Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,738.46  
 

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
1,738.46
1,151.54
586.92
380,612.08
2
1,738.46
1,149.77
588.69
380,023.38
3
1,738.46
1,147.99
590.47
379,432.91
4
1,738.46
1,146.20
592.26
378,840.66
5
1,738.46
1,144.41
594.05
378,246.61
6
1,738.46
1,142.62
595.84
377,650.77
7
1,738.46
1,140.82
597.64
377,053.13
8
1,738.46
1,139.01
599.45
376,453.68
9
1,738.46
1,137.20
601.26
375,852.43
10
1,738.46
1,135.39
603.07
375,249.36
11
1,738.46
1,133.57
604.89
374,644.46
12
1,738.46
1,131.74
606.72
374,037.74
13
1,738.46
1,129.91
608.55
373,429.19
14
1,738.46
1,128.07
610.39
372,818.79
15
1,738.46
1,126.22
612.24
372,206.56
16
1,738.46
1,124.37
614.09
371,592.47
17
1,738.46
1,122.52
615.94
370,976.53
18
1,738.46
1,120.66
617.80
370,358.73
19
1,738.46
1,118.79
619.67
369,739.06
20
1,738.46
1,116.92
621.54
369,117.52
21
1,738.46
1,115.04
623.42
368,494.10
22
1,738.46
1,113.16
625.30
367,868.80
23
1,738.46
1,111.27
627.19
367,241.61
24
1,738.46
1,109.38
629.08
366,612.53
25
1,738.46
1,107.48
630.98
365,981.54
26
1,738.46
1,105.57
632.89
365,348.65
27
1,738.46
1,103.66
634.80
364,713.85
28
1,738.46
1,101.74
636.72
364,077.13
29
1,738.46
1,099.82
638.64
363,438.49
30
1,738.46
1,097.89
640.57
362,797.91
31
1,738.46
1,095.95
642.51
362,155.40
32
1,738.46
1,094.01
644.45
361,510.96
33
1,738.46
1,092.06
646.40
360,864.56
34
1,738.46
1,090.11
648.35
360,216.21
35
1,738.46
1,088.15
650.31
359,565.90
36
1,738.46
1,086.19
652.27
358,913.63
37
1,738.46
1,084.22
654.24
358,259.39
38
1,738.46
1,082.24
656.22
357,603.17
39
1,738.46
1,080.26
658.20
356,944.97
40
1,738.46
1,078.27
660.19
356,284.78
41
1,738.46
1,076.28
662.18
355,622.60
42
1,738.46
1,074.28
664.18
354,958.42
43
1,738.46
1,072.27
666.19
354,292.23
44
1,738.46
1,070.26
668.20
353,624.03
45
1,738.46
1,068.24
670.22
352,953.81
46
1,738.46
1,066.21
672.25
352,281.56
47
1,738.46
1,064.18
674.28
351,607.28
48
1,738.46
1,062.15
676.31
350,930.97
49
1,738.46
1,060.10
678.36
350,252.61
50
1,738.46
1,058.05
680.41
349,572.21
51
1,738.46
1,056.00
682.46
348,889.75
52
1,738.46
1,053.94
684.52
348,205.23
53
1,738.46
1,051.87
686.59
347,518.64
54
1,738.46
1,049.80
688.66
346,829.97
55
1,738.46
1,047.72
690.74
346,139.23
56
1,738.46
1,045.63
692.83
345,446.40
57
1,738.46
1,043.54
694.92
344,751.47
58
1,738.46
1,041.44
697.02
344,054.45
59
1,738.46
1,039.33
699.13
343,355.32
60
1,738.46
1,037.22
701.24
342,654.08
61
1,738.46
1,035.10
703.36
341,950.72
62
1,738.46
1,032.98
705.48
341,245.24
63
1,738.46
1,030.84
707.62
340,537.62
64
1,738.46
1,028.71
709.75
339,827.87
65
1,738.46
1,026.56
711.90
339,115.97
66
1,738.46
1,024.41
714.05
338,401.93
67
1,738.46
1,022.26
716.20
337,685.72
68
1,738.46
1,020.09
718.37
336,967.35
69
1,738.46
1,017.92
720.54
336,246.82
70
1,738.46
1,015.75
722.71
335,524.10
71
