Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,445.98  
 

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
2,445.98
2,121.29
324.69
376,793.31
2
2,445.98
2,119.46
326.52
376,466.79
3
2,445.98
2,117.63
328.35
376,138.44
4
2,445.98
2,115.78
330.20
375,808.24
5
2,445.98
2,113.92
332.06
375,476.18
6
2,445.98
2,112.05
333.93
375,142.25
7
2,445.98
2,110.18
335.80
374,806.45
8
2,445.98
2,108.29
337.69
374,468.75
9
2,445.98
2,106.39
339.59
374,129.16
10
2,445.98
2,104.48
341.50
373,787.65
11
2,445.98
2,102.56
343.42
373,444.23
12
2,445.98
2,100.62
345.36
373,098.87
13
2,445.98
2,098.68
347.30
372,751.58
14
2,445.98
2,096.73
349.25
372,402.32
15
2,445.98
2,094.76
351.22
372,051.11
16
2,445.98
2,092.79
353.19
371,697.91
17
2,445.98
2,090.80
355.18
371,342.73
18
2,445.98
2,088.80
357.18
370,985.56
19
2,445.98
2,086.79
359.19
370,626.37
20
2,445.98
2,084.77
361.21
370,265.16
21
2,445.98
2,082.74
363.24
369,901.93
22
2,445.98
2,080.70
365.28
369,536.64
23
2,445.98
2,078.64
367.34
369,169.31
24
2,445.98
2,076.58
369.40
368,799.91
25
2,445.98
2,074.50
371.48
368,428.42
26
2,445.98
2,072.41
373.57
368,054.85
27
2,445.98
2,070.31
375.67
367,679.18
28
2,445.98
2,068.20
377.78
367,301.40
29
2,445.98
2,066.07
379.91
366,921.49
30
2,445.98
2,063.93
382.05
366,539.44
31
2,445.98
2,061.78
384.20
366,155.25
32
2,445.98
2,059.62
386.36
365,768.89
33
2,445.98
2,057.45
388.53
365,380.36
34
2,445.98
2,055.26
390.72
364,989.64
35
2,445.98
2,053.07
392.91
364,596.73
36
2,445.98
2,050.86
395.12
364,201.61
37
2,445.98
2,048.63
397.35
363,804.26
38
2,445.98
2,046.40
399.58
363,404.68
39
2,445.98
2,044.15
401.83
363,002.85
40
2,445.98
2,041.89
404.09
362,598.76
41
2,445.98
2,039.62
406.36
362,192.40
42
2,445.98
2,037.33
408.65
361,783.75
43
2,445.98
2,035.03
410.95
361,372.81
44
2,445.98
2,032.72
413.26
360,959.55
45
2,445.98
2,030.40
415.58
360,543.97
46
2,445.98
2,028.06
417.92
360,126.05
47
2,445.98
2,025.71
420.27
359,705.78
48
2,445.98
2,023.34
422.64
359,283.14
49
2,445.98
2,020.97
425.01
358,858.13
50
2,445.98
2,018.58
427.40
358,430.73
51
2,445.98
2,016.17
429.81
358,000.92
52
2,445.98
2,013.76
432.22
357,568.69
53
2,445.98
2,011.32
434.66
357,134.04
54
2,445.98
2,008.88
437.10
356,696.94
55
2,445.98
2,006.42
439.56
356,257.38
56
2,445.98
2,003.95
442.03
355,815.34
57
2,445.98
2,001.46
444.52
355,370.83
58
2,445.98
1,998.96
447.02
354,923.81
59
2,445.98
1,996.45
449.53
354,474.27
60
2,445.98
1,993.92
452.06
354,022.21
61
2,445.98
1,991.37
454.61
353,567.61
62
2,445.98
1,988.82
457.16
353,110.44
63
2,445.98
1,986.25
459.73
352,650.71
64
2,445.98
1,983.66
462.32
352,188.39
65
2,445.98
1,981.06
464.92
351,723.47
66
2,445.98
1,978.44
467.54
351,255.93
67
2,445.98
1,975.81
470.17
350,785.77
68
2,445.98
1,973.17
472.81
350,312.96
69
2,445.98
1,970.51
475.47
349,837.49
70
2,445.98
1,967.84
478.14
349,359.34
71
2,445.98
1,965.15
480.83
348,878.51
72
2,445.98
1,962.44
483.54
348,394.97
