Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,296.98  
 

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
1,296.98
438.18
858.80
381,556.20
2
1,296.98
437.20
859.78
380,696.42
3
1,296.98
436.21
860.77
379,835.66
4
1,296.98
435.23
861.75
378,973.91
5
1,296.98
434.24
862.74
378,111.17
6
1,296.98
433.25
863.73
377,247.44
7
1,296.98
432.26
864.72
376,382.72
8
1,296.98
431.27
865.71
375,517.01
9
1,296.98
430.28
866.70
374,650.31
10
1,296.98
429.29
867.69
373,782.62
11
1,296.98
428.29
868.69
372,913.93
12
1,296.98
427.30
869.68
372,044.25
13
1,296.98
426.30
870.68
371,173.57
14
1,296.98
425.30
871.68
370,301.89
15
1,296.98
424.30
872.68
369,429.22
16
1,296.98
423.30
873.68
368,555.54
17
1,296.98
422.30
874.68
367,680.87
18
1,296.98
421.30
875.68
366,805.19
19
1,296.98
420.30
876.68
365,928.51
20
1,296.98
419.29
877.69
365,050.82
21
1,296.98
418.29
878.69
364,172.13
22
1,296.98
417.28
879.70
363,292.43
23
1,296.98
416.27
880.71
362,411.72
24
1,296.98
415.26
881.72
361,530.00
25
1,296.98
414.25
882.73
360,647.28
26
1,296.98
413.24
883.74
359,763.54
27
1,296.98
412.23
884.75
358,878.79
28
1,296.98
411.22
885.76
357,993.02
29
1,296.98
410.20
886.78
357,106.24
30
1,296.98
409.18
887.80
356,218.45
31
1,296.98
408.17
888.81
355,329.63
32
1,296.98
407.15
889.83
354,439.80
33
1,296.98
406.13
890.85
353,548.95
34
1,296.98
405.11
891.87
352,657.08
35
1,296.98
404.09
892.89
351,764.18
36
1,296.98
403.06
893.92
350,870.27
37
1,296.98
402.04
894.94
349,975.33
38
1,296.98
401.01
895.97
349,079.36
39
1,296.98
399.99
896.99
348,182.37
40
1,296.98
398.96
898.02
347,284.35
41
1,296.98
397.93
899.05
346,385.30
42
1,296.98
396.90
900.08
345,485.22
43
1,296.98
395.87
901.11
344,584.10
44
1,296.98
394.84
902.14
343,681.96
45
1,296.98
393.80
903.18
342,778.78
46
1,296.98
392.77
904.21
341,874.57
47
1,296.98
391.73
905.25
340,969.32
48
1,296.98
390.69
906.29
340,063.04
49
1,296.98
389.66
907.32
339,155.71
50
1,296.98
388.62
908.36
338,247.35
51
1,296.98
387.58
909.40
337,337.94
52
1,296.98
386.53
910.45
336,427.49
53
1,296.98
385.49
911.49
335,516.00
54
1,296.98
384.45
912.53
334,603.47
55
1,296.98
383.40
913.58
333,689.89
56
1,296.98
382.35
914.63
332,775.26
57
1,296.98
381.30
915.68
331,859.59
58
1,296.98
380.26
916.72
330,942.86
59
1,296.98
379.21
917.77
330,025.09
60
1,296.98
378.15
918.83
329,106.26
61
1,296.98
377.10
919.88
328,186.38
62
1,296.98
376.05
920.93
327,265.45
63
1,296.98
374.99
921.99
326,343.46
64
1,296.98
373.94
923.04
325,420.42
65
1,296.98
372.88
924.10
324,496.31
66
1,296.98
371.82
925.16
323,571.15
67
1,296.98
370.76
926.22
322,644.93
68
1,296.98
369.70
927.28
321,717.65
69
1,296.98
368.63
928.35
320,789.30
70
1,296.98
367.57
929.41
319,859.90
71
1,296.98
366.51
930.47
318,929.42
72
1,296.98
365.44
931.54
317,997.88
73
1,296.98
364.37
932.61
317,065.27
74
