Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,690.99  
 

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
1,690.99
1,052.32
638.67
387,911.33
2
1,690.99
1,050.59
640.40
387,270.94
3
1,690.99
1,048.86
642.13
386,628.80
4
1,690.99
1,047.12
643.87
385,984.93
5
1,690.99
1,045.38
645.61
385,339.32
6
1,690.99
1,043.63
647.36
384,691.96
7
1,690.99
1,041.87
649.12
384,042.84
8
1,690.99
1,040.12
650.87
383,391.97
9
1,690.99
1,038.35
652.64
382,739.33
10
1,690.99
1,036.59
654.40
382,084.93
11
1,690.99
1,034.81
656.18
381,428.75
12
1,690.99
1,033.04
657.95
380,770.80
13
1,690.99
1,031.25
659.74
380,111.06
14
1,690.99
1,029.47
661.52
379,449.54
15
1,690.99
1,027.68
663.31
378,786.22
16
1,690.99
1,025.88
665.11
378,121.11
17
1,690.99
1,024.08
666.91
377,454.20
18
1,690.99
1,022.27
668.72
376,785.48
19
1,690.99
1,020.46
670.53
376,114.95
20
1,690.99
1,018.64
672.35
375,442.61
21
1,690.99
1,016.82
674.17
374,768.44
22
1,690.99
1,015.00
675.99
374,092.45
23
1,690.99
1,013.17
677.82
373,414.63
24
1,690.99
1,011.33
679.66
372,734.97
25
1,690.99
1,009.49
681.50
372,053.47
26
1,690.99
1,007.64
683.35
371,370.12
27
1,690.99
1,005.79
685.20
370,684.93
28
1,690.99
1,003.94
687.05
369,997.88
29
1,690.99
1,002.08
688.91
369,308.96
30
1,690.99
1,000.21
690.78
368,618.19
31
1,690.99
998.34
692.65
367,925.54
32
1,690.99
996.46
694.53
367,231.01
33
1,690.99
994.58
696.41
366,534.61
34
1,690.99
992.70
698.29
365,836.31
35
1,690.99
990.81
700.18
365,136.13
36
1,690.99
988.91
702.08
364,434.05
37
1,690.99
987.01
703.98
363,730.07
38
1,690.99
985.10
705.89
363,024.18
39
1,690.99
983.19
707.80
362,316.38
40
1,690.99
981.27
709.72
361,606.67
41
1,690.99
979.35
711.64
360,895.03
42
1,690.99
977.42
713.57
360,181.46
43
1,690.99
975.49
715.50
359,465.96
44
1,690.99
973.55
717.44
358,748.53
45
1,690.99
971.61
719.38
358,029.15
46
1,690.99
969.66
721.33
357,307.82
47
1,690.99
967.71
723.28
356,584.54
48
1,690.99
965.75
725.24
355,859.30
49
1,690.99
963.79
727.20
355,132.09
50
1,690.99
961.82
729.17
354,402.92
51
1,690.99
959.84
731.15
353,671.77
52
1,690.99
957.86
733.13
352,938.64
53
1,690.99
955.88
735.11
352,203.53
54
1,690.99
953.88
737.11
351,466.42
55
1,690.99
951.89
739.10
350,727.32
56
1,690.99
949.89
741.10
349,986.22
57
1,690.99
947.88
743.11
349,243.11
58
1,690.99
945.87
745.12
348,497.98
59
1,690.99
943.85
747.14
347,750.84
60
1,690.99
941.83
749.16
347,001.68
61
1,690.99
939.80
751.19
346,250.48
62
1,690.99
937.76
753.23
345,497.25
63
1,690.99
935.72
755.27
344,741.99
64
1,690.99
933.68
757.31
343,984.67
65
1,690.99
931.63
759.36
343,225.31
66
1,690.99
929.57
761.42
342,463.89
67
1,690.99
927.51
763.48
341,700.40
68
1,690.99
925.44
765.55
340,934.85
69
1,690.99
923.37
767.62
340,167.23
70
1,690.99
921.29
769.70
339,397.52
71
1,690.99
919.20
771.79
338,625.73
72
1,690.99
917.11
773.88
