Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,675.99  
 

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
1,675.99
1,110.16
565.83
366,934.17
2
1,675.99
1,108.45
567.54
366,366.62
3
1,675.99
1,106.73
569.26
365,797.37
4
1,675.99
1,105.01
570.98
365,226.39
5
1,675.99
1,103.29
572.70
364,653.69
6
1,675.99
1,101.56
574.43
364,079.25
7
1,675.99
1,099.82
576.17
363,503.09
8
1,675.99
1,098.08
577.91
362,925.18
9
1,675.99
1,096.34
579.65
362,345.53
10
1,675.99
1,094.59
581.40
361,764.12
11
1,675.99
1,092.83
583.16
361,180.96
12
1,675.99
1,091.07
584.92
360,596.04
13
1,675.99
1,089.30
586.69
360,009.35
14
1,675.99
1,087.53
588.46
359,420.89
15
1,675.99
1,085.75
590.24
358,830.65
16
1,675.99
1,083.97
592.02
358,238.63
17
1,675.99
1,082.18
593.81
357,644.81
18
1,675.99
1,080.39
595.60
357,049.21
19
1,675.99
1,078.59
597.40
356,451.81
20
1,675.99
1,076.78
599.21
355,852.60
21
1,675.99
1,074.97
601.02
355,251.58
22
1,675.99
1,073.16
602.83
354,648.74
23
1,675.99
1,071.33
604.66
354,044.09
24
1,675.99
1,069.51
606.48
353,437.61
25
1,675.99
1,067.68
608.31
352,829.29
26
1,675.99
1,065.84
610.15
352,219.14
27
1,675.99
1,064.00
611.99
351,607.15
28
1,675.99
1,062.15
613.84
350,993.30
29
1,675.99
1,060.29
615.70
350,377.61
30
1,675.99
1,058.43
617.56
349,760.05
31
1,675.99
1,056.57
619.42
349,140.63
32
1,675.99
1,054.70
621.29
348,519.33
33
1,675.99
1,052.82
623.17
347,896.16
34
1,675.99
1,050.94
625.05
347,271.11
35
1,675.99
1,049.05
626.94
346,644.16
36
1,675.99
1,047.15
628.84
346,015.33
37
1,675.99
1,045.25
630.74
345,384.59
38
1,675.99
1,043.35
632.64
344,751.95
39
1,675.99
1,041.44
634.55
344,117.40
40
1,675.99
1,039.52
636.47
343,480.93
41
1,675.99
1,037.60
638.39
342,842.54
42
1,675.99
1,035.67
640.32
342,202.22
43
1,675.99
1,033.74
642.25
341,559.97
44
1,675.99
1,031.80
644.19
340,915.77
45
1,675.99
1,029.85
646.14
340,269.63
46
1,675.99
1,027.90
648.09
339,621.54
47
1,675.99
1,025.94
650.05
338,971.49
48
1,675.99
1,023.98
652.01
338,319.48
49
1,675.99
1,022.01
653.98
337,665.49
50
1,675.99
1,020.03
655.96
337,009.53
51
1,675.99
1,018.05
657.94
336,351.59
52
1,675.99
1,016.06
659.93
335,691.67
53
1,675.99
1,014.07
661.92
335,029.74
54
1,675.99
1,012.07
663.92
334,365.82
55
1,675.99
1,010.06
665.93
333,699.90
56
1,675.99
1,008.05
667.94
333,031.96
57
1,675.99
1,006.03
669.96
332,362.00
58
1,675.99
1,004.01
671.98
331,690.02
59
1,675.99
1,001.98
674.01
331,016.01
60
1,675.99
999.94
676.05
330,339.97
61
1,675.99
997.90
678.09
329,661.88
62
1,675.99
995.85
680.14
328,981.74
63
1,675.99
993.80
682.19
328,299.55
64
1,675.99
991.74
684.25
327,615.30
65
1,675.99
989.67
686.32
326,928.98
66
1,675.99
987.60
688.39
326,240.59
67
1,675.99
985.52
690.47
325,550.12
68
1,675.99
983.43
692.56
324,857.56
69
1,675.99
981.34
694.65
324,162.91
70
1,675.99
979.24
696.75
323,466.16
71
1,675.99
