Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,988.01  
 

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
1,988.01
1,559.35
428.66
364,688.34
2
1,988.01
1,557.52
430.49
364,257.86
3
1,988.01
1,555.68
432.33
363,825.53
4
1,988.01
1,553.84
434.17
363,391.36
5
1,988.01
1,551.98
436.03
362,955.33
6
1,988.01
1,550.12
437.89
362,517.45
7
1,988.01
1,548.25
439.76
362,077.69
8
1,988.01
1,546.37
441.64
361,636.05
9
1,988.01
1,544.49
443.52
361,192.53
10
1,988.01
1,542.59
445.42
360,747.11
11
1,988.01
1,540.69
447.32
360,299.79
12
1,988.01
1,538.78
449.23
359,850.56
13
1,988.01
1,536.86
451.15
359,399.41
14
1,988.01
1,534.93
453.08
358,946.34
15
1,988.01
1,533.00
455.01
358,491.33
16
1,988.01
1,531.06
456.95
358,034.38
17
1,988.01
1,529.11
458.90
357,575.47
18
1,988.01
1,527.15
460.86
357,114.61
19
1,988.01
1,525.18
462.83
356,651.77
20
1,988.01
1,523.20
464.81
356,186.96
21
1,988.01
1,521.22
466.79
355,720.17
22
1,988.01
1,519.22
468.79
355,251.38
23
1,988.01
1,517.22
470.79
354,780.59
24
1,988.01
1,515.21
472.80
354,307.79
25
1,988.01
1,513.19
474.82
353,832.97
26
1,988.01
1,511.16
476.85
353,356.12
27
1,988.01
1,509.13
478.88
352,877.23
28
1,988.01
1,507.08
480.93
352,396.30
29
1,988.01
1,505.03
482.98
351,913.32
30
1,988.01
1,502.96
485.05
351,428.27
31
1,988.01
1,500.89
487.12
350,941.15
32
1,988.01
1,498.81
489.20
350,451.96
33
1,988.01
1,496.72
491.29
349,960.67
34
1,988.01
1,494.62
493.39
349,467.28
35
1,988.01
1,492.52
495.49
348,971.79
36
1,988.01
1,490.40
497.61
348,474.18
37
1,988.01
1,488.28
499.73
347,974.44
38
1,988.01
1,486.14
501.87
347,472.57
39
1,988.01
1,484.00
504.01
346,968.56
40
1,988.01
1,481.84
506.17
346,462.40
41
1,988.01
1,479.68
508.33
345,954.07
42
1,988.01
1,477.51
510.50
345,443.57
43
1,988.01
1,475.33
512.68
344,930.89
44
1,988.01
1,473.14
514.87
344,416.03
45
1,988.01
1,470.94
517.07
343,898.96
46
1,988.01
1,468.74
519.27
343,379.68
47
1,988.01
1,466.52
521.49
342,858.19
48
1,988.01
1,464.29
523.72
342,334.47
49
1,988.01
1,462.05
525.96
341,808.52
50
1,988.01
1,459.81
528.20
341,280.31
51
1,988.01
1,457.55
530.46
340,749.85
52
1,988.01
1,455.29
532.72
340,217.13
53
1,988.01
1,453.01
535.00
339,682.13
54
1,988.01
1,450.73
537.28
339,144.85
55
1,988.01
1,448.43
539.58
338,605.27
56
1,988.01
1,446.13
541.88
338,063.38
57
1,988.01
1,443.81
544.20
337,519.19
58
1,988.01
1,441.49
546.52
336,972.67
59
1,988.01
1,439.15
548.86
336,423.81
60
1,988.01
1,436.81
551.20
335,872.61
61
1,988.01
1,434.46
553.55
335,319.06
62
1,988.01
1,432.09
555.92
334,763.14
63
1,988.01
1,429.72
558.29
334,204.84
64
1,988.01
1,427.33
560.68
333,644.17
65
1,988.01
1,424.94
563.07
333,081.10
66
1,988.01
1,422.53
565.48
332,515.62
67
1,988.01
1,420.12
567.89
331,947.73
68
1,988.01
1,417.69
570.32
331,377.41
69
1,988.01
1,415.26
572.75
330,804.66
70
1,988.01
1,412.81
575.20
330,229.46
71
1,988.01
1,410.35
577.66
329,651.81
72
