Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,340.34  
 

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
2,340.34
2,017.86
322.48
365,177.52
2
2,340.34
2,016.08
324.26
364,853.27
3
2,340.34
2,014.29
326.05
364,527.22
4
2,340.34
2,012.49
327.85
364,199.38
5
2,340.34
2,010.68
329.66
363,869.72
6
2,340.34
2,008.86
331.48
363,538.25
7
2,340.34
2,007.03
333.31
363,204.94
8
2,340.34
2,005.19
335.15
362,869.79
9
2,340.34
2,003.34
337.00
362,532.80
10
2,340.34
2,001.48
338.86
362,193.94
11
2,340.34
1,999.61
340.73
361,853.21
12
2,340.34
1,997.73
342.61
361,510.60
13
2,340.34
1,995.84
344.50
361,166.10
14
2,340.34
1,993.94
346.40
360,819.70
15
2,340.34
1,992.03
348.31
360,471.39
16
2,340.34
1,990.10
350.24
360,121.15
17
2,340.34
1,988.17
352.17
359,768.98
18
2,340.34
1,986.22
354.12
359,414.86
19
2,340.34
1,984.27
356.07
359,058.79
20
2,340.34
1,982.30
358.04
358,700.76
21
2,340.34
1,980.33
360.01
358,340.74
22
2,340.34
1,978.34
362.00
357,978.74
23
2,340.34
1,976.34
364.00
357,614.74
24
2,340.34
1,974.33
366.01
357,248.73
25
2,340.34
1,972.31
368.03
356,880.71
26
2,340.34
1,970.28
370.06
356,510.64
27
2,340.34
1,968.24
372.10
356,138.54
28
2,340.34
1,966.18
374.16
355,764.38
29
2,340.34
1,964.12
376.22
355,388.16
30
2,340.34
1,962.04
378.30
355,009.86
31
2,340.34
1,959.95
380.39
354,629.47
32
2,340.34
1,957.85
382.49
354,246.98
33
2,340.34
1,955.74
384.60
353,862.38
34
2,340.34
1,953.62
386.72
353,475.65
35
2,340.34
1,951.48
388.86
353,086.79
36
2,340.34
1,949.33
391.01
352,695.78
37
2,340.34
1,947.17
393.17
352,302.62
38
2,340.34
1,945.00
395.34
351,907.28
39
2,340.34
1,942.82
397.52
351,509.76
40
2,340.34
1,940.63
399.71
351,110.05
41
2,340.34
1,938.42
401.92
350,708.13
42
2,340.34
1,936.20
404.14
350,303.99
43
2,340.34
1,933.97
406.37
349,897.62
44
2,340.34
1,931.73
408.61
349,489.01
45
2,340.34
1,929.47
410.87
349,078.14
46
2,340.34
1,927.20
413.14
348,665.00
47
2,340.34
1,924.92
415.42
348,249.58
48
2,340.34
1,922.63
417.71
347,831.87
49
2,340.34
1,920.32
420.02
347,411.85
50
2,340.34
1,918.00
422.34
346,989.52
51
2,340.34
1,915.67
424.67
346,564.85
52
2,340.34
1,913.33
427.01
346,137.83
53
2,340.34
1,910.97
429.37
345,708.46
54
2,340.34
1,908.60
431.74
345,276.72
55
2,340.34
1,906.22
434.12
344,842.60
56
2,340.34
1,903.82
436.52
344,406.08
57
2,340.34
1,901.41
438.93
343,967.14
58
2,340.34
1,898.99
441.35
343,525.79
59
2,340.34
1,896.55
443.79
343,082.00
60
2,340.34
1,894.10
446.24
342,635.76
61
2,340.34
1,891.63
448.71
342,187.05
62
2,340.34
1,889.16
451.18
341,735.87
63
2,340.34
1,886.67
453.67
341,282.20
64
2,340.34
1,884.16
456.18
340,826.02
65
2,340.34
1,881.64
458.70
340,367.32
66
2,340.34
1,879.11
461.23
339,906.09
67
2,340.34
1,876.56
463.78
339,442.32
68
2,340.34
1,874.00
466.34
338,975.98
69
2,340.34
1,871.43
468.91
338,507.07
70
2,340.34
1,868.84
471.50
338,035.57
71
2,340.34
1,866.24
474.10
337,561.47
72
2,340.34
1,863.62
476.72