73
2,445.98
1,959.72
486.26
347,908.71
74
2,445.98
1,956.99
488.99
347,419.72
75
2,445.98
1,954.24
491.74
346,927.98
76
2,445.98
1,951.47
494.51
346,433.47
77
2,445.98
1,948.69
497.29
345,936.17
78
2,445.98
1,945.89
500.09
345,436.09
79
2,445.98
1,943.08
502.90
344,933.18
80
2,445.98
1,940.25
505.73
344,427.45
81
2,445.98
1,937.40
508.58
343,918.88
82
2,445.98
1,934.54
511.44
343,407.44
83
2,445.98
1,931.67
514.31
342,893.13
84
2,445.98
1,928.77
517.21
342,375.92
85
2,445.98
1,925.86
520.12
341,855.81
86
2,445.98
1,922.94
523.04
341,332.77
87
2,445.98
1,920.00
525.98
340,806.78
88
2,445.98
1,917.04
528.94
340,277.84
89
2,445.98
1,914.06
531.92
339,745.92
90
2,445.98
1,911.07
534.91
339,211.01
91
2,445.98
1,908.06
537.92
338,673.10
92
2,445.98
1,905.04
540.94
338,132.15
93
2,445.98
1,901.99
543.99
337,588.17
94
2,445.98
1,898.93
547.05
337,041.12
95
2,445.98
1,895.86
550.12
336,491.00
96
2,445.98
1,892.76
553.22
335,937.78
97
2,445.98
1,889.65
556.33
335,381.45
98
2,445.98
1,886.52
559.46
334,821.99
99
2,445.98
1,883.37
562.61
334,259.38
100
2,445.98
1,880.21
565.77
333,693.61
101
2,445.98
1,877.03
568.95
333,124.66
102
2,445.98
1,873.83
572.15
332,552.50
103
2,445.98
1,870.61
575.37
331,977.13
104
2,445.98
1,867.37
578.61
331,398.52
105
2,445.98
1,864.12
581.86
330,816.66
106
2,445.98
1,860.84
585.14
330,231.52
107
2,445.98
1,857.55
588.43
329,643.09
108
2,445.98
1,854.24
591.74
329,051.36
109
2,445.98
1,850.91
595.07
328,456.29
110
2,445.98
1,847.57
598.41
327,857.88
111
2,445.98
1,844.20
601.78
327,256.10
112
2,445.98
1,840.82
605.16
326,650.93
113
2,445.98
1,837.41
608.57
326,042.37
114
2,445.98
1,833.99
611.99
325,430.37
115
2,445.98
1,830.55
615.43
324,814.94
116
2,445.98
1,827.08
618.90
324,196.04
117
2,445.98
1,823.60
622.38
323,573.67
118
2,445.98
1,820.10
625.88
322,947.79
119
2,445.98
1,816.58
629.40
322,318.39
120
2,445.98
1,813.04
632.94
321,685.45
121
2,445.98
1,809.48
636.50
321,048.95
122
2,445.98
1,805.90
640.08
320,408.87
123
2,445.98
1,802.30
643.68
319,765.19
124
2,445.98
1,798.68
647.30
319,117.89
125
2,445.98
1,795.04
650.94
318,466.95
126
2,445.98
1,791.38
654.60
317,812.35
127
2,445.98
1,787.69
658.29
317,154.06
128
2,445.98
1,783.99
661.99
316,492.07
129
2,445.98
1,780.27
665.71
315,826.36
130
2,445.98
1,776.52
669.46
315,156.90
131
2,445.98
1,772.76
673.22
314,483.68
132
2,445.98
1,768.97
677.01
313,806.67
133
2,445.98
1,765.16
680.82
313,125.85
134
2,445.98
1,761.33
684.65
312,441.21
135
2,445.98
1,757.48
688.50
311,752.71
136
2,445.98
1,753.61
692.37
311,060.34
137
2,445.98
1,749.71
696.27
310,364.07
138
2,445.98
1,745.80
700.18
309,663.89
139
2,445.98
1,741.86
704.12
308,959.77
140
2,445.98
1,737.90
708.08
308,251.69
141
2,445.98
1,733.92
712.06
307,539.62
142
2,445.98
1,729.91
716.07
306,823.55
143
2,445.98
1,725.88
720.10
306,103.46
144
2,445.98
1,721.83
724.15
305,379.31
145
2,445.98
1,717.76
728.22
304,651.09
146
2,445.98
1,713.66
