Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,020.96  
 

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
2,020.96
1,616.55
404.41
360,500.59
2
2,020.96
1,614.74
406.22
360,094.38
3
2,020.96
1,612.92
408.04
359,686.34
4
2,020.96
1,611.10
409.86
359,276.47
5
2,020.96
1,609.26
411.70
358,864.77
6
2,020.96
1,607.42
413.54
358,451.23
7
2,020.96
1,605.56
415.40
358,035.83
8
2,020.96
1,603.70
417.26
357,618.57
9
2,020.96
1,601.83
419.13
357,199.45
10
2,020.96
1,599.96
421.00
356,778.44
11
2,020.96
1,598.07
422.89
356,355.55
12
2,020.96
1,596.18
424.78
355,930.77
13
2,020.96
1,594.27
426.69
355,504.08
14
2,020.96
1,592.36
428.60
355,075.48
15
2,020.96
1,590.44
430.52
354,644.97
16
2,020.96
1,588.51
432.45
354,212.52
17
2,020.96
1,586.58
434.38
353,778.14
18
2,020.96
1,584.63
436.33
353,341.81
19
2,020.96
1,582.68
438.28
352,903.52
20
2,020.96
1,580.71
440.25
352,463.28
21
2,020.96
1,578.74
442.22
352,021.06
22
2,020.96
1,576.76
444.20
351,576.86
23
2,020.96
1,574.77
446.19
351,130.67
24
2,020.96
1,572.77
448.19
350,682.49
25
2,020.96
1,570.77
450.19
350,232.29
26
2,020.96
1,568.75
452.21
349,780.08
27
2,020.96
1,566.72
454.24
349,325.84
28
2,020.96
1,564.69
456.27
348,869.57
29
2,020.96
1,562.64
458.32
348,411.26
30
2,020.96
1,560.59
460.37
347,950.89
31
2,020.96
1,558.53
462.43
347,488.46
32
2,020.96
1,556.46
464.50
347,023.96
33
2,020.96
1,554.38
466.58
346,557.38
34
2,020.96
1,552.29
468.67
346,088.70
35
2,020.96
1,550.19
470.77
345,617.93
36
2,020.96
1,548.08
472.88
345,145.05
37
2,020.96
1,545.96
475.00
344,670.05
38
2,020.96
1,543.83
477.13
344,192.93
39
2,020.96
1,541.70
479.26
343,713.67
40
2,020.96
1,539.55
481.41
343,232.26
41
2,020.96
1,537.39
483.57
342,748.69
42
2,020.96
1,535.23
485.73
342,262.96
43
2,020.96
1,533.05
487.91
341,775.05
44
2,020.96
1,530.87
490.09
341,284.96
45
2,020.96
1,528.67
492.29
340,792.67
46
2,020.96
1,526.47
494.49
340,298.18
47
2,020.96
1,524.25
496.71
339,801.47
48
2,020.96
1,522.03
498.93
339,302.54
49
2,020.96
1,519.79
501.17
338,801.37
50
2,020.96
1,517.55
503.41
338,297.96
51
2,020.96
1,515.29
505.67
337,792.29
52
2,020.96
1,513.03
507.93
337,284.36
53
2,020.96
1,510.75
510.21
336,774.15
54
2,020.96
1,508.47
512.49
336,261.66
55
2,020.96
1,506.17
514.79
335,746.87
56
2,020.96
1,503.87
517.09
335,229.78
57
2,020.96
1,501.55
519.41
334,710.37
58
2,020.96
1,499.22
521.74
334,188.63
59
2,020.96
1,496.89
524.07
333,664.56
60
2,020.96
1,494.54
526.42
333,138.14
61
2,020.96
1,492.18
528.78
332,609.36
62
2,020.96
1,489.81
531.15
332,078.21
63
2,020.96
1,487.43
533.53
331,544.69
64
2,020.96
1,485.04
535.92
331,008.77
65
2,020.96
1,482.64
538.32
330,470.45
66
2,020.96
1,480.23
540.73
329,929.73
67
2,020.96
1,477.81
543.15
329,386.58
68
2,020.96
1,475.38
545.58
328,840.99
69
2,020.96
1,472.93
548.03
328,292.97
70
2,020.96
1,470.48
550.48
327,742.49
71
2,020.96
1,468.01
552.95
327,189.54
72
2,020.96
