Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,701.18  
 

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
1,701.18
1,168.22
532.96
361,237.04
2
1,701.18
1,166.49
534.69
360,702.35
3
1,701.18
1,164.77
536.41
360,165.94
4
1,701.18
1,163.04
538.14
359,627.79
5
1,701.18
1,161.30
539.88
359,087.91
6
1,701.18
1,159.55
541.63
358,546.29
7
1,701.18
1,157.81
543.37
358,002.91
8
1,701.18
1,156.05
545.13
357,457.78
9
1,701.18
1,154.29
546.89
356,910.89
10
1,701.18
1,152.52
548.66
356,362.24
11
1,701.18
1,150.75
550.43
355,811.81
12
1,701.18
1,148.98
552.20
355,259.61
13
1,701.18
1,147.19
553.99
354,705.62
14
1,701.18
1,145.40
555.78
354,149.84
15
1,701.18
1,143.61
557.57
353,592.27
16
1,701.18
1,141.81
559.37
353,032.90
17
1,701.18
1,140.00
561.18
352,471.72
18
1,701.18
1,138.19
562.99
351,908.73
19
1,701.18
1,136.37
564.81
351,343.93
20
1,701.18
1,134.55
566.63
350,777.29
21
1,701.18
1,132.72
568.46
350,208.83
22
1,701.18
1,130.88
570.30
349,638.53
23
1,701.18
1,129.04
572.14
349,066.40
24
1,701.18
1,127.19
573.99
348,492.41
25
1,701.18
1,125.34
575.84
347,916.57
26
1,701.18
1,123.48
577.70
347,338.87
27
1,701.18
1,121.62
579.56
346,759.30
28
1,701.18
1,119.74
581.44
346,177.87
29
1,701.18
1,117.87
583.31
345,594.55
30
1,701.18
1,115.98
585.20
345,009.36
31
1,701.18
1,114.09
587.09
344,422.27
32
1,701.18
1,112.20
588.98
343,833.29
33
1,701.18
1,110.29
590.89
343,242.40
34
1,701.18
1,108.39
592.79
342,649.61
35
1,701.18
1,106.47
594.71
342,054.90
36
1,701.18
1,104.55
596.63
341,458.27
37
1,701.18
1,102.63
598.55
340,859.72
38
1,701.18
1,100.69
600.49
340,259.23
39
1,701.18
1,098.75
602.43
339,656.81
40
1,701.18
1,096.81
604.37
339,052.43
41
1,701.18
1,094.86
606.32
338,446.11
42
1,701.18
1,092.90
608.28
337,837.83
43
1,701.18
1,090.93
610.25
337,227.58
44
1,701.18
1,088.96
612.22
336,615.37
45
1,701.18
1,086.99
614.19
336,001.18
46
1,701.18
1,085.00
616.18
335,385.00
47
1,701.18
1,083.01
618.17
334,766.83
48
1,701.18
1,081.02
620.16
334,146.67
49
1,701.18
1,079.02
622.16
333,524.51
50
1,701.18
1,077.01
624.17
332,900.33
51
1,701.18
1,074.99
626.19
332,274.14
52
1,701.18
1,072.97
628.21
331,645.93
53
1,701.18
1,070.94
630.24
331,015.69
54
1,701.18
1,068.90
632.28
330,383.42
55
1,701.18
1,066.86
634.32
329,749.10
56
1,701.18
1,064.81
636.37
329,112.73
57
1,701.18
1,062.76
638.42
328,474.31
58
1,701.18
1,060.70
640.48
327,833.83
59
1,701.18
1,058.63
642.55
327,191.28
60
1,701.18
1,056.56
644.62
326,546.66
61
1,701.18
1,054.47
646.71
325,899.95
62
1,701.18
1,052.39
648.79
325,251.16
63
1,701.18
1,050.29
650.89
324,600.27
64
1,701.18
1,048.19
652.99
323,947.28
65
1,701.18
1,046.08
655.10
323,292.18
66
1,701.18
1,043.96
657.22
322,634.96
67
1,701.18
1,041.84
659.34
321,975.62
68
1,701.18
1,039.71
661.47
321,314.15
69
1,701.18
1,037.58
663.60
320,650.55
70
1,701.18
1,035.43
665.75
319,984.81
