Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,335.32  
 

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
1,335.32
483.64
851.68
386,062.32
2
1,335.32
482.58
852.74
385,209.58
3
1,335.32
481.51
853.81
384,355.77
4
1,335.32
480.44
854.88
383,500.90
5
1,335.32
479.38
855.94
382,644.95
6
1,335.32
478.31
857.01
381,787.94
7
1,335.32
477.23
858.09
380,929.85
8
1,335.32
476.16
859.16
380,070.70
9
1,335.32
475.09
860.23
379,210.47
10
1,335.32
474.01
861.31
378,349.16
11
1,335.32
472.94
862.38
377,486.77
12
1,335.32
471.86
863.46
376,623.31
13
1,335.32
470.78
864.54
375,758.77
14
1,335.32
469.70
865.62
374,893.15
15
1,335.32
468.62
866.70
374,026.45
16
1,335.32
467.53
867.79
373,158.66
17
1,335.32
466.45
868.87
372,289.79
18
1,335.32
465.36
869.96
371,419.83
19
1,335.32
464.27
871.05
370,548.79
20
1,335.32
463.19
872.13
369,676.65
21
1,335.32
462.10
873.22
368,803.43
22
1,335.32
461.00
874.32
367,929.11
23
1,335.32
459.91
875.41
367,053.70
24
1,335.32
458.82
876.50
366,177.20
25
1,335.32
457.72
877.60
365,299.60
26
1,335.32
456.62
878.70
364,420.91
27
1,335.32
455.53
879.79
363,541.11
28
1,335.32
454.43
880.89
362,660.22
29
1,335.32
453.33
881.99
361,778.22
30
1,335.32
452.22
883.10
360,895.13
31
1,335.32
451.12
884.20
360,010.93
32
1,335.32
450.01
885.31
359,125.62
33
1,335.32
448.91
886.41
358,239.21
34
1,335.32
447.80
887.52
357,351.69
35
1,335.32
446.69
888.63
356,463.05
36
1,335.32
445.58
889.74
355,573.31
37
1,335.32
444.47
890.85
354,682.46
38
1,335.32
443.35
891.97
353,790.49
39
1,335.32
442.24
893.08
352,897.41
40
1,335.32
441.12
894.20
352,003.21
41
1,335.32
440.00
895.32
351,107.90
42
1,335.32
438.88
896.44
350,211.46
43
1,335.32
437.76
897.56
349,313.91
44
1,335.32
436.64
898.68
348,415.23
45
1,335.32
435.52
899.80
347,515.43
46
1,335.32
434.39
900.93
346,614.50
47
1,335.32
433.27
902.05
345,712.45
48
1,335.32
432.14
903.18
344,809.27
49
1,335.32
431.01
904.31
343,904.96
50
1,335.32
429.88
905.44
342,999.52
51
1,335.32
428.75
906.57
342,092.95
52
1,335.32
427.62
907.70
341,185.25
53
1,335.32
426.48
908.84
340,276.41
54
1,335.32
425.35
909.97
339,366.44
55
1,335.32
424.21
911.11
338,455.32
56
1,335.32
423.07
912.25
337,543.07
57
1,335.32
421.93
913.39
336,629.68
58
1,335.32
420.79
914.53
335,715.15
59
1,335.32
419.64
915.68
334,799.47
60
1,335.32
418.50
916.82
333,882.65
61
1,335.32
417.35
917.97
332,964.69
62
1,335.32
416.21
919.11
332,045.57
63
1,335.32
415.06
920.26
331,125.31
64
1,335.32
413.91
921.41
330,203.90
65
1,335.32
412.75
922.57
329,281.33
66
1,335.32
411.60
923.72
328,357.61
67
1,335.32
410.45
924.87
327,432.74
68
1,335.32
409.29
926.03
326,506.71
69
1,335.32
408.13
927.19
325,579.52
70
1,335.32
406.97
928.35
324,651.18
71
1,335.32
405.81
929.51
323,721.67
72
1,335.32
404.65
930.67
322,791.00
73
1,335.32
403.49
931.83
321,859.17
74