1,465.54
555.42
326,634.12
73
2,020.96
1,463.05
557.91
326,076.21
74
2,020.96
1,460.55
560.41
325,515.79
75
2,020.96
1,458.04
562.92
324,952.87
76
2,020.96
1,455.52
565.44
324,387.43
77
2,020.96
1,452.99
567.97
323,819.46
78
2,020.96
1,450.44
570.52
323,248.94
79
2,020.96
1,447.89
573.07
322,675.87
80
2,020.96
1,445.32
575.64
322,100.22
81
2,020.96
1,442.74
578.22
321,522.00
82
2,020.96
1,440.15
580.81
320,941.20
83
2,020.96
1,437.55
583.41
320,357.78
84
2,020.96
1,434.94
586.02
319,771.76
85
2,020.96
1,432.31
588.65
319,183.11
86
2,020.96
1,429.67
591.29
318,591.83
87
2,020.96
1,427.03
593.93
317,997.89
88
2,020.96
1,424.37
596.59
317,401.30
89
2,020.96
1,421.69
599.27
316,802.03
90
2,020.96
1,419.01
601.95
316,200.08
91
2,020.96
1,416.31
604.65
315,595.43
92
2,020.96
1,413.60
607.36
314,988.08
93
2,020.96
1,410.88
610.08
314,378.00
94
2,020.96
1,408.15
612.81
313,765.19
95
2,020.96
1,405.41
615.55
313,149.64
96
2,020.96
1,402.65
618.31
312,531.33
97
2,020.96
1,399.88
621.08
311,910.25
98
2,020.96
1,397.10
623.86
311,286.39
99
2,020.96
1,394.30
626.66
310,659.73
100
2,020.96
1,391.50
629.46
310,030.27
101
2,020.96
1,388.68
632.28
309,397.98
102
2,020.96
1,385.85
635.11
308,762.87
103
2,020.96
1,383.00
637.96
308,124.91
104
2,020.96
1,380.14
640.82
307,484.09
105
2,020.96
1,377.27
643.69
306,840.40
106
2,020.96
1,374.39
646.57
306,193.83
107
2,020.96
1,371.49
649.47
305,544.37
108
2,020.96
1,368.58
652.38
304,891.99
109
2,020.96
1,365.66
655.30
304,236.69
110
2,020.96
1,362.73
658.23
303,578.46
111
2,020.96
1,359.78
661.18
302,917.28
112
2,020.96
1,356.82
664.14
302,253.14
113
2,020.96
1,353.84
667.12
301,586.02
114
2,020.96
1,350.85
670.11
300,915.91
115
2,020.96
1,347.85
673.11
300,242.80
116
2,020.96
1,344.84
676.12
299,566.68
117
2,020.96
1,341.81
679.15
298,887.53
118
2,020.96
1,338.77
682.19
298,205.34
119
2,020.96
1,335.71
685.25
297,520.09
120
2,020.96
1,332.64
688.32
296,831.77
121
2,020.96
1,329.56
691.40
296,140.37
122
2,020.96
1,326.46
694.50
295,445.87
123
2,020.96
1,323.35
697.61
294,748.26
124
2,020.96
1,320.23
700.73
294,047.53
125
2,020.96
1,317.09
703.87
293,343.66
126
2,020.96
1,313.94
707.02
292,636.63
127
2,020.96
1,310.77
710.19
291,926.44
128
2,020.96
1,307.59
713.37
291,213.07
129
2,020.96
1,304.39
716.57
290,496.50
130
2,020.96
1,301.18
719.78
289,776.72
131
2,020.96
1,297.96
723.00
289,053.72
132
2,020.96
1,294.72
726.24
288,327.48
133
2,020.96
1,291.47
729.49
287,597.99
134
2,020.96
1,288.20
732.76
286,865.23
135
2,020.96
1,284.92
736.04
286,129.18
136
2,020.96
1,281.62
739.34
285,389.84
137
2,020.96
1,278.31
742.65
284,647.19
138
2,020.96
1,274.98
745.98
283,901.22
139
2,020.96
1,271.64
749.32
283,151.90
140
2,020.96
1,268.28
752.68
282,399.22
141
2,020.96
1,264.91
756.05
281,643.17
142
2,020.96
1,261.53
759.43
280,883.74
143
2,020.96
1,258.13
762.83
280,120.91
144
2,020.96
1,254.71
766.25
279,354.65
145
