Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,998.00  
 

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
1,998.00
1,550.79
447.21
371,742.79
2
1,998.00
1,548.93
449.07
371,293.72
3
1,998.00
1,547.06
450.94
370,842.78
4
1,998.00
1,545.18
452.82
370,389.96
5
1,998.00
1,543.29
454.71
369,935.25
6
1,998.00
1,541.40
456.60
369,478.64
7
1,998.00
1,539.49
458.51
369,020.14
8
1,998.00
1,537.58
460.42
368,559.72
9
1,998.00
1,535.67
462.33
368,097.39
10
1,998.00
1,533.74
464.26
367,633.13
11
1,998.00
1,531.80
466.20
367,166.93
12
1,998.00
1,529.86
468.14
366,698.79
13
1,998.00
1,527.91
470.09
366,228.71
14
1,998.00
1,525.95
472.05
365,756.66
15
1,998.00
1,523.99
474.01
365,282.64
16
1,998.00
1,522.01
475.99
364,806.66
17
1,998.00
1,520.03
477.97
364,328.68
18
1,998.00
1,518.04
479.96
363,848.72
19
1,998.00
1,516.04
481.96
363,366.76
20
1,998.00
1,514.03
483.97
362,882.78
21
1,998.00
1,512.01
485.99
362,396.80
22
1,998.00
1,509.99
488.01
361,908.78
23
1,998.00
1,507.95
490.05
361,418.74
24
1,998.00
1,505.91
492.09
360,926.65
25
1,998.00
1,503.86
494.14
360,432.51
26
1,998.00
1,501.80
496.20
359,936.31
27
1,998.00
1,499.73
498.27
359,438.04
28
1,998.00
1,497.66
500.34
358,937.70
29
1,998.00
1,495.57
502.43
358,435.28
30
1,998.00
1,493.48
504.52
357,930.76
31
1,998.00
1,491.38
506.62
357,424.13
32
1,998.00
1,489.27
508.73
356,915.40
33
1,998.00
1,487.15
510.85
356,404.55
34
1,998.00
1,485.02
512.98
355,891.57
35
1,998.00
1,482.88
515.12
355,376.45
36
1,998.00
1,480.74
517.26
354,859.19
37
1,998.00
1,478.58
519.42
354,339.77
38
1,998.00
1,476.42
521.58
353,818.18
39
1,998.00
1,474.24
523.76
353,294.42
40
1,998.00
1,472.06
525.94
352,768.48
41
1,998.00
1,469.87
528.13
352,240.35
42
1,998.00
1,467.67
530.33
351,710.02
43
1,998.00
1,465.46
532.54
351,177.48
44
1,998.00
1,463.24
534.76
350,642.72
45
1,998.00
1,461.01
536.99
350,105.73
46
1,998.00
1,458.77
539.23
349,566.50
47
1,998.00
1,456.53
541.47
349,025.03
48
1,998.00
1,454.27
543.73
348,481.30
49
1,998.00
1,452.01
545.99
347,935.31
50
1,998.00
1,449.73
548.27
347,387.04
51
1,998.00
1,447.45
550.55
346,836.48
52
1,998.00
1,445.15
552.85
346,283.64
53
1,998.00
1,442.85
555.15
345,728.48
54
1,998.00
1,440.54
557.46
345,171.02
55
1,998.00
1,438.21
559.79
344,611.23
56
1,998.00
1,435.88
562.12
344,049.11
57
1,998.00
1,433.54
564.46
343,484.65
58
1,998.00
1,431.19
566.81
342,917.84
59
1,998.00
1,428.82
569.18
342,348.66
60
1,998.00
1,426.45
571.55
341,777.11
61
1,998.00
1,424.07
573.93
341,203.18
62
1,998.00
1,421.68
576.32
340,626.86
63
1,998.00
1,419.28
578.72
340,048.14
64
1,998.00
1,416.87
581.13
339,467.01
65
1,998.00
1,414.45
583.55
338,883.46
66
1,998.00
1,412.01
585.99
338,297.47
67
1,998.00
1,409.57
588.43
337,709.04
68
1,998.00
1,407.12
590.88
337,118.16
69
1,998.00
1,404.66
593.34
336,524.82
70
1,998.00
1,402.19
595.81
335,929.01
71
1,998.00
1,399.70
598.30
335,330.71
72
