Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,290.46  
 

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
1,290.46
467.39
823.07
373,091.93
2
1,290.46
466.36
824.10
372,267.84
3
1,290.46
465.33
825.13
371,442.71
4
1,290.46
464.30
826.16
370,616.56
5
1,290.46
463.27
827.19
369,789.37
6
1,290.46
462.24
828.22
368,961.14
7
1,290.46
461.20
829.26
368,131.89
8
1,290.46
460.16
830.30
367,301.59
9
1,290.46
459.13
831.33
366,470.26
10
1,290.46
458.09
832.37
365,637.89
11
1,290.46
457.05
833.41
364,804.47
12
1,290.46
456.01
834.45
363,970.02
13
1,290.46
454.96
835.50
363,134.52
14
1,290.46
453.92
836.54
362,297.98
15
1,290.46
452.87
837.59
361,460.39
16
1,290.46
451.83
838.63
360,621.76
17
1,290.46
450.78
839.68
359,782.07
18
1,290.46
449.73
840.73
358,941.34
19
1,290.46
448.68
841.78
358,099.56
20
1,290.46
447.62
842.84
357,256.72
21
1,290.46
446.57
843.89
356,412.83
22
1,290.46
445.52
844.94
355,567.89
23
1,290.46
444.46
846.00
354,721.89
24
1,290.46
443.40
847.06
353,874.83
25
1,290.46
442.34
848.12
353,026.72
26
1,290.46
441.28
849.18
352,177.54
27
1,290.46
440.22
850.24
351,327.30
28
1,290.46
439.16
851.30
350,476.00
29
1,290.46
438.10
852.36
349,623.64
30
1,290.46
437.03
853.43
348,770.20
31
1,290.46
435.96
854.50
347,915.71
32
1,290.46
434.89
855.57
347,060.14
33
1,290.46
433.83
856.63
346,203.51
34
1,290.46
432.75
857.71
345,345.80
35
1,290.46
431.68
858.78
344,487.02
36
1,290.46
430.61
859.85
343,627.17
37
1,290.46
429.53
860.93
342,766.25
38
1,290.46
428.46
862.00
341,904.24
39
1,290.46
427.38
863.08
341,041.16
40
1,290.46
426.30
864.16
340,177.01
41
1,290.46
425.22
865.24
339,311.77
42
1,290.46
424.14
866.32
338,445.45
43
1,290.46
423.06
867.40
337,578.04
44
1,290.46
421.97
868.49
336,709.56
45
1,290.46
420.89
869.57
335,839.98
46
1,290.46
419.80
870.66
334,969.32
47
1,290.46
418.71
871.75
334,097.57
48
1,290.46
417.62
872.84
333,224.74
49
1,290.46
416.53
873.93
332,350.81
50
1,290.46
415.44
875.02
331,475.79
51
1,290.46
414.34
876.12
330,599.67
52
1,290.46
413.25
877.21
329,722.46
53
1,290.46
412.15
878.31
328,844.15
54
1,290.46
411.06
879.40
327,964.75
55
1,290.46
409.96
880.50
327,084.24
56
1,290.46
408.86
881.60
326,202.64
57
1,290.46
407.75
882.71
325,319.93
58
1,290.46
406.65
883.81
324,436.12
59
1,290.46
405.55
884.91
323,551.21
60
1,290.46
404.44
886.02
322,665.19
61
1,290.46
403.33
887.13
321,778.06
62
1,290.46
402.22
888.24
320,889.82
63
1,290.46
401.11
889.35
320,000.47
64
1,290.46
400.00
890.46
319,110.01
65
1,290.46
398.89
891.57
318,218.44
66
1,290.46
397.77
892.69
317,325.76
67
1,290.46
396.66
893.80
316,431.95
68
1,290.46
395.54
894.92
315,537.03
69
1,290.46
394.42
896.04
314,640.99
70
1,290.46
393.30
897.16
313,743.83
71
1,290.46
392.18
898.28
312,845.55
72
1,290.46
391.06
899.40
311,946.15
73
1,290.46
389.93
900.53
311,045.62