71
1,701.18
1,033.28
667.90
319,316.91
72
1,701.18
1,031.13
670.05
318,646.86
73
1,701.18
1,028.96
672.22
317,974.64
74
1,701.18
1,026.79
674.39
317,300.25
75
1,701.18
1,024.62
676.56
316,623.69
76
1,701.18
1,022.43
678.75
315,944.94
77
1,701.18
1,020.24
680.94
315,264.00
78
1,701.18
1,018.04
683.14
314,580.86
79
1,701.18
1,015.83
685.35
313,895.51
80
1,701.18
1,013.62
687.56
313,207.95
81
1,701.18
1,011.40
689.78
312,518.18
82
1,701.18
1,009.17
692.01
311,826.17
83
1,701.18
1,006.94
694.24
311,131.93
84
1,701.18
1,004.70
696.48
310,435.44
85
1,701.18
1,002.45
698.73
309,736.71
86
1,701.18
1,000.19
700.99
309,035.72
87
1,701.18
997.93
703.25
308,332.47
88
1,701.18
995.66
705.52
307,626.95
89
1,701.18
993.38
707.80
306,919.15
90
1,701.18
991.09
710.09
306,209.06
91
1,701.18
988.80
712.38
305,496.68
92
1,701.18
986.50
714.68
304,782.00
93
1,701.18
984.19
716.99
304,065.01
94
1,701.18
981.88
719.30
303,345.71
95
1,701.18
979.55
721.63
302,624.08
96
1,701.18
977.22
723.96
301,900.13
97
1,701.18
974.89
726.29
301,173.83
98
1,701.18
972.54
728.64
300,445.19
99
1,701.18
970.19
730.99
299,714.20
100
1,701.18
967.83
733.35
298,980.85
101
1,701.18
965.46
735.72
298,245.13
102
1,701.18
963.08
738.10
297,507.03
103
1,701.18
960.70
740.48
296,766.55
104
1,701.18
958.31
742.87
296,023.68
105
1,701.18
955.91
745.27
295,278.41
106
1,701.18
953.50
747.68
294,530.73
107
1,701.18
951.09
750.09
293,780.64
108
1,701.18
948.67
752.51
293,028.13
109
1,701.18
946.24
754.94
292,273.18
110
1,701.18
943.80
757.38
291,515.80
111
1,701.18
941.35
759.83
290,755.97
112
1,701.18
938.90
762.28
289,993.69
113
1,701.18
936.44
764.74
289,228.95
114
1,701.18
933.97
767.21
288,461.74
115
1,701.18
931.49
769.69
287,692.05
116
1,701.18
929.01
772.17
286,919.88
117
1,701.18
926.51
774.67
286,145.21
118
1,701.18
924.01
777.17
285,368.04
119
1,701.18
921.50
779.68
284,588.36
120
1,701.18
918.98
782.20
283,806.16
121
1,701.18
916.46
784.72
283,021.44
122
1,701.18
913.92
787.26
282,234.18
123
1,701.18
911.38
789.80
281,444.39
124
1,701.18
908.83
792.35
280,652.04
125
1,701.18
906.27
794.91
279,857.13
126
1,701.18
903.71
797.47
279,059.65
127
1,701.18
901.13
800.05
278,259.60
128
1,701.18
898.55
802.63
277,456.97
129
1,701.18
895.95
805.23
276,651.75
130
1,701.18
893.35
807.83
275,843.92
131
1,701.18
890.75
810.43
275,033.49
132
1,701.18
888.13
813.05
274,220.43
133
1,701.18
885.50
815.68
273,404.76
134
1,701.18
882.87
818.31
272,586.45
135
1,701.18
880.23
820.95
271,765.50
136
1,701.18
877.58
823.60
270,941.89
137
1,701.18
874.92
826.26
270,115.63
138
1,701.18
872.25
828.93
269,286.70
139
1,701.18
869.57
831.61
268,455.09
140
1,701.18
866.89
834.29
267,620.79
141
1,701.18
864.19
836.99
266,783.81
142
1,701.18
861.49
839.69
265,944.12
143
1,701.18
858.78
842.40
265,101.71
144
1,701.18
856.06
845.12
264,256.59
145
1,701.18
853.33
