Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,020.38  
 

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
2,020.38
1,616.08
404.30
360,395.70
2
2,020.38
1,614.27
406.11
359,989.60
3
2,020.38
1,612.45
407.93
359,581.67
4
2,020.38
1,610.63
409.75
359,171.92
5
2,020.38
1,608.79
411.59
358,760.33
6
2,020.38
1,606.95
413.43
358,346.89
7
2,020.38
1,605.10
415.28
357,931.61
8
2,020.38
1,603.24
417.14
357,514.46
9
2,020.38
1,601.37
419.01
357,095.45
10
2,020.38
1,599.49
420.89
356,674.56
11
2,020.38
1,597.60
422.78
356,251.79
12
2,020.38
1,595.71
424.67
355,827.12
13
2,020.38
1,593.81
426.57
355,400.55
14
2,020.38
1,591.90
428.48
354,972.06
15
2,020.38
1,589.98
430.40
354,541.66
16
2,020.38
1,588.05
432.33
354,109.33
17
2,020.38
1,586.11
434.27
353,675.07
18
2,020.38
1,584.17
436.21
353,238.86
19
2,020.38
1,582.22
438.16
352,800.69
20
2,020.38
1,580.25
440.13
352,360.57
21
2,020.38
1,578.28
442.10
351,918.47
22
2,020.38
1,576.30
444.08
351,474.39
23
2,020.38
1,574.31
446.07
351,028.32
24
2,020.38
1,572.31
448.07
350,580.26
25
2,020.38
1,570.31
450.07
350,130.19
26
2,020.38
1,568.29
452.09
349,678.10
27
2,020.38
1,566.27
454.11
349,223.98
28
2,020.38
1,564.23
456.15
348,767.84
29
2,020.38
1,562.19
458.19
348,309.64
30
2,020.38
1,560.14
460.24
347,849.40
31
2,020.38
1,558.08
462.30
347,387.10
32
2,020.38
1,556.00
464.38
346,922.72
33
2,020.38
1,553.92
466.46
346,456.27
34
2,020.38
1,551.84
468.54
345,987.72
35
2,020.38
1,549.74
470.64
345,517.08
36
2,020.38
1,547.63
472.75
345,044.33
37
2,020.38
1,545.51
474.87
344,569.46
38
2,020.38
1,543.38
477.00
344,092.46
39
2,020.38
1,541.25
479.13
343,613.33
40
2,020.38
1,539.10
481.28
343,132.05
41
2,020.38
1,536.95
483.43
342,648.62
42
2,020.38
1,534.78
485.60
342,163.02
43
2,020.38
1,532.61
487.77
341,675.24
44
2,020.38
1,530.42
489.96
341,185.28
45
2,020.38
1,528.23
492.15
340,693.13
46
2,020.38
1,526.02
494.36
340,198.77
47
2,020.38
1,523.81
496.57
339,702.20
48
2,020.38
1,521.58
498.80
339,203.40
49
2,020.38
1,519.35
501.03
338,702.37
50
2,020.38
1,517.10
503.28
338,199.09
51
2,020.38
1,514.85
505.53
337,693.56
52
2,020.38
1,512.59
507.79
337,185.77
53
2,020.38
1,510.31
510.07
336,675.70
54
2,020.38
1,508.03
512.35
336,163.35
55
2,020.38
1,505.73
514.65
335,648.70
56
2,020.38
1,503.43
516.95
335,131.74
57
2,020.38
1,501.11
519.27
334,612.47
58
2,020.38
1,498.79
521.59
334,090.88
59
2,020.38
1,496.45
523.93
333,566.95
60
2,020.38
1,494.10
526.28
333,040.67
61
2,020.38
1,491.74
528.64
332,512.04
62
2,020.38
1,489.38
531.00
331,981.03
63
2,020.38
1,487.00
533.38
331,447.65
64
2,020.38
1,484.61
535.77
330,911.88
65
2,020.38
1,482.21
538.17
330,373.71
66
2,020.38
1,479.80
540.58
329,833.13
67
2,020.38
1,477.38
543.00
329,290.13
68
2,020.38
1,474.95
545.43
328,744.69
69
2,020.38
1,472.50
547.88
328,196.81
70
2,020.38
1,470.05
550.33
327,646.48
71
2,020.38
1,467.58
552.80
327,093.68
72
2,020.38