977.14
698.85
322,767.31
72
1,675.99
975.03
700.96
322,066.35
73
1,675.99
972.91
703.08
321,363.27
74
1,675.99
970.78
705.21
320,658.06
75
1,675.99
968.65
707.34
319,950.73
76
1,675.99
966.52
709.47
319,241.25
77
1,675.99
964.37
711.62
318,529.64
78
1,675.99
962.22
713.77
317,815.87
79
1,675.99
960.07
715.92
317,099.95
80
1,675.99
957.91
718.08
316,381.87
81
1,675.99
955.74
720.25
315,661.61
82
1,675.99
953.56
722.43
314,939.19
83
1,675.99
951.38
724.61
314,214.57
84
1,675.99
949.19
726.80
313,487.77
85
1,675.99
946.99
729.00
312,758.78
86
1,675.99
944.79
731.20
312,027.58
87
1,675.99
942.58
733.41
311,294.17
88
1,675.99
940.37
735.62
310,558.55
89
1,675.99
938.15
737.84
309,820.71
90
1,675.99
935.92
740.07
309,080.63
91
1,675.99
933.68
742.31
308,338.33
92
1,675.99
931.44
744.55
307,593.77
93
1,675.99
929.19
746.80
306,846.97
94
1,675.99
926.93
749.06
306,097.92
95
1,675.99
924.67
751.32
305,346.60
96
1,675.99
922.40
753.59
304,593.01
97
1,675.99
920.12
755.87
303,837.14
98
1,675.99
917.84
758.15
303,079.00
99
1,675.99
915.55
760.44
302,318.56
100
1,675.99
913.25
762.74
301,555.82
101
1,675.99
910.95
765.04
300,790.78
102
1,675.99
908.64
767.35
300,023.43
103
1,675.99
906.32
769.67
299,253.76
104
1,675.99
904.00
771.99
298,481.77
105
1,675.99
901.66
774.33
297,707.44
106
1,675.99
899.32
776.67
296,930.77
107
1,675.99
896.98
779.01
296,151.76
108
1,675.99
894.63
781.36
295,370.40
109
1,675.99
892.26
783.73
294,586.67
110
1,675.99
889.90
786.09
293,800.58
111
1,675.99
887.52
788.47
293,012.11
112
1,675.99
885.14
790.85
292,221.26
113
1,675.99
882.75
793.24
291,428.02
114
1,675.99
880.36
795.63
290,632.39
115
1,675.99
877.95
798.04
289,834.35
116
1,675.99
875.54
800.45
289,033.90
117
1,675.99
873.12
802.87
288,231.04
118
1,675.99
870.70
805.29
287,425.74
119
1,675.99
868.27
807.72
286,618.02
120
1,675.99
865.83
810.16
285,807.85
121
1,675.99
863.38
812.61
284,995.24
122
1,675.99
860.92
815.07
284,180.18
123
1,675.99
858.46
817.53
283,362.65
124
1,675.99
855.99
820.00
282,542.65
125
1,675.99
853.51
822.48
281,720.17
126
1,675.99
851.03
824.96
280,895.21
127
1,675.99
848.54
827.45
280,067.76
128
1,675.99
846.04
829.95
279,237.81
129
1,675.99
843.53
832.46
278,405.35
130
1,675.99
841.02
834.97
277,570.37
131
1,675.99
838.49
837.50
276,732.88
132
1,675.99
835.96
840.03
275,892.85
133
1,675.99
833.43
842.56
275,050.29
134
1,675.99
830.88
845.11
274,205.18
135
1,675.99
828.33
847.66
273,357.52
136
1,675.99
825.77
850.22
272,507.30
137
1,675.99
823.20
852.79
271,654.50
138
1,675.99
820.62
855.37
270,799.14
139
1,675.99
818.04
857.95
269,941.19
140
1,675.99
815.45
860.54
269,080.64
141
1,675.99
812.85
863.14
268,217.50
142
1,675.99
810.24
865.75
267,351.75
143
1,675.99
807.63
868.36
266,483.39
144
1,675.99
805.00
870.99
265,612.40
145
1,675.99
802.37
873.62
264,738.78
146
1,675.99
799.73