1,998.00
1,397.21
600.79
334,729.93
73
1,998.00
1,394.71
603.29
334,126.63
74
1,998.00
1,392.19
605.81
333,520.83
75
1,998.00
1,389.67
608.33
332,912.50
76
1,998.00
1,387.14
610.86
332,301.63
77
1,998.00
1,384.59
613.41
331,688.22
78
1,998.00
1,382.03
615.97
331,072.26
79
1,998.00
1,379.47
618.53
330,453.73
80
1,998.00
1,376.89
621.11
329,832.62
81
1,998.00
1,374.30
623.70
329,208.92
82
1,998.00
1,371.70
626.30
328,582.62
83
1,998.00
1,369.09
628.91
327,953.72
84
1,998.00
1,366.47
631.53
327,322.19
85
1,998.00
1,363.84
634.16
326,688.03
86
1,998.00
1,361.20
636.80
326,051.23
87
1,998.00
1,358.55
639.45
325,411.78
88
1,998.00
1,355.88
642.12
324,769.66
89
1,998.00
1,353.21
644.79
324,124.87
90
1,998.00
1,350.52
647.48
323,477.39
91
1,998.00
1,347.82
650.18
322,827.21
92
1,998.00
1,345.11
652.89
322,174.33
93
1,998.00
1,342.39
655.61
321,518.72
94
1,998.00
1,339.66
658.34
320,860.38
95
1,998.00
1,336.92
661.08
320,199.30
96
1,998.00
1,334.16
663.84
319,535.46
97
1,998.00
1,331.40
666.60
318,868.86
98
1,998.00
1,328.62
669.38
318,199.48
99
1,998.00
1,325.83
672.17
317,527.31
100
1,998.00
1,323.03
674.97
316,852.34
101
1,998.00
1,320.22
677.78
316,174.56
102
1,998.00
1,317.39
680.61
315,493.95
103
1,998.00
1,314.56
683.44
314,810.51
104
1,998.00
1,311.71
686.29
314,124.22
105
1,998.00
1,308.85
689.15
313,435.07
106
1,998.00
1,305.98
692.02
312,743.05
107
1,998.00
1,303.10
694.90
312,048.15
108
1,998.00
1,300.20
697.80
311,350.35
109
1,998.00
1,297.29
700.71
310,649.64
110
1,998.00
1,294.37
703.63
309,946.02
111
1,998.00
1,291.44
706.56
309,239.46
112
1,998.00
1,288.50
709.50
308,529.96
113
1,998.00
1,285.54
712.46
307,817.50
114
1,998.00
1,282.57
715.43
307,102.07
115
1,998.00
1,279.59
718.41
306,383.66
116
1,998.00
1,276.60
721.40
305,662.26
117
1,998.00
1,273.59
724.41
304,937.85
118
1,998.00
1,270.57
727.43
304,210.43
119
1,998.00
1,267.54
730.46
303,479.97
120
1,998.00
1,264.50
733.50
302,746.47
121
1,998.00
1,261.44
736.56
302,009.91
122
1,998.00
1,258.37
739.63
301,270.29
123
1,998.00
1,255.29
742.71
300,527.58
124
1,998.00
1,252.20
745.80
299,781.78
125
1,998.00
1,249.09
748.91
299,032.87
126
1,998.00
1,245.97
752.03
298,280.84
127
1,998.00
1,242.84
755.16
297,525.68
128
1,998.00
1,239.69
758.31
296,767.37
129
1,998.00
1,236.53
761.47
296,005.90
130
1,998.00
1,233.36
764.64
295,241.26
131
1,998.00
1,230.17
767.83
294,473.43
132
1,998.00
1,226.97
771.03
293,702.40
133
1,998.00
1,223.76
774.24
292,928.16
134
1,998.00
1,220.53
777.47
292,150.70
135
1,998.00
1,217.29
780.71
291,369.99
136
1,998.00
1,214.04
783.96
290,586.03
137
1,998.00
1,210.78
787.22
289,798.81
138
1,998.00
1,207.50
790.50
289,008.30
139
1,998.00
1,204.20
793.80
288,214.50
140
1,998.00
1,200.89
797.11
287,417.40
141
1,998.00
1,197.57
800.43
286,616.97
142
1,998.00
1,194.24
803.76
285,813.21
143
1,998.00
1,190.89
807.11
285,006.09
144
1,998.00
1,187.53
810.47
284,195.62
