Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,340.82  
 

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
2,340.82
2,030.09
310.73
360,594.27
2
2,340.82
2,028.34
312.48
360,281.79
3
2,340.82
2,026.59
314.23
359,967.56
4
2,340.82
2,024.82
316.00
359,651.56
5
2,340.82
2,023.04
317.78
359,333.78
6
2,340.82
2,021.25
319.57
359,014.21
7
2,340.82
2,019.45
321.37
358,692.84
8
2,340.82
2,017.65
323.17
358,369.67
9
2,340.82
2,015.83
324.99
358,044.68
10
2,340.82
2,014.00
326.82
357,717.86
11
2,340.82
2,012.16
328.66
357,389.20
12
2,340.82
2,010.31
330.51
357,058.70
13
2,340.82
2,008.46
332.36
356,726.33
14
2,340.82
2,006.59
334.23
356,392.10
15
2,340.82
2,004.71
336.11
356,055.98
16
2,340.82
2,002.81
338.01
355,717.98
17
2,340.82
2,000.91
339.91
355,378.07
18
2,340.82
1,999.00
341.82
355,036.26
19
2,340.82
1,997.08
343.74
354,692.51
20
2,340.82
1,995.15
345.67
354,346.84
21
2,340.82
1,993.20
347.62
353,999.22
22
2,340.82
1,991.25
349.57
353,649.65
23
2,340.82
1,989.28
351.54
353,298.11
24
2,340.82
1,987.30
353.52
352,944.59
25
2,340.82
1,985.31
355.51
352,589.08
26
2,340.82
1,983.31
357.51
352,231.57
27
2,340.82
1,981.30
359.52
351,872.06
28
2,340.82
1,979.28
361.54
351,510.52
29
2,340.82
1,977.25
363.57
351,146.94
30
2,340.82
1,975.20
365.62
350,781.33
31
2,340.82
1,973.14
367.68
350,413.65
32
2,340.82
1,971.08
369.74
350,043.91
33
2,340.82
1,969.00
371.82
349,672.08
34
2,340.82
1,966.91
373.91
349,298.17
35
2,340.82
1,964.80
376.02
348,922.15
36
2,340.82
1,962.69
378.13
348,544.02
37
2,340.82
1,960.56
380.26
348,163.76
38
2,340.82
1,958.42
382.40
347,781.36
39
2,340.82
1,956.27
384.55
347,396.81
40
2,340.82
1,954.11
386.71
347,010.10
41
2,340.82
1,951.93
388.89
346,621.21
42
2,340.82
1,949.74
391.08
346,230.13
43
2,340.82
1,947.54
393.28
345,836.86
44
2,340.82
1,945.33
395.49
345,441.37
45
2,340.82
1,943.11
397.71
345,043.66
46
2,340.82
1,940.87
399.95
344,643.71
47
2,340.82
1,938.62
402.20
344,241.51
48
2,340.82
1,936.36
404.46
343,837.05
49
2,340.82
1,934.08
406.74
343,430.31
50
2,340.82
1,931.80
409.02
343,021.29
51
2,340.82
1,929.49
411.33
342,609.96
52
2,340.82
1,927.18
413.64
342,196.32
53
2,340.82
1,924.85
415.97
341,780.36
54
2,340.82
1,922.51
418.31
341,362.05
55
2,340.82
1,920.16
420.66
340,941.39
56
2,340.82
1,917.80
423.02
340,518.37
57
2,340.82
1,915.42
425.40
340,092.96
58
2,340.82
1,913.02
427.80
339,665.17
59
2,340.82
1,910.62
430.20
339,234.96
60
2,340.82
1,908.20
432.62
338,802.34
61
2,340.82
1,905.76
435.06
338,367.28
62
2,340.82
1,903.32
437.50
337,929.78
63
2,340.82
1,900.86
439.96
337,489.81
64
2,340.82
1,898.38
442.44
337,047.37
65
2,340.82
1,895.89
444.93
336,602.45
66
2,340.82
1,893.39
447.43
336,155.01
67
2,340.82
1,890.87
449.95
335,705.07
68
2,340.82
1,888.34
452.48
335,252.59
69
2,340.82
1,885.80
455.02
334,797.56
70
2,340.82
1,883.24
457.58
334,339.98
71
2,340.82
1,880.66
460.16
333,879.82
72
2,340.82
1,878.07
462.75
