Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,900.98  
 

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
1,900.98
1,442.49
458.49
363,960.51
2
1,900.98
1,440.68
460.30
363,500.21
3
1,900.98
1,438.85
462.13
363,038.08
4
1,900.98
1,437.03
463.95
362,574.13
5
1,900.98
1,435.19
465.79
362,108.34
6
1,900.98
1,433.35
467.63
361,640.70
7
1,900.98
1,431.49
469.49
361,171.22
8
1,900.98
1,429.64
471.34
360,699.87
9
1,900.98
1,427.77
473.21
360,226.67
10
1,900.98
1,425.90
475.08
359,751.58
11
1,900.98
1,424.02
476.96
359,274.62
12
1,900.98
1,422.13
478.85
358,795.77
13
1,900.98
1,420.23
480.75
358,315.02
14
1,900.98
1,418.33
482.65
357,832.37
15
1,900.98
1,416.42
484.56
357,347.81
16
1,900.98
1,414.50
486.48
356,861.33
17
1,900.98
1,412.58
488.40
356,372.93
18
1,900.98
1,410.64
490.34
355,882.59
19
1,900.98
1,408.70
492.28
355,390.31
20
1,900.98
1,406.75
494.23
354,896.09
21
1,900.98
1,404.80
496.18
354,399.90
22
1,900.98
1,402.83
498.15
353,901.76
23
1,900.98
1,400.86
500.12
353,401.64
24
1,900.98
1,398.88
502.10
352,899.54
25
1,900.98
1,396.89
504.09
352,395.45
26
1,900.98
1,394.90
506.08
351,889.37
27
1,900.98
1,392.90
508.08
351,381.29
28
1,900.98
1,390.88
510.10
350,871.19
29
1,900.98
1,388.87
512.11
350,359.08
30
1,900.98
1,386.84
514.14
349,844.94
31
1,900.98
1,384.80
516.18
349,328.76
32
1,900.98
1,382.76
518.22
348,810.54
33
1,900.98
1,380.71
520.27
348,290.27
34
1,900.98
1,378.65
522.33
347,767.94
35
1,900.98
1,376.58
524.40
347,243.54
36
1,900.98
1,374.51
526.47
346,717.06
37
1,900.98
1,372.42
528.56
346,188.50
38
1,900.98
1,370.33
530.65
345,657.85
39
1,900.98
1,368.23
532.75
345,125.10
40
1,900.98
1,366.12
534.86
344,590.24
41
1,900.98
1,364.00
536.98
344,053.27
42
1,900.98
1,361.88
539.10
343,514.16
43
1,900.98
1,359.74
541.24
342,972.93
44
1,900.98
1,357.60
543.38
342,429.55
45
1,900.98
1,355.45
545.53
341,884.02
46
1,900.98
1,353.29
547.69
341,336.33
47
1,900.98
1,351.12
549.86
340,786.47
48
1,900.98
1,348.95
552.03
340,234.44
49
1,900.98
1,346.76
554.22
339,680.22
50
1,900.98
1,344.57
556.41
339,123.81
51
1,900.98
1,342.37
558.61
338,565.19
52
1,900.98
1,340.15
560.83
338,004.37
53
1,900.98
1,337.93
563.05
337,441.32
54
1,900.98
1,335.71
565.27
336,876.05
55
1,900.98
1,333.47
567.51
336,308.53
56
1,900.98
1,331.22
569.76
335,738.77
57
1,900.98
1,328.97
572.01
335,166.76
58
1,900.98
1,326.70
574.28
334,592.48
59
1,900.98
1,324.43
576.55
334,015.93
60
1,900.98
1,322.15
578.83
333,437.10
61
1,900.98
1,319.86
581.12
332,855.97
62
1,900.98
1,317.55
583.43
332,272.55
63
1,900.98
1,315.25
585.73
331,686.81
64
1,900.98
1,312.93
588.05
331,098.76
65
1,900.98
1,310.60
590.38
330,508.38
66
1,900.98
1,308.26
592.72
329,915.66
67
1,900.98
1,305.92
595.06
329,320.60
68
1,900.98
1,303.56
597.42
328,723.18
69
1,900.98
1,301.20
599.78
328,123.39
70
1,900.98
1,298.82
602.16
327,521.24
71
1,900.98
1,296.44
604.54
326,916.69
