Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,297.99  
 

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
1,297.99
438.53
859.46
381,853.54
2
1,297.99
437.54
860.45
380,993.09
3
1,297.99
436.55
861.44
380,131.65
4
1,297.99
435.57
862.42
379,269.23
5
1,297.99
434.58
863.41
378,405.82
6
1,297.99
433.59
864.40
377,541.42
7
1,297.99
432.60
865.39
376,676.03
8
1,297.99
431.61
866.38
375,809.64
9
1,297.99
430.62
867.37
374,942.27
10
1,297.99
429.62
868.37
374,073.90
11
1,297.99
428.63
869.36
373,204.54
12
1,297.99
427.63
870.36
372,334.18
13
1,297.99
426.63
871.36
371,462.82
14
1,297.99
425.63
872.36
370,590.47
15
1,297.99
424.63
873.36
369,717.11
16
1,297.99
423.63
874.36
368,842.75
17
1,297.99
422.63
875.36
367,967.40
18
1,297.99
421.63
876.36
367,091.04
19
1,297.99
420.63
877.36
366,213.67
20
1,297.99
419.62
878.37
365,335.30
21
1,297.99
418.61
879.38
364,455.92
22
1,297.99
417.61
880.38
363,575.54
23
1,297.99
416.60
881.39
362,694.15
24
1,297.99
415.59
882.40
361,811.74
25
1,297.99
414.58
883.41
360,928.33
26
1,297.99
413.56
884.43
360,043.90
27
1,297.99
412.55
885.44
359,158.46
28
1,297.99
411.54
886.45
358,272.01
29
1,297.99
410.52
887.47
357,384.54
30
1,297.99
409.50
888.49
356,496.05
31
1,297.99
408.49
889.50
355,606.55
32
1,297.99
407.47
890.52
354,716.02
33
1,297.99
406.45
891.54
353,824.48
34
1,297.99
405.42
892.57
352,931.91
35
1,297.99
404.40
893.59
352,038.32
36
1,297.99
403.38
894.61
351,143.71
37
1,297.99
402.35
895.64
350,248.07
38
1,297.99
401.33
896.66
349,351.41
39
1,297.99
400.30
897.69
348,453.72
40
1,297.99
399.27
898.72
347,555.00
41
1,297.99
398.24
899.75
346,655.25
42
1,297.99
397.21
900.78
345,754.47
43
1,297.99
396.18
901.81
344,852.65
44
1,297.99
395.14
902.85
343,949.81
45
1,297.99
394.11
903.88
343,045.93
46
1,297.99
393.07
904.92
342,141.01
47
1,297.99
392.04
905.95
341,235.06
48
1,297.99
391.00
906.99
340,328.07
49
1,297.99
389.96
908.03
339,420.03
50
1,297.99
388.92
909.07
338,510.96
51
1,297.99
387.88
910.11
337,600.85
52
1,297.99
386.83
911.16
336,689.70
53
1,297.99
385.79
912.20
335,777.50
54
1,297.99
384.75
913.24
334,864.25
55
1,297.99
383.70
914.29
333,949.96
56
1,297.99
382.65
915.34
333,034.62
57
1,297.99
381.60
916.39
332,118.23
58
1,297.99
380.55
917.44
331,200.79
59
1,297.99
379.50
918.49
330,282.31
60
1,297.99
378.45
919.54
329,362.76
61
1,297.99
377.39
920.60
328,442.17
62
1,297.99
376.34
921.65
327,520.52
63
1,297.99
375.28
922.71
326,597.81
64
1,297.99
374.23
923.76
325,674.05
65
1,297.99
373.17
924.82
324,749.23
66
1,297.99
372.11
925.88
323,823.35
67
1,297.99
371.05
926.94
322,896.40
68
1,297.99
369.99
928.00
321,968.40
69
1,297.99
368.92
929.07
321,039.33
70
1,297.99
367.86
930.13
320,109.20
71
1,297.99
366.79
931.20
319,178.00
72
1,297.99
365.72
932.27
318,245.74
73
1,297.99
364.66
933.33
317,312.40
74
