Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,336.00  
 

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
1,336.00
483.89
852.11
386,259.89
2
1,336.00
482.82
853.18
385,406.71
3
1,336.00
481.76
854.24
384,552.47
4
1,336.00
480.69
855.31
383,697.16
5
1,336.00
479.62
856.38
382,840.79
6
1,336.00
478.55
857.45
381,983.34
7
1,336.00
477.48
858.52
381,124.82
8
1,336.00
476.41
859.59
380,265.22
9
1,336.00
475.33
860.67
379,404.55
10
1,336.00
474.26
861.74
378,542.81
11
1,336.00
473.18
862.82
377,679.99
12
1,336.00
472.10
863.90
376,816.09
13
1,336.00
471.02
864.98
375,951.11
14
1,336.00
469.94
866.06
375,085.05
15
1,336.00
468.86
867.14
374,217.90
16
1,336.00
467.77
868.23
373,349.67
17
1,336.00
466.69
869.31
372,480.36
18
1,336.00
465.60
870.40
371,609.96
19
1,336.00
464.51
871.49
370,738.47
20
1,336.00
463.42
872.58
369,865.90
21
1,336.00
462.33
873.67
368,992.23
22
1,336.00
461.24
874.76
368,117.47
23
1,336.00
460.15
875.85
367,241.62
24
1,336.00
459.05
876.95
366,364.67
25
1,336.00
457.96
878.04
365,486.63
26
1,336.00
456.86
879.14
364,607.48
27
1,336.00
455.76
880.24
363,727.24
28
1,336.00
454.66
881.34
362,845.90
29
1,336.00
453.56
882.44
361,963.46
30
1,336.00
452.45
883.55
361,079.91
31
1,336.00
451.35
884.65
360,195.26
32
1,336.00
450.24
885.76
359,309.51
33
1,336.00
449.14
886.86
358,422.64
34
1,336.00
448.03
887.97
357,534.67
35
1,336.00
446.92
889.08
356,645.59
36
1,336.00
445.81
890.19
355,755.40
37
1,336.00
444.69
891.31
354,864.09
38
1,336.00
443.58
892.42
353,971.67
39
1,336.00
442.46
893.54
353,078.14
40
1,336.00
441.35
894.65
352,183.48
41
1,336.00
440.23
895.77
351,287.71
42
1,336.00
439.11
896.89
350,390.82
43
1,336.00
437.99
898.01
349,492.81
44
1,336.00
436.87
899.13
348,593.68
45
1,336.00
435.74
900.26
347,693.42
46
1,336.00
434.62
901.38
346,792.04
47
1,336.00
433.49
902.51
345,889.53
48
1,336.00
432.36
903.64
344,985.89
49
1,336.00
431.23
904.77
344,081.12
50
1,336.00
430.10
905.90
343,175.22
51
1,336.00
428.97
907.03
342,268.19
52
1,336.00
427.84
908.16
341,360.03
53
1,336.00
426.70
909.30
340,450.73
54
1,336.00
425.56
910.44
339,540.29
55
1,336.00
424.43
911.57
338,628.72
56
1,336.00
423.29
912.71
337,716.00
57
1,336.00
422.15
913.85
336,802.15
58
1,336.00
421.00
915.00
335,887.15
59
1,336.00
419.86
916.14
334,971.01
60
1,336.00
418.71
917.29
334,053.72
61
1,336.00
417.57
918.43
333,135.29
62
1,336.00
416.42
919.58
332,215.71
63
1,336.00
415.27
920.73
331,294.98
64
1,336.00
414.12
921.88
330,373.10
65
1,336.00
412.97
923.03
329,450.06
66
1,336.00
411.81
924.19
328,525.88
67
1,336.00
410.66
925.34
327,600.53
68
1,336.00
409.50
926.50
326,674.03
69
1,336.00
408.34
927.66
325,746.38
70
1,336.00
407.18
928.82
324,817.56
71
1,336.00
406.02
929.98
323,887.58
72
1,336.00
404.86
931.14
322,956.44
73
1,336.00
403.70
932.30
322,024.14
74
