Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,689.67  
 

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
1,689.67
1,097.48
592.19
375,687.81
2
1,689.67
1,095.76
593.91
375,093.90
3
1,689.67
1,094.02
595.65
374,498.25
4
1,689.67
1,092.29
597.38
373,900.87
5
1,689.67
1,090.54
599.13
373,301.74
6
1,689.67
1,088.80
600.87
372,700.87
7
1,689.67
1,087.04
602.63
372,098.25
8
1,689.67
1,085.29
604.38
371,493.86
9
1,689.67
1,083.52
606.15
370,887.72
10
1,689.67
1,081.76
607.91
370,279.80
11
1,689.67
1,079.98
609.69
369,670.11
12
1,689.67
1,078.20
611.47
369,058.65
13
1,689.67
1,076.42
613.25
368,445.40
14
1,689.67
1,074.63
615.04
367,830.36
15
1,689.67
1,072.84
616.83
367,213.53
16
1,689.67
1,071.04
618.63
366,594.90
17
1,689.67
1,069.24
620.43
365,974.47
18
1,689.67
1,067.43
622.24
365,352.22
19
1,689.67
1,065.61
624.06
364,728.16
20
1,689.67
1,063.79
625.88
364,102.28
21
1,689.67
1,061.96
627.71
363,474.58
22
1,689.67
1,060.13
629.54
362,845.04
23
1,689.67
1,058.30
631.37
362,213.67
24
1,689.67
1,056.46
633.21
361,580.46
25
1,689.67
1,054.61
635.06
360,945.40
26
1,689.67
1,052.76
636.91
360,308.48
27
1,689.67
1,050.90
638.77
359,669.71
28
1,689.67
1,049.04
640.63
359,029.08
29
1,689.67
1,047.17
642.50
358,386.58
30
1,689.67
1,045.29
644.38
357,742.20
31
1,689.67
1,043.41
646.26
357,095.95
32
1,689.67
1,041.53
648.14
356,447.81
33
1,689.67
1,039.64
650.03
355,797.78
34
1,689.67
1,037.74
651.93
355,145.85
35
1,689.67
1,035.84
653.83
354,492.02
36
1,689.67
1,033.94
655.73
353,836.29
37
1,689.67
1,032.02
657.65
353,178.64
38
1,689.67
1,030.10
659.57
352,519.07
39
1,689.67
1,028.18
661.49
351,857.58
40
1,689.67
1,026.25
663.42
351,194.16
41
1,689.67
1,024.32
665.35
350,528.81
42
1,689.67
1,022.38
667.29
349,861.52
43
1,689.67
1,020.43
669.24
349,192.28
44
1,689.67
1,018.48
671.19
348,521.08
45
1,689.67
1,016.52
673.15
347,847.93
46
1,689.67
1,014.56
675.11
347,172.82
47
1,689.67
1,012.59
677.08
346,495.74
48
1,689.67
1,010.61
679.06
345,816.68
49
1,689.67
1,008.63
681.04
345,135.64
50
1,689.67
1,006.65
683.02
344,452.62
51
1,689.67
1,004.65
685.02
343,767.60
52
1,689.67
1,002.66
687.01
343,080.59
53
1,689.67
1,000.65
689.02
342,391.57
54
1,689.67
998.64
691.03
341,700.54
55
1,689.67
996.63
693.04
341,007.50
56
1,689.67
994.61
695.06
340,312.43
57
1,689.67
992.58
697.09
339,615.34
58
1,689.67
990.54
699.13
338,916.21
59
1,689.67
988.51
701.16
338,215.05
60
1,689.67
986.46
703.21
337,511.84
61
1,689.67
984.41
705.26
336,806.58
62
1,689.67
982.35
707.32
336,099.26
63
1,689.67
980.29
709.38
335,389.88
64
1,689.67
978.22
711.45
334,678.43
65
1,689.67
976.15
713.52
333,964.91
66
1,689.67
974.06
715.61
333,249.30
67
1,689.67
971.98
717.69
332,531.61
68
1,689.67
969.88
719.79
331,811.82
69
1,689.67
967.78
721.89
331,089.94
70
1,689.67
965.68
723.99
330,365.95
71
1,689.67
963.57
726.10