876.26
263,862.52
147
1,675.99
797.08
878.91
262,983.62
148
1,675.99
794.43
881.56
262,102.06
149
1,675.99
791.77
884.22
261,217.83
150
1,675.99
789.10
886.89
260,330.94
151
1,675.99
786.42
889.57
259,441.36
152
1,675.99
783.73
892.26
258,549.10
153
1,675.99
781.03
894.96
257,654.15
154
1,675.99
778.33
897.66
256,756.49
155
1,675.99
775.62
900.37
255,856.12
156
1,675.99
772.90
903.09
254,953.02
157
1,675.99
770.17
905.82
254,047.21
158
1,675.99
767.43
908.56
253,138.65
159
1,675.99
764.69
911.30
252,227.35
160
1,675.99
761.94
914.05
251,313.30
161
1,675.99
759.18
916.81
250,396.48
162
1,675.99
756.41
919.58
249,476.90
163
1,675.99
753.63
922.36
248,554.54
164
1,675.99
750.84
925.15
247,629.39
165
1,675.99
748.05
927.94
246,701.44
166
1,675.99
745.24
930.75
245,770.70
167
1,675.99
742.43
933.56
244,837.14
168
1,675.99
739.61
936.38
243,900.76
169
1,675.99
736.78
939.21
242,961.56
170
1,675.99
733.95
942.04
242,019.51
171
1,675.99
731.10
944.89
241,074.62
172
1,675.99
728.25
947.74
240,126.88
173
1,675.99
725.38
950.61
239,176.27
174
1,675.99
722.51
953.48
238,222.79
175
1,675.99
719.63
956.36
237,266.44
176
1,675.99
716.74
959.25
236,307.19
177
1,675.99
713.84
962.15
235,345.04
178
1,675.99
710.94
965.05
234,379.99
179
1,675.99
708.02
967.97
233,412.02
180
1,675.99
705.10
970.89
232,441.13
181
1,675.99
702.17
973.82
231,467.31
182
1,675.99
699.22
976.77
230,490.54
183
1,675.99
696.27
979.72
229,510.83
184
1,675.99
693.31
982.68
228,528.15
185
1,675.99
690.35
985.64
227,542.51
186
1,675.99
687.37
988.62
226,553.88
187
1,675.99
684.38
991.61
225,562.28
188
1,675.99
681.39
994.60
224,567.67
189
1,675.99
678.38
997.61
223,570.06
190
1,675.99
675.37
1,000.62
222,569.44
191
1,675.99
672.35
1,003.64
221,565.80
192
1,675.99
669.31
1,006.68
220,559.12
193
1,675.99
666.27
1,009.72
219,549.40
194
1,675.99
663.22
1,012.77
218,536.63
195
1,675.99
660.16
1,015.83
217,520.81
196
1,675.99
657.09
1,018.90
216,501.91
197
1,675.99
654.02
1,021.97
215,479.94
198
1,675.99
650.93
1,025.06
214,454.88
199
1,675.99
647.83
1,028.16
213,426.72
200
1,675.99
644.73
1,031.26
212,395.46
201
1,675.99
641.61
1,034.38
211,361.08
202
1,675.99
638.49
1,037.50
210,323.57
203
1,675.99
635.35
1,040.64
209,282.94
204
1,675.99
632.21
1,043.78
208,239.15
205
1,675.99
629.06
1,046.93
207,192.22
206
1,675.99
625.89
1,050.10
206,142.12
207
1,675.99
622.72
1,053.27
205,088.85
208
1,675.99
619.54
1,056.45
204,032.40
209
1,675.99
616.35
1,059.64
202,972.76
210
1,675.99
613.15
1,062.84
201,909.92
211
1,675.99
609.94
1,066.05
200,843.86
212
1,675.99
606.72
1,069.27
199,774.59
213
1,675.99
603.49
1,072.50
198,702.09
214
1,675.99
600.25
1,075.74
197,626.34
215
1,675.99
597.00
1,078.99
196,547.35
216
1,675.99
593.74
1,082.25
195,465.09
217
1,675.99
590.47
1,085.52
194,379.57
218
1,675.99
587.19
1,088.80
193,290.77
219
1,675.99
583.90