74
1,290.46
388.81
901.65
310,143.97
75
1,290.46
387.68
902.78
309,241.19
76
1,290.46
386.55
903.91
308,337.28
77
1,290.46
385.42
905.04
307,432.24
78
1,290.46
384.29
906.17
306,526.07
79
1,290.46
383.16
907.30
305,618.77
80
1,290.46
382.02
908.44
304,710.34
81
1,290.46
380.89
909.57
303,800.76
82
1,290.46
379.75
910.71
302,890.05
83
1,290.46
378.61
911.85
301,978.21
84
1,290.46
377.47
912.99
301,065.22
85
1,290.46
376.33
914.13
300,151.09
86
1,290.46
375.19
915.27
299,235.82
87
1,290.46
374.04
916.42
298,319.41
88
1,290.46
372.90
917.56
297,401.84
89
1,290.46
371.75
918.71
296,483.14
90
1,290.46
370.60
919.86
295,563.28
91
1,290.46
369.45
921.01
294,642.27
92
1,290.46
368.30
922.16
293,720.12
93
1,290.46
367.15
923.31
292,796.81
94
1,290.46
366.00
924.46
291,872.34
95
1,290.46
364.84
925.62
290,946.72
96
1,290.46
363.68
926.78
290,019.95
97
1,290.46
362.52
927.94
289,092.01
98
1,290.46
361.37
929.09
288,162.92
99
1,290.46
360.20
930.26
287,232.66
100
1,290.46
359.04
931.42
286,301.24
101
1,290.46
357.88
932.58
285,368.66
102
1,290.46
356.71
933.75
284,434.91
103
1,290.46
355.54
934.92
283,499.99
104
1,290.46
354.37
936.09
282,563.91
105
1,290.46
353.20
937.26
281,626.65
106
1,290.46
352.03
938.43
280,688.23
107
1,290.46
350.86
939.60
279,748.63
108
1,290.46
349.69
940.77
278,807.85
109
1,290.46
348.51
941.95
277,865.90
110
1,290.46
347.33
943.13
276,922.77
111
1,290.46
346.15
944.31
275,978.47
112
1,290.46
344.97
945.49
275,032.98
113
1,290.46
343.79
946.67
274,086.31
114
1,290.46
342.61
947.85
273,138.46
115
1,290.46
341.42
949.04
272,189.42
116
1,290.46
340.24
950.22
271,239.20
117
1,290.46
339.05
951.41
270,287.79
118
1,290.46
337.86
952.60
269,335.19
119
1,290.46
336.67
953.79
268,381.40
120
1,290.46
335.48
954.98
267,426.41
121
1,290.46
334.28
956.18
266,470.24
122
1,290.46
333.09
957.37
265,512.87
123
1,290.46
331.89
958.57
264,554.30
124
1,290.46
330.69
959.77
263,594.53
125
1,290.46
329.49
960.97
262,633.56
126
1,290.46
328.29
962.17
261,671.39
127
1,290.46
327.09
963.37
260,708.02
128
1,290.46
325.89
964.57
259,743.45
129
1,290.46
324.68
965.78
258,777.67
130
1,290.46
323.47
966.99
257,810.68
131
1,290.46
322.26
968.20
256,842.48
132
1,290.46
321.05
969.41
255,873.08
133
1,290.46
319.84
970.62
254,902.46
134
1,290.46
318.63
971.83
253,930.63
135
1,290.46
317.41
973.05
252,957.58
136
1,290.46
316.20
974.26
251,983.32
137
1,290.46
314.98
975.48
251,007.84
138
1,290.46
313.76
976.70
250,031.13
139
1,290.46
312.54
977.92
249,053.21
140
1,290.46
311.32
979.14
248,074.07
141
1,290.46
310.09
980.37
247,093.70
142
1,290.46
308.87
981.59
246,112.11
143
1,290.46
307.64
982.82
245,129.29
144
1,290.46
306.41
984.05
244,145.24
145
1,290.46
305.18
985.28
243,159.96
146
1,290.46
303.95
986.51
242,173.45
147
1,290.46
302.72
987.74
241,185.71
148
1,290.46