1,988.01
1,407.89
580.12
329,071.68
73
1,988.01
1,405.41
582.60
328,489.08
74
1,988.01
1,402.92
585.09
327,904.00
75
1,988.01
1,400.42
587.59
327,316.41
76
1,988.01
1,397.91
590.10
326,726.31
77
1,988.01
1,395.39
592.62
326,133.70
78
1,988.01
1,392.86
595.15
325,538.55
79
1,988.01
1,390.32
597.69
324,940.86
80
1,988.01
1,387.77
600.24
324,340.62
81
1,988.01
1,385.20
602.81
323,737.81
82
1,988.01
1,382.63
605.38
323,132.43
83
1,988.01
1,380.04
607.97
322,524.47
84
1,988.01
1,377.45
610.56
321,913.91
85
1,988.01
1,374.84
613.17
321,300.74
86
1,988.01
1,372.22
615.79
320,684.95
87
1,988.01
1,369.59
618.42
320,066.53
88
1,988.01
1,366.95
621.06
319,445.47
89
1,988.01
1,364.30
623.71
318,821.76
90
1,988.01
1,361.63
626.38
318,195.39
91
1,988.01
1,358.96
629.05
317,566.34
92
1,988.01
1,356.27
631.74
316,934.60
93
1,988.01
1,353.57
634.44
316,300.16
94
1,988.01
1,350.87
637.14
315,663.02
95
1,988.01
1,348.14
639.87
315,023.15
96
1,988.01
1,345.41
642.60
314,380.55
97
1,988.01
1,342.67
645.34
313,735.21
98
1,988.01
1,339.91
648.10
313,087.11
99
1,988.01
1,337.14
650.87
312,436.24
100
1,988.01
1,334.36
653.65
311,782.60
101
1,988.01
1,331.57
656.44
311,126.16
102
1,988.01
1,328.77
659.24
310,466.92
103
1,988.01
1,325.95
662.06
309,804.86
104
1,988.01
1,323.12
664.89
309,139.97
105
1,988.01
1,320.29
667.72
308,472.25
106
1,988.01
1,317.43
670.58
307,801.67
107
1,988.01
1,314.57
673.44
307,128.23
108
1,988.01
1,311.69
676.32
306,451.92
109
1,988.01
1,308.81
679.20
305,772.71
110
1,988.01
1,305.90
682.11
305,090.61
111
1,988.01
1,302.99
685.02
304,405.59
112
1,988.01
1,300.07
687.94
303,717.64
113
1,988.01
1,297.13
690.88
303,026.76
114
1,988.01
1,294.18
693.83
302,332.93
115
1,988.01
1,291.21
696.80
301,636.13
116
1,988.01
1,288.24
699.77
300,936.36
117
1,988.01
1,285.25
702.76
300,233.60
118
1,988.01
1,282.25
705.76
299,527.83
119
1,988.01
1,279.23
708.78
298,819.06
120
1,988.01
1,276.21
711.80
298,107.25
121
1,988.01
1,273.17
714.84
297,392.41
122
1,988.01
1,270.11
717.90
296,674.51
123
1,988.01
1,267.05
720.96
295,953.55
124
1,988.01
1,263.97
724.04
295,229.51
125
1,988.01
1,260.88
727.13
294,502.38
126
1,988.01
1,257.77
730.24
293,772.14
127
1,988.01
1,254.65
733.36
293,038.78
128
1,988.01
1,251.52
736.49
292,302.29
129
1,988.01
1,248.37
739.64
291,562.65
130
1,988.01
1,245.22
742.79
290,819.86
131
1,988.01
1,242.04
745.97
290,073.89
132
1,988.01
1,238.86
749.15
289,324.74
133
1,988.01
1,235.66
752.35
288,572.39
134
1,988.01
1,232.44
755.57
287,816.82
135
1,988.01
1,229.22
758.79
287,058.03
136
1,988.01
1,225.98
762.03
286,296.00
137
1,988.01
1,222.72
765.29
285,530.71
138
1,988.01
1,219.45
768.56
284,762.15
139
1,988.01
1,216.17
771.84
283,990.31
140
1,988.01
1,212.88
775.13
283,215.18
141
1,988.01
1,209.56
778.45
282,436.73
142
1,988.01
1,206.24
781.77
281,654.96
143
1,988.01
1,202.90
785.11
280,869.86
144
1,988.01
1,199.55
788.46
280,081.39
