Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,674.98  
 

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
1,674.98
1,087.94
587.04
372,421.96
2
1,674.98
1,086.23
588.75
371,833.21
3
1,674.98
1,084.51
590.47
371,242.75
4
1,674.98
1,082.79
592.19
370,650.56
5
1,674.98
1,081.06
593.92
370,056.64
6
1,674.98
1,079.33
595.65
369,460.99
7
1,674.98
1,077.59
597.39
368,863.61
8
1,674.98
1,075.85
599.13
368,264.48
9
1,674.98
1,074.10
600.88
367,663.61
10
1,674.98
1,072.35
602.63
367,060.98
11
1,674.98
1,070.59
604.39
366,456.59
12
1,674.98
1,068.83
606.15
365,850.44
13
1,674.98
1,067.06
607.92
365,242.53
14
1,674.98
1,065.29
609.69
364,632.84
15
1,674.98
1,063.51
611.47
364,021.37
16
1,674.98
1,061.73
613.25
363,408.12
17
1,674.98
1,059.94
615.04
362,793.08
18
1,674.98
1,058.15
616.83
362,176.25
19
1,674.98
1,056.35
618.63
361,557.61
20
1,674.98
1,054.54
620.44
360,937.18
21
1,674.98
1,052.73
622.25
360,314.93
22
1,674.98
1,050.92
624.06
359,690.87
23
1,674.98
1,049.10
625.88
359,064.99
24
1,674.98
1,047.27
627.71
358,437.28
25
1,674.98
1,045.44
629.54
357,807.74
26
1,674.98
1,043.61
631.37
357,176.37
27
1,674.98
1,041.76
633.22
356,543.15
28
1,674.98
1,039.92
635.06
355,908.09
29
1,674.98
1,038.07
636.91
355,271.18
30
1,674.98
1,036.21
638.77
354,632.40
31
1,674.98
1,034.34
640.64
353,991.77
32
1,674.98
1,032.48
642.50
353,349.26
33
1,674.98
1,030.60
644.38
352,704.89
34
1,674.98
1,028.72
646.26
352,058.63
35
1,674.98
1,026.84
648.14
351,410.49
36
1,674.98
1,024.95
650.03
350,760.45
37
1,674.98
1,023.05
651.93
350,108.53
38
1,674.98
1,021.15
653.83
349,454.69
39
1,674.98
1,019.24
655.74
348,798.96
40
1,674.98
1,017.33
657.65
348,141.31
41
1,674.98
1,015.41
659.57
347,481.74
42
1,674.98
1,013.49
661.49
346,820.25
43
1,674.98
1,011.56
663.42
346,156.83
44
1,674.98
1,009.62
665.36
345,491.47
45
1,674.98
1,007.68
667.30
344,824.18
46
1,674.98
1,005.74
669.24
344,154.93
47
1,674.98
1,003.79
671.19
343,483.74
48
1,674.98
1,001.83
673.15
342,810.59
49
1,674.98
999.86
675.12
342,135.47
50
1,674.98
997.90
677.08
341,458.38
51
1,674.98
995.92
679.06
340,779.32
52
1,674.98
993.94
681.04
340,098.28
53
1,674.98
991.95
683.03
339,415.26
54
1,674.98
989.96
685.02
338,730.24
55
1,674.98
987.96
687.02
338,043.22
56
1,674.98
985.96
689.02
337,354.20
57
1,674.98
983.95
691.03
336,663.17
58
1,674.98
981.93
693.05
335,970.13
59
1,674.98
979.91
695.07
335,275.06
60
1,674.98
977.89
697.09
334,577.96
61
1,674.98
975.85
699.13
333,878.84
62
1,674.98
973.81
701.17
333,177.67
63
1,674.98
971.77
703.21
332,474.46
64
1,674.98
969.72
705.26
331,769.20
65
1,674.98
967.66
707.32
331,061.88
66
1,674.98
965.60
709.38
330,352.49
67
1,674.98
963.53
711.45
329,641.04
68
1,674.98
961.45
713.53
328,927.51
69
1,674.98
959.37
715.61
328,211.91
70
1,674.98
957.28
717.70
327,494.21
71
1,674.98
955.19
719.79
326,774.42