1,465.11
555.27
326,538.41
73
2,020.38
1,462.62
557.76
325,980.65
74
2,020.38
1,460.12
560.26
325,420.39
75
2,020.38
1,457.61
562.77
324,857.63
76
2,020.38
1,455.09
565.29
324,292.34
77
2,020.38
1,452.56
567.82
323,724.52
78
2,020.38
1,450.02
570.36
323,154.15
79
2,020.38
1,447.46
572.92
322,581.23
80
2,020.38
1,444.90
575.48
322,005.75
81
2,020.38
1,442.32
578.06
321,427.69
82
2,020.38
1,439.73
580.65
320,847.03
83
2,020.38
1,437.13
583.25
320,263.78
84
2,020.38
1,434.51
585.87
319,677.92
85
2,020.38
1,431.89
588.49
319,089.43
86
2,020.38
1,429.25
591.13
318,498.30
87
2,020.38
1,426.61
593.77
317,904.53
88
2,020.38
1,423.95
596.43
317,308.10
89
2,020.38
1,421.28
599.10
316,708.99
90
2,020.38
1,418.59
601.79
316,107.20
91
2,020.38
1,415.90
604.48
315,502.72
92
2,020.38
1,413.19
607.19
314,895.53
93
2,020.38
1,410.47
609.91
314,285.62
94
2,020.38
1,407.74
612.64
313,672.98
95
2,020.38
1,404.99
615.39
313,057.59
96
2,020.38
1,402.24
618.14
312,439.45
97
2,020.38
1,399.47
620.91
311,818.54
98
2,020.38
1,396.69
623.69
311,194.84
99
2,020.38
1,393.89
626.49
310,568.36
100
2,020.38
1,391.09
629.29
309,939.07
101
2,020.38
1,388.27
632.11
309,306.95
102
2,020.38
1,385.44
634.94
308,672.01
103
2,020.38
1,382.59
637.79
308,034.23
104
2,020.38
1,379.74
640.64
307,393.58
105
2,020.38
1,376.87
643.51
306,750.07
106
2,020.38
1,373.98
646.40
306,103.67
107
2,020.38
1,371.09
649.29
305,454.38
108
2,020.38
1,368.18
652.20
304,802.18
109
2,020.38
1,365.26
655.12
304,147.06
110
2,020.38
1,362.33
658.05
303,489.01
111
2,020.38
1,359.38
661.00
302,828.01
112
2,020.38
1,356.42
663.96
302,164.04
113
2,020.38
1,353.44
666.94
301,497.11
114
2,020.38
1,350.46
669.92
300,827.18
115
2,020.38
1,347.46
672.92
300,154.26
116
2,020.38
1,344.44
675.94
299,478.32
117
2,020.38
1,341.41
678.97
298,799.35
118
2,020.38
1,338.37
682.01
298,117.34
119
2,020.38
1,335.32
685.06
297,432.28
120
2,020.38
1,332.25
688.13
296,744.15
121
2,020.38
1,329.17
691.21
296,052.94
122
2,020.38
1,326.07
694.31
295,358.63
123
2,020.38
1,322.96
697.42
294,661.21
124
2,020.38
1,319.84
700.54
293,960.66
125
2,020.38
1,316.70
703.68
293,256.98
126
2,020.38
1,313.55
706.83
292,550.15
127
2,020.38
1,310.38
710.00
291,840.15
128
2,020.38
1,307.20
713.18
291,126.97
129
2,020.38
1,304.01
716.37
290,410.60
130
2,020.38
1,300.80
719.58
289,691.02
131
2,020.38
1,297.57
722.81
288,968.21
132
2,020.38
1,294.34
726.04
288,242.17
133
2,020.38
1,291.08
729.30
287,512.87
134
2,020.38
1,287.82
732.56
286,780.31
135
2,020.38
1,284.54
735.84
286,044.47
136
2,020.38
1,281.24
739.14
285,305.33
137
2,020.38
1,277.93
742.45
284,562.88
138
2,020.38
1,274.60
745.78
283,817.10
139
2,020.38
1,271.26
749.12
283,067.99
140
2,020.38
1,267.91
752.47
282,315.51
141
2,020.38
1,264.54
755.84
281,559.67
142
2,020.38
1,261.15
759.23
280,800.45
143
2,020.38
1,257.75
762.63
280,037.82
144
2,020.38
1,254.34
766.04
279,271.77
145
