Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,123.05  
 

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
2,123.05
1,713.78
409.27
373,505.73
2
2,123.05
1,711.90
411.15
373,094.58
3
2,123.05
1,710.02
413.03
372,681.55
4
2,123.05
1,708.12
414.93
372,266.62
5
2,123.05
1,706.22
416.83
371,849.79
6
2,123.05
1,704.31
418.74
371,431.05
7
2,123.05
1,702.39
420.66
371,010.39
8
2,123.05
1,700.46
422.59
370,587.81
9
2,123.05
1,698.53
424.52
370,163.29
10
2,123.05
1,696.58
426.47
369,736.82
11
2,123.05
1,694.63
428.42
369,308.40
12
2,123.05
1,692.66
430.39
368,878.01
13
2,123.05
1,690.69
432.36
368,445.65
14
2,123.05
1,688.71
434.34
368,011.31
15
2,123.05
1,686.72
436.33
367,574.98
16
2,123.05
1,684.72
438.33
367,136.65
17
2,123.05
1,682.71
440.34
366,696.31
18
2,123.05
1,680.69
442.36
366,253.95
19
2,123.05
1,678.66
444.39
365,809.56
20
2,123.05
1,676.63
446.42
365,363.14
21
2,123.05
1,674.58
448.47
364,914.67
22
2,123.05
1,672.53
450.52
364,464.14
23
2,123.05
1,670.46
452.59
364,011.56
24
2,123.05
1,668.39
454.66
363,556.89
25
2,123.05
1,666.30
456.75
363,100.14
26
2,123.05
1,664.21
458.84
362,641.30
27
2,123.05
1,662.11
460.94
362,180.36
28
2,123.05
1,659.99
463.06
361,717.30
29
2,123.05
1,657.87
465.18
361,252.12
30
2,123.05
1,655.74
467.31
360,784.81
31
2,123.05
1,653.60
469.45
360,315.36
32
2,123.05
1,651.45
471.60
359,843.75
33
2,123.05
1,649.28
473.77
359,369.99
34
2,123.05
1,647.11
475.94
358,894.05
35
2,123.05
1,644.93
478.12
358,415.93
36
2,123.05
1,642.74
480.31
357,935.62
37
2,123.05
1,640.54
482.51
357,453.11
38
2,123.05
1,638.33
484.72
356,968.39
39
2,123.05
1,636.11
486.94
356,481.44
40
2,123.05
1,633.87
489.18
355,992.27
41
2,123.05
1,631.63
491.42
355,500.85
42
2,123.05
1,629.38
493.67
355,007.18
43
2,123.05
1,627.12
495.93
354,511.24
44
2,123.05
1,624.84
498.21
354,013.03
45
2,123.05
1,622.56
500.49
353,512.54
46
2,123.05
1,620.27
502.78
353,009.76
47
2,123.05
1,617.96
505.09
352,504.67
48
2,123.05
1,615.65
507.40
351,997.27
49
2,123.05
1,613.32
509.73
351,487.54
50
2,123.05
1,610.98
512.07
350,975.47
51
2,123.05
1,608.64
514.41
350,461.06
52
2,123.05
1,606.28
516.77
349,944.29
53
2,123.05
1,603.91
519.14
349,425.15
54
2,123.05
1,601.53
521.52
348,903.63
55
2,123.05
1,599.14
523.91
348,379.73
56
2,123.05
1,596.74
526.31
347,853.42
57
2,123.05
1,594.33
528.72
347,324.69
58
2,123.05
1,591.90
531.15
346,793.55
59
2,123.05
1,589.47
533.58
346,259.97
60
2,123.05
1,587.02
536.03
345,723.94
61
2,123.05
1,584.57
538.48
345,185.46
62
2,123.05
1,582.10
540.95
344,644.51
63
2,123.05
1,579.62
543.43
344,101.08
64
2,123.05
1,577.13
545.92
343,555.16
65
2,123.05
1,574.63
548.42
343,006.74
66
2,123.05
1,572.11
550.94
342,455.81
67
2,123.05
1,569.59
553.46
341,902.34
68
2,123.05
1,567.05
556.00
341,346.35
69
2,123.05
1,564.50
558.55
340,787.80
70
2,123.05
1,561.94
561.11
340,226.70
71
2,123.05
1,559.37
563.68
339,663.02
72
2,123.05
1,556.79