732.32
303,918.77
147
2,445.98
1,709.54
736.44
303,182.33
148
2,445.98
1,705.40
740.58
302,441.75
149
2,445.98
1,701.23
744.75
301,697.01
150
2,445.98
1,697.05
748.93
300,948.07
151
2,445.98
1,692.83
753.15
300,194.93
152
2,445.98
1,688.60
757.38
299,437.54
153
2,445.98
1,684.34
761.64
298,675.90
154
2,445.98
1,680.05
765.93
297,909.97
155
2,445.98
1,675.74
770.24
297,139.73
156
2,445.98
1,671.41
774.57
296,365.17
157
2,445.98
1,667.05
778.93
295,586.24
158
2,445.98
1,662.67
783.31
294,802.93
159
2,445.98
1,658.27
787.71
294,015.22
160
2,445.98
1,653.84
792.14
293,223.07
161
2,445.98
1,649.38
796.60
292,426.47
162
2,445.98
1,644.90
801.08
291,625.39
163
2,445.98
1,640.39
805.59
290,819.81
164
2,445.98
1,635.86
810.12
290,009.69
165
2,445.98
1,631.30
814.68
289,195.01
166
2,445.98
1,626.72
819.26
288,375.75
167
2,445.98
1,622.11
823.87
287,551.89
168
2,445.98
1,617.48
828.50
286,723.39
169
2,445.98
1,612.82
833.16
285,890.23
170
2,445.98
1,608.13
837.85
285,052.38
171
2,445.98
1,603.42
842.56
284,209.82
172
2,445.98
1,598.68
847.30
283,362.52
173
2,445.98
1,593.91
852.07
282,510.45
174
2,445.98
1,589.12
856.86
281,653.59
175
2,445.98
1,584.30
861.68
280,791.91
176
2,445.98
1,579.45
866.53
279,925.39
177
2,445.98
1,574.58
871.40
279,053.99
178
2,445.98
1,569.68
876.30
278,177.69
179
2,445.98
1,564.75
881.23
277,296.46
180
2,445.98
1,559.79
886.19
276,410.27
181
2,445.98
1,554.81
891.17
275,519.10
182
2,445.98
1,549.79
896.19
274,622.91
183
2,445.98
1,544.75
901.23
273,721.69
184
2,445.98
1,539.68
906.30
272,815.39
185
2,445.98
1,534.59
911.39
271,904.00
186
2,445.98
1,529.46
916.52
270,987.48
187
2,445.98
1,524.30
921.68
270,065.80
188
2,445.98
1,519.12
926.86
269,138.94
189
2,445.98
1,513.91
932.07
268,206.87
190
2,445.98
1,508.66
937.32
267,269.55
191
2,445.98
1,503.39
942.59
266,326.96
192
2,445.98
1,498.09
947.89
265,379.07
193
2,445.98
1,492.76
953.22
264,425.85
194
2,445.98
1,487.40
958.58
263,467.27
195
2,445.98
1,482.00
963.98
262,503.29
196
2,445.98
1,476.58
969.40
261,533.89
197
2,445.98
1,471.13
974.85
260,559.04
198
2,445.98
1,465.64
980.34
259,578.70
199
2,445.98
1,460.13
985.85
258,592.85
200
2,445.98
1,454.58
991.40
257,601.46
201
2,445.98
1,449.01
996.97
256,604.49
202
2,445.98
1,443.40
1,002.58
255,601.91
203
2,445.98
1,437.76
1,008.22
254,593.69
204
2,445.98
1,432.09
1,013.89
253,579.80
205
2,445.98
1,426.39
1,019.59
252,560.20
206
2,445.98
1,420.65
1,025.33
251,534.87
207
2,445.98
1,414.88
1,031.10
250,503.78
208
2,445.98
1,409.08
1,036.90
249,466.88
209
2,445.98
1,403.25
1,042.73
248,424.15
210
2,445.98
1,397.39
1,048.59
247,375.56
211
2,445.98
1,391.49
1,054.49
246,321.07
212
2,445.98
1,385.56
1,060.42
245,260.64
213
2,445.98
1,379.59
1,066.39
244,194.25
214
2,445.98
1,373.59
1,072.39
243,121.87
215
2,445.98
1,367.56
1,078.42
242,043.45
216
2,445.98
1,361.49
1,084.49
240,958.96
217
2,445.98
1,355.39
1,090.59
239,868.37
218
2,445.98
1,349.26
