Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,871.00  
 

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
1,871.00
1,402.57
468.43
363,440.57
2
1,871.00
1,400.76
470.24
362,970.33
3
1,871.00
1,398.95
472.05
362,498.27
4
1,871.00
1,397.13
473.87
362,024.40
5
1,871.00
1,395.30
475.70
361,548.71
6
1,871.00
1,393.47
477.53
361,071.17
7
1,871.00
1,391.63
479.37
360,591.80
8
1,871.00
1,389.78
481.22
360,110.58
9
1,871.00
1,387.93
483.07
359,627.51
10
1,871.00
1,386.06
484.94
359,142.57
11
1,871.00
1,384.20
486.80
358,655.77
12
1,871.00
1,382.32
488.68
358,167.09
13
1,871.00
1,380.44
490.56
357,676.52
14
1,871.00
1,378.54
492.46
357,184.07
15
1,871.00
1,376.65
494.35
356,689.72
16
1,871.00
1,374.74
496.26
356,193.46
17
1,871.00
1,372.83
498.17
355,695.29
18
1,871.00
1,370.91
500.09
355,195.20
19
1,871.00
1,368.98
502.02
354,693.18
20
1,871.00
1,367.05
503.95
354,189.22
21
1,871.00
1,365.10
505.90
353,683.33
22
1,871.00
1,363.15
507.85
353,175.48
23
1,871.00
1,361.20
509.80
352,665.68
24
1,871.00
1,359.23
511.77
352,153.91
25
1,871.00
1,357.26
513.74
351,640.17
26
1,871.00
1,355.28
515.72
351,124.45
27
1,871.00
1,353.29
517.71
350,606.74
28
1,871.00
1,351.30
519.70
350,087.04
29
1,871.00
1,349.29
521.71
349,565.34
30
1,871.00
1,347.28
523.72
349,041.62
31
1,871.00
1,345.26
525.74
348,515.88
32
1,871.00
1,343.24
527.76
347,988.12
33
1,871.00
1,341.20
529.80
347,458.33
34
1,871.00
1,339.16
531.84
346,926.49
35
1,871.00
1,337.11
533.89
346,392.60
36
1,871.00
1,335.05
535.95
345,856.65
37
1,871.00
1,332.99
538.01
345,318.64
38
1,871.00
1,330.92
540.08
344,778.56
39
1,871.00
1,328.83
542.17
344,236.39
40
1,871.00
1,326.74
544.26
343,692.14
41
1,871.00
1,324.65
546.35
343,145.78
42
1,871.00
1,322.54
548.46
342,597.33
43
1,871.00
1,320.43
550.57
342,046.75
44
1,871.00
1,318.31
552.69
341,494.06
45
1,871.00
1,316.18
554.82
340,939.23
46
1,871.00
1,314.04
556.96
340,382.27
47
1,871.00
1,311.89
559.11
339,823.16
48
1,871.00
1,309.74
561.26
339,261.90
49
1,871.00
1,307.57
563.43
338,698.47
50
1,871.00
1,305.40
565.60
338,132.87
51
1,871.00
1,303.22
567.78
337,565.09
52
1,871.00
1,301.03
569.97
336,995.12
53
1,871.00
1,298.84
572.16
336,422.96
54
1,871.00
1,296.63
574.37
335,848.59
55
1,871.00
1,294.42
576.58
335,272.00
56
1,871.00
1,292.19
578.81
334,693.20
57
1,871.00
1,289.96
581.04
334,112.16
58
1,871.00
1,287.72
583.28
333,528.88
59
1,871.00
1,285.48
585.52
332,943.36
60
1,871.00
1,283.22
587.78
332,355.58
61
1,871.00
1,280.95
590.05
331,765.53
62
1,871.00
1,278.68
592.32
331,173.21
63
1,871.00
1,276.40
594.60
330,578.61
64
1,871.00
1,274.11
596.89
329,981.71
65
1,871.00
1,271.80
599.20
329,382.52
66
1,871.00
1,269.50
601.50
328,781.01
67
1,871.00
1,267.18
603.82
328,177.19
68
1,871.00
1,264.85
606.15
327,571.04
69
1,871.00
1,262.51
608.49
326,962.55
70
1,871.00
1,260.17
610.83
326,351.72
71
1,871.00
1,257.81
613.19
