Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,518.85  
 

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
1,518.85
900.64
618.22
359,635.79
2
1,518.85
899.09
619.76
359,016.02
3
1,518.85
897.54
621.31
358,394.71
4
1,518.85
895.99
622.86
357,771.85
5
1,518.85
894.43
624.42
357,147.43
6
1,518.85
892.87
625.98
356,521.45
7
1,518.85
891.30
627.55
355,893.90
8
1,518.85
889.73
629.12
355,264.79
9
1,518.85
888.16
630.69
354,634.10
10
1,518.85
886.59
632.26
354,001.84
11
1,518.85
885.00
633.85
353,367.99
12
1,518.85
883.42
635.43
352,732.56
13
1,518.85
881.83
637.02
352,095.54
14
1,518.85
880.24
638.61
351,456.93
15
1,518.85
878.64
640.21
350,816.72
16
1,518.85
877.04
641.81
350,174.91
17
1,518.85
875.44
643.41
349,531.50
18
1,518.85
873.83
645.02
348,886.48
19
1,518.85
872.22
646.63
348,239.85
20
1,518.85
870.60
648.25
347,591.60
21
1,518.85
868.98
649.87
346,941.72
22
1,518.85
867.35
651.50
346,290.23
23
1,518.85
865.73
653.12
345,637.10
24
1,518.85
864.09
654.76
344,982.35
25
1,518.85
862.46
656.39
344,325.95
26
1,518.85
860.81
658.04
343,667.92
27
1,518.85
859.17
659.68
343,008.24
28
1,518.85
857.52
661.33
342,346.91
29
1,518.85
855.87
662.98
341,683.93
30
1,518.85
854.21
664.64
341,019.29
31
1,518.85
852.55
666.30
340,352.98
32
1,518.85
850.88
667.97
339,685.02
33
1,518.85
849.21
669.64
339,015.38
34
1,518.85
847.54
671.31
338,344.07
35
1,518.85
845.86
672.99
337,671.08
36
1,518.85
844.18
674.67
336,996.41
37
1,518.85
842.49
676.36
336,320.05
38
1,518.85
840.80
678.05
335,642.00
39
1,518.85
839.10
679.75
334,962.25
40
1,518.85
837.41
681.44
334,280.81
41
1,518.85
835.70
683.15
333,597.66
42
1,518.85
833.99
684.86
332,912.80
43
1,518.85
832.28
686.57
332,226.24
44
1,518.85
830.57
688.28
331,537.95
45
1,518.85
828.84
690.01
330,847.95
46
1,518.85
827.12
691.73
330,156.22
47
1,518.85
825.39
693.46
329,462.76
48
1,518.85
823.66
695.19
328,767.56
49
1,518.85
821.92
696.93
328,070.63
50
1,518.85
820.18
698.67
327,371.96
51
1,518.85
818.43
700.42
326,671.54
52
1,518.85
816.68
702.17
325,969.37
53
1,518.85
814.92
703.93
325,265.44
54
1,518.85
813.16
705.69
324,559.75
55
1,518.85
811.40
707.45
323,852.30
56
1,518.85
809.63
709.22
323,143.08
57
1,518.85
807.86
710.99
322,432.09
58
1,518.85
806.08
712.77
321,719.32
59
1,518.85
804.30
714.55
321,004.77
60
1,518.85
802.51
716.34
320,288.43
61
1,518.85
800.72
718.13
319,570.30
62
1,518.85
798.93
719.92
318,850.38
63
1,518.85
797.13
721.72
318,128.66
64
1,518.85
795.32
723.53
317,405.13
65
1,518.85
793.51
725.34
316,679.79
66
1,518.85
791.70
727.15
315,952.64
67
1,518.85
789.88
728.97
315,223.67
68
1,518.85
788.06
730.79
314,492.88
69
1,518.85
786.23
732.62
313,760.26
70
1,518.85
784.40
734.45
313,025.81
71
1,518.85
782.56
736.29
312,289.53
72
1,518.85
780.72
738.13
311,551.40
73
1,518.85
778.88
739.97