145
1,988.01
1,196.18
791.83
279,289.56
146
1,988.01
1,192.80
795.21
278,494.35
147
1,988.01
1,189.40
798.61
277,695.75
148
1,988.01
1,185.99
802.02
276,893.73
149
1,988.01
1,182.57
805.44
276,088.29
150
1,988.01
1,179.13
808.88
275,279.40
151
1,988.01
1,175.67
812.34
274,467.07
152
1,988.01
1,172.20
815.81
273,651.26
153
1,988.01
1,168.72
819.29
272,831.97
154
1,988.01
1,165.22
822.79
272,009.18
155
1,988.01
1,161.71
826.30
271,182.87
156
1,988.01
1,158.18
829.83
270,353.04
157
1,988.01
1,154.63
833.38
269,519.66
158
1,988.01
1,151.07
836.94
268,682.73
159
1,988.01
1,147.50
840.51
267,842.22
160
1,988.01
1,143.91
844.10
266,998.12
161
1,988.01
1,140.30
847.71
266,150.41
162
1,988.01
1,136.68
851.33
265,299.08
163
1,988.01
1,133.05
854.96
264,444.12
164
1,988.01
1,129.40
858.61
263,585.51
165
1,988.01
1,125.73
862.28
262,723.23
166
1,988.01
1,122.05
865.96
261,857.27
167
1,988.01
1,118.35
869.66
260,987.60
168
1,988.01
1,114.63
873.38
260,114.23
169
1,988.01
1,110.90
877.11
259,237.12
170
1,988.01
1,107.16
880.85
258,356.27
171
1,988.01
1,103.40
884.61
257,471.66
172
1,988.01
1,099.62
888.39
256,583.27
173
1,988.01
1,095.82
892.19
255,691.08
174
1,988.01
1,092.01
896.00
254,795.09
175
1,988.01
1,088.19
899.82
253,895.26
176
1,988.01
1,084.34
903.67
252,991.60
177
1,988.01
1,080.48
907.53
252,084.07
178
1,988.01
1,076.61
911.40
251,172.67
179
1,988.01
1,072.72
915.29
250,257.38
180
1,988.01
1,068.81
919.20
249,338.18
181
1,988.01
1,064.88
923.13
248,415.05
182
1,988.01
1,060.94
927.07
247,487.98
183
1,988.01
1,056.98
931.03
246,556.95
184
1,988.01
1,053.00
935.01
245,621.94
185
1,988.01
1,049.01
939.00
244,682.94
186
1,988.01
1,045.00
943.01
243,739.93
187
1,988.01
1,040.97
947.04
242,792.89
188
1,988.01
1,036.93
951.08
241,841.81
189
1,988.01
1,032.87
955.14
240,886.67
190
1,988.01
1,028.79
959.22
239,927.44
191
1,988.01
1,024.69
963.32
238,964.12
192
1,988.01
1,020.58
967.43
237,996.69
193
1,988.01
1,016.44
971.57
237,025.12
194
1,988.01
1,012.29
975.72
236,049.41
195
1,988.01
1,008.13
979.88
235,069.53
196
1,988.01
1,003.94
984.07
234,085.46
197
1,988.01
999.74
988.27
233,097.19
198
1,988.01
995.52
992.49
232,104.70
199
1,988.01
991.28
996.73
231,107.97
200
1,988.01
987.02
1,000.99
230,106.98
201
1,988.01
982.75
1,005.26
229,101.72
202
1,988.01
978.46
1,009.55
228,092.17
203
1,988.01
974.14
1,013.87
227,078.30
204
1,988.01
969.81
1,018.20
226,060.10
205
1,988.01
965.47
1,022.54
225,037.56
206
1,988.01
961.10
1,026.91
224,010.65
207
1,988.01
956.71
1,031.30
222,979.35
208
1,988.01
952.31
1,035.70
221,943.65
209
1,988.01
947.88
1,040.13
220,903.52
210
1,988.01
943.44
1,044.57
219,858.95
211
1,988.01
938.98
1,049.03
218,809.92
212
1,988.01
934.50
1,053.51
217,756.41
213
1,988.01
930.00
1,058.01
216,698.41
214
1,988.01
925.48
1,062.53
215,635.88
215
1,988.01
920.94
1,067.07
214,568.81
216
1,988.01
916.39
1,071.62
213,497.19
217