1,297.99
363.59
934.40
316,378.00
75
1,297.99
362.52
935.47
315,442.53
76
1,297.99
361.44
936.55
314,505.98
77
1,297.99
360.37
937.62
313,568.36
78
1,297.99
359.30
938.69
312,629.67
79
1,297.99
358.22
939.77
311,689.90
80
1,297.99
357.14
940.85
310,749.05
81
1,297.99
356.07
941.92
309,807.13
82
1,297.99
354.99
943.00
308,864.13
83
1,297.99
353.91
944.08
307,920.05
84
1,297.99
352.83
945.16
306,974.88
85
1,297.99
351.74
946.25
306,028.63
86
1,297.99
350.66
947.33
305,081.30
87
1,297.99
349.57
948.42
304,132.88
88
1,297.99
348.49
949.50
303,183.38
89
1,297.99
347.40
950.59
302,232.79
90
1,297.99
346.31
951.68
301,281.10
91
1,297.99
345.22
952.77
300,328.33
92
1,297.99
344.13
953.86
299,374.47
93
1,297.99
343.03
954.96
298,419.51
94
1,297.99
341.94
956.05
297,463.46
95
1,297.99
340.84
957.15
296,506.31
96
1,297.99
339.75
958.24
295,548.07
97
1,297.99
338.65
959.34
294,588.73
98
1,297.99
337.55
960.44
293,628.29
99
1,297.99
336.45
961.54
292,666.75
100
1,297.99
335.35
962.64
291,704.11
101
1,297.99
334.24
963.75
290,740.36
102
1,297.99
333.14
964.85
289,775.51
103
1,297.99
332.03
965.96
288,809.55
104
1,297.99
330.93
967.06
287,842.49
105
1,297.99
329.82
968.17
286,874.32
106
1,297.99
328.71
969.28
285,905.04
107
1,297.99
327.60
970.39
284,934.65
108
1,297.99
326.49
971.50
283,963.15
109
1,297.99
325.37
972.62
282,990.53
110
1,297.99
324.26
973.73
282,016.80
111
1,297.99
323.14
974.85
281,041.96
112
1,297.99
322.03
975.96
280,065.99
113
1,297.99
320.91
977.08
279,088.91
114
1,297.99
319.79
978.20
278,110.71
115
1,297.99
318.67
979.32
277,131.39
116
1,297.99
317.55
980.44
276,150.95
117
1,297.99
316.42
981.57
275,169.38
118
1,297.99
315.30
982.69
274,186.69
119
1,297.99
314.17
983.82
273,202.87
120
1,297.99
313.04
984.95
272,217.93
121
1,297.99
311.92
986.07
271,231.85
122
1,297.99
310.79
987.20
270,244.65
123
1,297.99
309.66
988.33
269,256.31
124
1,297.99
308.52
989.47
268,266.85
125
1,297.99
307.39
990.60
267,276.25
126
1,297.99
306.25
991.74
266,284.51
127
1,297.99
305.12
992.87
265,291.64
128
1,297.99
303.98
994.01
264,297.63
129
1,297.99
302.84
995.15
263,302.48
130
1,297.99
301.70
996.29
262,306.19
131
1,297.99
300.56
997.43
261,308.76
132
1,297.99
299.42
998.57
260,310.19
133
1,297.99
298.27
999.72
259,310.47
134
1,297.99
297.13
1,000.86
258,309.60
135
1,297.99
295.98
1,002.01
257,307.59
136
1,297.99
294.83
1,003.16
256,304.44
137
1,297.99
293.68
1,004.31
255,300.13
138
1,297.99
292.53
1,005.46
254,294.67
139
1,297.99
291.38
1,006.61
253,288.06
140
1,297.99
290.23
1,007.76
252,280.29
141
1,297.99
289.07
1,008.92
251,271.38
142
1,297.99
287.92
1,010.07
250,261.30
143
1,297.99
286.76
1,011.23
249,250.07
144
1,297.99
285.60
1,012.39
248,237.68
145
1,297.99
284.44
1,013.55
247,224.13
146
1,297.99
283.28
1,014.71
246,209.41
147
1,297.99
282.11
1,015.88
245,193.54
148