1,335.32
402.32
933.00
320,926.18
75
1,335.32
401.16
934.16
319,992.01
76
1,335.32
399.99
935.33
319,056.68
77
1,335.32
398.82
936.50
318,120.19
78
1,335.32
397.65
937.67
317,182.52
79
1,335.32
396.48
938.84
316,243.67
80
1,335.32
395.30
940.02
315,303.66
81
1,335.32
394.13
941.19
314,362.47
82
1,335.32
392.95
942.37
313,420.10
83
1,335.32
391.78
943.54
312,476.56
84
1,335.32
390.60
944.72
311,531.83
85
1,335.32
389.41
945.91
310,585.93
86
1,335.32
388.23
947.09
309,638.84
87
1,335.32
387.05
948.27
308,690.57
88
1,335.32
385.86
949.46
307,741.11
89
1,335.32
384.68
950.64
306,790.47
90
1,335.32
383.49
951.83
305,838.64
91
1,335.32
382.30
953.02
304,885.61
92
1,335.32
381.11
954.21
303,931.40
93
1,335.32
379.91
955.41
302,975.99
94
1,335.32
378.72
956.60
302,019.39
95
1,335.32
377.52
957.80
301,061.60
96
1,335.32
376.33
958.99
300,102.61
97
1,335.32
375.13
960.19
299,142.41
98
1,335.32
373.93
961.39
298,181.02
99
1,335.32
372.73
962.59
297,218.43
100
1,335.32
371.52
963.80
296,254.63
101
1,335.32
370.32
965.00
295,289.63
102
1,335.32
369.11
966.21
294,323.42
103
1,335.32
367.90
967.42
293,356.01
104
1,335.32
366.70
968.62
292,387.38
105
1,335.32
365.48
969.84
291,417.55
106
1,335.32
364.27
971.05
290,446.50
107
1,335.32
363.06
972.26
289,474.24
108
1,335.32
361.84
973.48
288,500.76
109
1,335.32
360.63
974.69
287,526.06
110
1,335.32
359.41
975.91
286,550.15
111
1,335.32
358.19
977.13
285,573.02
112
1,335.32
356.97
978.35
284,594.67
113
1,335.32
355.74
979.58
283,615.09
114
1,335.32
354.52
980.80
282,634.29
115
1,335.32
353.29
982.03
281,652.26
116
1,335.32
352.07
983.25
280,669.01
117
1,335.32
350.84
984.48
279,684.52
118
1,335.32
349.61
985.71
278,698.81
119
1,335.32
348.37
986.95
277,711.86
120
1,335.32
347.14
988.18
276,723.68
121
1,335.32
345.90
989.42
275,734.27
122
1,335.32
344.67
990.65
274,743.61
123
1,335.32
343.43
991.89
273,751.72
124
1,335.32
342.19
993.13
272,758.59
125
1,335.32
340.95
994.37
271,764.22
126
1,335.32
339.71
995.61
270,768.61
127
1,335.32
338.46
996.86
269,771.75
128
1,335.32
337.21
998.11
268,773.64
129
1,335.32
335.97
999.35
267,774.29
130
1,335.32
334.72
1,000.60
266,773.69
131
1,335.32
333.47
1,001.85
265,771.83
132
1,335.32
332.21
1,003.11
264,768.73
133
1,335.32
330.96
1,004.36
263,764.37
134
1,335.32
329.71
1,005.61
262,758.75
135
1,335.32
328.45
1,006.87
261,751.88
136
1,335.32
327.19
1,008.13
260,743.75
137
1,335.32
325.93
1,009.39
259,734.36
138
1,335.32
324.67
1,010.65
258,723.71
139
1,335.32
323.40
1,011.92
257,711.80
140
1,335.32
322.14
1,013.18
256,698.62
141
1,335.32
320.87
1,014.45
255,684.17
142
1,335.32
319.61
1,015.71
254,668.45
143
1,335.32
318.34
1,016.98
253,651.47
144
1,335.32
317.06
1,018.26
252,633.21
145
1,335.32
315.79
1,019.53
251,613.69
146
1,335.32
314.52
1,020.80
250,592.88
147
1,335.32
313.24
1,022.08
249,570.80
148