1,988.01
911.81
1,076.20
212,420.99
218
1,988.01
907.21
1,080.80
211,340.20
219
1,988.01
902.60
1,085.41
210,254.79
220
1,988.01
897.96
1,090.05
209,164.74
221
1,988.01
893.31
1,094.70
208,070.04
222
1,988.01
888.63
1,099.38
206,970.66
223
1,988.01
883.94
1,104.07
205,866.59
224
1,988.01
879.22
1,108.79
204,757.80
225
1,988.01
874.49
1,113.52
203,644.27
226
1,988.01
869.73
1,118.28
202,526.00
227
1,988.01
864.95
1,123.06
201,402.94
228
1,988.01
860.16
1,127.85
200,275.09
229
1,988.01
855.34
1,132.67
199,142.42
230
1,988.01
850.50
1,137.51
198,004.91
231
1,988.01
845.65
1,142.36
196,862.55
232
1,988.01
840.77
1,147.24
195,715.31
233
1,988.01
835.87
1,152.14
194,563.16
234
1,988.01
830.95
1,157.06
193,406.10
235
1,988.01
826.01
1,162.00
192,244.10
236
1,988.01
821.04
1,166.97
191,077.13
237
1,988.01
816.06
1,171.95
189,905.18
238
1,988.01
811.05
1,176.96
188,728.22
239
1,988.01
806.03
1,181.98
187,546.24
240
1,988.01
800.98
1,187.03
186,359.21
241
1,988.01
795.91
1,192.10
185,167.11
242
1,988.01
790.82
1,197.19
183,969.91
243
1,988.01
785.70
1,202.31
182,767.61
244
1,988.01
780.57
1,207.44
181,560.17
245
1,988.01
775.41
1,212.60
180,347.57
246
1,988.01
770.23
1,217.78
179,129.80
247
1,988.01
765.03
1,222.98
177,906.82
248
1,988.01
759.81
1,228.20
176,678.62
249
1,988.01
754.56
1,233.45
175,445.17
250
1,988.01
749.30
1,238.71
174,206.46
251
1,988.01
744.01
1,244.00
172,962.46
252
1,988.01
738.69
1,249.32
171,713.14
253
1,988.01
733.36
1,254.65
170,458.49
254
1,988.01
728.00
1,260.01
169,198.48
255
1,988.01
722.62
1,265.39
167,933.09
256
1,988.01
717.21
1,270.80
166,662.29
257
1,988.01
711.79
1,276.22
165,386.07
258
1,988.01
706.34
1,281.67
164,104.40
259
1,988.01
700.86
1,287.15
162,817.25
260
1,988.01
695.37
1,292.64
161,524.60
261
1,988.01
689.84
1,298.17
160,226.44
262
1,988.01
684.30
1,303.71
158,922.73
263
1,988.01
678.73
1,309.28
157,613.45
264
1,988.01
673.14
1,314.87
156,298.58
265
1,988.01
667.53
1,320.48
154,978.10
266
1,988.01
661.89
1,326.12
153,651.97
267
1,988.01
656.22
1,331.79
152,320.19
268
1,988.01
650.53
1,337.48
150,982.71
269
1,988.01
644.82
1,343.19
149,639.52
270
1,988.01
639.09
1,348.92
148,290.60
271
1,988.01
633.32
1,354.69
146,935.91
272
1,988.01
627.54
1,360.47
145,575.44
273
1,988.01
621.73
1,366.28
144,209.16
274
1,988.01
615.89
1,372.12
142,837.04
275
1,988.01
610.03
1,377.98
141,459.07
276
1,988.01
604.15
1,383.86
140,075.20
277
1,988.01
598.24
1,389.77
138,685.43
278
1,988.01
592.30
1,395.71
137,289.72
279
1,988.01
586.34
1,401.67
135,888.05
280
1,988.01
580.36
1,407.65
134,480.40
281
1,988.01
574.34
1,413.67
133,066.73
282
1,988.01
568.31
1,419.70
131,647.03
283
1,988.01
562.24
1,425.77
130,221.26
284
1,988.01
556.15
1,431.86
128,789.41
285
1,988.01
550.04
1,437.97
127,351.43
286
1,988.01
543.90
1,444.11
125,907.32
287
1,988.01
537.73
1,450.28
124,457.04
288
1,988.01
531.54
1,456.47
123,000.56
289
1,988.01
