Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,000.99  
 

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
2,000.99
1,569.53
431.46
367,068.54
2
2,000.99
1,567.69
433.30
366,635.24
3
2,000.99
1,565.84
435.15
366,200.09
4
2,000.99
1,563.98
437.01
365,763.08
5
2,000.99
1,562.11
438.88
365,324.20
6
2,000.99
1,560.24
440.75
364,883.45
7
2,000.99
1,558.36
442.63
364,440.82
8
2,000.99
1,556.47
444.52
363,996.29
9
2,000.99
1,554.57
446.42
363,549.87
10
2,000.99
1,552.66
448.33
363,101.54
11
2,000.99
1,550.75
450.24
362,651.30
12
2,000.99
1,548.82
452.17
362,199.13
13
2,000.99
1,546.89
454.10
361,745.03
14
2,000.99
1,544.95
456.04
361,288.99
15
2,000.99
1,543.01
457.98
360,831.01
16
2,000.99
1,541.05
459.94
360,371.07
17
2,000.99
1,539.08
461.91
359,909.16
18
2,000.99
1,537.11
463.88
359,445.29
19
2,000.99
1,535.13
465.86
358,979.43
20
2,000.99
1,533.14
467.85
358,511.58
21
2,000.99
1,531.14
469.85
358,041.73
22
2,000.99
1,529.14
471.85
357,569.88
23
2,000.99
1,527.12
473.87
357,096.01
24
2,000.99
1,525.10
475.89
356,620.12
25
2,000.99
1,523.07
477.92
356,142.19
26
2,000.99
1,521.02
479.97
355,662.23
27
2,000.99
1,518.97
482.02
355,180.21
28
2,000.99
1,516.92
484.07
354,696.13
29
2,000.99
1,514.85
486.14
354,209.99
30
2,000.99
1,512.77
488.22
353,721.77
31
2,000.99
1,510.69
490.30
353,231.47
32
2,000.99
1,508.59
492.40
352,739.07
33
2,000.99
1,506.49
494.50
352,244.57
34
2,000.99
1,504.38
496.61
351,747.96
35
2,000.99
1,502.26
498.73
351,249.23
36
2,000.99
1,500.13
500.86
350,748.37
37
2,000.99
1,497.99
503.00
350,245.36
38
2,000.99
1,495.84
505.15
349,740.21
39
2,000.99
1,493.68
507.31
349,232.91
40
2,000.99
1,491.52
509.47
348,723.43
41
2,000.99
1,489.34
511.65
348,211.78
42
2,000.99
1,487.15
513.84
347,697.94
43
2,000.99
1,484.96
516.03
347,181.91
44
2,000.99
1,482.76
518.23
346,663.68
45
2,000.99
1,480.54
520.45
346,143.23
46
2,000.99
1,478.32
522.67
345,620.56
47
2,000.99
1,476.09
524.90
345,095.66
48
2,000.99
1,473.85
527.14
344,568.52
49
2,000.99
1,471.59
529.40
344,039.12
50
2,000.99
1,469.33
531.66
343,507.47
51
2,000.99
1,467.06
533.93
342,973.54
52
2,000.99
1,464.78
536.21
342,437.33
53
2,000.99
1,462.49
538.50
341,898.83
54
2,000.99
1,460.19
540.80
341,358.04
55
2,000.99
1,457.88
543.11
340,814.93
56
2,000.99
1,455.56
545.43
340,269.50
57
2,000.99
1,453.23
547.76
339,721.75
58
2,000.99
1,450.89
550.10
339,171.65
59
2,000.99
1,448.55
552.44
338,619.21
60
2,000.99
1,446.19
554.80
338,064.41
61
2,000.99
1,443.82
557.17
337,507.23
62
2,000.99
1,441.44
559.55
336,947.68
63
2,000.99
1,439.05
561.94
336,385.74
64
2,000.99
1,436.65
564.34
335,821.39
65
2,000.99
1,434.24
566.75
335,254.64
66
2,000.99
1,431.82
569.17
334,685.47
67
2,000.99
1,429.39
571.60
334,113.86
68
2,000.99
1,426.94
574.05
333,539.82
69
2,000.99
1,424.49
576.50
332,963.32
70
2,000.99
1,422.03
578.96
332,384.36
71
2,000.99
1,419.56
581.43
331,802.93
72
