Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,346.96  
 

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
1,346.96
607.37
739.60
363,679.41
2
1,346.96
606.13
740.83
362,938.58
3
1,346.96
604.90
742.06
362,196.51
4
1,346.96
603.66
743.30
361,453.22
5
1,346.96
602.42
744.54
360,708.68
6
1,346.96
601.18
745.78
359,962.90
7
1,346.96
599.94
747.02
359,215.88
8
1,346.96
598.69
748.27
358,467.61
9
1,346.96
597.45
749.51
357,718.10
10
1,346.96
596.20
750.76
356,967.33
11
1,346.96
594.95
752.01
356,215.32
12
1,346.96
593.69
753.27
355,462.05
13
1,346.96
592.44
754.52
354,707.53
14
1,346.96
591.18
755.78
353,951.75
15
1,346.96
589.92
757.04
353,194.71
16
1,346.96
588.66
758.30
352,436.40
17
1,346.96
587.39
759.57
351,676.84
18
1,346.96
586.13
760.83
350,916.01
19
1,346.96
584.86
762.10
350,153.91
20
1,346.96
583.59
763.37
349,390.54
21
1,346.96
582.32
764.64
348,625.89
22
1,346.96
581.04
765.92
347,859.98
23
1,346.96
579.77
767.19
347,092.78
24
1,346.96
578.49
768.47
346,324.31
25
1,346.96
577.21
769.75
345,554.56
26
1,346.96
575.92
771.04
344,783.52
27
1,346.96
574.64
772.32
344,011.20
28
1,346.96
573.35
773.61
343,237.59
29
1,346.96
572.06
774.90
342,462.70
30
1,346.96
570.77
776.19
341,686.51
31
1,346.96
569.48
777.48
340,909.03
32
1,346.96
568.18
778.78
340,130.25
33
1,346.96
566.88
780.08
339,350.17
34
1,346.96
565.58
781.38
338,568.79
35
1,346.96
564.28
782.68
337,786.12
36
1,346.96
562.98
783.98
337,002.13
37
1,346.96
561.67
785.29
336,216.84
38
1,346.96
560.36
786.60
335,430.24
39
1,346.96
559.05
787.91
334,642.33
40
1,346.96
557.74
789.22
333,853.11
41
1,346.96
556.42
790.54
333,062.57
42
1,346.96
555.10
791.86
332,270.72
43
1,346.96
553.78
793.18
331,477.54
44
1,346.96
552.46
794.50
330,683.05
45
1,346.96
551.14
795.82
329,887.22
46
1,346.96
549.81
797.15
329,090.08
47
1,346.96
548.48
798.48
328,291.60
48
1,346.96
547.15
799.81
327,491.79
49
1,346.96
545.82
801.14
326,690.65
50
1,346.96
544.48
802.48
325,888.18
51
1,346.96
543.15
803.81
325,084.36
52
1,346.96
541.81
805.15
324,279.21
53
1,346.96
540.47
806.49
323,472.72
54
1,346.96
539.12
807.84
322,664.88
55
1,346.96
537.77
809.19
321,855.69
56
1,346.96
536.43
810.53
321,045.16
57
1,346.96
535.08
811.88
320,233.27
58
1,346.96
533.72
813.24
319,420.04
59
1,346.96
532.37
814.59
318,605.44
60
1,346.96
531.01
815.95
317,789.49
61
1,346.96
529.65
817.31
316,972.18
62
1,346.96
528.29
818.67
316,153.51
63
1,346.96
526.92
820.04
315,333.47
64
1,346.96
525.56
821.40
314,512.07
65
1,346.96
524.19
822.77
313,689.29
66
1,346.96
522.82
824.14
312,865.15
67
1,346.96
521.44
825.52
312,039.63
68
1,346.96
520.07
826.89
311,212.74
69
1,346.96
518.69
828.27
310,384.46
70
1,346.96
517.31
829.65
309,554.81
71
1,346.96
515.92
831.04
308,723.78
72
1,346.96
514.54
832.42
307,891.36
73
1,346.96
513.15
833.81