2,020.38
1,250.90
769.48
278,502.30
146
2,020.38
1,247.46
772.92
277,729.38
147
2,020.38
1,244.00
776.38
276,952.99
148
2,020.38
1,240.52
779.86
276,173.13
149
2,020.38
1,237.03
783.35
275,389.78
150
2,020.38
1,233.52
786.86
274,602.91
151
2,020.38
1,229.99
790.39
273,812.53
152
2,020.38
1,226.45
793.93
273,018.60
153
2,020.38
1,222.90
797.48
272,221.11
154
2,020.38
1,219.32
801.06
271,420.06
155
2,020.38
1,215.74
804.64
270,615.41
156
2,020.38
1,212.13
808.25
269,807.16
157
2,020.38
1,208.51
811.87
268,995.30
158
2,020.38
1,204.87
815.51
268,179.79
159
2,020.38
1,201.22
819.16
267,360.63
160
2,020.38
1,197.55
822.83
266,537.81
161
2,020.38
1,193.87
826.51
265,711.29
162
2,020.38
1,190.17
830.21
264,881.08
163
2,020.38
1,186.45
833.93
264,047.14
164
2,020.38
1,182.71
837.67
263,209.48
165
2,020.38
1,178.96
841.42
262,368.05
166
2,020.38
1,175.19
845.19
261,522.86
167
2,020.38
1,171.40
848.98
260,673.89
168
2,020.38
1,167.60
852.78
259,821.11
169
2,020.38
1,163.78
856.60
258,964.51
170
2,020.38
1,159.95
860.43
258,104.08
171
2,020.38
1,156.09
864.29
257,239.79
172
2,020.38
1,152.22
868.16
256,371.63
173
2,020.38
1,148.33
872.05
255,499.58
174
2,020.38
1,144.43
875.95
254,623.63
175
2,020.38
1,140.50
879.88
253,743.75
176
2,020.38
1,136.56
883.82
252,859.93
177
2,020.38
1,132.60
887.78
251,972.15
178
2,020.38
1,128.63
891.75
251,080.39
179
2,020.38
1,124.63
895.75
250,184.65
180
2,020.38
1,120.62
899.76
249,284.88
181
2,020.38
1,116.59
903.79
248,381.09
182
2,020.38
1,112.54
907.84
247,473.25
183
2,020.38
1,108.47
911.91
246,561.35
184
2,020.38
1,104.39
915.99
245,645.36
185
2,020.38
1,100.29
920.09
244,725.26
186
2,020.38
1,096.17
924.21
243,801.05
187
2,020.38
1,092.03
928.35
242,872.69
188
2,020.38
1,087.87
932.51
241,940.18
189
2,020.38
1,083.69
936.69
241,003.49
190
2,020.38
1,079.49
940.89
240,062.61
191
2,020.38
1,075.28
945.10
239,117.51
192
2,020.38
1,071.05
949.33
238,168.17
193
2,020.38
1,066.79
953.59
237,214.59
194
2,020.38
1,062.52
957.86
236,256.73
195
2,020.38
1,058.23
962.15
235,294.59
196
2,020.38
1,053.92
966.46
234,328.13
197
2,020.38
1,049.59
970.79
233,357.34
198
2,020.38
1,045.25
975.13
232,382.21
199
2,020.38
1,040.88
979.50
231,402.71
200
2,020.38
1,036.49
983.89
230,418.82
201
2,020.38
1,032.08
988.30
229,430.53
202
2,020.38
1,027.66
992.72
228,437.80
203
2,020.38
1,023.21
997.17
227,440.63
204
2,020.38
1,018.74
1,001.64
226,439.00
205
2,020.38
1,014.26
1,006.12
225,432.88
206
2,020.38
1,009.75
1,010.63
224,422.25
207
2,020.38
1,005.22
1,015.16
223,407.09
208
2,020.38
1,000.68
1,019.70
222,387.39
209
2,020.38
996.11
1,024.27
221,363.12
210
2,020.38
991.52
1,028.86
220,334.26
211
2,020.38
986.91
1,033.47
219,300.80
212
2,020.38
982.28
1,038.10
218,262.70
213
2,020.38
977.64
1,042.74
217,219.96
214
2,020.38
972.96
1,047.42
216,172.54
215
2,020.38
968.27
1,052.11
215,120.43
216
2,020.38
963.56
1,056.82
214,063.61
