Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,673.45  
 

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
1,673.45
1,086.95
586.50
372,083.50
2
1,673.45
1,085.24
588.21
371,495.30
3
1,673.45
1,083.53
589.92
370,905.38
4
1,673.45
1,081.81
591.64
370,313.73
5
1,673.45
1,080.08
593.37
369,720.36
6
1,673.45
1,078.35
595.10
369,125.27
7
1,673.45
1,076.62
596.83
368,528.43
8
1,673.45
1,074.87
598.58
367,929.86
9
1,673.45
1,073.13
600.32
367,329.53
10
1,673.45
1,071.38
602.07
366,727.46
11
1,673.45
1,069.62
603.83
366,123.63
12
1,673.45
1,067.86
605.59
365,518.04
13
1,673.45
1,066.09
607.36
364,910.69
14
1,673.45
1,064.32
609.13
364,301.56
15
1,673.45
1,062.55
610.90
363,690.66
16
1,673.45
1,060.76
612.69
363,077.97
17
1,673.45
1,058.98
614.47
362,463.50
18
1,673.45
1,057.19
616.26
361,847.24
19
1,673.45
1,055.39
618.06
361,229.17
20
1,673.45
1,053.59
619.86
360,609.31
21
1,673.45
1,051.78
621.67
359,987.64
22
1,673.45
1,049.96
623.49
359,364.15
23
1,673.45
1,048.15
625.30
358,738.84
24
1,673.45
1,046.32
627.13
358,111.72
25
1,673.45
1,044.49
628.96
357,482.76
26
1,673.45
1,042.66
630.79
356,851.97
27
1,673.45
1,040.82
632.63
356,219.33
28
1,673.45
1,038.97
634.48
355,584.86
29
1,673.45
1,037.12
636.33
354,948.53
30
1,673.45
1,035.27
638.18
354,310.35
31
1,673.45
1,033.41
640.04
353,670.30
32
1,673.45
1,031.54
641.91
353,028.39
33
1,673.45
1,029.67
643.78
352,384.61
34
1,673.45
1,027.79
645.66
351,738.95
35
1,673.45
1,025.91
647.54
351,091.40
36
1,673.45
1,024.02
649.43
350,441.97
37
1,673.45
1,022.12
651.33
349,790.64
38
1,673.45
1,020.22
653.23
349,137.41
39
1,673.45
1,018.32
655.13
348,482.28
40
1,673.45
1,016.41
657.04
347,825.24
41
1,673.45
1,014.49
658.96
347,166.28
42
1,673.45
1,012.57
660.88
346,505.39
43
1,673.45
1,010.64
662.81
345,842.59
44
1,673.45
1,008.71
664.74
345,177.84
45
1,673.45
1,006.77
666.68
344,511.16
46
1,673.45
1,004.82
668.63
343,842.54
47
1,673.45
1,002.87
670.58
343,171.96
48
1,673.45
1,000.92
672.53
342,499.43
49
1,673.45
998.96
674.49
341,824.93
50
1,673.45
996.99
676.46
341,148.47
51
1,673.45
995.02
678.43
340,470.04
52
1,673.45
993.04
680.41
339,789.63
53
1,673.45
991.05
682.40
339,107.23
54
1,673.45
989.06
684.39
338,422.84
55
1,673.45
987.07
686.38
337,736.46
56
1,673.45
985.06
688.39
337,048.08
57
1,673.45
983.06
690.39
336,357.68
58
1,673.45
981.04
692.41
335,665.28
59
1,673.45
979.02
694.43
334,970.85
60
1,673.45
977.00
696.45
334,274.40
61
1,673.45
974.97
698.48
333,575.91
62
1,673.45
972.93
700.52
332,875.39
63
1,673.45
970.89
702.56
332,172.83
64
1,673.45
968.84
704.61
331,468.22
65
1,673.45
966.78
706.67
330,761.55
66
1,673.45
964.72
708.73
330,052.82
67
1,673.45
962.65
710.80
329,342.03
68
1,673.45
960.58
712.87
328,629.16
69
1,673.45
958.50
714.95
327,914.21
70
1,673.45
956.42
717.03
327,197.17
71
1,673.45
954.33
719.12