307,057.55
74
1,346.96
511.76
835.20
306,222.35
75
1,346.96
510.37
836.59
305,385.76
76
1,346.96
508.98
837.98
304,547.78
77
1,346.96
507.58
839.38
303,708.40
78
1,346.96
506.18
840.78
302,867.62
79
1,346.96
504.78
842.18
302,025.44
80
1,346.96
503.38
843.58
301,181.85
81
1,346.96
501.97
844.99
300,336.86
82
1,346.96
500.56
846.40
299,490.46
83
1,346.96
499.15
847.81
298,642.65
84
1,346.96
497.74
849.22
297,793.43
85
1,346.96
496.32
850.64
296,942.79
86
1,346.96
494.90
852.06
296,090.74
87
1,346.96
493.48
853.48
295,237.26
88
1,346.96
492.06
854.90
294,382.37
89
1,346.96
490.64
856.32
293,526.04
90
1,346.96
489.21
857.75
292,668.29
91
1,346.96
487.78
859.18
291,809.11
92
1,346.96
486.35
860.61
290,948.50
93
1,346.96
484.91
862.05
290,086.46
94
1,346.96
483.48
863.48
289,222.97
95
1,346.96
482.04
864.92
288,358.05
96
1,346.96
480.60
866.36
287,491.69
97
1,346.96
479.15
867.81
286,623.88
98
1,346.96
477.71
869.25
285,754.63
99
1,346.96
476.26
870.70
284,883.93
100
1,346.96
474.81
872.15
284,011.77
101
1,346.96
473.35
873.61
283,138.17
102
1,346.96
471.90
875.06
282,263.10
103
1,346.96
470.44
876.52
281,386.58
104
1,346.96
468.98
877.98
280,508.60
105
1,346.96
467.51
879.45
279,629.15
106
1,346.96
466.05
880.91
278,748.24
107
1,346.96
464.58
882.38
277,865.86
108
1,346.96
463.11
883.85
276,982.01
109
1,346.96
461.64
885.32
276,096.69
110
1,346.96
460.16
886.80
275,209.89
111
1,346.96
458.68
888.28
274,321.61
112
1,346.96
457.20
889.76
273,431.85
113
1,346.96
455.72
891.24
272,540.61
114
1,346.96
454.23
892.73
271,647.89
115
1,346.96
452.75
894.21
270,753.68
116
1,346.96
451.26
895.70
269,857.97
117
1,346.96
449.76
897.20
268,960.77
118
1,346.96
448.27
898.69
268,062.08
119
1,346.96
446.77
900.19
267,161.89
120
1,346.96
445.27
901.69
266,260.20
121
1,346.96
443.77
903.19
265,357.01
122
1,346.96
442.26
904.70
264,452.31
123
1,346.96
440.75
906.21
263,546.11
124
1,346.96
439.24
907.72
262,638.39
125
1,346.96
437.73
909.23
261,729.16
126
1,346.96
436.22
910.74
260,818.41
127
1,346.96
434.70
912.26
259,906.15
128
1,346.96
433.18
913.78
258,992.37
129
1,346.96
431.65
915.31
258,077.06
130
1,346.96
430.13
916.83
257,160.23
131
1,346.96
428.60
918.36
256,241.87
132
1,346.96
427.07
919.89
255,321.98
133
1,346.96
425.54
921.42
254,400.56
134
1,346.96
424.00
922.96
253,477.60
135
1,346.96
422.46
924.50
252,553.10
136
1,346.96
420.92
926.04
251,627.06
137
1,346.96
419.38
927.58
250,699.48
138
1,346.96
417.83
929.13
249,770.35
139
1,346.96
416.28
930.68
248,839.68
140
1,346.96
414.73
932.23
247,907.45
141
1,346.96
413.18
933.78
246,973.67
142
1,346.96
411.62
935.34
246,038.33
143
1,346.96
410.06
936.90
245,101.44
144
1,346.96
408.50
938.46
244,162.98
145
1,346.96
406.94
940.02
243,222.96
146
1,346.96
405.37
941.59
242,281.37
147
1,346.96
403.80
943.16
241,338.21
148