301.48
988.98
240,196.73
149
1,290.46
300.25
990.21
239,206.52
150
1,290.46
299.01
991.45
238,215.07
151
1,290.46
297.77
992.69
237,222.38
152
1,290.46
296.53
993.93
236,228.44
153
1,290.46
295.29
995.17
235,233.27
154
1,290.46
294.04
996.42
234,236.85
155
1,290.46
292.80
997.66
233,239.19
156
1,290.46
291.55
998.91
232,240.28
157
1,290.46
290.30
1,000.16
231,240.12
158
1,290.46
289.05
1,001.41
230,238.71
159
1,290.46
287.80
1,002.66
229,236.04
160
1,290.46
286.55
1,003.91
228,232.13
161
1,290.46
285.29
1,005.17
227,226.96
162
1,290.46
284.03
1,006.43
226,220.53
163
1,290.46
282.78
1,007.68
225,212.85
164
1,290.46
281.52
1,008.94
224,203.90
165
1,290.46
280.25
1,010.21
223,193.70
166
1,290.46
278.99
1,011.47
222,182.23
167
1,290.46
277.73
1,012.73
221,169.50
168
1,290.46
276.46
1,014.00
220,155.50
169
1,290.46
275.19
1,015.27
219,140.24
170
1,290.46
273.93
1,016.53
218,123.70
171
1,290.46
272.65
1,017.81
217,105.90
172
1,290.46
271.38
1,019.08
216,086.82
173
1,290.46
270.11
1,020.35
215,066.47
174
1,290.46
268.83
1,021.63
214,044.84
175
1,290.46
267.56
1,022.90
213,021.94
176
1,290.46
266.28
1,024.18
211,997.75
177
1,290.46
265.00
1,025.46
210,972.29
178
1,290.46
263.72
1,026.74
209,945.55
179
1,290.46
262.43
1,028.03
208,917.52
180
1,290.46
261.15
1,029.31
207,888.20
181
1,290.46
259.86
1,030.60
206,857.60
182
1,290.46
258.57
1,031.89
205,825.72
183
1,290.46
257.28
1,033.18
204,792.54
184
1,290.46
255.99
1,034.47
203,758.07
185
1,290.46
254.70
1,035.76
202,722.31
186
1,290.46
253.40
1,037.06
201,685.25
187
1,290.46
252.11
1,038.35
200,646.90
188
1,290.46
250.81
1,039.65
199,607.25
189
1,290.46
249.51
1,040.95
198,566.29
190
1,290.46
248.21
1,042.25
197,524.04
191
1,290.46
246.91
1,043.55
196,480.49
192
1,290.46
245.60
1,044.86
195,435.63
193
1,290.46
244.29
1,046.17
194,389.46
194
1,290.46
242.99
1,047.47
193,341.99
195
1,290.46
241.68
1,048.78
192,293.21
196
1,290.46
240.37
1,050.09
191,243.11
197
1,290.46
239.05
1,051.41
190,191.71
198
1,290.46
237.74
1,052.72
189,138.99
199
1,290.46
236.42
1,054.04
188,084.95
200
1,290.46
235.11
1,055.35
187,029.60
201
1,290.46
233.79
1,056.67
185,972.92
202
1,290.46
232.47
1,057.99
184,914.93
203
1,290.46
231.14
1,059.32
183,855.61
204
1,290.46
229.82
1,060.64
182,794.97
205
1,290.46
228.49
1,061.97
181,733.01
206
1,290.46
227.17
1,063.29
180,669.71
207
1,290.46
225.84
1,064.62
179,605.09
208
1,290.46
224.51
1,065.95
178,539.14
209
1,290.46
223.17
1,067.29
177,471.85
210
1,290.46
221.84
1,068.62
176,403.23
211
1,290.46
220.50
1,069.96
175,333.27
212
1,290.46
219.17
1,071.29
174,261.98
213
1,290.46
217.83
1,072.63
173,189.35
214
1,290.46
216.49
1,073.97
172,115.38
215
1,290.46
215.14
1,075.32
171,040.06
216
1,290.46
213.80
1,076.66
169,963.40
217
1,290.46
212.45
1,078.01
168,885.39
218
1,290.46
211.11
1,079.35
167,806.04