72
1,674.98
953.09
721.89
326,052.53
73
1,674.98
950.99
723.99
325,328.54
74
1,674.98
948.87
726.11
324,602.44
75
1,674.98
946.76
728.22
323,874.21
76
1,674.98
944.63
730.35
323,143.87
77
1,674.98
942.50
732.48
322,411.39
78
1,674.98
940.37
734.61
321,676.77
79
1,674.98
938.22
736.76
320,940.02
80
1,674.98
936.08
738.90
320,201.11
81
1,674.98
933.92
741.06
319,460.05
82
1,674.98
931.76
743.22
318,716.83
83
1,674.98
929.59
745.39
317,971.44
84
1,674.98
927.42
747.56
317,223.88
85
1,674.98
925.24
749.74
316,474.14
86
1,674.98
923.05
751.93
315,722.21
87
1,674.98
920.86
754.12
314,968.08
88
1,674.98
918.66
756.32
314,211.76
89
1,674.98
916.45
758.53
313,453.23
90
1,674.98
914.24
760.74
312,692.49
91
1,674.98
912.02
762.96
311,929.53
92
1,674.98
909.79
765.19
311,164.34
93
1,674.98
907.56
767.42
310,396.93
94
1,674.98
905.32
769.66
309,627.27
95
1,674.98
903.08
771.90
308,855.37
96
1,674.98
900.83
774.15
308,081.22
97
1,674.98
898.57
776.41
307,304.81
98
1,674.98
896.31
778.67
306,526.13
99
1,674.98
894.03
780.95
305,745.19
100
1,674.98
891.76
783.22
304,961.96
101
1,674.98
889.47
785.51
304,176.46
102
1,674.98
887.18
787.80
303,388.66
103
1,674.98
884.88
790.10
302,598.56
104
1,674.98
882.58
792.40
301,806.16
105
1,674.98
880.27
794.71
301,011.45
106
1,674.98
877.95
797.03
300,214.42
107
1,674.98
875.63
799.35
299,415.06
108
1,674.98
873.29
801.69
298,613.38
109
1,674.98
870.96
804.02
297,809.35
110
1,674.98
868.61
806.37
297,002.98
111
1,674.98
866.26
808.72
296,194.26
112
1,674.98
863.90
811.08
295,383.18
113
1,674.98
861.53
813.45
294,569.74
114
1,674.98
859.16
815.82
293,753.92
115
1,674.98
856.78
818.20
292,935.72
116
1,674.98
854.40
820.58
292,115.14
117
1,674.98
852.00
822.98
291,292.16
118
1,674.98
849.60
825.38
290,466.78
119
1,674.98
847.19
827.79
289,639.00
120
1,674.98
844.78
830.20
288,808.80
121
1,674.98
842.36
832.62
287,976.18
122
1,674.98
839.93
835.05
287,141.13
123
1,674.98
837.49
837.49
286,303.64
124
1,674.98
835.05
839.93
285,463.71
125
1,674.98
832.60
842.38
284,621.34
126
1,674.98
830.15
844.83
283,776.50
127
1,674.98
827.68
847.30
282,929.20
128
1,674.98
825.21
849.77
282,079.43
129
1,674.98
822.73
852.25
281,227.19
130
1,674.98
820.25
854.73
280,372.45
131
1,674.98
817.75
857.23
279,515.22
132
1,674.98
815.25
859.73
278,655.50
133
1,674.98
812.75
862.23
277,793.26
134
1,674.98
810.23
864.75
276,928.51
135
1,674.98
807.71
867.27
276,061.24
136
1,674.98
805.18
869.80
275,191.44
137
1,674.98
802.64
872.34
274,319.10
138
1,674.98
800.10
874.88
273,444.22
139
1,674.98
797.55
877.43
272,566.78
140
1,674.98
794.99
879.99
271,686.79
141
1,674.98
792.42
882.56
270,804.23
142
1,674.98
789.85
885.13
269,919.10
143
1,674.98
787.26
887.72
269,031.38
144
1,674.98
784.67
890.31
268,141.08
145
1,674.98
782.08
892.90
267,248.17
146
1,674.98
779.47
895.51
266,352.67