847.85
263,408.74
146
1,701.18
850.59
850.59
262,558.15
147
1,701.18
847.84
853.34
261,704.81
148
1,701.18
845.09
856.09
260,848.72
149
1,701.18
842.32
858.86
259,989.87
150
1,701.18
839.55
861.63
259,128.24
151
1,701.18
836.77
864.41
258,263.83
152
1,701.18
833.98
867.20
257,396.62
153
1,701.18
831.18
870.00
256,526.62
154
1,701.18
828.37
872.81
255,653.81
155
1,701.18
825.55
875.63
254,778.18
156
1,701.18
822.72
878.46
253,899.72
157
1,701.18
819.88
881.30
253,018.42
158
1,701.18
817.04
884.14
252,134.28
159
1,701.18
814.18
887.00
251,247.28
160
1,701.18
811.32
889.86
250,357.42
161
1,701.18
808.45
892.73
249,464.69
162
1,701.18
805.56
895.62
248,569.07
163
1,701.18
802.67
898.51
247,670.56
164
1,701.18
799.77
901.41
246,769.15
165
1,701.18
796.86
904.32
245,864.83
166
1,701.18
793.94
907.24
244,957.59
167
1,701.18
791.01
910.17
244,047.42
168
1,701.18
788.07
913.11
243,134.31
169
1,701.18
785.12
916.06
242,218.25
170
1,701.18
782.16
919.02
241,299.23
171
1,701.18
779.20
921.98
240,377.25
172
1,701.18
776.22
924.96
239,452.29
173
1,701.18
773.23
927.95
238,524.34
174
1,701.18
770.23
930.95
237,593.39
175
1,701.18
767.23
933.95
236,659.44
176
1,701.18
764.21
936.97
235,722.47
177
1,701.18
761.19
939.99
234,782.48
178
1,701.18
758.15
943.03
233,839.45
179
1,701.18
755.11
946.07
232,893.38
180
1,701.18
752.05
949.13
231,944.25
181
1,701.18
748.99
952.19
230,992.06
182
1,701.18
745.91
955.27
230,036.79
183
1,701.18
742.83
958.35
229,078.44
184
1,701.18
739.73
961.45
228,116.99
185
1,701.18
736.63
964.55
227,152.44
186
1,701.18
733.51
967.67
226,184.77
187
1,701.18
730.39
970.79
225,213.98
188
1,701.18
727.25
973.93
224,240.05
189
1,701.18
724.11
977.07
223,262.98
190
1,701.18
720.95
980.23
222,282.75
191
1,701.18
717.79
983.39
221,299.36
192
1,701.18
714.61
986.57
220,312.79
193
1,701.18
711.43
989.75
219,323.04
194
1,701.18
708.23
992.95
218,330.09
195
1,701.18
705.02
996.16
217,333.93
196
1,701.18
701.81
999.37
216,334.56
197
1,701.18
698.58
1,002.60
215,331.96
198
1,701.18
695.34
1,005.84
214,326.13
199
1,701.18
692.09
1,009.09
213,317.04
200
1,701.18
688.84
1,012.34
212,304.70
201
1,701.18
685.57
1,015.61
211,289.08
202
1,701.18
682.29
1,018.89
210,270.19
203
1,701.18
679.00
1,022.18
209,248.01
204
1,701.18
675.70
1,025.48
208,222.53
205
1,701.18
672.39
1,028.79
207,193.73
206
1,701.18
669.06
1,032.12
206,161.61
207
1,701.18
665.73
1,035.45
205,126.16
208
1,701.18
662.39
1,038.79
204,087.37
209
1,701.18
659.03
1,042.15
203,045.22
210
1,701.18
655.67
1,045.51
201,999.71
211
1,701.18
652.29
1,048.89
200,950.82
212
1,701.18
648.90
1,052.28
199,898.54
213
1,701.18
645.51
1,055.67
198,842.87
214
1,701.18
642.10
1,059.08
197,783.79
215
1,701.18
638.68
1,062.50
196,721.28
216
1,701.18
635.25
1,065.93
195,655.35
217
1,701.18
631.80
1,069.38
194,585.97
218
1,701.18
628.35
1,072.83
193,513.14
219