566.26
339,096.76
73
2,123.05
1,554.19
568.86
338,527.90
74
2,123.05
1,551.59
571.46
337,956.44
75
2,123.05
1,548.97
574.08
337,382.35
76
2,123.05
1,546.34
576.71
336,805.64
77
2,123.05
1,543.69
579.36
336,226.28
78
2,123.05
1,541.04
582.01
335,644.27
79
2,123.05
1,538.37
584.68
335,059.59
80
2,123.05
1,535.69
587.36
334,472.23
81
2,123.05
1,533.00
590.05
333,882.18
82
2,123.05
1,530.29
592.76
333,289.42
83
2,123.05
1,527.58
595.47
332,693.95
84
2,123.05
1,524.85
598.20
332,095.74
85
2,123.05
1,522.11
600.94
331,494.80
86
2,123.05
1,519.35
603.70
330,891.10
87
2,123.05
1,516.58
606.47
330,284.63
88
2,123.05
1,513.80
609.25
329,675.39
89
2,123.05
1,511.01
612.04
329,063.35
90
2,123.05
1,508.21
614.84
328,448.51
91
2,123.05
1,505.39
617.66
327,830.85
92
2,123.05
1,502.56
620.49
327,210.35
93
2,123.05
1,499.71
623.34
326,587.02
94
2,123.05
1,496.86
626.19
325,960.83
95
2,123.05
1,493.99
629.06
325,331.76
96
2,123.05
1,491.10
631.95
324,699.82
97
2,123.05
1,488.21
634.84
324,064.97
98
2,123.05
1,485.30
637.75
323,427.22
99
2,123.05
1,482.37
640.68
322,786.55
100
2,123.05
1,479.44
643.61
322,142.93
101
2,123.05
1,476.49
646.56
321,496.37
102
2,123.05
1,473.53
649.52
320,846.85
103
2,123.05
1,470.55
652.50
320,194.35
104
2,123.05
1,467.56
655.49
319,538.85
105
2,123.05
1,464.55
658.50
318,880.36
106
2,123.05
1,461.53
661.52
318,218.84
107
2,123.05
1,458.50
664.55
317,554.29
108
2,123.05
1,455.46
667.59
316,886.70
109
2,123.05
1,452.40
670.65
316,216.05
110
2,123.05
1,449.32
673.73
315,542.32
111
2,123.05
1,446.24
676.81
314,865.51
112
2,123.05
1,443.13
679.92
314,185.59
113
2,123.05
1,440.02
683.03
313,502.56
114
2,123.05
1,436.89
686.16
312,816.40
115
2,123.05
1,433.74
689.31
312,127.09
116
2,123.05
1,430.58
692.47
311,434.62
117
2,123.05
1,427.41
695.64
310,738.98
118
2,123.05
1,424.22
698.83
310,040.15
119
2,123.05
1,421.02
702.03
309,338.12
120
2,123.05
1,417.80
705.25
308,632.87
121
2,123.05
1,414.57
708.48
307,924.38
122
2,123.05
1,411.32
711.73
307,212.65
123
2,123.05
1,408.06
714.99
306,497.66
124
2,123.05
1,404.78
718.27
305,779.39
125
2,123.05
1,401.49
721.56
305,057.83
126
2,123.05
1,398.18
724.87
304,332.96
127
2,123.05
1,394.86
728.19
303,604.77
128
2,123.05
1,391.52
731.53
302,873.24
129
2,123.05
1,388.17
734.88
302,138.36
130
2,123.05
1,384.80
738.25
301,400.11
131
2,123.05
1,381.42
741.63
300,658.48
132
2,123.05
1,378.02
745.03
299,913.45
133
2,123.05
1,374.60
748.45
299,165.00
134
2,123.05
1,371.17
751.88
298,413.13
135
2,123.05
1,367.73
755.32
297,657.80
136
2,123.05
1,364.26
758.79
296,899.02
137
2,123.05
1,360.79
762.26
296,136.76
138
2,123.05
1,357.29
765.76
295,371.00
139
2,123.05
1,353.78
769.27
294,601.73
140
2,123.05
1,350.26
772.79
293,828.94
141
2,123.05
1,346.72
776.33
293,052.61
142
2,123.05
1,343.16
779.89
292,272.71
143
2,123.05
1,339.58
783.47
291,489.25
144
2,123.05
1,335.99
787.06
290,702.19
145
2,123.05
1,332.39