1,336.00
402.53
933.47
321,090.67
75
1,336.00
401.36
934.64
320,156.03
76
1,336.00
400.20
935.80
319,220.22
77
1,336.00
399.03
936.97
318,283.25
78
1,336.00
397.85
938.15
317,345.10
79
1,336.00
396.68
939.32
316,405.79
80
1,336.00
395.51
940.49
315,465.29
81
1,336.00
394.33
941.67
314,523.62
82
1,336.00
393.15
942.85
313,580.78
83
1,336.00
391.98
944.02
312,636.76
84
1,336.00
390.80
945.20
311,691.55
85
1,336.00
389.61
946.39
310,745.17
86
1,336.00
388.43
947.57
309,797.60
87
1,336.00
387.25
948.75
308,848.84
88
1,336.00
386.06
949.94
307,898.90
89
1,336.00
384.87
951.13
306,947.78
90
1,336.00
383.68
952.32
305,995.46
91
1,336.00
382.49
953.51
305,041.96
92
1,336.00
381.30
954.70
304,087.26
93
1,336.00
380.11
955.89
303,131.37
94
1,336.00
378.91
957.09
302,174.28
95
1,336.00
377.72
958.28
301,216.00
96
1,336.00
376.52
959.48
300,256.52
97
1,336.00
375.32
960.68
299,295.84
98
1,336.00
374.12
961.88
298,333.96
99
1,336.00
372.92
963.08
297,370.88
100
1,336.00
371.71
964.29
296,406.59
101
1,336.00
370.51
965.49
295,441.10
102
1,336.00
369.30
966.70
294,474.40
103
1,336.00
368.09
967.91
293,506.50
104
1,336.00
366.88
969.12
292,537.38
105
1,336.00
365.67
970.33
291,567.05
106
1,336.00
364.46
971.54
290,595.51
107
1,336.00
363.24
972.76
289,622.75
108
1,336.00
362.03
973.97
288,648.78
109
1,336.00
360.81
975.19
287,673.59
110
1,336.00
359.59
976.41
286,697.18
111
1,336.00
358.37
977.63
285,719.56
112
1,336.00
357.15
978.85
284,740.71
113
1,336.00
355.93
980.07
283,760.63
114
1,336.00
354.70
981.30
282,779.33
115
1,336.00
353.47
982.53
281,796.81
116
1,336.00
352.25
983.75
280,813.05
117
1,336.00
351.02
984.98
279,828.07
118
1,336.00
349.79
986.21
278,841.85
119
1,336.00
348.55
987.45
277,854.41
120
1,336.00
347.32
988.68
276,865.72
121
1,336.00
346.08
989.92
275,875.81
122
1,336.00
344.84
991.16
274,884.65
123
1,336.00
343.61
992.39
273,892.26
124
1,336.00
342.37
993.63
272,898.62
125
1,336.00
341.12
994.88
271,903.75
126
1,336.00
339.88
996.12
270,907.63
127
1,336.00
338.63
997.37
269,910.26
128
1,336.00
337.39
998.61
268,911.65
129
1,336.00
336.14
999.86
267,911.79
130
1,336.00
334.89
1,001.11
266,910.68
131
1,336.00
333.64
1,002.36
265,908.32
132
1,336.00
332.39
1,003.61
264,904.70
133
1,336.00
331.13
1,004.87
263,899.83
134
1,336.00
329.87
1,006.13
262,893.71
135
1,336.00
328.62
1,007.38
261,886.32
136
1,336.00
327.36
1,008.64
260,877.68
137
1,336.00
326.10
1,009.90
259,867.78
138
1,336.00
324.83
1,011.17
258,856.61
139
1,336.00
323.57
1,012.43
257,844.18
140
1,336.00
322.31
1,013.69
256,830.49
141
1,336.00
321.04
1,014.96
255,815.53
142
1,336.00
319.77
1,016.23
254,799.30
143
1,336.00
318.50
1,017.50
253,781.80
144
1,336.00
317.23
1,018.77
252,763.02
145
1,336.00
315.95
1,020.05
251,742.98
146
1,336.00
314.68
1,021.32
250,721.66
147
1,336.00
313.40
1,022.60
249,699.06
148
