Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,746.86  
 

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
1,746.86
1,157.10
589.76
382,450.24
2
1,746.86
1,155.32
591.54
381,858.70
3
1,746.86
1,153.53
593.33
381,265.37
4
1,746.86
1,151.74
595.12
380,670.25
5
1,746.86
1,149.94
596.92
380,073.33
6
1,746.86
1,148.14
598.72
379,474.61
7
1,746.86
1,146.33
600.53
378,874.08
8
1,746.86
1,144.52
602.34
378,271.73
9
1,746.86
1,142.70
604.16
377,667.57
10
1,746.86
1,140.87
605.99
377,061.58
11
1,746.86
1,139.04
607.82
376,453.76
12
1,746.86
1,137.20
609.66
375,844.10
13
1,746.86
1,135.36
611.50
375,232.61
14
1,746.86
1,133.52
613.34
374,619.26
15
1,746.86
1,131.66
615.20
374,004.06
16
1,746.86
1,129.80
617.06
373,387.01
17
1,746.86
1,127.94
618.92
372,768.09
18
1,746.86
1,126.07
620.79
372,147.30
19
1,746.86
1,124.19
622.67
371,524.63
20
1,746.86
1,122.31
624.55
370,900.09
21
1,746.86
1,120.43
626.43
370,273.65
22
1,746.86
1,118.53
628.33
369,645.33
23
1,746.86
1,116.64
630.22
369,015.11
24
1,746.86
1,114.73
632.13
368,382.98
25
1,746.86
1,112.82
634.04
367,748.94
26
1,746.86
1,110.91
635.95
367,112.99
27
1,746.86
1,108.99
637.87
366,475.12
28
1,746.86
1,107.06
639.80
365,835.32
29
1,746.86
1,105.13
641.73
365,193.59
30
1,746.86
1,103.19
643.67
364,549.92
31
1,746.86
1,101.24
645.62
363,904.30
32
1,746.86
1,099.29
647.57
363,256.73
33
1,746.86
1,097.34
649.52
362,607.21
34
1,746.86
1,095.38
651.48
361,955.73
35
1,746.86
1,093.41
653.45
361,302.28
36
1,746.86
1,091.43
655.43
360,646.85
37
1,746.86
1,089.45
657.41
359,989.44
38
1,746.86
1,087.47
659.39
359,330.05
39
1,746.86
1,085.48
661.38
358,668.67
40
1,746.86
1,083.48
663.38
358,005.29
41
1,746.86
1,081.47
665.39
357,339.90
42
1,746.86
1,079.46
667.40
356,672.51
43
1,746.86
1,077.45
669.41
356,003.09
44
1,746.86
1,075.43
671.43
355,331.66
45
1,746.86
1,073.40
673.46
354,658.20
46
1,746.86
1,071.36
675.50
353,982.70
47
1,746.86
1,069.32
677.54
353,305.16
48
1,746.86
1,067.28
679.58
352,625.58
49
1,746.86
1,065.22
681.64
351,943.94
50
1,746.86
1,063.16
683.70
351,260.25
51
1,746.86
1,061.10
685.76
350,574.49
52
1,746.86
1,059.03
687.83
349,886.65
53
1,746.86
1,056.95
689.91
349,196.74
54
1,746.86
1,054.87
691.99
348,504.75
55
1,746.86
1,052.77
694.09
347,810.66
56
1,746.86
1,050.68
696.18
347,114.48
57
1,746.86
1,048.57
698.29
346,416.19
58
1,746.86
1,046.47
700.39
345,715.80
59
1,746.86
1,044.35
702.51
345,013.29
60
1,746.86
1,042.23
704.63
344,308.66
61
1,746.86
1,040.10
706.76
343,601.90
62
1,746.86
1,037.96
708.90
342,893.00
63
1,746.86
1,035.82
711.04
342,181.96
64
1,746.86
1,033.67
713.19
341,468.78
65
1,746.86
1,031.52
715.34
340,753.44
66
1,746.86
1,029.36
717.50
340,035.94
67
1,746.86
1,027.19
719.67
339,316.27
68
1,746.86
1,025.02
721.84
338,594.43
69
1,746.86
1,022.84
724.02
337,870.40
70
1,746.86
1,020.65
726.21
337,144.20
71