790.66
289,911.52
146
2,123.05
1,328.76
794.29
289,117.24
147
2,123.05
1,325.12
797.93
288,319.31
148
2,123.05
1,321.46
801.59
287,517.72
149
2,123.05
1,317.79
805.26
286,712.46
150
2,123.05
1,314.10
808.95
285,903.51
151
2,123.05
1,310.39
812.66
285,090.85
152
2,123.05
1,306.67
816.38
284,274.47
153
2,123.05
1,302.92
820.13
283,454.34
154
2,123.05
1,299.17
823.88
282,630.46
155
2,123.05
1,295.39
827.66
281,802.80
156
2,123.05
1,291.60
831.45
280,971.34
157
2,123.05
1,287.79
835.26
280,136.08
158
2,123.05
1,283.96
839.09
279,296.98
159
2,123.05
1,280.11
842.94
278,454.05
160
2,123.05
1,276.25
846.80
277,607.24
161
2,123.05
1,272.37
850.68
276,756.56
162
2,123.05
1,268.47
854.58
275,901.98
163
2,123.05
1,264.55
858.50
275,043.48
164
2,123.05
1,260.62
862.43
274,181.04
165
2,123.05
1,256.66
866.39
273,314.66
166
2,123.05
1,252.69
870.36
272,444.30
167
2,123.05
1,248.70
874.35
271,569.95
168
2,123.05
1,244.70
878.35
270,691.60
169
2,123.05
1,240.67
882.38
269,809.22
170
2,123.05
1,236.63
886.42
268,922.79
171
2,123.05
1,232.56
890.49
268,032.31
172
2,123.05
1,228.48
894.57
267,137.74
173
2,123.05
1,224.38
898.67
266,239.07
174
2,123.05
1,220.26
902.79
265,336.28
175
2,123.05
1,216.12
906.93
264,429.36
176
2,123.05
1,211.97
911.08
263,518.27
177
2,123.05
1,207.79
915.26
262,603.02
178
2,123.05
1,203.60
919.45
261,683.56
179
2,123.05
1,199.38
923.67
260,759.90
180
2,123.05
1,195.15
927.90
259,832.00
181
2,123.05
1,190.90
932.15
258,899.84
182
2,123.05
1,186.62
936.43
257,963.42
183
2,123.05
1,182.33
940.72
257,022.70
184
2,123.05
1,178.02
945.03
256,077.67
185
2,123.05
1,173.69
949.36
255,128.31
186
2,123.05
1,169.34
953.71
254,174.60
187
2,123.05
1,164.97
958.08
253,216.51
188
2,123.05
1,160.58
962.47
252,254.04
189
2,123.05
1,156.16
966.89
251,287.15
190
2,123.05
1,151.73
971.32
250,315.84
191
2,123.05
1,147.28
975.77
249,340.07
192
2,123.05
1,142.81
980.24
248,359.83
193
2,123.05
1,138.32
984.73
247,375.09
194
2,123.05
1,133.80
989.25
246,385.84
195
2,123.05
1,129.27
993.78
245,392.06
196
2,123.05
1,124.71
998.34
244,393.73
197
2,123.05
1,120.14
1,002.91
243,390.81
198
2,123.05
1,115.54
1,007.51
242,383.31
199
2,123.05
1,110.92
1,012.13
241,371.18
200
2,123.05
1,106.28
1,016.77
240,354.41
201
2,123.05
1,101.62
1,021.43
239,332.99
202
2,123.05
1,096.94
1,026.11
238,306.88
203
2,123.05
1,092.24
1,030.81
237,276.07
204
2,123.05
1,087.52
1,035.53
236,240.54
205
2,123.05
1,082.77
1,040.28
235,200.26
206
2,123.05
1,078.00
1,045.05
234,155.21
207
2,123.05
1,073.21
1,049.84
233,105.37
208
2,123.05
1,068.40
1,054.65
232,050.72
209
2,123.05
1,063.57
1,059.48
230,991.23
210
2,123.05
1,058.71
1,064.34
229,926.89
211
2,123.05
1,053.83
1,069.22
228,857.67
212
2,123.05
1,048.93
1,074.12
227,783.56
213
2,123.05
1,044.01
1,079.04
226,704.51
214
2,123.05
1,039.06
1,083.99
225,620.53
215
2,123.05
1,034.09
1,088.96
224,531.57
216
2,123.05
1,029.10
1,093.95
223,437.62