329,639.84
72
1,689.67
961.45
728.22
328,911.62
73
1,689.67
959.33
730.34
328,181.28
74
1,689.67
957.20
732.47
327,448.80
75
1,689.67
955.06
734.61
326,714.19
76
1,689.67
952.92
736.75
325,977.44
77
1,689.67
950.77
738.90
325,238.54
78
1,689.67
948.61
741.06
324,497.48
79
1,689.67
946.45
743.22
323,754.26
80
1,689.67
944.28
745.39
323,008.87
81
1,689.67
942.11
747.56
322,261.31
82
1,689.67
939.93
749.74
321,511.57
83
1,689.67
937.74
751.93
320,759.64
84
1,689.67
935.55
754.12
320,005.52
85
1,689.67
933.35
756.32
319,249.20
86
1,689.67
931.14
758.53
318,490.68
87
1,689.67
928.93
760.74
317,729.94
88
1,689.67
926.71
762.96
316,966.98
89
1,689.67
924.49
765.18
316,201.80
90
1,689.67
922.26
767.41
315,434.38
91
1,689.67
920.02
769.65
314,664.73
92
1,689.67
917.77
771.90
313,892.83
93
1,689.67
915.52
774.15
313,118.68
94
1,689.67
913.26
776.41
312,342.28
95
1,689.67
911.00
778.67
311,563.60
96
1,689.67
908.73
780.94
310,782.66
97
1,689.67
906.45
783.22
309,999.44
98
1,689.67
904.17
785.50
309,213.93
99
1,689.67
901.87
787.80
308,426.14
100
1,689.67
899.58
790.09
307,636.05
101
1,689.67
897.27
792.40
306,843.65
102
1,689.67
894.96
794.71
306,048.94
103
1,689.67
892.64
797.03
305,251.91
104
1,689.67
890.32
799.35
304,452.56
105
1,689.67
887.99
801.68
303,650.88
106
1,689.67
885.65
804.02
302,846.85
107
1,689.67
883.30
806.37
302,040.49
108
1,689.67
880.95
808.72
301,231.77
109
1,689.67
878.59
811.08
300,420.69
110
1,689.67
876.23
813.44
299,607.25
111
1,689.67
873.85
815.82
298,791.43
112
1,689.67
871.48
818.19
297,973.24
113
1,689.67
869.09
820.58
297,152.66
114
1,689.67
866.70
822.97
296,329.68
115
1,689.67
864.29
825.38
295,504.31
116
1,689.67
861.89
827.78
294,676.52
117
1,689.67
859.47
830.20
293,846.33
118
1,689.67
857.05
832.62
293,013.71
119
1,689.67
854.62
835.05
292,178.66
120
1,689.67
852.19
837.48
291,341.18
121
1,689.67
849.75
839.92
290,501.25
122
1,689.67
847.30
842.37
289,658.88
123
1,689.67
844.84
844.83
288,814.05
124
1,689.67
842.37
847.30
287,966.75
125
1,689.67
839.90
849.77
287,116.99
126
1,689.67
837.42
852.25
286,264.74
127
1,689.67
834.94
854.73
285,410.01
128
1,689.67
832.45
857.22
284,552.79
129
1,689.67
829.95
859.72
283,693.06
130
1,689.67
827.44
862.23
282,830.83
131
1,689.67
824.92
864.75
281,966.08
132
1,689.67
822.40
867.27
281,098.81
133
1,689.67
819.87
869.80
280,229.01
134
1,689.67
817.33
872.34
279,356.68
135
1,689.67
814.79
874.88
278,481.80
136
1,689.67
812.24
877.43
277,604.37
137
1,689.67
809.68
879.99
276,724.38
138
1,689.67
807.11
882.56
275,841.82
139
1,689.67
804.54
885.13
274,956.69
140
1,689.67
801.96
887.71
274,068.98
141
1,689.67
799.37
890.30
273,178.67
142
1,689.67
796.77
892.90
272,285.78
143
1,689.67
794.17
895.50
271,390.27
144
1,689.67
791.55
898.12
270,492.16
145
1,689.67
788.94
900.73
269,591.42
146
1,689.67
786.31
903.36
268,688.06