310,811.43
74
1,518.85
777.03
741.82
310,069.61
75
1,518.85
775.17
743.68
309,325.93
76
1,518.85
773.31
745.54
308,580.40
77
1,518.85
771.45
747.40
307,833.00
78
1,518.85
769.58
749.27
307,083.73
79
1,518.85
767.71
751.14
306,332.59
80
1,518.85
765.83
753.02
305,579.57
81
1,518.85
763.95
754.90
304,824.67
82
1,518.85
762.06
756.79
304,067.88
83
1,518.85
760.17
758.68
303,309.20
84
1,518.85
758.27
760.58
302,548.62
85
1,518.85
756.37
762.48
301,786.15
86
1,518.85
754.47
764.38
301,021.76
87
1,518.85
752.55
766.30
300,255.47
88
1,518.85
750.64
768.21
299,487.25
89
1,518.85
748.72
770.13
298,717.12
90
1,518.85
746.79
772.06
297,945.07
91
1,518.85
744.86
773.99
297,171.08
92
1,518.85
742.93
775.92
296,395.16
93
1,518.85
740.99
777.86
295,617.29
94
1,518.85
739.04
779.81
294,837.49
95
1,518.85
737.09
781.76
294,055.73
96
1,518.85
735.14
783.71
293,272.02
97
1,518.85
733.18
785.67
292,486.35
98
1,518.85
731.22
787.63
291,698.72
99
1,518.85
729.25
789.60
290,909.11
100
1,518.85
727.27
791.58
290,117.54
101
1,518.85
725.29
793.56
289,323.98
102
1,518.85
723.31
795.54
288,528.44
103
1,518.85
721.32
797.53
287,730.91
104
1,518.85
719.33
799.52
286,931.39
105
1,518.85
717.33
801.52
286,129.87
106
1,518.85
715.32
803.53
285,326.34
107
1,518.85
713.32
805.53
284,520.81
108
1,518.85
711.30
807.55
283,713.26
109
1,518.85
709.28
809.57
282,903.69
110
1,518.85
707.26
811.59
282,092.10
111
1,518.85
705.23
813.62
281,278.48
112
1,518.85
703.20
815.65
280,462.83
113
1,518.85
701.16
817.69
279,645.13
114
1,518.85
699.11
819.74
278,825.40
115
1,518.85
697.06
821.79
278,003.61
116
1,518.85
695.01
823.84
277,179.77
117
1,518.85
692.95
825.90
276,353.87
118
1,518.85
690.88
827.97
275,525.90
119
1,518.85
688.81
830.04
274,695.87
120
1,518.85
686.74
832.11
273,863.76
121
1,518.85
684.66
834.19
273,029.57
122
1,518.85
682.57
836.28
272,193.29
123
1,518.85
680.48
838.37
271,354.93
124
1,518.85
678.39
840.46
270,514.46
125
1,518.85
676.29
842.56
269,671.90
126
1,518.85
674.18
844.67
268,827.23
127
1,518.85
672.07
846.78
267,980.45
128
1,518.85
669.95
848.90
267,131.55
129
1,518.85
667.83
851.02
266,280.53
130
1,518.85
665.70
853.15
265,427.38
131
1,518.85
663.57
855.28
264,572.10
132
1,518.85
661.43
857.42
263,714.68
133
1,518.85
659.29
859.56
262,855.11
134
1,518.85
657.14
861.71
261,993.40
135
1,518.85
654.98
863.87
261,129.53
136
1,518.85
652.82
866.03
260,263.51
137
1,518.85
650.66
868.19
259,395.32
138
1,518.85
648.49
870.36
258,524.96
139
1,518.85
646.31
872.54
257,652.42
140
1,518.85
644.13
874.72
256,777.70
141
1,518.85
641.94
876.91
255,900.79
142
1,518.85
639.75
879.10
255,021.70
143
1,518.85
637.55
881.30
254,140.40
144
1,518.85
635.35
883.50
253,256.90
145
1,518.85
633.14
885.71
252,371.19
146
1,518.85
630.93
887.92
251,483.27
147
1,518.85
628.71
890.14
250,593.13
148
