Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,317.94  
 

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
1,317.94
538.01
779.93
368,138.07
2
1,317.94
536.87
781.07
367,356.99
3
1,317.94
535.73
782.21
366,574.78
4
1,317.94
534.59
783.35
365,791.43
5
1,317.94
533.45
784.49
365,006.94
6
1,317.94
532.30
785.64
364,221.30
7
1,317.94
531.16
786.78
363,434.51
8
1,317.94
530.01
787.93
362,646.58
9
1,317.94
528.86
789.08
361,857.50
10
1,317.94
527.71
790.23
361,067.27
11
1,317.94
526.56
791.38
360,275.89
12
1,317.94
525.40
792.54
359,483.35
13
1,317.94
524.25
793.69
358,689.66
14
1,317.94
523.09
794.85
357,894.81
15
1,317.94
521.93
796.01
357,098.80
16
1,317.94
520.77
797.17
356,301.62
17
1,317.94
519.61
798.33
355,503.29
18
1,317.94
518.44
799.50
354,703.79
19
1,317.94
517.28
800.66
353,903.13
20
1,317.94
516.11
801.83
353,101.30
21
1,317.94
514.94
803.00
352,298.30
22
1,317.94
513.77
804.17
351,494.13
23
1,317.94
512.60
805.34
350,688.78
24
1,317.94
511.42
806.52
349,882.26
25
1,317.94
510.24
807.70
349,074.57
26
1,317.94
509.07
808.87
348,265.70
27
1,317.94
507.89
810.05
347,455.64
28
1,317.94
506.71
811.23
346,644.41
29
1,317.94
505.52
812.42
345,831.99
30
1,317.94
504.34
813.60
345,018.39
31
1,317.94
503.15
814.79
344,203.60
32
1,317.94
501.96
815.98
343,387.63
33
1,317.94
500.77
817.17
342,570.46
34
1,317.94
499.58
818.36
341,752.10
35
1,317.94
498.39
819.55
340,932.55
36
1,317.94
497.19
820.75
340,111.80
37
1,317.94
496.00
821.94
339,289.86
38
1,317.94
494.80
823.14
338,466.72
39
1,317.94
493.60
824.34
337,642.37
40
1,317.94
492.40
825.54
336,816.83
41
1,317.94
491.19
826.75
335,990.08
42
1,317.94
489.99
827.95
335,162.13
43
1,317.94
488.78
829.16
334,332.96
44
1,317.94
487.57
830.37
333,502.59
45
1,317.94
486.36
831.58
332,671.01
46
1,317.94
485.15
832.79
331,838.22
47
1,317.94
483.93
834.01
331,004.21
48
1,317.94
482.71
835.23
330,168.98
49
1,317.94
481.50
836.44
329,332.54
50
1,317.94
480.28
837.66
328,494.87
51
1,317.94
479.06
838.88
327,655.99
52
1,317.94
477.83
840.11
326,815.88
53
1,317.94
476.61
841.33
325,974.55
54
1,317.94
475.38
842.56
325,131.99
55
1,317.94
474.15
843.79
324,288.20
56
1,317.94
472.92
845.02
323,443.18
57
1,317.94
471.69
846.25
322,596.93
58
1,317.94
470.45
847.49
321,749.44
59
1,317.94
469.22
848.72
320,900.72
60
1,317.94
467.98
849.96
320,050.76
61
1,317.94
466.74
851.20
319,199.56
62
1,317.94
465.50
852.44
318,347.12
63
1,317.94
464.26
853.68
317,493.43
64
1,317.94
463.01
854.93
316,638.51
65
1,317.94
461.76
856.18
315,782.33
66
1,317.94
460.52
857.42
314,924.91
67
1,317.94
459.27
858.67
314,066.23
68
1,317.94
458.01
859.93
313,206.31
69
1,317.94
456.76
861.18
312,345.12
70
1,317.94
455.50
862.44
311,482.69
71
1,317.94
454.25
863.69
310,618.99
72
1,317.94
452.99
864.95
309,754.04
73
1,317.94
451.72
866.22