337,851.85
73
1,690.99
915.02
775.97
337,075.88
74
1,690.99
912.91
778.08
336,297.80
75
1,690.99
910.81
780.18
335,517.62
76
1,690.99
908.69
782.30
334,735.32
77
1,690.99
906.57
784.42
333,950.91
78
1,690.99
904.45
786.54
333,164.37
79
1,690.99
902.32
788.67
332,375.70
80
1,690.99
900.18
790.81
331,584.89
81
1,690.99
898.04
792.95
330,791.95
82
1,690.99
895.89
795.10
329,996.85
83
1,690.99
893.74
797.25
329,199.60
84
1,690.99
891.58
799.41
328,400.19
85
1,690.99
889.42
801.57
327,598.62
86
1,690.99
887.25
803.74
326,794.88
87
1,690.99
885.07
805.92
325,988.96
88
1,690.99
882.89
808.10
325,180.85
89
1,690.99
880.70
810.29
324,370.56
90
1,690.99
878.50
812.49
323,558.08
91
1,690.99
876.30
814.69
322,743.39
92
1,690.99
874.10
816.89
321,926.50
93
1,690.99
871.88
819.11
321,107.39
94
1,690.99
869.67
821.32
320,286.07
95
1,690.99
867.44
823.55
319,462.52
96
1,690.99
865.21
825.78
318,636.74
97
1,690.99
862.97
828.02
317,808.72
98
1,690.99
860.73
830.26
316,978.47
99
1,690.99
858.48
832.51
316,145.96
100
1,690.99
856.23
834.76
315,311.20
101
1,690.99
853.97
837.02
314,474.17
102
1,690.99
851.70
839.29
313,634.89
103
1,690.99
849.43
841.56
312,793.32
104
1,690.99
847.15
843.84
311,949.48
105
1,690.99
844.86
846.13
311,103.36
106
1,690.99
842.57
848.42
310,254.94
107
1,690.99
840.27
850.72
309,404.22
108
1,690.99
837.97
853.02
308,551.20
109
1,690.99
835.66
855.33
307,695.87
110
1,690.99
833.34
857.65
306,838.22
111
1,690.99
831.02
859.97
305,978.25
112
1,690.99
828.69
862.30
305,115.95
113
1,690.99
826.36
864.63
304,251.32
114
1,690.99
824.01
866.98
303,384.34
115
1,690.99
821.67
869.32
302,515.02
116
1,690.99
819.31
871.68
301,643.34
117
1,690.99
816.95
874.04
300,769.30
118
1,690.99
814.58
876.41
299,892.90
119
1,690.99
812.21
878.78
299,014.12
120
1,690.99
809.83
881.16
298,132.96
121
1,690.99
807.44
883.55
297,249.41
122
1,690.99
805.05
885.94
296,363.47
123
1,690.99
802.65
888.34
295,475.13
124
1,690.99
800.25
890.74
294,584.39
125
1,690.99
797.83
893.16
293,691.23
126
1,690.99
795.41
895.58
292,795.65
127
1,690.99
792.99
898.00
291,897.65
128
1,690.99
790.56
900.43
290,997.22
129
1,690.99
788.12
902.87
290,094.34
130
1,690.99
785.67
905.32
289,189.03
131
1,690.99
783.22
907.77
288,281.26
132
1,690.99
780.76
910.23
287,371.03
133
1,690.99
778.30
912.69
286,458.33
134
1,690.99
775.82
915.17
285,543.17
135
1,690.99
773.35
917.64
284,625.53
136
1,690.99
770.86
920.13
283,705.40
137
1,690.99
768.37
922.62
282,782.77
138
1,690.99
765.87
925.12
281,857.65
139
1,690.99
763.36
927.63
280,930.03
140
1,690.99
760.85
930.14
279,999.89
141
1,690.99
758.33
932.66
279,067.23
142
1,690.99
755.81
935.18
278,132.05
143
1,690.99
753.27
937.72
277,194.34
144
1,690.99
750.73
940.26
276,254.08
145
1,690.99
748.19
942.80
275,311.28
146
1,690.99
745.63
945.36
274,365.92
147
1,690.99
743.07
947.92
273,418.01