219
1,290.46
209.76
1,080.70
166,725.34
220
1,290.46
208.41
1,082.05
165,643.28
221
1,290.46
207.05
1,083.41
164,559.88
222
1,290.46
205.70
1,084.76
163,475.12
223
1,290.46
204.34
1,086.12
162,389.00
224
1,290.46
202.99
1,087.47
161,301.53
225
1,290.46
201.63
1,088.83
160,212.70
226
1,290.46
200.27
1,090.19
159,122.50
227
1,290.46
198.90
1,091.56
158,030.94
228
1,290.46
197.54
1,092.92
156,938.02
229
1,290.46
196.17
1,094.29
155,843.74
230
1,290.46
194.80
1,095.66
154,748.08
231
1,290.46
193.44
1,097.02
153,651.06
232
1,290.46
192.06
1,098.40
152,552.66
233
1,290.46
190.69
1,099.77
151,452.89
234
1,290.46
189.32
1,101.14
150,351.75
235
1,290.46
187.94
1,102.52
149,249.23
236
1,290.46
186.56
1,103.90
148,145.33
237
1,290.46
185.18
1,105.28
147,040.05
238
1,290.46
183.80
1,106.66
145,933.39
239
1,290.46
182.42
1,108.04
144,825.35
240
1,290.46
181.03
1,109.43
143,715.92
241
1,290.46
179.64
1,110.82
142,605.10
242
1,290.46
178.26
1,112.20
141,492.90
243
1,290.46
176.87
1,113.59
140,379.31
244
1,290.46
175.47
1,114.99
139,264.32
245
1,290.46
174.08
1,116.38
138,147.94
246
1,290.46
172.68
1,117.78
137,030.16
247
1,290.46
171.29
1,119.17
135,910.99
248
1,290.46
169.89
1,120.57
134,790.42
249
1,290.46
168.49
1,121.97
133,668.45
250
1,290.46
167.09
1,123.37
132,545.07
251
1,290.46
165.68
1,124.78
131,420.30
252
1,290.46
164.28
1,126.18
130,294.11
253
1,290.46
162.87
1,127.59
129,166.52
254
1,290.46
161.46
1,129.00
128,037.52
255
1,290.46
160.05
1,130.41
126,907.10
256
1,290.46
158.63
1,131.83
125,775.28
257
1,290.46
157.22
1,133.24
124,642.04
258
1,290.46
155.80
1,134.66
123,507.38
259
1,290.46
154.38
1,136.08
122,371.30
260
1,290.46
152.96
1,137.50
121,233.81
261
1,290.46
151.54
1,138.92
120,094.89
262
1,290.46
150.12
1,140.34
118,954.55
263
1,290.46
148.69
1,141.77
117,812.78
264
1,290.46
147.27
1,143.19
116,669.59
265
1,290.46
145.84
1,144.62
115,524.96
266
1,290.46
144.41
1,146.05
114,378.91
267
1,290.46
142.97
1,147.49
113,231.42
268
1,290.46
141.54
1,148.92
112,082.50
269
1,290.46
140.10
1,150.36
110,932.15
270
1,290.46
138.67
1,151.79
109,780.35
271
1,290.46
137.23
1,153.23
108,627.12
272
1,290.46
135.78
1,154.68
107,472.44
273
1,290.46
134.34
1,156.12
106,316.32
274
1,290.46
132.90
1,157.56
105,158.76
275
1,290.46
131.45
1,159.01
103,999.75
276
1,290.46
130.00
1,160.46
102,839.29
277
1,290.46
128.55
1,161.91
101,677.37
278
1,290.46
127.10
1,163.36
100,514.01
279
1,290.46
125.64
1,164.82
99,349.19
280
1,290.46
124.19
1,166.27
98,182.92
281
1,290.46
122.73
1,167.73
97,015.19
282
1,290.46
121.27
1,169.19
95,846.00
283
1,290.46
119.81
1,170.65
94,675.35
284
1,290.46
118.34
1,172.12
93,503.23
285
1,290.46
116.88
1,173.58
92,329.65
286
1,290.46
115.41
1,175.05
91,154.60
287
1,290.46
113.94
1,176.52
89,978.08
288
1,290.46
112.47
1,177.99
88,800.10
289
1,290.46