2,000.99
1,417.08
583.91
331,219.02
73
2,000.99
1,414.58
586.41
330,632.61
74
2,000.99
1,412.08
588.91
330,043.69
75
2,000.99
1,409.56
591.43
329,452.27
76
2,000.99
1,407.04
593.95
328,858.31
77
2,000.99
1,404.50
596.49
328,261.82
78
2,000.99
1,401.95
599.04
327,662.78
79
2,000.99
1,399.39
601.60
327,061.19
80
2,000.99
1,396.82
604.17
326,457.02
81
2,000.99
1,394.24
606.75
325,850.27
82
2,000.99
1,391.65
609.34
325,240.93
83
2,000.99
1,389.05
611.94
324,628.99
84
2,000.99
1,386.44
614.55
324,014.44
85
2,000.99
1,383.81
617.18
323,397.26
86
2,000.99
1,381.18
619.81
322,777.45
87
2,000.99
1,378.53
622.46
322,154.99
88
2,000.99
1,375.87
625.12
321,529.87
89
2,000.99
1,373.20
627.79
320,902.08
90
2,000.99
1,370.52
630.47
320,271.61
91
2,000.99
1,367.83
633.16
319,638.44
92
2,000.99
1,365.12
635.87
319,002.58
93
2,000.99
1,362.41
638.58
318,363.99
94
2,000.99
1,359.68
641.31
317,722.68
95
2,000.99
1,356.94
644.05
317,078.63
96
2,000.99
1,354.19
646.80
316,431.83
97
2,000.99
1,351.43
649.56
315,782.27
98
2,000.99
1,348.65
652.34
315,129.93
99
2,000.99
1,345.87
655.12
314,474.81
100
2,000.99
1,343.07
657.92
313,816.89
101
2,000.99
1,340.26
660.73
313,156.16
102
2,000.99
1,337.44
663.55
312,492.61
103
2,000.99
1,334.60
666.39
311,826.22
104
2,000.99
1,331.76
669.23
311,156.99
105
2,000.99
1,328.90
672.09
310,484.90
106
2,000.99
1,326.03
674.96
309,809.94
107
2,000.99
1,323.15
677.84
309,132.10
108
2,000.99
1,320.25
680.74
308,451.36
109
2,000.99
1,317.34
683.65
307,767.71
110
2,000.99
1,314.42
686.57
307,081.15
111
2,000.99
1,311.49
689.50
306,391.65
112
2,000.99
1,308.55
692.44
305,699.21
113
2,000.99
1,305.59
695.40
305,003.81
114
2,000.99
1,302.62
698.37
304,305.44
115
2,000.99
1,299.64
701.35
303,604.09
116
2,000.99
1,296.64
704.35
302,899.74
117
2,000.99
1,293.63
707.36
302,192.38
118
2,000.99
1,290.61
710.38
301,482.01
119
2,000.99
1,287.58
713.41
300,768.59
120
2,000.99
1,284.53
716.46
300,052.14
121
2,000.99
1,281.47
719.52
299,332.62
122
2,000.99
1,278.40
722.59
298,610.03
123
2,000.99
1,275.31
725.68
297,884.35
124
2,000.99
1,272.21
728.78
297,155.58
125
2,000.99
1,269.10
731.89
296,423.69
126
2,000.99
1,265.98
735.01
295,688.68
127
2,000.99
1,262.84
738.15
294,950.52
128
2,000.99
1,259.68
741.31
294,209.22
129
2,000.99
1,256.52
744.47
293,464.75
130
2,000.99
1,253.34
747.65
292,717.09
131
2,000.99
1,250.15
750.84
291,966.25
132
2,000.99
1,246.94
754.05
291,212.20
133
2,000.99
1,243.72
757.27
290,454.93
134
2,000.99
1,240.48
760.51
289,694.42
135
2,000.99
1,237.24
763.75
288,930.67
136
2,000.99
1,233.97
767.02
288,163.65
137
2,000.99
1,230.70
770.29
287,393.36
138
2,000.99
1,227.41
773.58
286,619.78
139
2,000.99
1,224.11
776.88
285,842.90
140
2,000.99
1,220.79
780.20
285,062.70
141
2,000.99
1,217.46
783.53
284,279.16
142
2,000.99
1,214.11
786.88
283,492.28
143
2,000.99
1,210.75
790.24
282,702.04
144
2,000.99
1,207.37
793.62
281,908.42