325,738.54
72
1,871.00
1,255.45
615.55
325,122.99
73
1,871.00
1,253.08
617.92
324,505.06
74
1,871.00
1,250.70
620.30
323,884.76
75
1,871.00
1,248.31
622.69
323,262.07
76
1,871.00
1,245.91
625.09
322,636.97
77
1,871.00
1,243.50
627.50
322,009.47
78
1,871.00
1,241.08
629.92
321,379.55
79
1,871.00
1,238.65
632.35
320,747.20
80
1,871.00
1,236.21
634.79
320,112.41
81
1,871.00
1,233.77
637.23
319,475.18
82
1,871.00
1,231.31
639.69
318,835.49
83
1,871.00
1,228.85
642.15
318,193.33
84
1,871.00
1,226.37
644.63
317,548.70
85
1,871.00
1,223.89
647.11
316,901.59
86
1,871.00
1,221.39
649.61
316,251.98
87
1,871.00
1,218.89
652.11
315,599.87
88
1,871.00
1,216.37
654.63
314,945.24
89
1,871.00
1,213.85
657.15
314,288.09
90
1,871.00
1,211.32
659.68
313,628.41
91
1,871.00
1,208.78
662.22
312,966.19
92
1,871.00
1,206.22
664.78
312,301.41
93
1,871.00
1,203.66
667.34
311,634.07
94
1,871.00
1,201.09
669.91
310,964.16
95
1,871.00
1,198.51
672.49
310,291.67
96
1,871.00
1,195.92
675.08
309,616.59
97
1,871.00
1,193.31
677.69
308,938.90
98
1,871.00
1,190.70
680.30
308,258.60
99
1,871.00
1,188.08
682.92
307,575.68
100
1,871.00
1,185.45
685.55
306,890.13
101
1,871.00
1,182.81
688.19
306,201.94
102
1,871.00
1,180.15
690.85
305,511.09
103
1,871.00
1,177.49
693.51
304,817.58
104
1,871.00
1,174.82
696.18
304,121.40
105
1,871.00
1,172.13
698.87
303,422.53
106
1,871.00
1,169.44
701.56
302,720.97
107
1,871.00
1,166.74
704.26
302,016.71
108
1,871.00
1,164.02
706.98
301,309.73
109
1,871.00
1,161.30
709.70
300,600.03
110
1,871.00
1,158.56
712.44
299,887.59
111
1,871.00
1,155.82
715.18
299,172.41
112
1,871.00
1,153.06
717.94
298,454.47
113
1,871.00
1,150.29
720.71
297,733.77
114
1,871.00
1,147.52
723.48
297,010.28
115
1,871.00
1,144.73
726.27
296,284.01
116
1,871.00
1,141.93
729.07
295,554.94
117
1,871.00
1,139.12
731.88
294,823.05
118
1,871.00
1,136.30
734.70
294,088.35
119
1,871.00
1,133.47
737.53
293,350.82
120
1,871.00
1,130.62
740.38
292,610.44
121
1,871.00
1,127.77
743.23
291,867.21
122
1,871.00
1,124.90
746.10
291,121.11
123
1,871.00
1,122.03
748.97
290,372.14
124
1,871.00
1,119.14
751.86
289,620.29
125
1,871.00
1,116.24
754.76
288,865.53
126
1,871.00
1,113.34
757.66
288,107.87
127
1,871.00
1,110.42
760.58
287,347.28
128
1,871.00
1,107.48
763.52
286,583.77
129
1,871.00
1,104.54
766.46
285,817.31
130
1,871.00
1,101.59
769.41
285,047.90
131
1,871.00
1,098.62
772.38
284,275.52
132
1,871.00
1,095.65
775.35
283,500.16
133
1,871.00
1,092.66
778.34
282,721.82
134
1,871.00
1,089.66
781.34
281,940.48
135
1,871.00
1,086.65
784.35
281,156.12
136
1,871.00
1,083.62
787.38
280,368.74
137
1,871.00
1,080.59
790.41
279,578.33
138
1,871.00
1,077.54
793.46
278,784.87
139
1,871.00
1,074.48
796.52
277,988.36
140
1,871.00
1,071.41
799.59
277,188.77
141
1,871.00
1,068.33
802.67
276,386.10
142
1,871.00
1,065.24
805.76
275,580.34
143
1,871.00
1,062.13
808.87
274,771.47
144
1,871.00
