Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,378.98  
 

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
2,378.98
2,038.73
340.26
376,039.75
2
2,378.98
2,036.88
342.10
375,697.65
3
2,378.98
2,035.03
343.95
375,353.70
4
2,378.98
2,033.17
345.81
375,007.88
5
2,378.98
2,031.29
347.69
374,660.19
6
2,378.98
2,029.41
349.57
374,310.62
7
2,378.98
2,027.52
351.46
373,959.16
8
2,378.98
2,025.61
353.37
373,605.79
9
2,378.98
2,023.70
355.28
373,250.51
10
2,378.98
2,021.77
357.21
372,893.30
11
2,378.98
2,019.84
359.14
372,534.16
12
2,378.98
2,017.89
361.09
372,173.08
13
2,378.98
2,015.94
363.04
371,810.03
14
2,378.98
2,013.97
365.01
371,445.02
15
2,378.98
2,011.99
366.99
371,078.04
16
2,378.98
2,010.01
368.97
370,709.06
17
2,378.98
2,008.01
370.97
370,338.09
18
2,378.98
2,006.00
372.98
369,965.11
19
2,378.98
2,003.98
375.00
369,590.11
20
2,378.98
2,001.95
377.03
369,213.07
21
2,378.98
1,999.90
379.08
368,834.00
22
2,378.98
1,997.85
381.13
368,452.87
23
2,378.98
1,995.79
383.19
368,069.67
24
2,378.98
1,993.71
385.27
367,684.41
25
2,378.98
1,991.62
387.36
367,297.05
26
2,378.98
1,989.53
389.45
366,907.60
27
2,378.98
1,987.42
391.56
366,516.03
28
2,378.98
1,985.30
393.68
366,122.35
29
2,378.98
1,983.16
395.82
365,726.53
30
2,378.98
1,981.02
397.96
365,328.57
31
2,378.98
1,978.86
400.12
364,928.45
32
2,378.98
1,976.70
402.28
364,526.17
33
2,378.98
1,974.52
404.46
364,121.70
34
2,378.98
1,972.33
406.65
363,715.05
35
2,378.98
1,970.12
408.86
363,306.19
36
2,378.98
1,967.91
411.07
362,895.12
37
2,378.98
1,965.68
413.30
362,481.82
38
2,378.98
1,963.44
415.54
362,066.29
39
2,378.98
1,961.19
417.79
361,648.50
40
2,378.98
1,958.93
420.05
361,228.45
41
2,378.98
1,956.65
422.33
360,806.12
42
2,378.98
1,954.37
424.61
360,381.51
43
2,378.98
1,952.07
426.91
359,954.59
44
2,378.98
1,949.75
429.23
359,525.37
45
2,378.98
1,947.43
431.55
359,093.82
46
2,378.98
1,945.09
433.89
358,659.93
47
2,378.98
1,942.74
436.24
358,223.69
48
2,378.98
1,940.38
438.60
357,785.09
49
2,378.98
1,938.00
440.98
357,344.11
50
2,378.98
1,935.61
443.37
356,900.75
51
2,378.98
1,933.21
445.77
356,454.98
52
2,378.98
1,930.80
448.18
356,006.80
53
2,378.98
1,928.37
450.61
355,556.19
54
2,378.98
1,925.93
453.05
355,103.14
55
2,378.98
1,923.48
455.50
354,647.63
56
2,378.98
1,921.01
457.97
354,189.66
57
2,378.98
1,918.53
460.45
353,729.21
58
2,378.98
1,916.03
462.95
353,266.26
59
2,378.98
1,913.53
465.45
352,800.80
60
2,378.98
1,911.00
467.98
352,332.83
61
2,378.98
1,908.47
470.51
351,862.32
62
2,378.98
1,905.92
473.06
351,389.26
63
2,378.98
1,903.36
475.62
350,913.64
64
2,378.98
1,900.78
478.20
350,435.44
65
2,378.98
1,898.19
480.79
349,954.65
66
2,378.98
1,895.59
483.39
349,471.26
67
2,378.98
1,892.97
486.01
348,985.25
68
2,378.98
1,890.34
488.64
348,496.61
69
2,378.98
1,887.69
491.29
348,005.32
70
2,378.98
1,885.03
493.95
347,511.36
71
2,378.98
1,882.35
496.63
347,014.74
72
2,378.98
1,879.66
499.32
346,515.42