145
1,998.00
1,184.15
813.85
283,381.77
146
1,998.00
1,180.76
817.24
282,564.53
147
1,998.00
1,177.35
820.65
281,743.88
148
1,998.00
1,173.93
824.07
280,919.81
149
1,998.00
1,170.50
827.50
280,092.31
150
1,998.00
1,167.05
830.95
279,261.36
151
1,998.00
1,163.59
834.41
278,426.95
152
1,998.00
1,160.11
837.89
277,589.06
153
1,998.00
1,156.62
841.38
276,747.68
154
1,998.00
1,153.12
844.88
275,902.80
155
1,998.00
1,149.59
848.41
275,054.39
156
1,998.00
1,146.06
851.94
274,202.45
157
1,998.00
1,142.51
855.49
273,346.96
158
1,998.00
1,138.95
859.05
272,487.91
159
1,998.00
1,135.37
862.63
271,625.28
160
1,998.00
1,131.77
866.23
270,759.05
161
1,998.00
1,128.16
869.84
269,889.21
162
1,998.00
1,124.54
873.46
269,015.75
163
1,998.00
1,120.90
877.10
268,138.65
164
1,998.00
1,117.24
880.76
267,257.89
165
1,998.00
1,113.57
884.43
266,373.47
166
1,998.00
1,109.89
888.11
265,485.36
167
1,998.00
1,106.19
891.81
264,593.55
168
1,998.00
1,102.47
895.53
263,698.02
169
1,998.00
1,098.74
899.26
262,798.76
170
1,998.00
1,094.99
903.01
261,895.76
171
1,998.00
1,091.23
906.77
260,988.99
172
1,998.00
1,087.45
910.55
260,078.44
173
1,998.00
1,083.66
914.34
259,164.10
174
1,998.00
1,079.85
918.15
258,245.95
175
1,998.00
1,076.02
921.98
257,323.98
176
1,998.00
1,072.18
925.82
256,398.16
177
1,998.00
1,068.33
929.67
255,468.49
178
1,998.00
1,064.45
933.55
254,534.94
179
1,998.00
1,060.56
937.44
253,597.50
180
1,998.00
1,056.66
941.34
252,656.16
181
1,998.00
1,052.73
945.27
251,710.89
182
1,998.00
1,048.80
949.20
250,761.69
183
1,998.00
1,044.84
953.16
249,808.53
184
1,998.00
1,040.87
957.13
248,851.40
185
1,998.00
1,036.88
961.12
247,890.28
186
1,998.00
1,032.88
965.12
246,925.15
187
1,998.00
1,028.85
969.15
245,956.01
188
1,998.00
1,024.82
973.18
244,982.82
189
1,998.00
1,020.76
977.24
244,005.59
190
1,998.00
1,016.69
981.31
243,024.28
191
1,998.00
1,012.60
985.40
242,038.88
192
1,998.00
1,008.50
989.50
241,049.37
193
1,998.00
1,004.37
993.63
240,055.74
194
1,998.00
1,000.23
997.77
239,057.98
195
1,998.00
996.07
1,001.93
238,056.05
196
1,998.00
991.90
1,006.10
237,049.95
197
1,998.00
987.71
1,010.29
236,039.66
198
1,998.00
983.50
1,014.50
235,025.16
199
1,998.00
979.27
1,018.73
234,006.43
200
1,998.00
975.03
1,022.97
232,983.46
201
1,998.00
970.76
1,027.24
231,956.22
202
1,998.00
966.48
1,031.52
230,924.71
203
1,998.00
962.19
1,035.81
229,888.89
204
1,998.00
957.87
1,040.13
228,848.76
205
1,998.00
953.54
1,044.46
227,804.30
206
1,998.00
949.18
1,048.82
226,755.48
207
1,998.00
944.81
1,053.19
225,702.30
208
1,998.00
940.43
1,057.57
224,644.72
209
1,998.00
936.02
1,061.98
223,582.74
210
1,998.00
931.59
1,066.41
222,516.34
211
1,998.00
927.15
1,070.85
221,445.49
212
1,998.00
922.69
1,075.31
220,370.18
213
1,998.00
918.21
1,079.79
219,290.39
214
1,998.00
913.71
1,084.29
218,206.10
215
1,998.00
909.19
1,088.81
217,117.29
216
1,998.00
904.66
1,093.34
216,023.95
217