333,417.08
73
2,340.82
1,875.47
465.35
332,951.73
74
2,340.82
1,872.85
467.97
332,483.76
75
2,340.82
1,870.22
470.60
332,013.16
76
2,340.82
1,867.57
473.25
331,539.92
77
2,340.82
1,864.91
475.91
331,064.01
78
2,340.82
1,862.24
478.58
330,585.42
79
2,340.82
1,859.54
481.28
330,104.15
80
2,340.82
1,856.84
483.98
329,620.16
81
2,340.82
1,854.11
486.71
329,133.46
82
2,340.82
1,851.38
489.44
328,644.01
83
2,340.82
1,848.62
492.20
328,151.81
84
2,340.82
1,845.85
494.97
327,656.85
85
2,340.82
1,843.07
497.75
327,159.10
86
2,340.82
1,840.27
500.55
326,658.55
87
2,340.82
1,837.45
503.37
326,155.18
88
2,340.82
1,834.62
506.20
325,648.98
89
2,340.82
1,831.78
509.04
325,139.94
90
2,340.82
1,828.91
511.91
324,628.03
91
2,340.82
1,826.03
514.79
324,113.24
92
2,340.82
1,823.14
517.68
323,595.56
93
2,340.82
1,820.23
520.59
323,074.97
94
2,340.82
1,817.30
523.52
322,551.44
95
2,340.82
1,814.35
526.47
322,024.98
96
2,340.82
1,811.39
529.43
321,495.55
97
2,340.82
1,808.41
532.41
320,963.14
98
2,340.82
1,805.42
535.40
320,427.74
99
2,340.82
1,802.41
538.41
319,889.32
100
2,340.82
1,799.38
541.44
319,347.88
101
2,340.82
1,796.33
544.49
318,803.39
102
2,340.82
1,793.27
547.55
318,255.84
103
2,340.82
1,790.19
550.63
317,705.21
104
2,340.82
1,787.09
553.73
317,151.48
105
2,340.82
1,783.98
556.84
316,594.64
106
2,340.82
1,780.84
559.98
316,034.66
107
2,340.82
1,777.69
563.13
315,471.54
108
2,340.82
1,774.53
566.29
314,905.25
109
2,340.82
1,771.34
569.48
314,335.77
110
2,340.82
1,768.14
572.68
313,763.09
111
2,340.82
1,764.92
575.90
313,187.18
112
2,340.82
1,761.68
579.14
312,608.04
113
2,340.82
1,758.42
582.40
312,025.64
114
2,340.82
1,755.14
585.68
311,439.97
115
2,340.82
1,751.85
588.97
310,851.00
116
2,340.82
1,748.54
592.28
310,258.71
117
2,340.82
1,745.21
595.61
309,663.10
118
2,340.82
1,741.85
598.97
309,064.13
119
2,340.82
1,738.49
602.33
308,461.80
120
2,340.82
1,735.10
605.72
307,856.08
121
2,340.82
1,731.69
609.13
307,246.95
122
2,340.82
1,728.26
612.56
306,634.39
123
2,340.82
1,724.82
616.00
306,018.39
124
2,340.82
1,721.35
619.47
305,398.92
125
2,340.82
1,717.87
622.95
304,775.97
126
2,340.82
1,714.36
626.46
304,149.52
127
2,340.82
1,710.84
629.98
303,519.54
128
2,340.82
1,707.30
633.52
302,886.01
129
2,340.82
1,703.73
637.09
302,248.93
130
2,340.82
1,700.15
640.67
301,608.26
131
2,340.82
1,696.55
644.27
300,963.99
132
2,340.82
1,692.92
647.90
300,316.09
133
2,340.82
1,689.28
651.54
299,664.55
134
2,340.82
1,685.61
655.21
299,009.34
135
2,340.82
1,681.93
658.89
298,350.45
136
2,340.82
1,678.22
662.60
297,687.85
137
2,340.82
1,674.49
666.33
297,021.52
138
2,340.82
1,670.75
670.07
296,351.45
139
2,340.82
1,666.98
673.84
295,677.60
140
2,340.82
1,663.19
677.63
294,999.97
141
2,340.82
1,659.37
681.45
294,318.53
142
2,340.82
1,655.54
685.28
293,633.25
143
2,340.82
1,651.69
689.13
292,944.11
144
2,340.82
1,647.81
693.01
292,251.11
145
2,340.82
1,643.91
696.91
291,554.20
146