1,701.18
624.89
1,076.29
192,436.85
220
1,701.18
621.41
1,079.77
191,357.08
221
1,701.18
617.92
1,083.26
190,273.82
222
1,701.18
614.43
1,086.75
189,187.07
223
1,701.18
610.92
1,090.26
188,096.81
224
1,701.18
607.40
1,093.78
187,003.02
225
1,701.18
603.86
1,097.32
185,905.71
226
1,701.18
600.32
1,100.86
184,804.85
227
1,701.18
596.77
1,104.41
183,700.43
228
1,701.18
593.20
1,107.98
182,592.45
229
1,701.18
589.62
1,111.56
181,480.89
230
1,701.18
586.03
1,115.15
180,365.75
231
1,701.18
582.43
1,118.75
179,247.00
232
1,701.18
578.82
1,122.36
178,124.64
233
1,701.18
575.19
1,125.99
176,998.65
234
1,701.18
571.56
1,129.62
175,869.03
235
1,701.18
567.91
1,133.27
174,735.76
236
1,701.18
564.25
1,136.93
173,598.83
237
1,701.18
560.58
1,140.60
172,458.23
238
1,701.18
556.90
1,144.28
171,313.94
239
1,701.18
553.20
1,147.98
170,165.97
240
1,701.18
549.49
1,151.69
169,014.28
241
1,701.18
545.78
1,155.40
167,858.88
242
1,701.18
542.04
1,159.14
166,699.74
243
1,701.18
538.30
1,162.88
165,536.86
244
1,701.18
534.55
1,166.63
164,370.23
245
1,701.18
530.78
1,170.40
163,199.83
246
1,701.18
527.00
1,174.18
162,025.65
247
1,701.18
523.21
1,177.97
160,847.67
248
1,701.18
519.40
1,181.78
159,665.90
249
1,701.18
515.59
1,185.59
158,480.31
250
1,701.18
511.76
1,189.42
157,290.88
251
1,701.18
507.92
1,193.26
156,097.62
252
1,701.18
504.07
1,197.11
154,900.51
253
1,701.18
500.20
1,200.98
153,699.53
254
1,701.18
496.32
1,204.86
152,494.67
255
1,701.18
492.43
1,208.75
151,285.92
256
1,701.18
488.53
1,212.65
150,073.27
257
1,701.18
484.61
1,216.57
148,856.70
258
1,701.18
480.68
1,220.50
147,636.20
259
1,701.18
476.74
1,224.44
146,411.76
260
1,701.18
472.79
1,228.39
145,183.37
261
1,701.18
468.82
1,232.36
143,951.01
262
1,701.18
464.84
1,236.34
142,714.67
263
1,701.18
460.85
1,240.33
141,474.34
264
1,701.18
456.84
1,244.34
140,230.01
265
1,701.18
452.83
1,248.35
138,981.65
266
1,701.18
448.79
1,252.39
137,729.27
267
1,701.18
444.75
1,256.43
136,472.84
268
1,701.18
440.69
1,260.49
135,212.35
269
1,701.18
436.62
1,264.56
133,947.80
270
1,701.18
432.54
1,268.64
132,679.16
271
1,701.18
428.44
1,272.74
131,406.42
272
1,701.18
424.33
1,276.85
130,129.57
273
1,701.18
420.21
1,280.97
128,848.60
274
1,701.18
416.07
1,285.11
127,563.50
275
1,701.18
411.92
1,289.26
126,274.24
276
1,701.18
407.76
1,293.42
124,980.82
277
1,701.18
403.58
1,297.60
123,683.23
278
1,701.18
399.39
1,301.79
122,381.44
279
1,701.18
395.19
1,305.99
121,075.45
280
1,701.18
390.97
1,310.21
119,765.24
281
1,701.18
386.74
1,314.44
118,450.80
282
1,701.18
382.50
1,318.68
117,132.12
283
1,701.18
378.24
1,322.94
115,809.18
284
1,701.18
373.97
1,327.21
114,481.97
285
1,701.18
369.68
1,331.50
113,150.47
286
1,701.18
365.38
1,335.80
111,814.67
287
1,701.18
361.07
1,340.11
110,474.56
288
1,701.18
356.74
1,344.44
109,130.12
289
1,701.18
352.40
1,348.78
107,781.34