2,020.96
1,251.28
769.68
278,584.97
146
2,020.96
1,247.83
773.13
277,811.84
147
2,020.96
1,244.37
776.59
277,035.24
148
2,020.96
1,240.89
780.07
276,255.17
149
2,020.96
1,237.39
783.57
275,471.60
150
2,020.96
1,233.88
787.08
274,684.53
151
2,020.96
1,230.36
790.60
273,893.93
152
2,020.96
1,226.82
794.14
273,099.78
153
2,020.96
1,223.26
797.70
272,302.08
154
2,020.96
1,219.69
801.27
271,500.81
155
2,020.96
1,216.10
804.86
270,695.95
156
2,020.96
1,212.49
808.47
269,887.48
157
2,020.96
1,208.87
812.09
269,075.39
158
2,020.96
1,205.23
815.73
268,259.66
159
2,020.96
1,201.58
819.38
267,440.28
160
2,020.96
1,197.91
823.05
266,617.23
161
2,020.96
1,194.22
826.74
265,790.49
162
2,020.96
1,190.52
830.44
264,960.05
163
2,020.96
1,186.80
834.16
264,125.89
164
2,020.96
1,183.06
837.90
263,288.00
165
2,020.96
1,179.31
841.65
262,446.35
166
2,020.96
1,175.54
845.42
261,600.93
167
2,020.96
1,171.75
849.21
260,751.72
168
2,020.96
1,167.95
853.01
259,898.71
169
2,020.96
1,164.13
856.83
259,041.88
170
2,020.96
1,160.29
860.67
258,181.22
171
2,020.96
1,156.44
864.52
257,316.69
172
2,020.96
1,152.56
868.40
256,448.30
173
2,020.96
1,148.67
872.29
255,576.01
174
2,020.96
1,144.77
876.19
254,699.82
175
2,020.96
1,140.84
880.12
253,819.70
176
2,020.96
1,136.90
884.06
252,935.64
177
2,020.96
1,132.94
888.02
252,047.62
178
2,020.96
1,128.96
892.00
251,155.63
179
2,020.96
1,124.97
895.99
250,259.64
180
2,020.96
1,120.95
900.01
249,359.63
181
2,020.96
1,116.92
904.04
248,455.59
182
2,020.96
1,112.87
908.09
247,547.51
183
2,020.96
1,108.81
912.15
246,635.35
184
2,020.96
1,104.72
916.24
245,719.11
185
2,020.96
1,100.62
920.34
244,798.77
186
2,020.96
1,096.49
924.47
243,874.31
187
2,020.96
1,092.35
928.61
242,945.70
188
2,020.96
1,088.19
932.77
242,012.93
189
2,020.96
1,084.02
936.94
241,075.99
190
2,020.96
1,079.82
941.14
240,134.85
191
2,020.96
1,075.60
945.36
239,189.49
192
2,020.96
1,071.37
949.59
238,239.90
193
2,020.96
1,067.12
953.84
237,286.06
194
2,020.96
1,062.84
958.12
236,327.94
195
2,020.96
1,058.55
962.41
235,365.54
196
2,020.96
1,054.24
966.72
234,398.82
197
2,020.96
1,049.91
971.05
233,427.77
198
2,020.96
1,045.56
975.40
232,452.37
199
2,020.96
1,041.19
979.77
231,472.60
200
2,020.96
1,036.80
984.16
230,488.45
201
2,020.96
1,032.40
988.56
229,499.88
202
2,020.96
1,027.97
992.99
228,506.89
203
2,020.96
1,023.52
997.44
227,509.45
204
2,020.96
1,019.05
1,001.91
226,507.55
205
2,020.96
1,014.57
1,006.39
225,501.15
206
2,020.96
1,010.06
1,010.90
224,490.25
207
2,020.96
1,005.53
1,015.43
223,474.82
208
2,020.96
1,000.98
1,019.98
222,454.84
209
2,020.96
996.41
1,024.55
221,430.29
210
2,020.96
991.82
1,029.14
220,401.15
211
2,020.96
987.21
1,033.75
219,367.41
212
2,020.96
982.58
1,038.38
218,329.03
213
2,020.96
977.93
1,043.03
217,286.00
214
2,020.96
973.26
1,047.70
216,238.30
215
2,020.96
968.57
1,052.39
215,185.91
216
2,020.96
963.85
1,057.11
214,128.80