337,084.75
73
2,340.34
1,860.99
479.35
336,605.40
74
2,340.34
1,858.34
482.00
336,123.40
75
2,340.34
1,855.68
484.66
335,638.74
76
2,340.34
1,853.01
487.33
335,151.41
77
2,340.34
1,850.32
490.02
334,661.38
78
2,340.34
1,847.61
492.73
334,168.65
79
2,340.34
1,844.89
495.45
333,673.20
80
2,340.34
1,842.15
498.19
333,175.02
81
2,340.34
1,839.40
500.94
332,674.08
82
2,340.34
1,836.64
503.70
332,170.38
83
2,340.34
1,833.86
506.48
331,663.90
84
2,340.34
1,831.06
509.28
331,154.62
85
2,340.34
1,828.25
512.09
330,642.53
86
2,340.34
1,825.42
514.92
330,127.61
87
2,340.34
1,822.58
517.76
329,609.85
88
2,340.34
1,819.72
520.62
329,089.23
89
2,340.34
1,816.85
523.49
328,565.74
90
2,340.34
1,813.96
526.38
328,039.35
91
2,340.34
1,811.05
529.29
327,510.06
92
2,340.34
1,808.13
532.21
326,977.85
93
2,340.34
1,805.19
535.15
326,442.70
94
2,340.34
1,802.24
538.10
325,904.60
95
2,340.34
1,799.26
541.08
325,363.52
96
2,340.34
1,796.28
544.06
324,819.46
97
2,340.34
1,793.27
547.07
324,272.40
98
2,340.34
1,790.25
550.09
323,722.31
99
2,340.34
1,787.22
553.12
323,169.19
100
2,340.34
1,784.16
556.18
322,613.01
101
2,340.34
1,781.09
559.25
322,053.76
102
2,340.34
1,778.01
562.33
321,491.43
103
2,340.34
1,774.90
565.44
320,925.99
104
2,340.34
1,771.78
568.56
320,357.43
105
2,340.34
1,768.64
571.70
319,785.73
106
2,340.34
1,765.48
574.86
319,210.87
107
2,340.34
1,762.31
578.03
318,632.84
108
2,340.34
1,759.12
581.22
318,051.62
109
2,340.34
1,755.91
584.43
317,467.19
110
2,340.34
1,752.68
587.66
316,879.53
111
2,340.34
1,749.44
590.90
316,288.63
112
2,340.34
1,746.18
594.16
315,694.47
113
2,340.34
1,742.90
597.44
315,097.03
114
2,340.34
1,739.60
600.74
314,496.28
115
2,340.34
1,736.28
604.06
313,892.23
116
2,340.34
1,732.95
607.39
313,284.83
117
2,340.34
1,729.59
610.75
312,674.09
118
2,340.34
1,726.22
614.12
312,059.97
119
2,340.34
1,722.83
617.51
311,442.46
120
2,340.34
1,719.42
620.92
310,821.54
121
2,340.34
1,715.99
624.35
310,197.19
122
2,340.34
1,712.55
627.79
309,569.40
123
2,340.34
1,709.08
631.26
308,938.14
124
2,340.34
1,705.60
634.74
308,303.40
125
2,340.34
1,702.09
638.25
307,665.15
126
2,340.34
1,698.57
641.77
307,023.38
127
2,340.34
1,695.02
645.32
306,378.06
128
2,340.34
1,691.46
648.88
305,729.18
129
2,340.34
1,687.88
652.46
305,076.72
130
2,340.34
1,684.28
656.06
304,420.66
131
2,340.34
1,680.66
659.68
303,760.98
132
2,340.34
1,677.01
663.33
303,097.65
133
2,340.34
1,673.35
666.99
302,430.66
134
2,340.34
1,669.67
670.67
301,759.99
135
2,340.34
1,665.97
674.37
301,085.62
136
2,340.34
1,662.24
678.10
300,407.52
137
2,340.34
1,658.50
681.84
299,725.68
138
2,340.34
1,654.74
685.60
299,040.08
139
2,340.34
1,650.95
689.39
298,350.69
140
2,340.34
1,647.14
693.20
297,657.49
141
2,340.34
1,643.32
697.02
296,960.47
142
2,340.34
1,639.47
700.87
296,259.60
143
2,340.34
1,635.60
704.74
295,554.86
144
2,340.34
1,631.71
708.63
294,846.23
145
2,340.34
1,627.80
712.54
294,133.69
146
