Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,674.13  
 

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
1,674.13
1,087.39
586.74
372,234.26
2
1,674.13
1,085.68
588.45
371,645.82
3
1,674.13
1,083.97
590.16
371,055.65
4
1,674.13
1,082.25
591.88
370,463.77
5
1,674.13
1,080.52
593.61
369,870.16
6
1,674.13
1,078.79
595.34
369,274.82
7
1,674.13
1,077.05
597.08
368,677.74
8
1,674.13
1,075.31
598.82
368,078.92
9
1,674.13
1,073.56
600.57
367,478.35
10
1,674.13
1,071.81
602.32
366,876.03
11
1,674.13
1,070.06
604.07
366,271.96
12
1,674.13
1,068.29
605.84
365,666.12
13
1,674.13
1,066.53
607.60
365,058.52
14
1,674.13
1,064.75
609.38
364,449.14
15
1,674.13
1,062.98
611.15
363,837.99
16
1,674.13
1,061.19
612.94
363,225.05
17
1,674.13
1,059.41
614.72
362,610.33
18
1,674.13
1,057.61
616.52
361,993.81
19
1,674.13
1,055.82
618.31
361,375.50
20
1,674.13
1,054.01
620.12
360,755.38
21
1,674.13
1,052.20
621.93
360,133.45
22
1,674.13
1,050.39
623.74
359,509.71
23
1,674.13
1,048.57
625.56
358,884.15
24
1,674.13
1,046.75
627.38
358,256.77
25
1,674.13
1,044.92
629.21
357,627.55
26
1,674.13
1,043.08
631.05
356,996.50
27
1,674.13
1,041.24
632.89
356,363.61
28
1,674.13
1,039.39
634.74
355,728.88
29
1,674.13
1,037.54
636.59
355,092.29
30
1,674.13
1,035.69
638.44
354,453.85
31
1,674.13
1,033.82
640.31
353,813.54
32
1,674.13
1,031.96
642.17
353,171.37
33
1,674.13
1,030.08
644.05
352,527.32
34
1,674.13
1,028.20
645.93
351,881.39
35
1,674.13
1,026.32
647.81
351,233.59
36
1,674.13
1,024.43
649.70
350,583.89
37
1,674.13
1,022.54
651.59
349,932.29
38
1,674.13
1,020.64
653.49
349,278.80
39
1,674.13
1,018.73
655.40
348,623.40
40
1,674.13
1,016.82
657.31
347,966.09
41
1,674.13
1,014.90
659.23
347,306.86
42
1,674.13
1,012.98
661.15
346,645.71
43
1,674.13
1,011.05
663.08
345,982.63
44
1,674.13
1,009.12
665.01
345,317.61
45
1,674.13
1,007.18
666.95
344,650.66
46
1,674.13
1,005.23
668.90
343,981.76
47
1,674.13
1,003.28
670.85
343,310.91
48
1,674.13
1,001.32
672.81
342,638.10
49
1,674.13
999.36
674.77
341,963.33
50
1,674.13
997.39
676.74
341,286.60
51
1,674.13
995.42
678.71
340,607.89
52
1,674.13
993.44
680.69
339,927.20
53
1,674.13
991.45
682.68
339,244.52
54
1,674.13
989.46
684.67
338,559.85
55
1,674.13
987.47
686.66
337,873.19
56
1,674.13
985.46
688.67
337,184.52
57
1,674.13
983.45
690.68
336,493.85
58
1,674.13
981.44
692.69
335,801.16
59
1,674.13
979.42
694.71
335,106.45
60
1,674.13
977.39
696.74
334,409.71
61
1,674.13
975.36
698.77
333,710.94
62
1,674.13
973.32
700.81
333,010.14
63
1,674.13
971.28
702.85
332,307.29
64
1,674.13
969.23
704.90
331,602.39
65
1,674.13
967.17
706.96
330,895.43
66
1,674.13
965.11
709.02
330,186.41
67
1,674.13
963.04
711.09
329,475.33
68
1,674.13
960.97
713.16
328,762.17
69
1,674.13
958.89
715.24
328,046.93
70
1,674.13
956.80
717.33
327,329.60
71
1,674.13
954.71
719.42