1,518.85
626.48
892.37
249,700.76
149
1,518.85
624.25
894.60
248,806.16
150
1,518.85
622.02
896.83
247,909.33
151
1,518.85
619.77
899.08
247,010.25
152
1,518.85
617.53
901.32
246,108.93
153
1,518.85
615.27
903.58
245,205.35
154
1,518.85
613.01
905.84
244,299.51
155
1,518.85
610.75
908.10
243,391.41
156
1,518.85
608.48
910.37
242,481.04
157
1,518.85
606.20
912.65
241,568.39
158
1,518.85
603.92
914.93
240,653.46
159
1,518.85
601.63
917.22
239,736.25
160
1,518.85
599.34
919.51
238,816.74
161
1,518.85
597.04
921.81
237,894.93
162
1,518.85
594.74
924.11
236,970.82
163
1,518.85
592.43
926.42
236,044.39
164
1,518.85
590.11
928.74
235,115.66
165
1,518.85
587.79
931.06
234,184.60
166
1,518.85
585.46
933.39
233,251.21
167
1,518.85
583.13
935.72
232,315.48
168
1,518.85
580.79
938.06
231,377.42
169
1,518.85
578.44
940.41
230,437.02
170
1,518.85
576.09
942.76
229,494.26
171
1,518.85
573.74
945.11
228,549.15
172
1,518.85
571.37
947.48
227,601.67
173
1,518.85
569.00
949.85
226,651.82
174
1,518.85
566.63
952.22
225,699.60
175
1,518.85
564.25
954.60
224,745.00
176
1,518.85
561.86
956.99
223,788.01
177
1,518.85
559.47
959.38
222,828.63
178
1,518.85
557.07
961.78
221,866.85
179
1,518.85
554.67
964.18
220,902.67
180
1,518.85
552.26
966.59
219,936.08
181
1,518.85
549.84
969.01
218,967.07
182
1,518.85
547.42
971.43
217,995.64
183
1,518.85
544.99
973.86
217,021.78
184
1,518.85
542.55
976.30
216,045.48
185
1,518.85
540.11
978.74
215,066.74
186
1,518.85
537.67
981.18
214,085.56
187
1,518.85
535.21
983.64
213,101.92
188
1,518.85
532.75
986.10
212,115.83
189
1,518.85
530.29
988.56
211,127.27
190
1,518.85
527.82
991.03
210,136.24
191
1,518.85
525.34
993.51
209,142.73
192
1,518.85
522.86
995.99
208,146.73
193
1,518.85
520.37
998.48
207,148.25
194
1,518.85
517.87
1,000.98
206,147.27
195
1,518.85
515.37
1,003.48
205,143.79
196
1,518.85
512.86
1,005.99
204,137.80
197
1,518.85
510.34
1,008.51
203,129.29
198
1,518.85
507.82
1,011.03
202,118.27
199
1,518.85
505.30
1,013.55
201,104.71
200
1,518.85
502.76
1,016.09
200,088.62
201
1,518.85
500.22
1,018.63
199,070.00
202
1,518.85
497.67
1,021.18
198,048.82
203
1,518.85
495.12
1,023.73
197,025.09
204
1,518.85
492.56
1,026.29
195,998.81
205
1,518.85
490.00
1,028.85
194,969.95
206
1,518.85
487.42
1,031.43
193,938.53
207
1,518.85
484.85
1,034.00
192,904.52
208
1,518.85
482.26
1,036.59
191,867.94
209
1,518.85
479.67
1,039.18
190,828.76
210
1,518.85
477.07
1,041.78
189,786.98
211
1,518.85
474.47
1,044.38
188,742.59
212
1,518.85
471.86
1,046.99
187,695.60
213
1,518.85
469.24
1,049.61
186,645.99
214
1,518.85
466.61
1,052.24
185,593.76
215
1,518.85
463.98
1,054.87
184,538.89
216
1,518.85
461.35
1,057.50
183,481.39
217
1,518.85
458.70
1,060.15
182,421.24
218
1,518.85
456.05
1,062.80
181,358.44
219
1,518.85
453.40
1,065.45
180,292.99
220
1,518.85
450.73