145
2,000.99
1,203.98
797.01
281,111.42
146
2,000.99
1,200.58
800.41
280,311.01
147
2,000.99
1,197.16
803.83
279,507.18
148
2,000.99
1,193.73
807.26
278,699.92
149
2,000.99
1,190.28
810.71
277,889.21
150
2,000.99
1,186.82
814.17
277,075.03
151
2,000.99
1,183.34
817.65
276,257.39
152
2,000.99
1,179.85
821.14
275,436.25
153
2,000.99
1,176.34
824.65
274,611.60
154
2,000.99
1,172.82
828.17
273,783.43
155
2,000.99
1,169.28
831.71
272,951.72
156
2,000.99
1,165.73
835.26
272,116.46
157
2,000.99
1,162.16
838.83
271,277.64
158
2,000.99
1,158.58
842.41
270,435.23
159
2,000.99
1,154.98
846.01
269,589.22
160
2,000.99
1,151.37
849.62
268,739.60
161
2,000.99
1,147.74
853.25
267,886.35
162
2,000.99
1,144.10
856.89
267,029.46
163
2,000.99
1,140.44
860.55
266,168.91
164
2,000.99
1,136.76
864.23
265,304.68
165
2,000.99
1,133.07
867.92
264,436.77
166
2,000.99
1,129.37
871.62
263,565.14
167
2,000.99
1,125.64
875.35
262,689.79
168
2,000.99
1,121.90
879.09
261,810.71
169
2,000.99
1,118.15
882.84
260,927.87
170
2,000.99
1,114.38
886.61
260,041.26
171
2,000.99
1,110.59
890.40
259,150.86
172
2,000.99
1,106.79
894.20
258,256.66
173
2,000.99
1,102.97
898.02
257,358.64
174
2,000.99
1,099.14
901.85
256,456.79
175
2,000.99
1,095.28
905.71
255,551.08
176
2,000.99
1,091.42
909.57
254,641.51
177
2,000.99
1,087.53
913.46
253,728.05
178
2,000.99
1,083.63
917.36
252,810.69
179
2,000.99
1,079.71
921.28
251,889.41
180
2,000.99
1,075.78
925.21
250,964.20
181
2,000.99
1,071.83
929.16
250,035.04
182
2,000.99
1,067.86
933.13
249,101.90
183
2,000.99
1,063.87
937.12
248,164.79
184
2,000.99
1,059.87
941.12
247,223.67
185
2,000.99
1,055.85
945.14
246,278.53
186
2,000.99
1,051.81
949.18
245,329.35
187
2,000.99
1,047.76
953.23
244,376.12
188
2,000.99
1,043.69
957.30
243,418.82
189
2,000.99
1,039.60
961.39
242,457.43
190
2,000.99
1,035.50
965.49
241,491.94
191
2,000.99
1,031.37
969.62
240,522.32
192
2,000.99
1,027.23
973.76
239,548.56
193
2,000.99
1,023.07
977.92
238,570.64
194
2,000.99
1,018.90
982.09
237,588.55
195
2,000.99
1,014.70
986.29
236,602.26
196
2,000.99
1,010.49
990.50
235,611.76
197
2,000.99
1,006.26
994.73
234,617.03
198
2,000.99
1,002.01
998.98
233,618.05
199
2,000.99
997.74
1,003.25
232,614.80
200
2,000.99
993.46
1,007.53
231,607.27
201
2,000.99
989.16
1,011.83
230,595.44
202
2,000.99
984.83
1,016.16
229,579.28
203
2,000.99
980.49
1,020.50
228,558.79
204
2,000.99
976.14
1,024.85
227,533.93
205
2,000.99
971.76
1,029.23
226,504.70
206
2,000.99
967.36
1,033.63
225,471.08
207
2,000.99
962.95
1,038.04
224,433.04
208
2,000.99
958.52
1,042.47
223,390.56
209
2,000.99
954.06
1,046.93
222,343.64
210
2,000.99
949.59
1,051.40
221,292.24
211
2,000.99
945.10
1,055.89
220,236.35
212
2,000.99
940.59
1,060.40
219,175.95
213
2,000.99
936.06
1,064.93
218,111.03
214
2,000.99
931.52
1,069.47
217,041.55
215
2,000.99
926.95
1,074.04
215,967.51
216
2,000.99
922.36
1,078.63
214,888.88
217