217
2,020.38
958.83
1,061.55
213,002.06
218
2,020.38
954.07
1,066.31
211,935.75
219
2,020.38
949.30
1,071.08
210,864.67
220
2,020.38
944.50
1,075.88
209,788.79
221
2,020.38
939.68
1,080.70
208,708.08
222
2,020.38
934.84
1,085.54
207,622.54
223
2,020.38
929.98
1,090.40
206,532.14
224
2,020.38
925.09
1,095.29
205,436.85
225
2,020.38
920.19
1,100.19
204,336.66
226
2,020.38
915.26
1,105.12
203,231.53
227
2,020.38
910.31
1,110.07
202,121.46
228
2,020.38
905.34
1,115.04
201,006.42
229
2,020.38
900.34
1,120.04
199,886.38
230
2,020.38
895.32
1,125.06
198,761.32
231
2,020.38
890.29
1,130.09
197,631.23
232
2,020.38
885.22
1,135.16
196,496.07
233
2,020.38
880.14
1,140.24
195,355.83
234
2,020.38
875.03
1,145.35
194,210.48
235
2,020.38
869.90
1,150.48
193,060.00
236
2,020.38
864.75
1,155.63
191,904.37
237
2,020.38
859.57
1,160.81
190,743.56
238
2,020.38
854.37
1,166.01
189,577.55
239
2,020.38
849.15
1,171.23
188,406.32
240
2,020.38
843.90
1,176.48
187,229.85
241
2,020.38
838.63
1,181.75
186,048.10
242
2,020.38
833.34
1,187.04
184,861.06
243
2,020.38
828.02
1,192.36
183,668.71
244
2,020.38
822.68
1,197.70
182,471.01
245
2,020.38
817.32
1,203.06
181,267.95
246
2,020.38
811.93
1,208.45
180,059.50
247
2,020.38
806.52
1,213.86
178,845.63
248
2,020.38
801.08
1,219.30
177,626.33
249
2,020.38
795.62
1,224.76
176,401.57
250
2,020.38
790.13
1,230.25
175,171.32
251
2,020.38
784.62
1,235.76
173,935.56
252
2,020.38
779.09
1,241.29
172,694.27
253
2,020.38
773.53
1,246.85
171,447.42
254
2,020.38
767.94
1,252.44
170,194.98
255
2,020.38
762.33
1,258.05
168,936.93
256
2,020.38
756.70
1,263.68
167,673.25
257
2,020.38
751.04
1,269.34
166,403.90
258
2,020.38
745.35
1,275.03
165,128.87
259
2,020.38
739.64
1,280.74
163,848.13
260
2,020.38
733.90
1,286.48
162,561.66
261
2,020.38
728.14
1,292.24
161,269.42
262
2,020.38
722.35
1,298.03
159,971.39
263
2,020.38
716.54
1,303.84
158,667.55
264
2,020.38
710.70
1,309.68
157,357.87
265
2,020.38
704.83
1,315.55
156,042.32
266
2,020.38
698.94
1,321.44
154,720.88
267
2,020.38
693.02
1,327.36
153,393.52
268
2,020.38
687.08
1,333.30
152,060.21
269
2,020.38
681.10
1,339.28
150,720.94
270
2,020.38
675.10
1,345.28
149,375.66
271
2,020.38
669.08
1,351.30
148,024.36
272
2,020.38
663.03
1,357.35
146,667.00
273
2,020.38
656.95
1,363.43
145,303.57
274
2,020.38
650.84
1,369.54
143,934.03
275
2,020.38
644.70
1,375.68
142,558.35
276
2,020.38
638.54
1,381.84
141,176.52
277
2,020.38
632.35
1,388.03
139,788.49
278
2,020.38
626.14
1,394.24
138,394.25
279
2,020.38
619.89
1,400.49
136,993.76
280
2,020.38
613.62
1,406.76
135,586.99
281
2,020.38
607.32
1,413.06
134,173.93
282
2,020.38
600.99
1,419.39
132,754.54
283
2,020.38
594.63
1,425.75
131,328.79
284
2,020.38
588.24
1,432.14
129,896.65
285
2,020.38
581.83
1,438.55
128,458.10
286
2,020.38
575.39
1,444.99
127,013.11
287
2,020.38
568.91
1,451.47
125,561.64
288
2,020.38
562.41
1,457.97
124,103.67
289
