Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,738.00  
 

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
1,738.00
1,193.50
544.50
369,055.50
2
1,738.00
1,191.74
546.26
368,509.24
3
1,738.00
1,189.98
548.02
367,961.22
4
1,738.00
1,188.21
549.79
367,411.43
5
1,738.00
1,186.43
551.57
366,859.86
6
1,738.00
1,184.65
553.35
366,306.51
7
1,738.00
1,182.86
555.14
365,751.38
8
1,738.00
1,181.07
556.93
365,194.45
9
1,738.00
1,179.27
558.73
364,635.72
10
1,738.00
1,177.47
560.53
364,075.19
11
1,738.00
1,175.66
562.34
363,512.85
12
1,738.00
1,173.84
564.16
362,948.70
13
1,738.00
1,172.02
565.98
362,382.72
14
1,738.00
1,170.19
567.81
361,814.91
15
1,738.00
1,168.36
569.64
361,245.27
16
1,738.00
1,166.52
571.48
360,673.79
17
1,738.00
1,164.68
573.32
360,100.47
18
1,738.00
1,162.82
575.18
359,525.29
19
1,738.00
1,160.97
577.03
358,948.26
20
1,738.00
1,159.10
578.90
358,369.36
21
1,738.00
1,157.23
580.77
357,788.60
22
1,738.00
1,155.36
582.64
357,205.96
23
1,738.00
1,153.48
584.52
356,621.44
24
1,738.00
1,151.59
586.41
356,035.03
25
1,738.00
1,149.70
588.30
355,446.72
26
1,738.00
1,147.80
590.20
354,856.52
27
1,738.00
1,145.89
592.11
354,264.41
28
1,738.00
1,143.98
594.02
353,670.39
29
1,738.00
1,142.06
595.94
353,074.45
30
1,738.00
1,140.14
597.86
352,476.58
31
1,738.00
1,138.21
599.79
351,876.79
32
1,738.00
1,136.27
601.73
351,275.06
33
1,738.00
1,134.33
603.67
350,671.39
34
1,738.00
1,132.38
605.62
350,065.76
35
1,738.00
1,130.42
607.58
349,458.18
36
1,738.00
1,128.46
609.54
348,848.64
37
1,738.00
1,126.49
611.51
348,237.13
38
1,738.00
1,124.52
613.48
347,623.65
39
1,738.00
1,122.53
615.47
347,008.18
40
1,738.00
1,120.55
617.45
346,390.73
41
1,738.00
1,118.55
619.45
345,771.28
42
1,738.00
1,116.55
621.45
345,149.84
43
1,738.00
1,114.55
623.45
344,526.38
44
1,738.00
1,112.53
625.47
343,900.91
45
1,738.00
1,110.51
627.49
343,273.43
46
1,738.00
1,108.49
629.51
342,643.92
47
1,738.00
1,106.45
631.55
342,012.37
48
1,738.00
1,104.41
633.59
341,378.78
49
1,738.00
1,102.37
635.63
340,743.15
50
1,738.00
1,100.32
637.68
340,105.47
51
1,738.00
1,098.26
639.74
339,465.73
52
1,738.00
1,096.19
641.81
338,823.92
53
1,738.00
1,094.12
643.88
338,180.04
54
1,738.00
1,092.04
645.96
337,534.08
55
1,738.00
1,089.95
648.05
336,886.03
56
1,738.00
1,087.86
650.14
336,235.89
57
1,738.00
1,085.76
652.24
335,583.65
58
1,738.00
1,083.66
654.34
334,929.31
59
1,738.00
1,081.54
656.46
334,272.85
60
1,738.00
1,079.42
658.58
333,614.27
61
1,738.00
1,077.30
660.70
332,953.57
62
1,738.00
1,075.16
662.84
332,290.73
63
1,738.00
1,073.02
664.98
331,625.76
64
1,738.00
1,070.87
667.13
330,958.63
65
1,738.00
1,068.72
669.28
330,289.35
66
1,738.00
1,066.56
671.44
329,617.91
67
1,738.00
1,064.39
673.61
328,944.30
68
1,738.00
1,062.22
675.78
328,268.52
69
1,738.00
1,060.03
677.97
327,590.55
70
1,738.00
1,057.84
680.16
326,910.40
71