326,610.18
72
1,674.13
952.61
721.52
325,888.66
73
1,674.13
950.51
723.62
325,165.04
74
1,674.13
948.40
725.73
324,439.31
75
1,674.13
946.28
727.85
323,711.46
76
1,674.13
944.16
729.97
322,981.49
77
1,674.13
942.03
732.10
322,249.39
78
1,674.13
939.89
734.24
321,515.15
79
1,674.13
937.75
736.38
320,778.78
80
1,674.13
935.60
738.53
320,040.25
81
1,674.13
933.45
740.68
319,299.57
82
1,674.13
931.29
742.84
318,556.73
83
1,674.13
929.12
745.01
317,811.73
84
1,674.13
926.95
747.18
317,064.55
85
1,674.13
924.77
749.36
316,315.19
86
1,674.13
922.59
751.54
315,563.64
87
1,674.13
920.39
753.74
314,809.91
88
1,674.13
918.20
755.93
314,053.97
89
1,674.13
915.99
758.14
313,295.83
90
1,674.13
913.78
760.35
312,535.48
91
1,674.13
911.56
762.57
311,772.92
92
1,674.13
909.34
764.79
311,008.12
93
1,674.13
907.11
767.02
310,241.10
94
1,674.13
904.87
769.26
309,471.84
95
1,674.13
902.63
771.50
308,700.34
96
1,674.13
900.38
773.75
307,926.58
97
1,674.13
898.12
776.01
307,150.57
98
1,674.13
895.86
778.27
306,372.30
99
1,674.13
893.59
780.54
305,591.75
100
1,674.13
891.31
782.82
304,808.93
101
1,674.13
889.03
785.10
304,023.83
102
1,674.13
886.74
787.39
303,236.43
103
1,674.13
884.44
789.69
302,446.74
104
1,674.13
882.14
791.99
301,654.75
105
1,674.13
879.83
794.30
300,860.45
106
1,674.13
877.51
796.62
300,063.83
107
1,674.13
875.19
798.94
299,264.88
108
1,674.13
872.86
801.27
298,463.61
109
1,674.13
870.52
803.61
297,660.00
110
1,674.13
868.17
805.96
296,854.04
111
1,674.13
865.82
808.31
296,045.74
112
1,674.13
863.47
810.66
295,235.07
113
1,674.13
861.10
813.03
294,422.05
114
1,674.13
858.73
815.40
293,606.65
115
1,674.13
856.35
817.78
292,788.87
116
1,674.13
853.97
820.16
291,968.71
117
1,674.13
851.58
822.55
291,146.15
118
1,674.13
849.18
824.95
290,321.20
119
1,674.13
846.77
827.36
289,493.84
120
1,674.13
844.36
829.77
288,664.07
121
1,674.13
841.94
832.19
287,831.87
122
1,674.13
839.51
834.62
286,997.25
123
1,674.13
837.08
837.05
286,160.20
124
1,674.13
834.63
839.50
285,320.70
125
1,674.13
832.19
841.94
284,478.76
126
1,674.13
829.73
844.40
283,634.36
127
1,674.13
827.27
846.86
282,787.49
128
1,674.13
824.80
849.33
281,938.16
129
1,674.13
822.32
851.81
281,086.35
130
1,674.13
819.84
854.29
280,232.06
131
1,674.13
817.34
856.79
279,375.27
132
1,674.13
814.84
859.29
278,515.98
133
1,674.13
812.34
861.79
277,654.19
134
1,674.13
809.82
864.31
276,789.89
135
1,674.13
807.30
866.83
275,923.06
136
1,674.13
804.78
869.35
275,053.71
137
1,674.13
802.24
871.89
274,181.82
138
1,674.13
799.70
874.43
273,307.38
139
1,674.13
797.15
876.98
272,430.40
140
1,674.13
794.59
879.54
271,550.86
141
1,674.13
792.02
882.11
270,668.75
142
1,674.13
789.45
884.68
269,784.07
143
1,674.13
786.87
887.26
268,896.81
144
1,674.13
784.28
889.85
268,006.96
145
1,674.13
781.69
892.44
267,114.52
146
1,674.13
779.08
895.05
266,219.48