1,297.99
280.95
1,017.04
244,176.50
149
1,297.99
279.79
1,018.20
243,158.30
150
1,297.99
278.62
1,019.37
242,138.92
151
1,297.99
277.45
1,020.54
241,118.39
152
1,297.99
276.28
1,021.71
240,096.68
153
1,297.99
275.11
1,022.88
239,073.80
154
1,297.99
273.94
1,024.05
238,049.75
155
1,297.99
272.77
1,025.22
237,024.52
156
1,297.99
271.59
1,026.40
235,998.12
157
1,297.99
270.41
1,027.58
234,970.55
158
1,297.99
269.24
1,028.75
233,941.79
159
1,297.99
268.06
1,029.93
232,911.86
160
1,297.99
266.88
1,031.11
231,880.75
161
1,297.99
265.70
1,032.29
230,848.46
162
1,297.99
264.51
1,033.48
229,814.98
163
1,297.99
263.33
1,034.66
228,780.32
164
1,297.99
262.14
1,035.85
227,744.47
165
1,297.99
260.96
1,037.03
226,707.44
166
1,297.99
259.77
1,038.22
225,669.22
167
1,297.99
258.58
1,039.41
224,629.81
168
1,297.99
257.39
1,040.60
223,589.21
169
1,297.99
256.20
1,041.79
222,547.41
170
1,297.99
255.00
1,042.99
221,504.43
171
1,297.99
253.81
1,044.18
220,460.24
172
1,297.99
252.61
1,045.38
219,414.86
173
1,297.99
251.41
1,046.58
218,368.29
174
1,297.99
250.21
1,047.78
217,320.51
175
1,297.99
249.01
1,048.98
216,271.53
176
1,297.99
247.81
1,050.18
215,221.36
177
1,297.99
246.61
1,051.38
214,169.97
178
1,297.99
245.40
1,052.59
213,117.39
179
1,297.99
244.20
1,053.79
212,063.59
180
1,297.99
242.99
1,055.00
211,008.59
181
1,297.99
241.78
1,056.21
209,952.38
182
1,297.99
240.57
1,057.42
208,894.96
183
1,297.99
239.36
1,058.63
207,836.33
184
1,297.99
238.15
1,059.84
206,776.49
185
1,297.99
236.93
1,061.06
205,715.43
186
1,297.99
235.72
1,062.27
204,653.16
187
1,297.99
234.50
1,063.49
203,589.66
188
1,297.99
233.28
1,064.71
202,524.95
189
1,297.99
232.06
1,065.93
201,459.02
190
1,297.99
230.84
1,067.15
200,391.87
191
1,297.99
229.62
1,068.37
199,323.50
192
1,297.99
228.39
1,069.60
198,253.90
193
1,297.99
227.17
1,070.82
197,183.08
194
1,297.99
225.94
1,072.05
196,111.02
195
1,297.99
224.71
1,073.28
195,037.74
196
1,297.99
223.48
1,074.51
193,963.24
197
1,297.99
222.25
1,075.74
192,887.49
198
1,297.99
221.02
1,076.97
191,810.52
199
1,297.99
219.78
1,078.21
190,732.31
200
1,297.99
218.55
1,079.44
189,652.87
201
1,297.99
217.31
1,080.68
188,572.19
202
1,297.99
216.07
1,081.92
187,490.27
203
1,297.99
214.83
1,083.16
186,407.12
204
1,297.99
213.59
1,084.40
185,322.72
205
1,297.99
212.35
1,085.64
184,237.08
206
1,297.99
211.10
1,086.89
183,150.19
207
1,297.99
209.86
1,088.13
182,062.06
208
1,297.99
208.61
1,089.38
180,972.69
209
1,297.99
207.36
1,090.63
179,882.06
210
1,297.99
206.11
1,091.88
178,790.18
211
1,297.99
204.86
1,093.13
177,697.06
212
1,297.99
203.61
1,094.38
176,602.68
213
1,297.99
202.36
1,095.63
175,507.05
214
1,297.99
201.10
1,096.89
174,410.16
215
1,297.99
199.84
1,098.15
173,312.01
216
1,297.99
198.59
1,099.40
172,212.61
217
1,297.99
197.33
1,100.66
171,111.95
218
1,297.99
196.07