1,096.72
238,771.65
219
2,445.98
1,343.09
1,102.89
237,668.77
220
2,445.98
1,336.89
1,109.09
236,559.67
221
2,445.98
1,330.65
1,115.33
235,444.34
222
2,445.98
1,324.37
1,121.61
234,322.73
223
2,445.98
1,318.07
1,127.91
233,194.82
224
2,445.98
1,311.72
1,134.26
232,060.56
225
2,445.98
1,305.34
1,140.64
230,919.92
226
2,445.98
1,298.92
1,147.06
229,772.87
227
2,445.98
1,292.47
1,153.51
228,619.36
228
2,445.98
1,285.98
1,160.00
227,459.36
229
2,445.98
1,279.46
1,166.52
226,292.84
230
2,445.98
1,272.90
1,173.08
225,119.76
231
2,445.98
1,266.30
1,179.68
223,940.08
232
2,445.98
1,259.66
1,186.32
222,753.76
233
2,445.98
1,252.99
1,192.99
221,560.77
234
2,445.98
1,246.28
1,199.70
220,361.07
235
2,445.98
1,239.53
1,206.45
219,154.62
236
2,445.98
1,232.74
1,213.24
217,941.38
237
2,445.98
1,225.92
1,220.06
216,721.33
238
2,445.98
1,219.06
1,226.92
215,494.40
239
2,445.98
1,212.16
1,233.82
214,260.58
240
2,445.98
1,205.22
1,240.76
213,019.81
241
2,445.98
1,198.24
1,247.74
211,772.07
242
2,445.98
1,191.22
1,254.76
210,517.31
243
2,445.98
1,184.16
1,261.82
209,255.49
244
2,445.98
1,177.06
1,268.92
207,986.57
245
2,445.98
1,169.92
1,276.06
206,710.52
246
2,445.98
1,162.75
1,283.23
205,427.28
247
2,445.98
1,155.53
1,290.45
204,136.83
248
2,445.98
1,148.27
1,297.71
202,839.12
249
2,445.98
1,140.97
1,305.01
201,534.11
250
2,445.98
1,133.63
1,312.35
200,221.76
251
2,445.98
1,126.25
1,319.73
198,902.03
252
2,445.98
1,118.82
1,327.16
197,574.87
253
2,445.98
1,111.36
1,334.62
196,240.25
254
2,445.98
1,103.85
1,342.13
194,898.12
255
2,445.98
1,096.30
1,349.68
193,548.44
256
2,445.98
1,088.71
1,357.27
192,191.17
257
2,445.98
1,081.08
1,364.90
190,826.27
258
2,445.98
1,073.40
1,372.58
189,453.69
259
2,445.98
1,065.68
1,380.30
188,073.38
260
2,445.98
1,057.91
1,388.07
186,685.32
261
2,445.98
1,050.10
1,395.88
185,289.44
262
2,445.98
1,042.25
1,403.73
183,885.71
263
2,445.98
1,034.36
1,411.62
182,474.09
264
2,445.98
1,026.42
1,419.56
181,054.53
265
2,445.98
1,018.43
1,427.55
179,626.98
266
2,445.98
1,010.40
1,435.58
178,191.40
267
2,445.98
1,002.33
1,443.65
176,747.75
268
2,445.98
994.21
1,451.77
175,295.97
269
2,445.98
986.04
1,459.94
173,836.03
270
2,445.98
977.83
1,468.15
172,367.88
271
2,445.98
969.57
1,476.41
170,891.47
272
2,445.98
961.26
1,484.72
169,406.75
273
2,445.98
952.91
1,493.07
167,913.69
274
2,445.98
944.51
1,501.47
166,412.22
275
2,445.98
936.07
1,509.91
164,902.31
276
2,445.98
927.58
1,518.40
163,383.91
277
2,445.98
919.03
1,526.95
161,856.96
278
2,445.98
910.45
1,535.53
160,321.43
279
2,445.98
901.81
1,544.17
158,777.25
280
2,445.98
893.12
1,552.86
157,224.40
281
2,445.98
884.39
1,561.59
155,662.80
282
2,445.98
875.60
1,570.38
154,092.43
283
2,445.98
866.77
1,579.21
152,513.22
284
2,445.98
857.89
1,588.09
150,925.12
285
2,445.98
848.95
1,597.03
149,328.10
286
2,445.98
839.97
1,606.01
147,722.09
287
2,445.98
830.94
1,615.04
146,107.05
288
2,445.98
821.85
1,624.13
144,482.92