2,000.99
917.75
1,083.24
213,805.65
218
2,000.99
913.13
1,087.86
212,717.79
219
2,000.99
908.48
1,092.51
211,625.28
220
2,000.99
903.82
1,097.17
210,528.10
221
2,000.99
899.13
1,101.86
209,426.24
222
2,000.99
894.42
1,106.57
208,319.68
223
2,000.99
889.70
1,111.29
207,208.39
224
2,000.99
884.95
1,116.04
206,092.35
225
2,000.99
880.19
1,120.80
204,971.55
226
2,000.99
875.40
1,125.59
203,845.96
227
2,000.99
870.59
1,130.40
202,715.56
228
2,000.99
865.76
1,135.23
201,580.33
229
2,000.99
860.92
1,140.07
200,440.26
230
2,000.99
856.05
1,144.94
199,295.32
231
2,000.99
851.16
1,149.83
198,145.48
232
2,000.99
846.25
1,154.74
196,990.74
233
2,000.99
841.31
1,159.68
195,831.06
234
2,000.99
836.36
1,164.63
194,666.44
235
2,000.99
831.39
1,169.60
193,496.83
236
2,000.99
826.39
1,174.60
192,322.24
237
2,000.99
821.38
1,179.61
191,142.62
238
2,000.99
816.34
1,184.65
189,957.97
239
2,000.99
811.28
1,189.71
188,768.26
240
2,000.99
806.20
1,194.79
187,573.47
241
2,000.99
801.10
1,199.89
186,373.57
242
2,000.99
795.97
1,205.02
185,168.55
243
2,000.99
790.82
1,210.17
183,958.39
244
2,000.99
785.66
1,215.33
182,743.05
245
2,000.99
780.47
1,220.52
181,522.53
246
2,000.99
775.25
1,225.74
180,296.79
247
2,000.99
770.02
1,230.97
179,065.82
248
2,000.99
764.76
1,236.23
177,829.59
249
2,000.99
759.48
1,241.51
176,588.08
250
2,000.99
754.18
1,246.81
175,341.27
251
2,000.99
748.85
1,252.14
174,089.13
252
2,000.99
743.51
1,257.48
172,831.65
253
2,000.99
738.14
1,262.85
171,568.79
254
2,000.99
732.74
1,268.25
170,300.54
255
2,000.99
727.33
1,273.66
169,026.88
256
2,000.99
721.89
1,279.10
167,747.77
257
2,000.99
716.42
1,284.57
166,463.21
258
2,000.99
710.94
1,290.05
165,173.15
259
2,000.99
705.43
1,295.56
163,877.59
260
2,000.99
699.89
1,301.10
162,576.49
261
2,000.99
694.34
1,306.65
161,269.84
262
2,000.99
688.76
1,312.23
159,957.61
263
2,000.99
683.15
1,317.84
158,639.77
264
2,000.99
677.52
1,323.47
157,316.30
265
2,000.99
671.87
1,329.12
155,987.18
266
2,000.99
666.20
1,334.79
154,652.39
267
2,000.99
660.49
1,340.50
153,311.89
268
2,000.99
654.77
1,346.22
151,965.67
269
2,000.99
649.02
1,351.97
150,613.70
270
2,000.99
643.25
1,357.74
149,255.96
271
2,000.99
637.45
1,363.54
147,892.42
272
2,000.99
631.62
1,369.37
146,523.05
273
2,000.99
625.78
1,375.21
145,147.84
274
2,000.99
619.90
1,381.09
143,766.75
275
2,000.99
614.00
1,386.99
142,379.76
276
2,000.99
608.08
1,392.91
140,986.85
277
2,000.99
602.13
1,398.86
139,587.99
278
2,000.99
596.16
1,404.83
138,183.16
279
2,000.99
590.16
1,410.83
136,772.33
280
2,000.99
584.13
1,416.86
135,355.47
281
2,000.99
578.08
1,422.91
133,932.56
282
2,000.99
572.00
1,428.99
132,503.58
283
2,000.99
565.90
1,435.09
131,068.49
284
2,000.99
559.77
1,441.22
129,627.27
285
2,000.99
553.62
1,447.37
128,179.89
286
2,000.99
547.43
1,453.56
126,726.34
287
2,000.99
541.23
1,459.76
125,266.58
288
2,000.99
534.99
1,466.00
123,800.58
289
2,000.99