1,059.02
811.98
273,959.49
145
1,871.00
1,055.89
815.11
273,144.37
146
1,871.00
1,052.74
818.26
272,326.12
147
1,871.00
1,049.59
821.41
271,504.71
148
1,871.00
1,046.42
824.58
270,680.13
149
1,871.00
1,043.25
827.75
269,852.38
150
1,871.00
1,040.06
830.94
269,021.44
151
1,871.00
1,036.85
834.15
268,187.29
152
1,871.00
1,033.64
837.36
267,349.93
153
1,871.00
1,030.41
840.59
266,509.34
154
1,871.00
1,027.17
843.83
265,665.51
155
1,871.00
1,023.92
847.08
264,818.43
156
1,871.00
1,020.65
850.35
263,968.08
157
1,871.00
1,017.38
853.62
263,114.46
158
1,871.00
1,014.09
856.91
262,257.55
159
1,871.00
1,010.78
860.22
261,397.33
160
1,871.00
1,007.47
863.53
260,533.80
161
1,871.00
1,004.14
866.86
259,666.94
162
1,871.00
1,000.80
870.20
258,796.74
163
1,871.00
997.45
873.55
257,923.19
164
1,871.00
994.08
876.92
257,046.27
165
1,871.00
990.70
880.30
256,165.96
166
1,871.00
987.31
883.69
255,282.27
167
1,871.00
983.90
887.10
254,395.17
168
1,871.00
980.48
890.52
253,504.65
169
1,871.00
977.05
893.95
252,610.70
170
1,871.00
973.60
897.40
251,713.31
171
1,871.00
970.15
900.85
250,812.45
172
1,871.00
966.67
904.33
249,908.12
173
1,871.00
963.19
907.81
249,000.31
174
1,871.00
959.69
911.31
248,089.00
175
1,871.00
956.18
914.82
247,174.18
176
1,871.00
952.65
918.35
246,255.83
177
1,871.00
949.11
921.89
245,333.94
178
1,871.00
945.56
925.44
244,408.50
179
1,871.00
941.99
929.01
243,479.49
180
1,871.00
938.41
932.59
242,546.90
181
1,871.00
934.82
936.18
241,610.71
182
1,871.00
931.21
939.79
240,670.92
183
1,871.00
927.59
943.41
239,727.51
184
1,871.00
923.95
947.05
238,780.46
185
1,871.00
920.30
950.70
237,829.76
186
1,871.00
916.64
954.36
236,875.39
187
1,871.00
912.96
958.04
235,917.35
188
1,871.00
909.26
961.74
234,955.61
189
1,871.00
905.56
965.44
233,990.17
190
1,871.00
901.84
969.16
233,021.01
191
1,871.00
898.10
972.90
232,048.11
192
1,871.00
894.35
976.65
231,071.46
193
1,871.00
890.59
980.41
230,091.05
194
1,871.00
886.81
984.19
229,106.86
195
1,871.00
883.02
987.98
228,118.88
196
1,871.00
879.21
991.79
227,127.08
197
1,871.00
875.39
995.61
226,131.47
198
1,871.00
871.55
999.45
225,132.02
199
1,871.00
867.70
1,003.30
224,128.71
200
1,871.00
863.83
1,007.17
223,121.54
201
1,871.00
859.95
1,011.05
222,110.49
202
1,871.00
856.05
1,014.95
221,095.54
203
1,871.00
852.14
1,018.86
220,076.68
204
1,871.00
848.21
1,022.79
219,053.89
205
1,871.00
844.27
1,026.73
218,027.16
206
1,871.00
840.31
1,030.69
216,996.48
207
1,871.00
836.34
1,034.66
215,961.82
208
1,871.00
832.35
1,038.65
214,923.17
209
1,871.00
828.35
1,042.65
213,880.52
210
1,871.00
824.33
1,046.67
212,833.85
211
1,871.00
820.30
1,050.70
211,783.15
212
1,871.00
816.25
1,054.75
210,728.40
213
1,871.00
812.18
1,058.82
209,669.58
214
1,871.00
808.10
1,062.90
208,606.68
215
1,871.00
804.00
1,067.00
207,539.69
216
1,871.00
799.89
1,071.11
206,468.58
217
1,871.00
795.76
1,075.24
