Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,020.95  
 

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
2,020.95
1,568.60
452.35
376,012.65
2
2,020.95
1,566.72
454.23
375,558.42
3
2,020.95
1,564.83
456.12
375,102.30
4
2,020.95
1,562.93
458.02
374,644.28
5
2,020.95
1,561.02
459.93
374,184.34
6
2,020.95
1,559.10
461.85
373,722.50
7
2,020.95
1,557.18
463.77
373,258.72
8
2,020.95
1,555.24
465.71
372,793.02
9
2,020.95
1,553.30
467.65
372,325.37
10
2,020.95
1,551.36
469.59
371,855.78
11
2,020.95
1,549.40
471.55
371,384.23
12
2,020.95
1,547.43
473.52
370,910.71
13
2,020.95
1,545.46
475.49
370,435.22
14
2,020.95
1,543.48
477.47
369,957.75
15
2,020.95
1,541.49
479.46
369,478.29
16
2,020.95
1,539.49
481.46
368,996.84
17
2,020.95
1,537.49
483.46
368,513.37
18
2,020.95
1,535.47
485.48
368,027.89
19
2,020.95
1,533.45
487.50
367,540.39
20
2,020.95
1,531.42
489.53
367,050.86
21
2,020.95
1,529.38
491.57
366,559.29
22
2,020.95
1,527.33
493.62
366,065.67
23
2,020.95
1,525.27
495.68
365,570.00
24
2,020.95
1,523.21
497.74
365,072.25
25
2,020.95
1,521.13
499.82
364,572.44
26
2,020.95
1,519.05
501.90
364,070.54
27
2,020.95
1,516.96
503.99
363,566.55
28
2,020.95
1,514.86
506.09
363,060.46
29
2,020.95
1,512.75
508.20
362,552.26
30
2,020.95
1,510.63
510.32
362,041.95
31
2,020.95
1,508.51
512.44
361,529.51
32
2,020.95
1,506.37
514.58
361,014.93
33
2,020.95
1,504.23
516.72
360,498.21
34
2,020.95
1,502.08
518.87
359,979.33
35
2,020.95
1,499.91
521.04
359,458.30
36
2,020.95
1,497.74
523.21
358,935.09
37
2,020.95
1,495.56
525.39
358,409.70
38
2,020.95
1,493.37
527.58
357,882.13
39
2,020.95
1,491.18
529.77
357,352.35
40
2,020.95
1,488.97
531.98
356,820.37
41
2,020.95
1,486.75
534.20
356,286.17
42
2,020.95
1,484.53
536.42
355,749.75
43
2,020.95
1,482.29
538.66
355,211.09
44
2,020.95
1,480.05
540.90
354,670.18
45
2,020.95
1,477.79
543.16
354,127.03
46
2,020.95
1,475.53
545.42
353,581.61
47
2,020.95
1,473.26
547.69
353,033.91
48
2,020.95
1,470.97
549.98
352,483.94
49
2,020.95
1,468.68
552.27
351,931.67
50
2,020.95
1,466.38
554.57
351,377.10
51
2,020.95
1,464.07
556.88
350,820.22
52
2,020.95
1,461.75
559.20
350,261.02
53
2,020.95
1,459.42
561.53
349,699.50
54
2,020.95
1,457.08
563.87
349,135.63
55
2,020.95
1,454.73
566.22
348,569.41
56
2,020.95
1,452.37
568.58
348,000.83
57
2,020.95
1,450.00
570.95
347,429.88
58
2,020.95
1,447.62
573.33
346,856.56
59
2,020.95
1,445.24
575.71
346,280.84
60
2,020.95
1,442.84
578.11
345,702.73
61
2,020.95
1,440.43
580.52
345,122.21
62
2,020.95
1,438.01
582.94
344,539.27
63
2,020.95
1,435.58
585.37
343,953.90
64
2,020.95
1,433.14
587.81
343,366.09
65
2,020.95
1,430.69
590.26
342,775.83
66
2,020.95
1,428.23
592.72
342,183.12
67
2,020.95
1,425.76
595.19
341,587.93
68
2,020.95
1,423.28
597.67
340,990.26
69
2,020.95
1,420.79
600.16
340,390.10
70
2,020.95
1,418.29
602.66
339,787.45
71
2,020.95
1,415.78
605.17
339,182.28
72
2,020.95
