Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,658.89  
 

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
1,658.89
1,098.83
560.06
363,189.94
2
1,658.89
1,097.14
561.75
362,628.18
3
1,658.89
1,095.44
563.45
362,064.73
4
1,658.89
1,093.74
565.15
361,499.58
5
1,658.89
1,092.03
566.86
360,932.72
6
1,658.89
1,090.32
568.57
360,364.15
7
1,658.89
1,088.60
570.29
359,793.86
8
1,658.89
1,086.88
572.01
359,221.85
9
1,658.89
1,085.15
573.74
358,648.11
10
1,658.89
1,083.42
575.47
358,072.63
11
1,658.89
1,081.68
577.21
357,495.42
12
1,658.89
1,079.93
578.96
356,916.46
13
1,658.89
1,078.19
580.70
356,335.76
14
1,658.89
1,076.43
582.46
355,753.30
15
1,658.89
1,074.67
584.22
355,169.08
16
1,658.89
1,072.91
585.98
354,583.10
17
1,658.89
1,071.14
587.75
353,995.34
18
1,658.89
1,069.36
589.53
353,405.81
19
1,658.89
1,067.58
591.31
352,814.50
20
1,658.89
1,065.79
593.10
352,221.41
21
1,658.89
1,064.00
594.89
351,626.52
22
1,658.89
1,062.21
596.68
351,029.84
23
1,658.89
1,060.40
598.49
350,431.35
24
1,658.89
1,058.59
600.30
349,831.05
25
1,658.89
1,056.78
602.11
349,228.94
26
1,658.89
1,054.96
603.93
348,625.02
27
1,658.89
1,053.14
605.75
348,019.26
28
1,658.89
1,051.31
607.58
347,411.68
29
1,658.89
1,049.47
609.42
346,802.27
30
1,658.89
1,047.63
611.26
346,191.01
31
1,658.89
1,045.79
613.10
345,577.90
32
1,658.89
1,043.93
614.96
344,962.95
33
1,658.89
1,042.08
616.81
344,346.13
34
1,658.89
1,040.21
618.68
343,727.45
35
1,658.89
1,038.34
620.55
343,106.91
36
1,658.89
1,036.47
622.42
342,484.49
37
1,658.89
1,034.59
624.30
341,860.18
38
1,658.89
1,032.70
626.19
341,234.00
39
1,658.89
1,030.81
628.08
340,605.92
40
1,658.89
1,028.91
629.98
339,975.94
41
1,658.89
1,027.01
631.88
339,344.06
42
1,658.89
1,025.10
633.79
338,710.27
43
1,658.89
1,023.19
635.70
338,074.57
44
1,658.89
1,021.27
637.62
337,436.95
45
1,658.89
1,019.34
639.55
336,797.40
46
1,658.89
1,017.41
641.48
336,155.92
47
1,658.89
1,015.47
643.42
335,512.50
48
1,658.89
1,013.53
645.36
334,867.14
49
1,658.89
1,011.58
647.31
334,219.82
50
1,658.89
1,009.62
649.27
333,570.56
51
1,658.89
1,007.66
651.23
332,919.33
52
1,658.89
1,005.69
653.20
332,266.13
53
1,658.89
1,003.72
655.17
331,610.96
54
1,658.89
1,001.74
657.15
330,953.81
55
1,658.89
999.76
659.13
330,294.68
56
1,658.89
997.77
661.12
329,633.56
57
1,658.89
995.77
663.12
328,970.43
58
1,658.89
993.76
665.13
328,305.31
59
1,658.89
991.76
667.13
327,638.17
60
1,658.89
989.74
669.15
326,969.02
61
1,658.89
987.72
671.17
326,297.85
62
1,658.89
985.69
673.20
325,624.65
63
1,658.89
983.66
675.23
324,949.42
64
1,658.89
981.62
677.27
324,272.15
65
1,658.89
979.57
679.32
323,592.83
66
1,658.89
977.52
681.37
322,911.46
67
1,658.89
975.46
683.43
322,228.03
68
1,658.89
973.40
685.49
321,542.54
69
1,658.89
971.33
687.56
320,854.98
70
1,658.89
969.25
689.64
320,165.34
71
1,658.89
967.17