1,068.12
179,224.87
221
1,518.85
448.06
1,070.79
178,154.08
222
1,518.85
445.39
1,073.46
177,080.62
223
1,518.85
442.70
1,076.15
176,004.47
224
1,518.85
440.01
1,078.84
174,925.63
225
1,518.85
437.31
1,081.54
173,844.10
226
1,518.85
434.61
1,084.24
172,759.86
227
1,518.85
431.90
1,086.95
171,672.91
228
1,518.85
429.18
1,089.67
170,583.24
229
1,518.85
426.46
1,092.39
169,490.85
230
1,518.85
423.73
1,095.12
168,395.72
231
1,518.85
420.99
1,097.86
167,297.86
232
1,518.85
418.24
1,100.61
166,197.26
233
1,518.85
415.49
1,103.36
165,093.90
234
1,518.85
412.73
1,106.12
163,987.79
235
1,518.85
409.97
1,108.88
162,878.90
236
1,518.85
407.20
1,111.65
161,767.25
237
1,518.85
404.42
1,114.43
160,652.82
238
1,518.85
401.63
1,117.22
159,535.60
239
1,518.85
398.84
1,120.01
158,415.59
240
1,518.85
396.04
1,122.81
157,292.78
241
1,518.85
393.23
1,125.62
156,167.16
242
1,518.85
390.42
1,128.43
155,038.73
243
1,518.85
387.60
1,131.25
153,907.48
244
1,518.85
384.77
1,134.08
152,773.40
245
1,518.85
381.93
1,136.92
151,636.48
246
1,518.85
379.09
1,139.76
150,496.72
247
1,518.85
376.24
1,142.61
149,354.11
248
1,518.85
373.39
1,145.46
148,208.65
249
1,518.85
370.52
1,148.33
147,060.32
250
1,518.85
367.65
1,151.20
145,909.12
251
1,518.85
364.77
1,154.08
144,755.04
252
1,518.85
361.89
1,156.96
143,598.08
253
1,518.85
359.00
1,159.85
142,438.23
254
1,518.85
356.10
1,162.75
141,275.47
255
1,518.85
353.19
1,165.66
140,109.81
256
1,518.85
350.27
1,168.58
138,941.23
257
1,518.85
347.35
1,171.50
137,769.74
258
1,518.85
344.42
1,174.43
136,595.31
259
1,518.85
341.49
1,177.36
135,417.95
260
1,518.85
338.54
1,180.31
134,237.64
261
1,518.85
335.59
1,183.26
133,054.39
262
1,518.85
332.64
1,186.21
131,868.17
263
1,518.85
329.67
1,189.18
130,679.00
264
1,518.85
326.70
1,192.15
129,486.84
265
1,518.85
323.72
1,195.13
128,291.71
266
1,518.85
320.73
1,198.12
127,093.59
267
1,518.85
317.73
1,201.12
125,892.47
268
1,518.85
314.73
1,204.12
124,688.35
269
1,518.85
311.72
1,207.13
123,481.23
270
1,518.85
308.70
1,210.15
122,271.08
271
1,518.85
305.68
1,213.17
121,057.91
272
1,518.85
302.64
1,216.21
119,841.70
273
1,518.85
299.60
1,219.25
118,622.45
274
1,518.85
296.56
1,222.29
117,400.16
275
1,518.85
293.50
1,225.35
116,174.81
276
1,518.85
290.44
1,228.41
114,946.40
277
1,518.85
287.37
1,231.48
113,714.91
278
1,518.85
284.29
1,234.56
112,480.35
279
1,518.85
281.20
1,237.65
111,242.70
280
1,518.85
278.11
1,240.74
110,001.96
281
1,518.85
275.00
1,243.85
108,758.11
282
1,518.85
271.90
1,246.95
107,511.16
283
1,518.85
268.78
1,250.07
106,261.09
284
1,518.85
265.65
1,253.20
105,007.89
285
1,518.85
262.52
1,256.33
103,751.56
286
1,518.85
259.38
1,259.47
102,492.09
287
1,518.85
256.23
1,262.62
101,229.47
288
1,518.85
253.07
1,265.78
99,963.69
289
1,518.85
249.91
1,268.94
98,694.75
290
1,518.85
246.74