217
2,123.05
1,024.09
1,098.96
222,338.66
218
2,123.05
1,019.05
1,104.00
221,234.66
219
2,123.05
1,013.99
1,109.06
220,125.61
220
2,123.05
1,008.91
1,114.14
219,011.47
221
2,123.05
1,003.80
1,119.25
217,892.22
222
2,123.05
998.67
1,124.38
216,767.84
223
2,123.05
993.52
1,129.53
215,638.31
224
2,123.05
988.34
1,134.71
214,503.60
225
2,123.05
983.14
1,139.91
213,363.69
226
2,123.05
977.92
1,145.13
212,218.56
227
2,123.05
972.67
1,150.38
211,068.18
228
2,123.05
967.40
1,155.65
209,912.53
229
2,123.05
962.10
1,160.95
208,751.57
230
2,123.05
956.78
1,166.27
207,585.30
231
2,123.05
951.43
1,171.62
206,413.68
232
2,123.05
946.06
1,176.99
205,236.70
233
2,123.05
940.67
1,182.38
204,054.32
234
2,123.05
935.25
1,187.80
202,866.51
235
2,123.05
929.80
1,193.25
201,673.27
236
2,123.05
924.34
1,198.71
200,474.56
237
2,123.05
918.84
1,204.21
199,270.35
238
2,123.05
913.32
1,209.73
198,060.62
239
2,123.05
907.78
1,215.27
196,845.35
240
2,123.05
902.21
1,220.84
195,624.51
241
2,123.05
896.61
1,226.44
194,398.07
242
2,123.05
890.99
1,232.06
193,166.01
243
2,123.05
885.34
1,237.71
191,928.30
244
2,123.05
879.67
1,243.38
190,684.92
245
2,123.05
873.97
1,249.08
189,435.85
246
2,123.05
868.25
1,254.80
188,181.04
247
2,123.05
862.50
1,260.55
186,920.49
248
2,123.05
856.72
1,266.33
185,654.16
249
2,123.05
850.91
1,272.14
184,382.02
250
2,123.05
845.08
1,277.97
183,104.06
251
2,123.05
839.23
1,283.82
181,820.24
252
2,123.05
833.34
1,289.71
180,530.53
253
2,123.05
827.43
1,295.62
179,234.91
254
2,123.05
821.49
1,301.56
177,933.35
255
2,123.05
815.53
1,307.52
176,625.83
256
2,123.05
809.54
1,313.51
175,312.32
257
2,123.05
803.51
1,319.54
173,992.78
258
2,123.05
797.47
1,325.58
172,667.20
259
2,123.05
791.39
1,331.66
171,335.54
260
2,123.05
785.29
1,337.76
169,997.78
261
2,123.05
779.16
1,343.89
168,653.88
262
2,123.05
773.00
1,350.05
167,303.83
263
2,123.05
766.81
1,356.24
165,947.59
264
2,123.05
760.59
1,362.46
164,585.13
265
2,123.05
754.35
1,368.70
163,216.43
266
2,123.05
748.08
1,374.97
161,841.46
267
2,123.05
741.77
1,381.28
160,460.18
268
2,123.05
735.44
1,387.61
159,072.57
269
2,123.05
729.08
1,393.97
157,678.61
270
2,123.05
722.69
1,400.36
156,278.25
271
2,123.05
716.28
1,406.77
154,871.47
272
2,123.05
709.83
1,413.22
153,458.25
273
2,123.05
703.35
1,419.70
152,038.55
274
2,123.05
696.84
1,426.21
150,612.35
275
2,123.05
690.31
1,432.74
149,179.60
276
2,123.05
683.74
1,439.31
147,740.29
277
2,123.05
677.14
1,445.91
146,294.39
278
2,123.05
670.52
1,452.53
144,841.85
279
2,123.05
663.86
1,459.19
143,382.66
280
2,123.05
657.17
1,465.88
141,916.78
281
2,123.05
650.45
1,472.60
140,444.18
282
2,123.05
643.70
1,479.35
138,964.83
283
2,123.05
636.92
1,486.13
137,478.71
284
2,123.05
630.11
1,492.94
135,985.77
285
2,123.05
623.27
1,499.78
134,485.99
286
2,123.05
616.39
1,506.66
132,979.33
287
2,123.05
609.49
1,513.56
131,465.77
288
2,123.05
602.55
1,520.50
129,945.27
289