1,335.32
311.96
1,023.36
248,547.45
149
1,335.32
310.68
1,024.64
247,522.81
150
1,335.32
309.40
1,025.92
246,496.89
151
1,335.32
308.12
1,027.20
245,469.70
152
1,335.32
306.84
1,028.48
244,441.21
153
1,335.32
305.55
1,029.77
243,411.44
154
1,335.32
304.26
1,031.06
242,380.39
155
1,335.32
302.98
1,032.34
241,348.04
156
1,335.32
301.69
1,033.63
240,314.41
157
1,335.32
300.39
1,034.93
239,279.48
158
1,335.32
299.10
1,036.22
238,243.26
159
1,335.32
297.80
1,037.52
237,205.75
160
1,335.32
296.51
1,038.81
236,166.93
161
1,335.32
295.21
1,040.11
235,126.82
162
1,335.32
293.91
1,041.41
234,085.41
163
1,335.32
292.61
1,042.71
233,042.70
164
1,335.32
291.30
1,044.02
231,998.68
165
1,335.32
290.00
1,045.32
230,953.36
166
1,335.32
288.69
1,046.63
229,906.73
167
1,335.32
287.38
1,047.94
228,858.79
168
1,335.32
286.07
1,049.25
227,809.55
169
1,335.32
284.76
1,050.56
226,758.99
170
1,335.32
283.45
1,051.87
225,707.12
171
1,335.32
282.13
1,053.19
224,653.93
172
1,335.32
280.82
1,054.50
223,599.43
173
1,335.32
279.50
1,055.82
222,543.61
174
1,335.32
278.18
1,057.14
221,486.47
175
1,335.32
276.86
1,058.46
220,428.01
176
1,335.32
275.54
1,059.78
219,368.22
177
1,335.32
274.21
1,061.11
218,307.11
178
1,335.32
272.88
1,062.44
217,244.68
179
1,335.32
271.56
1,063.76
216,180.91
180
1,335.32
270.23
1,065.09
215,115.82
181
1,335.32
268.89
1,066.43
214,049.39
182
1,335.32
267.56
1,067.76
212,981.63
183
1,335.32
266.23
1,069.09
211,912.54
184
1,335.32
264.89
1,070.43
210,842.11
185
1,335.32
263.55
1,071.77
209,770.34
186
1,335.32
262.21
1,073.11
208,697.24
187
1,335.32
260.87
1,074.45
207,622.79
188
1,335.32
259.53
1,075.79
206,547.00
189
1,335.32
258.18
1,077.14
205,469.86
190
1,335.32
256.84
1,078.48
204,391.38
191
1,335.32
255.49
1,079.83
203,311.55
192
1,335.32
254.14
1,081.18
202,230.37
193
1,335.32
252.79
1,082.53
201,147.83
194
1,335.32
251.43
1,083.89
200,063.95
195
1,335.32
250.08
1,085.24
198,978.71
196
1,335.32
248.72
1,086.60
197,892.11
197
1,335.32
247.37
1,087.95
196,804.16
198
1,335.32
246.01
1,089.31
195,714.84
199
1,335.32
244.64
1,090.68
194,624.17
200
1,335.32
243.28
1,092.04
193,532.13
201
1,335.32
241.92
1,093.40
192,438.72
202
1,335.32
240.55
1,094.77
191,343.95
203
1,335.32
239.18
1,096.14
190,247.81
204
1,335.32
237.81
1,097.51
189,150.30
205
1,335.32
236.44
1,098.88
188,051.42
206
1,335.32
235.06
1,100.26
186,951.16
207
1,335.32
233.69
1,101.63
185,849.53
208
1,335.32
232.31
1,103.01
184,746.52
209
1,335.32
230.93
1,104.39
183,642.14
210
1,335.32
229.55
1,105.77
182,536.37
211
1,335.32
228.17
1,107.15
181,429.22
212
1,335.32
226.79
1,108.53
180,320.69
213
1,335.32
225.40
1,109.92
179,210.77
214
1,335.32
224.01
1,111.31
178,099.46
215
1,335.32
222.62
1,112.70
176,986.76
216
1,335.32
221.23
1,114.09
175,872.68
217
1,335.32
219.84
1,115.48
174,757.20
218
1,335.32
218.45