1,738.46
1,013.56
724.90
334,799.20
72
1,738.46
1,011.37
727.09
334,072.12
73
1,738.46
1,009.18
729.28
333,342.83
74
1,738.46
1,006.97
731.49
332,611.35
75
1,738.46
1,004.76
733.70
331,877.65
76
1,738.46
1,002.55
735.91
331,141.74
77
1,738.46
1,000.32
738.14
330,403.60
78
1,738.46
998.09
740.37
329,663.23
79
1,738.46
995.86
742.60
328,920.63
80
1,738.46
993.61
744.85
328,175.79
81
1,738.46
991.36
747.10
327,428.69
82
1,738.46
989.11
749.35
326,679.34
83
1,738.46
986.84
751.62
325,927.72
84
1,738.46
984.57
753.89
325,173.84
85
1,738.46
982.30
756.16
324,417.67
86
1,738.46
980.01
758.45
323,659.22
87
1,738.46
977.72
760.74
322,898.48
88
1,738.46
975.42
763.04
322,135.45
89
1,738.46
973.12
765.34
321,370.10
90
1,738.46
970.81
767.65
320,602.45
91
1,738.46
968.49
769.97
319,832.48
92
1,738.46
966.16
772.30
319,060.18
93
1,738.46
963.83
774.63
318,285.54
94
1,738.46
961.49
776.97
317,508.57
95
1,738.46
959.14
779.32
316,729.25
96
1,738.46
956.79
781.67
315,947.58
97
1,738.46
954.42
784.04
315,163.54
98
1,738.46
952.06
786.40
314,377.14
99
1,738.46
949.68
788.78
313,588.36
100
1,738.46
947.30
791.16
312,797.20
101
1,738.46
944.91
793.55
312,003.65
102
1,738.46
942.51
795.95
311,207.70
103
1,738.46
940.11
798.35
310,409.35
104
1,738.46
937.69
800.77
309,608.58
105
1,738.46
935.28
803.18
308,805.40
106
1,738.46
932.85
805.61
307,999.79
107
1,738.46
930.42
808.04
307,191.74
108
1,738.46
927.98
810.48
306,381.26
109
1,738.46
925.53
812.93
305,568.32
110
1,738.46
923.07
815.39
304,752.93
111
1,738.46
920.61
817.85
303,935.08
112
1,738.46
918.14
820.32
303,114.76
113
1,738.46
915.66
822.80
302,291.96
114
1,738.46
913.17
825.29
301,466.67
115
1,738.46
910.68
827.78
300,638.89
116
1,738.46
908.18
830.28
299,808.61
117
1,738.46
905.67
832.79
298,975.82
118
1,738.46
903.16
835.30
298,140.52
119
1,738.46
900.63
837.83
297,302.69
120
1,738.46
898.10
840.36
296,462.34
121
1,738.46
895.56
842.90
295,619.44
122
1,738.46
893.02
845.44
294,774.00
123
1,738.46
890.46
848.00
293,926.00
124
1,738.46
887.90
850.56
293,075.44
125
1,738.46
885.33
853.13
292,222.31
126
1,738.46
882.75
855.71
291,366.61
127
1,738.46
880.17
858.29
290,508.32
128
1,738.46
877.58
860.88
289,647.43
129
1,738.46
874.98
863.48
288,783.95
130
1,738.46
872.37
866.09
287,917.86
131
1,738.46
869.75
868.71
287,049.15
132
1,738.46
867.13
871.33
286,177.82
133
1,738.46
864.50
873.96
285,303.85
134
1,738.46
861.86
876.60
284,427.25
135
1,738.46
859.21
879.25
283,548.00
136
1,738.46
856.55
881.91
282,666.09
137
1,738.46
853.89
884.57
281,781.52
138
1,738.46
851.21
887.25
280,894.27
139
1,738.46
848.53
889.93
280,004.35
140
1,738.46
845.85
892.61
279,111.73
141
1,738.46
843.15
895.31
278,216.42
142
1,738.46
840.45
898.01
277,318.41
143
1,738.46
837.73
900.73
276,417.68
144
1,738.46
835.01
903.45
275,514.23
145
1,738.46
832.28
906.18
274,608.05
146
1,738.46