73
2,378.98
1,876.96
502.02
346,013.40
74
2,378.98
1,874.24
504.74
345,508.66
75
2,378.98
1,871.51
507.47
345,001.18
76
2,378.98
1,868.76
510.22
344,490.96
77
2,378.98
1,865.99
512.99
343,977.97
78
2,378.98
1,863.21
515.77
343,462.21
79
2,378.98
1,860.42
518.56
342,943.65
80
2,378.98
1,857.61
521.37
342,422.28
81
2,378.98
1,854.79
524.19
341,898.09
82
2,378.98
1,851.95
527.03
341,371.05
83
2,378.98
1,849.09
529.89
340,841.17
84
2,378.98
1,846.22
532.76
340,308.41
85
2,378.98
1,843.34
535.64
339,772.77
86
2,378.98
1,840.44
538.54
339,234.22
87
2,378.98
1,837.52
541.46
338,692.76
88
2,378.98
1,834.59
544.39
338,148.37
89
2,378.98
1,831.64
547.34
337,601.03
90
2,378.98
1,828.67
550.31
337,050.72
91
2,378.98
1,825.69
553.29
336,497.43
92
2,378.98
1,822.69
556.29
335,941.14
93
2,378.98
1,819.68
559.30
335,381.84
94
2,378.98
1,816.65
562.33
334,819.52
95
2,378.98
1,813.61
565.37
334,254.14
96
2,378.98
1,810.54
568.44
333,685.70
97
2,378.98
1,807.46
571.52
333,114.19
98
2,378.98
1,804.37
574.61
332,539.58
99
2,378.98
1,801.26
577.72
331,961.85
100
2,378.98
1,798.13
580.85
331,381.00
101
2,378.98
1,794.98
584.00
330,797.00
102
2,378.98
1,791.82
587.16
330,209.84
103
2,378.98
1,788.64
590.34
329,619.49
104
2,378.98
1,785.44
593.54
329,025.95
105
2,378.98
1,782.22
596.76
328,429.20
106
2,378.98
1,778.99
599.99
327,829.21
107
2,378.98
1,775.74
603.24
327,225.97
108
2,378.98
1,772.47
606.51
326,619.46
109
2,378.98
1,769.19
609.79
326,009.67
110
2,378.98
1,765.89
613.09
325,396.58
111
2,378.98
1,762.56
616.42
324,780.16
112
2,378.98
1,759.23
619.75
324,160.41
113
2,378.98
1,755.87
623.11
323,537.30
114
2,378.98
1,752.49
626.49
322,910.81
115
2,378.98
1,749.10
629.88
322,280.93
116
2,378.98
1,745.69
633.29
321,647.64
117
2,378.98
1,742.26
636.72
321,010.92
118
2,378.98
1,738.81
640.17
320,370.75
119
2,378.98
1,735.34
643.64
319,727.11
120
2,378.98
1,731.86
647.12
319,079.98
121
2,378.98
1,728.35
650.63
318,429.35
122
2,378.98
1,724.83
654.15
317,775.20
123
2,378.98
1,721.28
657.70
317,117.50
124
2,378.98
1,717.72
661.26
316,456.24
125
2,378.98
1,714.14
664.84
315,791.40
126
2,378.98
1,710.54
668.44
315,122.96
127
2,378.98
1,706.92
672.06
314,450.89
128
2,378.98
1,703.28
675.70
313,775.19
129
2,378.98
1,699.62
679.36
313,095.82
130
2,378.98
1,695.94
683.04
312,412.78
131
2,378.98
1,692.24
686.74
311,726.04
132
2,378.98
1,688.52
690.46
311,035.57
133
2,378.98
1,684.78
694.20
310,341.37
134
2,378.98
1,681.02
697.96
309,643.40
135
2,378.98
1,677.24
701.74
308,941.66
136
2,378.98
1,673.43
705.55
308,236.11
137
2,378.98
1,669.61
709.37
307,526.75
138
2,378.98
1,665.77
713.21
306,813.54
139
2,378.98
1,661.91
717.07
306,096.46
140
2,378.98
1,658.02
720.96
305,375.50
141
2,378.98
1,654.12
724.86
304,650.64
142
2,378.98
1,650.19
728.79
303,921.85
143
2,378.98
1,646.24
732.74
303,189.12
144
2,378.98
1,642.27
736.71
302,452.41
145
2,378.98
1,638.28
740.70
301,711.71
146
2,378.98
