Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,334.01  
 

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
1,334.01
544.57
789.44
372,627.56
2
1,334.01
543.42
790.59
371,836.96
3
1,334.01
542.26
791.75
371,045.21
4
1,334.01
541.11
792.90
370,252.31
5
1,334.01
539.95
794.06
369,458.25
6
1,334.01
538.79
795.22
368,663.04
7
1,334.01
537.63
796.38
367,866.66
8
1,334.01
536.47
797.54
367,069.12
9
1,334.01
535.31
798.70
366,270.42
10
1,334.01
534.14
799.87
365,470.56
11
1,334.01
532.98
801.03
364,669.52
12
1,334.01
531.81
802.20
363,867.32
13
1,334.01
530.64
803.37
363,063.95
14
1,334.01
529.47
804.54
362,259.41
15
1,334.01
528.29
805.72
361,453.70
16
1,334.01
527.12
806.89
360,646.81
17
1,334.01
525.94
808.07
359,838.74
18
1,334.01
524.76
809.25
359,029.49
19
1,334.01
523.58
810.43
358,219.07
20
1,334.01
522.40
811.61
357,407.46
21
1,334.01
521.22
812.79
356,594.67
22
1,334.01
520.03
813.98
355,780.69
23
1,334.01
518.85
815.16
354,965.53
24
1,334.01
517.66
816.35
354,149.18
25
1,334.01
516.47
817.54
353,331.64
26
1,334.01
515.28
818.73
352,512.90
27
1,334.01
514.08
819.93
351,692.97
28
1,334.01
512.89
821.12
350,871.85
29
1,334.01
511.69
822.32
350,049.53
30
1,334.01
510.49
823.52
349,226.01
31
1,334.01
509.29
824.72
348,401.28
32
1,334.01
508.09
825.92
347,575.36
33
1,334.01
506.88
827.13
346,748.23
34
1,334.01
505.67
828.34
345,919.89
35
1,334.01
504.47
829.54
345,090.35
36
1,334.01
503.26
830.75
344,259.60
37
1,334.01
502.05
831.96
343,427.63
38
1,334.01
500.83
833.18
342,594.46
39
1,334.01
499.62
834.39
341,760.06
40
1,334.01
498.40
835.61
340,924.45
41
1,334.01
497.18
836.83
340,087.62
42
1,334.01
495.96
838.05
339,249.57
43
1,334.01
494.74
839.27
338,410.30
44
1,334.01
493.52
840.49
337,569.81
45
1,334.01
492.29
841.72
336,728.09
46
1,334.01
491.06
842.95
335,885.14
47
1,334.01
489.83
844.18
335,040.96
48
1,334.01
488.60
845.41
334,195.55
49
1,334.01
487.37
846.64
333,348.91
50
1,334.01
486.13
847.88
332,501.04
51
1,334.01
484.90
849.11
331,651.92
52
1,334.01
483.66
850.35
330,801.57
53
1,334.01
482.42
851.59
329,949.98
54
1,334.01
481.18
852.83
329,097.15
55
1,334.01
479.93
854.08
328,243.07
56
1,334.01
478.69
855.32
327,387.75
57
1,334.01
477.44
856.57
326,531.18
58
1,334.01
476.19
857.82
325,673.36
59
1,334.01
474.94
859.07
324,814.29
60
1,334.01
473.69
860.32
323,953.97
61
1,334.01
472.43
861.58
323,092.39
62
1,334.01
471.18
862.83
322,229.56
63
1,334.01
469.92
864.09
321,365.47
64
1,334.01
468.66
865.35
320,500.11
65
1,334.01
467.40
866.61
319,633.50
66
1,334.01
466.13
867.88
318,765.62
67
1,334.01
464.87
869.14
317,896.48
68
1,334.01
463.60
870.41
317,026.07
69
1,334.01
462.33
871.68
316,154.39
70
1,334.01
461.06
872.95
315,281.44
71
1,334.01
459.79
874.22
314,407.21
72
1,334.01
458.51
875.50
313,531.71
73
1,334.01
457.23
876.78
312,654.94