1,738.00
1,055.65
682.35
326,228.04
72
1,738.00
1,053.44
684.56
325,543.49
73
1,738.00
1,051.23
686.77
324,856.72
74
1,738.00
1,049.02
688.98
324,167.74
75
1,738.00
1,046.79
691.21
323,476.53
76
1,738.00
1,044.56
693.44
322,783.09
77
1,738.00
1,042.32
695.68
322,087.41
78
1,738.00
1,040.07
697.93
321,389.48
79
1,738.00
1,037.82
700.18
320,689.31
80
1,738.00
1,035.56
702.44
319,986.86
81
1,738.00
1,033.29
704.71
319,282.16
82
1,738.00
1,031.02
706.98
318,575.17
83
1,738.00
1,028.73
709.27
317,865.90
84
1,738.00
1,026.44
711.56
317,154.34
85
1,738.00
1,024.14
713.86
316,440.49
86
1,738.00
1,021.84
716.16
315,724.33
87
1,738.00
1,019.53
718.47
315,005.85
88
1,738.00
1,017.21
720.79
314,285.06
89
1,738.00
1,014.88
723.12
313,561.94
90
1,738.00
1,012.54
725.46
312,836.48
91
1,738.00
1,010.20
727.80
312,108.68
92
1,738.00
1,007.85
730.15
311,378.54
93
1,738.00
1,005.49
732.51
310,646.03
94
1,738.00
1,003.13
734.87
309,911.16
95
1,738.00
1,000.75
737.25
309,173.91
96
1,738.00
998.37
739.63
308,434.29
97
1,738.00
995.99
742.01
307,692.27
98
1,738.00
993.59
744.41
306,947.86
99
1,738.00
991.19
746.81
306,201.05
100
1,738.00
988.77
749.23
305,451.82
101
1,738.00
986.35
751.65
304,700.18
102
1,738.00
983.93
754.07
303,946.10
103
1,738.00
981.49
756.51
303,189.60
104
1,738.00
979.05
758.95
302,430.65
105
1,738.00
976.60
761.40
301,669.24
106
1,738.00
974.14
763.86
300,905.39
107
1,738.00
971.67
766.33
300,139.06
108
1,738.00
969.20
768.80
299,370.26
109
1,738.00
966.72
771.28
298,598.97
110
1,738.00
964.23
773.77
297,825.20
111
1,738.00
961.73
776.27
297,048.93
112
1,738.00
959.22
778.78
296,270.15
113
1,738.00
956.71
781.29
295,488.85
114
1,738.00
954.18
783.82
294,705.04
115
1,738.00
951.65
786.35
293,918.69
116
1,738.00
949.11
788.89
293,129.80
117
1,738.00
946.56
791.44
292,338.37
118
1,738.00
944.01
793.99
291,544.37
119
1,738.00
941.45
796.55
290,747.82
120
1,738.00
938.87
799.13
289,948.69
121
1,738.00
936.29
801.71
289,146.99
122
1,738.00
933.70
804.30
288,342.69
123
1,738.00
931.11
806.89
287,535.80
124
1,738.00
928.50
809.50
286,726.30
125
1,738.00
925.89
812.11
285,914.18
126
1,738.00
923.26
814.74
285,099.45
127
1,738.00
920.63
817.37
284,282.08
128
1,738.00
917.99
820.01
283,462.08
129
1,738.00
915.35
822.65
282,639.42
130
1,738.00
912.69
825.31
281,814.11
131
1,738.00
910.02
827.98
280,986.14
132
1,738.00
907.35
830.65
280,155.49
133
1,738.00
904.67
833.33
279,322.16
134
1,738.00
901.98
836.02
278,486.14
135
1,738.00
899.28
838.72
277,647.41
136
1,738.00
896.57
841.43
276,805.98
137
1,738.00
893.85
844.15
275,961.84
138
1,738.00
891.13
846.87
275,114.96
139
1,738.00
888.39
849.61
274,265.35
140
1,738.00
885.65
852.35
273,413.00
141
1,738.00
882.90
855.10
272,557.90
142
1,738.00
880.13
857.87
271,700.03
143
1,738.00
877.36
860.64
270,839.40
144
1,738.00
874.59
863.41
269,975.98
145
1,738.00
871.80
