
1,718.70
277.90
1,440.80
81,927.71
309
1,718.70
273.09
1,445.61
80,482.10
310
1,718.70
268.27
1,450.43
79,031.67
311
1,718.70
263.44
1,455.26
77,576.41
312
1,718.70
258.59
1,460.11
76,116.30
313
1,718.70
253.72
1,464.98
74,651.32
314
1,718.70
248.84
1,469.86
73,181.46
315
1,718.70
243.94
1,474.76
71,706.70
316
1,718.70
239.02
1,479.68
70,227.02
317
1,718.70
234.09
1,484.61
68,742.41
318
1,718.70
229.14
1,489.56
67,252.85
319
1,718.70
224.18
1,494.52
65,758.33
320
1,718.70
219.19
1,499.51
64,258.82
321
1,718.70
214.20
1,504.50
62,754.32
322
1,718.70
209.18
1,509.52
61,244.80
323
1,718.70
204.15
1,514.55
59,730.25
324
1,718.70
199.10
1,519.60
58,210.65
325
1,718.70
194.04
1,524.66
56,685.98
326
1,718.70
188.95
1,529.75
55,156.24
327
1,718.70
183.85
1,534.85
53,621.39
328
1,718.70
178.74
1,539.96
52,081.43
329
1,718.70
173.60
1,545.10
50,536.33
330
1,718.70
168.45
1,550.25
48,986.09
331
1,718.70
163.29
1,555.41
47,430.67
332
1,718.70
158.10
1,560.60
45,870.08
333
1,718.70
152.90
1,565.80
44,304.28
334
1,718.70
147.68
1,571.02
42,733.26
335
1,718.70
142.44
1,576.26
41,157.00
336
1,718.70
137.19
1,581.51
39,575.49
337
1,718.70
131.92
1,586.78
37,988.71
338
1,718.70
126.63
1,592.07
36,396.64
339
1,718.70
121.32
1,597.38
34,799.26
340
1,718.70
116.00
1,602.70
33,196.56
341
1,718.70
110.66
1,608.04
31,588.51
342
1,718.70
105.30
1,613.40
29,975.11
343
1,718.70
99.92
1,618.78
28,356.33
344
1,718.70
94.52
1,624.18
26,732.15
345
1,718.70
89.11
1,629.59
25,102.55
346
1,718.70
83.68
1,635.02
23,467.53
347
1,718.70
78.23
1,640.47
21,827.05
348
1,718.70
72.76
1,645.94
20,181.11
349
1,718.70
67.27
1,651.43
18,529.68
350
1,718.70
61.77
1,656.93
16,872.75
351
1,718.70
56.24
1,662.46
15,210.29
352
1,718.70
50.70
1,668.00
13,542.29
353
1,718.70
45.14
1,673.56
11,868.73
354
1,718.70
39.56
1,679.14
10,189.59
355
1,718.70
33.97
1,684.73
8,504.86
356
1,718.70
28.35
1,690.35
6,814.51
357
1,718.70
22.72
1,695.98
5,118.52
358
1,718.70
17.06
1,701.64
3,416.89
359
1,718.70
11.39
1,707.31
1,709.58
360
1,715.27
5.70
1,709.58
0.00
Totals
618,728.57
258,728.57
360,000.00

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