147
1,674.13
776.47
897.66
265,321.82
148
1,674.13
773.86
900.27
264,421.54
149
1,674.13
771.23
902.90
263,518.64
150
1,674.13
768.60
905.53
262,613.11
151
1,674.13
765.95
908.18
261,704.93
152
1,674.13
763.31
910.82
260,794.11
153
1,674.13
760.65
913.48
259,880.63
154
1,674.13
757.99
916.14
258,964.49
155
1,674.13
755.31
918.82
258,045.67
156
1,674.13
752.63
921.50
257,124.17
157
1,674.13
749.95
924.18
256,199.99
158
1,674.13
747.25
926.88
255,273.11
159
1,674.13
744.55
929.58
254,343.52
160
1,674.13
741.84
932.29
253,411.23
161
1,674.13
739.12
935.01
252,476.22
162
1,674.13
736.39
937.74
251,538.47
163
1,674.13
733.65
940.48
250,598.00
164
1,674.13
730.91
943.22
249,654.78
165
1,674.13
728.16
945.97
248,708.81
166
1,674.13
725.40
948.73
247,760.08
167
1,674.13
722.63
951.50
246,808.58
168
1,674.13
719.86
954.27
245,854.31
169
1,674.13
717.08
957.05
244,897.26
170
1,674.13
714.28
959.85
243,937.41
171
1,674.13
711.48
962.65
242,974.76
172
1,674.13
708.68
965.45
242,009.31
173
1,674.13
705.86
968.27
241,041.04
174
1,674.13
703.04
971.09
240,069.95
175
1,674.13
700.20
973.93
239,096.02
176
1,674.13
697.36
976.77
238,119.25
177
1,674.13
694.51
979.62
237,139.64
178
1,674.13
691.66
982.47
236,157.17
179
1,674.13
688.79
985.34
235,171.83
180
1,674.13
685.92
988.21
234,183.62
181
1,674.13
683.04
991.09
233,192.52
182
1,674.13
680.14
993.99
232,198.54
183
1,674.13
677.25
996.88
231,201.65
184
1,674.13
674.34
999.79
230,201.86
185
1,674.13
671.42
1,002.71
229,199.15
186
1,674.13
668.50
1,005.63
228,193.52
187
1,674.13
665.56
1,008.57
227,184.95
188
1,674.13
662.62
1,011.51
226,173.45
189
1,674.13
659.67
1,014.46
225,158.99
190
1,674.13
656.71
1,017.42
224,141.57
191
1,674.13
653.75
1,020.38
223,121.19
192
1,674.13
650.77
1,023.36
222,097.83
193
1,674.13
647.79
1,026.34
221,071.49
194
1,674.13
644.79
1,029.34
220,042.15
195
1,674.13
641.79
1,032.34
219,009.81
196
1,674.13
638.78
1,035.35
217,974.46
197
1,674.13
635.76
1,038.37
216,936.08
198
1,674.13
632.73
1,041.40
215,894.68
199
1,674.13
629.69
1,044.44
214,850.25
200
1,674.13
626.65
1,047.48
213,802.76
201
1,674.13
623.59
1,050.54
212,752.23
202
1,674.13
620.53
1,053.60
211,698.62
203
1,674.13
617.45
1,056.68
210,641.95
204
1,674.13
614.37
1,059.76
209,582.19
205
1,674.13
611.28
1,062.85
208,519.34
206
1,674.13
608.18
1,065.95
207,453.39
207
1,674.13
605.07
1,069.06
206,384.33
208
1,674.13
601.95
1,072.18
205,312.16
209
1,674.13
598.83
1,075.30
204,236.86
210
1,674.13
595.69
1,078.44
203,158.42
211
1,674.13
592.55
1,081.58
202,076.83
212
1,674.13
589.39
1,084.74
200,992.09
213
1,674.13
586.23
1,087.90
199,904.19
214
1,674.13
583.05
1,091.08
198,813.11
215
1,674.13
579.87
1,094.26
197,718.86
216
1,674.13
576.68
1,097.45
196,621.41
217
1,674.13
573.48
1,100.65
195,520.75
218
1,674.13
570.27
1,103.86
194,416.89
219
1,674.13
567.05