1,746.86
1,018.46
728.40
336,415.79
72
1,746.86
1,016.26
730.60
335,685.19
73
1,746.86
1,014.05
732.81
334,952.38
74
1,746.86
1,011.84
735.02
334,217.35
75
1,746.86
1,009.61
737.25
333,480.11
76
1,746.86
1,007.39
739.47
332,740.63
77
1,746.86
1,005.15
741.71
331,998.93
78
1,746.86
1,002.91
743.95
331,254.98
79
1,746.86
1,000.67
746.19
330,508.79
80
1,746.86
998.41
748.45
329,760.34
81
1,746.86
996.15
750.71
329,009.63
82
1,746.86
993.88
752.98
328,256.65
83
1,746.86
991.61
755.25
327,501.40
84
1,746.86
989.33
757.53
326,743.87
85
1,746.86
987.04
759.82
325,984.05
86
1,746.86
984.74
762.12
325,221.93
87
1,746.86
982.44
764.42
324,457.51
88
1,746.86
980.13
766.73
323,690.79
89
1,746.86
977.82
769.04
322,921.74
90
1,746.86
975.49
771.37
322,150.37
91
1,746.86
973.16
773.70
321,376.68
92
1,746.86
970.83
776.03
320,600.64
93
1,746.86
968.48
778.38
319,822.26
94
1,746.86
966.13
780.73
319,041.53
95
1,746.86
963.77
783.09
318,258.44
96
1,746.86
961.41
785.45
317,472.99
97
1,746.86
959.03
787.83
316,685.16
98
1,746.86
956.65
790.21
315,894.96
99
1,746.86
954.27
792.59
315,102.36
100
1,746.86
951.87
794.99
314,307.37
101
1,746.86
949.47
797.39
313,509.98
102
1,746.86
947.06
799.80
312,710.19
103
1,746.86
944.65
802.21
311,907.97
104
1,746.86
942.22
804.64
311,103.33
105
1,746.86
939.79
807.07
310,296.26
106
1,746.86
937.35
809.51
309,486.76
107
1,746.86
934.91
811.95
308,674.81
108
1,746.86
932.46
814.40
307,860.40
109
1,746.86
929.99
816.87
307,043.54
110
1,746.86
927.53
819.33
306,224.20
111
1,746.86
925.05
821.81
305,402.40
112
1,746.86
922.57
824.29
304,578.10
113
1,746.86
920.08
826.78
303,751.32
114
1,746.86
917.58
829.28
302,922.05
115
1,746.86
915.08
831.78
302,090.26
116
1,746.86
912.56
834.30
301,255.97
117
1,746.86
910.04
836.82
300,419.15
118
1,746.86
907.52
839.34
299,579.81
119
1,746.86
904.98
841.88
298,737.93
120
1,746.86
902.44
844.42
297,893.51
121
1,746.86
899.89
846.97
297,046.53
122
1,746.86
897.33
849.53
296,197.00
123
1,746.86
894.76
852.10
295,344.90
124
1,746.86
892.19
854.67
294,490.23
125
1,746.86
889.61
857.25
293,632.98
126
1,746.86
887.02
859.84
292,773.13
127
1,746.86
884.42
862.44
291,910.69
128
1,746.86
881.81
865.05
291,045.65
129
1,746.86
879.20
867.66
290,177.99
130
1,746.86
876.58
870.28
289,307.71
131
1,746.86
873.95
872.91
288,434.80
132
1,746.86
871.31
875.55
287,559.25
133
1,746.86
868.67
878.19
286,681.06
134
1,746.86
866.02
880.84
285,800.21
135
1,746.86
863.35
883.51
284,916.71
136
1,746.86
860.69
886.17
284,030.53
137
1,746.86
858.01
888.85
283,141.68
138
1,746.86
855.32
891.54
282,250.15
139
1,746.86
852.63
894.23
281,355.92
140
1,746.86
849.93
896.93
280,458.99
141
1,746.86
847.22
899.64
279,559.35
142
1,746.86
844.50
902.36
278,656.99
143
1,746.86
841.78
905.08
277,751.90
144
1,746.86
839.04
907.82
276,844.09
145
1,746.86
836.30
910.56
275,933.53
146
1,746.86