147
1,689.67
783.67
906.00
267,782.06
148
1,689.67
781.03
908.64
266,873.43
149
1,689.67
778.38
911.29
265,962.14
150
1,689.67
775.72
913.95
265,048.19
151
1,689.67
773.06
916.61
264,131.58
152
1,689.67
770.38
919.29
263,212.29
153
1,689.67
767.70
921.97
262,290.32
154
1,689.67
765.01
924.66
261,365.67
155
1,689.67
762.32
927.35
260,438.31
156
1,689.67
759.61
930.06
259,508.25
157
1,689.67
756.90
932.77
258,575.48
158
1,689.67
754.18
935.49
257,639.99
159
1,689.67
751.45
938.22
256,701.77
160
1,689.67
748.71
940.96
255,760.82
161
1,689.67
745.97
943.70
254,817.11
162
1,689.67
743.22
946.45
253,870.66
163
1,689.67
740.46
949.21
252,921.45
164
1,689.67
737.69
951.98
251,969.46
165
1,689.67
734.91
954.76
251,014.71
166
1,689.67
732.13
957.54
250,057.16
167
1,689.67
729.33
960.34
249,096.82
168
1,689.67
726.53
963.14
248,133.69
169
1,689.67
723.72
965.95
247,167.74
170
1,689.67
720.91
968.76
246,198.98
171
1,689.67
718.08
971.59
245,227.39
172
1,689.67
715.25
974.42
244,252.96
173
1,689.67
712.40
977.27
243,275.70
174
1,689.67
709.55
980.12
242,295.58
175
1,689.67
706.70
982.97
241,312.61
176
1,689.67
703.83
985.84
240,326.77
177
1,689.67
700.95
988.72
239,338.05
178
1,689.67
698.07
991.60
238,346.45
179
1,689.67
695.18
994.49
237,351.96
180
1,689.67
692.28
997.39
236,354.56
181
1,689.67
689.37
1,000.30
235,354.26
182
1,689.67
686.45
1,003.22
234,351.04
183
1,689.67
683.52
1,006.15
233,344.89
184
1,689.67
680.59
1,009.08
232,335.81
185
1,689.67
677.65
1,012.02
231,323.79
186
1,689.67
674.69
1,014.98
230,308.81
187
1,689.67
671.73
1,017.94
229,290.88
188
1,689.67
668.77
1,020.90
228,269.97
189
1,689.67
665.79
1,023.88
227,246.09
190
1,689.67
662.80
1,026.87
226,219.22
191
1,689.67
659.81
1,029.86
225,189.36
192
1,689.67
656.80
1,032.87
224,156.49
193
1,689.67
653.79
1,035.88
223,120.61
194
1,689.67
650.77
1,038.90
222,081.71
195
1,689.67
647.74
1,041.93
221,039.78
196
1,689.67
644.70
1,044.97
219,994.80
197
1,689.67
641.65
1,048.02
218,946.79
198
1,689.67
638.59
1,051.08
217,895.71
199
1,689.67
635.53
1,054.14
216,841.57
200
1,689.67
632.45
1,057.22
215,784.35
201
1,689.67
629.37
1,060.30
214,724.06
202
1,689.67
626.28
1,063.39
213,660.66
203
1,689.67
623.18
1,066.49
212,594.17
204
1,689.67
620.07
1,069.60
211,524.57
205
1,689.67
616.95
1,072.72
210,451.84
206
1,689.67
613.82
1,075.85
209,375.99
207
1,689.67
610.68
1,078.99
208,297.00
208
1,689.67
607.53
1,082.14
207,214.87
209
1,689.67
604.38
1,085.29
206,129.57
210
1,689.67
601.21
1,088.46
205,041.11
211
1,689.67
598.04
1,091.63
203,949.48
212
1,689.67
594.85
1,094.82
202,854.66
213
1,689.67
591.66
1,098.01
201,756.65
214
1,689.67
588.46
1,101.21
200,655.44
215
1,689.67
585.25
1,104.42
199,551.01
216
1,689.67
582.02
1,107.65
198,443.37
217
1,689.67
578.79
1,110.88
197,332.49
218
1,689.67
575.55
1,114.12
196,218.37
219
1,689.67