1,413.26
607.69
338,574.59
73
2,020.95
1,410.73
610.22
337,964.36
74
2,020.95
1,408.18
612.77
337,351.60
75
2,020.95
1,405.63
615.32
336,736.28
76
2,020.95
1,403.07
617.88
336,118.40
77
2,020.95
1,400.49
620.46
335,497.94
78
2,020.95
1,397.91
623.04
334,874.90
79
2,020.95
1,395.31
625.64
334,249.26
80
2,020.95
1,392.71
628.24
333,621.02
81
2,020.95
1,390.09
630.86
332,990.15
82
2,020.95
1,387.46
633.49
332,356.66
83
2,020.95
1,384.82
636.13
331,720.53
84
2,020.95
1,382.17
638.78
331,081.75
85
2,020.95
1,379.51
641.44
330,440.31
86
2,020.95
1,376.83
644.12
329,796.19
87
2,020.95
1,374.15
646.80
329,149.39
88
2,020.95
1,371.46
649.49
328,499.90
89
2,020.95
1,368.75
652.20
327,847.70
90
2,020.95
1,366.03
654.92
327,192.78
91
2,020.95
1,363.30
657.65
326,535.14
92
2,020.95
1,360.56
660.39
325,874.75
93
2,020.95
1,357.81
663.14
325,211.61
94
2,020.95
1,355.05
665.90
324,545.71
95
2,020.95
1,352.27
668.68
323,877.03
96
2,020.95
1,349.49
671.46
323,205.57
97
2,020.95
1,346.69
674.26
322,531.31
98
2,020.95
1,343.88
677.07
321,854.24
99
2,020.95
1,341.06
679.89
321,174.35
100
2,020.95
1,338.23
682.72
320,491.63
101
2,020.95
1,335.38
685.57
319,806.06
102
2,020.95
1,332.53
688.42
319,117.63
103
2,020.95
1,329.66
691.29
318,426.34
104
2,020.95
1,326.78
694.17
317,732.17
105
2,020.95
1,323.88
697.07
317,035.10
106
2,020.95
1,320.98
699.97
316,335.13
107
2,020.95
1,318.06
702.89
315,632.24
108
2,020.95
1,315.13
705.82
314,926.43
109
2,020.95
1,312.19
708.76
314,217.67
110
2,020.95
1,309.24
711.71
313,505.96
111
2,020.95
1,306.27
714.68
312,791.29
112
2,020.95
1,303.30
717.65
312,073.63
113
2,020.95
1,300.31
720.64
311,352.99
114
2,020.95
1,297.30
723.65
310,629.34
115
2,020.95
1,294.29
726.66
309,902.68
116
2,020.95
1,291.26
729.69
309,172.99
117
2,020.95
1,288.22
732.73
308,440.26
118
2,020.95
1,285.17
735.78
307,704.48
119
2,020.95
1,282.10
738.85
306,965.63
120
2,020.95
1,279.02
741.93
306,223.71
121
2,020.95
1,275.93
745.02
305,478.69
122
2,020.95
1,272.83
748.12
304,730.57
123
2,020.95
1,269.71
751.24
303,979.33
124
2,020.95
1,266.58
754.37
303,224.96
125
2,020.95
1,263.44
757.51
302,467.45
126
2,020.95
1,260.28
760.67
301,706.78
127
2,020.95
1,257.11
763.84
300,942.94
128
2,020.95
1,253.93
767.02
300,175.92
129
2,020.95
1,250.73
770.22
299,405.70
130
2,020.95
1,247.52
773.43
298,632.27
131
2,020.95
1,244.30
776.65
297,855.63
132
2,020.95
1,241.07
779.88
297,075.74
133
2,020.95
1,237.82
783.13
296,292.61
134
2,020.95
1,234.55
786.40
295,506.21
135
2,020.95
1,231.28
789.67
294,716.53
136
2,020.95
1,227.99
792.96
293,923.57
137
2,020.95
1,224.68
796.27
293,127.30
138
2,020.95
1,221.36
799.59
292,327.72
139
2,020.95
1,218.03
802.92
291,524.80
140
2,020.95
1,214.69
806.26
290,718.53
141
2,020.95
1,211.33
809.62
289,908.91
142
2,020.95
1,207.95
813.00
289,095.92
143
2,020.95
1,204.57
816.38
288,279.53
144
2,020.95
1,201.16
819.79
287,459.75
145