1,092.09
192,198.68
220
1,675.99
580.60
1,095.39
191,103.29
221
1,675.99
577.29
1,098.70
190,004.59
222
1,675.99
573.97
1,102.02
188,902.57
223
1,675.99
570.64
1,105.35
187,797.23
224
1,675.99
567.30
1,108.69
186,688.54
225
1,675.99
563.95
1,112.04
185,576.51
226
1,675.99
560.60
1,115.39
184,461.11
227
1,675.99
557.23
1,118.76
183,342.35
228
1,675.99
553.85
1,122.14
182,220.20
229
1,675.99
550.46
1,125.53
181,094.67
230
1,675.99
547.06
1,128.93
179,965.74
231
1,675.99
543.65
1,132.34
178,833.39
232
1,675.99
540.23
1,135.76
177,697.63
233
1,675.99
536.79
1,139.20
176,558.44
234
1,675.99
533.35
1,142.64
175,415.80
235
1,675.99
529.90
1,146.09
174,269.71
236
1,675.99
526.44
1,149.55
173,120.16
237
1,675.99
522.97
1,153.02
171,967.14
238
1,675.99
519.48
1,156.51
170,810.63
239
1,675.99
515.99
1,160.00
169,650.63
240
1,675.99
512.49
1,163.50
168,487.13
241
1,675.99
508.97
1,167.02
167,320.11
242
1,675.99
505.45
1,170.54
166,149.57
243
1,675.99
501.91
1,174.08
164,975.49
244
1,675.99
498.36
1,177.63
163,797.86
245
1,675.99
494.81
1,181.18
162,616.68
246
1,675.99
491.24
1,184.75
161,431.92
247
1,675.99
487.66
1,188.33
160,243.59
248
1,675.99
484.07
1,191.92
159,051.67
249
1,675.99
480.47
1,195.52
157,856.15
250
1,675.99
476.86
1,199.13
156,657.02
251
1,675.99
473.23
1,202.76
155,454.26
252
1,675.99
469.60
1,206.39
154,247.87
253
1,675.99
465.96
1,210.03
153,037.84
254
1,675.99
462.30
1,213.69
151,824.15
255
1,675.99
458.64
1,217.35
150,606.80
256
1,675.99
454.96
1,221.03
149,385.77
257
1,675.99
451.27
1,224.72
148,161.05
258
1,675.99
447.57
1,228.42
146,932.63
259
1,675.99
443.86
1,232.13
145,700.49
260
1,675.99
440.14
1,235.85
144,464.64
261
1,675.99
436.40
1,239.59
143,225.06
262
1,675.99
432.66
1,243.33
141,981.72
263
1,675.99
428.90
1,247.09
140,734.64
264
1,675.99
425.14
1,250.85
139,483.78
265
1,675.99
421.36
1,254.63
138,229.15
266
1,675.99
417.57
1,258.42
136,970.73
267
1,675.99
413.77
1,262.22
135,708.50
268
1,675.99
409.95
1,266.04
134,442.47
269
1,675.99
406.13
1,269.86
133,172.60
270
1,675.99
402.29
1,273.70
131,898.91
271
1,675.99
398.44
1,277.55
130,621.36
272
1,675.99
394.59
1,281.40
129,339.96
273
1,675.99
390.71
1,285.28
128,054.68
274
1,675.99
386.83
1,289.16
126,765.52
275
1,675.99
382.94
1,293.05
125,472.47
276
1,675.99
379.03
1,296.96
124,175.51
277
1,675.99
375.11
1,300.88
122,874.64
278
1,675.99
371.18
1,304.81
121,569.83
279
1,675.99
367.24
1,308.75
120,261.08
280
1,675.99
363.29
1,312.70
118,948.38
281
1,675.99
359.32
1,316.67
117,631.71
282
1,675.99
355.35
1,320.64
116,311.07
283
1,675.99
351.36
1,324.63
114,986.44
284
1,675.99
347.35
1,328.64
113,657.80
285
1,675.99
343.34
1,332.65
112,325.15
286
1,675.99
339.32
1,336.67
110,988.48
287
1,675.99
335.28
1,340.71
109,647.76
288
1,675.99
331.23
1,344.76
108,303.00
289
1,675.99
327.17
1,348.82
106,954.18
290