72
1,900.98
1,294.05
606.93
326,309.76
73
1,900.98
1,291.64
609.34
325,700.42
74
1,900.98
1,289.23
611.75
325,088.67
75
1,900.98
1,286.81
614.17
324,474.50
76
1,900.98
1,284.38
616.60
323,857.90
77
1,900.98
1,281.94
619.04
323,238.86
78
1,900.98
1,279.49
621.49
322,617.37
79
1,900.98
1,277.03
623.95
321,993.41
80
1,900.98
1,274.56
626.42
321,366.99
81
1,900.98
1,272.08
628.90
320,738.09
82
1,900.98
1,269.59
631.39
320,106.70
83
1,900.98
1,267.09
633.89
319,472.80
84
1,900.98
1,264.58
636.40
318,836.40
85
1,900.98
1,262.06
638.92
318,197.49
86
1,900.98
1,259.53
641.45
317,556.04
87
1,900.98
1,256.99
643.99
316,912.05
88
1,900.98
1,254.44
646.54
316,265.51
89
1,900.98
1,251.88
649.10
315,616.42
90
1,900.98
1,249.31
651.67
314,964.75
91
1,900.98
1,246.74
654.24
314,310.51
92
1,900.98
1,244.15
656.83
313,653.67
93
1,900.98
1,241.55
659.43
312,994.24
94
1,900.98
1,238.94
662.04
312,332.19
95
1,900.98
1,236.31
664.67
311,667.53
96
1,900.98
1,233.68
667.30
311,000.23
97
1,900.98
1,231.04
669.94
310,330.30
98
1,900.98
1,228.39
672.59
309,657.71
99
1,900.98
1,225.73
675.25
308,982.46
100
1,900.98
1,223.06
677.92
308,304.53
101
1,900.98
1,220.37
680.61
307,623.92
102
1,900.98
1,217.68
683.30
306,940.62
103
1,900.98
1,214.97
686.01
306,254.61
104
1,900.98
1,212.26
688.72
305,565.89
105
1,900.98
1,209.53
691.45
304,874.44
106
1,900.98
1,206.79
694.19
304,180.26
107
1,900.98
1,204.05
696.93
303,483.33
108
1,900.98
1,201.29
699.69
302,783.63
109
1,900.98
1,198.52
702.46
302,081.17
110
1,900.98
1,195.74
705.24
301,375.93
111
1,900.98
1,192.95
708.03
300,667.90
112
1,900.98
1,190.14
710.84
299,957.06
113
1,900.98
1,187.33
713.65
299,243.41
114
1,900.98
1,184.51
716.47
298,526.94
115
1,900.98
1,181.67
719.31
297,807.62
116
1,900.98
1,178.82
722.16
297,085.47
117
1,900.98
1,175.96
725.02
296,360.45
118
1,900.98
1,173.09
727.89
295,632.56
119
1,900.98
1,170.21
730.77
294,901.80
120
1,900.98
1,167.32
733.66
294,168.14
121
1,900.98
1,164.42
736.56
293,431.57
122
1,900.98
1,161.50
739.48
292,692.09
123
1,900.98
1,158.57
742.41
291,949.68
124
1,900.98
1,155.63
745.35
291,204.34
125
1,900.98
1,152.68
748.30
290,456.04
126
1,900.98
1,149.72
751.26
289,704.78
127
1,900.98
1,146.75
754.23
288,950.55
128
1,900.98
1,143.76
757.22
288,193.33
129
1,900.98
1,140.77
760.21
287,433.12
130
1,900.98
1,137.76
763.22
286,669.90
131
1,900.98
1,134.74
766.24
285,903.65
132
1,900.98
1,131.70
769.28
285,134.37
133
1,900.98
1,128.66
772.32
284,362.05
134
1,900.98
1,125.60
775.38
283,586.67
135
1,900.98
1,122.53
778.45
282,808.22
136
1,900.98
1,119.45
781.53
282,026.69
137
1,900.98
1,116.36
784.62
281,242.06
138
1,900.98
1,113.25
787.73
280,454.33
139
1,900.98
1,110.13
790.85
279,663.49
140
1,900.98
1,107.00
793.98
278,869.51
141
1,900.98
1,103.86
797.12
278,072.39
142
1,900.98
1,100.70
800.28
277,272.11
143
1,900.98
1,097.54
803.44
276,468.66
144
1,900.98
