Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,726.74  
 

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
1,726.74
1,185.77
540.97
366,665.03
2
1,726.74
1,184.02
542.72
366,122.31
3
1,726.74
1,182.27
544.47
365,577.84
4
1,726.74
1,180.51
546.23
365,031.61
5
1,726.74
1,178.75
547.99
364,483.62
6
1,726.74
1,176.98
549.76
363,933.86
7
1,726.74
1,175.20
551.54
363,382.32
8
1,726.74
1,173.42
553.32
362,829.01
9
1,726.74
1,171.64
555.10
362,273.90
10
1,726.74
1,169.84
556.90
361,717.00
11
1,726.74
1,168.04
558.70
361,158.31
12
1,726.74
1,166.24
560.50
360,597.81
13
1,726.74
1,164.43
562.31
360,035.50
14
1,726.74
1,162.61
564.13
359,471.37
15
1,726.74
1,160.79
565.95
358,905.43
16
1,726.74
1,158.97
567.77
358,337.65
17
1,726.74
1,157.13
569.61
357,768.04
18
1,726.74
1,155.29
571.45
357,196.60
19
1,726.74
1,153.45
573.29
356,623.30
20
1,726.74
1,151.60
575.14
356,048.16
21
1,726.74
1,149.74
577.00
355,471.16
22
1,726.74
1,147.88
578.86
354,892.29
23
1,726.74
1,146.01
580.73
354,311.56
24
1,726.74
1,144.13
582.61
353,728.95
25
1,726.74
1,142.25
584.49
353,144.46
26
1,726.74
1,140.36
586.38
352,558.08
27
1,726.74
1,138.47
588.27
351,969.81
28
1,726.74
1,136.57
590.17
351,379.64
29
1,726.74
1,134.66
592.08
350,787.56
30
1,726.74
1,132.75
593.99
350,193.58
31
1,726.74
1,130.83
595.91
349,597.67
32
1,726.74
1,128.91
597.83
348,999.84
33
1,726.74
1,126.98
599.76
348,400.08
34
1,726.74
1,125.04
601.70
347,798.38
35
1,726.74
1,123.10
603.64
347,194.74
36
1,726.74
1,121.15
605.59
346,589.15
37
1,726.74
1,119.19
607.55
345,981.60
38
1,726.74
1,117.23
609.51
345,372.09
39
1,726.74
1,115.26
611.48
344,760.62
40
1,726.74
1,113.29
613.45
344,147.17
41
1,726.74
1,111.31
615.43
343,531.74
42
1,726.74
1,109.32
617.42
342,914.32
43
1,726.74
1,107.33
619.41
342,294.91
44
1,726.74
1,105.33
621.41
341,673.49
45
1,726.74
1,103.32
623.42
341,050.07
46
1,726.74
1,101.31
625.43
340,424.64
47
1,726.74
1,099.29
627.45
339,797.19
48
1,726.74
1,097.26
629.48
339,167.71
49
1,726.74
1,095.23
631.51
338,536.20
50
1,726.74
1,093.19
633.55
337,902.65
51
1,726.74
1,091.14
635.60
337,267.05
52
1,726.74
1,089.09
637.65
336,629.40
53
1,726.74
1,087.03
639.71
335,989.70
54
1,726.74
1,084.97
641.77
335,347.92
55
1,726.74
1,082.89
643.85
334,704.08
56
1,726.74
1,080.82
645.92
334,058.15
57
1,726.74
1,078.73
648.01
333,410.14
58
1,726.74
1,076.64
650.10
332,760.04
59
1,726.74
1,074.54
652.20
332,107.84
60
1,726.74
1,072.43
654.31
331,453.53
61
1,726.74
1,070.32
656.42
330,797.11
62
1,726.74
1,068.20
658.54
330,138.57
63
1,726.74
1,066.07
660.67
329,477.90
64
1,726.74
1,063.94
662.80
328,815.10
65
1,726.74
1,061.80
664.94
328,150.16
66
1,726.74
1,059.65
667.09
327,483.07
67
1,726.74
1,057.50
669.24
326,813.83
68
1,726.74
1,055.34
671.40
326,142.42
69
1,726.74
1,053.17
673.57
325,468.85
70
1,726.74
1,050.99
675.75
324,793.10
71