2,020.95
1,197.75
823.20
286,636.55
146
2,020.95
1,194.32
826.63
285,809.91
147
2,020.95
1,190.87
830.08
284,979.84
148
2,020.95
1,187.42
833.53
284,146.31
149
2,020.95
1,183.94
837.01
283,309.30
150
2,020.95
1,180.46
840.49
282,468.80
151
2,020.95
1,176.95
844.00
281,624.81
152
2,020.95
1,173.44
847.51
280,777.29
153
2,020.95
1,169.91
851.04
279,926.25
154
2,020.95
1,166.36
854.59
279,071.66
155
2,020.95
1,162.80
858.15
278,213.51
156
2,020.95
1,159.22
861.73
277,351.78
157
2,020.95
1,155.63
865.32
276,486.46
158
2,020.95
1,152.03
868.92
275,617.54
159
2,020.95
1,148.41
872.54
274,745.00
160
2,020.95
1,144.77
876.18
273,868.82
161
2,020.95
1,141.12
879.83
272,988.99
162
2,020.95
1,137.45
883.50
272,105.49
163
2,020.95
1,133.77
887.18
271,218.31
164
2,020.95
1,130.08
890.87
270,327.44
165
2,020.95
1,126.36
894.59
269,432.85
166
2,020.95
1,122.64
898.31
268,534.54
167
2,020.95
1,118.89
902.06
267,632.48
168
2,020.95
1,115.14
905.81
266,726.67
169
2,020.95
1,111.36
909.59
265,817.08
170
2,020.95
1,107.57
913.38
264,903.70
171
2,020.95
1,103.77
917.18
263,986.52
172
2,020.95
1,099.94
921.01
263,065.51
173
2,020.95
1,096.11
924.84
262,140.67
174
2,020.95
1,092.25
928.70
261,211.97
175
2,020.95
1,088.38
932.57
260,279.40
176
2,020.95
1,084.50
936.45
259,342.95
177
2,020.95
1,080.60
940.35
258,402.60
178
2,020.95
1,076.68
944.27
257,458.32
179
2,020.95
1,072.74
948.21
256,510.12
180
2,020.95
1,068.79
952.16
255,557.96
181
2,020.95
1,064.82
956.13
254,601.83
182
2,020.95
1,060.84
960.11
253,641.73
183
2,020.95
1,056.84
964.11
252,677.62
184
2,020.95
1,052.82
968.13
251,709.49
185
2,020.95
1,048.79
972.16
250,737.33
186
2,020.95
1,044.74
976.21
249,761.12
187
2,020.95
1,040.67
980.28
248,780.84
188
2,020.95
1,036.59
984.36
247,796.48
189
2,020.95
1,032.49
988.46
246,808.01
190
2,020.95
1,028.37
992.58
245,815.43
191
2,020.95
1,024.23
996.72
244,818.71
192
2,020.95
1,020.08
1,000.87
243,817.84
193
2,020.95
1,015.91
1,005.04
242,812.79
194
2,020.95
1,011.72
1,009.23
241,803.56
195
2,020.95
1,007.51
1,013.44
240,790.13
196
2,020.95
1,003.29
1,017.66
239,772.47
197
2,020.95
999.05
1,021.90
238,750.57
198
2,020.95
994.79
1,026.16
237,724.42
199
2,020.95
990.52
1,030.43
236,693.99
200
2,020.95
986.22
1,034.73
235,659.26
201
2,020.95
981.91
1,039.04
234,620.22
202
2,020.95
977.58
1,043.37
233,576.86
203
2,020.95
973.24
1,047.71
232,529.15
204
2,020.95
968.87
1,052.08
231,477.07
205
2,020.95
964.49
1,056.46
230,420.61
206
2,020.95
960.09
1,060.86
229,359.74
207
2,020.95
955.67
1,065.28
228,294.46
208
2,020.95
951.23
1,069.72
227,224.73
209
2,020.95
946.77
1,074.18
226,150.55
210
2,020.95
942.29
1,078.66
225,071.90
211
2,020.95
937.80
1,083.15
223,988.75
212
2,020.95
933.29
1,087.66
222,901.08
213
2,020.95
928.75
1,092.20
221,808.89
214
2,020.95
924.20
1,096.75
220,712.14
215
2,020.95
919.63
1,101.32
219,610.83
216
2,020.95
915.05
1,105.90
218,504.92