74
1,334.01
455.96
878.05
311,776.88
75
1,334.01
454.67
879.34
310,897.55
76
1,334.01
453.39
880.62
310,016.93
77
1,334.01
452.11
881.90
309,135.03
78
1,334.01
450.82
883.19
308,251.84
79
1,334.01
449.53
884.48
307,367.36
80
1,334.01
448.24
885.77
306,481.60
81
1,334.01
446.95
887.06
305,594.54
82
1,334.01
445.66
888.35
304,706.19
83
1,334.01
444.36
889.65
303,816.54
84
1,334.01
443.07
890.94
302,925.60
85
1,334.01
441.77
892.24
302,033.35
86
1,334.01
440.47
893.54
301,139.81
87
1,334.01
439.16
894.85
300,244.96
88
1,334.01
437.86
896.15
299,348.81
89
1,334.01
436.55
897.46
298,451.35
90
1,334.01
435.24
898.77
297,552.58
91
1,334.01
433.93
900.08
296,652.50
92
1,334.01
432.62
901.39
295,751.11
93
1,334.01
431.30
902.71
294,848.40
94
1,334.01
429.99
904.02
293,944.38
95
1,334.01
428.67
905.34
293,039.04
96
1,334.01
427.35
906.66
292,132.38
97
1,334.01
426.03
907.98
291,224.39
98
1,334.01
424.70
909.31
290,315.09
99
1,334.01
423.38
910.63
289,404.45
100
1,334.01
422.05
911.96
288,492.49
101
1,334.01
420.72
913.29
287,579.20
102
1,334.01
419.39
914.62
286,664.57
103
1,334.01
418.05
915.96
285,748.62
104
1,334.01
416.72
917.29
284,831.32
105
1,334.01
415.38
918.63
283,912.69
106
1,334.01
414.04
919.97
282,992.72
107
1,334.01
412.70
921.31
282,071.41
108
1,334.01
411.35
922.66
281,148.75
109
1,334.01
410.01
924.00
280,224.75
110
1,334.01
408.66
925.35
279,299.40
111
1,334.01
407.31
926.70
278,372.71
112
1,334.01
405.96
928.05
277,444.66
113
1,334.01
404.61
929.40
276,515.25
114
1,334.01
403.25
930.76
275,584.49
115
1,334.01
401.89
932.12
274,652.38
116
1,334.01
400.53
933.48
273,718.90
117
1,334.01
399.17
934.84
272,784.07
118
1,334.01
397.81
936.20
271,847.87
119
1,334.01
396.44
937.57
270,910.30
120
1,334.01
395.08
938.93
269,971.37
121
1,334.01
393.71
940.30
269,031.07
122
1,334.01
392.34
941.67
268,089.39
123
1,334.01
390.96
943.05
267,146.35
124
1,334.01
389.59
944.42
266,201.93
125
1,334.01
388.21
945.80
265,256.13
126
1,334.01
386.83
947.18
264,308.95
127
1,334.01
385.45
948.56
263,360.39
128
1,334.01
384.07
949.94
262,410.45
129
1,334.01
382.68
951.33
261,459.12
130
1,334.01
381.29
952.72
260,506.40
131
1,334.01
379.91
954.10
259,552.30
132
1,334.01
378.51
955.50
258,596.80
133
1,334.01
377.12
956.89
257,639.91
134
1,334.01
375.72
958.29
256,681.63
135
1,334.01
374.33
959.68
255,721.94
136
1,334.01
372.93
961.08
254,760.86
137
1,334.01
371.53
962.48
253,798.38
138
1,334.01
370.12
963.89
252,834.49
139
1,334.01
368.72
965.29
251,869.20
140
1,334.01
367.31
966.70
250,902.50
141
1,334.01
365.90
968.11
249,934.39
142
1,334.01
364.49
969.52
248,964.86
143
1,334.01
363.07
970.94
247,993.93
144
1,334.01
361.66
972.35
247,021.58
145
1,334.01
360.24
973.77
246,047.81
146
1,334.01
358.82
975.19
245,072.62
147
1,334.01
357.40
976.61
244,096.00
148
1,334.01