147
1,674.98
776.86
898.12
265,454.55
148
1,674.98
774.24
900.74
264,553.81
149
1,674.98
771.62
903.36
263,650.45
150
1,674.98
768.98
906.00
262,744.45
151
1,674.98
766.34
908.64
261,835.81
152
1,674.98
763.69
911.29
260,924.51
153
1,674.98
761.03
913.95
260,010.56
154
1,674.98
758.36
916.62
259,093.95
155
1,674.98
755.69
919.29
258,174.66
156
1,674.98
753.01
921.97
257,252.69
157
1,674.98
750.32
924.66
256,328.03
158
1,674.98
747.62
927.36
255,400.67
159
1,674.98
744.92
930.06
254,470.61
160
1,674.98
742.21
932.77
253,537.84
161
1,674.98
739.49
935.49
252,602.34
162
1,674.98
736.76
938.22
251,664.12
163
1,674.98
734.02
940.96
250,723.16
164
1,674.98
731.28
943.70
249,779.45
165
1,674.98
728.52
946.46
248,833.00
166
1,674.98
725.76
949.22
247,883.78
167
1,674.98
722.99
951.99
246,931.79
168
1,674.98
720.22
954.76
245,977.03
169
1,674.98
717.43
957.55
245,019.49
170
1,674.98
714.64
960.34
244,059.15
171
1,674.98
711.84
963.14
243,096.00
172
1,674.98
709.03
965.95
242,130.05
173
1,674.98
706.21
968.77
241,161.29
174
1,674.98
703.39
971.59
240,189.69
175
1,674.98
700.55
974.43
239,215.27
176
1,674.98
697.71
977.27
238,238.00
177
1,674.98
694.86
980.12
237,257.88
178
1,674.98
692.00
982.98
236,274.90
179
1,674.98
689.14
985.84
235,289.06
180
1,674.98
686.26
988.72
234,300.34
181
1,674.98
683.38
991.60
233,308.73
182
1,674.98
680.48
994.50
232,314.24
183
1,674.98
677.58
997.40
231,316.84
184
1,674.98
674.67
1,000.31
230,316.53
185
1,674.98
671.76
1,003.22
229,313.31
186
1,674.98
668.83
1,006.15
228,307.16
187
1,674.98
665.90
1,009.08
227,298.08
188
1,674.98
662.95
1,012.03
226,286.05
189
1,674.98
660.00
1,014.98
225,271.07
190
1,674.98
657.04
1,017.94
224,253.13
191
1,674.98
654.07
1,020.91
223,232.22
192
1,674.98
651.09
1,023.89
222,208.34
193
1,674.98
648.11
1,026.87
221,181.46
194
1,674.98
645.11
1,029.87
220,151.60
195
1,674.98
642.11
1,032.87
219,118.73
196
1,674.98
639.10
1,035.88
218,082.84
197
1,674.98
636.07
1,038.91
217,043.94
198
1,674.98
633.04
1,041.94
216,002.00
199
1,674.98
630.01
1,044.97
214,957.03
200
1,674.98
626.96
1,048.02
213,909.01
201
1,674.98
623.90
1,051.08
212,857.93
202
1,674.98
620.84
1,054.14
211,803.78
203
1,674.98
617.76
1,057.22
210,746.56
204
1,674.98
614.68
1,060.30
209,686.26
205
1,674.98
611.58
1,063.40
208,622.87
206
1,674.98
608.48
1,066.50
207,556.37
207
1,674.98
605.37
1,069.61
206,486.76
208
1,674.98
602.25
1,072.73
205,414.03
209
1,674.98
599.12
1,075.86
204,338.18
210
1,674.98
595.99
1,078.99
203,259.19
211
1,674.98
592.84
1,082.14
202,177.04
212
1,674.98
589.68
1,085.30
201,091.75
213
1,674.98
586.52
1,088.46
200,003.29
214
1,674.98
583.34
1,091.64
198,911.65
215
1,674.98
580.16
1,094.82
197,816.83
216
1,674.98
576.97
1,098.01
196,718.81
217
1,674.98
573.76
1,101.22
195,617.60
218
1,674.98
570.55
1,104.43
194,513.17
219
1,674.98
567.33