691.72
319,473.61
72
1,658.89
965.08
693.81
318,779.80
73
1,658.89
962.98
695.91
318,083.89
74
1,658.89
960.88
698.01
317,385.88
75
1,658.89
958.77
700.12
316,685.76
76
1,658.89
956.65
702.24
315,983.52
77
1,658.89
954.53
704.36
315,279.17
78
1,658.89
952.41
706.48
314,572.68
79
1,658.89
950.27
708.62
313,864.06
80
1,658.89
948.13
710.76
313,153.31
81
1,658.89
945.98
712.91
312,440.40
82
1,658.89
943.83
715.06
311,725.34
83
1,658.89
941.67
717.22
311,008.12
84
1,658.89
939.50
719.39
310,288.73
85
1,658.89
937.33
721.56
309,567.17
86
1,658.89
935.15
723.74
308,843.44
87
1,658.89
932.96
725.93
308,117.51
88
1,658.89
930.77
728.12
307,389.39
89
1,658.89
928.57
730.32
306,659.07
90
1,658.89
926.37
732.52
305,926.55
91
1,658.89
924.15
734.74
305,191.81
92
1,658.89
921.93
736.96
304,454.86
93
1,658.89
919.71
739.18
303,715.67
94
1,658.89
917.47
741.42
302,974.26
95
1,658.89
915.23
743.66
302,230.60
96
1,658.89
912.99
745.90
301,484.70
97
1,658.89
910.74
748.15
300,736.55
98
1,658.89
908.47
750.42
299,986.13
99
1,658.89
906.21
752.68
299,233.45
100
1,658.89
903.93
754.96
298,478.49
101
1,658.89
901.65
757.24
297,721.26
102
1,658.89
899.37
759.52
296,961.73
103
1,658.89
897.07
761.82
296,199.92
104
1,658.89
894.77
764.12
295,435.80
105
1,658.89
892.46
766.43
294,669.37
106
1,658.89
890.15
768.74
293,900.63
107
1,658.89
887.82
771.07
293,129.56
108
1,658.89
885.50
773.39
292,356.17
109
1,658.89
883.16
775.73
291,580.44
110
1,658.89
880.82
778.07
290,802.36
111
1,658.89
878.47
780.42
290,021.94
112
1,658.89
876.11
782.78
289,239.15
113
1,658.89
873.74
785.15
288,454.01
114
1,658.89
871.37
787.52
287,666.49
115
1,658.89
868.99
789.90
286,876.59
116
1,658.89
866.61
792.28
286,084.31
117
1,658.89
864.21
794.68
285,289.63
118
1,658.89
861.81
797.08
284,492.55
119
1,658.89
859.40
799.49
283,693.07
120
1,658.89
856.99
801.90
282,891.17
121
1,658.89
854.57
804.32
282,086.85
122
1,658.89
852.14
806.75
281,280.09
123
1,658.89
849.70
809.19
280,470.90
124
1,658.89
847.26
811.63
279,659.27
125
1,658.89
844.80
814.09
278,845.18
126
1,658.89
842.34
816.55
278,028.64
127
1,658.89
839.88
819.01
277,209.63
128
1,658.89
837.40
821.49
276,388.14
129
1,658.89
834.92
823.97
275,564.17
130
1,658.89
832.43
826.46
274,737.72
131
1,658.89
829.94
828.95
273,908.76
132
1,658.89
827.43
831.46
273,077.31
133
1,658.89
824.92
833.97
272,243.34
134
1,658.89
822.40
836.49
271,406.85
135
1,658.89
819.87
839.02
270,567.83
136
1,658.89
817.34
841.55
269,726.28
137
1,658.89
814.80
844.09
268,882.19
138
1,658.89
812.25
846.64
268,035.55
139
1,658.89
809.69
849.20
267,186.35
140
1,658.89
807.13
851.76
266,334.59
141
1,658.89
804.55
854.34
265,480.25
142
1,658.89
801.97
856.92
264,623.33
143
1,658.89
799.38
859.51
263,763.82
144
1,658.89
796.79
862.10
262,901.72
145
1,658.89
794.18
864.71
262,037.01
146
1,658.89
791.57