1,107.08
193,309.81
220
1,674.13
563.82
1,110.31
192,199.50
221
1,674.13
560.58
1,113.55
191,085.95
222
1,674.13
557.33
1,116.80
189,969.16
223
1,674.13
554.08
1,120.05
188,849.11
224
1,674.13
550.81
1,123.32
187,725.79
225
1,674.13
547.53
1,126.60
186,599.19
226
1,674.13
544.25
1,129.88
185,469.31
227
1,674.13
540.95
1,133.18
184,336.13
228
1,674.13
537.65
1,136.48
183,199.65
229
1,674.13
534.33
1,139.80
182,059.85
230
1,674.13
531.01
1,143.12
180,916.73
231
1,674.13
527.67
1,146.46
179,770.27
232
1,674.13
524.33
1,149.80
178,620.47
233
1,674.13
520.98
1,153.15
177,467.32
234
1,674.13
517.61
1,156.52
176,310.80
235
1,674.13
514.24
1,159.89
175,150.91
236
1,674.13
510.86
1,163.27
173,987.64
237
1,674.13
507.46
1,166.67
172,820.97
238
1,674.13
504.06
1,170.07
171,650.90
239
1,674.13
500.65
1,173.48
170,477.42
240
1,674.13
497.23
1,176.90
169,300.51
241
1,674.13
493.79
1,180.34
168,120.18
242
1,674.13
490.35
1,183.78
166,936.40
243
1,674.13
486.90
1,187.23
165,749.17
244
1,674.13
483.44
1,190.69
164,558.47
245
1,674.13
479.96
1,194.17
163,364.30
246
1,674.13
476.48
1,197.65
162,166.65
247
1,674.13
472.99
1,201.14
160,965.51
248
1,674.13
469.48
1,204.65
159,760.86
249
1,674.13
465.97
1,208.16
158,552.70
250
1,674.13
462.45
1,211.68
157,341.02
251
1,674.13
458.91
1,215.22
156,125.80
252
1,674.13
455.37
1,218.76
154,907.03
253
1,674.13
451.81
1,222.32
153,684.72
254
1,674.13
448.25
1,225.88
152,458.83
255
1,674.13
444.67
1,229.46
151,229.38
256
1,674.13
441.09
1,233.04
149,996.33
257
1,674.13
437.49
1,236.64
148,759.69
258
1,674.13
433.88
1,240.25
147,519.44
259
1,674.13
430.27
1,243.86
146,275.58
260
1,674.13
426.64
1,247.49
145,028.08
261
1,674.13
423.00
1,251.13
143,776.95
262
1,674.13
419.35
1,254.78
142,522.17
263
1,674.13
415.69
1,258.44
141,263.73
264
1,674.13
412.02
1,262.11
140,001.62
265
1,674.13
408.34
1,265.79
138,735.83
266
1,674.13
404.65
1,269.48
137,466.35
267
1,674.13
400.94
1,273.19
136,193.16
268
1,674.13
397.23
1,276.90
134,916.26
269
1,674.13
393.51
1,280.62
133,635.64
270
1,674.13
389.77
1,284.36
132,351.28
271
1,674.13
386.02
1,288.11
131,063.17
272
1,674.13
382.27
1,291.86
129,771.31
273
1,674.13
378.50
1,295.63
128,475.68
274
1,674.13
374.72
1,299.41
127,176.27
275
1,674.13
370.93
1,303.20
125,873.07
276
1,674.13
367.13
1,307.00
124,566.07
277
1,674.13
363.32
1,310.81
123,255.26
278
1,674.13
359.49
1,314.64
121,940.62
279
1,674.13
355.66
1,318.47
120,622.15
280
1,674.13
351.81
1,322.32
119,299.84
281
1,674.13
347.96
1,326.17
117,973.66
282
1,674.13
344.09
1,330.04
116,643.62
283
1,674.13
340.21
1,333.92
115,309.70
284
1,674.13
336.32
1,337.81
113,971.89
285
1,674.13
332.42
1,341.71
112,630.18
286
1,674.13
328.50
1,345.63
111,284.56
287
1,674.13
324.58
1,349.55
109,935.01
288
1,674.13
320.64
1,353.49
108,581.52
289
1,674.13
316.70
1,357.43
107,224.09
290