1,296.98
363.30
933.68
316,131.60
75
1,296.98
362.23
934.75
315,196.85
76
1,296.98
361.16
935.82
314,261.04
77
1,296.98
360.09
936.89
313,324.15
78
1,296.98
359.02
937.96
312,386.18
79
1,296.98
357.94
939.04
311,447.15
80
1,296.98
356.87
940.11
310,507.03
81
1,296.98
355.79
941.19
309,565.84
82
1,296.98
354.71
942.27
308,623.57
83
1,296.98
353.63
943.35
307,680.22
84
1,296.98
352.55
944.43
306,735.79
85
1,296.98
351.47
945.51
305,790.28
86
1,296.98
350.38
946.60
304,843.69
87
1,296.98
349.30
947.68
303,896.01
88
1,296.98
348.21
948.77
302,947.24
89
1,296.98
347.13
949.85
301,997.39
90
1,296.98
346.04
950.94
301,046.45
91
1,296.98
344.95
952.03
300,094.42
92
1,296.98
343.86
953.12
299,141.29
93
1,296.98
342.77
954.21
298,187.08
94
1,296.98
341.67
955.31
297,231.77
95
1,296.98
340.58
956.40
296,275.37
96
1,296.98
339.48
957.50
295,317.87
97
1,296.98
338.39
958.59
294,359.28
98
1,296.98
337.29
959.69
293,399.58
99
1,296.98
336.19
960.79
292,438.79
100
1,296.98
335.09
961.89
291,476.90
101
1,296.98
333.98
963.00
290,513.90
102
1,296.98
332.88
964.10
289,549.80
103
1,296.98
331.78
965.20
288,584.60
104
1,296.98
330.67
966.31
287,618.29
105
1,296.98
329.56
967.42
286,650.87
106
1,296.98
328.45
968.53
285,682.34
107
1,296.98
327.34
969.64
284,712.71
108
1,296.98
326.23
970.75
283,741.96
109
1,296.98
325.12
971.86
282,770.10
110
1,296.98
324.01
972.97
281,797.13
111
1,296.98
322.89
974.09
280,823.04
112
1,296.98
321.78
975.20
279,847.84
113
1,296.98
320.66
976.32
278,871.52
114
1,296.98
319.54
977.44
277,894.08
115
1,296.98
318.42
978.56
276,915.52
116
1,296.98
317.30
979.68
275,935.84
117
1,296.98
316.18
980.80
274,955.03
118
1,296.98
315.05
981.93
273,973.11
119
1,296.98
313.93
983.05
272,990.05
120
1,296.98
312.80
984.18
272,005.88
121
1,296.98
311.67
985.31
271,020.57
122
1,296.98
310.54
986.44
270,034.13
123
1,296.98
309.41
987.57
269,046.57
124
1,296.98
308.28
988.70
268,057.87
125
1,296.98
307.15
989.83
267,068.04
126
1,296.98
306.02
990.96
266,077.08
127
1,296.98
304.88
992.10
265,084.98
128
1,296.98
303.74
993.24
264,091.74
129
1,296.98
302.61
994.37
263,097.36
130
1,296.98
301.47
995.51
262,101.85
131
1,296.98
300.33
996.65
261,105.19
132
1,296.98
299.18
997.80
260,107.40
133
1,296.98
298.04
998.94
259,108.46
134
1,296.98
296.90
1,000.08
258,108.37
135
1,296.98
295.75
1,001.23
257,107.14
136
1,296.98
294.60
1,002.38
256,104.76
137
1,296.98
293.45
1,003.53
255,101.24
138
1,296.98
292.30
1,004.68
254,096.56
139
1,296.98
291.15
1,005.83
253,090.73
140
1,296.98
290.00
1,006.98
252,083.75
141
1,296.98
288.85
1,008.13
251,075.62
142
1,296.98
287.69
1,009.29
250,066.33
143
1,296.98
286.53
1,010.45
249,055.88
144
1,296.98
285.38
1,011.60
248,044.28
145
1,296.98
284.22
1,012.76
247,031.52
146
1,296.98
283.06
1,013.92
246,017.59
147
1,296.98
281.90
1,015.08
245,002.51
148