833.55
913.31
275,020.22
147
1,746.86
830.79
916.07
274,104.15
148
1,746.86
828.02
918.84
273,185.31
149
1,746.86
825.25
921.61
272,263.70
150
1,746.86
822.46
924.40
271,339.30
151
1,746.86
819.67
927.19
270,412.11
152
1,746.86
816.87
929.99
269,482.12
153
1,746.86
814.06
932.80
268,549.32
154
1,746.86
811.24
935.62
267,613.70
155
1,746.86
808.42
938.44
266,675.26
156
1,746.86
805.58
941.28
265,733.98
157
1,746.86
802.74
944.12
264,789.86
158
1,746.86
799.89
946.97
263,842.89
159
1,746.86
797.03
949.83
262,893.05
160
1,746.86
794.16
952.70
261,940.35
161
1,746.86
791.28
955.58
260,984.77
162
1,746.86
788.39
958.47
260,026.30
163
1,746.86
785.50
961.36
259,064.93
164
1,746.86
782.59
964.27
258,100.67
165
1,746.86
779.68
967.18
257,133.48
166
1,746.86
776.76
970.10
256,163.38
167
1,746.86
773.83
973.03
255,190.35
168
1,746.86
770.89
975.97
254,214.38
169
1,746.86
767.94
978.92
253,235.46
170
1,746.86
764.98
981.88
252,253.58
171
1,746.86
762.02
984.84
251,268.73
172
1,746.86
759.04
987.82
250,280.91
173
1,746.86
756.06
990.80
249,290.11
174
1,746.86
753.06
993.80
248,296.32
175
1,746.86
750.06
996.80
247,299.52
176
1,746.86
747.05
999.81
246,299.71
177
1,746.86
744.03
1,002.83
245,296.88
178
1,746.86
741.00
1,005.86
244,291.02
179
1,746.86
737.96
1,008.90
243,282.12
180
1,746.86
734.91
1,011.95
242,270.18
181
1,746.86
731.86
1,015.00
241,255.17
182
1,746.86
728.79
1,018.07
240,237.11
183
1,746.86
725.72
1,021.14
239,215.96
184
1,746.86
722.63
1,024.23
238,191.73
185
1,746.86
719.54
1,027.32
237,164.41
186
1,746.86
716.43
1,030.43
236,133.99
187
1,746.86
713.32
1,033.54
235,100.45
188
1,746.86
710.20
1,036.66
234,063.79
189
1,746.86
707.07
1,039.79
233,023.99
190
1,746.86
703.93
1,042.93
231,981.06
191
1,746.86
700.78
1,046.08
230,934.98
192
1,746.86
697.62
1,049.24
229,885.73
193
1,746.86
694.45
1,052.41
228,833.32
194
1,746.86
691.27
1,055.59
227,777.73
195
1,746.86
688.08
1,058.78
226,718.94
196
1,746.86
684.88
1,061.98
225,656.96
197
1,746.86
681.67
1,065.19
224,591.78
198
1,746.86
678.45
1,068.41
223,523.37
199
1,746.86
675.23
1,071.63
222,451.74
200
1,746.86
671.99
1,074.87
221,376.87
201
1,746.86
668.74
1,078.12
220,298.75
202
1,746.86
665.49
1,081.37
219,217.38
203
1,746.86
662.22
1,084.64
218,132.74
204
1,746.86
658.94
1,087.92
217,044.82
205
1,746.86
655.66
1,091.20
215,953.61
206
1,746.86
652.36
1,094.50
214,859.11
207
1,746.86
649.05
1,097.81
213,761.31
208
1,746.86
645.74
1,101.12
212,660.18
209
1,746.86
642.41
1,104.45
211,555.74
210
1,746.86
639.07
1,107.79
210,447.95
211
1,746.86
635.73
1,111.13
209,336.82
212
1,746.86
632.37
1,114.49
208,222.33
213
1,746.86
629.00
1,117.86
207,104.48
214
1,746.86
625.63
1,121.23
205,983.24
215
1,746.86
622.24
1,124.62
204,858.62
216
1,746.86
618.84
1,128.02
203,730.61
217
1,746.86
615.44
1,131.42
202,599.18
218
1,746.86
612.02
1,134.84