148
1,690.99
740.51
950.48
272,467.53
149
1,690.99
737.93
953.06
271,514.47
150
1,690.99
735.35
955.64
270,558.83
151
1,690.99
732.76
958.23
269,600.60
152
1,690.99
730.17
960.82
268,639.78
153
1,690.99
727.57
963.42
267,676.36
154
1,690.99
724.96
966.03
266,710.32
155
1,690.99
722.34
968.65
265,741.67
156
1,690.99
719.72
971.27
264,770.40
157
1,690.99
717.09
973.90
263,796.50
158
1,690.99
714.45
976.54
262,819.96
159
1,690.99
711.80
979.19
261,840.77
160
1,690.99
709.15
981.84
260,858.93
161
1,690.99
706.49
984.50
259,874.44
162
1,690.99
703.83
987.16
258,887.27
163
1,690.99
701.15
989.84
257,897.44
164
1,690.99
698.47
992.52
256,904.92
165
1,690.99
695.78
995.21
255,909.71
166
1,690.99
693.09
997.90
254,911.81
167
1,690.99
690.39
1,000.60
253,911.21
168
1,690.99
687.68
1,003.31
252,907.89
169
1,690.99
684.96
1,006.03
251,901.86
170
1,690.99
682.23
1,008.76
250,893.11
171
1,690.99
679.50
1,011.49
249,881.62
172
1,690.99
676.76
1,014.23
248,867.39
173
1,690.99
674.02
1,016.97
247,850.42
174
1,690.99
671.26
1,019.73
246,830.69
175
1,690.99
668.50
1,022.49
245,808.20
176
1,690.99
665.73
1,025.26
244,782.94
177
1,690.99
662.95
1,028.04
243,754.90
178
1,690.99
660.17
1,030.82
242,724.08
179
1,690.99
657.38
1,033.61
241,690.47
180
1,690.99
654.58
1,036.41
240,654.06
181
1,690.99
651.77
1,039.22
239,614.84
182
1,690.99
648.96
1,042.03
238,572.81
183
1,690.99
646.13
1,044.86
237,527.95
184
1,690.99
643.30
1,047.69
236,480.27
185
1,690.99
640.47
1,050.52
235,429.74
186
1,690.99
637.62
1,053.37
234,376.38
187
1,690.99
634.77
1,056.22
233,320.16
188
1,690.99
631.91
1,059.08
232,261.07
189
1,690.99
629.04
1,061.95
231,199.12
190
1,690.99
626.16
1,064.83
230,134.30
191
1,690.99
623.28
1,067.71
229,066.59
192
1,690.99
620.39
1,070.60
227,995.99
193
1,690.99
617.49
1,073.50
226,922.49
194
1,690.99
614.58
1,076.41
225,846.08
195
1,690.99
611.67
1,079.32
224,766.76
196
1,690.99
608.74
1,082.25
223,684.51
197
1,690.99
605.81
1,085.18
222,599.33
198
1,690.99
602.87
1,088.12
221,511.21
199
1,690.99
599.93
1,091.06
220,420.15
200
1,690.99
596.97
1,094.02
219,326.13
201
1,690.99
594.01
1,096.98
218,229.15
202
1,690.99
591.04
1,099.95
217,129.20
203
1,690.99
588.06
1,102.93
216,026.27
204
1,690.99
585.07
1,105.92
214,920.35
205
1,690.99
582.08
1,108.91
213,811.43
206
1,690.99
579.07
1,111.92
212,699.51
207
1,690.99
576.06
1,114.93
211,584.59
208
1,690.99
573.04
1,117.95
210,466.64
209
1,690.99
570.01
1,120.98
209,345.66
210
1,690.99
566.98
1,124.01
208,221.65
211
1,690.99
563.93
1,127.06
207,094.59
212
1,690.99
560.88
1,130.11
205,964.48
213
1,690.99
557.82
1,133.17
204,831.31
214
1,690.99
554.75
1,136.24
203,695.08
215
1,690.99
551.67
1,139.32
202,555.76
216
1,690.99
548.59
1,142.40
201,413.36
217
1,690.99
545.49
1,145.50
200,267.86
218
1,690.99
542.39
1,148.60
199,119.27
219
1,690.99
539.28