1,296.98
280.73
1,016.25
243,986.26
149
1,296.98
279.57
1,017.41
242,968.85
150
1,296.98
278.40
1,018.58
241,950.27
151
1,296.98
277.23
1,019.75
240,930.53
152
1,296.98
276.07
1,020.91
239,909.61
153
1,296.98
274.90
1,022.08
238,887.53
154
1,296.98
273.73
1,023.25
237,864.27
155
1,296.98
272.55
1,024.43
236,839.85
156
1,296.98
271.38
1,025.60
235,814.25
157
1,296.98
270.20
1,026.78
234,787.47
158
1,296.98
269.03
1,027.95
233,759.52
159
1,296.98
267.85
1,029.13
232,730.39
160
1,296.98
266.67
1,030.31
231,700.08
161
1,296.98
265.49
1,031.49
230,668.59
162
1,296.98
264.31
1,032.67
229,635.91
163
1,296.98
263.12
1,033.86
228,602.06
164
1,296.98
261.94
1,035.04
227,567.02
165
1,296.98
260.75
1,036.23
226,530.79
166
1,296.98
259.57
1,037.41
225,493.38
167
1,296.98
258.38
1,038.60
224,454.78
168
1,296.98
257.19
1,039.79
223,414.98
169
1,296.98
256.00
1,040.98
222,374.00
170
1,296.98
254.80
1,042.18
221,331.82
171
1,296.98
253.61
1,043.37
220,288.45
172
1,296.98
252.41
1,044.57
219,243.89
173
1,296.98
251.22
1,045.76
218,198.12
174
1,296.98
250.02
1,046.96
217,151.16
175
1,296.98
248.82
1,048.16
216,103.00
176
1,296.98
247.62
1,049.36
215,053.64
177
1,296.98
246.42
1,050.56
214,003.08
178
1,296.98
245.21
1,051.77
212,951.31
179
1,296.98
244.01
1,052.97
211,898.33
180
1,296.98
242.80
1,054.18
210,844.15
181
1,296.98
241.59
1,055.39
209,788.77
182
1,296.98
240.38
1,056.60
208,732.17
183
1,296.98
239.17
1,057.81
207,674.36
184
1,296.98
237.96
1,059.02
206,615.34
185
1,296.98
236.75
1,060.23
205,555.11
186
1,296.98
235.53
1,061.45
204,493.66
187
1,296.98
234.32
1,062.66
203,431.00
188
1,296.98
233.10
1,063.88
202,367.11
189
1,296.98
231.88
1,065.10
201,302.01
190
1,296.98
230.66
1,066.32
200,235.69
191
1,296.98
229.44
1,067.54
199,168.15
192
1,296.98
228.21
1,068.77
198,099.38
193
1,296.98
226.99
1,069.99
197,029.39
194
1,296.98
225.76
1,071.22
195,958.17
195
1,296.98
224.54
1,072.44
194,885.73
196
1,296.98
223.31
1,073.67
193,812.06
197
1,296.98
222.08
1,074.90
192,737.15
198
1,296.98
220.84
1,076.14
191,661.02
199
1,296.98
219.61
1,077.37
190,583.65
200
1,296.98
218.38
1,078.60
189,505.05
201
1,296.98
217.14
1,079.84
188,425.21
202
1,296.98
215.90
1,081.08
187,344.13
203
1,296.98
214.67
1,082.31
186,261.82
204
1,296.98
213.42
1,083.56
185,178.26
205
1,296.98
212.18
1,084.80
184,093.46
206
1,296.98
210.94
1,086.04
183,007.42
207
1,296.98
209.70
1,087.28
181,920.14
208
1,296.98
208.45
1,088.53
180,831.61
209
1,296.98
207.20
1,089.78
179,741.83
210
1,296.98
205.95
1,091.03
178,650.81
211
1,296.98
204.70
1,092.28
177,558.53
212
1,296.98
203.45
1,093.53
176,465.00
213
1,296.98
202.20
1,094.78
175,370.22
214
1,296.98
200.95
1,096.03
174,274.19
215
1,296.98
199.69
1,097.29
173,176.90
216
1,296.98
198.43
1,098.55
172,078.35
217
1,296.98
197.17
1,099.81
170,978.54
218
1,296.98
195.91