2,340.34
1,623.86
716.48
293,417.21
147
2,340.34
1,619.91
720.43
292,696.78
148
2,340.34
1,615.93
724.41
291,972.37
149
2,340.34
1,611.93
728.41
291,243.96
150
2,340.34
1,607.91
732.43
290,511.53
151
2,340.34
1,603.87
736.47
289,775.05
152
2,340.34
1,599.80
740.54
289,034.51
153
2,340.34
1,595.71
744.63
288,289.88
154
2,340.34
1,591.60
748.74
287,541.14
155
2,340.34
1,587.47
752.87
286,788.27
156
2,340.34
1,583.31
757.03
286,031.24
157
2,340.34
1,579.13
761.21
285,270.03
158
2,340.34
1,574.93
765.41
284,504.62
159
2,340.34
1,570.70
769.64
283,734.98
160
2,340.34
1,566.45
773.89
282,961.10
161
2,340.34
1,562.18
778.16
282,182.94
162
2,340.34
1,557.88
782.46
281,400.48
163
2,340.34
1,553.57
786.77
280,613.71
164
2,340.34
1,549.22
791.12
279,822.59
165
2,340.34
1,544.85
795.49
279,027.10
166
2,340.34
1,540.46
799.88
278,227.22
167
2,340.34
1,536.05
804.29
277,422.93
168
2,340.34
1,531.61
808.73
276,614.20
169
2,340.34
1,527.14
813.20
275,801.00
170
2,340.34
1,522.65
817.69
274,983.31
171
2,340.34
1,518.14
822.20
274,161.11
172
2,340.34
1,513.60
826.74
273,334.36
173
2,340.34
1,509.03
831.31
272,503.06
174
2,340.34
1,504.44
835.90
271,667.16
175
2,340.34
1,499.83
840.51
270,826.65
176
2,340.34
1,495.19
845.15
269,981.50
177
2,340.34
1,490.52
849.82
269,131.68
178
2,340.34
1,485.83
854.51
268,277.17
179
2,340.34
1,481.11
859.23
267,417.95
180
2,340.34
1,476.37
863.97
266,553.98
181
2,340.34
1,471.60
868.74
265,685.24
182
2,340.34
1,466.80
873.54
264,811.70
183
2,340.34
1,461.98
878.36
263,933.34
184
2,340.34
1,457.13
883.21
263,050.13
185
2,340.34
1,452.26
888.08
262,162.05
186
2,340.34
1,447.35
892.99
261,269.06
187
2,340.34
1,442.42
897.92
260,371.15
188
2,340.34
1,437.47
902.87
259,468.27
189
2,340.34
1,432.48
907.86
258,560.41
190
2,340.34
1,427.47
912.87
257,647.54
191
2,340.34
1,422.43
917.91
256,729.63
192
2,340.34
1,417.36
922.98
255,806.65
193
2,340.34
1,412.27
928.07
254,878.58
194
2,340.34
1,407.14
933.20
253,945.38
195
2,340.34
1,401.99
938.35
253,007.03
196
2,340.34
1,396.81
943.53
252,063.50
197
2,340.34
1,391.60
948.74
251,114.76
198
2,340.34
1,386.36
953.98
250,160.78
199
2,340.34
1,381.10
959.24
249,201.54
200
2,340.34
1,375.80
964.54
248,237.00
201
2,340.34
1,370.48
969.86
247,267.13
202
2,340.34
1,365.12
975.22
246,291.91
203
2,340.34
1,359.74
980.60
245,311.31
204
2,340.34
1,354.32
986.02
244,325.29
205
2,340.34
1,348.88
991.46
243,333.83
206
2,340.34
1,343.41
996.93
242,336.90
207
2,340.34
1,337.90
1,002.44
241,334.46
208
2,340.34
1,332.37
1,007.97
240,326.49
209
2,340.34
1,326.80
1,013.54
239,312.95
210
2,340.34
1,321.21
1,019.13
238,293.82
211
2,340.34
1,315.58
1,024.76
237,269.06
212
2,340.34
1,309.92
1,030.42
236,238.64
213
2,340.34
1,304.23
1,036.11
235,202.53
214
2,340.34
1,298.51
1,041.83
234,160.71
215
2,340.34
1,292.76
1,047.58
233,113.13
216
2,340.34
1,286.98
1,053.36
232,059.77
217
2,340.34
1,281.16
1,059.18
231,000.59
218
2,340.34