290
1,701.18
348.04
1,353.14
106,428.20
291
1,701.18
343.67
1,357.51
105,070.70
292
1,701.18
339.29
1,361.89
103,708.81
293
1,701.18
334.89
1,366.29
102,342.52
294
1,701.18
330.48
1,370.70
100,971.82
295
1,701.18
326.05
1,375.13
99,596.70
296
1,701.18
321.61
1,379.57
98,217.13
297
1,701.18
317.16
1,384.02
96,833.11
298
1,701.18
312.69
1,388.49
95,444.62
299
1,701.18
308.21
1,392.97
94,051.65
300
1,701.18
303.71
1,397.47
92,654.18
301
1,701.18
299.20
1,401.98
91,252.19
302
1,701.18
294.67
1,406.51
89,845.68
303
1,701.18
290.13
1,411.05
88,434.63
304
1,701.18
285.57
1,415.61
87,019.02
305
1,701.18
281.00
1,420.18
85,598.84
306
1,701.18
276.41
1,424.77
84,174.07
307
1,701.18
271.81
1,429.37
82,744.70
308
1,701.18
267.20
1,433.98
81,310.72
309
1,701.18
262.57
1,438.61
79,872.10
310
1,701.18
257.92
1,443.26
78,428.84
311
1,701.18
253.26
1,447.92
76,980.92
312
1,701.18
248.58
1,452.60
75,528.33
313
1,701.18
243.89
1,457.29
74,071.04
314
1,701.18
239.19
1,461.99
72,609.05
315
1,701.18
234.47
1,466.71
71,142.34
316
1,701.18
229.73
1,471.45
69,670.89
317
1,701.18
224.98
1,476.20
68,194.69
318
1,701.18
220.21
1,480.97
66,713.72
319
1,701.18
215.43
1,485.75
65,227.97
320
1,701.18
210.63
1,490.55
63,737.42
321
1,701.18
205.82
1,495.36
62,242.06
322
1,701.18
200.99
1,500.19
60,741.87
323
1,701.18
196.15
1,505.03
59,236.83
324
1,701.18
191.29
1,509.89
57,726.94
325
1,701.18
186.41
1,514.77
56,212.17
326
1,701.18
181.52
1,519.66
54,692.51
327
1,701.18
176.61
1,524.57
53,167.94
328
1,701.18
171.69
1,529.49
51,638.45
329
1,701.18
166.75
1,534.43
50,104.02
330
1,701.18
161.79
1,539.39
48,564.63
331
1,701.18
156.82
1,544.36
47,020.27
332
1,701.18
151.84
1,549.34
45,470.93
333
1,701.18
146.83
1,554.35
43,916.58
334
1,701.18
141.81
1,559.37
42,357.22
335
1,701.18
136.78
1,564.40
40,792.81
336
1,701.18
131.73
1,569.45
39,223.36
337
1,701.18
126.66
1,574.52
37,648.84
338
1,701.18
121.57
1,579.61
36,069.23
339
1,701.18
116.47
1,584.71
34,484.53
340
1,701.18
111.36
1,589.82
32,894.70
341
1,701.18
106.22
1,594.96
31,299.75
342
1,701.18
101.07
1,600.11
29,699.64
343
1,701.18
95.91
1,605.27
28,094.36
344
1,701.18
90.72
1,610.46
26,483.91
345
1,701.18
85.52
1,615.66
24,868.25
346
1,701.18
80.30
1,620.88
23,247.37
347
1,701.18
75.07
1,626.11
21,621.26
348
1,701.18
69.82
1,631.36
19,989.90
349
1,701.18
64.55
1,636.63
18,353.27
350
1,701.18
59.27
1,641.91
16,711.36
351
1,701.18
53.96
1,647.22
15,064.14
352
1,701.18
48.64
1,652.54
13,411.60
353
1,701.18
43.31
1,657.87
11,753.73
354
1,701.18
37.95
1,663.23
10,090.51
355
1,701.18
32.58
1,668.60
8,421.91
356
1,701.18
27.20
1,673.98
6,747.93
357
1,701.18
21.79
1,679.39
5,068.54
358
1,701.18
16.37
1,684.81
3,383.72
359
1,701.18
10.93
1,690.25
1,693.47
360
1,698.94
5.47
1,693.47
0.00
Totals
612,422.56
250,652.56
361,770.00

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