1,675.99
323.09
1,352.90
105,601.28
291
1,675.99
319.00
1,356.99
104,244.29
292
1,675.99
314.90
1,361.09
102,883.21
293
1,675.99
310.79
1,365.20
101,518.01
294
1,675.99
306.67
1,369.32
100,148.69
295
1,675.99
302.53
1,373.46
98,775.23
296
1,675.99
298.38
1,377.61
97,397.62
297
1,675.99
294.22
1,381.77
96,015.86
298
1,675.99
290.05
1,385.94
94,629.91
299
1,675.99
285.86
1,390.13
93,239.79
300
1,675.99
281.66
1,394.33
91,845.46
301
1,675.99
277.45
1,398.54
90,446.92
302
1,675.99
273.23
1,402.76
89,044.15
303
1,675.99
268.99
1,407.00
87,637.15
304
1,675.99
264.74
1,411.25
86,225.90
305
1,675.99
260.47
1,415.52
84,810.38
306
1,675.99
256.20
1,419.79
83,390.59
307
1,675.99
251.91
1,424.08
81,966.51
308
1,675.99
247.61
1,428.38
80,538.13
309
1,675.99
243.29
1,432.70
79,105.43
310
1,675.99
238.96
1,437.03
77,668.40
311
1,675.99
234.62
1,441.37
76,227.04
312
1,675.99
230.27
1,445.72
74,781.31
313
1,675.99
225.90
1,450.09
73,331.23
314
1,675.99
221.52
1,454.47
71,876.76
315
1,675.99
217.13
1,458.86
70,417.90
316
1,675.99
212.72
1,463.27
68,954.63
317
1,675.99
208.30
1,467.69
67,486.94
318
1,675.99
203.87
1,472.12
66,014.81
319
1,675.99
199.42
1,476.57
64,538.24
320
1,675.99
194.96
1,481.03
63,057.21
321
1,675.99
190.49
1,485.50
61,571.71
322
1,675.99
186.00
1,489.99
60,081.72
323
1,675.99
181.50
1,494.49
58,587.22
324
1,675.99
176.98
1,499.01
57,088.22
325
1,675.99
172.45
1,503.54
55,584.68
326
1,675.99
167.91
1,508.08
54,076.60
327
1,675.99
163.36
1,512.63
52,563.97
328
1,675.99
158.79
1,517.20
51,046.76
329
1,675.99
154.20
1,521.79
49,524.98
330
1,675.99
149.61
1,526.38
47,998.60
331
1,675.99
145.00
1,530.99
46,467.60
332
1,675.99
140.37
1,535.62
44,931.98
333
1,675.99
135.73
1,540.26
43,391.72
334
1,675.99
131.08
1,544.91
41,846.81
335
1,675.99
126.41
1,549.58
40,297.24
336
1,675.99
121.73
1,554.26
38,742.98
337
1,675.99
117.04
1,558.95
37,184.02
338
1,675.99
112.33
1,563.66
35,620.36
339
1,675.99
107.60
1,568.39
34,051.97
340
1,675.99
102.87
1,573.12
32,478.85
341
1,675.99
98.11
1,577.88
30,900.97
342
1,675.99
93.35
1,582.64
29,318.33
343
1,675.99
88.57
1,587.42
27,730.90
344
1,675.99
83.77
1,592.22
26,138.68
345
1,675.99
78.96
1,597.03
24,541.65
346
1,675.99
74.14
1,601.85
22,939.80
347
1,675.99
69.30
1,606.69
21,333.11
348
1,675.99
64.44
1,611.55
19,721.56
349
1,675.99
59.58
1,616.41
18,105.15
350
1,675.99
54.69
1,621.30
16,483.85
351
1,675.99
49.79
1,626.20
14,857.65
352
1,675.99
44.88
1,631.11
13,226.55
353
1,675.99
39.96
1,636.03
11,590.51
354
1,675.99
35.01
1,640.98
9,949.54
355
1,675.99
30.06
1,645.93
8,303.60
356
1,675.99
25.08
1,650.91
6,652.70
357
1,675.99
20.10
1,655.89
4,996.80
358
1,675.99
15.09
1,660.90
3,335.91
359
1,675.99
10.08
1,665.91
1,669.99
360
1,675.04
5.04
1,669.99
0.00
Totals
603,355.45
235,855.45
367,500.00

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