308,887.82
74
1,317.94
450.46
867.48
308,020.35
75
1,317.94
449.20
868.74
307,151.60
76
1,317.94
447.93
870.01
306,281.59
77
1,317.94
446.66
871.28
305,410.31
78
1,317.94
445.39
872.55
304,537.76
79
1,317.94
444.12
873.82
303,663.94
80
1,317.94
442.84
875.10
302,788.84
81
1,317.94
441.57
876.37
301,912.47
82
1,317.94
440.29
877.65
301,034.82
83
1,317.94
439.01
878.93
300,155.89
84
1,317.94
437.73
880.21
299,275.68
85
1,317.94
436.44
881.50
298,394.18
86
1,317.94
435.16
882.78
297,511.40
87
1,317.94
433.87
884.07
296,627.33
88
1,317.94
432.58
885.36
295,741.97
89
1,317.94
431.29
886.65
294,855.32
90
1,317.94
430.00
887.94
293,967.38
91
1,317.94
428.70
889.24
293,078.14
92
1,317.94
427.41
890.53
292,187.61
93
1,317.94
426.11
891.83
291,295.77
94
1,317.94
424.81
893.13
290,402.64
95
1,317.94
423.50
894.44
289,508.20
96
1,317.94
422.20
895.74
288,612.46
97
1,317.94
420.89
897.05
287,715.41
98
1,317.94
419.58
898.36
286,817.06
99
1,317.94
418.27
899.67
285,917.39
100
1,317.94
416.96
900.98
285,016.42
101
1,317.94
415.65
902.29
284,114.13
102
1,317.94
414.33
903.61
283,210.52
103
1,317.94
413.02
904.92
282,305.59
104
1,317.94
411.70
906.24
281,399.35
105
1,317.94
410.37
907.57
280,491.78
106
1,317.94
409.05
908.89
279,582.90
107
1,317.94
407.73
910.21
278,672.68
108
1,317.94
406.40
911.54
277,761.14
109
1,317.94
405.07
912.87
276,848.27
110
1,317.94
403.74
914.20
275,934.06
111
1,317.94
402.40
915.54
275,018.53
112
1,317.94
401.07
916.87
274,101.66
113
1,317.94
399.73
918.21
273,183.45
114
1,317.94
398.39
919.55
272,263.90
115
1,317.94
397.05
920.89
271,343.01
116
1,317.94
395.71
922.23
270,420.78
117
1,317.94
394.36
923.58
269,497.20
118
1,317.94
393.02
924.92
268,572.28
119
1,317.94
391.67
926.27
267,646.01
120
1,317.94
390.32
927.62
266,718.39
121
1,317.94
388.96
928.98
265,789.41
122
1,317.94
387.61
930.33
264,859.08
123
1,317.94
386.25
931.69
263,927.39
124
1,317.94
384.89
933.05
262,994.35
125
1,317.94
383.53
934.41
262,059.94
126
1,317.94
382.17
935.77
261,124.17
127
1,317.94
380.81
937.13
260,187.04
128
1,317.94
379.44
938.50
259,248.54
129
1,317.94
378.07
939.87
258,308.67
130
1,317.94
376.70
941.24
257,367.43
131
1,317.94
375.33
942.61
256,424.81
132
1,317.94
373.95
943.99
255,480.83
133
1,317.94
372.58
945.36
254,535.46
134
1,317.94
371.20
946.74
253,588.72
135
1,317.94
369.82
948.12
252,640.60
136
1,317.94
368.43
949.51
251,691.09
137
1,317.94
367.05
950.89
250,740.20
138
1,317.94
365.66
952.28
249,787.92
139
1,317.94
364.27
953.67
248,834.26
140
1,317.94
362.88
955.06
247,879.20
141
1,317.94
361.49
956.45
246,922.75
142
1,317.94
360.10
957.84
245,964.91
143
1,317.94
358.70
959.24
245,005.67
144
1,317.94
357.30
960.64
244,045.03
145
1,317.94
355.90
962.04
243,082.99
146
1,317.94
354.50
963.44
242,119.54
147
1,317.94
353.09
964.85
241,154.69
148