2,340.82
1,639.99
700.83
290,853.37
147
2,340.82
1,636.05
704.77
290,148.60
148
2,340.82
1,632.09
708.73
289,439.87
149
2,340.82
1,628.10
712.72
288,727.15
150
2,340.82
1,624.09
716.73
288,010.42
151
2,340.82
1,620.06
720.76
287,289.65
152
2,340.82
1,616.00
724.82
286,564.84
153
2,340.82
1,611.93
728.89
285,835.95
154
2,340.82
1,607.83
732.99
285,102.95
155
2,340.82
1,603.70
737.12
284,365.84
156
2,340.82
1,599.56
741.26
283,624.57
157
2,340.82
1,595.39
745.43
282,879.14
158
2,340.82
1,591.20
749.62
282,129.52
159
2,340.82
1,586.98
753.84
281,375.68
160
2,340.82
1,582.74
758.08
280,617.59
161
2,340.82
1,578.47
762.35
279,855.25
162
2,340.82
1,574.19
766.63
279,088.61
163
2,340.82
1,569.87
770.95
278,317.67
164
2,340.82
1,565.54
775.28
277,542.38
165
2,340.82
1,561.18
779.64
276,762.74
166
2,340.82
1,556.79
784.03
275,978.71
167
2,340.82
1,552.38
788.44
275,190.27
168
2,340.82
1,547.95
792.87
274,397.40
169
2,340.82
1,543.49
797.33
273,600.06
170
2,340.82
1,539.00
801.82
272,798.24
171
2,340.82
1,534.49
806.33
271,991.91
172
2,340.82
1,529.95
810.87
271,181.05
173
2,340.82
1,525.39
815.43
270,365.62
174
2,340.82
1,520.81
820.01
269,545.61
175
2,340.82
1,516.19
824.63
268,720.98
176
2,340.82
1,511.56
829.26
267,891.72
177
2,340.82
1,506.89
833.93
267,057.79
178
2,340.82
1,502.20
838.62
266,219.17
179
2,340.82
1,497.48
843.34
265,375.83
180
2,340.82
1,492.74
848.08
264,527.75
181
2,340.82
1,487.97
852.85
263,674.90
182
2,340.82
1,483.17
857.65
262,817.25
183
2,340.82
1,478.35
862.47
261,954.78
184
2,340.82
1,473.50
867.32
261,087.45
185
2,340.82
1,468.62
872.20
260,215.25
186
2,340.82
1,463.71
877.11
259,338.14
187
2,340.82
1,458.78
882.04
258,456.10
188
2,340.82
1,453.82
887.00
257,569.09
189
2,340.82
1,448.83
891.99
256,677.10
190
2,340.82
1,443.81
897.01
255,780.09
191
2,340.82
1,438.76
902.06
254,878.03
192
2,340.82
1,433.69
907.13
253,970.90
193
2,340.82
1,428.59
912.23
253,058.67
194
2,340.82
1,423.45
917.37
252,141.30
195
2,340.82
1,418.29
922.53
251,218.78
196
2,340.82
1,413.11
927.71
250,291.06
197
2,340.82
1,407.89
932.93
249,358.13
198
2,340.82
1,402.64
938.18
248,419.95
199
2,340.82
1,397.36
943.46
247,476.49
200
2,340.82
1,392.06
948.76
246,527.72
201
2,340.82
1,386.72
954.10
245,573.62
202
2,340.82
1,381.35
959.47
244,614.16
203
2,340.82
1,375.95
964.87
243,649.29
204
2,340.82
1,370.53
970.29
242,679.00
205
2,340.82
1,365.07
975.75
241,703.25
206
2,340.82
1,359.58
981.24
240,722.01
207
2,340.82
1,354.06
986.76
239,735.25
208
2,340.82
1,348.51
992.31
238,742.94
209
2,340.82
1,342.93
997.89
237,745.05
210
2,340.82
1,337.32
1,003.50
236,741.54
211
2,340.82
1,331.67
1,009.15
235,732.40
212
2,340.82
1,325.99
1,014.83
234,717.57
213
2,340.82
1,320.29
1,020.53
233,697.04
214
2,340.82
1,314.55
1,026.27
232,670.76
215
2,340.82
1,308.77
1,032.05
231,638.72
216
2,340.82
1,302.97
1,037.85
230,600.86
217
2,340.82
1,297.13
1,043.69
229,557.17
218
2,340.82
1,291.26