1,101.07
169,877.48
219
1,296.98
194.65
1,102.33
168,775.15
220
1,296.98
193.39
1,103.59
167,671.56
221
1,296.98
192.12
1,104.86
166,566.70
222
1,296.98
190.86
1,106.12
165,460.58
223
1,296.98
189.59
1,107.39
164,353.19
224
1,296.98
188.32
1,108.66
163,244.53
225
1,296.98
187.05
1,109.93
162,134.60
226
1,296.98
185.78
1,111.20
161,023.40
227
1,296.98
184.51
1,112.47
159,910.92
228
1,296.98
183.23
1,113.75
158,797.18
229
1,296.98
181.96
1,115.02
157,682.15
230
1,296.98
180.68
1,116.30
156,565.85
231
1,296.98
179.40
1,117.58
155,448.27
232
1,296.98
178.12
1,118.86
154,329.40
233
1,296.98
176.84
1,120.14
153,209.26
234
1,296.98
175.55
1,121.43
152,087.83
235
1,296.98
174.27
1,122.71
150,965.12
236
1,296.98
172.98
1,124.00
149,841.12
237
1,296.98
171.69
1,125.29
148,715.83
238
1,296.98
170.40
1,126.58
147,589.26
239
1,296.98
169.11
1,127.87
146,461.39
240
1,296.98
167.82
1,129.16
145,332.23
241
1,296.98
166.53
1,130.45
144,201.78
242
1,296.98
165.23
1,131.75
143,070.03
243
1,296.98
163.93
1,133.05
141,936.98
244
1,296.98
162.64
1,134.34
140,802.64
245
1,296.98
161.34
1,135.64
139,666.99
246
1,296.98
160.04
1,136.94
138,530.05
247
1,296.98
158.73
1,138.25
137,391.80
248
1,296.98
157.43
1,139.55
136,252.25
249
1,296.98
156.12
1,140.86
135,111.39
250
1,296.98
154.82
1,142.16
133,969.23
251
1,296.98
153.51
1,143.47
132,825.75
252
1,296.98
152.20
1,144.78
131,680.97
253
1,296.98
150.88
1,146.10
130,534.88
254
1,296.98
149.57
1,147.41
129,387.47
255
1,296.98
148.26
1,148.72
128,238.74
256
1,296.98
146.94
1,150.04
127,088.70
257
1,296.98
145.62
1,151.36
125,937.35
258
1,296.98
144.30
1,152.68
124,784.67
259
1,296.98
142.98
1,154.00
123,630.67
260
1,296.98
141.66
1,155.32
122,475.35
261
1,296.98
140.34
1,156.64
121,318.71
262
1,296.98
139.01
1,157.97
120,160.74
263
1,296.98
137.68
1,159.30
119,001.44
264
1,296.98
136.36
1,160.62
117,840.82
265
1,296.98
135.03
1,161.95
116,678.86
266
1,296.98
133.69
1,163.29
115,515.58
267
1,296.98
132.36
1,164.62
114,350.96
268
1,296.98
131.03
1,165.95
113,185.01
269
1,296.98
129.69
1,167.29
112,017.72
270
1,296.98
128.35
1,168.63
110,849.09
271
1,296.98
127.01
1,169.97
109,679.13
272
1,296.98
125.67
1,171.31
108,507.82
273
1,296.98
124.33
1,172.65
107,335.17
274
1,296.98
122.99
1,173.99
106,161.18
275
1,296.98
121.64
1,175.34
104,985.84
276
1,296.98
120.30
1,176.68
103,809.16
277
1,296.98
118.95
1,178.03
102,631.13
278
1,296.98
117.60
1,179.38
101,451.75
279
1,296.98
116.25
1,180.73
100,271.01
280
1,296.98
114.89
1,182.09
99,088.93
281
1,296.98
113.54
1,183.44
97,905.49
282
1,296.98
112.18
1,184.80
96,720.69
283
1,296.98
110.83
1,186.15
95,534.54
284
1,296.98
109.47
1,187.51
94,347.02
285
1,296.98
108.11
1,188.87
93,158.15
286
1,296.98
106.74
1,190.24
91,967.91
287
1,296.98
105.38
1,191.60
90,776.31
288
1,296.98
104.01
1,192.97
89,583.35