1,101.92
170,010.02
219
1,297.99
194.80
1,103.19
168,906.84
220
1,297.99
193.54
1,104.45
167,802.39
221
1,297.99
192.27
1,105.72
166,696.67
222
1,297.99
191.01
1,106.98
165,589.69
223
1,297.99
189.74
1,108.25
164,481.43
224
1,297.99
188.47
1,109.52
163,371.91
225
1,297.99
187.20
1,110.79
162,261.12
226
1,297.99
185.92
1,112.07
161,149.05
227
1,297.99
184.65
1,113.34
160,035.71
228
1,297.99
183.37
1,114.62
158,921.10
229
1,297.99
182.10
1,115.89
157,805.20
230
1,297.99
180.82
1,117.17
156,688.03
231
1,297.99
179.54
1,118.45
155,569.58
232
1,297.99
178.26
1,119.73
154,449.85
233
1,297.99
176.97
1,121.02
153,328.83
234
1,297.99
175.69
1,122.30
152,206.53
235
1,297.99
174.40
1,123.59
151,082.94
236
1,297.99
173.12
1,124.87
149,958.07
237
1,297.99
171.83
1,126.16
148,831.91
238
1,297.99
170.54
1,127.45
147,704.45
239
1,297.99
169.24
1,128.75
146,575.71
240
1,297.99
167.95
1,130.04
145,445.67
241
1,297.99
166.66
1,131.33
144,314.34
242
1,297.99
165.36
1,132.63
143,181.71
243
1,297.99
164.06
1,133.93
142,047.78
244
1,297.99
162.76
1,135.23
140,912.55
245
1,297.99
161.46
1,136.53
139,776.02
246
1,297.99
160.16
1,137.83
138,638.19
247
1,297.99
158.86
1,139.13
137,499.06
248
1,297.99
157.55
1,140.44
136,358.62
249
1,297.99
156.24
1,141.75
135,216.88
250
1,297.99
154.94
1,143.05
134,073.82
251
1,297.99
153.63
1,144.36
132,929.46
252
1,297.99
152.32
1,145.67
131,783.78
253
1,297.99
151.00
1,146.99
130,636.80
254
1,297.99
149.69
1,148.30
129,488.49
255
1,297.99
148.37
1,149.62
128,338.88
256
1,297.99
147.05
1,150.94
127,187.94
257
1,297.99
145.74
1,152.25
126,035.69
258
1,297.99
144.42
1,153.57
124,882.11
259
1,297.99
143.09
1,154.90
123,727.22
260
1,297.99
141.77
1,156.22
122,571.00
261
1,297.99
140.45
1,157.54
121,413.45
262
1,297.99
139.12
1,158.87
120,254.58
263
1,297.99
137.79
1,160.20
119,094.38
264
1,297.99
136.46
1,161.53
117,932.86
265
1,297.99
135.13
1,162.86
116,770.00
266
1,297.99
133.80
1,164.19
115,605.81
267
1,297.99
132.46
1,165.53
114,440.28
268
1,297.99
131.13
1,166.86
113,273.42
269
1,297.99
129.79
1,168.20
112,105.22
270
1,297.99
128.45
1,169.54
110,935.69
271
1,297.99
127.11
1,170.88
109,764.81
272
1,297.99
125.77
1,172.22
108,592.59
273
1,297.99
124.43
1,173.56
107,419.03
274
1,297.99
123.08
1,174.91
106,244.13
275
1,297.99
121.74
1,176.25
105,067.88
276
1,297.99
120.39
1,177.60
103,890.28
277
1,297.99
119.04
1,178.95
102,711.33
278
1,297.99
117.69
1,180.30
101,531.03
279
1,297.99
116.34
1,181.65
100,349.37
280
1,297.99
114.98
1,183.01
99,166.37
281
1,297.99
113.63
1,184.36
97,982.01
282
1,297.99
112.27
1,185.72
96,796.29
283
1,297.99
110.91
1,187.08
95,609.21
284
1,297.99
109.55
1,188.44
94,420.77
285
1,297.99
108.19
1,189.80
93,230.97
286
1,297.99
106.83
1,191.16
92,039.81
287
1,297.99
105.46
1,192.53
90,847.28
288
1,297.99
104.10
1,193.89
89,653.39