1,275.32
1,065.02
229,935.57
219
2,340.34
1,269.44
1,070.90
228,864.66
220
2,340.34
1,263.52
1,076.82
227,787.85
221
2,340.34
1,257.58
1,082.76
226,705.09
222
2,340.34
1,251.60
1,088.74
225,616.35
223
2,340.34
1,245.59
1,094.75
224,521.60
224
2,340.34
1,239.55
1,100.79
223,420.80
225
2,340.34
1,233.47
1,106.87
222,313.93
226
2,340.34
1,227.36
1,112.98
221,200.95
227
2,340.34
1,221.21
1,119.13
220,081.83
228
2,340.34
1,215.04
1,125.30
218,956.52
229
2,340.34
1,208.82
1,131.52
217,825.00
230
2,340.34
1,202.58
1,137.76
216,687.24
231
2,340.34
1,196.29
1,144.05
215,543.19
232
2,340.34
1,189.98
1,150.36
214,392.83
233
2,340.34
1,183.63
1,156.71
213,236.12
234
2,340.34
1,177.24
1,163.10
212,073.02
235
2,340.34
1,170.82
1,169.52
210,903.50
236
2,340.34
1,164.36
1,175.98
209,727.52
237
2,340.34
1,157.87
1,182.47
208,545.05
238
2,340.34
1,151.34
1,189.00
207,356.06
239
2,340.34
1,144.78
1,195.56
206,160.49
240
2,340.34
1,138.18
1,202.16
204,958.33
241
2,340.34
1,131.54
1,208.80
203,749.53
242
2,340.34
1,124.87
1,215.47
202,534.06
243
2,340.34
1,118.16
1,222.18
201,311.88
244
2,340.34
1,111.41
1,228.93
200,082.95
245
2,340.34
1,104.62
1,235.72
198,847.23
246
2,340.34
1,097.80
1,242.54
197,604.69
247
2,340.34
1,090.94
1,249.40
196,355.29
248
2,340.34
1,084.04
1,256.30
195,099.00
249
2,340.34
1,077.11
1,263.23
193,835.77
250
2,340.34
1,070.13
1,270.21
192,565.56
251
2,340.34
1,063.12
1,277.22
191,288.35
252
2,340.34
1,056.07
1,284.27
190,004.08
253
2,340.34
1,048.98
1,291.36
188,712.72
254
2,340.34
1,041.85
1,298.49
187,414.23
255
2,340.34
1,034.68
1,305.66
186,108.57
256
2,340.34
1,027.47
1,312.87
184,795.71
257
2,340.34
1,020.23
1,320.11
183,475.59
258
2,340.34
1,012.94
1,327.40
182,148.19
259
2,340.34
1,005.61
1,334.73
180,813.46
260
2,340.34
998.24
1,342.10
179,471.36
261
2,340.34
990.83
1,349.51
178,121.85
262
2,340.34
983.38
1,356.96
176,764.89
263
2,340.34
975.89
1,364.45
175,400.44
264
2,340.34
968.36
1,371.98
174,028.46
265
2,340.34
960.78
1,379.56
172,648.90
266
2,340.34
953.17
1,387.17
171,261.73
267
2,340.34
945.51
1,394.83
169,866.90
268
2,340.34
937.81
1,402.53
168,464.36
269
2,340.34
930.06
1,410.28
167,054.09
270
2,340.34
922.28
1,418.06
165,636.02
271
2,340.34
914.45
1,425.89
164,210.13
272
2,340.34
906.58
1,433.76
162,776.37
273
2,340.34
898.66
1,441.68
161,334.69
274
2,340.34
890.70
1,449.64
159,885.05
275
2,340.34
882.70
1,457.64
158,427.41
276
2,340.34
874.65
1,465.69
156,961.72
277
2,340.34
866.56
1,473.78
155,487.94
278
2,340.34
858.42
1,481.92
154,006.03
279
2,340.34
850.24
1,490.10
152,515.93
280
2,340.34
842.02
1,498.32
151,017.60
281
2,340.34
833.74
1,506.60
149,511.01
282
2,340.34
825.43
1,514.91
147,996.09
283
2,340.34
817.06
1,523.28
146,472.81
284
2,340.34
808.65
1,531.69
144,941.12
285
2,340.34
800.20
1,540.14
143,400.98
286
2,340.34
791.69
1,548.65
141,852.33
287
2,340.34
783.14
1,557.20
140,295.14
288
2,340.34
774.55
1,565.79
138,729.34