1,634.27
744.71
300,967.01
147
2,378.98
1,630.24
748.74
300,218.26
148
2,378.98
1,626.18
752.80
299,465.47
149
2,378.98
1,622.10
756.88
298,708.59
150
2,378.98
1,618.00
760.98
297,947.62
151
2,378.98
1,613.88
765.10
297,182.52
152
2,378.98
1,609.74
769.24
296,413.28
153
2,378.98
1,605.57
773.41
295,639.87
154
2,378.98
1,601.38
777.60
294,862.27
155
2,378.98
1,597.17
781.81
294,080.46
156
2,378.98
1,592.94
786.04
293,294.42
157
2,378.98
1,588.68
790.30
292,504.12
158
2,378.98
1,584.40
794.58
291,709.53
159
2,378.98
1,580.09
798.89
290,910.65
160
2,378.98
1,575.77
803.21
290,107.43
161
2,378.98
1,571.42
807.56
289,299.87
162
2,378.98
1,567.04
811.94
288,487.93
163
2,378.98
1,562.64
816.34
287,671.59
164
2,378.98
1,558.22
820.76
286,850.83
165
2,378.98
1,553.78
825.20
286,025.63
166
2,378.98
1,549.31
829.67
285,195.95
167
2,378.98
1,544.81
834.17
284,361.79
168
2,378.98
1,540.29
838.69
283,523.10
169
2,378.98
1,535.75
843.23
282,679.87
170
2,378.98
1,531.18
847.80
281,832.07
171
2,378.98
1,526.59
852.39
280,979.68
172
2,378.98
1,521.97
857.01
280,122.67
173
2,378.98
1,517.33
861.65
279,261.03
174
2,378.98
1,512.66
866.32
278,394.71
175
2,378.98
1,507.97
871.01
277,523.70
176
2,378.98
1,503.25
875.73
276,647.97
177
2,378.98
1,498.51
880.47
275,767.50
178
2,378.98
1,493.74
885.24
274,882.27
179
2,378.98
1,488.95
890.03
273,992.23
180
2,378.98
1,484.12
894.86
273,097.38
181
2,378.98
1,479.28
899.70
272,197.67
182
2,378.98
1,474.40
904.58
271,293.10
183
2,378.98
1,469.50
909.48
270,383.62
184
2,378.98
1,464.58
914.40
269,469.22
185
2,378.98
1,459.62
919.36
268,549.86
186
2,378.98
1,454.65
924.33
267,625.53
187
2,378.98
1,449.64
929.34
266,696.19
188
2,378.98
1,444.60
934.38
265,761.81
189
2,378.98
1,439.54
939.44
264,822.37
190
2,378.98
1,434.45
944.53
263,877.85
191
2,378.98
1,429.34
949.64
262,928.21
192
2,378.98
1,424.19
954.79
261,973.42
193
2,378.98
1,419.02
959.96
261,013.47
194
2,378.98
1,413.82
965.16
260,048.31
195
2,378.98
1,408.60
970.38
259,077.92
196
2,378.98
1,403.34
975.64
258,102.28
197
2,378.98
1,398.05
980.93
257,121.36
198
2,378.98
1,392.74
986.24
256,135.12
199
2,378.98
1,387.40
991.58
255,143.53
200
2,378.98
1,382.03
996.95
254,146.58
201
2,378.98
1,376.63
1,002.35
253,144.23
202
2,378.98
1,371.20
1,007.78
252,136.45
203
2,378.98
1,365.74
1,013.24
251,123.21
204
2,378.98
1,360.25
1,018.73
250,104.48
205
2,378.98
1,354.73
1,024.25
249,080.23
206
2,378.98
1,349.18
1,029.80
248,050.43
207
2,378.98
1,343.61
1,035.37
247,015.06
208
2,378.98
1,338.00
1,040.98
245,974.08
209
2,378.98
1,332.36
1,046.62
244,927.46
210
2,378.98
1,326.69
1,052.29
243,875.17
211
2,378.98
1,320.99
1,057.99
242,817.18
212
2,378.98
1,315.26
1,063.72
241,753.46
213
2,378.98
1,309.50
1,069.48
240,683.98
214
2,378.98
1,303.70
1,075.28
239,608.70
215
2,378.98
1,297.88
1,081.10
238,527.60
216
2,378.98
1,292.02
1,086.96
237,440.65
217
2,378.98
1,286.14
1,092.84
236,347.80
218
2,378.98