1,317.94
351.68
966.26
240,188.44
149
1,317.94
350.27
967.67
239,220.77
150
1,317.94
348.86
969.08
238,251.69
151
1,317.94
347.45
970.49
237,281.21
152
1,317.94
346.04
971.90
236,309.30
153
1,317.94
344.62
973.32
235,335.98
154
1,317.94
343.20
974.74
234,361.24
155
1,317.94
341.78
976.16
233,385.07
156
1,317.94
340.35
977.59
232,407.49
157
1,317.94
338.93
979.01
231,428.47
158
1,317.94
337.50
980.44
230,448.03
159
1,317.94
336.07
981.87
229,466.16
160
1,317.94
334.64
983.30
228,482.86
161
1,317.94
333.20
984.74
227,498.13
162
1,317.94
331.77
986.17
226,511.95
163
1,317.94
330.33
987.61
225,524.34
164
1,317.94
328.89
989.05
224,535.29
165
1,317.94
327.45
990.49
223,544.80
166
1,317.94
326.00
991.94
222,552.86
167
1,317.94
324.56
993.38
221,559.48
168
1,317.94
323.11
994.83
220,564.65
169
1,317.94
321.66
996.28
219,568.36
170
1,317.94
320.20
997.74
218,570.63
171
1,317.94
318.75
999.19
217,571.44
172
1,317.94
317.29
1,000.65
216,570.79
173
1,317.94
315.83
1,002.11
215,568.68
174
1,317.94
314.37
1,003.57
214,565.11
175
1,317.94
312.91
1,005.03
213,560.08
176
1,317.94
311.44
1,006.50
212,553.58
177
1,317.94
309.97
1,007.97
211,545.62
178
1,317.94
308.50
1,009.44
210,536.18
179
1,317.94
307.03
1,010.91
209,525.27
180
1,317.94
305.56
1,012.38
208,512.89
181
1,317.94
304.08
1,013.86
207,499.03
182
1,317.94
302.60
1,015.34
206,483.69
183
1,317.94
301.12
1,016.82
205,466.88
184
1,317.94
299.64
1,018.30
204,448.57
185
1,317.94
298.15
1,019.79
203,428.79
186
1,317.94
296.67
1,021.27
202,407.52
187
1,317.94
295.18
1,022.76
201,384.75
188
1,317.94
293.69
1,024.25
200,360.50
189
1,317.94
292.19
1,025.75
199,334.75
190
1,317.94
290.70
1,027.24
198,307.51
191
1,317.94
289.20
1,028.74
197,278.77
192
1,317.94
287.70
1,030.24
196,248.53
193
1,317.94
286.20
1,031.74
195,216.78
194
1,317.94
284.69
1,033.25
194,183.53
195
1,317.94
283.18
1,034.76
193,148.78
196
1,317.94
281.68
1,036.26
192,112.51
197
1,317.94
280.16
1,037.78
191,074.74
198
1,317.94
278.65
1,039.29
190,035.45
199
1,317.94
277.14
1,040.80
188,994.64
200
1,317.94
275.62
1,042.32
187,952.32
201
1,317.94
274.10
1,043.84
186,908.48
202
1,317.94
272.57
1,045.37
185,863.11
203
1,317.94
271.05
1,046.89
184,816.22
204
1,317.94
269.52
1,048.42
183,767.80
205
1,317.94
267.99
1,049.95
182,717.86
206
1,317.94
266.46
1,051.48
181,666.38
207
1,317.94
264.93
1,053.01
180,613.37
208
1,317.94
263.39
1,054.55
179,558.83
209
1,317.94
261.86
1,056.08
178,502.74
210
1,317.94
260.32
1,057.62
177,445.12
211
1,317.94
258.77
1,059.17
176,385.95
212
1,317.94
257.23
1,060.71
175,325.24
213
1,317.94
255.68
1,062.26
174,262.99
214
1,317.94
254.13
1,063.81
173,199.18
215
1,317.94
252.58
1,065.36
172,133.82
216
1,317.94
251.03
1,066.91
171,066.91
217
1,317.94
249.47
1,068.47
169,998.44
218
1,317.94
247.91
1,070.03
168,928.42
219
1,317.94
246.35