289
1,296.98
102.65
1,194.33
88,389.01
290
1,296.98
101.28
1,195.70
87,193.31
291
1,296.98
99.91
1,197.07
85,996.24
292
1,296.98
98.54
1,198.44
84,797.80
293
1,296.98
97.16
1,199.82
83,597.98
294
1,296.98
95.79
1,201.19
82,396.79
295
1,296.98
94.41
1,202.57
81,194.23
296
1,296.98
93.04
1,203.94
79,990.28
297
1,296.98
91.66
1,205.32
78,784.96
298
1,296.98
90.27
1,206.71
77,578.25
299
1,296.98
88.89
1,208.09
76,370.16
300
1,296.98
87.51
1,209.47
75,160.69
301
1,296.98
86.12
1,210.86
73,949.83
302
1,296.98
84.73
1,212.25
72,737.59
303
1,296.98
83.35
1,213.63
71,523.95
304
1,296.98
81.95
1,215.03
70,308.93
305
1,296.98
80.56
1,216.42
69,092.51
306
1,296.98
79.17
1,217.81
67,874.70
307
1,296.98
77.77
1,219.21
66,655.49
308
1,296.98
76.38
1,220.60
65,434.89
309
1,296.98
74.98
1,222.00
64,212.88
310
1,296.98
73.58
1,223.40
62,989.48
311
1,296.98
72.18
1,224.80
61,764.68
312
1,296.98
70.77
1,226.21
60,538.47
313
1,296.98
69.37
1,227.61
59,310.86
314
1,296.98
67.96
1,229.02
58,081.84
315
1,296.98
66.55
1,230.43
56,851.41
316
1,296.98
65.14
1,231.84
55,619.57
317
1,296.98
63.73
1,233.25
54,386.32
318
1,296.98
62.32
1,234.66
53,151.66
319
1,296.98
60.90
1,236.08
51,915.58
320
1,296.98
59.49
1,237.49
50,678.09
321
1,296.98
58.07
1,238.91
49,439.18
322
1,296.98
56.65
1,240.33
48,198.85
323
1,296.98
55.23
1,241.75
46,957.09
324
1,296.98
53.81
1,243.17
45,713.92
325
1,296.98
52.38
1,244.60
44,469.32
326
1,296.98
50.95
1,246.03
43,223.29
327
1,296.98
49.53
1,247.45
41,975.84
328
1,296.98
48.10
1,248.88
40,726.96
329
1,296.98
46.67
1,250.31
39,476.64
330
1,296.98
45.23
1,251.75
38,224.90
331
1,296.98
43.80
1,253.18
36,971.72
332
1,296.98
42.36
1,254.62
35,717.10
333
1,296.98
40.93
1,256.05
34,461.05
334
1,296.98
39.49
1,257.49
33,203.55
335
1,296.98
38.05
1,258.93
31,944.62
336
1,296.98
36.60
1,260.38
30,684.24
337
1,296.98
35.16
1,261.82
29,422.42
338
1,296.98
33.71
1,263.27
28,159.15
339
1,296.98
32.27
1,264.71
26,894.44
340
1,296.98
30.82
1,266.16
25,628.28
341
1,296.98
29.37
1,267.61
24,360.66
342
1,296.98
27.91
1,269.07
23,091.59
343
1,296.98
26.46
1,270.52
21,821.07
344
1,296.98
25.00
1,271.98
20,549.10
345
1,296.98
23.55
1,273.43
19,275.66
346
1,296.98
22.09
1,274.89
18,000.77
347
1,296.98
20.63
1,276.35
16,724.42
348
1,296.98
19.16
1,277.82
15,446.60
349
1,296.98
17.70
1,279.28
14,167.32
350
1,296.98
16.23
1,280.75
12,886.57
351
1,296.98
14.77
1,282.21
11,604.36
352
1,296.98
13.30
1,283.68
10,320.67
353
1,296.98
11.83
1,285.15
9,035.52
354
1,296.98
10.35
1,286.63
7,748.89
355
1,296.98
8.88
1,288.10
6,460.79
356
1,296.98
7.40
1,289.58
5,171.22
357
1,296.98
5.93
1,291.05
3,880.16
358
1,296.98
4.45
1,292.53
2,587.63
359
1,296.98
2.96
1,294.02
1,293.61
360
1,295.09
1.48
1,293.61
0.00
Totals
466,910.91
84,495.91
382,415.00

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