1,116.87
173,640.33
219
1,335.32
217.05
1,118.27
172,522.06
220
1,335.32
215.65
1,119.67
171,402.39
221
1,335.32
214.25
1,121.07
170,281.32
222
1,335.32
212.85
1,122.47
169,158.85
223
1,335.32
211.45
1,123.87
168,034.98
224
1,335.32
210.04
1,125.28
166,909.71
225
1,335.32
208.64
1,126.68
165,783.02
226
1,335.32
207.23
1,128.09
164,654.93
227
1,335.32
205.82
1,129.50
163,525.43
228
1,335.32
204.41
1,130.91
162,394.52
229
1,335.32
202.99
1,132.33
161,262.19
230
1,335.32
201.58
1,133.74
160,128.45
231
1,335.32
200.16
1,135.16
158,993.29
232
1,335.32
198.74
1,136.58
157,856.71
233
1,335.32
197.32
1,138.00
156,718.71
234
1,335.32
195.90
1,139.42
155,579.29
235
1,335.32
194.47
1,140.85
154,438.44
236
1,335.32
193.05
1,142.27
153,296.17
237
1,335.32
191.62
1,143.70
152,152.47
238
1,335.32
190.19
1,145.13
151,007.34
239
1,335.32
188.76
1,146.56
149,860.78
240
1,335.32
187.33
1,147.99
148,712.79
241
1,335.32
185.89
1,149.43
147,563.36
242
1,335.32
184.45
1,150.87
146,412.49
243
1,335.32
183.02
1,152.30
145,260.19
244
1,335.32
181.58
1,153.74
144,106.44
245
1,335.32
180.13
1,155.19
142,951.26
246
1,335.32
178.69
1,156.63
141,794.63
247
1,335.32
177.24
1,158.08
140,636.55
248
1,335.32
175.80
1,159.52
139,477.02
249
1,335.32
174.35
1,160.97
138,316.05
250
1,335.32
172.90
1,162.42
137,153.63
251
1,335.32
171.44
1,163.88
135,989.75
252
1,335.32
169.99
1,165.33
134,824.41
253
1,335.32
168.53
1,166.79
133,657.63
254
1,335.32
167.07
1,168.25
132,489.38
255
1,335.32
165.61
1,169.71
131,319.67
256
1,335.32
164.15
1,171.17
130,148.50
257
1,335.32
162.69
1,172.63
128,975.86
258
1,335.32
161.22
1,174.10
127,801.76
259
1,335.32
159.75
1,175.57
126,626.20
260
1,335.32
158.28
1,177.04
125,449.16
261
1,335.32
156.81
1,178.51
124,270.65
262
1,335.32
155.34
1,179.98
123,090.67
263
1,335.32
153.86
1,181.46
121,909.21
264
1,335.32
152.39
1,182.93
120,726.28
265
1,335.32
150.91
1,184.41
119,541.87
266
1,335.32
149.43
1,185.89
118,355.97
267
1,335.32
147.94
1,187.38
117,168.60
268
1,335.32
146.46
1,188.86
115,979.74
269
1,335.32
144.97
1,190.35
114,789.39
270
1,335.32
143.49
1,191.83
113,597.56
271
1,335.32
142.00
1,193.32
112,404.24
272
1,335.32
140.51
1,194.81
111,209.42
273
1,335.32
139.01
1,196.31
110,013.12
274
1,335.32
137.52
1,197.80
108,815.31
275
1,335.32
136.02
1,199.30
107,616.01
276
1,335.32
134.52
1,200.80
106,415.21
277
1,335.32
133.02
1,202.30
105,212.91
278
1,335.32
131.52
1,203.80
104,009.11
279
1,335.32
130.01
1,205.31
102,803.80
280
1,335.32
128.50
1,206.82
101,596.98
281
1,335.32
127.00
1,208.32
100,388.66
282
1,335.32
125.49
1,209.83
99,178.82
283
1,335.32
123.97
1,211.35
97,967.48
284
1,335.32
122.46
1,212.86
96,754.62
285
1,335.32
120.94
1,214.38
95,540.24
286
1,335.32
119.43
1,215.89
94,324.35
287
1,335.32
117.91
1,217.41
93,106.93
288
1,335.32
116.38
1,218.94
91,887.99
289