205,393.34
218
1,871.00
791.62
1,079.38
204,313.96
219
1,871.00
787.46
1,083.54
203,230.42
220
1,871.00
783.28
1,087.72
202,142.71
221
1,871.00
779.09
1,091.91
201,050.80
222
1,871.00
774.88
1,096.12
199,954.68
223
1,871.00
770.66
1,100.34
198,854.34
224
1,871.00
766.42
1,104.58
197,749.76
225
1,871.00
762.16
1,108.84
196,640.92
226
1,871.00
757.89
1,113.11
195,527.80
227
1,871.00
753.60
1,117.40
194,410.40
228
1,871.00
749.29
1,121.71
193,288.69
229
1,871.00
744.97
1,126.03
192,162.66
230
1,871.00
740.63
1,130.37
191,032.29
231
1,871.00
736.27
1,134.73
189,897.56
232
1,871.00
731.90
1,139.10
188,758.45
233
1,871.00
727.51
1,143.49
187,614.96
234
1,871.00
723.10
1,147.90
186,467.06
235
1,871.00
718.68
1,152.32
185,314.73
236
1,871.00
714.23
1,156.77
184,157.97
237
1,871.00
709.78
1,161.22
182,996.74
238
1,871.00
705.30
1,165.70
181,831.04
239
1,871.00
700.81
1,170.19
180,660.85
240
1,871.00
696.30
1,174.70
179,486.15
241
1,871.00
691.77
1,179.23
178,306.92
242
1,871.00
687.22
1,183.78
177,123.14
243
1,871.00
682.66
1,188.34
175,934.80
244
1,871.00
678.08
1,192.92
174,741.89
245
1,871.00
673.48
1,197.52
173,544.37
246
1,871.00
668.87
1,202.13
172,342.24
247
1,871.00
664.24
1,206.76
171,135.47
248
1,871.00
659.58
1,211.42
169,924.06
249
1,871.00
654.92
1,216.08
168,707.97
250
1,871.00
650.23
1,220.77
167,487.20
251
1,871.00
645.52
1,225.48
166,261.73
252
1,871.00
640.80
1,230.20
165,031.53
253
1,871.00
636.06
1,234.94
163,796.59
254
1,871.00
631.30
1,239.70
162,556.89
255
1,871.00
626.52
1,244.48
161,312.41
256
1,871.00
621.72
1,249.28
160,063.13
257
1,871.00
616.91
1,254.09
158,809.04
258
1,871.00
612.08
1,258.92
157,550.12
259
1,871.00
607.22
1,263.78
156,286.34
260
1,871.00
602.35
1,268.65
155,017.70
261
1,871.00
597.46
1,273.54
153,744.16
262
1,871.00
592.56
1,278.44
152,465.72
263
1,871.00
587.63
1,283.37
151,182.34
264
1,871.00
582.68
1,288.32
149,894.03
265
1,871.00
577.72
1,293.28
148,600.74
266
1,871.00
572.73
1,298.27
147,302.47
267
1,871.00
567.73
1,303.27
145,999.20
268
1,871.00
562.71
1,308.29
144,690.91
269
1,871.00
557.66
1,313.34
143,377.57
270
1,871.00
552.60
1,318.40
142,059.17
271
1,871.00
547.52
1,323.48
140,735.69
272
1,871.00
542.42
1,328.58
139,407.11
273
1,871.00
537.30
1,333.70
138,073.41
274
1,871.00
532.16
1,338.84
136,734.57
275
1,871.00
527.00
1,344.00
135,390.56
276
1,871.00
521.82
1,349.18
134,041.38
277
1,871.00
516.62
1,354.38
132,687.00
278
1,871.00
511.40
1,359.60
131,327.40
279
1,871.00
506.16
1,364.84
129,962.56
280
1,871.00
500.90
1,370.10
128,592.45
281
1,871.00
495.62
1,375.38
127,217.07
282
1,871.00
490.32
1,380.68
125,836.39
283
1,871.00
484.99
1,386.01
124,450.38
284
1,871.00
479.65
1,391.35
123,059.03
285
1,871.00
474.29
1,396.71
121,662.32
286
1,871.00
468.91
1,402.09
120,260.23
287
1,871.00
463.50
1,407.50
118,852.73
288
1,871.00
458.08
1,412.92
117,439.81
289
1,871.00
452.63