1,272.11
97,422.64
291
1,518.85
243.56
1,275.29
96,147.35
292
1,518.85
240.37
1,278.48
94,868.86
293
1,518.85
237.17
1,281.68
93,587.19
294
1,518.85
233.97
1,284.88
92,302.30
295
1,518.85
230.76
1,288.09
91,014.21
296
1,518.85
227.54
1,291.31
89,722.90
297
1,518.85
224.31
1,294.54
88,428.35
298
1,518.85
221.07
1,297.78
87,130.57
299
1,518.85
217.83
1,301.02
85,829.55
300
1,518.85
214.57
1,304.28
84,525.27
301
1,518.85
211.31
1,307.54
83,217.74
302
1,518.85
208.04
1,310.81
81,906.93
303
1,518.85
204.77
1,314.08
80,592.85
304
1,518.85
201.48
1,317.37
79,275.48
305
1,518.85
198.19
1,320.66
77,954.82
306
1,518.85
194.89
1,323.96
76,630.86
307
1,518.85
191.58
1,327.27
75,303.58
308
1,518.85
188.26
1,330.59
73,972.99
309
1,518.85
184.93
1,333.92
72,639.07
310
1,518.85
181.60
1,337.25
71,301.82
311
1,518.85
178.25
1,340.60
69,961.23
312
1,518.85
174.90
1,343.95
68,617.28
313
1,518.85
171.54
1,347.31
67,269.97
314
1,518.85
168.17
1,350.68
65,919.30
315
1,518.85
164.80
1,354.05
64,565.25
316
1,518.85
161.41
1,357.44
63,207.81
317
1,518.85
158.02
1,360.83
61,846.98
318
1,518.85
154.62
1,364.23
60,482.75
319
1,518.85
151.21
1,367.64
59,115.10
320
1,518.85
147.79
1,371.06
57,744.04
321
1,518.85
144.36
1,374.49
56,369.55
322
1,518.85
140.92
1,377.93
54,991.63
323
1,518.85
137.48
1,381.37
53,610.25
324
1,518.85
134.03
1,384.82
52,225.43
325
1,518.85
130.56
1,388.29
50,837.14
326
1,518.85
127.09
1,391.76
49,445.39
327
1,518.85
123.61
1,395.24
48,050.15
328
1,518.85
120.13
1,398.72
46,651.43
329
1,518.85
116.63
1,402.22
45,249.20
330
1,518.85
113.12
1,405.73
43,843.48
331
1,518.85
109.61
1,409.24
42,434.24
332
1,518.85
106.09
1,412.76
41,021.47
333
1,518.85
102.55
1,416.30
39,605.17
334
1,518.85
99.01
1,419.84
38,185.34
335
1,518.85
95.46
1,423.39
36,761.95
336
1,518.85
91.90
1,426.95
35,335.01
337
1,518.85
88.34
1,430.51
33,904.49
338
1,518.85
84.76
1,434.09
32,470.40
339
1,518.85
81.18
1,437.67
31,032.73
340
1,518.85
77.58
1,441.27
29,591.46
341
1,518.85
73.98
1,444.87
28,146.59
342
1,518.85
70.37
1,448.48
26,698.11
343
1,518.85
66.75
1,452.10
25,246.00
344
1,518.85
63.12
1,455.73
23,790.27
345
1,518.85
59.48
1,459.37
22,330.89
346
1,518.85
55.83
1,463.02
20,867.87
347
1,518.85
52.17
1,466.68
19,401.19
348
1,518.85
48.50
1,470.35
17,930.84
349
1,518.85
44.83
1,474.02
16,456.82
350
1,518.85
41.14
1,477.71
14,979.11
351
1,518.85
37.45
1,481.40
13,497.71
352
1,518.85
33.74
1,485.11
12,012.60
353
1,518.85
30.03
1,488.82
10,523.79
354
1,518.85
26.31
1,492.54
9,031.25
355
1,518.85
22.58
1,496.27
7,534.97
356
1,518.85
18.84
1,500.01
6,034.96
357
1,518.85
15.09
1,503.76
4,531.20
358
1,518.85
11.33
1,507.52
3,023.68
359
1,518.85
7.56
1,511.29
1,512.39
360
1,516.17
3.78
1,512.39
0.00
Totals
546,783.32
186,529.32
360,254.00

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