289
2,445.98
812.72
1,633.26
142,849.65
290
2,445.98
803.53
1,642.45
141,207.20
291
2,445.98
794.29
1,651.69
139,555.51
292
2,445.98
785.00
1,660.98
137,894.53
293
2,445.98
775.66
1,670.32
136,224.21
294
2,445.98
766.26
1,679.72
134,544.49
295
2,445.98
756.81
1,689.17
132,855.32
296
2,445.98
747.31
1,698.67
131,156.66
297
2,445.98
737.76
1,708.22
129,448.43
298
2,445.98
728.15
1,717.83
127,730.60
299
2,445.98
718.48
1,727.50
126,003.10
300
2,445.98
708.77
1,737.21
124,265.89
301
2,445.98
699.00
1,746.98
122,518.91
302
2,445.98
689.17
1,756.81
120,762.10
303
2,445.98
679.29
1,766.69
118,995.40
304
2,445.98
669.35
1,776.63
117,218.77
305
2,445.98
659.36
1,786.62
115,432.15
306
2,445.98
649.31
1,796.67
113,635.47
307
2,445.98
639.20
1,806.78
111,828.69
308
2,445.98
629.04
1,816.94
110,011.75
309
2,445.98
618.82
1,827.16
108,184.58
310
2,445.98
608.54
1,837.44
106,347.14
311
2,445.98
598.20
1,847.78
104,499.37
312
2,445.98
587.81
1,858.17
102,641.19
313
2,445.98
577.36
1,868.62
100,772.57
314
2,445.98
566.85
1,879.13
98,893.44
315
2,445.98
556.28
1,889.70
97,003.73
316
2,445.98
545.65
1,900.33
95,103.40
317
2,445.98
534.96
1,911.02
93,192.38
318
2,445.98
524.21
1,921.77
91,270.60
319
2,445.98
513.40
1,932.58
89,338.02
320
2,445.98
502.53
1,943.45
87,394.57
321
2,445.98
491.59
1,954.39
85,440.18
322
2,445.98
480.60
1,965.38
83,474.80
323
2,445.98
469.55
1,976.43
81,498.37
324
2,445.98
458.43
1,987.55
79,510.82
325
2,445.98
447.25
1,998.73
77,512.08
326
2,445.98
436.01
2,009.97
75,502.11
327
2,445.98
424.70
2,021.28
73,480.83
328
2,445.98
413.33
2,032.65
71,448.18
329
2,445.98
401.90
2,044.08
69,404.09
330
2,445.98
390.40
2,055.58
67,348.51
331
2,445.98
378.84
2,067.14
65,281.37
332
2,445.98
367.21
2,078.77
63,202.60
333
2,445.98
355.51
2,090.47
61,112.13
334
2,445.98
343.76
2,102.22
59,009.91
335
2,445.98
331.93
2,114.05
56,895.86
336
2,445.98
320.04
2,125.94
54,769.92
337
2,445.98
308.08
2,137.90
52,632.02
338
2,445.98
296.06
2,149.92
50,482.09
339
2,445.98
283.96
2,162.02
48,320.07
340
2,445.98
271.80
2,174.18
46,145.89
341
2,445.98
259.57
2,186.41
43,959.48
342
2,445.98
247.27
2,198.71
41,760.78
343
2,445.98
234.90
2,211.08
39,549.70
344
2,445.98
222.47
2,223.51
37,326.19
345
2,445.98
209.96
2,236.02
35,090.17
346
2,445.98
197.38
2,248.60
32,841.57
347
2,445.98
184.73
2,261.25
30,580.32
348
2,445.98
172.01
2,273.97
28,306.36
349
2,445.98
159.22
2,286.76
26,019.60
350
2,445.98
146.36
2,299.62
23,719.98
351
2,445.98
133.42
2,312.56
21,407.43
352
2,445.98
120.42
2,325.56
19,081.86
353
2,445.98
107.34
2,338.64
16,743.22
354
2,445.98
94.18
2,351.80
14,391.42
355
2,445.98
80.95
2,365.03
12,026.39
356
2,445.98
67.65
2,378.33
9,648.06
357
2,445.98
54.27
2,391.71
7,256.35
358
2,445.98
40.82
2,405.16
4,851.19
359
2,445.98
27.29
2,418.69
2,432.49
360
2,446.18
13.68
2,432.49
0.00
Totals
880,553.00
503,435.00
377,118.00

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