1,998.00
900.10
1,097.90
214,926.05
218
1,998.00
895.53
1,102.47
213,823.57
219
1,998.00
890.93
1,107.07
212,716.50
220
1,998.00
886.32
1,111.68
211,604.82
221
1,998.00
881.69
1,116.31
210,488.51
222
1,998.00
877.04
1,120.96
209,367.54
223
1,998.00
872.36
1,125.64
208,241.91
224
1,998.00
867.67
1,130.33
207,111.58
225
1,998.00
862.96
1,135.04
205,976.55
226
1,998.00
858.24
1,139.76
204,836.78
227
1,998.00
853.49
1,144.51
203,692.27
228
1,998.00
848.72
1,149.28
202,542.99
229
1,998.00
843.93
1,154.07
201,388.92
230
1,998.00
839.12
1,158.88
200,230.04
231
1,998.00
834.29
1,163.71
199,066.33
232
1,998.00
829.44
1,168.56
197,897.77
233
1,998.00
824.57
1,173.43
196,724.35
234
1,998.00
819.68
1,178.32
195,546.03
235
1,998.00
814.78
1,183.22
194,362.81
236
1,998.00
809.85
1,188.15
193,174.65
237
1,998.00
804.89
1,193.11
191,981.55
238
1,998.00
799.92
1,198.08
190,783.47
239
1,998.00
794.93
1,203.07
189,580.40
240
1,998.00
789.92
1,208.08
188,372.32
241
1,998.00
784.88
1,213.12
187,159.20
242
1,998.00
779.83
1,218.17
185,941.03
243
1,998.00
774.75
1,223.25
184,717.79
244
1,998.00
769.66
1,228.34
183,489.44
245
1,998.00
764.54
1,233.46
182,255.98
246
1,998.00
759.40
1,238.60
181,017.38
247
1,998.00
754.24
1,243.76
179,773.62
248
1,998.00
749.06
1,248.94
178,524.68
249
1,998.00
743.85
1,254.15
177,270.53
250
1,998.00
738.63
1,259.37
176,011.16
251
1,998.00
733.38
1,264.62
174,746.54
252
1,998.00
728.11
1,269.89
173,476.65
253
1,998.00
722.82
1,275.18
172,201.47
254
1,998.00
717.51
1,280.49
170,920.98
255
1,998.00
712.17
1,285.83
169,635.15
256
1,998.00
706.81
1,291.19
168,343.96
257
1,998.00
701.43
1,296.57
167,047.39
258
1,998.00
696.03
1,301.97
165,745.42
259
1,998.00
690.61
1,307.39
164,438.03
260
1,998.00
685.16
1,312.84
163,125.19
261
1,998.00
679.69
1,318.31
161,806.88
262
1,998.00
674.20
1,323.80
160,483.07
263
1,998.00
668.68
1,329.32
159,153.75
264
1,998.00
663.14
1,334.86
157,818.89
265
1,998.00
657.58
1,340.42
156,478.47
266
1,998.00
651.99
1,346.01
155,132.46
267
1,998.00
646.39
1,351.61
153,780.85
268
1,998.00
640.75
1,357.25
152,423.60
269
1,998.00
635.10
1,362.90
151,060.70
270
1,998.00
629.42
1,368.58
149,692.12
271
1,998.00
623.72
1,374.28
148,317.84
272
1,998.00
617.99
1,380.01
146,937.83
273
1,998.00
612.24
1,385.76
145,552.07
274
1,998.00
606.47
1,391.53
144,160.54
275
1,998.00
600.67
1,397.33
142,763.21
276
1,998.00
594.85
1,403.15
141,360.05
277
1,998.00
589.00
1,409.00
139,951.05
278
1,998.00
583.13
1,414.87
138,536.18
279
1,998.00
577.23
1,420.77
137,115.42
280
1,998.00
571.31
1,426.69
135,688.73
281
1,998.00
565.37
1,432.63
134,256.10
282
1,998.00
559.40
1,438.60
132,817.50
283
1,998.00
553.41
1,444.59
131,372.91
284
1,998.00
547.39
1,450.61
129,922.29
285
1,998.00
541.34
1,456.66
128,465.64
286
1,998.00
535.27
1,462.73
127,002.91
287
1,998.00
529.18
1,468.82
125,534.09
288
1,998.00
523.06
1,474.94
124,059.15
289
1,998.00