1,335.32
114.86
1,220.46
90,667.53
290
1,335.32
113.33
1,221.99
89,445.55
291
1,335.32
111.81
1,223.51
88,222.04
292
1,335.32
110.28
1,225.04
86,996.99
293
1,335.32
108.75
1,226.57
85,770.42
294
1,335.32
107.21
1,228.11
84,542.31
295
1,335.32
105.68
1,229.64
83,312.67
296
1,335.32
104.14
1,231.18
82,081.49
297
1,335.32
102.60
1,232.72
80,848.77
298
1,335.32
101.06
1,234.26
79,614.51
299
1,335.32
99.52
1,235.80
78,378.71
300
1,335.32
97.97
1,237.35
77,141.37
301
1,335.32
96.43
1,238.89
75,902.47
302
1,335.32
94.88
1,240.44
74,662.03
303
1,335.32
93.33
1,241.99
73,420.04
304
1,335.32
91.78
1,243.54
72,176.49
305
1,335.32
90.22
1,245.10
70,931.39
306
1,335.32
88.66
1,246.66
69,684.74
307
1,335.32
87.11
1,248.21
68,436.52
308
1,335.32
85.55
1,249.77
67,186.75
309
1,335.32
83.98
1,251.34
65,935.41
310
1,335.32
82.42
1,252.90
64,682.51
311
1,335.32
80.85
1,254.47
63,428.05
312
1,335.32
79.29
1,256.03
62,172.01
313
1,335.32
77.72
1,257.60
60,914.41
314
1,335.32
76.14
1,259.18
59,655.23
315
1,335.32
74.57
1,260.75
58,394.48
316
1,335.32
72.99
1,262.33
57,132.15
317
1,335.32
71.42
1,263.90
55,868.25
318
1,335.32
69.84
1,265.48
54,602.76
319
1,335.32
68.25
1,267.07
53,335.69
320
1,335.32
66.67
1,268.65
52,067.04
321
1,335.32
65.08
1,270.24
50,796.81
322
1,335.32
63.50
1,271.82
49,524.98
323
1,335.32
61.91
1,273.41
48,251.57
324
1,335.32
60.31
1,275.01
46,976.56
325
1,335.32
58.72
1,276.60
45,699.97
326
1,335.32
57.12
1,278.20
44,421.77
327
1,335.32
55.53
1,279.79
43,141.98
328
1,335.32
53.93
1,281.39
41,860.59
329
1,335.32
52.33
1,282.99
40,577.59
330
1,335.32
50.72
1,284.60
39,292.99
331
1,335.32
49.12
1,286.20
38,006.79
332
1,335.32
47.51
1,287.81
36,718.98
333
1,335.32
45.90
1,289.42
35,429.56
334
1,335.32
44.29
1,291.03
34,138.52
335
1,335.32
42.67
1,292.65
32,845.88
336
1,335.32
41.06
1,294.26
31,551.61
337
1,335.32
39.44
1,295.88
30,255.73
338
1,335.32
37.82
1,297.50
28,958.23
339
1,335.32
36.20
1,299.12
27,659.11
340
1,335.32
34.57
1,300.75
26,358.36
341
1,335.32
32.95
1,302.37
25,055.99
342
1,335.32
31.32
1,304.00
23,751.99
343
1,335.32
29.69
1,305.63
22,446.36
344
1,335.32
28.06
1,307.26
21,139.10
345
1,335.32
26.42
1,308.90
19,830.20
346
1,335.32
24.79
1,310.53
18,519.67
347
1,335.32
23.15
1,312.17
17,207.50
348
1,335.32
21.51
1,313.81
15,893.69
349
1,335.32
19.87
1,315.45
14,578.24
350
1,335.32
18.22
1,317.10
13,261.14
351
1,335.32
16.58
1,318.74
11,942.40
352
1,335.32
14.93
1,320.39
10,622.01
353
1,335.32
13.28
1,322.04
9,299.96
354
1,335.32
11.62
1,323.70
7,976.27
355
1,335.32
9.97
1,325.35
6,650.92
356
1,335.32
8.31
1,327.01
5,323.91
357
1,335.32
6.65
1,328.67
3,995.25
358
1,335.32
4.99
1,330.33
2,664.92
359
1,335.32
3.33
1,331.99
1,332.93
360
1,334.60
1.67
1,332.93
0.00
Totals
480,714.48
93,800.48
386,914.00

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