829.55
908.91
273,699.14
147
1,738.46
826.80
911.66
272,787.48
148
1,738.46
824.05
914.41
271,873.06
149
1,738.46
821.28
917.18
270,955.89
150
1,738.46
818.51
919.95
270,035.94
151
1,738.46
815.73
922.73
269,113.21
152
1,738.46
812.95
925.51
268,187.70
153
1,738.46
810.15
928.31
267,259.39
154
1,738.46
807.35
931.11
266,328.28
155
1,738.46
804.53
933.93
265,394.35
156
1,738.46
801.71
936.75
264,457.60
157
1,738.46
798.88
939.58
263,518.02
158
1,738.46
796.04
942.42
262,575.61
159
1,738.46
793.20
945.26
261,630.35
160
1,738.46
790.34
948.12
260,682.23
161
1,738.46
787.48
950.98
259,731.24
162
1,738.46
784.60
953.86
258,777.39
163
1,738.46
781.72
956.74
257,820.65
164
1,738.46
778.83
959.63
256,861.03
165
1,738.46
775.93
962.53
255,898.50
166
1,738.46
773.03
965.43
254,933.07
167
1,738.46
770.11
968.35
253,964.72
168
1,738.46
767.19
971.27
252,993.44
169
1,738.46
764.25
974.21
252,019.23
170
1,738.46
761.31
977.15
251,042.08
171
1,738.46
758.36
980.10
250,061.98
172
1,738.46
755.40
983.06
249,078.91
173
1,738.46
752.43
986.03
248,092.88
174
1,738.46
749.45
989.01
247,103.87
175
1,738.46
746.46
992.00
246,111.87
176
1,738.46
743.46
995.00
245,116.87
177
1,738.46
740.46
998.00
244,118.87
178
1,738.46
737.44
1,001.02
243,117.85
179
1,738.46
734.42
1,004.04
242,113.81
180
1,738.46
731.39
1,007.07
241,106.73
181
1,738.46
728.34
1,010.12
240,096.62
182
1,738.46
725.29
1,013.17
239,083.45
183
1,738.46
722.23
1,016.23
238,067.22
184
1,738.46
719.16
1,019.30
237,047.92
185
1,738.46
716.08
1,022.38
236,025.54
186
1,738.46
712.99
1,025.47
235,000.08
187
1,738.46
709.90
1,028.56
233,971.51
188
1,738.46
706.79
1,031.67
232,939.84
189
1,738.46
703.67
1,034.79
231,905.05
190
1,738.46
700.55
1,037.91
230,867.14
191
1,738.46
697.41
1,041.05
229,826.09
192
1,738.46
694.27
1,044.19
228,781.90
193
1,738.46
691.11
1,047.35
227,734.55
194
1,738.46
687.95
1,050.51
226,684.04
195
1,738.46
684.77
1,053.69
225,630.35
196
1,738.46
681.59
1,056.87
224,573.48
197
1,738.46
678.40
1,060.06
223,513.42
198
1,738.46
675.20
1,063.26
222,450.16
199
1,738.46
671.98
1,066.48
221,383.69
200
1,738.46
668.76
1,069.70
220,313.99
201
1,738.46
665.53
1,072.93
219,241.06
202
1,738.46
662.29
1,076.17
218,164.89
203
1,738.46
659.04
1,079.42
217,085.47
204
1,738.46
655.78
1,082.68
216,002.79
205
1,738.46
652.51
1,085.95
214,916.84
206
1,738.46
649.23
1,089.23
213,827.61
207
1,738.46
645.94
1,092.52
212,735.08
208
1,738.46
642.64
1,095.82
211,639.26
209
1,738.46
639.33
1,099.13
210,540.13
210
1,738.46
636.01
1,102.45
209,437.67
211
1,738.46
632.68
1,105.78
208,331.89
212
1,738.46
629.34
1,109.12
207,222.77
213
1,738.46
625.99
1,112.47
206,110.29
214
1,738.46
622.62
1,115.84
204,994.46
215
1,738.46
619.25
1,119.21
203,875.25
216
1,738.46
615.87
1,122.59
202,752.66
217
1,738.46
612.48
1,125.98
201,626.69
218
1,738.46
609.08
1,129.38
200,497.31