355.97
978.04
243,117.97
149
1,334.01
354.55
979.46
242,138.50
150
1,334.01
353.12
980.89
241,157.61
151
1,334.01
351.69
982.32
240,175.29
152
1,334.01
350.26
983.75
239,191.54
153
1,334.01
348.82
985.19
238,206.35
154
1,334.01
347.38
986.63
237,219.72
155
1,334.01
345.95
988.06
236,231.66
156
1,334.01
344.50
989.51
235,242.15
157
1,334.01
343.06
990.95
234,251.20
158
1,334.01
341.62
992.39
233,258.81
159
1,334.01
340.17
993.84
232,264.97
160
1,334.01
338.72
995.29
231,269.68
161
1,334.01
337.27
996.74
230,272.94
162
1,334.01
335.81
998.20
229,274.74
163
1,334.01
334.36
999.65
228,275.09
164
1,334.01
332.90
1,001.11
227,273.98
165
1,334.01
331.44
1,002.57
226,271.41
166
1,334.01
329.98
1,004.03
225,267.38
167
1,334.01
328.51
1,005.50
224,261.89
168
1,334.01
327.05
1,006.96
223,254.92
169
1,334.01
325.58
1,008.43
222,246.49
170
1,334.01
324.11
1,009.90
221,236.59
171
1,334.01
322.64
1,011.37
220,225.22
172
1,334.01
321.16
1,012.85
219,212.37
173
1,334.01
319.68
1,014.33
218,198.05
174
1,334.01
318.21
1,015.80
217,182.24
175
1,334.01
316.72
1,017.29
216,164.96
176
1,334.01
315.24
1,018.77
215,146.19
177
1,334.01
313.75
1,020.26
214,125.93
178
1,334.01
312.27
1,021.74
213,104.19
179
1,334.01
310.78
1,023.23
212,080.96
180
1,334.01
309.28
1,024.73
211,056.23
181
1,334.01
307.79
1,026.22
210,030.01
182
1,334.01
306.29
1,027.72
209,002.30
183
1,334.01
304.80
1,029.21
207,973.08
184
1,334.01
303.29
1,030.72
206,942.36
185
1,334.01
301.79
1,032.22
205,910.15
186
1,334.01
300.29
1,033.72
204,876.42
187
1,334.01
298.78
1,035.23
203,841.19
188
1,334.01
297.27
1,036.74
202,804.45
189
1,334.01
295.76
1,038.25
201,766.19
190
1,334.01
294.24
1,039.77
200,726.43
191
1,334.01
292.73
1,041.28
199,685.14
192
1,334.01
291.21
1,042.80
198,642.34
193
1,334.01
289.69
1,044.32
197,598.02
194
1,334.01
288.16
1,045.85
196,552.17
195
1,334.01
286.64
1,047.37
195,504.80
196
1,334.01
285.11
1,048.90
194,455.90
197
1,334.01
283.58
1,050.43
193,405.47
198
1,334.01
282.05
1,051.96
192,353.51
199
1,334.01
280.52
1,053.49
191,300.02
200
1,334.01
278.98
1,055.03
190,244.99
201
1,334.01
277.44
1,056.57
189,188.42
202
1,334.01
275.90
1,058.11
188,130.31
203
1,334.01
274.36
1,059.65
187,070.65
204
1,334.01
272.81
1,061.20
186,009.45
205
1,334.01
271.26
1,062.75
184,946.71
206
1,334.01
269.71
1,064.30
183,882.41
207
1,334.01
268.16
1,065.85
182,816.56
208
1,334.01
266.61
1,067.40
181,749.16
209
1,334.01
265.05
1,068.96
180,680.20
210
1,334.01
263.49
1,070.52
179,609.68
211
1,334.01
261.93
1,072.08
178,537.61
212
1,334.01
260.37
1,073.64
177,463.96
213
1,334.01
258.80
1,075.21
176,388.75
214
1,334.01
257.23
1,076.78
175,311.98
215
1,334.01
255.66
1,078.35
174,233.63
216
1,334.01
254.09
1,079.92
173,153.71
217
1,334.01
252.52
1,081.49
172,072.22
218
1,334.01
250.94
1,083.07
170,989.15
219
1,334.01