2,020.38
555.88
1,464.50
122,639.17
290
2,020.38
549.32
1,471.06
121,168.11
291
2,020.38
542.73
1,477.65
119,690.46
292
2,020.38
536.11
1,484.27
118,206.20
293
2,020.38
529.47
1,490.91
116,715.28
294
2,020.38
522.79
1,497.59
115,217.69
295
2,020.38
516.08
1,504.30
113,713.39
296
2,020.38
509.34
1,511.04
112,202.35
297
2,020.38
502.57
1,517.81
110,684.54
298
2,020.38
495.77
1,524.61
109,159.94
299
2,020.38
488.95
1,531.43
107,628.50
300
2,020.38
482.09
1,538.29
106,090.21
301
2,020.38
475.20
1,545.18
104,545.03
302
2,020.38
468.27
1,552.11
102,992.92
303
2,020.38
461.32
1,559.06
101,433.86
304
2,020.38
454.34
1,566.04
99,867.82
305
2,020.38
447.32
1,573.06
98,294.77
306
2,020.38
440.28
1,580.10
96,714.67
307
2,020.38
433.20
1,587.18
95,127.49
308
2,020.38
426.09
1,594.29
93,533.20
309
2,020.38
418.95
1,601.43
91,931.77
310
2,020.38
411.78
1,608.60
90,323.17
311
2,020.38
404.57
1,615.81
88,707.36
312
2,020.38
397.34
1,623.04
87,084.31
313
2,020.38
390.07
1,630.31
85,454.00
314
2,020.38
382.76
1,637.62
83,816.38
315
2,020.38
375.43
1,644.95
82,171.43
316
2,020.38
368.06
1,652.32
80,519.11
317
2,020.38
360.66
1,659.72
78,859.39
318
2,020.38
353.22
1,667.16
77,192.23
319
2,020.38
345.76
1,674.62
75,517.61
320
2,020.38
338.26
1,682.12
73,835.49
321
2,020.38
330.72
1,689.66
72,145.83
322
2,020.38
323.15
1,697.23
70,448.60
323
2,020.38
315.55
1,704.83
68,743.77
324
2,020.38
307.91
1,712.47
67,031.31
325
2,020.38
300.24
1,720.14
65,311.17
326
2,020.38
292.54
1,727.84
63,583.33
327
2,020.38
284.80
1,735.58
61,847.75
328
2,020.38
277.03
1,743.35
60,104.40
329
2,020.38
269.22
1,751.16
58,353.23
330
2,020.38
261.37
1,759.01
56,594.23
331
2,020.38
253.49
1,766.89
54,827.34
332
2,020.38
245.58
1,774.80
53,052.54
333
2,020.38
237.63
1,782.75
51,269.79
334
2,020.38
229.65
1,790.73
49,479.06
335
2,020.38
221.62
1,798.76
47,680.31
336
2,020.38
213.57
1,806.81
45,873.49
337
2,020.38
205.48
1,814.90
44,058.59
338
2,020.38
197.35
1,823.03
42,235.55
339
2,020.38
189.18
1,831.20
40,404.35
340
2,020.38
180.98
1,839.40
38,564.95
341
2,020.38
172.74
1,847.64
36,717.31
342
2,020.38
164.46
1,855.92
34,861.39
343
2,020.38
156.15
1,864.23
32,997.16
344
2,020.38
147.80
1,872.58
31,124.58
345
2,020.38
139.41
1,880.97
29,243.62
346
2,020.38
130.99
1,889.39
27,354.22
347
2,020.38
122.52
1,897.86
25,456.37
348
2,020.38
114.02
1,906.36
23,550.01
349
2,020.38
105.48
1,914.90
21,635.12
350
2,020.38
96.91
1,923.47
19,711.64
351
2,020.38
88.29
1,932.09
17,779.55
352
2,020.38
79.64
1,940.74
15,838.81
353
2,020.38
70.94
1,949.44
13,889.38
354
2,020.38
62.21
1,958.17
11,931.21
355
2,020.38
53.44
1,966.94
9,964.27
356
2,020.38
44.63
1,975.75
7,988.52
357
2,020.38
35.78
1,984.60
6,003.92
358
2,020.38
26.89
1,993.49
4,010.44
359
2,020.38
17.96
2,002.42
2,008.02
360
2,017.02
8.99
2,008.02
0.00
Totals
727,333.44
366,533.44
360,800.00

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