1,674.13
312.74
1,361.39
105,862.69
291
1,674.13
308.77
1,365.36
104,497.33
292
1,674.13
304.78
1,369.35
103,127.98
293
1,674.13
300.79
1,373.34
101,754.64
294
1,674.13
296.78
1,377.35
100,377.30
295
1,674.13
292.77
1,381.36
98,995.94
296
1,674.13
288.74
1,385.39
97,610.54
297
1,674.13
284.70
1,389.43
96,221.11
298
1,674.13
280.64
1,393.49
94,827.63
299
1,674.13
276.58
1,397.55
93,430.08
300
1,674.13
272.50
1,401.63
92,028.45
301
1,674.13
268.42
1,405.71
90,622.74
302
1,674.13
264.32
1,409.81
89,212.92
303
1,674.13
260.20
1,413.93
87,799.00
304
1,674.13
256.08
1,418.05
86,380.95
305
1,674.13
251.94
1,422.19
84,958.76
306
1,674.13
247.80
1,426.33
83,532.43
307
1,674.13
243.64
1,430.49
82,101.94
308
1,674.13
239.46
1,434.67
80,667.27
309
1,674.13
235.28
1,438.85
79,228.42
310
1,674.13
231.08
1,443.05
77,785.37
311
1,674.13
226.87
1,447.26
76,338.12
312
1,674.13
222.65
1,451.48
74,886.64
313
1,674.13
218.42
1,455.71
73,430.93
314
1,674.13
214.17
1,459.96
71,970.97
315
1,674.13
209.92
1,464.21
70,506.76
316
1,674.13
205.64
1,468.49
69,038.27
317
1,674.13
201.36
1,472.77
67,565.50
318
1,674.13
197.07
1,477.06
66,088.44
319
1,674.13
192.76
1,481.37
64,607.07
320
1,674.13
188.44
1,485.69
63,121.37
321
1,674.13
184.10
1,490.03
61,631.35
322
1,674.13
179.76
1,494.37
60,136.98
323
1,674.13
175.40
1,498.73
58,638.25
324
1,674.13
171.03
1,503.10
57,135.14
325
1,674.13
166.64
1,507.49
55,627.66
326
1,674.13
162.25
1,511.88
54,115.78
327
1,674.13
157.84
1,516.29
52,599.48
328
1,674.13
153.42
1,520.71
51,078.77
329
1,674.13
148.98
1,525.15
49,553.62
330
1,674.13
144.53
1,529.60
48,024.02
331
1,674.13
140.07
1,534.06
46,489.96
332
1,674.13
135.60
1,538.53
44,951.43
333
1,674.13
131.11
1,543.02
43,408.40
334
1,674.13
126.61
1,547.52
41,860.88
335
1,674.13
122.09
1,552.04
40,308.85
336
1,674.13
117.57
1,556.56
38,752.28
337
1,674.13
113.03
1,561.10
37,191.18
338
1,674.13
108.47
1,565.66
35,625.52
339
1,674.13
103.91
1,570.22
34,055.30
340
1,674.13
99.33
1,574.80
32,480.50
341
1,674.13
94.73
1,579.40
30,901.11
342
1,674.13
90.13
1,584.00
29,317.10
343
1,674.13
85.51
1,588.62
27,728.48
344
1,674.13
80.87
1,593.26
26,135.23
345
1,674.13
76.23
1,597.90
24,537.32
346
1,674.13
71.57
1,602.56
22,934.76
347
1,674.13
66.89
1,607.24
21,327.52
348
1,674.13
62.21
1,611.92
19,715.60
349
1,674.13
57.50
1,616.63
18,098.97
350
1,674.13
52.79
1,621.34
16,477.63
351
1,674.13
48.06
1,626.07
14,851.56
352
1,674.13
43.32
1,630.81
13,220.75
353
1,674.13
38.56
1,635.57
11,585.18
354
1,674.13
33.79
1,640.34
9,944.84
355
1,674.13
29.01
1,645.12
8,299.72
356
1,674.13
24.21
1,649.92
6,649.79
357
1,674.13
19.40
1,654.73
4,995.06
358
1,674.13
14.57
1,659.56
3,335.50
359
1,674.13
9.73
1,664.40
1,671.10
360
1,675.97
4.87
1,671.10
0.00
Totals
602,688.64
229,867.64
372,821.00

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