528.73
1,472.26
122,328.32
290
2,000.99
522.44
1,478.55
120,849.77
291
2,000.99
516.13
1,484.86
119,364.91
292
2,000.99
509.79
1,491.20
117,873.71
293
2,000.99
503.42
1,497.57
116,376.14
294
2,000.99
497.02
1,503.97
114,872.17
295
2,000.99
490.60
1,510.39
113,361.78
296
2,000.99
484.15
1,516.84
111,844.94
297
2,000.99
477.67
1,523.32
110,321.62
298
2,000.99
471.17
1,529.82
108,791.80
299
2,000.99
464.63
1,536.36
107,255.44
300
2,000.99
458.07
1,542.92
105,712.52
301
2,000.99
451.48
1,549.51
104,163.01
302
2,000.99
444.86
1,556.13
102,606.88
303
2,000.99
438.22
1,562.77
101,044.11
304
2,000.99
431.54
1,569.45
99,474.66
305
2,000.99
424.84
1,576.15
97,898.51
306
2,000.99
418.11
1,582.88
96,315.63
307
2,000.99
411.35
1,589.64
94,725.99
308
2,000.99
404.56
1,596.43
93,129.56
309
2,000.99
397.74
1,603.25
91,526.31
310
2,000.99
390.89
1,610.10
89,916.21
311
2,000.99
384.02
1,616.97
88,299.24
312
2,000.99
377.11
1,623.88
86,675.36
313
2,000.99
370.18
1,630.81
85,044.55
314
2,000.99
363.21
1,637.78
83,406.77
315
2,000.99
356.22
1,644.77
81,761.99
316
2,000.99
349.19
1,651.80
80,110.20
317
2,000.99
342.14
1,658.85
78,451.34
318
2,000.99
335.05
1,665.94
76,785.41
319
2,000.99
327.94
1,673.05
75,112.35
320
2,000.99
320.79
1,680.20
73,432.16
321
2,000.99
313.62
1,687.37
71,744.78
322
2,000.99
306.41
1,694.58
70,050.20
323
2,000.99
299.17
1,701.82
68,348.39
324
2,000.99
291.90
1,709.09
66,639.30
325
2,000.99
284.61
1,716.38
64,922.92
326
2,000.99
277.27
1,723.72
63,199.20
327
2,000.99
269.91
1,731.08
61,468.12
328
2,000.99
262.52
1,738.47
59,729.65
329
2,000.99
255.10
1,745.89
57,983.76
330
2,000.99
247.64
1,753.35
56,230.41
331
2,000.99
240.15
1,760.84
54,469.57
332
2,000.99
232.63
1,768.36
52,701.21
333
2,000.99
225.08
1,775.91
50,925.30
334
2,000.99
217.49
1,783.50
49,141.80
335
2,000.99
209.88
1,791.11
47,350.69
336
2,000.99
202.23
1,798.76
45,551.92
337
2,000.99
194.54
1,806.45
43,745.48
338
2,000.99
186.83
1,814.16
41,931.32
339
2,000.99
179.08
1,821.91
40,109.41
340
2,000.99
171.30
1,829.69
38,279.72
341
2,000.99
163.49
1,837.50
36,442.22
342
2,000.99
155.64
1,845.35
34,596.87
343
2,000.99
147.76
1,853.23
32,743.63
344
2,000.99
139.84
1,861.15
30,882.49
345
2,000.99
131.89
1,869.10
29,013.39
346
2,000.99
123.91
1,877.08
27,136.31
347
2,000.99
115.89
1,885.10
25,251.22
348
2,000.99
107.84
1,893.15
23,358.07
349
2,000.99
99.76
1,901.23
21,456.84
350
2,000.99
91.64
1,909.35
19,547.49
351
2,000.99
83.48
1,917.51
17,629.98
352
2,000.99
75.29
1,925.70
15,704.29
353
2,000.99
67.07
1,933.92
13,770.37
354
2,000.99
58.81
1,942.18
11,828.19
355
2,000.99
50.52
1,950.47
9,877.71
356
2,000.99
42.19
1,958.80
7,918.91
357
2,000.99
33.82
1,967.17
5,951.74
358
2,000.99
25.42
1,975.57
3,976.17
359
2,000.99
16.98
1,984.01
1,992.16
360
2,000.67
8.51
1,992.16
0.00
Totals
720,356.08
352,856.08
367,500.00

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