1,094.36
806.62
275,662.04
145
1,900.98
1,091.16
809.82
274,852.22
146
1,900.98
1,087.96
813.02
274,039.20
147
1,900.98
1,084.74
816.24
273,222.96
148
1,900.98
1,081.51
819.47
272,403.48
149
1,900.98
1,078.26
822.72
271,580.77
150
1,900.98
1,075.01
825.97
270,754.80
151
1,900.98
1,071.74
829.24
269,925.55
152
1,900.98
1,068.46
832.52
269,093.03
153
1,900.98
1,065.16
835.82
268,257.21
154
1,900.98
1,061.85
839.13
267,418.08
155
1,900.98
1,058.53
842.45
266,575.63
156
1,900.98
1,055.20
845.78
265,729.85
157
1,900.98
1,051.85
849.13
264,880.71
158
1,900.98
1,048.49
852.49
264,028.22
159
1,900.98
1,045.11
855.87
263,172.35
160
1,900.98
1,041.72
859.26
262,313.09
161
1,900.98
1,038.32
862.66
261,450.44
162
1,900.98
1,034.91
866.07
260,584.36
163
1,900.98
1,031.48
869.50
259,714.86
164
1,900.98
1,028.04
872.94
258,841.92
165
1,900.98
1,024.58
876.40
257,965.53
166
1,900.98
1,021.11
879.87
257,085.66
167
1,900.98
1,017.63
883.35
256,202.31
168
1,900.98
1,014.13
886.85
255,315.46
169
1,900.98
1,010.62
890.36
254,425.11
170
1,900.98
1,007.10
893.88
253,531.23
171
1,900.98
1,003.56
897.42
252,633.81
172
1,900.98
1,000.01
900.97
251,732.84
173
1,900.98
996.44
904.54
250,828.30
174
1,900.98
992.86
908.12
249,920.18
175
1,900.98
989.27
911.71
249,008.47
176
1,900.98
985.66
915.32
248,093.15
177
1,900.98
982.04
918.94
247,174.20
178
1,900.98
978.40
922.58
246,251.62
179
1,900.98
974.75
926.23
245,325.39
180
1,900.98
971.08
929.90
244,395.49
181
1,900.98
967.40
933.58
243,461.90
182
1,900.98
963.70
937.28
242,524.63
183
1,900.98
959.99
940.99
241,583.64
184
1,900.98
956.27
944.71
240,638.93
185
1,900.98
952.53
948.45
239,690.48
186
1,900.98
948.77
952.21
238,738.27
187
1,900.98
945.01
955.97
237,782.30
188
1,900.98
941.22
959.76
236,822.54
189
1,900.98
937.42
963.56
235,858.98
190
1,900.98
933.61
967.37
234,891.61
191
1,900.98
929.78
971.20
233,920.41
192
1,900.98
925.93
975.05
232,945.37
193
1,900.98
922.08
978.90
231,966.46
194
1,900.98
918.20
982.78
230,983.68
195
1,900.98
914.31
986.67
229,997.01
196
1,900.98
910.40
990.58
229,006.44
197
1,900.98
906.48
994.50
228,011.94
198
1,900.98
902.55
998.43
227,013.51
199
1,900.98
898.60
1,002.38
226,011.12
200
1,900.98
894.63
1,006.35
225,004.77
201
1,900.98
890.64
1,010.34
223,994.44
202
1,900.98
886.64
1,014.34
222,980.10
203
1,900.98
882.63
1,018.35
221,961.75
204
1,900.98
878.60
1,022.38
220,939.37
205
1,900.98
874.55
1,026.43
219,912.94
206
1,900.98
870.49
1,030.49
218,882.45
207
1,900.98
866.41
1,034.57
217,847.88
208
1,900.98
862.31
1,038.67
216,809.21
209
1,900.98
858.20
1,042.78
215,766.44
210
1,900.98
854.08
1,046.90
214,719.53
211
1,900.98
849.93
1,051.05
213,668.48
212
1,900.98
845.77
1,055.21
212,613.27
213
1,900.98
841.59
1,059.39
211,553.89
214
1,900.98
837.40
1,063.58
210,490.31
215
1,900.98
833.19
1,067.79
209,422.52
216
1,900.98
828.96
1,072.02
208,350.50
217
1,900.98
824.72