525.31
1,462.70
121,537.87
290
1,988.01
519.07
1,468.94
120,068.93
291
1,988.01
512.79
1,475.22
118,593.71
292
1,988.01
506.49
1,481.52
117,112.20
293
1,988.01
500.17
1,487.84
115,624.35
294
1,988.01
493.81
1,494.20
114,130.15
295
1,988.01
487.43
1,500.58
112,629.58
296
1,988.01
481.02
1,506.99
111,122.59
297
1,988.01
474.59
1,513.42
109,609.16
298
1,988.01
468.12
1,519.89
108,089.28
299
1,988.01
461.63
1,526.38
106,562.90
300
1,988.01
455.11
1,532.90
105,030.00
301
1,988.01
448.57
1,539.44
103,490.56
302
1,988.01
441.99
1,546.02
101,944.54
303
1,988.01
435.39
1,552.62
100,391.91
304
1,988.01
428.76
1,559.25
98,832.66
305
1,988.01
422.10
1,565.91
97,266.75
306
1,988.01
415.41
1,572.60
95,694.15
307
1,988.01
408.69
1,579.32
94,114.83
308
1,988.01
401.95
1,586.06
92,528.77
309
1,988.01
395.17
1,592.84
90,935.94
310
1,988.01
388.37
1,599.64
89,336.30
311
1,988.01
381.54
1,606.47
87,729.83
312
1,988.01
374.68
1,613.33
86,116.50
313
1,988.01
367.79
1,620.22
84,496.28
314
1,988.01
360.87
1,627.14
82,869.14
315
1,988.01
353.92
1,634.09
81,235.05
316
1,988.01
346.94
1,641.07
79,593.98
317
1,988.01
339.93
1,648.08
77,945.90
318
1,988.01
332.89
1,655.12
76,290.79
319
1,988.01
325.83
1,662.18
74,628.60
320
1,988.01
318.73
1,669.28
72,959.32
321
1,988.01
311.60
1,676.41
71,282.90
322
1,988.01
304.44
1,683.57
69,599.33
323
1,988.01
297.25
1,690.76
67,908.57
324
1,988.01
290.03
1,697.98
66,210.59
325
1,988.01
282.77
1,705.24
64,505.35
326
1,988.01
275.49
1,712.52
62,792.83
327
1,988.01
268.18
1,719.83
61,073.00
328
1,988.01
260.83
1,727.18
59,345.82
329
1,988.01
253.46
1,734.55
57,611.27
330
1,988.01
246.05
1,741.96
55,869.31
331
1,988.01
238.61
1,749.40
54,119.90
332
1,988.01
231.14
1,756.87
52,363.03
333
1,988.01
223.63
1,764.38
50,598.66
334
1,988.01
216.10
1,771.91
48,826.74
335
1,988.01
208.53
1,779.48
47,047.26
336
1,988.01
200.93
1,787.08
45,260.19
337
1,988.01
193.30
1,794.71
43,465.47
338
1,988.01
185.63
1,802.38
41,663.10
339
1,988.01
177.94
1,810.07
39,853.02
340
1,988.01
170.21
1,817.80
38,035.22
341
1,988.01
162.44
1,825.57
36,209.65
342
1,988.01
154.65
1,833.36
34,376.29
343
1,988.01
146.82
1,841.19
32,535.09
344
1,988.01
138.95
1,849.06
30,686.03
345
1,988.01
131.05
1,856.96
28,829.08
346
1,988.01
123.12
1,864.89
26,964.19
347
1,988.01
115.16
1,872.85
25,091.34
348
1,988.01
107.16
1,880.85
23,210.49
349
1,988.01
99.13
1,888.88
21,321.61
350
1,988.01
91.06
1,896.95
19,424.66
351
1,988.01
82.96
1,905.05
17,519.61
352
1,988.01
74.82
1,913.19
15,606.43
353
1,988.01
66.65
1,921.36
13,685.07
354
1,988.01
58.45
1,929.56
11,755.51
355
1,988.01
50.21
1,937.80
9,817.70
356
1,988.01
41.93
1,946.08
7,871.62
357
1,988.01
33.62
1,954.39
5,917.23
358
1,988.01
25.27
1,962.74
3,954.49
359
1,988.01
16.89
1,971.12
1,983.37
360
1,991.84
8.47
1,983.37
0.00
Totals
715,687.43
350,570.43
365,117.00

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