866.20
269,109.78
146
1,738.00
869.00
869.00
268,240.78
147
1,738.00
866.19
871.81
267,368.98
148
1,738.00
863.38
874.62
266,494.36
149
1,738.00
860.55
877.45
265,616.91
150
1,738.00
857.72
880.28
264,736.63
151
1,738.00
854.88
883.12
263,853.51
152
1,738.00
852.03
885.97
262,967.54
153
1,738.00
849.17
888.83
262,078.70
154
1,738.00
846.30
891.70
261,187.00
155
1,738.00
843.42
894.58
260,292.42
156
1,738.00
840.53
897.47
259,394.94
157
1,738.00
837.63
900.37
258,494.57
158
1,738.00
834.72
903.28
257,591.29
159
1,738.00
831.81
906.19
256,685.10
160
1,738.00
828.88
909.12
255,775.98
161
1,738.00
825.94
912.06
254,863.92
162
1,738.00
823.00
915.00
253,948.92
163
1,738.00
820.04
917.96
253,030.96
164
1,738.00
817.08
920.92
252,110.04
165
1,738.00
814.11
923.89
251,186.15
166
1,738.00
811.12
926.88
250,259.27
167
1,738.00
808.13
929.87
249,329.40
168
1,738.00
805.13
932.87
248,396.52
169
1,738.00
802.11
935.89
247,460.64
170
1,738.00
799.09
938.91
246,521.73
171
1,738.00
796.06
941.94
245,579.79
172
1,738.00
793.02
944.98
244,634.81
173
1,738.00
789.97
948.03
243,686.77
174
1,738.00
786.91
951.09
242,735.68
175
1,738.00
783.83
954.17
241,781.51
176
1,738.00
780.75
957.25
240,824.27
177
1,738.00
777.66
960.34
239,863.93
178
1,738.00
774.56
963.44
238,900.49
179
1,738.00
771.45
966.55
237,933.94
180
1,738.00
768.33
969.67
236,964.27
181
1,738.00
765.20
972.80
235,991.46
182
1,738.00
762.06
975.94
235,015.52
183
1,738.00
758.90
979.10
234,036.42
184
1,738.00
755.74
982.26
233,054.17
185
1,738.00
752.57
985.43
232,068.74
186
1,738.00
749.39
988.61
231,080.13
187
1,738.00
746.20
991.80
230,088.32
188
1,738.00
742.99
995.01
229,093.32
189
1,738.00
739.78
998.22
228,095.10
190
1,738.00
736.56
1,001.44
227,093.65
191
1,738.00
733.32
1,004.68
226,088.98
192
1,738.00
730.08
1,007.92
225,081.06
193
1,738.00
726.82
1,011.18
224,069.88
194
1,738.00
723.56
1,014.44
223,055.44
195
1,738.00
720.28
1,017.72
222,037.72
196
1,738.00
717.00
1,021.00
221,016.72
197
1,738.00
713.70
1,024.30
219,992.42
198
1,738.00
710.39
1,027.61
218,964.81
199
1,738.00
707.07
1,030.93
217,933.88
200
1,738.00
703.74
1,034.26
216,899.63
201
1,738.00
700.41
1,037.59
215,862.03
202
1,738.00
697.05
1,040.95
214,821.09
203
1,738.00
693.69
1,044.31
213,776.78
204
1,738.00
690.32
1,047.68
212,729.10
205
1,738.00
686.94
1,051.06
211,678.04
206
1,738.00
683.54
1,054.46
210,623.58
207
1,738.00
680.14
1,057.86
209,565.72
208
1,738.00
676.72
1,061.28
208,504.45
209
1,738.00
673.30
1,064.70
207,439.74
210
1,738.00
669.86
1,068.14
206,371.60
211
1,738.00
666.41
1,071.59
205,300.01
212
1,738.00
662.95
1,075.05
204,224.95
213
1,738.00
659.48
1,078.52
203,146.43
214
1,738.00
655.99
1,082.01
202,064.42
215
1,738.00
652.50
1,085.50
200,978.92
216
1,738.00
648.99
1,089.01
199,889.92
217
1,738.00
645.48
1,092.52
198,797.40
218
1,738.00
641.95
1,096.05