1,280.22
1,098.76
235,249.04
219
2,378.98
1,274.27
1,104.71
234,144.33
220
2,378.98
1,268.28
1,110.70
233,033.63
221
2,378.98
1,262.27
1,116.71
231,916.91
222
2,378.98
1,256.22
1,122.76
230,794.15
223
2,378.98
1,250.13
1,128.85
229,665.31
224
2,378.98
1,244.02
1,134.96
228,530.35
225
2,378.98
1,237.87
1,141.11
227,389.24
226
2,378.98
1,231.69
1,147.29
226,241.95
227
2,378.98
1,225.48
1,153.50
225,088.45
228
2,378.98
1,219.23
1,159.75
223,928.70
229
2,378.98
1,212.95
1,166.03
222,762.66
230
2,378.98
1,206.63
1,172.35
221,590.32
231
2,378.98
1,200.28
1,178.70
220,411.62
232
2,378.98
1,193.90
1,185.08
219,226.53
233
2,378.98
1,187.48
1,191.50
218,035.03
234
2,378.98
1,181.02
1,197.96
216,837.07
235
2,378.98
1,174.53
1,204.45
215,632.63
236
2,378.98
1,168.01
1,210.97
214,421.66
237
2,378.98
1,161.45
1,217.53
213,204.13
238
2,378.98
1,154.86
1,224.12
211,980.00
239
2,378.98
1,148.23
1,230.75
210,749.25
240
2,378.98
1,141.56
1,237.42
209,511.83
241
2,378.98
1,134.86
1,244.12
208,267.70
242
2,378.98
1,128.12
1,250.86
207,016.84
243
2,378.98
1,121.34
1,257.64
205,759.20
244
2,378.98
1,114.53
1,264.45
204,494.75
245
2,378.98
1,107.68
1,271.30
203,223.45
246
2,378.98
1,100.79
1,278.19
201,945.26
247
2,378.98
1,093.87
1,285.11
200,660.15
248
2,378.98
1,086.91
1,292.07
199,368.08
249
2,378.98
1,079.91
1,299.07
198,069.01
250
2,378.98
1,072.87
1,306.11
196,762.91
251
2,378.98
1,065.80
1,313.18
195,449.73
252
2,378.98
1,058.69
1,320.29
194,129.43
253
2,378.98
1,051.53
1,327.45
192,801.99
254
2,378.98
1,044.34
1,334.64
191,467.35
255
2,378.98
1,037.11
1,341.87
190,125.48
256
2,378.98
1,029.85
1,349.13
188,776.35
257
2,378.98
1,022.54
1,356.44
187,419.91
258
2,378.98
1,015.19
1,363.79
186,056.12
259
2,378.98
1,007.80
1,371.18
184,684.94
260
2,378.98
1,000.38
1,378.60
183,306.34
261
2,378.98
992.91
1,386.07
181,920.27
262
2,378.98
985.40
1,393.58
180,526.69
263
2,378.98
977.85
1,401.13
179,125.57
264
2,378.98
970.26
1,408.72
177,716.85
265
2,378.98
962.63
1,416.35
176,300.50
266
2,378.98
954.96
1,424.02
174,876.48
267
2,378.98
947.25
1,431.73
173,444.75
268
2,378.98
939.49
1,439.49
172,005.26
269
2,378.98
931.70
1,447.28
170,557.98
270
2,378.98
923.86
1,455.12
169,102.85
271
2,378.98
915.97
1,463.01
167,639.85
272
2,378.98
908.05
1,470.93
166,168.92
273
2,378.98
900.08
1,478.90
164,690.02
274
2,378.98
892.07
1,486.91
163,203.11
275
2,378.98
884.02
1,494.96
161,708.15
276
2,378.98
875.92
1,503.06
160,205.09
277
2,378.98
867.78
1,511.20
158,693.88
278
2,378.98
859.59
1,519.39
157,174.49
279
2,378.98
851.36
1,527.62
155,646.88
280
2,378.98
843.09
1,535.89
154,110.98
281
2,378.98
834.77
1,544.21
152,566.77
282
2,378.98
826.40
1,552.58
151,014.20
283
2,378.98
817.99
1,560.99
149,453.21
284
2,378.98
809.54
1,569.44
147,883.77
285
2,378.98
801.04
1,577.94
146,305.82
286
2,378.98
792.49
1,586.49
144,719.33
287
2,378.98
783.90
1,595.08
143,124.25
288
2,378.98
775.26
1,603.72
141,520.53