1,336.00
312.12
1,023.88
248,675.18
149
1,336.00
310.84
1,025.16
247,650.03
150
1,336.00
309.56
1,026.44
246,623.59
151
1,336.00
308.28
1,027.72
245,595.87
152
1,336.00
306.99
1,029.01
244,566.86
153
1,336.00
305.71
1,030.29
243,536.57
154
1,336.00
304.42
1,031.58
242,504.99
155
1,336.00
303.13
1,032.87
241,472.12
156
1,336.00
301.84
1,034.16
240,437.96
157
1,336.00
300.55
1,035.45
239,402.51
158
1,336.00
299.25
1,036.75
238,365.76
159
1,336.00
297.96
1,038.04
237,327.72
160
1,336.00
296.66
1,039.34
236,288.38
161
1,336.00
295.36
1,040.64
235,247.74
162
1,336.00
294.06
1,041.94
234,205.80
163
1,336.00
292.76
1,043.24
233,162.56
164
1,336.00
291.45
1,044.55
232,118.01
165
1,336.00
290.15
1,045.85
231,072.16
166
1,336.00
288.84
1,047.16
230,025.00
167
1,336.00
287.53
1,048.47
228,976.53
168
1,336.00
286.22
1,049.78
227,926.75
169
1,336.00
284.91
1,051.09
226,875.66
170
1,336.00
283.59
1,052.41
225,823.25
171
1,336.00
282.28
1,053.72
224,769.53
172
1,336.00
280.96
1,055.04
223,714.49
173
1,336.00
279.64
1,056.36
222,658.14
174
1,336.00
278.32
1,057.68
221,600.46
175
1,336.00
277.00
1,059.00
220,541.46
176
1,336.00
275.68
1,060.32
219,481.14
177
1,336.00
274.35
1,061.65
218,419.49
178
1,336.00
273.02
1,062.98
217,356.51
179
1,336.00
271.70
1,064.30
216,292.21
180
1,336.00
270.37
1,065.63
215,226.57
181
1,336.00
269.03
1,066.97
214,159.61
182
1,336.00
267.70
1,068.30
213,091.31
183
1,336.00
266.36
1,069.64
212,021.67
184
1,336.00
265.03
1,070.97
210,950.70
185
1,336.00
263.69
1,072.31
209,878.39
186
1,336.00
262.35
1,073.65
208,804.73
187
1,336.00
261.01
1,074.99
207,729.74
188
1,336.00
259.66
1,076.34
206,653.40
189
1,336.00
258.32
1,077.68
205,575.72
190
1,336.00
256.97
1,079.03
204,496.69
191
1,336.00
255.62
1,080.38
203,416.31
192
1,336.00
254.27
1,081.73
202,334.58
193
1,336.00
252.92
1,083.08
201,251.50
194
1,336.00
251.56
1,084.44
200,167.06
195
1,336.00
250.21
1,085.79
199,081.27
196
1,336.00
248.85
1,087.15
197,994.12
197
1,336.00
247.49
1,088.51
196,905.62
198
1,336.00
246.13
1,089.87
195,815.75
199
1,336.00
244.77
1,091.23
194,724.52
200
1,336.00
243.41
1,092.59
193,631.92
201
1,336.00
242.04
1,093.96
192,537.96
202
1,336.00
240.67
1,095.33
191,442.64
203
1,336.00
239.30
1,096.70
190,345.94
204
1,336.00
237.93
1,098.07
189,247.87
205
1,336.00
236.56
1,099.44
188,148.43
206
1,336.00
235.19
1,100.81
187,047.62
207
1,336.00
233.81
1,102.19
185,945.43
208
1,336.00
232.43
1,103.57
184,841.86
209
1,336.00
231.05
1,104.95
183,736.91
210
1,336.00
229.67
1,106.33
182,630.58
211
1,336.00
228.29
1,107.71
181,522.87
212
1,336.00
226.90
1,109.10
180,413.77
213
1,336.00
225.52
1,110.48
179,303.29
214
1,336.00
224.13
1,111.87
178,191.42
215
1,336.00
222.74
1,113.26
177,078.16
216
1,336.00
221.35
1,114.65
175,963.51
217
1,336.00
219.95
1,116.05
174,847.46
218
1,336.00
218.56