572.30
1,117.37
195,101.01
220
1,689.67
569.04
1,120.63
193,980.38
221
1,689.67
565.78
1,123.89
192,856.49
222
1,689.67
562.50
1,127.17
191,729.32
223
1,689.67
559.21
1,130.46
190,598.86
224
1,689.67
555.91
1,133.76
189,465.10
225
1,689.67
552.61
1,137.06
188,328.04
226
1,689.67
549.29
1,140.38
187,187.66
227
1,689.67
545.96
1,143.71
186,043.95
228
1,689.67
542.63
1,147.04
184,896.91
229
1,689.67
539.28
1,150.39
183,746.52
230
1,689.67
535.93
1,153.74
182,592.78
231
1,689.67
532.56
1,157.11
181,435.67
232
1,689.67
529.19
1,160.48
180,275.19
233
1,689.67
525.80
1,163.87
179,111.32
234
1,689.67
522.41
1,167.26
177,944.06
235
1,689.67
519.00
1,170.67
176,773.39
236
1,689.67
515.59
1,174.08
175,599.31
237
1,689.67
512.16
1,177.51
174,421.81
238
1,689.67
508.73
1,180.94
173,240.87
239
1,689.67
505.29
1,184.38
172,056.48
240
1,689.67
501.83
1,187.84
170,868.64
241
1,689.67
498.37
1,191.30
169,677.34
242
1,689.67
494.89
1,194.78
168,482.56
243
1,689.67
491.41
1,198.26
167,284.30
244
1,689.67
487.91
1,201.76
166,082.54
245
1,689.67
484.41
1,205.26
164,877.28
246
1,689.67
480.89
1,208.78
163,668.50
247
1,689.67
477.37
1,212.30
162,456.20
248
1,689.67
473.83
1,215.84
161,240.36
249
1,689.67
470.28
1,219.39
160,020.97
250
1,689.67
466.73
1,222.94
158,798.03
251
1,689.67
463.16
1,226.51
157,571.52
252
1,689.67
459.58
1,230.09
156,341.44
253
1,689.67
456.00
1,233.67
155,107.76
254
1,689.67
452.40
1,237.27
153,870.49
255
1,689.67
448.79
1,240.88
152,629.61
256
1,689.67
445.17
1,244.50
151,385.11
257
1,689.67
441.54
1,248.13
150,136.98
258
1,689.67
437.90
1,251.77
148,885.21
259
1,689.67
434.25
1,255.42
147,629.79
260
1,689.67
430.59
1,259.08
146,370.70
261
1,689.67
426.91
1,262.76
145,107.95
262
1,689.67
423.23
1,266.44
143,841.51
263
1,689.67
419.54
1,270.13
142,571.38
264
1,689.67
415.83
1,273.84
141,297.54
265
1,689.67
412.12
1,277.55
140,019.99
266
1,689.67
408.39
1,281.28
138,738.71
267
1,689.67
404.65
1,285.02
137,453.69
268
1,689.67
400.91
1,288.76
136,164.93
269
1,689.67
397.15
1,292.52
134,872.41
270
1,689.67
393.38
1,296.29
133,576.12
271
1,689.67
389.60
1,300.07
132,276.04
272
1,689.67
385.81
1,303.86
130,972.18
273
1,689.67
382.00
1,307.67
129,664.51
274
1,689.67
378.19
1,311.48
128,353.03
275
1,689.67
374.36
1,315.31
127,037.72
276
1,689.67
370.53
1,319.14
125,718.58
277
1,689.67
366.68
1,322.99
124,395.59
278
1,689.67
362.82
1,326.85
123,068.74
279
1,689.67
358.95
1,330.72
121,738.02
280
1,689.67
355.07
1,334.60
120,403.42
281
1,689.67
351.18
1,338.49
119,064.92
282
1,689.67
347.27
1,342.40
117,722.53
283
1,689.67
343.36
1,346.31
116,376.21
284
1,689.67
339.43
1,350.24
115,025.98
285
1,689.67
335.49
1,354.18
113,671.80
286
1,689.67
331.54
1,358.13
112,313.67
287
1,689.67
327.58
1,362.09
110,951.58
288
1,689.67
323.61
1,366.06
109,585.52
289
1,689.67
319.62
1,370.05
108,215.48
290