2,123.05
595.58
1,527.47
128,417.80
290
2,123.05
588.58
1,534.47
126,883.33
291
2,123.05
581.55
1,541.50
125,341.83
292
2,123.05
574.48
1,548.57
123,793.27
293
2,123.05
567.39
1,555.66
122,237.60
294
2,123.05
560.26
1,562.79
120,674.81
295
2,123.05
553.09
1,569.96
119,104.85
296
2,123.05
545.90
1,577.15
117,527.70
297
2,123.05
538.67
1,584.38
115,943.32
298
2,123.05
531.41
1,591.64
114,351.67
299
2,123.05
524.11
1,598.94
112,752.73
300
2,123.05
516.78
1,606.27
111,146.47
301
2,123.05
509.42
1,613.63
109,532.84
302
2,123.05
502.03
1,621.02
107,911.82
303
2,123.05
494.60
1,628.45
106,283.36
304
2,123.05
487.13
1,635.92
104,647.44
305
2,123.05
479.63
1,643.42
103,004.03
306
2,123.05
472.10
1,650.95
101,353.08
307
2,123.05
464.53
1,658.52
99,694.56
308
2,123.05
456.93
1,666.12
98,028.45
309
2,123.05
449.30
1,673.75
96,354.69
310
2,123.05
441.63
1,681.42
94,673.27
311
2,123.05
433.92
1,689.13
92,984.14
312
2,123.05
426.18
1,696.87
91,287.27
313
2,123.05
418.40
1,704.65
89,582.62
314
2,123.05
410.59
1,712.46
87,870.15
315
2,123.05
402.74
1,720.31
86,149.84
316
2,123.05
394.85
1,728.20
84,421.64
317
2,123.05
386.93
1,736.12
82,685.53
318
2,123.05
378.98
1,744.07
80,941.45
319
2,123.05
370.98
1,752.07
79,189.38
320
2,123.05
362.95
1,760.10
77,429.29
321
2,123.05
354.88
1,768.17
75,661.12
322
2,123.05
346.78
1,776.27
73,884.85
323
2,123.05
338.64
1,784.41
72,100.44
324
2,123.05
330.46
1,792.59
70,307.85
325
2,123.05
322.24
1,800.81
68,507.04
326
2,123.05
313.99
1,809.06
66,697.98
327
2,123.05
305.70
1,817.35
64,880.63
328
2,123.05
297.37
1,825.68
63,054.95
329
2,123.05
289.00
1,834.05
61,220.90
330
2,123.05
280.60
1,842.45
59,378.45
331
2,123.05
272.15
1,850.90
57,527.55
332
2,123.05
263.67
1,859.38
55,668.17
333
2,123.05
255.15
1,867.90
53,800.27
334
2,123.05
246.58
1,876.47
51,923.80
335
2,123.05
237.98
1,885.07
50,038.73
336
2,123.05
229.34
1,893.71
48,145.03
337
2,123.05
220.66
1,902.39
46,242.64
338
2,123.05
211.95
1,911.10
44,331.54
339
2,123.05
203.19
1,919.86
42,411.67
340
2,123.05
194.39
1,928.66
40,483.01
341
2,123.05
185.55
1,937.50
38,545.51
342
2,123.05
176.67
1,946.38
36,599.13
343
2,123.05
167.75
1,955.30
34,643.82
344
2,123.05
158.78
1,964.27
32,679.56
345
2,123.05
149.78
1,973.27
30,706.29
346
2,123.05
140.74
1,982.31
28,723.97
347
2,123.05
131.65
1,991.40
26,732.58
348
2,123.05
122.52
2,000.53
24,732.05
349
2,123.05
113.36
2,009.69
22,722.36
350
2,123.05
104.14
2,018.91
20,703.45
351
2,123.05
94.89
2,028.16
18,675.29
352
2,123.05
85.60
2,037.45
16,637.84
353
2,123.05
76.26
2,046.79
14,591.04
354
2,123.05
66.88
2,056.17
12,534.87
355
2,123.05
57.45
2,065.60
10,469.27
356
2,123.05
47.98
2,075.07
8,394.20
357
2,123.05
38.47
2,084.58
6,309.63
358
2,123.05
28.92
2,094.13
4,215.50
359
2,123.05
19.32
2,103.73
2,111.77
360
2,121.45
9.68
2,111.77
0.00
Totals
764,296.40
390,381.40
373,915.00

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