289
1,297.99
102.73
1,195.26
88,458.13
290
1,297.99
101.36
1,196.63
87,261.49
291
1,297.99
99.99
1,198.00
86,063.49
292
1,297.99
98.61
1,199.38
84,864.12
293
1,297.99
97.24
1,200.75
83,663.37
294
1,297.99
95.86
1,202.13
82,461.24
295
1,297.99
94.49
1,203.50
81,257.74
296
1,297.99
93.11
1,204.88
80,052.85
297
1,297.99
91.73
1,206.26
78,846.59
298
1,297.99
90.35
1,207.64
77,638.95
299
1,297.99
88.96
1,209.03
76,429.92
300
1,297.99
87.58
1,210.41
75,219.50
301
1,297.99
86.19
1,211.80
74,007.70
302
1,297.99
84.80
1,213.19
72,794.51
303
1,297.99
83.41
1,214.58
71,579.93
304
1,297.99
82.02
1,215.97
70,363.96
305
1,297.99
80.63
1,217.36
69,146.60
306
1,297.99
79.23
1,218.76
67,927.84
307
1,297.99
77.83
1,220.16
66,707.68
308
1,297.99
76.44
1,221.55
65,486.13
309
1,297.99
75.04
1,222.95
64,263.17
310
1,297.99
73.63
1,224.36
63,038.82
311
1,297.99
72.23
1,225.76
61,813.06
312
1,297.99
70.83
1,227.16
60,585.90
313
1,297.99
69.42
1,228.57
59,357.33
314
1,297.99
68.01
1,229.98
58,127.35
315
1,297.99
66.60
1,231.39
56,895.97
316
1,297.99
65.19
1,232.80
55,663.17
317
1,297.99
63.78
1,234.21
54,428.96
318
1,297.99
62.37
1,235.62
53,193.34
319
1,297.99
60.95
1,237.04
51,956.30
320
1,297.99
59.53
1,238.46
50,717.84
321
1,297.99
58.11
1,239.88
49,477.97
322
1,297.99
56.69
1,241.30
48,236.67
323
1,297.99
55.27
1,242.72
46,993.95
324
1,297.99
53.85
1,244.14
45,749.81
325
1,297.99
52.42
1,245.57
44,504.24
326
1,297.99
50.99
1,247.00
43,257.24
327
1,297.99
49.57
1,248.42
42,008.82
328
1,297.99
48.14
1,249.85
40,758.97
329
1,297.99
46.70
1,251.29
39,507.68
330
1,297.99
45.27
1,252.72
38,254.96
331
1,297.99
43.83
1,254.16
37,000.80
332
1,297.99
42.40
1,255.59
35,745.21
333
1,297.99
40.96
1,257.03
34,488.18
334
1,297.99
39.52
1,258.47
33,229.70
335
1,297.99
38.08
1,259.91
31,969.79
336
1,297.99
36.63
1,261.36
30,708.43
337
1,297.99
35.19
1,262.80
29,445.63
338
1,297.99
33.74
1,264.25
28,181.38
339
1,297.99
32.29
1,265.70
26,915.68
340
1,297.99
30.84
1,267.15
25,648.53
341
1,297.99
29.39
1,268.60
24,379.93
342
1,297.99
27.94
1,270.05
23,109.87
343
1,297.99
26.48
1,271.51
21,838.36
344
1,297.99
25.02
1,272.97
20,565.40
345
1,297.99
23.56
1,274.43
19,290.97
346
1,297.99
22.10
1,275.89
18,015.09
347
1,297.99
20.64
1,277.35
16,737.74
348
1,297.99
19.18
1,278.81
15,458.93
349
1,297.99
17.71
1,280.28
14,178.65
350
1,297.99
16.25
1,281.74
12,896.91
351
1,297.99
14.78
1,283.21
11,613.69
352
1,297.99
13.31
1,284.68
10,329.01
353
1,297.99
11.84
1,286.15
9,042.86
354
1,297.99
10.36
1,287.63
7,755.23
355
1,297.99
8.89
1,289.10
6,466.13
356
1,297.99
7.41
1,290.58
5,175.54
357
1,297.99
5.93
1,292.06
3,883.48
358
1,297.99
4.45
1,293.54
2,589.94
359
1,297.99
2.97
1,295.02
1,294.92
360
1,296.41
1.48
1,294.92
0.00
Totals
467,274.82
84,561.82
382,713.00

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