249.36
1,084.65
169,904.50
220
1,334.01
247.78
1,086.23
168,818.26
221
1,334.01
246.19
1,087.82
167,730.45
222
1,334.01
244.61
1,089.40
166,641.04
223
1,334.01
243.02
1,090.99
165,550.05
224
1,334.01
241.43
1,092.58
164,457.47
225
1,334.01
239.83
1,094.18
163,363.29
226
1,334.01
238.24
1,095.77
162,267.52
227
1,334.01
236.64
1,097.37
161,170.15
228
1,334.01
235.04
1,098.97
160,071.18
229
1,334.01
233.44
1,100.57
158,970.61
230
1,334.01
231.83
1,102.18
157,868.43
231
1,334.01
230.22
1,103.79
156,764.64
232
1,334.01
228.62
1,105.39
155,659.25
233
1,334.01
227.00
1,107.01
154,552.24
234
1,334.01
225.39
1,108.62
153,443.62
235
1,334.01
223.77
1,110.24
152,333.38
236
1,334.01
222.15
1,111.86
151,221.53
237
1,334.01
220.53
1,113.48
150,108.05
238
1,334.01
218.91
1,115.10
148,992.94
239
1,334.01
217.28
1,116.73
147,876.22
240
1,334.01
215.65
1,118.36
146,757.86
241
1,334.01
214.02
1,119.99
145,637.87
242
1,334.01
212.39
1,121.62
144,516.25
243
1,334.01
210.75
1,123.26
143,392.99
244
1,334.01
209.11
1,124.90
142,268.10
245
1,334.01
207.47
1,126.54
141,141.56
246
1,334.01
205.83
1,128.18
140,013.38
247
1,334.01
204.19
1,129.82
138,883.56
248
1,334.01
202.54
1,131.47
137,752.09
249
1,334.01
200.89
1,133.12
136,618.97
250
1,334.01
199.24
1,134.77
135,484.19
251
1,334.01
197.58
1,136.43
134,347.76
252
1,334.01
195.92
1,138.09
133,209.68
253
1,334.01
194.26
1,139.75
132,069.93
254
1,334.01
192.60
1,141.41
130,928.52
255
1,334.01
190.94
1,143.07
129,785.45
256
1,334.01
189.27
1,144.74
128,640.71
257
1,334.01
187.60
1,146.41
127,494.30
258
1,334.01
185.93
1,148.08
126,346.22
259
1,334.01
184.25
1,149.76
125,196.47
260
1,334.01
182.58
1,151.43
124,045.03
261
1,334.01
180.90
1,153.11
122,891.92
262
1,334.01
179.22
1,154.79
121,737.13
263
1,334.01
177.53
1,156.48
120,580.65
264
1,334.01
175.85
1,158.16
119,422.49
265
1,334.01
174.16
1,159.85
118,262.64
266
1,334.01
172.47
1,161.54
117,101.09
267
1,334.01
170.77
1,163.24
115,937.86
268
1,334.01
169.08
1,164.93
114,772.92
269
1,334.01
167.38
1,166.63
113,606.29
270
1,334.01
165.68
1,168.33
112,437.96
271
1,334.01
163.97
1,170.04
111,267.92
272
1,334.01
162.27
1,171.74
110,096.17
273
1,334.01
160.56
1,173.45
108,922.72
274
1,334.01
158.85
1,175.16
107,747.56
275
1,334.01
157.13
1,176.88
106,570.68
276
1,334.01
155.42
1,178.59
105,392.08
277
1,334.01
153.70
1,180.31
104,211.77
278
1,334.01
151.98
1,182.03
103,029.74
279
1,334.01
150.25
1,183.76
101,845.98
280
1,334.01
148.53
1,185.48
100,660.49
281
1,334.01
146.80
1,187.21
99,473.28
282
1,334.01
145.07
1,188.94
98,284.34
283
1,334.01
143.33
1,190.68
97,093.66
284
1,334.01
141.59
1,192.42
95,901.24
285
1,334.01
139.86
1,194.15
94,707.09
286
1,334.01
138.11
1,195.90
93,511.19
287
1,334.01
136.37
1,197.64
92,313.55
288
1,334.01
134.62
1,199.39
91,114.17
289
1,334.01
132.87
1,201.14