1,151.71
197,967.56
220
1,690.99
536.16
1,154.83
196,812.73
221
1,690.99
533.03
1,157.96
195,654.77
222
1,690.99
529.90
1,161.09
194,493.68
223
1,690.99
526.75
1,164.24
193,329.45
224
1,690.99
523.60
1,167.39
192,162.06
225
1,690.99
520.44
1,170.55
190,991.50
226
1,690.99
517.27
1,173.72
189,817.78
227
1,690.99
514.09
1,176.90
188,640.88
228
1,690.99
510.90
1,180.09
187,460.80
229
1,690.99
507.71
1,183.28
186,277.51
230
1,690.99
504.50
1,186.49
185,091.02
231
1,690.99
501.29
1,189.70
183,901.32
232
1,690.99
498.07
1,192.92
182,708.40
233
1,690.99
494.84
1,196.15
181,512.24
234
1,690.99
491.60
1,199.39
180,312.85
235
1,690.99
488.35
1,202.64
179,110.21
236
1,690.99
485.09
1,205.90
177,904.31
237
1,690.99
481.82
1,209.17
176,695.14
238
1,690.99
478.55
1,212.44
175,482.70
239
1,690.99
475.27
1,215.72
174,266.98
240
1,690.99
471.97
1,219.02
173,047.96
241
1,690.99
468.67
1,222.32
171,825.64
242
1,690.99
465.36
1,225.63
170,600.01
243
1,690.99
462.04
1,228.95
169,371.06
244
1,690.99
458.71
1,232.28
168,138.79
245
1,690.99
455.38
1,235.61
166,903.17
246
1,690.99
452.03
1,238.96
165,664.21
247
1,690.99
448.67
1,242.32
164,421.90
248
1,690.99
445.31
1,245.68
163,176.21
249
1,690.99
441.94
1,249.05
161,927.16
250
1,690.99
438.55
1,252.44
160,674.72
251
1,690.99
435.16
1,255.83
159,418.89
252
1,690.99
431.76
1,259.23
158,159.66
253
1,690.99
428.35
1,262.64
156,897.02
254
1,690.99
424.93
1,266.06
155,630.96
255
1,690.99
421.50
1,269.49
154,361.47
256
1,690.99
418.06
1,272.93
153,088.54
257
1,690.99
414.61
1,276.38
151,812.17
258
1,690.99
411.16
1,279.83
150,532.34
259
1,690.99
407.69
1,283.30
149,249.04
260
1,690.99
404.22
1,286.77
147,962.27
261
1,690.99
400.73
1,290.26
146,672.01
262
1,690.99
397.24
1,293.75
145,378.25
263
1,690.99
393.73
1,297.26
144,081.00
264
1,690.99
390.22
1,300.77
142,780.23
265
1,690.99
386.70
1,304.29
141,475.93
266
1,690.99
383.16
1,307.83
140,168.11
267
1,690.99
379.62
1,311.37
138,856.74
268
1,690.99
376.07
1,314.92
137,541.82
269
1,690.99
372.51
1,318.48
136,223.34
270
1,690.99
368.94
1,322.05
134,901.29
271
1,690.99
365.36
1,325.63
133,575.65
272
1,690.99
361.77
1,329.22
132,246.43
273
1,690.99
358.17
1,332.82
130,913.61
274
1,690.99
354.56
1,336.43
129,577.18
275
1,690.99
350.94
1,340.05
128,237.12
276
1,690.99
347.31
1,343.68
126,893.44
277
1,690.99
343.67
1,347.32
125,546.12
278
1,690.99
340.02
1,350.97
124,195.15
279
1,690.99
336.36
1,354.63
122,840.52
280
1,690.99
332.69
1,358.30
121,482.23
281
1,690.99
329.01
1,361.98
120,120.25
282
1,690.99
325.33
1,365.66
118,754.59
283
1,690.99
321.63
1,369.36
117,385.22
284
1,690.99
317.92
1,373.07
116,012.15
285
1,690.99
314.20
1,376.79
114,635.36
286
1,690.99
310.47
1,380.52
113,254.84
287
1,690.99
306.73
1,384.26
111,870.59
288
1,690.99
302.98
1,388.01
110,482.58
289
1,690.99
299.22
1,391.77
109,090.81
290