1,076.26
207,274.24
218
1,900.98
820.46
1,080.52
206,193.72
219
1,900.98
816.18
1,084.80
205,108.93
220
1,900.98
811.89
1,089.09
204,019.84
221
1,900.98
807.58
1,093.40
202,926.44
222
1,900.98
803.25
1,097.73
201,828.71
223
1,900.98
798.91
1,102.07
200,726.63
224
1,900.98
794.54
1,106.44
199,620.20
225
1,900.98
790.16
1,110.82
198,509.38
226
1,900.98
785.77
1,115.21
197,394.16
227
1,900.98
781.35
1,119.63
196,274.54
228
1,900.98
776.92
1,124.06
195,150.48
229
1,900.98
772.47
1,128.51
194,021.97
230
1,900.98
768.00
1,132.98
192,888.99
231
1,900.98
763.52
1,137.46
191,751.53
232
1,900.98
759.02
1,141.96
190,609.57
233
1,900.98
754.50
1,146.48
189,463.08
234
1,900.98
749.96
1,151.02
188,312.06
235
1,900.98
745.40
1,155.58
187,156.48
236
1,900.98
740.83
1,160.15
185,996.33
237
1,900.98
736.24
1,164.74
184,831.59
238
1,900.98
731.63
1,169.35
183,662.23
239
1,900.98
727.00
1,173.98
182,488.25
240
1,900.98
722.35
1,178.63
181,309.62
241
1,900.98
717.68
1,183.30
180,126.32
242
1,900.98
713.00
1,187.98
178,938.34
243
1,900.98
708.30
1,192.68
177,745.66
244
1,900.98
703.58
1,197.40
176,548.25
245
1,900.98
698.84
1,202.14
175,346.11
246
1,900.98
694.08
1,206.90
174,139.21
247
1,900.98
689.30
1,211.68
172,927.53
248
1,900.98
684.50
1,216.48
171,711.06
249
1,900.98
679.69
1,221.29
170,489.77
250
1,900.98
674.86
1,226.12
169,263.64
251
1,900.98
670.00
1,230.98
168,032.66
252
1,900.98
665.13
1,235.85
166,796.81
253
1,900.98
660.24
1,240.74
165,556.07
254
1,900.98
655.33
1,245.65
164,310.42
255
1,900.98
650.40
1,250.58
163,059.83
256
1,900.98
645.45
1,255.53
161,804.30
257
1,900.98
640.48
1,260.50
160,543.79
258
1,900.98
635.49
1,265.49
159,278.30
259
1,900.98
630.48
1,270.50
158,007.79
260
1,900.98
625.45
1,275.53
156,732.26
261
1,900.98
620.40
1,280.58
155,451.68
262
1,900.98
615.33
1,285.65
154,166.03
263
1,900.98
610.24
1,290.74
152,875.29
264
1,900.98
605.13
1,295.85
151,579.44
265
1,900.98
600.00
1,300.98
150,278.46
266
1,900.98
594.85
1,306.13
148,972.34
267
1,900.98
589.68
1,311.30
147,661.04
268
1,900.98
584.49
1,316.49
146,344.55
269
1,900.98
579.28
1,321.70
145,022.85
270
1,900.98
574.05
1,326.93
143,695.92
271
1,900.98
568.80
1,332.18
142,363.73
272
1,900.98
563.52
1,337.46
141,026.28
273
1,900.98
558.23
1,342.75
139,683.53
274
1,900.98
552.91
1,348.07
138,335.46
275
1,900.98
547.58
1,353.40
136,982.06
276
1,900.98
542.22
1,358.76
135,623.30
277
1,900.98
536.84
1,364.14
134,259.16
278
1,900.98
531.44
1,369.54
132,889.62
279
1,900.98
526.02
1,374.96
131,514.67
280
1,900.98
520.58
1,380.40
130,134.26
281
1,900.98
515.11
1,385.87
128,748.40
282
1,900.98
509.63
1,391.35
127,357.05
283
1,900.98
504.12
1,396.86
125,960.19
284
1,900.98
498.59
1,402.39
124,557.80
285
1,900.98
493.04
1,407.94
123,149.86
286
1,900.98
487.47
1,413.51
121,736.35
287
1,900.98
481.87
1,419.11
120,317.24
288
1,900.98
476.26
1,424.72
118,892.52
289
1,900.98