1,117.44
173,730.02
219
1,336.00
217.16
1,118.84
172,611.18
220
1,336.00
215.76
1,120.24
171,490.95
221
1,336.00
214.36
1,121.64
170,369.31
222
1,336.00
212.96
1,123.04
169,246.27
223
1,336.00
211.56
1,124.44
168,121.83
224
1,336.00
210.15
1,125.85
166,995.98
225
1,336.00
208.74
1,127.26
165,868.73
226
1,336.00
207.34
1,128.66
164,740.06
227
1,336.00
205.93
1,130.07
163,609.99
228
1,336.00
204.51
1,131.49
162,478.50
229
1,336.00
203.10
1,132.90
161,345.60
230
1,336.00
201.68
1,134.32
160,211.28
231
1,336.00
200.26
1,135.74
159,075.55
232
1,336.00
198.84
1,137.16
157,938.39
233
1,336.00
197.42
1,138.58
156,799.81
234
1,336.00
196.00
1,140.00
155,659.81
235
1,336.00
194.57
1,141.43
154,518.39
236
1,336.00
193.15
1,142.85
153,375.54
237
1,336.00
191.72
1,144.28
152,231.25
238
1,336.00
190.29
1,145.71
151,085.54
239
1,336.00
188.86
1,147.14
149,938.40
240
1,336.00
187.42
1,148.58
148,789.82
241
1,336.00
185.99
1,150.01
147,639.81
242
1,336.00
184.55
1,151.45
146,488.36
243
1,336.00
183.11
1,152.89
145,335.47
244
1,336.00
181.67
1,154.33
144,181.14
245
1,336.00
180.23
1,155.77
143,025.37
246
1,336.00
178.78
1,157.22
141,868.15
247
1,336.00
177.34
1,158.66
140,709.48
248
1,336.00
175.89
1,160.11
139,549.37
249
1,336.00
174.44
1,161.56
138,387.81
250
1,336.00
172.98
1,163.02
137,224.79
251
1,336.00
171.53
1,164.47
136,060.32
252
1,336.00
170.08
1,165.92
134,894.40
253
1,336.00
168.62
1,167.38
133,727.02
254
1,336.00
167.16
1,168.84
132,558.18
255
1,336.00
165.70
1,170.30
131,387.87
256
1,336.00
164.23
1,171.77
130,216.11
257
1,336.00
162.77
1,173.23
129,042.88
258
1,336.00
161.30
1,174.70
127,868.18
259
1,336.00
159.84
1,176.16
126,692.02
260
1,336.00
158.37
1,177.63
125,514.38
261
1,336.00
156.89
1,179.11
124,335.27
262
1,336.00
155.42
1,180.58
123,154.69
263
1,336.00
153.94
1,182.06
121,972.64
264
1,336.00
152.47
1,183.53
120,789.10
265
1,336.00
150.99
1,185.01
119,604.09
266
1,336.00
149.51
1,186.49
118,417.59
267
1,336.00
148.02
1,187.98
117,229.62
268
1,336.00
146.54
1,189.46
116,040.15
269
1,336.00
145.05
1,190.95
114,849.20
270
1,336.00
143.56
1,192.44
113,656.77
271
1,336.00
142.07
1,193.93
112,462.84
272
1,336.00
140.58
1,195.42
111,267.41
273
1,336.00
139.08
1,196.92
110,070.50
274
1,336.00
137.59
1,198.41
108,872.09
275
1,336.00
136.09
1,199.91
107,672.18
276
1,336.00
134.59
1,201.41
106,470.77
277
1,336.00
133.09
1,202.91
105,267.86
278
1,336.00
131.58
1,204.42
104,063.44
279
1,336.00
130.08
1,205.92
102,857.52
280
1,336.00
128.57
1,207.43
101,650.09
281
1,336.00
127.06
1,208.94
100,441.15
282
1,336.00
125.55
1,210.45
99,230.71
283
1,336.00
124.04
1,211.96
98,018.74
284
1,336.00
122.52
1,213.48
96,805.27
285
1,336.00
121.01
1,214.99
95,590.27
286
1,336.00
119.49
1,216.51
94,373.76
287
1,336.00
117.97
1,218.03
93,155.73
288
1,336.00
116.44
1,219.56
91,936.17
289