197,701.35
219
1,738.00
638.41
1,099.59
196,601.76
220
1,738.00
634.86
1,103.14
195,498.62
221
1,738.00
631.30
1,106.70
194,391.91
222
1,738.00
627.72
1,110.28
193,281.64
223
1,738.00
624.14
1,113.86
192,167.78
224
1,738.00
620.54
1,117.46
191,050.32
225
1,738.00
616.93
1,121.07
189,929.25
226
1,738.00
613.31
1,124.69
188,804.57
227
1,738.00
609.68
1,128.32
187,676.25
228
1,738.00
606.04
1,131.96
186,544.28
229
1,738.00
602.38
1,135.62
185,408.67
230
1,738.00
598.72
1,139.28
184,269.38
231
1,738.00
595.04
1,142.96
183,126.42
232
1,738.00
591.35
1,146.65
181,979.77
233
1,738.00
587.64
1,150.36
180,829.41
234
1,738.00
583.93
1,154.07
179,675.34
235
1,738.00
580.20
1,157.80
178,517.54
236
1,738.00
576.46
1,161.54
177,356.00
237
1,738.00
572.71
1,165.29
176,190.71
238
1,738.00
568.95
1,169.05
175,021.66
239
1,738.00
565.17
1,172.83
173,848.84
240
1,738.00
561.39
1,176.61
172,672.22
241
1,738.00
557.59
1,180.41
171,491.81
242
1,738.00
553.78
1,184.22
170,307.59
243
1,738.00
549.95
1,188.05
169,119.54
244
1,738.00
546.12
1,191.88
167,927.65
245
1,738.00
542.27
1,195.73
166,731.92
246
1,738.00
538.41
1,199.59
165,532.32
247
1,738.00
534.53
1,203.47
164,328.86
248
1,738.00
530.65
1,207.35
163,121.50
249
1,738.00
526.75
1,211.25
161,910.25
250
1,738.00
522.84
1,215.16
160,695.08
251
1,738.00
518.91
1,219.09
159,475.99
252
1,738.00
514.97
1,223.03
158,252.97
253
1,738.00
511.03
1,226.97
157,025.99
254
1,738.00
507.06
1,230.94
155,795.06
255
1,738.00
503.09
1,234.91
154,560.15
256
1,738.00
499.10
1,238.90
153,321.25
257
1,738.00
495.10
1,242.90
152,078.35
258
1,738.00
491.09
1,246.91
150,831.43
259
1,738.00
487.06
1,250.94
149,580.49
260
1,738.00
483.02
1,254.98
148,325.51
261
1,738.00
478.97
1,259.03
147,066.48
262
1,738.00
474.90
1,263.10
145,803.38
263
1,738.00
470.82
1,267.18
144,536.21
264
1,738.00
466.73
1,271.27
143,264.94
265
1,738.00
462.63
1,275.37
141,989.56
266
1,738.00
458.51
1,279.49
140,710.07
267
1,738.00
454.38
1,283.62
139,426.45
268
1,738.00
450.23
1,287.77
138,138.68
269
1,738.00
446.07
1,291.93
136,846.75
270
1,738.00
441.90
1,296.10
135,550.65
271
1,738.00
437.72
1,300.28
134,250.37
272
1,738.00
433.52
1,304.48
132,945.89
273
1,738.00
429.30
1,308.70
131,637.19
274
1,738.00
425.08
1,312.92
130,324.27
275
1,738.00
420.84
1,317.16
129,007.11
276
1,738.00
416.59
1,321.41
127,685.69
277
1,738.00
412.32
1,325.68
126,360.01
278
1,738.00
408.04
1,329.96
125,030.05
279
1,738.00
403.74
1,334.26
123,695.79
280
1,738.00
399.43
1,338.57
122,357.23
281
1,738.00
395.11
1,342.89
121,014.34
282
1,738.00
390.78
1,347.22
119,667.11
283
1,738.00
386.43
1,351.57
118,315.54
284
1,738.00
382.06
1,355.94
116,959.60
285
1,738.00
377.68
1,360.32
115,599.28
286
1,738.00
373.29
1,364.71
114,234.57
287
1,738.00
368.88
1,369.12
112,865.45
288
1,738.00
364.46
1,373.54
111,491.91
289
1,738.00
360.03
1,377.97
110,113.94