1,107.65
193,405.52
220
1,674.98
564.10
1,110.88
192,294.64
221
1,674.98
560.86
1,114.12
191,180.52
222
1,674.98
557.61
1,117.37
190,063.15
223
1,674.98
554.35
1,120.63
188,942.52
224
1,674.98
551.08
1,123.90
187,818.62
225
1,674.98
547.80
1,127.18
186,691.44
226
1,674.98
544.52
1,130.46
185,560.98
227
1,674.98
541.22
1,133.76
184,427.22
228
1,674.98
537.91
1,137.07
183,290.15
229
1,674.98
534.60
1,140.38
182,149.77
230
1,674.98
531.27
1,143.71
181,006.06
231
1,674.98
527.93
1,147.05
179,859.01
232
1,674.98
524.59
1,150.39
178,708.62
233
1,674.98
521.23
1,153.75
177,554.88
234
1,674.98
517.87
1,157.11
176,397.76
235
1,674.98
514.49
1,160.49
175,237.28
236
1,674.98
511.11
1,163.87
174,073.41
237
1,674.98
507.71
1,167.27
172,906.14
238
1,674.98
504.31
1,170.67
171,735.47
239
1,674.98
500.90
1,174.08
170,561.39
240
1,674.98
497.47
1,177.51
169,383.88
241
1,674.98
494.04
1,180.94
168,202.93
242
1,674.98
490.59
1,184.39
167,018.54
243
1,674.98
487.14
1,187.84
165,830.70
244
1,674.98
483.67
1,191.31
164,639.39
245
1,674.98
480.20
1,194.78
163,444.61
246
1,674.98
476.71
1,198.27
162,246.35
247
1,674.98
473.22
1,201.76
161,044.58
248
1,674.98
469.71
1,205.27
159,839.32
249
1,674.98
466.20
1,208.78
158,630.54
250
1,674.98
462.67
1,212.31
157,418.23
251
1,674.98
459.14
1,215.84
156,202.38
252
1,674.98
455.59
1,219.39
154,983.00
253
1,674.98
452.03
1,222.95
153,760.05
254
1,674.98
448.47
1,226.51
152,533.54
255
1,674.98
444.89
1,230.09
151,303.45
256
1,674.98
441.30
1,233.68
150,069.77
257
1,674.98
437.70
1,237.28
148,832.49
258
1,674.98
434.09
1,240.89
147,591.61
259
1,674.98
430.48
1,244.50
146,347.10
260
1,674.98
426.85
1,248.13
145,098.97
261
1,674.98
423.21
1,251.77
143,847.19
262
1,674.98
419.55
1,255.43
142,591.77
263
1,674.98
415.89
1,259.09
141,332.68
264
1,674.98
412.22
1,262.76
140,069.92
265
1,674.98
408.54
1,266.44
138,803.48
266
1,674.98
404.84
1,270.14
137,533.34
267
1,674.98
401.14
1,273.84
136,259.50
268
1,674.98
397.42
1,277.56
134,981.94
269
1,674.98
393.70
1,281.28
133,700.66
270
1,674.98
389.96
1,285.02
132,415.64
271
1,674.98
386.21
1,288.77
131,126.87
272
1,674.98
382.45
1,292.53
129,834.35
273
1,674.98
378.68
1,296.30
128,538.05
274
1,674.98
374.90
1,300.08
127,237.97
275
1,674.98
371.11
1,303.87
125,934.10
276
1,674.98
367.31
1,307.67
124,626.43
277
1,674.98
363.49
1,311.49
123,314.94
278
1,674.98
359.67
1,315.31
121,999.63
279
1,674.98
355.83
1,319.15
120,680.48
280
1,674.98
351.98
1,323.00
119,357.49
281
1,674.98
348.13
1,326.85
118,030.64
282
1,674.98
344.26
1,330.72
116,699.91
283
1,674.98
340.37
1,334.61
115,365.31
284
1,674.98
336.48
1,338.50
114,026.81
285
1,674.98
332.58
1,342.40
112,684.41
286
1,674.98
328.66
1,346.32
111,338.09
287
1,674.98
324.74
1,350.24
109,987.85
288
1,674.98
320.80
1,354.18
108,633.66
289
1,674.98
316.85
1,358.13
107,275.53
290