1,336.00
114.92
1,221.08
90,715.09
290
1,336.00
113.39
1,222.61
89,492.49
291
1,336.00
111.87
1,224.13
88,268.35
292
1,336.00
110.34
1,225.66
87,042.69
293
1,336.00
108.80
1,227.20
85,815.49
294
1,336.00
107.27
1,228.73
84,586.76
295
1,336.00
105.73
1,230.27
83,356.50
296
1,336.00
104.20
1,231.80
82,124.69
297
1,336.00
102.66
1,233.34
80,891.35
298
1,336.00
101.11
1,234.89
79,656.46
299
1,336.00
99.57
1,236.43
78,420.03
300
1,336.00
98.03
1,237.97
77,182.06
301
1,336.00
96.48
1,239.52
75,942.53
302
1,336.00
94.93
1,241.07
74,701.46
303
1,336.00
93.38
1,242.62
73,458.84
304
1,336.00
91.82
1,244.18
72,214.66
305
1,336.00
90.27
1,245.73
70,968.93
306
1,336.00
88.71
1,247.29
69,721.64
307
1,336.00
87.15
1,248.85
68,472.79
308
1,336.00
85.59
1,250.41
67,222.39
309
1,336.00
84.03
1,251.97
65,970.41
310
1,336.00
82.46
1,253.54
64,716.88
311
1,336.00
80.90
1,255.10
63,461.77
312
1,336.00
79.33
1,256.67
62,205.10
313
1,336.00
77.76
1,258.24
60,946.86
314
1,336.00
76.18
1,259.82
59,687.04
315
1,336.00
74.61
1,261.39
58,425.65
316
1,336.00
73.03
1,262.97
57,162.68
317
1,336.00
71.45
1,264.55
55,898.13
318
1,336.00
69.87
1,266.13
54,632.01
319
1,336.00
68.29
1,267.71
53,364.30
320
1,336.00
66.71
1,269.29
52,095.00
321
1,336.00
65.12
1,270.88
50,824.12
322
1,336.00
63.53
1,272.47
49,551.65
323
1,336.00
61.94
1,274.06
48,277.59
324
1,336.00
60.35
1,275.65
47,001.94
325
1,336.00
58.75
1,277.25
45,724.69
326
1,336.00
57.16
1,278.84
44,445.85
327
1,336.00
55.56
1,280.44
43,165.40
328
1,336.00
53.96
1,282.04
41,883.36
329
1,336.00
52.35
1,283.65
40,599.71
330
1,336.00
50.75
1,285.25
39,314.46
331
1,336.00
49.14
1,286.86
38,027.61
332
1,336.00
47.53
1,288.47
36,739.14
333
1,336.00
45.92
1,290.08
35,449.07
334
1,336.00
44.31
1,291.69
34,157.38
335
1,336.00
42.70
1,293.30
32,864.07
336
1,336.00
41.08
1,294.92
31,569.15
337
1,336.00
39.46
1,296.54
30,272.61
338
1,336.00
37.84
1,298.16
28,974.46
339
1,336.00
36.22
1,299.78
27,674.67
340
1,336.00
34.59
1,301.41
26,373.27
341
1,336.00
32.97
1,303.03
25,070.23
342
1,336.00
31.34
1,304.66
23,765.57
343
1,336.00
29.71
1,306.29
22,459.28
344
1,336.00
28.07
1,307.93
21,151.35
345
1,336.00
26.44
1,309.56
19,841.79
346
1,336.00
24.80
1,311.20
18,530.59
347
1,336.00
23.16
1,312.84
17,217.76
348
1,336.00
21.52
1,314.48
15,903.28
349
1,336.00
19.88
1,316.12
14,587.16
350
1,336.00
18.23
1,317.77
13,269.39
351
1,336.00
16.59
1,319.41
11,949.98
352
1,336.00
14.94
1,321.06
10,628.92
353
1,336.00
13.29
1,322.71
9,306.20
354
1,336.00
11.63
1,324.37
7,981.84
355
1,336.00
9.98
1,326.02
6,655.81
356
1,336.00
8.32
1,327.68
5,328.13
357
1,336.00
6.66
1,329.34
3,998.79
358
1,336.00
5.00
1,331.00
2,667.79
359
1,336.00
3.33
1,332.67
1,335.13
360
1,336.79
1.67
1,335.13
0.00
Totals
480,960.79
93,848.79
387,112.00

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