867.32
261,169.69
147
1,658.89
788.95
869.94
260,299.75
148
1,658.89
786.32
872.57
259,427.18
149
1,658.89
783.69
875.20
258,551.98
150
1,658.89
781.04
877.85
257,674.13
151
1,658.89
778.39
880.50
256,793.63
152
1,658.89
775.73
883.16
255,910.47
153
1,658.89
773.06
885.83
255,024.65
154
1,658.89
770.39
888.50
254,136.14
155
1,658.89
767.70
891.19
253,244.96
156
1,658.89
765.01
893.88
252,351.08
157
1,658.89
762.31
896.58
251,454.50
158
1,658.89
759.60
899.29
250,555.21
159
1,658.89
756.89
902.00
249,653.21
160
1,658.89
754.16
904.73
248,748.48
161
1,658.89
751.43
907.46
247,841.01
162
1,658.89
748.69
910.20
246,930.81
163
1,658.89
745.94
912.95
246,017.86
164
1,658.89
743.18
915.71
245,102.15
165
1,658.89
740.41
918.48
244,183.67
166
1,658.89
737.64
921.25
243,262.42
167
1,658.89
734.86
924.03
242,338.38
168
1,658.89
732.06
926.83
241,411.56
169
1,658.89
729.26
929.63
240,481.93
170
1,658.89
726.46
932.43
239,549.50
171
1,658.89
723.64
935.25
238,614.25
172
1,658.89
720.81
938.08
237,676.17
173
1,658.89
717.98
940.91
236,735.26
174
1,658.89
715.14
943.75
235,791.51
175
1,658.89
712.29
946.60
234,844.90
176
1,658.89
709.43
949.46
233,895.44
177
1,658.89
706.56
952.33
232,943.11
178
1,658.89
703.68
955.21
231,987.90
179
1,658.89
700.80
958.09
231,029.81
180
1,658.89
697.90
960.99
230,068.82
181
1,658.89
695.00
963.89
229,104.93
182
1,658.89
692.09
966.80
228,138.13
183
1,658.89
689.17
969.72
227,168.41
184
1,658.89
686.24
972.65
226,195.75
185
1,658.89
683.30
975.59
225,220.16
186
1,658.89
680.35
978.54
224,241.63
187
1,658.89
677.40
981.49
223,260.13
188
1,658.89
674.43
984.46
222,275.68
189
1,658.89
671.46
987.43
221,288.24
190
1,658.89
668.47
990.42
220,297.83
191
1,658.89
665.48
993.41
219,304.42
192
1,658.89
662.48
996.41
218,308.01
193
1,658.89
659.47
999.42
217,308.59
194
1,658.89
656.45
1,002.44
216,306.16
195
1,658.89
653.42
1,005.47
215,300.69
196
1,658.89
650.39
1,008.50
214,292.19
197
1,658.89
647.34
1,011.55
213,280.64
198
1,658.89
644.29
1,014.60
212,266.04
199
1,658.89
641.22
1,017.67
211,248.37
200
1,658.89
638.15
1,020.74
210,227.62
201
1,658.89
635.06
1,023.83
209,203.80
202
1,658.89
631.97
1,026.92
208,176.88
203
1,658.89
628.87
1,030.02
207,146.85
204
1,658.89
625.76
1,033.13
206,113.72
205
1,658.89
622.64
1,036.25
205,077.46
206
1,658.89
619.50
1,039.39
204,038.08
207
1,658.89
616.37
1,042.52
202,995.55
208
1,658.89
613.22
1,045.67
201,949.88
209
1,658.89
610.06
1,048.83
200,901.05
210
1,658.89
606.89
1,052.00
199,849.05
211
1,658.89
603.71
1,055.18
198,793.87
212
1,658.89
600.52
1,058.37
197,735.50
213
1,658.89
597.33
1,061.56
196,673.94
214
1,658.89
594.12
1,064.77
195,609.16
215
1,658.89
590.90
1,067.99
194,541.18
216
1,658.89
587.68
1,071.21
193,469.96
217
1,658.89
584.44
1,074.45
192,395.51
218
1,658.89
581.19
1,077.70
191,317.82
219
1,658.89
577.94