1,346.96
402.23
944.73
240,393.48
149
1,346.96
400.66
946.30
239,447.18
150
1,346.96
399.08
947.88
238,499.30
151
1,346.96
397.50
949.46
237,549.84
152
1,346.96
395.92
951.04
236,598.79
153
1,346.96
394.33
952.63
235,646.16
154
1,346.96
392.74
954.22
234,691.95
155
1,346.96
391.15
955.81
233,736.14
156
1,346.96
389.56
957.40
232,778.74
157
1,346.96
387.96
959.00
231,819.74
158
1,346.96
386.37
960.59
230,859.15
159
1,346.96
384.77
962.19
229,896.96
160
1,346.96
383.16
963.80
228,933.16
161
1,346.96
381.56
965.40
227,967.75
162
1,346.96
379.95
967.01
227,000.74
163
1,346.96
378.33
968.63
226,032.11
164
1,346.96
376.72
970.24
225,061.87
165
1,346.96
375.10
971.86
224,090.02
166
1,346.96
373.48
973.48
223,116.54
167
1,346.96
371.86
975.10
222,141.44
168
1,346.96
370.24
976.72
221,164.72
169
1,346.96
368.61
978.35
220,186.36
170
1,346.96
366.98
979.98
219,206.38
171
1,346.96
365.34
981.62
218,224.77
172
1,346.96
363.71
983.25
217,241.51
173
1,346.96
362.07
984.89
216,256.62
174
1,346.96
360.43
986.53
215,270.09
175
1,346.96
358.78
988.18
214,281.91
176
1,346.96
357.14
989.82
213,292.09
177
1,346.96
355.49
991.47
212,300.62
178
1,346.96
353.83
993.13
211,307.49
179
1,346.96
352.18
994.78
210,312.71
180
1,346.96
350.52
996.44
209,316.27
181
1,346.96
348.86
998.10
208,318.17
182
1,346.96
347.20
999.76
207,318.41
183
1,346.96
345.53
1,001.43
206,316.98
184
1,346.96
343.86
1,003.10
205,313.88
185
1,346.96
342.19
1,004.77
204,309.11
186
1,346.96
340.52
1,006.44
203,302.67
187
1,346.96
338.84
1,008.12
202,294.55
188
1,346.96
337.16
1,009.80
201,284.74
189
1,346.96
335.47
1,011.49
200,273.26
190
1,346.96
333.79
1,013.17
199,260.09
191
1,346.96
332.10
1,014.86
198,245.23
192
1,346.96
330.41
1,016.55
197,228.67
193
1,346.96
328.71
1,018.25
196,210.43
194
1,346.96
327.02
1,019.94
195,190.49
195
1,346.96
325.32
1,021.64
194,168.84
196
1,346.96
323.61
1,023.35
193,145.50
197
1,346.96
321.91
1,025.05
192,120.45
198
1,346.96
320.20
1,026.76
191,093.69
199
1,346.96
318.49
1,028.47
190,065.22
200
1,346.96
316.78
1,030.18
189,035.03
201
1,346.96
315.06
1,031.90
188,003.13
202
1,346.96
313.34
1,033.62
186,969.51
203
1,346.96
311.62
1,035.34
185,934.17
204
1,346.96
309.89
1,037.07
184,897.10
205
1,346.96
308.16
1,038.80
183,858.30
206
1,346.96
306.43
1,040.53
182,817.77
207
1,346.96
304.70
1,042.26
181,775.51
208
1,346.96
302.96
1,044.00
180,731.50
209
1,346.96
301.22
1,045.74
179,685.76
210
1,346.96
299.48
1,047.48
178,638.28
211
1,346.96
297.73
1,049.23
177,589.05
212
1,346.96
295.98
1,050.98
176,538.07
213
1,346.96
294.23
1,052.73
175,485.34
214
1,346.96
292.48
1,054.48
174,430.86
215
1,346.96
290.72
1,056.24
173,374.62
216
1,346.96
288.96
1,058.00
172,316.61
217
1,346.96
287.19
1,059.77
171,256.85
218
1,346.96
285.43
1,061.53
170,195.32
219
1,346.96
283.66
1,063.30