217
2,020.96
959.12
1,061.84
213,066.96
218
2,020.96
954.36
1,066.60
212,000.36
219
2,020.96
949.58
1,071.38
210,928.99
220
2,020.96
944.79
1,076.17
209,852.82
221
2,020.96
939.97
1,080.99
208,771.82
222
2,020.96
935.12
1,085.84
207,685.98
223
2,020.96
930.26
1,090.70
206,595.29
224
2,020.96
925.37
1,095.59
205,499.70
225
2,020.96
920.47
1,100.49
204,399.21
226
2,020.96
915.54
1,105.42
203,293.79
227
2,020.96
910.59
1,110.37
202,183.41
228
2,020.96
905.61
1,115.35
201,068.07
229
2,020.96
900.62
1,120.34
199,947.72
230
2,020.96
895.60
1,125.36
198,822.36
231
2,020.96
890.56
1,130.40
197,691.96
232
2,020.96
885.50
1,135.46
196,556.50
233
2,020.96
880.41
1,140.55
195,415.94
234
2,020.96
875.30
1,145.66
194,270.29
235
2,020.96
870.17
1,150.79
193,119.49
236
2,020.96
865.01
1,155.95
191,963.55
237
2,020.96
859.84
1,161.12
190,802.43
238
2,020.96
854.64
1,166.32
189,636.10
239
2,020.96
849.41
1,171.55
188,464.55
240
2,020.96
844.16
1,176.80
187,287.76
241
2,020.96
838.89
1,182.07
186,105.69
242
2,020.96
833.60
1,187.36
184,918.33
243
2,020.96
828.28
1,192.68
183,725.65
244
2,020.96
822.94
1,198.02
182,527.63
245
2,020.96
817.57
1,203.39
181,324.24
246
2,020.96
812.18
1,208.78
180,115.46
247
2,020.96
806.77
1,214.19
178,901.27
248
2,020.96
801.33
1,219.63
177,681.64
249
2,020.96
795.87
1,225.09
176,456.54
250
2,020.96
790.38
1,230.58
175,225.96
251
2,020.96
784.87
1,236.09
173,989.87
252
2,020.96
779.33
1,241.63
172,748.24
253
2,020.96
773.77
1,247.19
171,501.04
254
2,020.96
768.18
1,252.78
170,248.27
255
2,020.96
762.57
1,258.39
168,989.88
256
2,020.96
756.93
1,264.03
167,725.85
257
2,020.96
751.27
1,269.69
166,456.16
258
2,020.96
745.58
1,275.38
165,180.79
259
2,020.96
739.87
1,281.09
163,899.70
260
2,020.96
734.13
1,286.83
162,612.87
261
2,020.96
728.37
1,292.59
161,320.28
262
2,020.96
722.58
1,298.38
160,021.90
263
2,020.96
716.76
1,304.20
158,717.71
264
2,020.96
710.92
1,310.04
157,407.67
265
2,020.96
705.06
1,315.90
156,091.77
266
2,020.96
699.16
1,321.80
154,769.97
267
2,020.96
693.24
1,327.72
153,442.25
268
2,020.96
687.29
1,333.67
152,108.58
269
2,020.96
681.32
1,339.64
150,768.94
270
2,020.96
675.32
1,345.64
149,423.30
271
2,020.96
669.29
1,351.67
148,071.63
272
2,020.96
663.24
1,357.72
146,713.91
273
2,020.96
657.16
1,363.80
145,350.11
274
2,020.96
651.05
1,369.91
143,980.19
275
2,020.96
644.91
1,376.05
142,604.14
276
2,020.96
638.75
1,382.21
141,221.93
277
2,020.96
632.56
1,388.40
139,833.53
278
2,020.96
626.34
1,394.62
138,438.91
279
2,020.96
620.09
1,400.87
137,038.04
280
2,020.96
613.82
1,407.14
135,630.89
281
2,020.96
607.51
1,413.45
134,217.45
282
2,020.96
601.18
1,419.78
132,797.67
283
2,020.96
594.82
1,426.14
131,371.53
284
2,020.96
588.43
1,432.53
129,939.01
285
2,020.96
582.02
1,438.94
128,500.07
286
2,020.96
575.57
1,445.39
127,054.68
287
2,020.96
569.10
1,451.86
125,602.82
288
2,020.96
562.60
1,458.36
124,144.45
289