1,418.37
116,021.44
290
1,871.00
447.17
1,423.83
114,597.61
291
1,871.00
441.68
1,429.32
113,168.29
292
1,871.00
436.17
1,434.83
111,733.46
293
1,871.00
430.64
1,440.36
110,293.10
294
1,871.00
425.09
1,445.91
108,847.18
295
1,871.00
419.52
1,451.48
107,395.70
296
1,871.00
413.92
1,457.08
105,938.62
297
1,871.00
408.31
1,462.69
104,475.93
298
1,871.00
402.67
1,468.33
103,007.59
299
1,871.00
397.01
1,473.99
101,533.60
300
1,871.00
391.33
1,479.67
100,053.93
301
1,871.00
385.62
1,485.38
98,568.55
302
1,871.00
379.90
1,491.10
97,077.45
303
1,871.00
374.15
1,496.85
95,580.61
304
1,871.00
368.38
1,502.62
94,077.99
305
1,871.00
362.59
1,508.41
92,569.58
306
1,871.00
356.78
1,514.22
91,055.36
307
1,871.00
350.94
1,520.06
89,535.30
308
1,871.00
345.08
1,525.92
88,009.39
309
1,871.00
339.20
1,531.80
86,477.59
310
1,871.00
333.30
1,537.70
84,939.89
311
1,871.00
327.37
1,543.63
83,396.26
312
1,871.00
321.42
1,549.58
81,846.68
313
1,871.00
315.45
1,555.55
80,291.14
314
1,871.00
309.46
1,561.54
78,729.59
315
1,871.00
303.44
1,567.56
77,162.03
316
1,871.00
297.40
1,573.60
75,588.42
317
1,871.00
291.33
1,579.67
74,008.75
318
1,871.00
285.24
1,585.76
72,423.00
319
1,871.00
279.13
1,591.87
70,831.13
320
1,871.00
272.99
1,598.01
69,233.12
321
1,871.00
266.84
1,604.16
67,628.96
322
1,871.00
260.65
1,610.35
66,018.61
323
1,871.00
254.45
1,616.55
64,402.06
324
1,871.00
248.22
1,622.78
62,779.27
325
1,871.00
241.96
1,629.04
61,150.23
326
1,871.00
235.68
1,635.32
59,514.92
327
1,871.00
229.38
1,641.62
57,873.30
328
1,871.00
223.05
1,647.95
56,225.35
329
1,871.00
216.70
1,654.30
54,571.05
330
1,871.00
210.33
1,660.67
52,910.38
331
1,871.00
203.93
1,667.07
51,243.30
332
1,871.00
197.50
1,673.50
49,569.81
333
1,871.00
191.05
1,679.95
47,889.86
334
1,871.00
184.58
1,686.42
46,203.43
335
1,871.00
178.08
1,692.92
44,510.51
336
1,871.00
171.55
1,699.45
42,811.06
337
1,871.00
165.00
1,706.00
41,105.06
338
1,871.00
158.43
1,712.57
39,392.48
339
1,871.00
151.83
1,719.17
37,673.31
340
1,871.00
145.20
1,725.80
35,947.51
341
1,871.00
138.55
1,732.45
34,215.06
342
1,871.00
131.87
1,739.13
32,475.93
343
1,871.00
125.17
1,745.83
30,730.09
344
1,871.00
118.44
1,752.56
28,977.53
345
1,871.00
111.68
1,759.32
27,218.22
346
1,871.00
104.90
1,766.10
25,452.12
347
1,871.00
98.10
1,772.90
23,679.22
348
1,871.00
91.26
1,779.74
21,899.48
349
1,871.00
84.40
1,786.60
20,112.89
350
1,871.00
77.52
1,793.48
18,319.40
351
1,871.00
70.61
1,800.39
16,519.01
352
1,871.00
63.67
1,807.33
14,711.68
353
1,871.00
56.70
1,814.30
12,897.38
354
1,871.00
49.71
1,821.29
11,076.09
355
1,871.00
42.69
1,828.31
9,247.78
356
1,871.00
35.64
1,835.36
7,412.42
357
1,871.00
28.57
1,842.43
5,569.99
358
1,871.00
21.47
1,849.53
3,720.45
359
1,871.00
14.34
1,856.66
1,863.79
360
1,870.98
7.18
1,863.79
0.00
Totals
673,559.98
309,650.98
363,909.00

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