1,674.98
312.89
1,362.09
105,913.44
291
1,674.98
308.91
1,366.07
104,547.37
292
1,674.98
304.93
1,370.05
103,177.32
293
1,674.98
300.93
1,374.05
101,803.28
294
1,674.98
296.93
1,378.05
100,425.22
295
1,674.98
292.91
1,382.07
99,043.15
296
1,674.98
288.88
1,386.10
97,657.05
297
1,674.98
284.83
1,390.15
96,266.90
298
1,674.98
280.78
1,394.20
94,872.70
299
1,674.98
276.71
1,398.27
93,474.43
300
1,674.98
272.63
1,402.35
92,072.08
301
1,674.98
268.54
1,406.44
90,665.65
302
1,674.98
264.44
1,410.54
89,255.11
303
1,674.98
260.33
1,414.65
87,840.46
304
1,674.98
256.20
1,418.78
86,421.68
305
1,674.98
252.06
1,422.92
84,998.76
306
1,674.98
247.91
1,427.07
83,571.69
307
1,674.98
243.75
1,431.23
82,140.46
308
1,674.98
239.58
1,435.40
80,705.06
309
1,674.98
235.39
1,439.59
79,265.47
310
1,674.98
231.19
1,443.79
77,821.68
311
1,674.98
226.98
1,448.00
76,373.68
312
1,674.98
222.76
1,452.22
74,921.46
313
1,674.98
218.52
1,456.46
73,465.00
314
1,674.98
214.27
1,460.71
72,004.29
315
1,674.98
210.01
1,464.97
70,539.32
316
1,674.98
205.74
1,469.24
69,070.08
317
1,674.98
201.45
1,473.53
67,596.56
318
1,674.98
197.16
1,477.82
66,118.73
319
1,674.98
192.85
1,482.13
64,636.60
320
1,674.98
188.52
1,486.46
63,150.14
321
1,674.98
184.19
1,490.79
61,659.35
322
1,674.98
179.84
1,495.14
60,164.21
323
1,674.98
175.48
1,499.50
58,664.71
324
1,674.98
171.11
1,503.87
57,160.84
325
1,674.98
166.72
1,508.26
55,652.58
326
1,674.98
162.32
1,512.66
54,139.92
327
1,674.98
157.91
1,517.07
52,622.84
328
1,674.98
153.48
1,521.50
51,101.35
329
1,674.98
149.05
1,525.93
49,575.41
330
1,674.98
144.59
1,530.39
48,045.03
331
1,674.98
140.13
1,534.85
46,510.18
332
1,674.98
135.65
1,539.33
44,970.85
333
1,674.98
131.16
1,543.82
43,427.04
334
1,674.98
126.66
1,548.32
41,878.72
335
1,674.98
122.15
1,552.83
40,325.89
336
1,674.98
117.62
1,557.36
38,768.52
337
1,674.98
113.07
1,561.91
37,206.62
338
1,674.98
108.52
1,566.46
35,640.16
339
1,674.98
103.95
1,571.03
34,069.13
340
1,674.98
99.37
1,575.61
32,493.52
341
1,674.98
94.77
1,580.21
30,913.31
342
1,674.98
90.16
1,584.82
29,328.49
343
1,674.98
85.54
1,589.44
27,739.05
344
1,674.98
80.91
1,594.07
26,144.98
345
1,674.98
76.26
1,598.72
24,546.26
346
1,674.98
71.59
1,603.39
22,942.87
347
1,674.98
66.92
1,608.06
21,334.81
348
1,674.98
62.23
1,612.75
19,722.05
349
1,674.98
57.52
1,617.46
18,104.60
350
1,674.98
52.81
1,622.17
16,482.42
351
1,674.98
48.07
1,626.91
14,855.51
352
1,674.98
43.33
1,631.65
13,223.86
353
1,674.98
38.57
1,636.41
11,587.45
354
1,674.98
33.80
1,641.18
9,946.27
355
1,674.98
29.01
1,645.97
8,300.30
356
1,674.98
24.21
1,650.77
6,649.53
357
1,674.98
19.39
1,655.59
4,993.94
358
1,674.98
14.57
1,660.41
3,333.53
359
1,674.98
9.72
1,665.26
1,668.27
360
1,673.14
4.87
1,668.27
0.00
Totals
602,990.96
229,981.96
373,009.00

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