1,071.59
167,856.83
220
1,317.94
244.79
1,073.15
166,783.68
221
1,317.94
243.23
1,074.71
165,708.97
222
1,317.94
241.66
1,076.28
164,632.69
223
1,317.94
240.09
1,077.85
163,554.84
224
1,317.94
238.52
1,079.42
162,475.42
225
1,317.94
236.94
1,081.00
161,394.42
226
1,317.94
235.37
1,082.57
160,311.85
227
1,317.94
233.79
1,084.15
159,227.69
228
1,317.94
232.21
1,085.73
158,141.96
229
1,317.94
230.62
1,087.32
157,054.64
230
1,317.94
229.04
1,088.90
155,965.74
231
1,317.94
227.45
1,090.49
154,875.25
232
1,317.94
225.86
1,092.08
153,783.17
233
1,317.94
224.27
1,093.67
152,689.50
234
1,317.94
222.67
1,095.27
151,594.23
235
1,317.94
221.07
1,096.87
150,497.37
236
1,317.94
219.48
1,098.46
149,398.90
237
1,317.94
217.87
1,100.07
148,298.83
238
1,317.94
216.27
1,101.67
147,197.16
239
1,317.94
214.66
1,103.28
146,093.89
240
1,317.94
213.05
1,104.89
144,989.00
241
1,317.94
211.44
1,106.50
143,882.50
242
1,317.94
209.83
1,108.11
142,774.39
243
1,317.94
208.21
1,109.73
141,664.66
244
1,317.94
206.59
1,111.35
140,553.32
245
1,317.94
204.97
1,112.97
139,440.35
246
1,317.94
203.35
1,114.59
138,325.76
247
1,317.94
201.73
1,116.21
137,209.55
248
1,317.94
200.10
1,117.84
136,091.70
249
1,317.94
198.47
1,119.47
134,972.23
250
1,317.94
196.83
1,121.11
133,851.13
251
1,317.94
195.20
1,122.74
132,728.39
252
1,317.94
193.56
1,124.38
131,604.01
253
1,317.94
191.92
1,126.02
130,477.99
254
1,317.94
190.28
1,127.66
129,350.33
255
1,317.94
188.64
1,129.30
128,221.03
256
1,317.94
186.99
1,130.95
127,090.08
257
1,317.94
185.34
1,132.60
125,957.48
258
1,317.94
183.69
1,134.25
124,823.22
259
1,317.94
182.03
1,135.91
123,687.32
260
1,317.94
180.38
1,137.56
122,549.75
261
1,317.94
178.72
1,139.22
121,410.53
262
1,317.94
177.06
1,140.88
120,269.65
263
1,317.94
175.39
1,142.55
119,127.10
264
1,317.94
173.73
1,144.21
117,982.89
265
1,317.94
172.06
1,145.88
116,837.01
266
1,317.94
170.39
1,147.55
115,689.46
267
1,317.94
168.71
1,149.23
114,540.23
268
1,317.94
167.04
1,150.90
113,389.33
269
1,317.94
165.36
1,152.58
112,236.75
270
1,317.94
163.68
1,154.26
111,082.49
271
1,317.94
162.00
1,155.94
109,926.54
272
1,317.94
160.31
1,157.63
108,768.91
273
1,317.94
158.62
1,159.32
107,609.59
274
1,317.94
156.93
1,161.01
106,448.58
275
1,317.94
155.24
1,162.70
105,285.88
276
1,317.94
153.54
1,164.40
104,121.48
277
1,317.94
151.84
1,166.10
102,955.39
278
1,317.94
150.14
1,167.80
101,787.59
279
1,317.94
148.44
1,169.50
100,618.09
280
1,317.94
146.73
1,171.21
99,446.88
281
1,317.94
145.03
1,172.91
98,273.97
282
1,317.94
143.32
1,174.62
97,099.35
283
1,317.94
141.60
1,176.34
95,923.01
284
1,317.94
139.89
1,178.05
94,744.96
285
1,317.94
138.17
1,179.77
93,565.19
286
1,317.94
136.45
1,181.49
92,383.70
287
1,317.94
134.73
1,183.21
91,200.48
288
1,317.94
133.00
1,184.94
90,015.54
289
1,317.94
131.27
1,186.67