169,132.01
220
1,346.96
281.89
1,065.07
168,066.94
221
1,346.96
280.11
1,066.85
167,000.09
222
1,346.96
278.33
1,068.63
165,931.47
223
1,346.96
276.55
1,070.41
164,861.06
224
1,346.96
274.77
1,072.19
163,788.87
225
1,346.96
272.98
1,073.98
162,714.89
226
1,346.96
271.19
1,075.77
161,639.12
227
1,346.96
269.40
1,077.56
160,561.56
228
1,346.96
267.60
1,079.36
159,482.20
229
1,346.96
265.80
1,081.16
158,401.05
230
1,346.96
264.00
1,082.96
157,318.09
231
1,346.96
262.20
1,084.76
156,233.32
232
1,346.96
260.39
1,086.57
155,146.75
233
1,346.96
258.58
1,088.38
154,058.37
234
1,346.96
256.76
1,090.20
152,968.17
235
1,346.96
254.95
1,092.01
151,876.16
236
1,346.96
253.13
1,093.83
150,782.33
237
1,346.96
251.30
1,095.66
149,686.67
238
1,346.96
249.48
1,097.48
148,589.19
239
1,346.96
247.65
1,099.31
147,489.88
240
1,346.96
245.82
1,101.14
146,388.74
241
1,346.96
243.98
1,102.98
145,285.76
242
1,346.96
242.14
1,104.82
144,180.94
243
1,346.96
240.30
1,106.66
143,074.28
244
1,346.96
238.46
1,108.50
141,965.78
245
1,346.96
236.61
1,110.35
140,855.43
246
1,346.96
234.76
1,112.20
139,743.23
247
1,346.96
232.91
1,114.05
138,629.17
248
1,346.96
231.05
1,115.91
137,513.26
249
1,346.96
229.19
1,117.77
136,395.49
250
1,346.96
227.33
1,119.63
135,275.86
251
1,346.96
225.46
1,121.50
134,154.36
252
1,346.96
223.59
1,123.37
133,030.99
253
1,346.96
221.72
1,125.24
131,905.74
254
1,346.96
219.84
1,127.12
130,778.63
255
1,346.96
217.96
1,129.00
129,649.63
256
1,346.96
216.08
1,130.88
128,518.75
257
1,346.96
214.20
1,132.76
127,385.99
258
1,346.96
212.31
1,134.65
126,251.34
259
1,346.96
210.42
1,136.54
125,114.80
260
1,346.96
208.52
1,138.44
123,976.37
261
1,346.96
206.63
1,140.33
122,836.03
262
1,346.96
204.73
1,142.23
121,693.80
263
1,346.96
202.82
1,144.14
120,549.66
264
1,346.96
200.92
1,146.04
119,403.62
265
1,346.96
199.01
1,147.95
118,255.66
266
1,346.96
197.09
1,149.87
117,105.80
267
1,346.96
195.18
1,151.78
115,954.01
268
1,346.96
193.26
1,153.70
114,800.31
269
1,346.96
191.33
1,155.63
113,644.68
270
1,346.96
189.41
1,157.55
112,487.13
271
1,346.96
187.48
1,159.48
111,327.65
272
1,346.96
185.55
1,161.41
110,166.24
273
1,346.96
183.61
1,163.35
109,002.89
274
1,346.96
181.67
1,165.29
107,837.60
275
1,346.96
179.73
1,167.23
106,670.37
276
1,346.96
177.78
1,169.18
105,501.19
277
1,346.96
175.84
1,171.12
104,330.07
278
1,346.96
173.88
1,173.08
103,156.99
279
1,346.96
171.93
1,175.03
101,981.96
280
1,346.96
169.97
1,176.99
100,804.97
281
1,346.96
168.01
1,178.95
99,626.02
282
1,346.96
166.04
1,180.92
98,445.10
283
1,346.96
164.08
1,182.88
97,262.22
284
1,346.96
162.10
1,184.86
96,077.36
285
1,346.96
160.13
1,186.83
94,890.53
286
1,346.96
158.15
1,188.81
93,701.72
287
1,346.96
156.17
1,190.79
92,510.93
288
1,346.96
154.18
1,192.78
91,318.15
289
1,346.96
152.20
1,194.76
90,123.39