289
2,378.98
766.57
1,612.41
139,908.12
290
2,378.98
757.84
1,621.14
138,286.97
291
2,378.98
749.05
1,629.93
136,657.05
292
2,378.98
740.23
1,638.75
135,018.29
293
2,378.98
731.35
1,647.63
133,370.66
294
2,378.98
722.42
1,656.56
131,714.11
295
2,378.98
713.45
1,665.53
130,048.58
296
2,378.98
704.43
1,674.55
128,374.03
297
2,378.98
695.36
1,683.62
126,690.41
298
2,378.98
686.24
1,692.74
124,997.67
299
2,378.98
677.07
1,701.91
123,295.76
300
2,378.98
667.85
1,711.13
121,584.63
301
2,378.98
658.58
1,720.40
119,864.23
302
2,378.98
649.26
1,729.72
118,134.52
303
2,378.98
639.90
1,739.08
116,395.43
304
2,378.98
630.48
1,748.50
114,646.93
305
2,378.98
621.00
1,757.98
112,888.95
306
2,378.98
611.48
1,767.50
111,121.45
307
2,378.98
601.91
1,777.07
109,344.38
308
2,378.98
592.28
1,786.70
107,557.68
309
2,378.98
582.60
1,796.38
105,761.31
310
2,378.98
572.87
1,806.11
103,955.20
311
2,378.98
563.09
1,815.89
102,139.31
312
2,378.98
553.25
1,825.73
100,313.59
313
2,378.98
543.37
1,835.61
98,477.97
314
2,378.98
533.42
1,845.56
96,632.41
315
2,378.98
523.43
1,855.55
94,776.86
316
2,378.98
513.37
1,865.61
92,911.25
317
2,378.98
503.27
1,875.71
91,035.54
318
2,378.98
493.11
1,885.87
89,149.67
319
2,378.98
482.89
1,896.09
87,253.59
320
2,378.98
472.62
1,906.36
85,347.23
321
2,378.98
462.30
1,916.68
83,430.55
322
2,378.98
451.92
1,927.06
81,503.48
323
2,378.98
441.48
1,937.50
79,565.98
324
2,378.98
430.98
1,948.00
77,617.98
325
2,378.98
420.43
1,958.55
75,659.43
326
2,378.98
409.82
1,969.16
73,690.27
327
2,378.98
399.16
1,979.82
71,710.45
328
2,378.98
388.43
1,990.55
69,719.90
329
2,378.98
377.65
2,001.33
67,718.57
330
2,378.98
366.81
2,012.17
65,706.40
331
2,378.98
355.91
2,023.07
63,683.33
332
2,378.98
344.95
2,034.03
61,649.30
333
2,378.98
333.93
2,045.05
59,604.26
334
2,378.98
322.86
2,056.12
57,548.13
335
2,378.98
311.72
2,067.26
55,480.87
336
2,378.98
300.52
2,078.46
53,402.41
337
2,378.98
289.26
2,089.72
51,312.70
338
2,378.98
277.94
2,101.04
49,211.66
339
2,378.98
266.56
2,112.42
47,099.24
340
2,378.98
255.12
2,123.86
44,975.38
341
2,378.98
243.62
2,135.36
42,840.02
342
2,378.98
232.05
2,146.93
40,693.09
343
2,378.98
220.42
2,158.56
38,534.53
344
2,378.98
208.73
2,170.25
36,364.28
345
2,378.98
196.97
2,182.01
34,182.27
346
2,378.98
185.15
2,193.83
31,988.45
347
2,378.98
173.27
2,205.71
29,782.74
348
2,378.98
161.32
2,217.66
27,565.08
349
2,378.98
149.31
2,229.67
25,335.41
350
2,378.98
137.23
2,241.75
23,093.66
351
2,378.98
125.09
2,253.89
20,839.78
352
2,378.98
112.88
2,266.10
18,573.68
353
2,378.98
100.61
2,278.37
16,295.31
354
2,378.98
88.27
2,290.71
14,004.59
355
2,378.98
75.86
2,303.12
11,701.47
356
2,378.98
63.38
2,315.60
9,385.87
357
2,378.98
50.84
2,328.14
7,057.73
358
2,378.98
38.23
2,340.75
4,716.98
359
2,378.98
25.55
2,353.43
2,363.55
360
2,376.35
12.80
2,363.55
0.00
Totals
856,430.17
480,050.17
376,380.00

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