201,464.34
219
1,746.86
608.59
1,138.27
200,326.07
220
1,746.86
605.15
1,141.71
199,184.36
221
1,746.86
601.70
1,145.16
198,039.21
222
1,746.86
598.24
1,148.62
196,890.59
223
1,746.86
594.77
1,152.09
195,738.50
224
1,746.86
591.29
1,155.57
194,582.94
225
1,746.86
587.80
1,159.06
193,423.88
226
1,746.86
584.30
1,162.56
192,261.32
227
1,746.86
580.79
1,166.07
191,095.25
228
1,746.86
577.27
1,169.59
189,925.66
229
1,746.86
573.73
1,173.13
188,752.53
230
1,746.86
570.19
1,176.67
187,575.86
231
1,746.86
566.64
1,180.22
186,395.64
232
1,746.86
563.07
1,183.79
185,211.85
233
1,746.86
559.49
1,187.37
184,024.48
234
1,746.86
555.91
1,190.95
182,833.53
235
1,746.86
552.31
1,194.55
181,638.98
236
1,746.86
548.70
1,198.16
180,440.82
237
1,746.86
545.08
1,201.78
179,239.04
238
1,746.86
541.45
1,205.41
178,033.63
239
1,746.86
537.81
1,209.05
176,824.58
240
1,746.86
534.16
1,212.70
175,611.88
241
1,746.86
530.49
1,216.37
174,395.51
242
1,746.86
526.82
1,220.04
173,175.47
243
1,746.86
523.13
1,223.73
171,951.75
244
1,746.86
519.44
1,227.42
170,724.33
245
1,746.86
515.73
1,231.13
169,493.20
246
1,746.86
512.01
1,234.85
168,258.35
247
1,746.86
508.28
1,238.58
167,019.77
248
1,746.86
504.54
1,242.32
165,777.45
249
1,746.86
500.79
1,246.07
164,531.37
250
1,746.86
497.02
1,249.84
163,281.53
251
1,746.86
493.25
1,253.61
162,027.92
252
1,746.86
489.46
1,257.40
160,770.52
253
1,746.86
485.66
1,261.20
159,509.32
254
1,746.86
481.85
1,265.01
158,244.31
255
1,746.86
478.03
1,268.83
156,975.48
256
1,746.86
474.20
1,272.66
155,702.82
257
1,746.86
470.35
1,276.51
154,426.31
258
1,746.86
466.50
1,280.36
153,145.95
259
1,746.86
462.63
1,284.23
151,861.71
260
1,746.86
458.75
1,288.11
150,573.60
261
1,746.86
454.86
1,292.00
149,281.60
262
1,746.86
450.95
1,295.91
147,985.70
263
1,746.86
447.04
1,299.82
146,685.88
264
1,746.86
443.11
1,303.75
145,382.13
265
1,746.86
439.18
1,307.68
144,074.44
266
1,746.86
435.22
1,311.64
142,762.81
267
1,746.86
431.26
1,315.60
141,447.21
268
1,746.86
427.29
1,319.57
140,127.64
269
1,746.86
423.30
1,323.56
138,804.08
270
1,746.86
419.30
1,327.56
137,476.53
271
1,746.86
415.29
1,331.57
136,144.96
272
1,746.86
411.27
1,335.59
134,809.37
273
1,746.86
407.24
1,339.62
133,469.75
274
1,746.86
403.19
1,343.67
132,126.08
275
1,746.86
399.13
1,347.73
130,778.35
276
1,746.86
395.06
1,351.80
129,426.55
277
1,746.86
390.98
1,355.88
128,070.66
278
1,746.86
386.88
1,359.98
126,710.68
279
1,746.86
382.77
1,364.09
125,346.60
280
1,746.86
378.65
1,368.21
123,978.39
281
1,746.86
374.52
1,372.34
122,606.05
282
1,746.86
370.37
1,376.49
121,229.56
283
1,746.86
366.21
1,380.65
119,848.91
284
1,746.86
362.04
1,384.82
118,464.10
285
1,746.86
357.86
1,389.00
117,075.10
286
1,746.86
353.66
1,393.20
115,681.90
287
1,746.86
349.46
1,397.40
114,284.50
288
1,746.86
345.23
1,401.63
112,882.87
289
1,746.86
341.00
1,405.86
111,477.01