1,726.74
1,048.81
677.93
324,115.18
72
1,726.74
1,046.62
680.12
323,435.06
73
1,726.74
1,044.43
682.31
322,752.74
74
1,726.74
1,042.22
684.52
322,068.23
75
1,726.74
1,040.01
686.73
321,381.50
76
1,726.74
1,037.79
688.95
320,692.55
77
1,726.74
1,035.57
691.17
320,001.38
78
1,726.74
1,033.34
693.40
319,307.98
79
1,726.74
1,031.10
695.64
318,612.34
80
1,726.74
1,028.85
697.89
317,914.45
81
1,726.74
1,026.60
700.14
317,214.31
82
1,726.74
1,024.34
702.40
316,511.91
83
1,726.74
1,022.07
704.67
315,807.24
84
1,726.74
1,019.79
706.95
315,100.29
85
1,726.74
1,017.51
709.23
314,391.06
86
1,726.74
1,015.22
711.52
313,679.54
87
1,726.74
1,012.92
713.82
312,965.73
88
1,726.74
1,010.62
716.12
312,249.60
89
1,726.74
1,008.31
718.43
311,531.17
90
1,726.74
1,005.99
720.75
310,810.42
91
1,726.74
1,003.66
723.08
310,087.34
92
1,726.74
1,001.32
725.42
309,361.92
93
1,726.74
998.98
727.76
308,634.16
94
1,726.74
996.63
730.11
307,904.05
95
1,726.74
994.27
732.47
307,171.59
96
1,726.74
991.91
734.83
306,436.75
97
1,726.74
989.54
737.20
305,699.55
98
1,726.74
987.15
739.59
304,959.96
99
1,726.74
984.77
741.97
304,217.99
100
1,726.74
982.37
744.37
303,473.62
101
1,726.74
979.97
746.77
302,726.85
102
1,726.74
977.56
749.18
301,977.66
103
1,726.74
975.14
751.60
301,226.06
104
1,726.74
972.71
754.03
300,472.03
105
1,726.74
970.27
756.47
299,715.56
106
1,726.74
967.83
758.91
298,956.65
107
1,726.74
965.38
761.36
298,195.30
108
1,726.74
962.92
763.82
297,431.48
109
1,726.74
960.46
766.28
296,665.19
110
1,726.74
957.98
768.76
295,896.43
111
1,726.74
955.50
771.24
295,125.19
112
1,726.74
953.01
773.73
294,351.46
113
1,726.74
950.51
776.23
293,575.23
114
1,726.74
948.00
778.74
292,796.50
115
1,726.74
945.49
781.25
292,015.24
116
1,726.74
942.97
783.77
291,231.47
117
1,726.74
940.43
786.31
290,445.16
118
1,726.74
937.90
788.84
289,656.32
119
1,726.74
935.35
791.39
288,864.93
120
1,726.74
932.79
793.95
288,070.98
121
1,726.74
930.23
796.51
287,274.47
122
1,726.74
927.66
799.08
286,475.39
123
1,726.74
925.08
801.66
285,673.73
124
1,726.74
922.49
804.25
284,869.47
125
1,726.74
919.89
806.85
284,062.62
126
1,726.74
917.29
809.45
283,253.17
127
1,726.74
914.67
812.07
282,441.10
128
1,726.74
912.05
814.69
281,626.41
129
1,726.74
909.42
817.32
280,809.09
130
1,726.74
906.78
819.96
279,989.13
131
1,726.74
904.13
822.61
279,166.52
132
1,726.74
901.48
825.26
278,341.26
133
1,726.74
898.81
827.93
277,513.33
134
1,726.74
896.14
830.60
276,682.72
135
1,726.74
893.45
833.29
275,849.44
136
1,726.74
890.76
835.98
275,013.46
137
1,726.74
888.06
838.68
274,174.79
138
1,726.74
885.36
841.38
273,333.40
139
1,726.74
882.64
844.10
272,489.30
140
1,726.74
879.91
846.83
271,642.47
141
1,726.74
877.18
849.56
270,792.91
142
1,726.74
874.44
852.30
269,940.61
143
1,726.74
871.68
855.06
269,085.55
144
1,726.74
868.92
857.82
268,227.73
145
1,726.74
866.15