1,080.95
190,236.87
220
1,658.89
574.67
1,084.22
189,152.65
221
1,658.89
571.40
1,087.49
188,065.16
222
1,658.89
568.11
1,090.78
186,974.38
223
1,658.89
564.82
1,094.07
185,880.31
224
1,658.89
561.51
1,097.38
184,782.94
225
1,658.89
558.20
1,100.69
183,682.24
226
1,658.89
554.87
1,104.02
182,578.23
227
1,658.89
551.54
1,107.35
181,470.88
228
1,658.89
548.19
1,110.70
180,360.18
229
1,658.89
544.84
1,114.05
179,246.13
230
1,658.89
541.47
1,117.42
178,128.71
231
1,658.89
538.10
1,120.79
177,007.92
232
1,658.89
534.71
1,124.18
175,883.74
233
1,658.89
531.32
1,127.57
174,756.16
234
1,658.89
527.91
1,130.98
173,625.18
235
1,658.89
524.49
1,134.40
172,490.79
236
1,658.89
521.07
1,137.82
171,352.96
237
1,658.89
517.63
1,141.26
170,211.70
238
1,658.89
514.18
1,144.71
169,066.99
239
1,658.89
510.72
1,148.17
167,918.83
240
1,658.89
507.25
1,151.64
166,767.19
241
1,658.89
503.78
1,155.11
165,612.08
242
1,658.89
500.29
1,158.60
164,453.47
243
1,658.89
496.79
1,162.10
163,291.37
244
1,658.89
493.28
1,165.61
162,125.76
245
1,658.89
489.75
1,169.14
160,956.62
246
1,658.89
486.22
1,172.67
159,783.95
247
1,658.89
482.68
1,176.21
158,607.74
248
1,658.89
479.13
1,179.76
157,427.98
249
1,658.89
475.56
1,183.33
156,244.66
250
1,658.89
471.99
1,186.90
155,057.75
251
1,658.89
468.40
1,190.49
153,867.27
252
1,658.89
464.81
1,194.08
152,673.19
253
1,658.89
461.20
1,197.69
151,475.50
254
1,658.89
457.58
1,201.31
150,274.19
255
1,658.89
453.95
1,204.94
149,069.25
256
1,658.89
450.31
1,208.58
147,860.67
257
1,658.89
446.66
1,212.23
146,648.45
258
1,658.89
443.00
1,215.89
145,432.56
259
1,658.89
439.33
1,219.56
144,212.99
260
1,658.89
435.64
1,223.25
142,989.75
261
1,658.89
431.95
1,226.94
141,762.81
262
1,658.89
428.24
1,230.65
140,532.16
263
1,658.89
424.52
1,234.37
139,297.79
264
1,658.89
420.80
1,238.09
138,059.70
265
1,658.89
417.06
1,241.83
136,817.86
266
1,658.89
413.30
1,245.59
135,572.28
267
1,658.89
409.54
1,249.35
134,322.93
268
1,658.89
405.77
1,253.12
133,069.81
269
1,658.89
401.98
1,256.91
131,812.90
270
1,658.89
398.18
1,260.71
130,552.19
271
1,658.89
394.38
1,264.51
129,287.68
272
1,658.89
390.56
1,268.33
128,019.35
273
1,658.89
386.73
1,272.16
126,747.18
274
1,658.89
382.88
1,276.01
125,471.17
275
1,658.89
379.03
1,279.86
124,191.31
276
1,658.89
375.16
1,283.73
122,907.58
277
1,658.89
371.28
1,287.61
121,619.97
278
1,658.89
367.39
1,291.50
120,328.48
279
1,658.89
363.49
1,295.40
119,033.08
280
1,658.89
359.58
1,299.31
117,733.77
281
1,658.89
355.65
1,303.24
116,430.53
282
1,658.89
351.72
1,307.17
115,123.36
283
1,658.89
347.77
1,311.12
113,812.24
284
1,658.89
343.81
1,315.08
112,497.16
285
1,658.89
339.84
1,319.05
111,178.10
286
1,658.89
335.85
1,323.04
109,855.06
287
1,658.89
331.85
1,327.04
108,528.03
288
1,658.89
327.85
1,331.04
107,196.98
289
1,658.89
323.82
1,335.07
105,861.92
290
1,658.89