290
1,746.86
336.75
1,410.11
110,066.90
291
1,746.86
332.49
1,414.37
108,652.54
292
1,746.86
328.22
1,418.64
107,233.90
293
1,746.86
323.94
1,422.92
105,810.98
294
1,746.86
319.64
1,427.22
104,383.75
295
1,746.86
315.33
1,431.53
102,952.22
296
1,746.86
311.00
1,435.86
101,516.36
297
1,746.86
306.66
1,440.20
100,076.16
298
1,746.86
302.31
1,444.55
98,631.62
299
1,746.86
297.95
1,448.91
97,182.71
300
1,746.86
293.57
1,453.29
95,729.42
301
1,746.86
289.18
1,457.68
94,271.74
302
1,746.86
284.78
1,462.08
92,809.66
303
1,746.86
280.36
1,466.50
91,343.16
304
1,746.86
275.93
1,470.93
89,872.24
305
1,746.86
271.49
1,475.37
88,396.87
306
1,746.86
267.03
1,479.83
86,917.04
307
1,746.86
262.56
1,484.30
85,432.74
308
1,746.86
258.08
1,488.78
83,943.96
309
1,746.86
253.58
1,493.28
82,450.68
310
1,746.86
249.07
1,497.79
80,952.89
311
1,746.86
244.55
1,502.31
79,450.57
312
1,746.86
240.01
1,506.85
77,943.72
313
1,746.86
235.45
1,511.41
76,432.32
314
1,746.86
230.89
1,515.97
74,916.35
315
1,746.86
226.31
1,520.55
73,395.79
316
1,746.86
221.72
1,525.14
71,870.65
317
1,746.86
217.11
1,529.75
70,340.90
318
1,746.86
212.49
1,534.37
68,806.53
319
1,746.86
207.85
1,539.01
67,267.52
320
1,746.86
203.20
1,543.66
65,723.87
321
1,746.86
198.54
1,548.32
64,175.55
322
1,746.86
193.86
1,553.00
62,622.55
323
1,746.86
189.17
1,557.69
61,064.86
324
1,746.86
184.47
1,562.39
59,502.47
325
1,746.86
179.75
1,567.11
57,935.36
326
1,746.86
175.01
1,571.85
56,363.51
327
1,746.86
170.26
1,576.60
54,786.91
328
1,746.86
165.50
1,581.36
53,205.56
329
1,746.86
160.73
1,586.13
51,619.42
330
1,746.86
155.93
1,590.93
50,028.50
331
1,746.86
151.13
1,595.73
48,432.76
332
1,746.86
146.31
1,600.55
46,832.21
333
1,746.86
141.47
1,605.39
45,226.82
334
1,746.86
136.62
1,610.24
43,616.59
335
1,746.86
131.76
1,615.10
42,001.48
336
1,746.86
126.88
1,619.98
40,381.50
337
1,746.86
121.99
1,624.87
38,756.63
338
1,746.86
117.08
1,629.78
37,126.85
339
1,746.86
112.15
1,634.71
35,492.14
340
1,746.86
107.22
1,639.64
33,852.50
341
1,746.86
102.26
1,644.60
32,207.90
342
1,746.86
97.29
1,649.57
30,558.33
343
1,746.86
92.31
1,654.55
28,903.79
344
1,746.86
87.31
1,659.55
27,244.24
345
1,746.86
82.30
1,664.56
25,579.68
346
1,746.86
77.27
1,669.59
23,910.09
347
1,746.86
72.23
1,674.63
22,235.46
348
1,746.86
67.17
1,679.69
20,555.77
349
1,746.86
62.10
1,684.76
18,871.00
350
1,746.86
57.01
1,689.85
17,181.15
351
1,746.86
51.90
1,694.96
15,486.19
352
1,746.86
46.78
1,700.08
13,786.11
353
1,746.86
41.65
1,705.21
12,080.90
354
1,746.86
36.49
1,710.37
10,370.53
355
1,746.86
31.33
1,715.53
8,655.00
356
1,746.86
26.15
1,720.71
6,934.29
357
1,746.86
20.95
1,725.91
5,208.37
358
1,746.86
15.73
1,731.13
3,477.25
359
1,746.86
10.50
1,736.36
1,740.89
360
1,746.15
5.26
1,740.89
0.00
Totals
628,868.89
245,828.89
383,040.00

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