1,689.67
315.63
1,374.04
106,841.43
291
1,689.67
311.62
1,378.05
105,463.38
292
1,689.67
307.60
1,382.07
104,081.32
293
1,689.67
303.57
1,386.10
102,695.22
294
1,689.67
299.53
1,390.14
101,305.07
295
1,689.67
295.47
1,394.20
99,910.88
296
1,689.67
291.41
1,398.26
98,512.61
297
1,689.67
287.33
1,402.34
97,110.27
298
1,689.67
283.24
1,406.43
95,703.84
299
1,689.67
279.14
1,410.53
94,293.31
300
1,689.67
275.02
1,414.65
92,878.66
301
1,689.67
270.90
1,418.77
91,459.89
302
1,689.67
266.76
1,422.91
90,036.97
303
1,689.67
262.61
1,427.06
88,609.91
304
1,689.67
258.45
1,431.22
87,178.69
305
1,689.67
254.27
1,435.40
85,743.29
306
1,689.67
250.08
1,439.59
84,303.70
307
1,689.67
245.89
1,443.78
82,859.92
308
1,689.67
241.67
1,448.00
81,411.92
309
1,689.67
237.45
1,452.22
79,959.70
310
1,689.67
233.22
1,456.45
78,503.25
311
1,689.67
228.97
1,460.70
77,042.55
312
1,689.67
224.71
1,464.96
75,577.59
313
1,689.67
220.43
1,469.24
74,108.35
314
1,689.67
216.15
1,473.52
72,634.83
315
1,689.67
211.85
1,477.82
71,157.01
316
1,689.67
207.54
1,482.13
69,674.88
317
1,689.67
203.22
1,486.45
68,188.43
318
1,689.67
198.88
1,490.79
66,697.64
319
1,689.67
194.53
1,495.14
65,202.51
320
1,689.67
190.17
1,499.50
63,703.01
321
1,689.67
185.80
1,503.87
62,199.14
322
1,689.67
181.41
1,508.26
60,690.89
323
1,689.67
177.02
1,512.65
59,178.23
324
1,689.67
172.60
1,517.07
57,661.17
325
1,689.67
168.18
1,521.49
56,139.67
326
1,689.67
163.74
1,525.93
54,613.74
327
1,689.67
159.29
1,530.38
53,083.36
328
1,689.67
154.83
1,534.84
51,548.52
329
1,689.67
150.35
1,539.32
50,009.20
330
1,689.67
145.86
1,543.81
48,465.39
331
1,689.67
141.36
1,548.31
46,917.08
332
1,689.67
136.84
1,552.83
45,364.25
333
1,689.67
132.31
1,557.36
43,806.89
334
1,689.67
127.77
1,561.90
42,244.99
335
1,689.67
123.21
1,566.46
40,678.54
336
1,689.67
118.65
1,571.02
39,107.51
337
1,689.67
114.06
1,575.61
37,531.91
338
1,689.67
109.47
1,580.20
35,951.70
339
1,689.67
104.86
1,584.81
34,366.89
340
1,689.67
100.24
1,589.43
32,777.46
341
1,689.67
95.60
1,594.07
31,183.39
342
1,689.67
90.95
1,598.72
29,584.67
343
1,689.67
86.29
1,603.38
27,981.29
344
1,689.67
81.61
1,608.06
26,373.23
345
1,689.67
76.92
1,612.75
24,760.49
346
1,689.67
72.22
1,617.45
23,143.03
347
1,689.67
67.50
1,622.17
21,520.86
348
1,689.67
62.77
1,626.90
19,893.96
349
1,689.67
58.02
1,631.65
18,262.32
350
1,689.67
53.27
1,636.40
16,625.91
351
1,689.67
48.49
1,641.18
14,984.73
352
1,689.67
43.71
1,645.96
13,338.77
353
1,689.67
38.90
1,650.77
11,688.00
354
1,689.67
34.09
1,655.58
10,032.42
355
1,689.67
29.26
1,660.41
8,372.02
356
1,689.67
24.42
1,665.25
6,706.76
357
1,689.67
19.56
1,670.11
5,036.66
358
1,689.67
14.69
1,674.98
3,361.68
359
1,689.67
9.80
1,679.87
1,681.81
360
1,686.72
4.91
1,681.81
0.00
Totals
608,278.25
231,998.25
376,280.00

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