2,020.96
556.06
1,464.90
122,679.56
290
2,020.96
549.50
1,471.46
121,208.10
291
2,020.96
542.91
1,478.05
119,730.05
292
2,020.96
536.29
1,484.67
118,245.38
293
2,020.96
529.64
1,491.32
116,754.06
294
2,020.96
522.96
1,498.00
115,256.06
295
2,020.96
516.25
1,504.71
113,751.35
296
2,020.96
509.51
1,511.45
112,239.91
297
2,020.96
502.74
1,518.22
110,721.69
298
2,020.96
495.94
1,525.02
109,196.67
299
2,020.96
489.11
1,531.85
107,664.82
300
2,020.96
482.25
1,538.71
106,126.11
301
2,020.96
475.36
1,545.60
104,580.50
302
2,020.96
468.43
1,552.53
103,027.98
303
2,020.96
461.48
1,559.48
101,468.50
304
2,020.96
454.49
1,566.47
99,902.03
305
2,020.96
447.48
1,573.48
98,328.55
306
2,020.96
440.43
1,580.53
96,748.02
307
2,020.96
433.35
1,587.61
95,160.41
308
2,020.96
426.24
1,594.72
93,565.69
309
2,020.96
419.10
1,601.86
91,963.82
310
2,020.96
411.92
1,609.04
90,354.79
311
2,020.96
404.71
1,616.25
88,738.54
312
2,020.96
397.47
1,623.49
87,115.05
313
2,020.96
390.20
1,630.76
85,484.30
314
2,020.96
382.90
1,638.06
83,846.24
315
2,020.96
375.56
1,645.40
82,200.84
316
2,020.96
368.19
1,652.77
80,548.07
317
2,020.96
360.79
1,660.17
78,887.90
318
2,020.96
353.35
1,667.61
77,220.29
319
2,020.96
345.88
1,675.08
75,545.21
320
2,020.96
338.38
1,682.58
73,862.63
321
2,020.96
330.84
1,690.12
72,172.51
322
2,020.96
323.27
1,697.69
70,474.83
323
2,020.96
315.67
1,705.29
68,769.53
324
2,020.96
308.03
1,712.93
67,056.60
325
2,020.96
300.36
1,720.60
65,336.00
326
2,020.96
292.65
1,728.31
63,607.69
327
2,020.96
284.91
1,736.05
61,871.64
328
2,020.96
277.13
1,743.83
60,127.82
329
2,020.96
269.32
1,751.64
58,376.18
330
2,020.96
261.48
1,759.48
56,616.70
331
2,020.96
253.60
1,767.36
54,849.33
332
2,020.96
245.68
1,775.28
53,074.05
333
2,020.96
237.73
1,783.23
51,290.82
334
2,020.96
229.74
1,791.22
49,499.60
335
2,020.96
221.72
1,799.24
47,700.36
336
2,020.96
213.66
1,807.30
45,893.05
337
2,020.96
205.56
1,815.40
44,077.66
338
2,020.96
197.43
1,823.53
42,254.13
339
2,020.96
189.26
1,831.70
40,422.43
340
2,020.96
181.06
1,839.90
38,582.53
341
2,020.96
172.82
1,848.14
36,734.39
342
2,020.96
164.54
1,856.42
34,877.97
343
2,020.96
156.22
1,864.74
33,013.23
344
2,020.96
147.87
1,873.09
31,140.14
345
2,020.96
139.48
1,881.48
29,258.66
346
2,020.96
131.05
1,889.91
27,368.76
347
2,020.96
122.59
1,898.37
25,470.39
348
2,020.96
114.09
1,906.87
23,563.51
349
2,020.96
105.54
1,915.42
21,648.10
350
2,020.96
96.97
1,923.99
19,724.10
351
2,020.96
88.35
1,932.61
17,791.49
352
2,020.96
79.69
1,941.27
15,850.22
353
2,020.96
71.00
1,949.96
13,900.26
354
2,020.96
62.26
1,958.70
11,941.56
355
2,020.96
53.49
1,967.47
9,974.09
356
2,020.96
44.68
1,976.28
7,997.80
357
2,020.96
35.82
1,985.14
6,012.67
358
2,020.96
26.93
1,994.03
4,018.64
359
2,020.96
18.00
2,002.96
2,015.68
360
2,024.71
9.03
2,015.68
0.00
Totals
727,549.35
366,644.35
360,905.00

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