860.59
267,367.15
146
1,726.74
863.37
863.37
266,503.78
147
1,726.74
860.59
866.15
265,637.62
148
1,726.74
857.79
868.95
264,768.67
149
1,726.74
854.98
871.76
263,896.91
150
1,726.74
852.17
874.57
263,022.34
151
1,726.74
849.34
877.40
262,144.94
152
1,726.74
846.51
880.23
261,264.71
153
1,726.74
843.67
883.07
260,381.64
154
1,726.74
840.82
885.92
259,495.72
155
1,726.74
837.95
888.79
258,606.93
156
1,726.74
835.08
891.66
257,715.28
157
1,726.74
832.21
894.53
256,820.74
158
1,726.74
829.32
897.42
255,923.32
159
1,726.74
826.42
900.32
255,023.00
160
1,726.74
823.51
903.23
254,119.77
161
1,726.74
820.60
906.14
253,213.63
162
1,726.74
817.67
909.07
252,304.55
163
1,726.74
814.73
912.01
251,392.55
164
1,726.74
811.79
914.95
250,477.60
165
1,726.74
808.83
917.91
249,559.69
166
1,726.74
805.87
920.87
248,638.82
167
1,726.74
802.90
923.84
247,714.98
168
1,726.74
799.91
926.83
246,788.15
169
1,726.74
796.92
929.82
245,858.33
170
1,726.74
793.92
932.82
244,925.51
171
1,726.74
790.91
935.83
243,989.67
172
1,726.74
787.88
938.86
243,050.82
173
1,726.74
784.85
941.89
242,108.93
174
1,726.74
781.81
944.93
241,164.00
175
1,726.74
778.76
947.98
240,216.02
176
1,726.74
775.70
951.04
239,264.97
177
1,726.74
772.63
954.11
238,310.86
178
1,726.74
769.55
957.19
237,353.67
179
1,726.74
766.45
960.29
236,393.38
180
1,726.74
763.35
963.39
235,429.99
181
1,726.74
760.24
966.50
234,463.50
182
1,726.74
757.12
969.62
233,493.88
183
1,726.74
753.99
972.75
232,521.13
184
1,726.74
750.85
975.89
231,545.24
185
1,726.74
747.70
979.04
230,566.20
186
1,726.74
744.54
982.20
229,583.99
187
1,726.74
741.36
985.38
228,598.62
188
1,726.74
738.18
988.56
227,610.06
189
1,726.74
734.99
991.75
226,618.31
190
1,726.74
731.79
994.95
225,623.36
191
1,726.74
728.58
998.16
224,625.20
192
1,726.74
725.35
1,001.39
223,623.81
193
1,726.74
722.12
1,004.62
222,619.19
194
1,726.74
718.87
1,007.87
221,611.32
195
1,726.74
715.62
1,011.12
220,600.20
196
1,726.74
712.35
1,014.39
219,585.82
197
1,726.74
709.08
1,017.66
218,568.15
198
1,726.74
705.79
1,020.95
217,547.21
199
1,726.74
702.50
1,024.24
216,522.96
200
1,726.74
699.19
1,027.55
215,495.41
201
1,726.74
695.87
1,030.87
214,464.54
202
1,726.74
692.54
1,034.20
213,430.34
203
1,726.74
689.20
1,037.54
212,392.81
204
1,726.74
685.85
1,040.89
211,351.92
205
1,726.74
682.49
1,044.25
210,307.67
206
1,726.74
679.12
1,047.62
209,260.05
207
1,726.74
675.74
1,051.00
208,209.04
208
1,726.74
672.34
1,054.40
207,154.64
209
1,726.74
668.94
1,057.80
206,096.84
210
1,726.74
665.52
1,061.22
205,035.62
211
1,726.74
662.09
1,064.65
203,970.98
212
1,726.74
658.66
1,068.08
202,902.89
213
1,726.74
655.21
1,071.53
201,831.36
214
1,726.74
651.75
1,074.99
200,756.37
215
1,726.74
648.28
1,078.46
199,677.90
216
1,726.74
644.79
1,081.95
198,595.96
217
1,726.74
641.30
1,085.44
197,510.52
218
1,726.74
637.79
1,088.95
196,421.57