88,828.88
290
1,317.94
129.54
1,188.40
87,640.48
291
1,317.94
127.81
1,190.13
86,450.35
292
1,317.94
126.07
1,191.87
85,258.48
293
1,317.94
124.34
1,193.60
84,064.88
294
1,317.94
122.59
1,195.35
82,869.53
295
1,317.94
120.85
1,197.09
81,672.44
296
1,317.94
119.11
1,198.83
80,473.61
297
1,317.94
117.36
1,200.58
79,273.03
298
1,317.94
115.61
1,202.33
78,070.69
299
1,317.94
113.85
1,204.09
76,866.60
300
1,317.94
112.10
1,205.84
75,660.76
301
1,317.94
110.34
1,207.60
74,453.16
302
1,317.94
108.58
1,209.36
73,243.80
303
1,317.94
106.81
1,211.13
72,032.67
304
1,317.94
105.05
1,212.89
70,819.78
305
1,317.94
103.28
1,214.66
69,605.12
306
1,317.94
101.51
1,216.43
68,388.69
307
1,317.94
99.73
1,218.21
67,170.48
308
1,317.94
97.96
1,219.98
65,950.50
309
1,317.94
96.18
1,221.76
64,728.73
310
1,317.94
94.40
1,223.54
63,505.19
311
1,317.94
92.61
1,225.33
62,279.86
312
1,317.94
90.82
1,227.12
61,052.75
313
1,317.94
89.04
1,228.90
59,823.84
314
1,317.94
87.24
1,230.70
58,593.15
315
1,317.94
85.45
1,232.49
57,360.65
316
1,317.94
83.65
1,234.29
56,126.36
317
1,317.94
81.85
1,236.09
54,890.28
318
1,317.94
80.05
1,237.89
53,652.38
319
1,317.94
78.24
1,239.70
52,412.69
320
1,317.94
76.44
1,241.50
51,171.18
321
1,317.94
74.62
1,243.32
49,927.87
322
1,317.94
72.81
1,245.13
48,682.74
323
1,317.94
71.00
1,246.94
47,435.79
324
1,317.94
69.18
1,248.76
46,187.03
325
1,317.94
67.36
1,250.58
44,936.45
326
1,317.94
65.53
1,252.41
43,684.04
327
1,317.94
63.71
1,254.23
42,429.81
328
1,317.94
61.88
1,256.06
41,173.74
329
1,317.94
60.05
1,257.89
39,915.85
330
1,317.94
58.21
1,259.73
38,656.12
331
1,317.94
56.37
1,261.57
37,394.55
332
1,317.94
54.53
1,263.41
36,131.14
333
1,317.94
52.69
1,265.25
34,865.90
334
1,317.94
50.85
1,267.09
33,598.80
335
1,317.94
49.00
1,268.94
32,329.86
336
1,317.94
47.15
1,270.79
31,059.07
337
1,317.94
45.29
1,272.65
29,786.42
338
1,317.94
43.44
1,274.50
28,511.92
339
1,317.94
41.58
1,276.36
27,235.56
340
1,317.94
39.72
1,278.22
25,957.34
341
1,317.94
37.85
1,280.09
24,677.25
342
1,317.94
35.99
1,281.95
23,395.30
343
1,317.94
34.12
1,283.82
22,111.48
344
1,317.94
32.25
1,285.69
20,825.79
345
1,317.94
30.37
1,287.57
19,538.22
346
1,317.94
28.49
1,289.45
18,248.77
347
1,317.94
26.61
1,291.33
16,957.44
348
1,317.94
24.73
1,293.21
15,664.23
349
1,317.94
22.84
1,295.10
14,369.14
350
1,317.94
20.95
1,296.99
13,072.15
351
1,317.94
19.06
1,298.88
11,773.27
352
1,317.94
17.17
1,300.77
10,472.50
353
1,317.94
15.27
1,302.67
9,169.84
354
1,317.94
13.37
1,304.57
7,865.27
355
1,317.94
11.47
1,306.47
6,558.80
356
1,317.94
9.56
1,308.38
5,250.42
357
1,317.94
7.66
1,310.28
3,940.14
358
1,317.94
5.75
1,312.19
2,627.95
359
1,317.94
3.83
1,314.11
1,313.84
360
1,315.76
1.92
1,313.84
0.00
Totals
474,456.22
105,538.22
368,918.00

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