326,478.05
72
1,673.45
952.23
721.22
325,756.83
73
1,673.45
950.12
723.33
325,033.50
74
1,673.45
948.01
725.44
324,308.07
75
1,673.45
945.90
727.55
323,580.51
76
1,673.45
943.78
729.67
322,850.84
77
1,673.45
941.65
731.80
322,119.04
78
1,673.45
939.51
733.94
321,385.10
79
1,673.45
937.37
736.08
320,649.03
80
1,673.45
935.23
738.22
319,910.80
81
1,673.45
933.07
740.38
319,170.43
82
1,673.45
930.91
742.54
318,427.89
83
1,673.45
928.75
744.70
317,683.19
84
1,673.45
926.58
746.87
316,936.31
85
1,673.45
924.40
749.05
316,187.26
86
1,673.45
922.21
751.24
315,436.02
87
1,673.45
920.02
753.43
314,682.60
88
1,673.45
917.82
755.63
313,926.97
89
1,673.45
915.62
757.83
313,169.14
90
1,673.45
913.41
760.04
312,409.10
91
1,673.45
911.19
762.26
311,646.84
92
1,673.45
908.97
764.48
310,882.36
93
1,673.45
906.74
766.71
310,115.65
94
1,673.45
904.50
768.95
309,346.71
95
1,673.45
902.26
771.19
308,575.52
96
1,673.45
900.01
773.44
307,802.08
97
1,673.45
897.76
775.69
307,026.39
98
1,673.45
895.49
777.96
306,248.43
99
1,673.45
893.22
780.23
305,468.21
100
1,673.45
890.95
782.50
304,685.70
101
1,673.45
888.67
784.78
303,900.92
102
1,673.45
886.38
787.07
303,113.85
103
1,673.45
884.08
789.37
302,324.48
104
1,673.45
881.78
791.67
301,532.81
105
1,673.45
879.47
793.98
300,738.83
106
1,673.45
877.15
796.30
299,942.54
107
1,673.45
874.83
798.62
299,143.92
108
1,673.45
872.50
800.95
298,342.97
109
1,673.45
870.17
803.28
297,539.69
110
1,673.45
867.82
805.63
296,734.06
111
1,673.45
865.47
807.98
295,926.09
112
1,673.45
863.12
810.33
295,115.75
113
1,673.45
860.75
812.70
294,303.06
114
1,673.45
858.38
815.07
293,487.99
115
1,673.45
856.01
817.44
292,670.55
116
1,673.45
853.62
819.83
291,850.72
117
1,673.45
851.23
822.22
291,028.50
118
1,673.45
848.83
824.62
290,203.89
119
1,673.45
846.43
827.02
289,376.86
120
1,673.45
844.02
829.43
288,547.43
121
1,673.45
841.60
831.85
287,715.58
122
1,673.45
839.17
834.28
286,881.30
123
1,673.45
836.74
836.71
286,044.58
124
1,673.45
834.30
839.15
285,205.43
125
1,673.45
831.85
841.60
284,363.83
126
1,673.45
829.39
844.06
283,519.77
127
1,673.45
826.93
846.52
282,673.26
128
1,673.45
824.46
848.99
281,824.27
129
1,673.45
821.99
851.46
280,972.81
130
1,673.45
819.50
853.95
280,118.86
131
1,673.45
817.01
856.44
279,262.43
132
1,673.45
814.52
858.93
278,403.49
133
1,673.45
812.01
861.44
277,542.05
134
1,673.45
809.50
863.95
276,678.10
135
1,673.45
806.98
866.47
275,811.63
136
1,673.45
804.45
869.00
274,942.63
137
1,673.45
801.92
871.53
274,071.09
138
1,673.45
799.37
874.08
273,197.02
139
1,673.45
796.82
876.63
272,320.39
140
1,673.45
794.27
879.18
271,441.21
141
1,673.45
791.70
881.75
270,559.46
142
1,673.45
789.13
884.32
269,675.15
143
1,673.45
786.55
886.90
268,788.25
144
1,673.45
783.97
889.48
267,898.76
145
1,673.45
781.37
892.08
267,006.69
146
1,673.45
778.77
894.68
266,112.00