219
1,726.74
634.28
1,092.46
195,329.11
220
1,726.74
630.75
1,095.99
194,233.12
221
1,726.74
627.21
1,099.53
193,133.59
222
1,726.74
623.66
1,103.08
192,030.51
223
1,726.74
620.10
1,106.64
190,923.87
224
1,726.74
616.52
1,110.22
189,813.65
225
1,726.74
612.94
1,113.80
188,699.85
226
1,726.74
609.34
1,117.40
187,582.46
227
1,726.74
605.74
1,121.00
186,461.45
228
1,726.74
602.12
1,124.62
185,336.83
229
1,726.74
598.48
1,128.26
184,208.57
230
1,726.74
594.84
1,131.90
183,076.67
231
1,726.74
591.19
1,135.55
181,941.12
232
1,726.74
587.52
1,139.22
180,801.89
233
1,726.74
583.84
1,142.90
179,658.99
234
1,726.74
580.15
1,146.59
178,512.40
235
1,726.74
576.45
1,150.29
177,362.11
236
1,726.74
572.73
1,154.01
176,208.10
237
1,726.74
569.01
1,157.73
175,050.37
238
1,726.74
565.27
1,161.47
173,888.89
239
1,726.74
561.52
1,165.22
172,723.67
240
1,726.74
557.75
1,168.99
171,554.68
241
1,726.74
553.98
1,172.76
170,381.92
242
1,726.74
550.19
1,176.55
169,205.37
243
1,726.74
546.39
1,180.35
168,025.03
244
1,726.74
542.58
1,184.16
166,840.87
245
1,726.74
538.76
1,187.98
165,652.88
246
1,726.74
534.92
1,191.82
164,461.06
247
1,726.74
531.07
1,195.67
163,265.40
248
1,726.74
527.21
1,199.53
162,065.87
249
1,726.74
523.34
1,203.40
160,862.46
250
1,726.74
519.45
1,207.29
159,655.18
251
1,726.74
515.55
1,211.19
158,443.99
252
1,726.74
511.64
1,215.10
157,228.89
253
1,726.74
507.72
1,219.02
156,009.87
254
1,726.74
503.78
1,222.96
154,786.91
255
1,726.74
499.83
1,226.91
153,560.00
256
1,726.74
495.87
1,230.87
152,329.14
257
1,726.74
491.90
1,234.84
151,094.29
258
1,726.74
487.91
1,238.83
149,855.46
259
1,726.74
483.91
1,242.83
148,612.63
260
1,726.74
479.89
1,246.85
147,365.78
261
1,726.74
475.87
1,250.87
146,114.91
262
1,726.74
471.83
1,254.91
144,860.00
263
1,726.74
467.78
1,258.96
143,601.04
264
1,726.74
463.71
1,263.03
142,338.01
265
1,726.74
459.63
1,267.11
141,070.90
266
1,726.74
455.54
1,271.20
139,799.70
267
1,726.74
451.44
1,275.30
138,524.40
268
1,726.74
447.32
1,279.42
137,244.98
269
1,726.74
443.19
1,283.55
135,961.43
270
1,726.74
439.04
1,287.70
134,673.73
271
1,726.74
434.88
1,291.86
133,381.87
272
1,726.74
430.71
1,296.03
132,085.85
273
1,726.74
426.53
1,300.21
130,785.63
274
1,726.74
422.33
1,304.41
129,481.22
275
1,726.74
418.12
1,308.62
128,172.60
276
1,726.74
413.89
1,312.85
126,859.75
277
1,726.74
409.65
1,317.09
125,542.66
278
1,726.74
405.40
1,321.34
124,221.32
279
1,726.74
401.13
1,325.61
122,895.71
280
1,726.74
396.85
1,329.89
121,565.82
281
1,726.74
392.56
1,334.18
120,231.64
282
1,726.74
388.25
1,338.49
118,893.14
283
1,726.74
383.93
1,342.81
117,550.33
284
1,726.74
379.59
1,347.15
116,203.18
285
1,726.74
375.24
1,351.50
114,851.68
286
1,726.74
370.88
1,355.86
113,495.81
287
1,726.74
366.50
1,360.24
112,135.57
288
1,726.74
362.10
1,364.64
110,770.94
289
1,726.74
357.70
1,369.04
109,401.89