516.91
1,481.09
122,578.06
290
1,998.00
510.74
1,487.26
121,090.80
291
1,998.00
504.55
1,493.45
119,597.35
292
1,998.00
498.32
1,499.68
118,097.67
293
1,998.00
492.07
1,505.93
116,591.74
294
1,998.00
485.80
1,512.20
115,079.54
295
1,998.00
479.50
1,518.50
113,561.04
296
1,998.00
473.17
1,524.83
112,036.21
297
1,998.00
466.82
1,531.18
110,505.03
298
1,998.00
460.44
1,537.56
108,967.47
299
1,998.00
454.03
1,543.97
107,423.50
300
1,998.00
447.60
1,550.40
105,873.10
301
1,998.00
441.14
1,556.86
104,316.23
302
1,998.00
434.65
1,563.35
102,752.88
303
1,998.00
428.14
1,569.86
101,183.02
304
1,998.00
421.60
1,576.40
99,606.62
305
1,998.00
415.03
1,582.97
98,023.65
306
1,998.00
408.43
1,589.57
96,434.08
307
1,998.00
401.81
1,596.19
94,837.89
308
1,998.00
395.16
1,602.84
93,235.04
309
1,998.00
388.48
1,609.52
91,625.52
310
1,998.00
381.77
1,616.23
90,009.30
311
1,998.00
375.04
1,622.96
88,386.33
312
1,998.00
368.28
1,629.72
86,756.61
313
1,998.00
361.49
1,636.51
85,120.10
314
1,998.00
354.67
1,643.33
83,476.76
315
1,998.00
347.82
1,650.18
81,826.58
316
1,998.00
340.94
1,657.06
80,169.53
317
1,998.00
334.04
1,663.96
78,505.57
318
1,998.00
327.11
1,670.89
76,834.67
319
1,998.00
320.14
1,677.86
75,156.82
320
1,998.00
313.15
1,684.85
73,471.97
321
1,998.00
306.13
1,691.87
71,780.11
322
1,998.00
299.08
1,698.92
70,081.19
323
1,998.00
292.00
1,706.00
68,375.19
324
1,998.00
284.90
1,713.10
66,662.09
325
1,998.00
277.76
1,720.24
64,941.85
326
1,998.00
270.59
1,727.41
63,214.44
327
1,998.00
263.39
1,734.61
61,479.83
328
1,998.00
256.17
1,741.83
59,738.00
329
1,998.00
248.91
1,749.09
57,988.91
330
1,998.00
241.62
1,756.38
56,232.53
331
1,998.00
234.30
1,763.70
54,468.83
332
1,998.00
226.95
1,771.05
52,697.78
333
1,998.00
219.57
1,778.43
50,919.36
334
1,998.00
212.16
1,785.84
49,133.52
335
1,998.00
204.72
1,793.28
47,340.25
336
1,998.00
197.25
1,800.75
45,539.50
337
1,998.00
189.75
1,808.25
43,731.24
338
1,998.00
182.21
1,815.79
41,915.46
339
1,998.00
174.65
1,823.35
40,092.11
340
1,998.00
167.05
1,830.95
38,261.16
341
1,998.00
159.42
1,838.58
36,422.58
342
1,998.00
151.76
1,846.24
34,576.34
343
1,998.00
144.07
1,853.93
32,722.41
344
1,998.00
136.34
1,861.66
30,860.75
345
1,998.00
128.59
1,869.41
28,991.34
346
1,998.00
120.80
1,877.20
27,114.13
347
1,998.00
112.98
1,885.02
25,229.11
348
1,998.00
105.12
1,892.88
23,336.23
349
1,998.00
97.23
1,900.77
21,435.46
350
1,998.00
89.31
1,908.69
19,526.78
351
1,998.00
81.36
1,916.64
17,610.14
352
1,998.00
73.38
1,924.62
15,685.52
353
1,998.00
65.36
1,932.64
13,752.87
354
1,998.00
57.30
1,940.70
11,812.18
355
1,998.00
49.22
1,948.78
9,863.39
356
1,998.00
41.10
1,956.90
7,906.49
357
1,998.00
32.94
1,965.06
5,941.43
358
1,998.00
24.76
1,973.24
3,968.19
359
1,998.00
16.53
1,981.47
1,986.72
360
1,995.00
8.28
1,986.72
0.00
Totals
719,277.00
347,087.00
372,190.00

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