289
2,340.34
765.90
1,574.44
137,154.90
290
2,340.34
757.21
1,583.13
135,571.77
291
2,340.34
748.47
1,591.87
133,979.90
292
2,340.34
739.68
1,600.66
132,379.24
293
2,340.34
730.84
1,609.50
130,769.75
294
2,340.34
721.96
1,618.38
129,151.36
295
2,340.34
713.02
1,627.32
127,524.05
296
2,340.34
704.04
1,636.30
125,887.75
297
2,340.34
695.01
1,645.33
124,242.41
298
2,340.34
685.92
1,654.42
122,587.99
299
2,340.34
676.79
1,663.55
120,924.44
300
2,340.34
667.60
1,672.74
119,251.71
301
2,340.34
658.37
1,681.97
117,569.73
302
2,340.34
649.08
1,691.26
115,878.48
303
2,340.34
639.75
1,700.59
114,177.88
304
2,340.34
630.36
1,709.98
112,467.90
305
2,340.34
620.92
1,719.42
110,748.48
306
2,340.34
611.42
1,728.92
109,019.56
307
2,340.34
601.88
1,738.46
107,281.10
308
2,340.34
592.28
1,748.06
105,533.04
309
2,340.34
582.63
1,757.71
103,775.33
310
2,340.34
572.93
1,767.41
102,007.92
311
2,340.34
563.17
1,777.17
100,230.75
312
2,340.34
553.36
1,786.98
98,443.76
313
2,340.34
543.49
1,796.85
96,646.91
314
2,340.34
533.57
1,806.77
94,840.15
315
2,340.34
523.60
1,816.74
93,023.40
316
2,340.34
513.57
1,826.77
91,196.63
317
2,340.34
503.48
1,836.86
89,359.77
318
2,340.34
493.34
1,847.00
87,512.77
319
2,340.34
483.14
1,857.20
85,655.57
320
2,340.34
472.89
1,867.45
83,788.12
321
2,340.34
462.58
1,877.76
81,910.36
322
2,340.34
452.21
1,888.13
80,022.24
323
2,340.34
441.79
1,898.55
78,123.69
324
2,340.34
431.31
1,909.03
76,214.66
325
2,340.34
420.77
1,919.57
74,295.08
326
2,340.34
410.17
1,930.17
72,364.91
327
2,340.34
399.51
1,940.83
70,424.09
328
2,340.34
388.80
1,951.54
68,472.55
329
2,340.34
378.03
1,962.31
66,510.23
330
2,340.34
367.19
1,973.15
64,537.09
331
2,340.34
356.30
1,984.04
62,553.05
332
2,340.34
345.34
1,995.00
60,558.05
333
2,340.34
334.33
2,006.01
58,552.04
334
2,340.34
323.26
2,017.08
56,534.96
335
2,340.34
312.12
2,028.22
54,506.74
336
2,340.34
300.92
2,039.42
52,467.32
337
2,340.34
289.66
2,050.68
50,416.64
338
2,340.34
278.34
2,062.00
48,354.64
339
2,340.34
266.96
2,073.38
46,281.26
340
2,340.34
255.51
2,084.83
44,196.43
341
2,340.34
244.00
2,096.34
42,100.10
342
2,340.34
232.43
2,107.91
39,992.18
343
2,340.34
220.79
2,119.55
37,872.63
344
2,340.34
209.09
2,131.25
35,741.38
345
2,340.34
197.32
2,143.02
33,598.36
346
2,340.34
185.49
2,154.85
31,443.51
347
2,340.34
173.59
2,166.75
29,276.77
348
2,340.34
161.63
2,178.71
27,098.06
349
2,340.34
149.60
2,190.74
24,907.32
350
2,340.34
137.51
2,202.83
22,704.49
351
2,340.34
125.35
2,214.99
20,489.50
352
2,340.34
113.12
2,227.22
18,262.28
353
2,340.34
100.82
2,239.52
16,022.76
354
2,340.34
88.46
2,251.88
13,770.88
355
2,340.34
76.03
2,264.31
11,506.57
356
2,340.34
63.53
2,276.81
9,229.76
357
2,340.34
50.96
2,289.38
6,940.37
358
2,340.34
38.32
2,302.02
4,638.35
359
2,340.34
25.61
2,314.73
2,323.62
360
2,336.44
12.83
2,323.62
0.00
Totals
842,518.50
477,018.50
365,500.00

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