1,049.56
228,507.61
219
2,340.82
1,285.36
1,055.46
227,452.15
220
2,340.82
1,279.42
1,061.40
226,390.75
221
2,340.82
1,273.45
1,067.37
225,323.37
222
2,340.82
1,267.44
1,073.38
224,250.00
223
2,340.82
1,261.41
1,079.41
223,170.58
224
2,340.82
1,255.33
1,085.49
222,085.10
225
2,340.82
1,249.23
1,091.59
220,993.51
226
2,340.82
1,243.09
1,097.73
219,895.78
227
2,340.82
1,236.91
1,103.91
218,791.87
228
2,340.82
1,230.70
1,110.12
217,681.75
229
2,340.82
1,224.46
1,116.36
216,565.39
230
2,340.82
1,218.18
1,122.64
215,442.75
231
2,340.82
1,211.87
1,128.95
214,313.80
232
2,340.82
1,205.52
1,135.30
213,178.49
233
2,340.82
1,199.13
1,141.69
212,036.80
234
2,340.82
1,192.71
1,148.11
210,888.69
235
2,340.82
1,186.25
1,154.57
209,734.12
236
2,340.82
1,179.75
1,161.07
208,573.05
237
2,340.82
1,173.22
1,167.60
207,405.46
238
2,340.82
1,166.66
1,174.16
206,231.29
239
2,340.82
1,160.05
1,180.77
205,050.52
240
2,340.82
1,153.41
1,187.41
203,863.11
241
2,340.82
1,146.73
1,194.09
202,669.02
242
2,340.82
1,140.01
1,200.81
201,468.22
243
2,340.82
1,133.26
1,207.56
200,260.65
244
2,340.82
1,126.47
1,214.35
199,046.30
245
2,340.82
1,119.64
1,221.18
197,825.12
246
2,340.82
1,112.77
1,228.05
196,597.06
247
2,340.82
1,105.86
1,234.96
195,362.10
248
2,340.82
1,098.91
1,241.91
194,120.19
249
2,340.82
1,091.93
1,248.89
192,871.30
250
2,340.82
1,084.90
1,255.92
191,615.38
251
2,340.82
1,077.84
1,262.98
190,352.40
252
2,340.82
1,070.73
1,270.09
189,082.31
253
2,340.82
1,063.59
1,277.23
187,805.08
254
2,340.82
1,056.40
1,284.42
186,520.66
255
2,340.82
1,049.18
1,291.64
185,229.02
256
2,340.82
1,041.91
1,298.91
183,930.11
257
2,340.82
1,034.61
1,306.21
182,623.90
258
2,340.82
1,027.26
1,313.56
181,310.34
259
2,340.82
1,019.87
1,320.95
179,989.39
260
2,340.82
1,012.44
1,328.38
178,661.01
261
2,340.82
1,004.97
1,335.85
177,325.16
262
2,340.82
997.45
1,343.37
175,981.79
263
2,340.82
989.90
1,350.92
174,630.87
264
2,340.82
982.30
1,358.52
173,272.35
265
2,340.82
974.66
1,366.16
171,906.19
266
2,340.82
966.97
1,373.85
170,532.34
267
2,340.82
959.24
1,381.58
169,150.76
268
2,340.82
951.47
1,389.35
167,761.41
269
2,340.82
943.66
1,397.16
166,364.25
270
2,340.82
935.80
1,405.02
164,959.23
271
2,340.82
927.90
1,412.92
163,546.31
272
2,340.82
919.95
1,420.87
162,125.44
273
2,340.82
911.96
1,428.86
160,696.57
274
2,340.82
903.92
1,436.90
159,259.67
275
2,340.82
895.84
1,444.98
157,814.68
276
2,340.82
887.71
1,453.11
156,361.57
277
2,340.82
879.53
1,461.29
154,900.29
278
2,340.82
871.31
1,469.51
153,430.78
279
2,340.82
863.05
1,477.77
151,953.01
280
2,340.82
854.74
1,486.08
150,466.92
281
2,340.82
846.38
1,494.44
148,972.48
282
2,340.82
837.97
1,502.85
147,469.63
283
2,340.82
829.52
1,511.30
145,958.33
284
2,340.82
821.02
1,519.80
144,438.52
285
2,340.82
812.47
1,528.35
142,910.17
286
2,340.82
803.87
1,536.95
141,373.22
287
2,340.82
795.22
1,545.60
139,827.62
288
2,340.82
786.53
1,554.29
138,273.33