319.79
1,339.10
104,522.82
291
1,658.89
315.75
1,343.14
103,179.67
292
1,658.89
311.69
1,347.20
101,832.47
293
1,658.89
307.62
1,351.27
100,481.20
294
1,658.89
303.54
1,355.35
99,125.85
295
1,658.89
299.44
1,359.45
97,766.40
296
1,658.89
295.34
1,363.55
96,402.85
297
1,658.89
291.22
1,367.67
95,035.17
298
1,658.89
287.09
1,371.80
93,663.37
299
1,658.89
282.94
1,375.95
92,287.42
300
1,658.89
278.78
1,380.11
90,907.31
301
1,658.89
274.62
1,384.27
89,523.04
302
1,658.89
270.43
1,388.46
88,134.58
303
1,658.89
266.24
1,392.65
86,741.93
304
1,658.89
262.03
1,396.86
85,345.08
305
1,658.89
257.81
1,401.08
83,944.00
306
1,658.89
253.58
1,405.31
82,538.69
307
1,658.89
249.34
1,409.55
81,129.14
308
1,658.89
245.08
1,413.81
79,715.33
309
1,658.89
240.81
1,418.08
78,297.24
310
1,658.89
236.52
1,422.37
76,874.87
311
1,658.89
232.23
1,426.66
75,448.21
312
1,658.89
227.92
1,430.97
74,017.24
313
1,658.89
223.59
1,435.30
72,581.94
314
1,658.89
219.26
1,439.63
71,142.31
315
1,658.89
214.91
1,443.98
69,698.33
316
1,658.89
210.55
1,448.34
68,249.99
317
1,658.89
206.17
1,452.72
66,797.27
318
1,658.89
201.78
1,457.11
65,340.16
319
1,658.89
197.38
1,461.51
63,878.65
320
1,658.89
192.97
1,465.92
62,412.73
321
1,658.89
188.54
1,470.35
60,942.38
322
1,658.89
184.10
1,474.79
59,467.58
323
1,658.89
179.64
1,479.25
57,988.34
324
1,658.89
175.17
1,483.72
56,504.62
325
1,658.89
170.69
1,488.20
55,016.42
326
1,658.89
166.20
1,492.69
53,523.73
327
1,658.89
161.69
1,497.20
52,026.52
328
1,658.89
157.16
1,501.73
50,524.79
329
1,658.89
152.63
1,506.26
49,018.53
330
1,658.89
148.08
1,510.81
47,507.72
331
1,658.89
143.51
1,515.38
45,992.34
332
1,658.89
138.94
1,519.95
44,472.39
333
1,658.89
134.34
1,524.55
42,947.84
334
1,658.89
129.74
1,529.15
41,418.69
335
1,658.89
125.12
1,533.77
39,884.92
336
1,658.89
120.49
1,538.40
38,346.51
337
1,658.89
115.84
1,543.05
36,803.46
338
1,658.89
111.18
1,547.71
35,255.75
339
1,658.89
106.50
1,552.39
33,703.36
340
1,658.89
101.81
1,557.08
32,146.28
341
1,658.89
97.11
1,561.78
30,584.50
342
1,658.89
92.39
1,566.50
29,018.00
343
1,658.89
87.66
1,571.23
27,446.77
344
1,658.89
82.91
1,575.98
25,870.79
345
1,658.89
78.15
1,580.74
24,290.05
346
1,658.89
73.38
1,585.51
22,704.54
347
1,658.89
68.59
1,590.30
21,114.24
348
1,658.89
63.78
1,595.11
19,519.13
349
1,658.89
58.96
1,599.93
17,919.20
350
1,658.89
54.13
1,604.76
16,314.44
351
1,658.89
49.28
1,609.61
14,704.84
352
1,658.89
44.42
1,614.47
13,090.37
353
1,658.89
39.54
1,619.35
11,471.02
354
1,658.89
34.65
1,624.24
9,846.78
355
1,658.89
29.75
1,629.14
8,217.64
356
1,658.89
24.82
1,634.07
6,583.57
357
1,658.89
19.89
1,639.00
4,944.57
358
1,658.89
14.94
1,643.95
3,300.62
359
1,658.89
9.97
1,648.92
1,651.70
360
1,656.69
4.99
1,651.70
0.00
Totals
597,198.20
233,448.20
363,750.00

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