470.62
1,430.36
117,462.16
290
1,900.98
464.95
1,436.03
116,026.13
291
1,900.98
459.27
1,441.71
114,584.42
292
1,900.98
453.56
1,447.42
113,137.00
293
1,900.98
447.83
1,453.15
111,683.86
294
1,900.98
442.08
1,458.90
110,224.96
295
1,900.98
436.31
1,464.67
108,760.29
296
1,900.98
430.51
1,470.47
107,289.82
297
1,900.98
424.69
1,476.29
105,813.53
298
1,900.98
418.85
1,482.13
104,331.39
299
1,900.98
412.98
1,488.00
102,843.39
300
1,900.98
407.09
1,493.89
101,349.50
301
1,900.98
401.18
1,499.80
99,849.69
302
1,900.98
395.24
1,505.74
98,343.95
303
1,900.98
389.28
1,511.70
96,832.25
304
1,900.98
383.29
1,517.69
95,314.56
305
1,900.98
377.29
1,523.69
93,790.87
306
1,900.98
371.26
1,529.72
92,261.15
307
1,900.98
365.20
1,535.78
90,725.37
308
1,900.98
359.12
1,541.86
89,183.51
309
1,900.98
353.02
1,547.96
87,635.55
310
1,900.98
346.89
1,554.09
86,081.46
311
1,900.98
340.74
1,560.24
84,521.22
312
1,900.98
334.56
1,566.42
82,954.80
313
1,900.98
328.36
1,572.62
81,382.18
314
1,900.98
322.14
1,578.84
79,803.34
315
1,900.98
315.89
1,585.09
78,218.25
316
1,900.98
309.61
1,591.37
76,626.88
317
1,900.98
303.31
1,597.67
75,029.22
318
1,900.98
296.99
1,603.99
73,425.23
319
1,900.98
290.64
1,610.34
71,814.89
320
1,900.98
284.27
1,616.71
70,198.18
321
1,900.98
277.87
1,623.11
68,575.06
322
1,900.98
271.44
1,629.54
66,945.53
323
1,900.98
264.99
1,635.99
65,309.54
324
1,900.98
258.52
1,642.46
63,667.08
325
1,900.98
252.02
1,648.96
62,018.11
326
1,900.98
245.49
1,655.49
60,362.62
327
1,900.98
238.94
1,662.04
58,700.58
328
1,900.98
232.36
1,668.62
57,031.95
329
1,900.98
225.75
1,675.23
55,356.72
330
1,900.98
219.12
1,681.86
53,674.86
331
1,900.98
212.46
1,688.52
51,986.35
332
1,900.98
205.78
1,695.20
50,291.15
333
1,900.98
199.07
1,701.91
48,589.23
334
1,900.98
192.33
1,708.65
46,880.59
335
1,900.98
185.57
1,715.41
45,165.18
336
1,900.98
178.78
1,722.20
43,442.98
337
1,900.98
171.96
1,729.02
41,713.96
338
1,900.98
165.12
1,735.86
39,978.09
339
1,900.98
158.25
1,742.73
38,235.36
340
1,900.98
151.35
1,749.63
36,485.73
341
1,900.98
144.42
1,756.56
34,729.17
342
1,900.98
137.47
1,763.51
32,965.66
343
1,900.98
130.49
1,770.49
31,195.17
344
1,900.98
123.48
1,777.50
29,417.67
345
1,900.98
116.44
1,784.54
27,633.14
346
1,900.98
109.38
1,791.60
25,841.54
347
1,900.98
102.29
1,798.69
24,042.85
348
1,900.98
95.17
1,805.81
22,237.04
349
1,900.98
88.02
1,812.96
20,424.08
350
1,900.98
80.85
1,820.13
18,603.94
351
1,900.98
73.64
1,827.34
16,776.60
352
1,900.98
66.41
1,834.57
14,942.03
353
1,900.98
59.15
1,841.83
13,100.20
354
1,900.98
51.85
1,849.13
11,251.07
355
1,900.98
44.54
1,856.44
9,394.63
356
1,900.98
37.19
1,863.79
7,530.83
357
1,900.98
29.81
1,871.17
5,659.66
358
1,900.98
22.40
1,878.58
3,781.09
359
1,900.98
14.97
1,886.01
1,895.07
360
1,902.58
7.50
1,895.07
0.00
Totals
684,354.40
319,935.40
364,419.00

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