217
2,020.95
910.44
1,110.51
217,394.41
218
2,020.95
905.81
1,115.14
216,279.27
219
2,020.95
901.16
1,119.79
215,159.48
220
2,020.95
896.50
1,124.45
214,035.03
221
2,020.95
891.81
1,129.14
212,905.89
222
2,020.95
887.11
1,133.84
211,772.05
223
2,020.95
882.38
1,138.57
210,633.48
224
2,020.95
877.64
1,143.31
209,490.17
225
2,020.95
872.88
1,148.07
208,342.10
226
2,020.95
868.09
1,152.86
207,189.24
227
2,020.95
863.29
1,157.66
206,031.58
228
2,020.95
858.46
1,162.49
204,869.09
229
2,020.95
853.62
1,167.33
203,701.77
230
2,020.95
848.76
1,172.19
202,529.57
231
2,020.95
843.87
1,177.08
201,352.50
232
2,020.95
838.97
1,181.98
200,170.51
233
2,020.95
834.04
1,186.91
198,983.61
234
2,020.95
829.10
1,191.85
197,791.76
235
2,020.95
824.13
1,196.82
196,594.94
236
2,020.95
819.15
1,201.80
195,393.13
237
2,020.95
814.14
1,206.81
194,186.32
238
2,020.95
809.11
1,211.84
192,974.48
239
2,020.95
804.06
1,216.89
191,757.59
240
2,020.95
798.99
1,221.96
190,535.63
241
2,020.95
793.90
1,227.05
189,308.58
242
2,020.95
788.79
1,232.16
188,076.42
243
2,020.95
783.65
1,237.30
186,839.12
244
2,020.95
778.50
1,242.45
185,596.66
245
2,020.95
773.32
1,247.63
184,349.03
246
2,020.95
768.12
1,252.83
183,096.21
247
2,020.95
762.90
1,258.05
181,838.16
248
2,020.95
757.66
1,263.29
180,574.87
249
2,020.95
752.40
1,268.55
179,306.31
250
2,020.95
747.11
1,273.84
178,032.47
251
2,020.95
741.80
1,279.15
176,753.32
252
2,020.95
736.47
1,284.48
175,468.84
253
2,020.95
731.12
1,289.83
174,179.01
254
2,020.95
725.75
1,295.20
172,883.81
255
2,020.95
720.35
1,300.60
171,583.21
256
2,020.95
714.93
1,306.02
170,277.19
257
2,020.95
709.49
1,311.46
168,965.73
258
2,020.95
704.02
1,316.93
167,648.80
259
2,020.95
698.54
1,322.41
166,326.39
260
2,020.95
693.03
1,327.92
164,998.47
261
2,020.95
687.49
1,333.46
163,665.01
262
2,020.95
681.94
1,339.01
162,326.00
263
2,020.95
676.36
1,344.59
160,981.40
264
2,020.95
670.76
1,350.19
159,631.21
265
2,020.95
665.13
1,355.82
158,275.39
266
2,020.95
659.48
1,361.47
156,913.92
267
2,020.95
653.81
1,367.14
155,546.78
268
2,020.95
648.11
1,372.84
154,173.94
269
2,020.95
642.39
1,378.56
152,795.38
270
2,020.95
636.65
1,384.30
151,411.08
271
2,020.95
630.88
1,390.07
150,021.01
272
2,020.95
625.09
1,395.86
148,625.15
273
2,020.95
619.27
1,401.68
147,223.47
274
2,020.95
613.43
1,407.52
145,815.95
275
2,020.95
607.57
1,413.38
144,402.57
276
2,020.95
601.68
1,419.27
142,983.29
277
2,020.95
595.76
1,425.19
141,558.11
278
2,020.95
589.83
1,431.12
140,126.98
279
2,020.95
583.86
1,437.09
138,689.89
280
2,020.95
577.87
1,443.08
137,246.82
281
2,020.95
571.86
1,449.09
135,797.73
282
2,020.95
565.82
1,455.13
134,342.60
283
2,020.95
559.76
1,461.19
132,881.42
284
2,020.95
553.67
1,467.28
131,414.14
285
2,020.95
547.56
1,473.39
129,940.75
286
2,020.95
541.42
1,479.53
128,461.22
287
2,020.95
535.26
1,485.69
126,975.52
288
2,020.95
529.06
1,491.89
125,483.64
289