147
1,673.45
776.16
897.29
265,214.71
148
1,673.45
773.54
899.91
264,314.81
149
1,673.45
770.92
902.53
263,412.28
150
1,673.45
768.29
905.16
262,507.11
151
1,673.45
765.65
907.80
261,599.31
152
1,673.45
763.00
910.45
260,688.86
153
1,673.45
760.34
913.11
259,775.75
154
1,673.45
757.68
915.77
258,859.98
155
1,673.45
755.01
918.44
257,941.54
156
1,673.45
752.33
921.12
257,020.41
157
1,673.45
749.64
923.81
256,096.61
158
1,673.45
746.95
926.50
255,170.11
159
1,673.45
744.25
929.20
254,240.90
160
1,673.45
741.54
931.91
253,308.99
161
1,673.45
738.82
934.63
252,374.36
162
1,673.45
736.09
937.36
251,437.00
163
1,673.45
733.36
940.09
250,496.91
164
1,673.45
730.62
942.83
249,554.07
165
1,673.45
727.87
945.58
248,608.49
166
1,673.45
725.11
948.34
247,660.15
167
1,673.45
722.34
951.11
246,709.04
168
1,673.45
719.57
953.88
245,755.16
169
1,673.45
716.79
956.66
244,798.49
170
1,673.45
714.00
959.45
243,839.04
171
1,673.45
711.20
962.25
242,876.78
172
1,673.45
708.39
965.06
241,911.73
173
1,673.45
705.58
967.87
240,943.85
174
1,673.45
702.75
970.70
239,973.15
175
1,673.45
699.92
973.53
238,999.63
176
1,673.45
697.08
976.37
238,023.26
177
1,673.45
694.23
979.22
237,044.04
178
1,673.45
691.38
982.07
236,061.97
179
1,673.45
688.51
984.94
235,077.03
180
1,673.45
685.64
987.81
234,089.23
181
1,673.45
682.76
990.69
233,098.54
182
1,673.45
679.87
993.58
232,104.96
183
1,673.45
676.97
996.48
231,108.48
184
1,673.45
674.07
999.38
230,109.10
185
1,673.45
671.15
1,002.30
229,106.80
186
1,673.45
668.23
1,005.22
228,101.58
187
1,673.45
665.30
1,008.15
227,093.42
188
1,673.45
662.36
1,011.09
226,082.33
189
1,673.45
659.41
1,014.04
225,068.29
190
1,673.45
656.45
1,017.00
224,051.28
191
1,673.45
653.48
1,019.97
223,031.32
192
1,673.45
650.51
1,022.94
222,008.38
193
1,673.45
647.52
1,025.93
220,982.45
194
1,673.45
644.53
1,028.92
219,953.53
195
1,673.45
641.53
1,031.92
218,921.61
196
1,673.45
638.52
1,034.93
217,886.68
197
1,673.45
635.50
1,037.95
216,848.74
198
1,673.45
632.48
1,040.97
215,807.76
199
1,673.45
629.44
1,044.01
214,763.75
200
1,673.45
626.39
1,047.06
213,716.70
201
1,673.45
623.34
1,050.11
212,666.59
202
1,673.45
620.28
1,053.17
211,613.41
203
1,673.45
617.21
1,056.24
210,557.17
204
1,673.45
614.13
1,059.32
209,497.84
205
1,673.45
611.04
1,062.41
208,435.43
206
1,673.45
607.94
1,065.51
207,369.92
207
1,673.45
604.83
1,068.62
206,301.30
208
1,673.45
601.71
1,071.74
205,229.56
209
1,673.45
598.59
1,074.86
204,154.69
210
1,673.45
595.45
1,078.00
203,076.70
211
1,673.45
592.31
1,081.14
201,995.55
212
1,673.45
589.15
1,084.30
200,911.26
213
1,673.45
585.99
1,087.46
199,823.80
214
1,673.45
582.82
1,090.63
198,733.17
215
1,673.45
579.64
1,093.81
197,639.36
216
1,673.45
576.45
1,097.00
196,542.35
217
1,673.45
573.25
1,100.20
195,442.15
218
1,673.45
570.04
1,103.41
194,338.74
219
1,673.45
566.82