219
1,738.46
605.67
1,132.79
199,364.52
220
1,738.46
602.25
1,136.21
198,228.30
221
1,738.46
598.81
1,139.65
197,088.66
222
1,738.46
595.37
1,143.09
195,945.57
223
1,738.46
591.92
1,146.54
194,799.03
224
1,738.46
588.46
1,150.00
193,649.02
225
1,738.46
584.98
1,153.48
192,495.54
226
1,738.46
581.50
1,156.96
191,338.58
227
1,738.46
578.00
1,160.46
190,178.12
228
1,738.46
574.50
1,163.96
189,014.16
229
1,738.46
570.98
1,167.48
187,846.68
230
1,738.46
567.45
1,171.01
186,675.67
231
1,738.46
563.92
1,174.54
185,501.13
232
1,738.46
560.37
1,178.09
184,323.04
233
1,738.46
556.81
1,181.65
183,141.39
234
1,738.46
553.24
1,185.22
181,956.17
235
1,738.46
549.66
1,188.80
180,767.37
236
1,738.46
546.07
1,192.39
179,574.97
237
1,738.46
542.47
1,195.99
178,378.98
238
1,738.46
538.85
1,199.61
177,179.37
239
1,738.46
535.23
1,203.23
175,976.14
240
1,738.46
531.59
1,206.87
174,769.28
241
1,738.46
527.95
1,210.51
173,558.77
242
1,738.46
524.29
1,214.17
172,344.60
243
1,738.46
520.62
1,217.84
171,126.76
244
1,738.46
516.95
1,221.51
169,905.25
245
1,738.46
513.26
1,225.20
168,680.04
246
1,738.46
509.55
1,228.91
167,451.14
247
1,738.46
505.84
1,232.62
166,218.52
248
1,738.46
502.12
1,236.34
164,982.18
249
1,738.46
498.38
1,240.08
163,742.10
250
1,738.46
494.64
1,243.82
162,498.28
251
1,738.46
490.88
1,247.58
161,250.70
252
1,738.46
487.11
1,251.35
159,999.35
253
1,738.46
483.33
1,255.13
158,744.22
254
1,738.46
479.54
1,258.92
157,485.30
255
1,738.46
475.74
1,262.72
156,222.58
256
1,738.46
471.92
1,266.54
154,956.04
257
1,738.46
468.10
1,270.36
153,685.68
258
1,738.46
464.26
1,274.20
152,411.48
259
1,738.46
460.41
1,278.05
151,133.43
260
1,738.46
456.55
1,281.91
149,851.52
261
1,738.46
452.68
1,285.78
148,565.73
262
1,738.46
448.79
1,289.67
147,276.06
263
1,738.46
444.90
1,293.56
145,982.50
264
1,738.46
440.99
1,297.47
144,685.03
265
1,738.46
437.07
1,301.39
143,383.64
266
1,738.46
433.14
1,305.32
142,078.32
267
1,738.46
429.19
1,309.27
140,769.05
268
1,738.46
425.24
1,313.22
139,455.83
269
1,738.46
421.27
1,317.19
138,138.64
270
1,738.46
417.29
1,321.17
136,817.48
271
1,738.46
413.30
1,325.16
135,492.32
272
1,738.46
409.30
1,329.16
134,163.16
273
1,738.46
405.28
1,333.18
132,829.99
274
1,738.46
401.26
1,337.20
131,492.78
275
1,738.46
397.22
1,341.24
130,151.54
276
1,738.46
393.17
1,345.29
128,806.25
277
1,738.46
389.10
1,349.36
127,456.89
278
1,738.46
385.03
1,353.43
126,103.45
279
1,738.46
380.94
1,357.52
124,745.93
280
1,738.46
376.84
1,361.62
123,384.31
281
1,738.46
372.72
1,365.74
122,018.57
282
1,738.46
368.60
1,369.86
120,648.71
283
1,738.46
364.46
1,374.00
119,274.71
284
1,738.46
360.31
1,378.15
117,896.56
285
1,738.46
356.15
1,382.31
116,514.24
286
1,738.46
351.97
1,386.49
115,127.75
287
1,738.46
347.78
1,390.68
113,737.08
288
1,738.46
343.58
1,394.88
112,342.20
289
1,738.46
339.37
1,399.09
110,943.10