290
1,346.96
150.21
1,196.75
88,926.64
291
1,346.96
148.21
1,198.75
87,727.89
292
1,346.96
146.21
1,200.75
86,527.14
293
1,346.96
144.21
1,202.75
85,324.39
294
1,346.96
142.21
1,204.75
84,119.64
295
1,346.96
140.20
1,206.76
82,912.88
296
1,346.96
138.19
1,208.77
81,704.11
297
1,346.96
136.17
1,210.79
80,493.32
298
1,346.96
134.16
1,212.80
79,280.52
299
1,346.96
132.13
1,214.83
78,065.69
300
1,346.96
130.11
1,216.85
76,848.84
301
1,346.96
128.08
1,218.88
75,629.96
302
1,346.96
126.05
1,220.91
74,409.05
303
1,346.96
124.02
1,222.94
73,186.11
304
1,346.96
121.98
1,224.98
71,961.12
305
1,346.96
119.94
1,227.02
70,734.10
306
1,346.96
117.89
1,229.07
69,505.03
307
1,346.96
115.84
1,231.12
68,273.91
308
1,346.96
113.79
1,233.17
67,040.74
309
1,346.96
111.73
1,235.23
65,805.51
310
1,346.96
109.68
1,237.28
64,568.23
311
1,346.96
107.61
1,239.35
63,328.88
312
1,346.96
105.55
1,241.41
62,087.47
313
1,346.96
103.48
1,243.48
60,843.99
314
1,346.96
101.41
1,245.55
59,598.44
315
1,346.96
99.33
1,247.63
58,350.81
316
1,346.96
97.25
1,249.71
57,101.10
317
1,346.96
95.17
1,251.79
55,849.31
318
1,346.96
93.08
1,253.88
54,595.43
319
1,346.96
90.99
1,255.97
53,339.46
320
1,346.96
88.90
1,258.06
52,081.40
321
1,346.96
86.80
1,260.16
50,821.24
322
1,346.96
84.70
1,262.26
49,558.99
323
1,346.96
82.60
1,264.36
48,294.63
324
1,346.96
80.49
1,266.47
47,028.16
325
1,346.96
78.38
1,268.58
45,759.58
326
1,346.96
76.27
1,270.69
44,488.88
327
1,346.96
74.15
1,272.81
43,216.07
328
1,346.96
72.03
1,274.93
41,941.14
329
1,346.96
69.90
1,277.06
40,664.08
330
1,346.96
67.77
1,279.19
39,384.89
331
1,346.96
65.64
1,281.32
38,103.57
332
1,346.96
63.51
1,283.45
36,820.12
333
1,346.96
61.37
1,285.59
35,534.53
334
1,346.96
59.22
1,287.74
34,246.79
335
1,346.96
57.08
1,289.88
32,956.91
336
1,346.96
54.93
1,292.03
31,664.88
337
1,346.96
52.77
1,294.19
30,370.69
338
1,346.96
50.62
1,296.34
29,074.35
339
1,346.96
48.46
1,298.50
27,775.85
340
1,346.96
46.29
1,300.67
26,475.18
341
1,346.96
44.13
1,302.83
25,172.35
342
1,346.96
41.95
1,305.01
23,867.34
343
1,346.96
39.78
1,307.18
22,560.16
344
1,346.96
37.60
1,309.36
21,250.80
345
1,346.96
35.42
1,311.54
19,939.26
346
1,346.96
33.23
1,313.73
18,625.53
347
1,346.96
31.04
1,315.92
17,309.61
348
1,346.96
28.85
1,318.11
15,991.50
349
1,346.96
26.65
1,320.31
14,671.19
350
1,346.96
24.45
1,322.51
13,348.69
351
1,346.96
22.25
1,324.71
12,023.97
352
1,346.96
20.04
1,326.92
10,697.05
353
1,346.96
17.83
1,329.13
9,367.92
354
1,346.96
15.61
1,331.35
8,036.57
355
1,346.96
13.39
1,333.57
6,703.01
356
1,346.96
11.17
1,335.79
5,367.22
357
1,346.96
8.95
1,338.01
4,029.21
358
1,346.96
6.72
1,340.24
2,688.96
359
1,346.96
4.48
1,342.48
1,346.48
360
1,348.73
2.24
1,346.48
0.00
Totals
484,907.37
120,488.37
364,419.00

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