1,106.63
193,232.11
220
1,673.45
563.59
1,109.86
192,122.26
221
1,673.45
560.36
1,113.09
191,009.16
222
1,673.45
557.11
1,116.34
189,892.82
223
1,673.45
553.85
1,119.60
188,773.23
224
1,673.45
550.59
1,122.86
187,650.37
225
1,673.45
547.31
1,126.14
186,524.23
226
1,673.45
544.03
1,129.42
185,394.81
227
1,673.45
540.73
1,132.72
184,262.09
228
1,673.45
537.43
1,136.02
183,126.07
229
1,673.45
534.12
1,139.33
181,986.74
230
1,673.45
530.79
1,142.66
180,844.09
231
1,673.45
527.46
1,145.99
179,698.10
232
1,673.45
524.12
1,149.33
178,548.77
233
1,673.45
520.77
1,152.68
177,396.09
234
1,673.45
517.41
1,156.04
176,240.04
235
1,673.45
514.03
1,159.42
175,080.62
236
1,673.45
510.65
1,162.80
173,917.83
237
1,673.45
507.26
1,166.19
172,751.64
238
1,673.45
503.86
1,169.59
171,582.04
239
1,673.45
500.45
1,173.00
170,409.04
240
1,673.45
497.03
1,176.42
169,232.62
241
1,673.45
493.60
1,179.85
168,052.76
242
1,673.45
490.15
1,183.30
166,869.47
243
1,673.45
486.70
1,186.75
165,682.72
244
1,673.45
483.24
1,190.21
164,492.51
245
1,673.45
479.77
1,193.68
163,298.83
246
1,673.45
476.29
1,197.16
162,101.67
247
1,673.45
472.80
1,200.65
160,901.02
248
1,673.45
469.29
1,204.16
159,696.86
249
1,673.45
465.78
1,207.67
158,489.19
250
1,673.45
462.26
1,211.19
157,278.00
251
1,673.45
458.73
1,214.72
156,063.28
252
1,673.45
455.18
1,218.27
154,845.02
253
1,673.45
451.63
1,221.82
153,623.20
254
1,673.45
448.07
1,225.38
152,397.81
255
1,673.45
444.49
1,228.96
151,168.86
256
1,673.45
440.91
1,232.54
149,936.32
257
1,673.45
437.31
1,236.14
148,700.18
258
1,673.45
433.71
1,239.74
147,460.44
259
1,673.45
430.09
1,243.36
146,217.08
260
1,673.45
426.47
1,246.98
144,970.10
261
1,673.45
422.83
1,250.62
143,719.48
262
1,673.45
419.18
1,254.27
142,465.21
263
1,673.45
415.52
1,257.93
141,207.28
264
1,673.45
411.85
1,261.60
139,945.69
265
1,673.45
408.17
1,265.28
138,680.41
266
1,673.45
404.48
1,268.97
137,411.45
267
1,673.45
400.78
1,272.67
136,138.78
268
1,673.45
397.07
1,276.38
134,862.40
269
1,673.45
393.35
1,280.10
133,582.30
270
1,673.45
389.62
1,283.83
132,298.47
271
1,673.45
385.87
1,287.58
131,010.89
272
1,673.45
382.12
1,291.33
129,719.55
273
1,673.45
378.35
1,295.10
128,424.45
274
1,673.45
374.57
1,298.88
127,125.57
275
1,673.45
370.78
1,302.67
125,822.91
276
1,673.45
366.98
1,306.47
124,516.44
277
1,673.45
363.17
1,310.28
123,206.16
278
1,673.45
359.35
1,314.10
121,892.06
279
1,673.45
355.52
1,317.93
120,574.13
280
1,673.45
351.67
1,321.78
119,252.36
281
1,673.45
347.82
1,325.63
117,926.73
282
1,673.45
343.95
1,329.50
116,597.23
283
1,673.45
340.08
1,333.37
115,263.85
284
1,673.45
336.19
1,337.26
113,926.59
285
1,673.45
332.29
1,341.16
112,585.43
286
1,673.45
328.37
1,345.08
111,240.35
287
1,673.45
324.45
1,349.00
109,891.35
288
1,673.45
320.52
1,352.93
108,538.42
289
1,673.45
316.57
1,356.88
107,181.54
290