111.00
1,179.46
87,620.64
290
1,290.46
109.53
1,180.93
86,439.70
291
1,290.46
108.05
1,182.41
85,257.29
292
1,290.46
106.57
1,183.89
84,073.40
293
1,290.46
105.09
1,185.37
82,888.04
294
1,290.46
103.61
1,186.85
81,701.19
295
1,290.46
102.13
1,188.33
80,512.85
296
1,290.46
100.64
1,189.82
79,323.03
297
1,290.46
99.15
1,191.31
78,131.73
298
1,290.46
97.66
1,192.80
76,938.93
299
1,290.46
96.17
1,194.29
75,744.65
300
1,290.46
94.68
1,195.78
74,548.87
301
1,290.46
93.19
1,197.27
73,351.59
302
1,290.46
91.69
1,198.77
72,152.82
303
1,290.46
90.19
1,200.27
70,952.55
304
1,290.46
88.69
1,201.77
69,750.78
305
1,290.46
87.19
1,203.27
68,547.51
306
1,290.46
85.68
1,204.78
67,342.74
307
1,290.46
84.18
1,206.28
66,136.45
308
1,290.46
82.67
1,207.79
64,928.67
309
1,290.46
81.16
1,209.30
63,719.37
310
1,290.46
79.65
1,210.81
62,508.56
311
1,290.46
78.14
1,212.32
61,296.23
312
1,290.46
76.62
1,213.84
60,082.39
313
1,290.46
75.10
1,215.36
58,867.03
314
1,290.46
73.58
1,216.88
57,650.16
315
1,290.46
72.06
1,218.40
56,431.76
316
1,290.46
70.54
1,219.92
55,211.84
317
1,290.46
69.01
1,221.45
53,990.40
318
1,290.46
67.49
1,222.97
52,767.42
319
1,290.46
65.96
1,224.50
51,542.92
320
1,290.46
64.43
1,226.03
50,316.89
321
1,290.46
62.90
1,227.56
49,089.33
322
1,290.46
61.36
1,229.10
47,860.23
323
1,290.46
59.83
1,230.63
46,629.59
324
1,290.46
58.29
1,232.17
45,397.42
325
1,290.46
56.75
1,233.71
44,163.71
326
1,290.46
55.20
1,235.26
42,928.45
327
1,290.46
53.66
1,236.80
41,691.65
328
1,290.46
52.11
1,238.35
40,453.31
329
1,290.46
50.57
1,239.89
39,213.41
330
1,290.46
49.02
1,241.44
37,971.97
331
1,290.46
47.46
1,243.00
36,728.98
332
1,290.46
45.91
1,244.55
35,484.43
333
1,290.46
44.36
1,246.10
34,238.32
334
1,290.46
42.80
1,247.66
32,990.66
335
1,290.46
41.24
1,249.22
31,741.44
336
1,290.46
39.68
1,250.78
30,490.66
337
1,290.46
38.11
1,252.35
29,238.31
338
1,290.46
36.55
1,253.91
27,984.40
339
1,290.46
34.98
1,255.48
26,728.92
340
1,290.46
33.41
1,257.05
25,471.87
341
1,290.46
31.84
1,258.62
24,213.25
342
1,290.46
30.27
1,260.19
22,953.06
343
1,290.46
28.69
1,261.77
21,691.29
344
1,290.46
27.11
1,263.35
20,427.94
345
1,290.46
25.53
1,264.93
19,163.02
346
1,290.46
23.95
1,266.51
17,896.51
347
1,290.46
22.37
1,268.09
16,628.42
348
1,290.46
20.79
1,269.67
15,358.75
349
1,290.46
19.20
1,271.26
14,087.48
350
1,290.46
17.61
1,272.85
12,814.63
351
1,290.46
16.02
1,274.44
11,540.19
352
1,290.46
14.43
1,276.03
10,264.16
353
1,290.46
12.83
1,277.63
8,986.53
354
1,290.46
11.23
1,279.23
7,707.30
355
1,290.46
9.63
1,280.83
6,426.47
356
1,290.46
8.03
1,282.43
5,144.05
357
1,290.46
6.43
1,284.03
3,860.02
358
1,290.46
4.83
1,285.63
2,574.38
359
1,290.46
3.22
1,287.24
1,287.14
360
1,288.75
1.61
1,287.14
0.00
Totals
464,563.89
90,648.89
373,915.00

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