89,913.03
290
1,334.01
131.12
1,202.89
88,710.14
291
1,334.01
129.37
1,204.64
87,505.50
292
1,334.01
127.61
1,206.40
86,299.11
293
1,334.01
125.85
1,208.16
85,090.95
294
1,334.01
124.09
1,209.92
83,881.03
295
1,334.01
122.33
1,211.68
82,669.35
296
1,334.01
120.56
1,213.45
81,455.90
297
1,334.01
118.79
1,215.22
80,240.68
298
1,334.01
117.02
1,216.99
79,023.68
299
1,334.01
115.24
1,218.77
77,804.92
300
1,334.01
113.47
1,220.54
76,584.37
301
1,334.01
111.69
1,222.32
75,362.05
302
1,334.01
109.90
1,224.11
74,137.94
303
1,334.01
108.12
1,225.89
72,912.05
304
1,334.01
106.33
1,227.68
71,684.37
305
1,334.01
104.54
1,229.47
70,454.90
306
1,334.01
102.75
1,231.26
69,223.63
307
1,334.01
100.95
1,233.06
67,990.58
308
1,334.01
99.15
1,234.86
66,755.72
309
1,334.01
97.35
1,236.66
65,519.06
310
1,334.01
95.55
1,238.46
64,280.60
311
1,334.01
93.74
1,240.27
63,040.33
312
1,334.01
91.93
1,242.08
61,798.26
313
1,334.01
90.12
1,243.89
60,554.37
314
1,334.01
88.31
1,245.70
59,308.67
315
1,334.01
86.49
1,247.52
58,061.15
316
1,334.01
84.67
1,249.34
56,811.81
317
1,334.01
82.85
1,251.16
55,560.65
318
1,334.01
81.03
1,252.98
54,307.67
319
1,334.01
79.20
1,254.81
53,052.86
320
1,334.01
77.37
1,256.64
51,796.21
321
1,334.01
75.54
1,258.47
50,537.74
322
1,334.01
73.70
1,260.31
49,277.43
323
1,334.01
71.86
1,262.15
48,015.28
324
1,334.01
70.02
1,263.99
46,751.30
325
1,334.01
68.18
1,265.83
45,485.47
326
1,334.01
66.33
1,267.68
44,217.79
327
1,334.01
64.48
1,269.53
42,948.26
328
1,334.01
62.63
1,271.38
41,676.89
329
1,334.01
60.78
1,273.23
40,403.65
330
1,334.01
58.92
1,275.09
39,128.57
331
1,334.01
57.06
1,276.95
37,851.62
332
1,334.01
55.20
1,278.81
36,572.81
333
1,334.01
53.34
1,280.67
35,292.13
334
1,334.01
51.47
1,282.54
34,009.59
335
1,334.01
49.60
1,284.41
32,725.18
336
1,334.01
47.72
1,286.29
31,438.89
337
1,334.01
45.85
1,288.16
30,150.73
338
1,334.01
43.97
1,290.04
28,860.69
339
1,334.01
42.09
1,291.92
27,568.77
340
1,334.01
40.20
1,293.81
26,274.96
341
1,334.01
38.32
1,295.69
24,979.27
342
1,334.01
36.43
1,297.58
23,681.69
343
1,334.01
34.54
1,299.47
22,382.22
344
1,334.01
32.64
1,301.37
21,080.85
345
1,334.01
30.74
1,303.27
19,777.58
346
1,334.01
28.84
1,305.17
18,472.41
347
1,334.01
26.94
1,307.07
17,165.34
348
1,334.01
25.03
1,308.98
15,856.36
349
1,334.01
23.12
1,310.89
14,545.48
350
1,334.01
21.21
1,312.80
13,232.68
351
1,334.01
19.30
1,314.71
11,917.97
352
1,334.01
17.38
1,316.63
10,601.34
353
1,334.01
15.46
1,318.55
9,282.79
354
1,334.01
13.54
1,320.47
7,962.32
355
1,334.01
11.61
1,322.40
6,639.92
356
1,334.01
9.68
1,324.33
5,315.59
357
1,334.01
7.75
1,326.26
3,989.33
358
1,334.01
5.82
1,328.19
2,661.14
359
1,334.01
3.88
1,330.13
1,331.01
360
1,332.95
1.94
1,331.01
0.00
Totals
480,242.54
106,825.54
373,417.00

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