1,690.99
295.45
1,395.54
107,695.28
291
1,690.99
291.67
1,399.32
106,295.96
292
1,690.99
287.88
1,403.11
104,892.86
293
1,690.99
284.08
1,406.91
103,485.95
294
1,690.99
280.27
1,410.72
102,075.23
295
1,690.99
276.45
1,414.54
100,660.70
296
1,690.99
272.62
1,418.37
99,242.33
297
1,690.99
268.78
1,422.21
97,820.12
298
1,690.99
264.93
1,426.06
96,394.06
299
1,690.99
261.07
1,429.92
94,964.14
300
1,690.99
257.19
1,433.80
93,530.34
301
1,690.99
253.31
1,437.68
92,092.67
302
1,690.99
249.42
1,441.57
90,651.09
303
1,690.99
245.51
1,445.48
89,205.62
304
1,690.99
241.60
1,449.39
87,756.22
305
1,690.99
237.67
1,453.32
86,302.91
306
1,690.99
233.74
1,457.25
84,845.66
307
1,690.99
229.79
1,461.20
83,384.46
308
1,690.99
225.83
1,465.16
81,919.30
309
1,690.99
221.86
1,469.13
80,450.17
310
1,690.99
217.89
1,473.10
78,977.07
311
1,690.99
213.90
1,477.09
77,499.98
312
1,690.99
209.90
1,481.09
76,018.88
313
1,690.99
205.88
1,485.11
74,533.78
314
1,690.99
201.86
1,489.13
73,044.65
315
1,690.99
197.83
1,493.16
71,551.49
316
1,690.99
193.79
1,497.20
70,054.28
317
1,690.99
189.73
1,501.26
68,553.02
318
1,690.99
185.66
1,505.33
67,047.70
319
1,690.99
181.59
1,509.40
65,538.29
320
1,690.99
177.50
1,513.49
64,024.80
321
1,690.99
173.40
1,517.59
62,507.21
322
1,690.99
169.29
1,521.70
60,985.51
323
1,690.99
165.17
1,525.82
59,459.69
324
1,690.99
161.04
1,529.95
57,929.74
325
1,690.99
156.89
1,534.10
56,395.64
326
1,690.99
152.74
1,538.25
54,857.39
327
1,690.99
148.57
1,542.42
53,314.97
328
1,690.99
144.39
1,546.60
51,768.38
329
1,690.99
140.21
1,550.78
50,217.59
330
1,690.99
136.01
1,554.98
48,662.61
331
1,690.99
131.79
1,559.20
47,103.42
332
1,690.99
127.57
1,563.42
45,540.00
333
1,690.99
123.34
1,567.65
43,972.34
334
1,690.99
119.09
1,571.90
42,400.45
335
1,690.99
114.83
1,576.16
40,824.29
336
1,690.99
110.57
1,580.42
39,243.87
337
1,690.99
106.29
1,584.70
37,659.16
338
1,690.99
101.99
1,589.00
36,070.17
339
1,690.99
97.69
1,593.30
34,476.87
340
1,690.99
93.37
1,597.62
32,879.25
341
1,690.99
89.05
1,601.94
31,277.31
342
1,690.99
84.71
1,606.28
29,671.03
343
1,690.99
80.36
1,610.63
28,060.40
344
1,690.99
76.00
1,614.99
26,445.40
345
1,690.99
71.62
1,619.37
24,826.04
346
1,690.99
67.24
1,623.75
23,202.28
347
1,690.99
62.84
1,628.15
21,574.13
348
1,690.99
58.43
1,632.56
19,941.57
349
1,690.99
54.01
1,636.98
18,304.59
350
1,690.99
49.57
1,641.42
16,663.18
351
1,690.99
45.13
1,645.86
15,017.32
352
1,690.99
40.67
1,650.32
13,367.00
353
1,690.99
36.20
1,654.79
11,712.21
354
1,690.99
31.72
1,659.27
10,052.94
355
1,690.99
27.23
1,663.76
8,389.18
356
1,690.99
22.72
1,668.27
6,720.91
357
1,690.99
18.20
1,672.79
5,048.12
358
1,690.99
13.67
1,677.32
3,370.80
359
1,690.99
9.13
1,681.86
1,688.94
360
1,693.52
4.57
1,688.94
0.00
Totals
608,758.93
220,208.93
388,550.00

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