2,020.95
522.85
1,498.10
123,985.54
290
2,020.95
516.61
1,504.34
122,481.19
291
2,020.95
510.34
1,510.61
120,970.58
292
2,020.95
504.04
1,516.91
119,453.67
293
2,020.95
497.72
1,523.23
117,930.45
294
2,020.95
491.38
1,529.57
116,400.87
295
2,020.95
485.00
1,535.95
114,864.93
296
2,020.95
478.60
1,542.35
113,322.58
297
2,020.95
472.18
1,548.77
111,773.81
298
2,020.95
465.72
1,555.23
110,218.58
299
2,020.95
459.24
1,561.71
108,656.88
300
2,020.95
452.74
1,568.21
107,088.66
301
2,020.95
446.20
1,574.75
105,513.92
302
2,020.95
439.64
1,581.31
103,932.61
303
2,020.95
433.05
1,587.90
102,344.71
304
2,020.95
426.44
1,594.51
100,750.20
305
2,020.95
419.79
1,601.16
99,149.04
306
2,020.95
413.12
1,607.83
97,541.21
307
2,020.95
406.42
1,614.53
95,926.68
308
2,020.95
399.69
1,621.26
94,305.43
309
2,020.95
392.94
1,628.01
92,677.42
310
2,020.95
386.16
1,634.79
91,042.62
311
2,020.95
379.34
1,641.61
89,401.02
312
2,020.95
372.50
1,648.45
87,752.57
313
2,020.95
365.64
1,655.31
86,097.26
314
2,020.95
358.74
1,662.21
84,435.05
315
2,020.95
351.81
1,669.14
82,765.91
316
2,020.95
344.86
1,676.09
81,089.82
317
2,020.95
337.87
1,683.08
79,406.74
318
2,020.95
330.86
1,690.09
77,716.65
319
2,020.95
323.82
1,697.13
76,019.52
320
2,020.95
316.75
1,704.20
74,315.32
321
2,020.95
309.65
1,711.30
72,604.02
322
2,020.95
302.52
1,718.43
70,885.58
323
2,020.95
295.36
1,725.59
69,159.99
324
2,020.95
288.17
1,732.78
67,427.21
325
2,020.95
280.95
1,740.00
65,687.20
326
2,020.95
273.70
1,747.25
63,939.95
327
2,020.95
266.42
1,754.53
62,185.42
328
2,020.95
259.11
1,761.84
60,423.57
329
2,020.95
251.76
1,769.19
58,654.39
330
2,020.95
244.39
1,776.56
56,877.83
331
2,020.95
236.99
1,783.96
55,093.87
332
2,020.95
229.56
1,791.39
53,302.48
333
2,020.95
222.09
1,798.86
51,503.62
334
2,020.95
214.60
1,806.35
49,697.27
335
2,020.95
207.07
1,813.88
47,883.39
336
2,020.95
199.51
1,821.44
46,061.96
337
2,020.95
191.92
1,829.03
44,232.93
338
2,020.95
184.30
1,836.65
42,396.29
339
2,020.95
176.65
1,844.30
40,551.99
340
2,020.95
168.97
1,851.98
38,700.00
341
2,020.95
161.25
1,859.70
36,840.30
342
2,020.95
153.50
1,867.45
34,972.85
343
2,020.95
145.72
1,875.23
33,097.62
344
2,020.95
137.91
1,883.04
31,214.58
345
2,020.95
130.06
1,890.89
29,323.69
346
2,020.95
122.18
1,898.77
27,424.92
347
2,020.95
114.27
1,906.68
25,518.24
348
2,020.95
106.33
1,914.62
23,603.62
349
2,020.95
98.35
1,922.60
21,681.02
350
2,020.95
90.34
1,930.61
19,750.41
351
2,020.95
82.29
1,938.66
17,811.75
352
2,020.95
74.22
1,946.73
15,865.02
353
2,020.95
66.10
1,954.85
13,910.17
354
2,020.95
57.96
1,962.99
11,947.18
355
2,020.95
49.78
1,971.17
9,976.01
356
2,020.95
41.57
1,979.38
7,996.63
357
2,020.95
33.32
1,987.63
6,009.00
358
2,020.95
25.04
1,995.91
4,013.08
359
2,020.95
16.72
2,004.23
2,008.85
360
2,017.22
8.37
2,008.85
0.00
Totals
727,538.27
351,073.27
376,465.00

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