290
1,726.74
353.28
1,373.46
108,028.43
291
1,726.74
348.84
1,377.90
106,650.53
292
1,726.74
344.39
1,382.35
105,268.18
293
1,726.74
339.93
1,386.81
103,881.37
294
1,726.74
335.45
1,391.29
102,490.08
295
1,726.74
330.96
1,395.78
101,094.30
296
1,726.74
326.45
1,400.29
99,694.01
297
1,726.74
321.93
1,404.81
98,289.20
298
1,726.74
317.39
1,409.35
96,879.85
299
1,726.74
312.84
1,413.90
95,465.95
300
1,726.74
308.28
1,418.46
94,047.49
301
1,726.74
303.70
1,423.04
92,624.44
302
1,726.74
299.10
1,427.64
91,196.80
303
1,726.74
294.49
1,432.25
89,764.55
304
1,726.74
289.86
1,436.88
88,327.68
305
1,726.74
285.22
1,441.52
86,886.16
306
1,726.74
280.57
1,446.17
85,439.99
307
1,726.74
275.90
1,450.84
83,989.15
308
1,726.74
271.21
1,455.53
82,533.63
309
1,726.74
266.51
1,460.23
81,073.40
310
1,726.74
261.80
1,464.94
79,608.46
311
1,726.74
257.07
1,469.67
78,138.79
312
1,726.74
252.32
1,474.42
76,664.37
313
1,726.74
247.56
1,479.18
75,185.20
314
1,726.74
242.79
1,483.95
73,701.24
315
1,726.74
237.99
1,488.75
72,212.49
316
1,726.74
233.19
1,493.55
70,718.94
317
1,726.74
228.36
1,498.38
69,220.56
318
1,726.74
223.52
1,503.22
67,717.35
319
1,726.74
218.67
1,508.07
66,209.28
320
1,726.74
213.80
1,512.94
64,696.34
321
1,726.74
208.92
1,517.82
63,178.52
322
1,726.74
204.01
1,522.73
61,655.79
323
1,726.74
199.10
1,527.64
60,128.15
324
1,726.74
194.16
1,532.58
58,595.57
325
1,726.74
189.21
1,537.53
57,058.04
326
1,726.74
184.25
1,542.49
55,515.55
327
1,726.74
179.27
1,547.47
53,968.08
328
1,726.74
174.27
1,552.47
52,415.62
329
1,726.74
169.26
1,557.48
50,858.13
330
1,726.74
164.23
1,562.51
49,295.62
331
1,726.74
159.18
1,567.56
47,728.07
332
1,726.74
154.12
1,572.62
46,155.45
333
1,726.74
149.04
1,577.70
44,577.75
334
1,726.74
143.95
1,582.79
42,994.96
335
1,726.74
138.84
1,587.90
41,407.06
336
1,726.74
133.71
1,593.03
39,814.03
337
1,726.74
128.57
1,598.17
38,215.86
338
1,726.74
123.41
1,603.33
36,612.52
339
1,726.74
118.23
1,608.51
35,004.01
340
1,726.74
113.03
1,613.71
33,390.30
341
1,726.74
107.82
1,618.92
31,771.39
342
1,726.74
102.60
1,624.14
30,147.24
343
1,726.74
97.35
1,629.39
28,517.85
344
1,726.74
92.09
1,634.65
26,883.20
345
1,726.74
86.81
1,639.93
25,243.27
346
1,726.74
81.51
1,645.23
23,598.05
347
1,726.74
76.20
1,650.54
21,947.51
348
1,726.74
70.87
1,655.87
20,291.64
349
1,726.74
65.53
1,661.21
18,630.43
350
1,726.74
60.16
1,666.58
16,963.85
351
1,726.74
54.78
1,671.96
15,291.89
352
1,726.74
49.38
1,677.36
13,614.53
353
1,726.74
43.96
1,682.78
11,931.75
354
1,726.74
38.53
1,688.21
10,243.54
355
1,726.74
33.08
1,693.66
8,549.88
356
1,726.74
27.61
1,699.13
6,850.75
357
1,726.74
22.12
1,704.62
5,146.13
358
1,726.74
16.62
1,710.12
3,436.01
359
1,726.74
11.10
1,715.64
1,720.36
360
1,725.92
5.56
1,720.36
0.00
Totals
621,625.58
254,419.58
367,206.00

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