290
1,738.00
355.58
1,382.42
108,731.52
291
1,738.00
351.11
1,386.89
107,344.63
292
1,738.00
346.63
1,391.37
105,953.26
293
1,738.00
342.14
1,395.86
104,557.40
294
1,738.00
337.63
1,400.37
103,157.04
295
1,738.00
333.11
1,404.89
101,752.15
296
1,738.00
328.57
1,409.43
100,342.72
297
1,738.00
324.02
1,413.98
98,928.74
298
1,738.00
319.46
1,418.54
97,510.20
299
1,738.00
314.88
1,423.12
96,087.08
300
1,738.00
310.28
1,427.72
94,659.36
301
1,738.00
305.67
1,432.33
93,227.03
302
1,738.00
301.05
1,436.95
91,790.08
303
1,738.00
296.41
1,441.59
90,348.48
304
1,738.00
291.75
1,446.25
88,902.23
305
1,738.00
287.08
1,450.92
87,451.31
306
1,738.00
282.39
1,455.61
85,995.71
307
1,738.00
277.69
1,460.31
84,535.40
308
1,738.00
272.98
1,465.02
83,070.38
309
1,738.00
268.25
1,469.75
81,600.63
310
1,738.00
263.50
1,474.50
80,126.13
311
1,738.00
258.74
1,479.26
78,646.87
312
1,738.00
253.96
1,484.04
77,162.84
313
1,738.00
249.17
1,488.83
75,674.01
314
1,738.00
244.36
1,493.64
74,180.37
315
1,738.00
239.54
1,498.46
72,681.91
316
1,738.00
234.70
1,503.30
71,178.61
317
1,738.00
229.85
1,508.15
69,670.46
318
1,738.00
224.98
1,513.02
68,157.44
319
1,738.00
220.09
1,517.91
66,639.53
320
1,738.00
215.19
1,522.81
65,116.72
321
1,738.00
210.27
1,527.73
63,588.99
322
1,738.00
205.34
1,532.66
62,056.33
323
1,738.00
200.39
1,537.61
60,518.72
324
1,738.00
195.43
1,542.57
58,976.15
325
1,738.00
190.44
1,547.56
57,428.59
326
1,738.00
185.45
1,552.55
55,876.04
327
1,738.00
180.43
1,557.57
54,318.47
328
1,738.00
175.40
1,562.60
52,755.88
329
1,738.00
170.36
1,567.64
51,188.23
330
1,738.00
165.30
1,572.70
49,615.53
331
1,738.00
160.22
1,577.78
48,037.74
332
1,738.00
155.12
1,582.88
46,454.87
333
1,738.00
150.01
1,587.99
44,866.88
334
1,738.00
144.88
1,593.12
43,273.76
335
1,738.00
139.74
1,598.26
41,675.50
336
1,738.00
134.58
1,603.42
40,072.08
337
1,738.00
129.40
1,608.60
38,463.47
338
1,738.00
124.20
1,613.80
36,849.68
339
1,738.00
118.99
1,619.01
35,230.67
340
1,738.00
113.77
1,624.23
33,606.44
341
1,738.00
108.52
1,629.48
31,976.96
342
1,738.00
103.26
1,634.74
30,342.22
343
1,738.00
97.98
1,640.02
28,702.20
344
1,738.00
92.68
1,645.32
27,056.88
345
1,738.00
87.37
1,650.63
25,406.25
346
1,738.00
82.04
1,655.96
23,750.30
347
1,738.00
76.69
1,661.31
22,088.99
348
1,738.00
71.33
1,666.67
20,422.32
349
1,738.00
65.95
1,672.05
18,750.26
350
1,738.00
60.55
1,677.45
17,072.81
351
1,738.00
55.13
1,682.87
15,389.94
352
1,738.00
49.70
1,688.30
13,701.64
353
1,738.00
44.24
1,693.76
12,007.89
354
1,738.00
38.78
1,699.22
10,308.66
355
1,738.00
33.29
1,704.71
8,603.95
356
1,738.00
27.78
1,710.22
6,893.73
357
1,738.00
22.26
1,715.74
5,177.99
358
1,738.00
16.72
1,721.28
3,456.71
359
1,738.00
11.16
1,726.84
1,729.88
360
1,735.46
5.59
1,729.88
0.00
Totals
625,677.46
256,077.46
369,600.00

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