290
1,738.46
335.14
1,403.32
109,539.79
291
1,738.46
330.90
1,407.56
108,132.23
292
1,738.46
326.65
1,411.81
106,720.42
293
1,738.46
322.38
1,416.08
105,304.34
294
1,738.46
318.11
1,420.35
103,883.99
295
1,738.46
313.82
1,424.64
102,459.34
296
1,738.46
309.51
1,428.95
101,030.40
297
1,738.46
305.20
1,433.26
99,597.13
298
1,738.46
300.87
1,437.59
98,159.54
299
1,738.46
296.52
1,441.94
96,717.60
300
1,738.46
292.17
1,446.29
95,271.31
301
1,738.46
287.80
1,450.66
93,820.65
302
1,738.46
283.42
1,455.04
92,365.61
303
1,738.46
279.02
1,459.44
90,906.17
304
1,738.46
274.61
1,463.85
89,442.32
305
1,738.46
270.19
1,468.27
87,974.05
306
1,738.46
265.75
1,472.71
86,501.34
307
1,738.46
261.31
1,477.15
85,024.19
308
1,738.46
256.84
1,481.62
83,542.57
309
1,738.46
252.37
1,486.09
82,056.48
310
1,738.46
247.88
1,490.58
80,565.90
311
1,738.46
243.38
1,495.08
79,070.82
312
1,738.46
238.86
1,499.60
77,571.22
313
1,738.46
234.33
1,504.13
76,067.09
314
1,738.46
229.79
1,508.67
74,558.41
315
1,738.46
225.23
1,513.23
73,045.18
316
1,738.46
220.66
1,517.80
71,527.38
317
1,738.46
216.07
1,522.39
70,004.99
318
1,738.46
211.47
1,526.99
68,478.00
319
1,738.46
206.86
1,531.60
66,946.40
320
1,738.46
202.23
1,536.23
65,410.18
321
1,738.46
197.59
1,540.87
63,869.31
322
1,738.46
192.94
1,545.52
62,323.79
323
1,738.46
188.27
1,550.19
60,773.60
324
1,738.46
183.59
1,554.87
59,218.73
325
1,738.46
178.89
1,559.57
57,659.16
326
1,738.46
174.18
1,564.28
56,094.88
327
1,738.46
169.45
1,569.01
54,525.87
328
1,738.46
164.71
1,573.75
52,952.12
329
1,738.46
159.96
1,578.50
51,373.62
330
1,738.46
155.19
1,583.27
49,790.35
331
1,738.46
150.41
1,588.05
48,202.30
332
1,738.46
145.61
1,592.85
46,609.45
333
1,738.46
140.80
1,597.66
45,011.79
334
1,738.46
135.97
1,602.49
43,409.31
335
1,738.46
131.13
1,607.33
41,801.98
336
1,738.46
126.28
1,612.18
40,189.79
337
1,738.46
121.41
1,617.05
38,572.74
338
1,738.46
116.52
1,621.94
36,950.80
339
1,738.46
111.62
1,626.84
35,323.97
340
1,738.46
106.71
1,631.75
33,692.21
341
1,738.46
101.78
1,636.68
32,055.53
342
1,738.46
96.83
1,641.63
30,413.91
343
1,738.46
91.88
1,646.58
28,767.32
344
1,738.46
86.90
1,651.56
27,115.76
345
1,738.46
81.91
1,656.55
25,459.21
346
1,738.46
76.91
1,661.55
23,797.66
347
1,738.46
71.89
1,666.57
22,131.09
348
1,738.46
66.85
1,671.61
20,459.49
349
1,738.46
61.80
1,676.66
18,782.83
350
1,738.46
56.74
1,681.72
17,101.11
351
1,738.46
51.66
1,686.80
15,414.31
352
1,738.46
46.56
1,691.90
13,722.41
353
1,738.46
41.45
1,697.01
12,025.41
354
1,738.46
36.33
1,702.13
10,323.27
355
1,738.46
31.18
1,707.28
8,616.00
356
1,738.46
26.03
1,712.43
6,903.57
357
1,738.46
20.85
1,717.61
5,185.96
358
1,738.46
15.67
1,722.79
3,463.17
359
1,738.46
10.46
1,728.00
1,735.17
360
1,740.41
5.24
1,735.17
0.00
Totals
625,847.55
244,648.55
381,199.00

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