1,673.45
312.61
1,360.84
105,820.70
291
1,673.45
308.64
1,364.81
104,455.90
292
1,673.45
304.66
1,368.79
103,087.11
293
1,673.45
300.67
1,372.78
101,714.33
294
1,673.45
296.67
1,376.78
100,337.55
295
1,673.45
292.65
1,380.80
98,956.75
296
1,673.45
288.62
1,384.83
97,571.92
297
1,673.45
284.58
1,388.87
96,183.06
298
1,673.45
280.53
1,392.92
94,790.14
299
1,673.45
276.47
1,396.98
93,393.16
300
1,673.45
272.40
1,401.05
91,992.11
301
1,673.45
268.31
1,405.14
90,586.97
302
1,673.45
264.21
1,409.24
89,177.73
303
1,673.45
260.10
1,413.35
87,764.38
304
1,673.45
255.98
1,417.47
86,346.91
305
1,673.45
251.85
1,421.60
84,925.31
306
1,673.45
247.70
1,425.75
83,499.55
307
1,673.45
243.54
1,429.91
82,069.65
308
1,673.45
239.37
1,434.08
80,635.57
309
1,673.45
235.19
1,438.26
79,197.30
310
1,673.45
230.99
1,442.46
77,754.84
311
1,673.45
226.78
1,446.67
76,308.18
312
1,673.45
222.57
1,450.88
74,857.29
313
1,673.45
218.33
1,455.12
73,402.18
314
1,673.45
214.09
1,459.36
71,942.82
315
1,673.45
209.83
1,463.62
70,479.20
316
1,673.45
205.56
1,467.89
69,011.32
317
1,673.45
201.28
1,472.17
67,539.15
318
1,673.45
196.99
1,476.46
66,062.69
319
1,673.45
192.68
1,480.77
64,581.92
320
1,673.45
188.36
1,485.09
63,096.83
321
1,673.45
184.03
1,489.42
61,607.42
322
1,673.45
179.69
1,493.76
60,113.66
323
1,673.45
175.33
1,498.12
58,615.54
324
1,673.45
170.96
1,502.49
57,113.05
325
1,673.45
166.58
1,506.87
55,606.18
326
1,673.45
162.18
1,511.27
54,094.91
327
1,673.45
157.78
1,515.67
52,579.24
328
1,673.45
153.36
1,520.09
51,059.15
329
1,673.45
148.92
1,524.53
49,534.62
330
1,673.45
144.48
1,528.97
48,005.64
331
1,673.45
140.02
1,533.43
46,472.21
332
1,673.45
135.54
1,537.91
44,934.31
333
1,673.45
131.06
1,542.39
43,391.91
334
1,673.45
126.56
1,546.89
41,845.02
335
1,673.45
122.05
1,551.40
40,293.62
336
1,673.45
117.52
1,555.93
38,737.69
337
1,673.45
112.98
1,560.47
37,177.23
338
1,673.45
108.43
1,565.02
35,612.21
339
1,673.45
103.87
1,569.58
34,042.63
340
1,673.45
99.29
1,574.16
32,468.47
341
1,673.45
94.70
1,578.75
30,889.72
342
1,673.45
90.10
1,583.35
29,306.37
343
1,673.45
85.48
1,587.97
27,718.39
344
1,673.45
80.85
1,592.60
26,125.79
345
1,673.45
76.20
1,597.25
24,528.54
346
1,673.45
71.54
1,601.91
22,926.63
347
1,673.45
66.87
1,606.58
21,320.05
348
1,673.45
62.18
1,611.27
19,708.78
349
1,673.45
57.48
1,615.97
18,092.82
350
1,673.45
52.77
1,620.68
16,472.14
351
1,673.45
48.04
1,625.41
14,846.73
352
1,673.45
43.30
1,630.15
13,216.59
353
1,673.45
38.55
1,634.90
11,581.68
354
1,673.45
33.78
1,639.67
9,942.01
355
1,673.45
29.00
1,644.45
8,297.56
356
1,673.45
24.20
1,649.25
6,648.31
357
1,673.45
19.39
1,654.06
4,994.25
358
1,673.45
14.57
1,658.88
3,335.37
359
1,673.45
9.73
1,663.72
1,671.65
360
1,676.52
4.88
1,671.65
0.00
Totals
602,445.07
229,775.07
372,670.00

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