289
2,340.82
777.79
1,563.03
136,710.30
290
2,340.82
769.00
1,571.82
135,138.48
291
2,340.82
760.15
1,580.67
133,557.81
292
2,340.82
751.26
1,589.56
131,968.25
293
2,340.82
742.32
1,598.50
130,369.76
294
2,340.82
733.33
1,607.49
128,762.27
295
2,340.82
724.29
1,616.53
127,145.73
296
2,340.82
715.19
1,625.63
125,520.11
297
2,340.82
706.05
1,634.77
123,885.34
298
2,340.82
696.86
1,643.96
122,241.37
299
2,340.82
687.61
1,653.21
120,588.16
300
2,340.82
678.31
1,662.51
118,925.65
301
2,340.82
668.96
1,671.86
117,253.79
302
2,340.82
659.55
1,681.27
115,572.52
303
2,340.82
650.10
1,690.72
113,881.79
304
2,340.82
640.59
1,700.23
112,181.56
305
2,340.82
631.02
1,709.80
110,471.76
306
2,340.82
621.40
1,719.42
108,752.34
307
2,340.82
611.73
1,729.09
107,023.26
308
2,340.82
602.01
1,738.81
105,284.44
309
2,340.82
592.22
1,748.60
103,535.85
310
2,340.82
582.39
1,758.43
101,777.42
311
2,340.82
572.50
1,768.32
100,009.09
312
2,340.82
562.55
1,778.27
98,230.82
313
2,340.82
552.55
1,788.27
96,442.55
314
2,340.82
542.49
1,798.33
94,644.22
315
2,340.82
532.37
1,808.45
92,835.78
316
2,340.82
522.20
1,818.62
91,017.16
317
2,340.82
511.97
1,828.85
89,188.31
318
2,340.82
501.68
1,839.14
87,349.17
319
2,340.82
491.34
1,849.48
85,499.69
320
2,340.82
480.94
1,859.88
83,639.81
321
2,340.82
470.47
1,870.35
81,769.46
322
2,340.82
459.95
1,880.87
79,888.60
323
2,340.82
449.37
1,891.45
77,997.15
324
2,340.82
438.73
1,902.09
76,095.06
325
2,340.82
428.03
1,912.79
74,182.28
326
2,340.82
417.28
1,923.54
72,258.73
327
2,340.82
406.46
1,934.36
70,324.37
328
2,340.82
395.57
1,945.25
68,379.12
329
2,340.82
384.63
1,956.19
66,422.94
330
2,340.82
373.63
1,967.19
64,455.74
331
2,340.82
362.56
1,978.26
62,477.49
332
2,340.82
351.44
1,989.38
60,488.10
333
2,340.82
340.25
2,000.57
58,487.53
334
2,340.82
328.99
2,011.83
56,475.70
335
2,340.82
317.68
2,023.14
54,452.56
336
2,340.82
306.30
2,034.52
52,418.03
337
2,340.82
294.85
2,045.97
50,372.06
338
2,340.82
283.34
2,057.48
48,314.59
339
2,340.82
271.77
2,069.05
46,245.54
340
2,340.82
260.13
2,080.69
44,164.85
341
2,340.82
248.43
2,092.39
42,072.46
342
2,340.82
236.66
2,104.16
39,968.29
343
2,340.82
224.82
2,116.00
37,852.29
344
2,340.82
212.92
2,127.90
35,724.39
345
2,340.82
200.95
2,139.87
33,584.52
346
2,340.82
188.91
2,151.91
31,432.62
347
2,340.82
176.81
2,164.01
29,268.60
348
2,340.82
164.64
2,176.18
27,092.42
349
2,340.82
152.39
2,188.43
24,904.00
350
2,340.82
140.08
2,200.74
22,703.26
351
2,340.82
127.71
2,213.11
20,490.15
352
2,340.82
115.26
2,225.56
18,264.58
353
2,340.82
102.74
2,238.08
16,026.50
354
2,340.82
90.15
2,250.67
13,775.83
355
2,340.82
77.49
2,263.33
11,512.50
356
2,340.82
64.76
2,276.06
9,236.44
357
2,340.82
51.95
2,288.87
6,947.57
358
2,340.82
39.08
2,301.74
4,645.83
359
2,340.82
26.13
2,314.69
2,331.15
360
2,344.26
13.11
2,331.15
0.00
Totals
842,698.64
481,793.64
360,905.00

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